{"text_format":"1","workbook":"xlsx","n_sheets":119,"sheets":["Kalkulačka","List1","data2","List6","podklad_data VSO","Vstupní údaje","Populace","Roční Koeficienty","Kopie listu Roční Koeficienty 1","X+0","X+1","Kopie listu Roční Koeficienty","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10","X+11","X+12","X+13","X+14","X+15","X+16","X+17","X+18","X+19","X+20","X+21","X+22","X+23","X+24","X+25","X+26","X+27","X+28","X+29","X+30","X+31","X+32","X+33","X+34","X+35","Min X+0","Min X+1","Min X+2","Min X+3","Min X+4","Min X+5","Min X+6","Min X+7","Min X+8","Min X+9","Min X+10","Min X+11","Min X+12","Min X+13","Min X+14","Min X+15","Min X+16","Min X+17","Min X+18","Min X+19","Min X+20","Min X+21","Min X+22","Min X+23","Min X+24","Min X+25","Min X+26","Min X+27","Min X+28","Min X+29","Min X+30","Min X+31","Min X+32","Min X+33","Min X+34","Min X+35","Max X+0","Max X+1","Max X+2","Max X+3","Max X+4","Max X+5","Max X+6","Max X+7","Max X+8","Max X+9","Max X+10","Max X+11","Max X+12","Max X+13","Max X+14","Max X+15","Max X+16","Max X+17","Max X+18","Max X+19","Max X+20","Max X+21","Max X+22","Max X+23","Max X+24","Max X+25","Max X+26","Max X+27","Max X+28","Max X+29","Max X+30","Max X+31","Max X+32","Max X+33","Max X+34","Max X+35","Posledni"],"not_rendered":{"charts":10,"images":2,"macros":1,"external_links":0,"defined_names":6,"comments":0,"pivot_tables":12},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Kalkulačka","index":0,"n_rows":137,"n_cols":32,"rows_kept":137,"cut":false,"hidden":false,"merged":[[0,4,3,31],[63,4,66,31],[131,0,132,0],[131,1,133,1],[131,2,133,2],[131,3,133,3],[128,4,128,6],[123,0,124,0],[123,1,125,1],[123,2,125,2],[123,3,125,3],[127,0,128,0],[127,1,129,1],[127,2,129,2],[127,3,129,3],[115,0,116,0],[115,1,117,1],[115,2,117,2],[115,3,117,3],[119,0,120,0],[119,1,121,1],[119,2,121,2],[119,3,121,3],[103,3,105,3],[87,0,88,0],[87,1,89,1],[87,2,89,2],[87,3,89,3],[91,0,92,0],[91,1,93,1],[91,2,93,2],[91,3,93,3],[95,2,97,2],[95,3,97,3],[99,0,100,0],[99,1,101,1],[99,2,101,2],[99,3,101,3],[95,0,96,0],[111,0,112,0],[111,1,113,1],[111,2,113,2],[111,3,113,3],[107,3,109,3],[128,7,128,31],[55,7,55,31],[55,4,55,6],[134,2,134,3],[75,0,76,0],[75,1,77,1],[75,3,77,3],[75,2,77,2],[79,3,81,3],[83,0,84,0],[83,1,85,1],[83,2,85,2],[83,3,85,3],[107,0,108,0],[107,1,109,1],[107,2,109,2],[4,4,4,31],[69,4,69,31],[67,0,69,0],[72,0,74,3],[67,1,67,2],[59,2,59,3],[95,1,97,1],[79,0,80,0],[79,1,81,1],[79,2,81,2],[103,0,104,0],[103,1,105,1],[103,2,105,2]]}
[null,null,null,null,"Výsledky demografické projekce pro MČ - Praha Klánovice a vybrané obce + městské části, září 2024"]
[]
[]
[]
[null,null,null,null,"Základní výsledky demografické projekce "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Projekce osob ve vybraném věku:",null,null,{"$f":"List6!$F$131","v":"0  1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  72  73  74  75  76  77  78  79  80  81  82  83  84  85  86  87  88  89  90  91  92  93  94  95  96  97  98"}]
[null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Střední varianta",{"$f":"List6!B55","v":25378.306857397361},{"$f":"List6!C55","v":25385.334688385457},{"$f":"List6!D55","v":25371.486152270507},{"$f":"List6!E55","v":25368.092550561862},{"$f":"List6!F55","v":25354.973890517471},{"$f":"List6!G55","v":25313.234614237568},{"$f":"List6!H55","v":25266.646481603366},{"$f":"List6!I55","v":25237.576696040651},{"$f":"List6!J55","v":25184.922264597717},{"$f":"List6!K55","v":25153.350457800985},{"$f":"List6!L55","v":25101.193551838322},{"$f":"List6!M55","v":25051.095791549971},{"$f":"List6!N55","v":25002.985924277949},{"$f":"List6!O55","v":24957.638221394322},{"$f":"List6!P55","v":24914.892876098296},{"$f":"List6!Q55","v":24874.994442151379},{"$f":"List6!R55","v":24838.932596387163},{"$f":"List6!S55","v":24803.1412877562},{"$f":"List6!T55","v":24767.933796206409},{"$f":"List6!U55","v":24731.06438848624},{"$f":"List6!V55","v":24691.222647095849},{"$f":"List6!W55","v":24646.918628114901},{"$f":"List6!X55","v":24596.381830327067},{"$f":"List6!Y55","v":24538.479022154439},{"$f":"List6!Z55","v":24471.598642779896},{"$f":"List6!AA55","v":24394.930523735104},{"$f":"List6!AB55","v":24306.586239039996}]
[null,null,null,null,"střední varianta",{"$f":"List6!B56","v":25569.958911807014},{"$f":"List6!C56","v":25778.526093122902},{"$f":"List6!D56","v":25968.520473269968},{"$f":"List6!E56","v":26171.528155464646},{"$f":"List6!F56","v":26367.262840266943},{"$f":"List6!G56","v":26536.778623964001},{"$f":"List6!H56","v":26703.823668062756},{"$f":"List6!I56","v":26890.572030371484},{"$f":"List6!J56","v":27070.911381192247},{"$f":"List6!K56","v":27274.210081578716},{"$f":"List6!L56","v":27458.664035227921},{"$f":"List6!M56","v":27645.968284788403},{"$f":"List6!N56","v":27837.376601280623},{"$f":"List6!O56","v":28032.856007249029},{"$f":"List6!P56","v":28231.922109352749},{"$f":"List6!Q56","v":28434.572857321513},{"$f":"List6!R56","v":28640.583625691525},{"$f":"List6!S56","v":28848.237800151659},{"$f":"List6!T56","v":29056.903640038152},{"$f":"List6!U56","v":29264.222677000304},{"$f":"List6!V56","v":29468.576445108909},{"$f":"List6!W56","v":29668.409669042627},{"$f":"List6!X56","v":29861.833105409751},{"$f":"List6!Y56","v":30047.599942426397},{"$f":"List6!Z56","v":30223.915248724628},{"$f":"List6!AA56","v":30389.942804973271},{"$f":"List6!AB56","v":30543.906962965593}]
["Vygenerováno:",null,{"$f":"TODAY()","v":"2024-10-01"},null,"vysoká varianta",{"$f":"List6!B57","v":25761.61096621662},{"$f":"List6!C57","v":26171.389257950676},{"$f":"List6!D57","v":26565.771411838599},{"$f":"List6!E57","v":26976.118117933354},{"$f":"List6!F57","v":27382.065442316409},{"$f":"List6!G57","v":27764.594385982851},{"$f":"List6!H57","v":28147.384185628332},{"$f":"List6!I57","v":28552.460683369936},{"$f":"List6!J57","v":28938.436884501316},{"$f":"List6!K57","v":29349.763925301904},{"$f":"List6!L57","v":29744.381837316032},{"$f":"List6!M57","v":30143.760110282063},{"$f":"List6!N57","v":30549.074272969643},{"$f":"List6!O57","v":30960.199815508277},{"$f":"List6!P57","v":31376.349183197988},{"$f":"List6!Q57","v":31797.318024190772},{"$f":"List6!R57","v":32222.744493841281},{"$f":"List6!S57","v":32650.697377360066},{"$f":"List6!T57","v":33080.371007523507},{"$f":"List6!U57","v":33509.207473269213},{"$f":"List6!V57","v":33935.482921421513},{"$f":"List6!W57","v":34357.577958963171},{"$f":"List6!X57","v":34773.512994167875},{"$f":"List6!Y57","v":35182.070738940325},{"$f":"List6!Z57","v":35581.472898629188},{"$f":"List6!AA57","v":35970.847438799217},{"$f":"List6!AB57","v":36348.45002487953}]
["Zdroj dat:www.czso.cz, vlastní výpočty"]
["Copyright © 2024 SC&C - Marketing & Social Research"]
[]
[null,null,null,null,"Výsledky demografické projekce pro MČ - Praha Klánovice a vybrané obce + městské části, září 2024"]
[]
[]
[]
[]
[]
[null,null,null,null,"Možnost korekce obyvatel v závislosti na výstavbě"]
[]
[]
["Možnost korekce podle uvažované migrace"]
[]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[]
["2024-2050:"]
[]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:"]
[null,null,null,null,"Projekce osob ve vybraném věku:",null,null,{"$f":"List6!$F$131","v":"0  1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  72  73  74  75  76  77  78  79  80  81  82  83  84  85  86  87  88  89  90  91  92  93  94  95  96  97  98"}]
["2024-2050:"]
[null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Zadejte rok v rozmezí",null,"Zadejte počet osob:",null,"Střední varianta",{"$f":"List6!$AI$70","v":9023.5054513804498},{"$f":"List6!$AI$71","v":9043.5115648168321},{"$f":"List6!$AI$72","v":9058.9194847631588},{"$f":"List6!$AI$73","v":9071.0480985771956},{"$f":"List6!$AI$74","v":9582.538783430753},{"$f":"List6!$AI$75","v":9586.9135109459821},{"$f":"List6!$AI$76","v":9597.4704206648439},{"$f":"List6!$AI$77","v":9606.3750731435466},{"$f":"List6!$AI$78","v":9613.9529618850102},{"$f":"List6!$AI$79","v":9620.8829288945599},{"$f":"List6!$AI$80","v":9627.3413874203561},{"$f":"List6!$AI$81","v":9633.4816278375874},{"$f":"List6!$AI$82","v":9639.9304305294372},{"$f":"List6!$AI$83","v":9646.4057265396859},{"$f":"List6!$AI$84","v":9653.241012183109},{"$f":"List6!$AI$85","v":9660.3757093493805},{"$f":"List6!$AI$86","v":9667.6124954131992},{"$f":"List6!$AI$87","v":9674.7854396419807},{"$f":"List6!$AI$88","v":9681.540841595086},{"$f":"List6!$AI$89","v":9687.1301460115174},{"$f":"List6!$AI$90","v":9691.1965059512258},{"$f":"List6!$AI$91","v":9693.0484372010233},{"$f":"List6!$AI$92","v":9692.0220495204958},{"$f":"List6!$AI$93","v":9687.6021696784428},{"$f":"List6!$AI$94","v":9678.9780572741765},{"$f":"List6!$AI$95","v":9665.5454976425117},{"$f":"List6!$AI$96","v":9646.7451853144485}]
[null,null,null,null,"střední varianta",{"$f":"List6!$AJ$70","v":9119.9099536956746},{"$f":"List6!$AJ$71","v":9239.6659843579491},{"$f":"List6!$AJ$72","v":9355.8334504760642},{"$f":"List6!$AJ$73","v":9469.8267817804826},{"$f":"List6!$AJ$74","v":10084.174164447413},{"$f":"List6!$AJ$75","v":10192.435307527072},{"$f":"List6!$AJ$76","v":10308.207098220662},{"$f":"List6!$AJ$77","v":10423.119318519875},{"$f":"List6!$AJ$78","v":10537.413673162546},{"$f":"List6!$AJ$79","v":10651.715794854394},{"$f":"List6!$AJ$80","v":10766.086823860471},{"$f":"List6!$AJ$81","v":10880.57506480478},{"$f":"List6!$AJ$82","v":10995.851384715052},{"$f":"List6!$AJ$83","v":11111.48020298311},{"$f":"List6!$AJ$84","v":11227.74837675271},{"$f":"List6!$AJ$85","v":11344.566398959189},{"$f":"List6!$AJ$86","v":11461.635212593732},{"$f":"List6!$AJ$87","v":11578.764684753301},{"$f":"List6!$AJ$88","v":11695.561019766445},{"$f":"List6!$AJ$89","v":11811.222023735176},{"$f":"List6!$AJ$90","v":11925.400671711121},{"$f":"List6!$AJ$91","v":12037.352798783315},{"$f":"List6!$AJ$92","v":12146.421918435482},{"$f":"List6!$AJ$93","v":12252.124319388053},{"$f":"List6!$AJ$94","v":12353.643016536107},{"$f":"List6!$AJ$95","v":12450.351863742908},{"$f":"List6!$AJ$96","v":12541.728268756637}]
["2024-2050:",null,null,null,"vysoká varianta",{"$f":"List6!$AK$70","v":9216.3144560108831},{"$f":"List6!$AK$71","v":9435.7213112181398},{"$f":"List6!$AK$72","v":9652.9348493512134},{"$f":"List6!$AK$73","v":9869.2442224186634},{"$f":"List6!$AK$74","v":10587.130677688621},{"$f":"List6!$AK$75","v":10800.146107856621},{"$f":"List6!$AK$76","v":11022.172324061636},{"$f":"List6!$AK$77","v":11244.319219202829},{"$f":"List6!$AK$78","v":11466.723090482319},{"$f":"List6!$AK$79","v":11689.942054265215},{"$f":"List6!$AK$80","v":11913.932106059468},{"$f":"List6!$AK$81","v":12138.620568158134},{"$f":"List6!$AK$82","v":12364.67425347584},{"$f":"List6!$AK$83","v":12591.554781093129},{"$f":"List6!$AK$84","v":12819.465650639519},{"$f":"List6!$AK$85","v":13048.275844648495},{"$f":"List6!$AK$86","v":13277.601352714113},{"$f":"List6!$AK$87","v":13507.20003196737},{"$f":"List6!$AK$88","v":13736.644922548141},{"$f":"List6!$AK$89","v":13965.077671654575},{"$f":"List6!$AK$90","v":14192.15507979145},{"$f":"List6!$AK$91","v":14417.096095255374},{"$f":"List6!$AK$92","v":14639.244641469735},{"$f":"List6!$AK$93","v":14858.158674660579},{"$f":"List6!$AK$94","v":15073.036140527154},{"$f":"List6!$AK$95","v":15283.245124769181},{"$f":"List6!$AK$96","v":15488.294893685314}]
["Vygenerováno:",null,{"$f":"TODAY()","v":"2024-10-01"}]
["Zdroj dat:www.czso.cz, vlastní výpočty"]
["Copyright © 2024 SC&C - Marketing & Social Research"]

{"sheet":"List1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"data2","index":2,"n_rows":16363,"n_cols":27,"rows_kept":2250,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["Rok","Rok_projekce","Věková skupina","Nízká varianta","Střední varianta","Vysoká varianta","Městská část","Městská část1",{"$f":"Populace!A1","v":"Rok1"},{"$f":"Populace!B1","v":"Rok"},{"$f":"Populace!C1","v":"Věková skupina"},{"$f":"Populace!D1","v":"Nízká varianta m"},{"$f":"Populace!E1","v":"Střední varianta m"},{"$f":"Populace!F1","v":"Vysoká varianta m"},{"$f":"Populace!G1","v":"Městská část_migrace"},"Pxm","Qxm","MPxm","MVxm","Vekova skupina","Pxz","fxz","Qxz","MPxz","MVxz","Městská částvstup","Věková skupina"]
[2024,"X+0",0,41.223329966000001,41.926980919999998,42.630631874000002,"MČ Klánovice","MČ Klánovice",2024,"X+0",0,{"$f":"Populace!D2","v":211.72045703577498},{"$f":"Populace!E2","v":216.73376860550002},{"$f":"Populace!F2","v":221.74708017522502},{"$f":"Populace!G2","v":"MČ Klánovice"},25,1.8542649999999999E-3,5,3,0,15,0,1.7774970000000001E-3,3,3,"MČ Klánovice",0]
[2024,"X+0",1,47.29125231455,47.991668871000002,48.692085427449996,"MČ Klánovice","MČ Klánovice",2024,"X+0",1,{"$f":"Populace!D3","v":267.05872064229999},{"$f":"Populace!E3","v":270.96068632599997},{"$f":"Populace!F3","v":274.86265200970001},{"$f":"Populace!G3","v":"MČ Klánovice"},25,1.11087E-4,4,3,1,21,0,2.64474E-4,4,3,"MČ Klánovice",1]
[2024,"X+0",2,36.345690699200006,36.995895904000001,37.646101108799996,"MČ Klánovice","MČ Klánovice",2024,"X+0",2,{"$f":"Populace!D4","v":236.07990710760001},{"$f":"Populace!E4","v":240.98086391200002},{"$f":"Populace!F4","v":245.8818207164},{"$f":"Populace!G4","v":"MČ Klánovice"},21,1.2407600000000001E-4,3,3,2,15,0,9.9900000000000002E-5,4,3,"MČ Klánovice",2]
[2024,"X+0",3,48.392681055850005,48.993029577000001,49.593378098149998,"MČ Klánovice","MČ Klánovice",2024,"X+0",3,{"$f":"Populace!D5","v":286.173604009575},{"$f":"Populace!E5","v":289.97486096149999},{"$f":"Populace!F5","v":293.77611791342497},{"$f":"Populace!G5","v":"MČ Klánovice"},27,2.0520900000000001E-4,3,3,3,22,0,6.4989999999999999E-5,3,3,"MČ Klánovice",3]
[2024,"X+0",4,37.396396677200002,37.996568264000004,38.596739850799992,"MČ Klánovice","MČ Klánovice",2024,"X+0",4,{"$f":"Populace!D6","v":286.18118058120001},{"$f":"Populace!E6","v":289.98207674399998},{"$f":"Populace!F6","v":293.78297290680001},{"$f":"Populace!G6","v":"MČ Klánovice"},21,1.1921600000000001E-4,3,3,4,17,0,5.4599999999999999E-5,3,3,"MČ Klánovice",4]
[2024,"X+0",5,47.397565995000008,47.997681900000003,48.597797804999999,"MČ Klánovice","MČ Klánovice",2024,"X+0",5,{"$f":"Populace!D7","v":335.68423803000002},{"$f":"Populace!E7","v":339.98498860000001},{"$f":"Populace!F7","v":344.28573916999994},{"$f":"Populace!G7","v":"MČ Klánovice"},25,4.4700000000000002E-5,3,3,5,23,0,5.2200000000000002E-5,3,3,"MČ Klánovice",5]
[2024,"X+0",6,54.897907559999993,54.998007200000004,55.09810684,"MČ Klánovice","MČ Klánovice",2024,"X+0",6,{"$f":"Populace!D8","v":306.48673776499999},{"$f":"Populace!E8","v":307.98736930000001},{"$f":"Populace!F8","v":309.48800083499998},{"$f":"Populace!G8","v":"MČ Klánovice"},27,2.4600000000000002E-5,1,0,6,26,0,5.1100000000000002E-5,1,0,"MČ Klánovice",6]
[2024,"X+0",7,52.797858734999998,52.9979607,53.198062665000002,"MČ Klánovice","MČ Klánovice",2024,"X+0",7,{"$f":"Populace!D9","v":370.3828666334},{"$f":"Populace!E9","v":371.98368250800002},{"$f":"Populace!F9","v":373.58449838260003},{"$f":"Populace!G9","v":"MČ Klánovice"},25,2.6916000000000001E-5,1,1,7,28,0,4.88E-5,1,1,"MČ Klánovice",7]
[2024,"X+0",8,57.797296039999999,57.997424800000005,58.197553560000003,"MČ Klánovice","MČ Klánovice",2024,"X+0",8,{"$f":"Populace!D10","v":323.5829376575},{"$f":"Populace!E10","v":324.98375014999999},{"$f":"Populace!F10","v":326.38456264250004},{"$f":"Populace!G10","v":"MČ Klánovice"},29,4.1900000000000002E-5,1,1,8,29,0,4.6900000000000002E-5,1,1,"MČ Klánovice",8]
[2024,"X+0",9,64.796182305000002,64.996364100000008,65.196545895,"MČ Klánovice","MČ Klánovice",2024,"X+0",9,{"$f":"Populace!D11","v":347.678512275},{"$f":"Populace!E11","v":348.9795355},{"$f":"Populace!F11","v":350.28055872499999},{"$f":"Populace!G11","v":"MČ Klánovice"},33,6.4700000000000001E-5,1,1,9,32,0,4.6900000000000002E-5,1,1,"MČ Klánovice",9]
[2024,"X+0",10,61.795557450000004,61.995768999999996,62.195980550000002,"MČ Klánovice","MČ Klánovice",2024,"X+0",10,{"$f":"Populace!D12","v":396.37213152999999},{"$f":"Populace!E12","v":397.97345860000001},{"$f":"Populace!F12","v":399.57478567000004},{"$f":"Populace!G12","v":"MČ Klánovice"},32,8.6000000000000003E-5,1,1,10,30,0,4.9299999999999999E-5,1,1,"MČ Klánovice",10]
[2024,"X+0",11,62.794805335,62.995052700000002,63.195300064999998,"MČ Klánovice","MČ Klánovice",2024,"X+0",11,{"$f":"Populace!D13","v":412.06707887749997},{"$f":"Populace!E13","v":413.96864655000002},{"$f":"Populace!F13","v":415.87021422250001},{"$f":"Populace!G13","v":"MČ Klánovice"},32,1.02E-4,1,1,11,31,0,5.4299999999999998E-5,1,1,"MČ Klánovice",11]
[2024,"X+0",12,64.793954654400011,64.994242528000001,65.194530401599991,"MČ Klánovice","MČ Klánovice",2024,"X+0",12,{"$f":"Populace!D14","v":424.9622076398},{"$f":"Populace!E14","v":426.96400727600002},{"$f":"Populace!F14","v":428.96580691220004},{"$f":"Populace!G14","v":"MČ Klánovice"},34,1.1280799999999999E-4,1,1,12,31,0,6.2000000000000003E-5,1,1,"MČ Klánovice",12]
[2024,"X+0",13,57.793973832649996,57.994260792999995,58.194547753349994,"MČ Klánovice","MČ Klánovice",2024,"X+0",13,{"$f":"Populace!D15","v":417.75675782847509},{"$f":"Populace!E15","v":418.9588169795},{"$f":"Populace!F15","v":420.16087613052497},{"$f":"Populace!G15","v":"MČ Klánovice"},31,1.2210899999999999E-4,1,1,13,27,0,7.2364E-5,1,1,"MČ Klánovice",13]
[2024,"X+0",14,66.792197053100011,66.992568621999993,67.192940190899989,"MČ Klánovice","MČ Klánovice",2024,"X+0",14,{"$f":"Populace!D16","v":415.75169907075002},{"$f":"Populace!E16","v":416.95399911499999},{"$f":"Populace!F16","v":418.15629915925001},{"$f":"Populace!G16","v":"MČ Klánovice"},34,1.36167E-4,1,1,14,33,0,8.4900000000000004E-5,1,1,"MČ Klánovice",14]
[2024,"X+0",15,37.994712823699999,37.994964593999995,37.995216364299999,"MČ Klánovice","MČ Klánovice",2024,"X+0",15,{"$f":"Populace!D17","v":402.94405901840003},{"$f":"Populace!E17","v":403.94672287466665},{"$f":"Populace!F17","v":404.94938673093333},{"$f":"Populace!G17","v":"MČ Klánovice"},20,1.63258E-4,0,0,15,18,0.1597189,9.8346999999999999E-5,0,0,"MČ Klánovice",15]
[2024,"X+0",16,44.592354483799994,44.992718556,45.393082628200006,"MČ Klánovice","MČ Klánovice",2024,"X+0",16,{"$f":"Populace!D18","v":357.4388316893},{"$f":"Populace!E18","v":359.94174446599999},{"$f":"Populace!F18","v":362.44465724270003},{"$f":"Populace!G18","v":"MČ Klánovice"},23,2.0941199999999999E-4,2,2,16,22,1.341607,1.12044E-4,2,2,"MČ Klánovice",16]
[2024,"X+0",17,35.592153993650001,35.992527613,36.392901232349999,"MČ Klánovice","MČ Klánovice",2024,"X+0",17,{"$f":"Populace!D19","v":321.33317055655004},{"$f":"Populace!E19","v":323.93635291099997},{"$f":"Populace!F19","v":326.53953526545001},{"$f":"Populace!G19","v":"MČ Klánovice"},19,2.81224E-4,2,2,17,17,2.0474320000000001,1.2524300000000001E-4,2,2,"MČ Klánovice",17]
[2024,"X+0",18,57.583115236649995,57.983919272999998,58.384723309350008,"MČ Klánovice","MČ Klánovice",2024,"X+0",18,{"$f":"Populace!D20","v":354.40700142282503},{"$f":"Populace!E20","v":357.91142992649998},{"$f":"Populace!F20","v":361.41585843017504},{"$f":"Populace!G20","v":"MČ Klánovice"},33,3.8334399999999998E-4,2,2,18,25,4.3196539999999999,1.3721499999999999E-4,2,2,"MČ Klánovice",18]
[2024,"X+0",19,57.579613842599997,57.980584612000001,58.381555381400005,"MČ Klánovice","MČ Klánovice",2024,"X+0",19,{"$f":"Populace!D21","v":333.39539500369995},{"$f":"Populace!E21","v":336.90037619400005},{"$f":"Populace!F21","v":340.40535738430003},{"$f":"Populace!G21","v":"MČ Klánovice"},31,4.9774800000000001E-4,2,2,19,27,8.6705199999999998,1.4760000000000001E-4,2,2,"MČ Klánovice",19]
[2024,"X+0",20,46.483411769249997,46.984201685000002,47.48499160075,"MČ Klánovice","MČ Klánovice",2024,"X+0",20,{"$f":"Populace!D22","v":285.695129384675},{"$f":"Populace!E22","v":288.90012322350003},{"$f":"Populace!F22","v":292.10511706232501},{"$f":"Populace!G22","v":"MČ Klánovice"},21,5.73727E-4,3,2,20,24,14.018689999999999,1.5625200000000001E-4,3,2,"MČ Klánovice",20]
[2024,"X+0",21,48.531936261999995,48.982796440000001,49.433656618000001,"MČ Klánovice","MČ Klánovice",2024,"X+0",21,{"$f":"Populace!D23","v":277.89331992125},{"$f":"Populace!E23","v":280.89839992499998},{"$f":"Populace!F23","v":283.90347992875002},{"$f":"Populace!G23","v":"MČ Klánovice"},23,5.7047E-4,2,2,21,25,21.189889999999998,1.6331000000000001E-4,3,2,"MČ Klánovice",21]
[2024,"X+0",22,37.487304157050005,37.987908720999997,38.488513284950002,"MČ Klánovice","MČ Klánovice",2024,"X+0",22,{"$f":"Populace!D24","v":291.98377493982503},{"$f":"Populace!E24","v":295.88930946649998},{"$f":"Populace!F24","v":299.79484399317499},{"$f":"Populace!G24","v":"MČ Klánovice"},17,5.2194800000000005E-4,3,2,22,19,25.717110000000002,1.6937699999999999E-4,3,2,"MČ Klánovice",22]
[2024,"X+0",23,41.586304254649988,41.986956433000003,42.387608611350004,"MČ Klánovice","MČ Klánovice",2024,"X+0",23,{"$f":"Populace!D25","v":251.80298152774998},{"$f":"Populace!E25","v":255.90760145500002},{"$f":"Populace!F25","v":260.01222138225},{"$f":"Populace!G25","v":"MČ Klánovice"},19,4.7436000000000001E-4,2,2,23,23,30.99483,1.7524899999999999E-4,2,2,"MČ Klánovice",23]
[2024,"X+0",24,36.488861661949997,36.989392058999996,37.489922456049996,"MČ Klánovice","MČ Klánovice",2024,"X+0",24,{"$f":"Populace!D26","v":207.52154250584999},{"$f":"Populace!E26","v":211.925278577},{"$f":"Populace!F26","v":216.32901464815001},{"$f":"Populace!G26","v":"MČ Klánovice"},16,4.4726199999999997E-4,3,2,24,19,44.856560000000002,1.81671E-4,3,2,"MČ Klánovice",24]
[2024,"X+0",25,45.535370010849995,45.986066676999997,46.436763343150005,"MČ Klánovice","MČ Klánovice",2024,"X+0",25,{"$f":"Populace!D27","v":242.20669346779999},{"$f":"Populace!E27","v":246.91113663599998},{"$f":"Populace!F27","v":251.61557980420002},{"$f":"Populace!G27","v":"MČ Klánovice"},22,4.35513E-4,2,2,25,23,52.54636,1.8921899999999999E-4,3,2,"MČ Klánovice",25]
[2024,"X+0",26,30.340278035299999,30.990740985999999,31.641203936700002,"MČ Klánovice","MČ Klánovice",2024,"X+0",26,{"$f":"Populace!D28","v":203.01987349987499},{"$f":"Populace!E28","v":207.92368904749998},{"$f":"Populace!F28","v":212.82750459512499},{"$f":"Populace!G28","v":"MČ Klánovice"},14,4.3446100000000003E-4,3,3,26,16,53.179670000000002,1.9853500000000001E-4,4,3,"MČ Klánovice",26]
[2024,"X+0",27,25.341783723749998,25.992174974999998,26.642566226250004,"MČ Klánovice","MČ Klánovice",2024,"X+0",27,{"$f":"Populace!D29","v":203.31934137037501},{"$f":"Populace!E29","v":208.9231822575},{"$f":"Populace!F29","v":214.52702314462499},{"$f":"Populace!G29","v":"MČ Klánovice"},11,4.4395699999999998E-4,3,3,27,14,71.658299999999997,2.1010700000000001E-4,4,3,"MČ Klánovice",27]
[2024,"X+0",28,32.338623781300001,32.989165505999999,33.639707230699997,"MČ Klánovice","MČ Klánovice",2024,"X+0",28,{"$f":"Populace!D30","v":202.51790091369998},{"$f":"Populace!E30","v":207.921810394},{"$f":"Populace!F30","v":213.32571987430001},{"$f":"Populace!G30","v":"MČ Klánovice"},15,4.6815300000000002E-4,3,3,28,17,82.725350000000006,2.2424700000000001E-4,4,3,"MČ Klánovice",28]
[2024,"X+0",29,46.131794160250003,46.982661105000005,47.833528049750001,"MČ Klánovice","MČ Klánovice",2024,"X+0",29,{"$f":"Populace!D31","v":247.6936720125},{"$f":"Populace!E31","v":254.89873525000002},{"$f":"Populace!F31","v":262.1037984875},{"$f":"Populace!G31","v":"MČ Klánovice"},23,5.1254399999999998E-4,5,4,29,23,101.63679999999999,2.4132099999999999E-4,4,4,"MČ Klánovice",29]
[2024,"X+0",30,42.131548427699997,42.982427074,43.833305720299997,"MČ Klánovice","MČ Klánovice",2024,"X+0",30,{"$f":"Populace!D32","v":252.089123501225},{"$f":"Populace!E32","v":258.8944033345},{"$f":"Populace!F32","v":265.69968316777499},{"$f":"Populace!G32","v":"MČ Klánovice"},21,5.7519299999999999E-4,4,4,30,21,104.955,2.61613E-4,5,4,"MČ Klánovice",30]
[2024,"X+0",31,55.073613606050003,55.974870101,56.876126595949998,"MČ Klánovice","MČ Klánovice",2024,"X+0",31,{"$f":"Populace!D33","v":248.68233160195001},{"$f":"Populace!E33","v":254.88793485900001},{"$f":"Populace!F33","v":261.09353811605001},{"$f":"Populace!G33","v":"MČ Klánovice"},27,6.4540500000000005E-4,5,4,31,27,111.4212,2.8533200000000001E-4,5,4,"MČ Klánovice",31]
[2024,"X+0",32,52.072870210250002,52.974162105000005,53.875453999749993,"MČ Klánovice","MČ Klánovice",2024,"X+0",32,{"$f":"Populace!D34","v":299.04977394954994},{"$f":"Populace!E34","v":305.85692757100003},{"$f":"Populace!F34","v":312.66408119245},{"$f":"Populace!G34","v":"MČ Klánovice"},25,7.0831300000000002E-4,5,4,32,26,111.14409999999999,3.1269499999999999E-4,5,4,"MČ Klánovice",32]
[2024,"X+0",33,37.12834935595,37.979380339000002,38.830411322049997,"MČ Klánovice","MČ Klánovice",2024,"X+0",33,{"$f":"Populace!D35","v":249.86138587329998},{"$f":"Populace!E35","v":255.867986546},{"$f":"Populace!F35","v":261.87458721870001},{"$f":"Populace!G35","v":"MČ Klánovice"},19,7.5930699999999997E-4,5,4,33,18,101.0802,3.4404599999999998E-4,4,4,"MČ Klánovice",33]
[2024,"X+0",34,34.178525669850004,34.979548257000005,35.780570844149999,"MČ Klánovice","MČ Klánovice",2024,"X+0",34,{"$f":"Populace!D36","v":254.14841402052497},{"$f":"Populace!E36","v":259.85563240049999},{"$f":"Populace!F36","v":265.562850780475},{"$f":"Populace!G36","v":"MČ Klánovice"},17,8.00893E-4,4,4,34,18,97.632300000000001,3.79809E-4,4,4,"MČ Klánovice",34]
[2024,"X+0",35,28.181949169650004,28.982808732999999,29.783668296349994,"MČ Klánovice","MČ Klánovice",2024,"X+0",35,{"$f":"Populace!D37","v":287.21846419117503},{"$f":"Populace!E37","v":292.8271087535},{"$f":"Populace!F37","v":298.43575331582497},{"$f":"Populace!G37","v":"MČ Klánovice"},12,8.3714800000000002E-4,4,4,35,17,88.025530000000003,4.2032300000000001E-4,4,4,"MČ Klánovice",35]
[2024,"X+0",36,37.173730848000005,37.974981760000006,38.776232671999999,"MČ Klánovice","MČ Klánovice",2024,"X+0",36,{"$f":"Populace!D38","v":306.89425796525001},{"$f":"Populace!E38","v":312.804055205},{"$f":"Populace!F38","v":318.71385244474999},{"$f":"Populace!G38","v":"MČ Klánovice"},18,8.7277999999999998E-4,4,4,36,20,76.242279999999994,4.6540999999999998E-4,4,4,"MČ Klánovice",36]
[2024,"X+0",37,40.169895482550004,40.971329030999996,41.772762579450003,"MČ Klánovice","MČ Klánovice",2024,"X+0",37,{"$f":"Populace!D39","v":330.85705282385004},{"$f":"Populace!E39","v":335.76862173699999},{"$f":"Populace!F39","v":340.68019065014994},{"$f":"Populace!G39","v":"MČ Klánovice"},19,9.1328700000000004E-4,4,4,37,22,60.471159999999998,5.1447799999999996E-4,4,4,"MČ Klánovice",37]
[2024,"X+0",38,44.115037085300003,44.966701986000004,45.818366886699998,"MČ Klánovice","MČ Klánovice",2024,"X+0",38,{"$f":"Populace!D40","v":321.746707786},{"$f":"Populace!E40","v":326.75876932},{"$f":"Populace!F40","v":331.770830854},{"$f":"Populace!G40","v":"MČ Klánovice"},21,9.6469199999999996E-4,5,4,38,23,48.798659999999998,5.6693399999999995E-4,4,4,"MČ Klánovice",38]
[2024,"X+0",39,48.958045482849997,48.960043317,48.962041151150004,"MČ Klánovice","MČ Klánovice",2024,"X+0",39,{"$f":"Populace!D41","v":366.59274138172498},{"$f":"Populace!E41","v":369.70737274450005},{"$f":"Populace!F41","v":372.82200410727501},{"$f":"Populace!G41","v":"MČ Klánovice"},23,1.0329409999999999E-3,0,0,39,26,40.525539999999999,6.2304000000000005E-4,0,0,"MČ Klánovice",39]
[2024,"X+0",40,44.558889669199999,44.960847303999998,45.362804938800004,"MČ Klánovice","MČ Klánovice",2024,"X+0",40,{"$f":"Populace!D42","v":407.92324812187502},{"$f":"Populace!E42","v":411.64118868750001},{"$f":"Populace!F42","v":415.35912925312499},{"$f":"Populace!G42","v":"MČ Klánovice"},19,1.12557E-3,2,2,40,26,31.46951,6.8334099999999996E-4,2,2,"MČ Klánovice",40]
[2024,"X+0",41,46.55147861799999,46.953789159999999,47.356099702000009,"MČ Klánovice","MČ Klánovice",2024,"X+0",41,{"$f":"Populace!D43","v":368.12821658694997},{"$f":"Populace!E43","v":372.64592055899999},{"$f":"Populace!F43","v":377.16362453105},{"$f":"Populace!G43","v":"MČ Klánovice"},22,1.249645E-3,2,2,41,25,20.484169999999999,7.48746E-4,2,2,"MČ Klánovice",41]
[2024,"X+0",42,49.542713303049993,49.945441240999997,50.348169178950002,"MČ Klánovice","MČ Klánovice",2024,"X+0",42,{"$f":"Populace!D44","v":432.30939582334997},{"$f":"Populace!E44","v":435.53275792699998},{"$f":"Populace!F44","v":438.75612003065004},{"$f":"Populace!G44","v":"MČ Klánovice"},23,1.4085510000000001E-3,2,2,42,27,13.677289999999999,8.2081799999999996E-4,2,2,"MČ Klánovice",42]
[2024,"X+0",43,51.533042419799997,51.936230875999996,52.339419332200009,"MČ Klánovice","MČ Klánovice",2024,"X+0",43,{"$f":"Populace!D45","v":462.60973465019998},{"$f":"Populace!E45","v":466.43784252399996},{"$f":"Populace!F45","v":470.2659503978},{"$f":"Populace!G45","v":"MČ Klánovice"},24,1.605172E-3,2,2,43,28,8.0718230000000002,9.0160700000000002E-4,2,2,"MČ Klánovice",43]
[2024,"X+0",44,62.507827727149987,62.912216882999999,63.316606038850004,"MČ Klánovice","MČ Klánovice",2024,"X+0",44,{"$f":"Populace!D46","v":465.75041722175001},{"$f":"Populace!E46","v":469.38134973500001},{"$f":"Populace!F46","v":473.01228224825002},{"$f":"Populace!G46","v":"MČ Klánovice"},30,1.8341900000000001E-3,2,2,44,33,5.2866350000000004,9.9264899999999996E-4,2,2,"MČ Klánovice",44]
[2024,"X+0",45,82.465513154500002,82.871917289999999,83.278321425499996,"MČ Klánovice","MČ Klánovice",2024,"X+0",45,{"$f":"Populace!D47","v":531.66787666530001},{"$f":"Populace!E47","v":535.20750158600003},{"$f":"Populace!F47","v":538.74712650670006},{"$f":"Populace!G47","v":"MČ Klánovice"},38,2.0745999999999998E-3,2,2,45,45,2.7642820000000001,1.0943979999999999E-3,2,2,"MČ Klánovice",45]
[2024,"X+0",46,71.471051234599997,71.877191651999993,72.283332069400004,"MČ Klánovice","MČ Klánovice",2024,"X+0",46,{"$f":"Populace!D48","v":534.25915306079992},{"$f":"Populace!E48","v":537.10395529599998},{"$f":"Populace!F48","v":539.94875753120004},{"$f":"Populace!G48","v":"MČ Klánovice"},33,2.2949680000000001E-3,2,2,46,39,1.688334,1.2070360000000001E-3,2,2,"MČ Klánovice",46]
[2024,"X+0",47,70.460483171499988,70.867126830000004,71.273770488500006,"MČ Klánovice","MČ Klánovice",2024,"X+0",47,{"$f":"Populace!D49","v":532.76557752279996},{"$f":"Populace!E49","v":535.01483573600001},{"$f":"Populace!F49","v":537.26409394920006},{"$f":"Populace!G49","v":"MČ Klánovice"},33,2.4943019999999999E-3,2,2,47,38,0.84932909999999995,1.3305579999999999E-3,2,2,"MČ Klánovice",47]
[2024,"X+0",48,61.668060784200009,61.874343604000003,62.080626423799998,"MČ Klánovice","MČ Klánovice",2024,"X+0",48,{"$f":"Populace!D50","v":524.988242404625},{"$f":"Populace!E50","v":526.94118324249996},{"$f":"Populace!F50","v":528.89412408037492},{"$f":"Populace!G50","v":"MČ Klánovice"},28,2.709169E-3,1,1,48,34,0.99161630000000001,1.4646959999999999E-3,1,1,"MČ Klánovice",48]
[2024,"X+0",49,80.608192914250012,80.817326585000004,81.026460255749981,"MČ Klánovice","MČ Klánovice",2024,"X+0",49,{"$f":"Populace!D51","v":534.32707819810003},{"$f":"Populace!E51","v":536.78769352199993},{"$f":"Populace!F51","v":539.24830884590006},{"$f":"Populace!G51","v":"MČ Klánovice"},38,2.9864879999999998E-3,1,1,49,43,1.0056320000000001,1.608997E-3,1,1,"MČ Klánovice",49]
[2024,"X+0",50,58.644282622799999,58.851697736000006,59.059112849200005,"MČ Klánovice","MČ Klánovice",2024,"X+0",50,{"$f":"Populace!D52","v":432.3575349441},{"$f":"Populace!E52","v":433.91193804199997},{"$f":"Populace!F52","v":435.46634113990001},{"$f":"Populace!G52","v":"MČ Klánovice"},28,3.3427299999999999E-3,1,1,50,31,0,1.764704E-3,1,1,"MČ Klánovice",50]
[2024,"X+0",51,55.639938982799997,55.847560936000001,56.055182889199997,"MČ Klánovice","MČ Klánovice",2024,"X+0",51,{"$f":"Populace!D53","v":422.57944494627498},{"$f":"Populace!E53","v":423.83756661550001},{"$f":"Populace!F53","v":425.09568828472504},{"$f":"Populace!G53","v":"MČ Klánovice"},24,3.772301E-3,1,1,51,32,0,1.9344950000000001E-3,1,1,"MČ Klánovice",51]
[2024,"X+0",52,51.630217826599996,51.838302691999999,52.046387557400003,"MČ Klánovice","MČ Klánovice",2024,"X+0",52,{"$f":"Populace!D54","v":355.53349451894996},{"$f":"Populace!E54","v":356.889042399},{"$f":"Populace!F54","v":358.24459027905004},{"$f":"Populace!G54","v":"MČ Klánovice"},24,4.2621259999999998E-3,1,1,52,28,0,2.1216529999999998E-3,1,1,"MČ Klánovice",52]
[2024,"X+0",53,55.598475174749993,55.808071595000001,56.017668015250003,"MČ Klánovice","MČ Klánovice",2024,"X+0",53,{"$f":"Populace!D55","v":375.44374567994998},{"$f":"Populace!E55","v":376.70832921900001},{"$f":"Populace!F55","v":377.97291275805003},{"$f":"Populace!G55","v":"MČ Klánovice"},25,4.7888289999999997E-3,1,1,53,31,0,2.32928E-3,1,1,"MČ Klánovice",53]
[2024,"X+0",54,48.604619243450003,48.813923088999999,49.023226934550003,"MČ Klánovice","MČ Klánovice",2024,"X+0",54,{"$f":"Populace!D56","v":326.97131879387496},{"$f":"Populace!E56","v":328.73458932749998},{"$f":"Populace!F56","v":330.49785986112499},{"$f":"Populace!G56","v":"MČ Klánovice"},22,5.3152499999999997E-3,1,1,54,27,0,2.560793E-3,1,1,"MČ Klánovice",54]
[2024,"X+0",55,52.561439890800003,52.772799895999995,52.984159901200002,"MČ Klánovice","MČ Klánovice",2024,"X+0",55,{"$f":"Populace!D57","v":317.95915269244995},{"$f":"Populace!E57","v":319.627764469},{"$f":"Populace!F57","v":321.29637624555005},{"$f":"Populace!G57","v":"MČ Klánovice"},26,5.8099500000000004E-3,1,1,55,27,0,2.820052E-3,1,1,"MČ Klánovice",55]
[2024,"X+0",56,47.562698151999996,47.773998239999997,47.985298327999999,"MČ Klánovice","MČ Klánovice",2024,"X+0",56,{"$f":"Populace!D58","v":300.17418471949998},{"$f":"Populace!E58","v":301.54684258999998},{"$f":"Populace!F58","v":302.91950046049999},{"$f":"Populace!G58","v":"MČ Klánovice"},24,6.306E-3,1,1,56,24,0,3.1107399999999999E-3,1,1,"MČ Klánovice",56]
[2024,"X+0",57,43.561967505299997,43.773302385999997,43.984637266700005,"MČ Klánovice","MČ Klánovice",2024,"X+0",57,{"$f":"Populace!D59","v":283.09348590112495},{"$f":"Populace!E59","v":284.46998657250003},{"$f":"Populace!F59","v":285.846487243875},{"$f":"Populace!G59","v":"MČ Klánovice"},22,6.8675710000000003E-3,1,1,57,22,0,3.4368659999999998E-3,1,1,"MČ Klánovice",57]
[2024,"X+0",58,51.485921077849994,51.700877216999999,51.915833356150003,"MČ Klánovice","MČ Klánovice",2024,"X+0",58,{"$f":"Populace!D60","v":295.09647404805003},{"$f":"Populace!E60","v":296.18711814099998},{"$f":"Populace!F60","v":297.27776223395},{"$f":"Populace!G60","v":"MČ Klánovice"},27,7.5574040000000002E-3,1,1,58,25,0,3.802915E-3,1,1,"MČ Klánovice",58]
[2024,"X+0",59,44.499688517199999,44.713989064000003,44.9282896108,"MČ Klánovice","MČ Klánovice",2024,"X+0",59,{"$f":"Populace!D61","v":284.01521579439998},{"$f":"Populace!E61","v":285.10972932800001},{"$f":"Populace!F61","v":286.20424286160005},{"$f":"Populace!G61","v":"MČ Klánovice"},23,8.4046399999999997E-3,1,1,59,22,0,4.2138280000000002E-3,1,1,"MČ Klánovice",59]
[2024,"X+0",60,40.483701495449992,40.698763329000002,40.913825162549998,"MČ Klánovice","MČ Klánovice",2024,"X+0",60,{"$f":"Populace!D62","v":261.12653270042506},{"$f":"Populace!E62","v":262.02526923850002},{"$f":"Populace!F62","v":262.92400577657497},{"$f":"Populace!G62","v":"MČ Klánovice"},23,9.4384570000000008E-3,1,1,60,18,0,4.6751199999999996E-3,1,1,"MČ Klánovice",60]
[2024,"X+0",61,34.500106505399998,34.714387148,34.928667790600002,"MČ Klánovice","MČ Klánovice",2024,"X+0",61,{"$f":"Populace!D63","v":235.93663244620001},{"$f":"Populace!E63","v":237.03488804400001},{"$f":"Populace!F63","v":238.13314364180002},{"$f":"Populace!G63","v":"MČ Klánovice"},19,1.0659180000000001E-2,1,1,61,16,0,5.1930270000000002E-3,1,1,"MČ Klánovice",61]
[2024,"X+0",62,25.544265230849994,25.756443077,25.968620923150002,"MČ Klánovice","MČ Klánovice",2024,"X+0",62,{"$f":"Populace!D64","v":213.07459666802498},{"$f":"Populace!E64","v":213.97580635050002},{"$f":"Populace!F64","v":214.87701603297501},{"$f":"Populace!G64","v":"MČ Klánovice"},15,1.200239E-2,1,1,62,11,0,5.7746430000000003E-3,1,1,"MČ Klánovice",62]
[2024,"X+0",63,42.342311194999994,42.564105900000001,42.785900605000002,"MČ Klánovice","MČ Klánovice",2024,"X+0",63,{"$f":"Populace!D65","v":242.62322551037499},{"$f":"Populace!E65","v":243.54592905750002},{"$f":"Populace!F65","v":244.46863260462501},{"$f":"Populace!G65","v":"MČ Klánovice"},23,1.33624E-2,1,1,63,20,0,6.427945E-3,1,1,"MČ Klánovice",63]
[2024,"X+0",64,29.64762399,29.664403800000002,29.681183609999998,"MČ Klánovice","MČ Klánovice",2024,"X+0",64,{"$f":"Populace!D66","v":227.24007641750001},{"$f":"Populace!E66","v":227.37150134999999},{"$f":"Populace!F66","v":227.5029262825},{"$f":"Populace!G66","v":"MČ Klánovice"},16,1.4707960000000001E-2,0,0,64,14,0,7.1620599999999996E-3,0,0,"MČ Klánovice",64]
[2024,"X+0",65,31.594946187200001,31.614234463999999,31.6335227408,"MČ Klánovice","MČ Klánovice",2024,"X+0",65,{"$f":"Populace!D67","v":235.70201689394997},{"$f":"Populace!E67","v":236.04953989900002},{"$f":"Populace!F67","v":236.39706290405002},{"$f":"Populace!G67","v":"MČ Klánovice"},16,1.6122890000000001E-2,0,0,65,16,0,7.9874560000000004E-3,0,0,"MČ Klánovice",65]
[2024,"X+0",66,40.221935425499993,40.449462310000001,40.676989194500003,"MČ Klánovice","MČ Klánovice",2024,"X+0",66,{"$f":"Populace!D68","v":239.52281648774999},{"$f":"Populace!E68","v":240.68839665500002},{"$f":"Populace!F68","v":241.85397682224999},{"$f":"Populace!G68","v":"MČ Klánovice"},21,1.772491E-2,1,1,66,20,0,8.9157290000000007E-3,1,1,"MČ Klánovice",66]
[2024,"X+0",67,34.252457989950003,34.478531418999999,34.704604848050003,"MČ Klánovice","MČ Klánovice",2024,"X+0",67,{"$f":"Populace!D69","v":251.21479542112502},{"$f":"Populace!E69","v":252.10932897250001},{"$f":"Populace!F69","v":253.00386252387494},{"$f":"Populace!G69","v":"MČ Klánovice"},18,1.9566650000000001E-2,1,1,67,17,0,9.9569930000000008E-3,1,1,"MČ Klánovice",67]
[2024,"X+0",68,38.123641344999996,38.355848899999998,38.588056455,"MČ Klánovice","MČ Klánovice",2024,"X+0",68,{"$f":"Populace!D70","v":246.07113176250004},{"$f":"Populace!E70","v":246.78203024999999},{"$f":"Populace!F70","v":247.49292873749997},{"$f":"Populace!G70","v":"MČ Klánovice"},20,2.1643840000000001E-2,1,1,68,19,0,1.11197E-2,1,1,"MČ Klánovice",68]
[2024,"X+0",69,27.265515643999997,27.49096728,27.716418916000002,"MČ Klánovice","MČ Klánovice",2024,"X+0",69,{"$f":"Populace!D71","v":248.50491195975002},{"$f":"Populace!E71","v":249.24277329500001},{"$f":"Populace!F71","v":249.98063463024999},{"$f":"Populace!G71","v":"MČ Klánovice"},14,2.3947110000000001E-2,1,1,69,14,0,1.2412370000000001E-2,1,1,"MČ Klánovice",69]
[2024,"X+0",70,33.106257272000001,33.339292639999996,33.572328007999999,"MČ Klánovice","MČ Klánovice",2024,"X+0",70,{"$f":"Populace!D72","v":224.46419081775002},{"$f":"Populace!E72","v":225.20399125500001},{"$f":"Populace!F72","v":225.94379169224999},{"$f":"Populace!G72","v":"MČ Klánovice"},15,2.650485E-2,1,1,70,19,0,1.3849190000000001E-2,1,1,"MČ Klánovice",70]
[2024,"X+0",71,32.060048199999997,32.295283999999995,32.5305198,"MČ Klánovice","MČ Klánovice",2024,"X+0",71,{"$f":"Populace!D73","v":243.47145761250002},{"$f":"Populace!E73","v":244.44900724999999},{"$f":"Populace!F73","v":245.4265568875},{"$f":"Populace!G73","v":"MČ Klánovice"},14,2.9370899999999998E-2,1,1,71,19,0,1.54486E-2,1,1,"MČ Klánovice",71]
[2024,"X+0",72,40.733777132499995,40.984549649999998,41.235322167500001,"MČ Klánovice","MČ Klánovice",2024,"X+0",72,{"$f":"Populace!D74","v":226.27552810650002},{"$f":"Populace!E74","v":227.07193153},{"$f":"Populace!F74","v":227.86833495349998},{"$f":"Populace!G74","v":"MČ Klánovice"},19,3.258453E-2,1,1,72,23,0,1.7232359999999999E-2,1,1,"MČ Klánovice",72]
[2024,"X+0",73,43.520136477999998,43.781082359999999,44.042028242000001,"MČ Klánovice","MČ Klánovice",2024,"X+0",73,{"$f":"Populace!D75","v":205.03809020450001},{"$f":"Populace!E75","v":205.94103828999999},{"$f":"Populace!F75","v":206.84398637549998},{"$f":"Populace!G75","v":"MČ Klánovice"},21,3.6069879999999999E-2,1,1,73,24,0,1.9227089999999999E-2,1,1,"MČ Klánovice",73]
[2024,"X+0",74,40.491332678500001,40.75365017,41.0159676615,"MČ Klánovice","MČ Klánovice",2024,"X+0",74,{"$f":"Populace!D76","v":199.70692055124999},{"$f":"Populace!E76","v":200.530400525},{"$f":"Populace!F76","v":201.35388049874999},{"$f":"Populace!G76","v":"MČ Klánovice"},19,3.9675729999999999E-2,1,1,74,23,0,2.1413519999999998E-2,1,1,"MČ Klánovice",74]
[2024,"X+0",75,26.873520393499998,27.117638470000003,27.361756546500004,"MČ Klánovice","MČ Klánovice",2024,"X+0",75,{"$f":"Populace!D77","v":204.81654653825001},{"$f":"Populace!E77","v":205.87290146499998},{"$f":"Populace!F77","v":206.92925639175002},{"$f":"Populace!G77","v":"MČ Klánovice"},11,4.3295460000000001E-2,1,1,75,17,0,2.3888909999999999E-2,1,1,"MČ Klánovice",75]
[2024,"X+0",76,34.447945659999995,34.712329199999999,34.976712740000004,"MČ Klánovice","MČ Klánovice",2024,"X+0",76,{"$f":"Populace!D78","v":170.39795629250003},{"$f":"Populace!E78","v":171.23614885000001},{"$f":"Populace!F78","v":172.07434140749999},{"$f":"Populace!G78","v":"MČ Klánovice"},16,4.7071250000000002E-2,1,1,76,20,0,2.672654E-2,1,1,"MČ Klánovice",76]
[2024,"X+0",77,38.138197046000002,38.41733052,38.696463994000005,"MČ Klánovice","MČ Klánovice",2024,"X+0",77,{"$f":"Populace!D79","v":175.43262147275001},{"$f":"Populace!E79","v":176.31678235499999},{"$f":"Populace!F79","v":177.20094323724999},{"$f":"Populace!G79","v":"MČ Klánovice"},18,5.1247229999999998E-2,1,1,77,22,0,3.000997E-2,1,1,"MČ Klánovice",77]
[2024,"X+0",78,41.006566788999997,41.101492180000001,41.196417570999998,"MČ Klánovice","MČ Klánovice",2024,"X+0",78,{"$f":"Populace!D80","v":167.25428209750001},{"$f":"Populace!E80","v":167.76598294999999},{"$f":"Populace!F80","v":168.27768380250001},{"$f":"Populace!G80","v":"MČ Klánovice"},20,5.602418E-2,0,0,78,23,0,3.3827139999999999E-2,0,0,"MČ Klánovice",78]
[2024,"X+0",79,30.422162311999998,30.497297440000001,30.572432568,"MČ Klánovice","MČ Klánovice",2024,"X+0",79,{"$f":"Populace!D81","v":139.68586695600001},{"$f":"Populace!E81","v":140.74844472000001},{"$f":"Populace!F81","v":141.81102248399998},{"$f":"Populace!G81","v":"MČ Klánovice"},12,6.1445680000000003E-2,0,0,79,20,0,3.8267719999999998E-2,0,0,"MČ Klánovice",79]
[2024,"X+0",80,24.510655157000002,24.581576339999998,24.652497523000001,"MČ Klánovice","MČ Klánovice",2024,"X+0",80,{"$f":"Populace!D82","v":123.08511464225001},{"$f":"Populace!E82","v":123.462013945},{"$f":"Populace!F82","v":123.83891324775001},{"$f":"Populace!G82","v":"MČ Klánovice"},12,6.7534209999999997E-2,0,0,80,14,0,4.3429509999999998E-2,0,0,"MČ Klánovice",80]
[2024,"X+0",81,22.466324335500001,22.539356509999998,22.612388684499997,"MČ Klánovice","MČ Klánovice",2024,"X+0",81,{"$f":"Populace!D83","v":101.67354218125},{"$f":"Populace!E83","v":102.02242112499999},{"$f":"Populace!F83","v":102.37130006875},{"$f":"Populace!G83","v":"MČ Klánovice"},11,7.438053E-2,0,0,81,13,0,4.9419820000000003E-2,0,0,"MČ Klánovice",81]
[2024,"X+0",82,16.743603568499999,16.803431970000002,16.863260371500001,"MČ Klánovice","MČ Klánovice",2024,"X+0",82,{"$f":"Populace!D84","v":79.504016003749996},{"$f":"Populace!E84","v":79.813348575000006},{"$f":"Populace!F84","v":80.122681146250002},{"$f":"Populace!G84","v":"MČ Klánovice"},7,8.2394670000000003E-2,0,0,82,11,0,5.6345939999999997E-2,0,0,"MČ Klánovice",82]
[2024,"X+0",83,15.651508866500002,15.71572273,15.7799365935,"MČ Klánovice","MČ Klánovice",2024,"X+0",83,{"$f":"Populace!D85","v":57.718095303249996},{"$f":"Populace!E85","v":58.160090765},{"$f":"Populace!F85","v":58.602086226750004},{"$f":"Populace!G85","v":"MČ Klánovice"},7,9.1614210000000001E-2,0,0,83,10,0,6.4297779999999999E-2,0,0,"MČ Klánovice",83]
[2024,"X+0",84,11.849423944,11.90421328,11.959002615999999,"MČ Klánovice","MČ Klánovice",2024,"X+0",84,{"$f":"Populace!D86","v":59.810838950250002},{"$f":"Populace!E86","v":60.105560905000004},{"$f":"Populace!F86","v":60.40028285975},{"$f":"Populace!G86","v":"MČ Klánovice"},5,0.1020508,0,0,84,8,0,7.3191590000000001E-2,0,0,"MČ Klánovice",84]
[2024,"X+0",85,9.0302183515000003,9.0763984300000011,9.1225785085000002,"MČ Klánovice","MČ Klánovice",2024,"X+0",85,{"$f":"Populace!D87","v":56.357030787749991},{"$f":"Populace!E87","v":56.673362654999998},{"$f":"Populace!F87","v":56.989694522250005},{"$f":"Populace!G87","v":"MČ Klánovice"},3,0.1136076,0,0,85,7,0,8.3254110000000006E-2,0,0,"MČ Klánovice",85]
[2024,"X+0",86,16.781323497999999,16.886974760000001,16.992626022,"MČ Klánovice","MČ Klánovice",2024,"X+0",86,{"$f":"Populace!D88","v":50.144530564500002},{"$f":"Populace!E88","v":50.47098149},{"$f":"Populace!F88","v":50.797432415499998},{"$f":"Populace!G88","v":"MČ Klánovice"},10,0.1261757,0,0,86,9,0,9.4585359999999993E-2,0,0,"MČ Klánovice",86]
[2024,"X+0",87,7.0308592399999998,7.0770087999999998,7.1231583600000006,"MČ Klánovice","MČ Klánovice",2024,"X+0",87,{"$f":"Populace!D89","v":30.4852585625},{"$f":"Populace!E89","v":30.700246249999999},{"$f":"Populace!F89","v":30.915233937500002},{"$f":"Populace!G89","v":"MČ Klánovice"},2,0.13966249999999999,0,0,87,6,0,0.1072777,0,0,"MČ Klánovice",87]
[2024,"X+0",88,6.0391969749999994,6.0849495000000005,6.1307020250000006,"MČ Klánovice","MČ Klánovice",2024,"X+0",88,{"$f":"Populace!D90","v":38.390977282499996},{"$f":"Populace!E90","v":38.705692650000003},{"$f":"Populace!F90","v":39.020408017500003},{"$f":"Populace!G90","v":"MČ Klánovice"},2,0.15399950000000001,0,0,88,5,0,0.1214103,0,0,"MČ Klánovice",88]
[2024,"X+0",89,10.960573239999999,11.057688800000001,11.15480436,"MČ Klánovice","MČ Klánovice",2024,"X+0",89,{"$f":"Populace!D91","v":41.881524845000001},{"$f":"Populace!E91","v":42.268118900000005},{"$f":"Populace!F91","v":42.654712955000001},{"$f":"Populace!G91","v":"MČ Klánovice"},5,0.1691936,0,0,89,8,0,0.1370429,0,0,"MČ Klánovice",89]
[2024,"X+0",90,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",90,{"$f":"Populace!D92","v":8.0974007350000008},{"$f":"Populace!E92","v":8.1880006999999999},{"$f":"Populace!F92","v":8.2786006650000008},{"$f":"Populace!G92","v":"MČ Klánovice"},0,0.18535009999999999,0,0,90,0,0,0.1542085,0,0,"MČ Klánovice",90]
[2024,"X+0",91,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",91,{"$f":"Populace!D93","v":2.4316403025},{"$f":"Populace!E93","v":2.4587050499999998},{"$f":"Populace!F93","v":2.4857697974999997},{"$f":"Populace!G93","v":"MČ Klánovice"},0,0.2022794,0,0,91,0,0,0.1729067,0,0,"MČ Klánovice",91]
[2024,"X+0",92,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",92,{"$f":"Populace!D94","v":3.1248827499999998},{"$f":"Populace!E94","v":3.1665549999999998},{"$f":"Populace!F94","v":3.2082272499999998},{"$f":"Populace!G94","v":"MČ Klánovice"},0,0.22058320000000001,0,0,92,0,0,0.19309689999999999,0,0,"MČ Klánovice",92]
[2024,"X+0",93,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",93,{"$f":"Populace!D95","v":3.0357428425000004},{"$f":"Populace!E95","v":3.0816598500000003},{"$f":"Populace!F95","v":3.1275768575000003},{"$f":"Populace!G95","v":"MČ Klánovice"},0,0.23977899999999999,0,0,93,0,0,0.2146932,0,0,"MČ Klánovice",93]
[2024,"X+0",94,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",94,{"$f":"Populace!D96","v":0.74211648249999995},{"$f":"Populace!E96","v":0.75439665},{"$f":"Populace!F96","v":0.76667681750000005},{"$f":"Populace!G96","v":"MČ Klánovice"},0,0.25975779999999998,0,0,94,0,0,0.23756150000000001,0,0,"MČ Klánovice",94]
[2024,"X+0",95,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",95,{"$f":"Populace!D97","v":2.86793809},{"$f":"Populace!E97","v":2.9218457999999998},{"$f":"Populace!F97","v":2.9757535099999997},{"$f":"Populace!G97","v":"MČ Klánovice"},0,0.28038790000000002,0,0,95,0,0,0.26151930000000001,0,0,"MČ Klánovice",95]
[2024,"X+0",96,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",96,{"$f":"Populace!D98","v":1.3821187849999998},{"$f":"Populace!E98","v":1.4115416999999999},{"$f":"Populace!F98","v":1.4409646149999999},{"$f":"Populace!G98","v":"MČ Klánovice"},0,0.30151729999999999,0,0,96,0,0,0.28633900000000001,0,0,"MČ Klánovice",96]
[2024,"X+0",97,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",97,{"$f":"Populace!D99","v":0.66461781999999991},{"$f":"Populace!E99","v":0.68058839999999998},{"$f":"Populace!F99","v":0.69655898000000005},{"$f":"Populace!G99","v":"MČ Klánovice"},0,0.32297789999999998,0,0,97,0,0,0.31175540000000002,0,0,"MČ Klánovice",97]
[2024,"X+0",98,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",98,{"$f":"Populace!D100","v":0.63796041999999997},{"$f":"Populace!E100","v":0.65520040000000002},{"$f":"Populace!F100","v":0.67244038000000006},{"$f":"Populace!G100","v":"MČ Klánovice"},0,0.34459070000000003,0,0,98,0,0,0.33747539999999998,0,0,"MČ Klánovice",98]
[2024,"X+0",99,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",99,{"$f":"Populace!D101","v":0},{"$f":"Populace!E101","v":0},{"$f":"Populace!F101","v":0},{"$f":"Populace!G101","v":"MČ Klánovice"},0,0.36617139999999998,0,0,99,0,0,0.36319210000000002,0,0,"MČ Klánovice",99]
[2024,"X+0",100,0,0,0,"MČ Klánovice","MČ Klánovice",2024,"X+0",100,{"$f":"Populace!D102","v":0},{"$f":"Populace!E102","v":0},{"$f":"Populace!F102","v":0},{"$f":"Populace!G102","v":"MČ Klánovice"},0,1,0,0,100,0,0,1,0,0,"MČ Klánovice",100]
[2025,"X+1",0,30.635340096841958,32.904522226364023,35.109551921761962,"MČ Klánovice","MČ Klánovice",2025,"X+1",0,{"$f":"Populace!D103","v":192.92982541588239},{"$f":"Populace!E103","v":208.36048763295679},{"$f":"Populace!F103","v":223.36998013080915},{"$f":"Populace!G103","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2025,"X+1",1,42.70220511328975,44.10607317377243,45.50995367296084,"MČ Klánovice","MČ Klánovice",2025,"X+1",1,{"$f":"Populace!D104","v":208.78820638194713},{"$f":"Populace!E104","v":217.70232724992144},{"$f":"Populace!F104","v":226.61652076261288},{"$f":"Populace!G104","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2025,"X+1",2,47.798431350215814,49.149036692095194,50.499649877631661,"MČ Klánovice","MČ Klánovice",2025,"X+1",2,{"$f":"Populace!D105","v":263.1364451871122},{"$f":"Populace!E105","v":271.93916533807004},{"$f":"Populace!F105","v":280.74191611589822},{"$f":"Populace!G105","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2025,"X+1",3,35.879698113998323,37.130082190800195,38.380474701682459,"MČ Klánovice","MČ Klánovice",2025,"X+1",3,{"$f":"Populace!D106","v":234.25861230837751},{"$f":"Populace!E106","v":242.96014918915304},{"$f":"Populace!F106","v":251.66172946609686},{"$f":"Populace!G106","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2025,"X+1",4,47.92763047231665,49.128145167320213,50.328665080496776,"MČ Klánovice","MČ Klánovice",2025,"X+1",4,{"$f":"Populace!D107","v":284.35502423395872},{"$f":"Populace!E107","v":291.95693099807477},{"$f":"Populace!F107","v":299.55886125609379},{"$f":"Populace!G107","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2025,"X+1",5,36.934044856217938,38.134277208081031,39.33451246774591,"MČ Klánovice","MČ Klánovice",2025,"X+1",5,{"$f":"Populace!D108","v":282.86806540358498},{"$f":"Populace!E108","v":290.96941800557369},{"$f":"Populace!F108","v":299.0707874168703},{"$f":"Populace!G108","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2025,"X+1",6,49.342221751354359,50.042403316748135,50.742587153586115,"MČ Klánovice","MČ Klánovice",2025,"X+1",6,{"$f":"Populace!D109","v":333.1695520429472},{"$f":"Populace!E109","v":338.97081974825142},{"$f":"Populace!F109","v":344.77210567329683},{"$f":"Populace!G109","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2025,"X+1",7,54.74224844378837,55.042447662620262,55.342647260445716,"MČ Klánovice","MČ Klánovice",2025,"X+1",7,{"$f":"Populace!D110","v":308.87260202684308},{"$f":"Populace!E110","v":311.97384560250629},{"$f":"Populace!F110","v":315.07509528714195},{"$f":"Populace!G110","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2025,"X+1",8,52.641901053644204,53.042111720185645,53.442323275188478,"MČ Klánovice","MČ Klánovice",2025,"X+1",8,{"$f":"Populace!D111","v":370.96326123763231},{"$f":"Populace!E111","v":373.96492994086384},{"$f":"Populace!F111","v":376.96660672025968},{"$f":"Populace!G111","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2025,"X+1",9,57.640421322909212,58.040700170312633,58.440980134428088,"MČ Klánovice","MČ Klánovice",2025,"X+1",9,{"$f":"Populace!D112","v":321.26306210798066},{"$f":"Populace!E112","v":323.96473924782833},{"$f":"Populace!F112","v":326.66642456841515},{"$f":"Populace!G112","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2025,"X+1",10,64.638072043419839,65.038460385515023,65.438850081898238,"MČ Klánovice","MČ Klánovice",2025,"X+1",10,{"$f":"Populace!D113","v":350.05386273569161},{"$f":"Populace!E113","v":352.95597138883596},{"$f":"Populace!F113","v":355.8580888779245},{"$f":"Populace!G113","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2025,"X+1",11,61.636948237424576,62.037387988920671,62.43782930522184,"MČ Klánovice","MČ Klánovice",2025,"X+1",11,{"$f":"Populace!D114","v":399.4402377715154},{"$f":"Populace!E114","v":402.94296096849473},{"$f":"Populace!F114","v":406.44569642781653},{"$f":"Populace!G114","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2025,"X+1",12,62.6355273899553,63.036032944476887,63.436540249441322,"MČ Klánovice","MČ Klánovice",2025,"X+1",12,{"$f":"Populace!D115","v":414.03007856484595},{"$f":"Populace!E115","v":417.93324426561537},{"$f":"Populace!F115","v":421.83642635552292},{"$f":"Populace!G115","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2025,"X+1",13,64.633772632162746,65.034359773336234,65.434948862276883,"MČ Klánovice","MČ Klánovice",2025,"X+1",13,{"$f":"Populace!D116","v":419.71932209584975},{"$f":"Populace!E116","v":422.92296719369926},{"$f":"Populace!F116","v":426.12663196225981},{"$f":"Populace!G116","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2025,"X+1",14,57.633670272901348,58.034259625230675,58.434851191636611,"MČ Klánovice","MČ Klánovice",2025,"X+1",14,{"$f":"Populace!D117","v":420.50773052170882},{"$f":"Populace!E117","v":422.9119822215136},{"$f":"Populace!F117","v":425.31624812980601},{"$f":"Populace!G117","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2025,"X+1",15,66.782989624561267,66.983773430370761,67.1845598573871,"MČ Klánovice","MČ Klánovice",2025,"X+1",15,{"$f":"Populace!D118","v":420.6939987839869},{"$f":"Populace!E118","v":422.89888816610147},{"$f":"Populace!F118","v":425.10379337769984},{"$f":"Populace!G118","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2025,"X+1",16,37.681221768439272,38.081783699923079,38.482345635817445,"MČ Klánovice","MČ Klánovice",2025,"X+1",16,{"$f":"Populace!D119","v":399.37532478200342},{"$f":"Populace!E119","v":402.88109220102808},{"$f":"Populace!F119","v":406.38687656966448},{"$f":"Populace!G119","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2025,"X+1",17,44.275780258493512,45.076519977042587,45.877267833247807,"MČ Klánovice","MČ Klánovice",2025,"X+1",17,{"$f":"Populace!D120","v":352.7632534336102},{"$f":"Populace!E120","v":357.86932548256368},{"$f":"Populace!F120","v":362.97544150074748},{"$f":"Populace!G120","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2025,"X+1",18,35.275192146654305,36.075937018267794,36.876692312763552,"MČ Klánovice","MČ Klánovice",2025,"X+1",18,{"$f":"Populace!D121","v":322.75141442144513},{"$f":"Populace!E121","v":328.85787786317701},{"$f":"Populace!F121","v":334.96440251110977},{"$f":"Populace!G121","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2025,"X+1",19,57.255160047663303,58.056833647824703,58.858520188961172,"MČ Klánovice","MČ Klánovice",2025,"X+1",19,{"$f":"Populace!D122","v":351.79313408850237},{"$f":"Populace!E122","v":358.80196396668356},{"$f":"Populace!F122","v":365.8108959328157},{"$f":"Populace!G122","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2025,"X+1",20,59.196207910501478,60.098124630131878,61.000055996719311,"MČ Klánovice","MČ Klánovice",2025,"X+1",20,{"$f":"Populace!D123","v":330.07674383678579},{"$f":"Populace!E123","v":336.78621112452686},{"$f":"Populace!F123","v":343.49579480808052},{"$f":"Populace!G123","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2025,"X+1",21,47.13242696463616,48.083855150362652,49.035301718017124,"MČ Klánovice","MČ Klánovice",2025,"X+1",21,{"$f":"Populace!D124","v":282.5850197507321},{"$f":"Populace!E124","v":288.79415224084198},{"$f":"Populace!F124","v":295.00339519741362},{"$f":"Populace!G124","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2025,"X+1",22,50.154404492708117,51.10593025762541,52.057470733627227,"MČ Klánovice","MČ Klánovice",2025,"X+1",22,{"$f":"Populace!D125","v":278.88645486974485},{"$f":"Populace!E125","v":285.79557553571073},{"$f":"Populace!F125","v":292.70480101665271},{"$f":"Populace!G125","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2025,"X+1",23,37.167857564493296,38.068893289845107,38.969945279287074,"MČ Klánovice","MČ Klánovice",2025,"X+1",23,{"$f":"Populace!D126","v":286.76715879970504},{"$f":"Populace!E126","v":294.7768516317235},{"$f":"Populace!F126","v":302.78668394816043},{"$f":"Populace!G126","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2025,"X+1",24,43.212666234363084,44.113819669087974,45.014985706289693,"MČ Klánovice","MČ Klánovice",2025,"X+1",24,{"$f":"Populace!D127","v":259.30849697465607},{"$f":"Populace!E127","v":267.81603838798964},{"$f":"Populace!F127","v":276.32373757915815},{"$f":"Populace!G127","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2025,"X+1",25,37.143561373968069,38.094486797518584,39.045427858217849,"MČ Klánovice","MČ Klánovice",2025,"X+1",25,{"$f":"Populace!D128","v":213.74023681406612},{"$f":"Populace!E128","v":222.84620223069038},{"$f":"Populace!F128","v":231.95233188272806},{"$f":"Populace!G128","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2025,"X+1",26,46.033270471638176,47.134539419401179,48.235822044892821,"MČ Klánovice","MČ Klánovice",2025,"X+1",26,{"$f":"Populace!D129","v":240.21090314791087},{"$f":"Populace!E129","v":249.81815846203818},{"$f":"Populace!F129","v":259.42558870595326},{"$f":"Populace!G129","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2025,"X+1",27,30.843012928863402,32.143747834439935,33.444503429310309,"MČ Klánovice","MČ Klánovice",2025,"X+1",27,{"$f":"Populace!D130","v":201.34022534046852},{"$f":"Populace!E130","v":211.84592707991817},{"$f":"Populace!F130","v":222.35181947713494},{"$f":"Populace!G130","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2025,"X+1",28,25.845868490802474,27.146455230534333,28.447063878230502,"MČ Klánovice","MČ Klánovice",2025,"X+1",28,{"$f":"Populace!D131","v":203.83778452928917},{"$f":"Populace!E131","v":214.84329994215574},{"$f":"Populace!F131","v":225.84903626835805},{"$f":"Populace!G131","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2025,"X+1",29,32.685547691225622,34.186440412780243,35.687356979485848,"MČ Klánovice","MČ Klánovice",2025,"X+1",29,{"$f":"Populace!D132","v":203.23285428136489},{"$f":"Populace!E132","v":215.83856092988083},{"$f":"Populace!F132","v":228.44449284553872},{"$f":"Populace!G132","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2025,"X+1",30,46.47067440100983,48.172149932303327,49.873661852965427,"MČ Klánovice","MČ Klánovice",2025,"X+1",30,{"$f":"Populace!D133","v":252.78114167211635},{"$f":"Populace!E133","v":266.78837529197972},{"$f":"Populace!F133","v":280.79592773237039},{"$f":"Populace!G133","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2025,"X+1",31,43.443700430468397,45.195163767993854,46.946665808476595,"MČ Klánovice","MČ Klánovice",2025,"X+1",31,{"$f":"Populace!D134","v":251.76850432536588},{"$f":"Populace!E134","v":264.77635459728083},{"$f":"Populace!F134","v":277.78452220235965},{"$f":"Populace!G134","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2025,"X+1",32,56.37665280075295,58.178854768542202,59.981102755451488,"MČ Klánovice","MČ Klánovice",2025,"X+1",32,{"$f":"Populace!D135","v":251.75667095523937},{"$f":"Populace!E135","v":264.76518373107996},{"$f":"Populace!F135","v":277.7740039390734},{"$f":"Populace!G135","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2025,"X+1",33,52.402228992603781,54.154449449374937,55.906719638245065,"MČ Klánovice","MČ Klánovice",2025,"X+1",33,{"$f":"Populace!D136","v":298.88744531263399},{"$f":"Populace!E136","v":311.69872836192883},{"$f":"Populace!F136","v":324.51037146194824},{"$f":"Populace!G136","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2025,"X+1",34,36.490951998052026,38.142586335069275,39.794271974163749,"MČ Klánovice","MČ Klánovice",2025,"X+1",34,{"$f":"Populace!D137","v":245.01304819197878},{"$f":"Populace!E137","v":256.72334598408509},{"$f":"Populace!F137","v":268.43398043416181},{"$f":"Populace!G137","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2025,"X+1",35,33.542228857110999,35.143811710113702,36.745444933313834,"MČ Klánovice","MČ Klánovice",2025,"X+1",35,{"$f":"Populace!D138","v":250.38859181018233},{"$f":"Populace!E138","v":261.70001131519263},{"$f":"Populace!F138","v":273.01177176584383},{"$f":"Populace!G138","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2025,"X+1",36,27.54926645748013,29.150482007963255,30.751751146513051,"MČ Klánovice","MČ Klánovice",2025,"X+1",36,{"$f":"Populace!D139","v":288.12523737259409},{"$f":"Populace!E139","v":299.63950002492322},{"$f":"Populace!F139","v":311.15412099595937},{"$f":"Populace!G139","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2025,"X+1",37,36.532332956772876,38.134318682267335,39.736361614044981,"MČ Klánovice","MČ Klánovice",2025,"X+1",37,{"$f":"Populace!D140","v":300.77079862735582},{"$f":"Populace!E140","v":311.58717917169804},{"$f":"Populace!F140","v":322.40396547766619},{"$f":"Populace!G140","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2025,"X+1",38,40.497524840429513,42.149852817205534,43.802242174804675,"MČ Klánovice","MČ Klánovice",2025,"X+1",38,{"$f":"Populace!D141","v":325.59751812040616},{"$f":"Populace!E141","v":335.51783336019832},{"$f":"Populace!F141","v":345.4385098468664},{"$f":"Populace!G141","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2025,"X+1",39,44.076911501233354,44.929676413987167,45.782512875935922,"MČ Klánovice","MČ Klánovice",2025,"X+1",39,{"$f":"Populace!D142","v":327.37398448900717},{"$f":"Populace!E142","v":335.49499533402241},{"$f":"Populace!F142","v":343.61640993030272},{"$f":"Populace!G142","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2025,"X+1",40,48.605272699784109,49.009449407172376,49.413626303612439,"MČ Klánovice","MČ Klánovice",2025,"X+1",40,{"$f":"Populace!D143","v":373.55189586633469},{"$f":"Populace!E143","v":380.37985147698839},{"$f":"Populace!F143","v":387.20809773673705},{"$f":"Populace!G143","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2025,"X+1",41,44.207005533964775,45.010699936379339,45.814434506751724,"MČ Klánovice","MČ Klánovice",2025,"X+1",41,{"$f":"Populace!D144","v":414.00119577670671},{"$f":"Populace!E144","v":422.2354712852657},{"$f":"Populace!F144","v":430.4701230726036},{"$f":"Populace!G144","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2025,"X+1",42,46.190945673558062,46.995357932570528,47.799815049406774,"MČ Klánovice","MČ Klánovice",2025,"X+1",42,{"$f":"Populace!D145","v":366.50943961658231},{"$f":"Populace!E145","v":374.24208348466766},{"$f":"Populace!F145","v":381.9752275391989},{"$f":"Populace!G145","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2025,"X+1",43,49.172016882259939,49.977274135538217,50.782581884315114,"MČ Klánovice","MČ Klánovice",2025,"X+1",43,{"$f":"Populace!D146","v":433.96466951072443},{"$f":"Populace!E146","v":441.01001399470925},{"$f":"Populace!F146","v":448.05575417548266},{"$f":"Populace!G146","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2025,"X+1",44,51.151359374493325,51.957535119804326,52.76376788049528,"MČ Klánovice","MČ Klánovice",2025,"X+1",44,{"$f":"Populace!D147","v":466.34851255036102},{"$f":"Populace!E147","v":473.80285831828093},{"$f":"Populace!F147","v":481.25772897345479},{"$f":"Populace!G147","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2025,"X+1",45,62.098411063424621,62.907037010782823,63.715727088130869,"MČ Klánovice","MČ Klánovice",2025,"X+1",45,{"$f":"Populace!D148","v":466.52154937124305},{"$f":"Populace!E148","v":473.68164452249937},{"$f":"Populace!F148","v":480.84229420924316},{"$f":"Populace!G148","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2025,"X+1",46,82.010935161950243,82.823655509157533,83.636447098281536,"MČ Klánovice","MČ Klánovice",2025,"X+1",46,{"$f":"Populace!D149","v":531.94792985498202},{"$f":"Populace!E149","v":538.32533581585676},{"$f":"Populace!F149","v":544.70334437181077},{"$f":"Populace!G149","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2025,"X+1",47,71.024241117868428,71.836262718366783,72.64836207375788,"MČ Klánovice","MČ Klánovice",2025,"X+1",47,{"$f":"Populace!D150","v":531.02484441234128},{"$f":"Populace!E150","v":536.11361784535734},{"$f":"Populace!F150","v":541.20291943787015},{"$f":"Populace!G150","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2025,"X+1",48,70.155884736643401,70.768874486726858,71.381949199379406,"MČ Klánovice","MČ Klánovice",2025,"X+1",48,{"$f":"Populace!D151","v":530.73588946368272},{"$f":"Populace!E151","v":534.9344711715853},{"$f":"Populace!F151","v":539.13349999696584},{"$f":"Populace!G151","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2025,"X+1",49,61.370149104616608,61.782834342636797,62.195567068870631,"MČ Klánovice","MČ Klánovice",2025,"X+1",49,{"$f":"Populace!D152","v":521.36600236765912},{"$f":"Populace!E152","v":525.77267358581548},{"$f":"Populace!F152","v":530.17979195659598},{"$f":"Populace!G152","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2025,"X+1",50,80.242742357895608,80.661433650130206,81.08017852395092,"MČ Klánovice","MČ Klánovice",2025,"X+1",50,{"$f":"Populace!D153","v":528.42580010898348},{"$f":"Populace!E153","v":532.44666783908247},{"$f":"Populace!F153","v":536.46818308136699},{"$f":"Populace!G153","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2025,"X+1",51,58.318025942188115,58.733074492994184,59.148182406270685,"MČ Klánovice","MČ Klánovice",2025,"X+1",51,{"$f":"Populace!D154","v":429.9009855366819},{"$f":"Populace!E154","v":432.71078376111848},{"$f":"Populace!F154","v":435.52102604150821},{"$f":"Populace!G154","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2025,"X+1",52,55.308998016629438,55.724405854906948,56.139880117029456,"MČ Klánovice","MČ Klánovice",2025,"X+1",52,{"$f":"Populace!D155","v":418.92192215830994},{"$f":"Populace!E155","v":421.54095115468482},{"$f":"Populace!F155","v":424.16035381257313},{"$f":"Populace!G155","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2025,"X+1",53,51.289010154622702,51.705290811998339,52.121645791604436,"MČ Klánovice","MČ Klánovice",2025,"X+1",53,{"$f":"Populace!D156","v":353.04250035461126},{"$f":"Populace!E156","v":355.65489698821324},{"$f":"Populace!F156","v":358.26775633771877},{"$f":"Populace!G156","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2025,"X+1",54,55.223840095613781,55.643138644412019,56.062520059912785,"MČ Klánovice","MČ Klánovice",2025,"X+1",54,{"$f":"Populace!D157","v":375.24170392879302},{"$f":"Populace!E157","v":378.27314671189731},{"$f":"Populace!F157","v":381.30505615036361},{"$f":"Populace!G157","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2025,"X+1",55,48.238842697257283,48.657348784689574,49.075945544000774,"MČ Klánovice","MČ Klánovice",2025,"X+1",55,{"$f":"Populace!D158","v":327.90037362695966},{"$f":"Populace!E158","v":331.3259166650077},{"$f":"Populace!F158","v":334.75223695340821},{"$f":"Populace!G158","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2025,"X+1",56,52.14990834648826,52.57255497618025,52.995301720433616,"MČ Klánovice","MČ Klánovice",2025,"X+1",56,{"$f":"Populace!D159","v":318.06004015696823},{"$f":"Populace!E159","v":321.09680574185103},{"$f":"Populace!F159","v":324.13437076749813},{"$f":"Populace!G159","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2025,"X+1",57,47.152048723098574,47.574499334289371,47.997059469622101,"MČ Klánovice","MČ Klánovice",2025,"X+1",57,{"$f":"Populace!D160","v":298.1805571134567},{"$f":"Populace!E160","v":300.92674265271705},{"$f":"Populace!F160","v":303.67364031846341},{"$f":"Populace!G160","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2025,"X+1",58,43.148824472264451,43.571316360498798,43.9939289987461,"MČ Klánovice","MČ Klánovice",2025,"X+1",58,{"$f":"Populace!D161","v":278.3175416961783},{"$f":"Populace!E161","v":280.77025259613572},{"$f":"Populace!F161","v":283.22379935040124},{"$f":"Populace!G161","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2025,"X+1",59,50.98720555030151,51.417233451668466,51.847398115649227,"MČ Klánovice","MČ Klánovice",2025,"X+1",59,{"$f":"Populace!D162","v":294.00748907497984},{"$f":"Populace!E162","v":296.19036661522659},{"$f":"Populace!F162","v":298.37396835823449},{"$f":"Populace!G162","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2025,"X+1",60,44.014237419491934,44.442821461405813,44.871557928692177,"MČ Klánovice","MČ Klánovice",2025,"X+1",60,{"$f":"Populace!D163","v":281.00340285178407},{"$f":"Populace!E163","v":282.99511164330755},{"$f":"Populace!F163","v":284.98763335162255},{"$f":"Populace!G163","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2025,"X+1",61,39.979343117208899,40.409390278223924,40.83960971604553,"MČ Klánovice","MČ Klánovice",2025,"X+1",61,{"$f":"Populace!D164","v":259.82909561922247},{"$f":"Populace!E164","v":261.82971936544664},{"$f":"Populace!F164","v":263.83109456743307},{"$f":"Populace!G164","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2025,"X+1",62,34.015231956745886,34.443369661012568,34.871699688524771,"MČ Klánovice","MČ Klánovice",2025,"X+1",62,{"$f":"Populace!D165","v":232.83883596433884},{"$f":"Populace!E165","v":234.83626351514522},{"$f":"Populace!F165","v":236.83471575865983},{"$f":"Populace!G165","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2025,"X+1",63,25.111256738390672,25.534625330912601,25.958205896989558,"MČ Klánovice","MČ Klánovice",2025,"X+1",63,{"$f":"Populace!D166","v":209.93806822192295},{"$f":"Populace!E166","v":211.74112021322486},{"$f":"Populace!F166","v":213.54511429957796},{"$f":"Populace!G166","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2025,"X+1",64,41.845005778072832,42.088022640383528,42.331285407996134,"MČ Klánovice","MČ Klánovice",2025,"X+1",64,{"$f":"Populace!D167","v":239.79266410495273},{"$f":"Populace!E167","v":240.84029161933927},{"$f":"Populace!F167","v":241.8889056008349},{"$f":"Populace!G167","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2025,"X+1",65,29.264409877520855,29.29920822608694,29.334029549903462,"MČ Klánovice","MČ Klánovice",2025,"X+1",65,{"$f":"Populace!D168","v":222.02048522770696},{"$f":"Populace!E168","v":222.49381801391786},{"$f":"Populace!F168","v":222.96733902042337},{"$f":"Populace!G168","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2025,"X+1",66,31.000192397041886,31.240207720183541,31.480251602586577,"MČ Klánovice","MČ Klánovice",2025,"X+1",66,{"$f":"Populace!D169","v":233.35945578429681},{"$f":"Populace!E169","v":234.86007945713996},{"$f":"Populace!F169","v":236.36131002086881},{"$f":"Populace!G169","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2025,"X+1",67,39.440992696986967,39.894993064247117,40.349333961118958,"MČ Klánovice","MČ Klánovice",2025,"X+1",67,{"$f":"Populace!D170","v":236.01316791846872},{"$f":"Populace!E170","v":238.04175536288207},{"$f":"Populace!F170","v":240.07218326324227},{"$f":"Populace!G170","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2025,"X+1",68,33.505334021933791,33.95592420003787,34.406889539407622,"MČ Klánovice","MČ Klánovice",2025,"X+1",68,{"$f":"Populace!D171","v":245.25800433673413},{"$f":"Populace!E171","v":246.84959103724748},{"$f":"Populace!F171","v":248.44269523753451},{"$f":"Populace!G171","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2025,"X+1",69,37.237774517656845,37.70057186103611,38.163797742031029,"MČ Klánovice","MČ Klánovice",2025,"X+1",69,{"$f":"Populace!D172","v":239.78800186924826},{"$f":"Populace!E172","v":241.2133959225267},{"$f":"Populace!F172","v":242.64011722824279},{"$f":"Populace!G172","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2025,"X+1",70,26.535510173427028,26.983814969512473,27.432579769105939,"MČ Klánovice","MČ Klánovice",2025,"X+1",70,{"$f":"Populace!D173","v":241.62571647748808},{"$f":"Populace!E173","v":243.10441872362861},{"$f":"Populace!F173","v":244.58465209526224},{"$f":"Populace!G173","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2025,"X+1",71,32.204039401634944,32.667459498725989,33.131406501471147,"MČ Klánovice","MČ Klánovice",2025,"X+1",71,{"$f":"Populace!D174","v":219.35575832041985},{"$f":"Populace!E174","v":221.03610173338532},{"$f":"Populace!F174","v":222.71814528924276},{"$f":"Populace!G174","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2025,"X+1",72,31.109360850261712,31.576653986414676,32.044537574560181,"MČ Klánovice","MČ Klánovice",2025,"X+1",72,{"$f":"Populace!D175","v":235.66222074518066},{"$f":"Populace!E175","v":237.41538327190986},{"$f":"Populace!F175","v":239.17102849479861},{"$f":"Populace!G175","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2025,"X+1",73,39.435188283503138,39.933462116701691,40.432438677744209,"MČ Klánovice","MČ Klánovice",2025,"X+1",73,{"$f":"Populace!D176","v":217.02027250763985},{"$f":"Populace!E176","v":218.71108049301799},{"$f":"Populace!F176","v":220.40413971553625},{"$f":"Populace!G176","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2025,"X+1",74,42.002619544721057,42.520413525357398,43.039018070230988,"MČ Klánovice","MČ Klánovice",2025,"X+1",74,{"$f":"Populace!D177","v":196.82141017586409},{"$f":"Populace!E177","v":198.5149871883234},{"$f":"Populace!F177","v":200.21148549869937},{"$f":"Populace!G177","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2025,"X+1",75,38.953191755837551,39.472506478546961,39.992715061709561,"MČ Klánovice","MČ Klánovice",2025,"X+1",75,{"$f":"Populace!D178","v":192.81705438435466},{"$f":"Populace!E178","v":194.6544670578387},{"$f":"Populace!F178","v":196.49472391928691},{"$f":"Populace!G178","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2025,"X+1",76,25.743721096049789,26.225286807991164,26.707756856032965,"MČ Klánovice","MČ Klánovice",2025,"X+1",76,{"$f":"Populace!D179","v":195.33336187468308},{"$f":"Populace!E179","v":197.22973755793248},{"$f":"Populace!F179","v":199.13012633059657},{"$f":"Populace!G179","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2025,"X+1",77,32.872064405168857,33.393323339981251,33.915668034754013,"MČ Klánovice","MČ Klánovice",2025,"X+1",77,{"$f":"Populace!D180","v":161.41926624763403},{"$f":"Populace!E180","v":163.07828325143674},{"$f":"Populace!F180","v":164.74083062034663},{"$f":"Populace!G180","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2025,"X+1",78,36.388966659914018,36.738711044729271,37.089724006968176,"MČ Klánovice","MČ Klánovice",2025,"X+1",78,{"$f":"Populace!D181","v":165.83776416884319},{"$f":"Populace!E181","v":167.18511768220472},{"$f":"Populace!F181","v":168.53660363390225},{"$f":"Populace!G181","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2025,"X+1",79,38.900772924932866,39.091043109735025,39.281806404985858,"MČ Klánovice","MČ Klánovice",2025,"X+1",79,{"$f":"Populace!D182","v":162.45652278662712},{"$f":"Populace!E182","v":164.07484295188399},{"$f":"Populace!F182","v":165.6958238492503},{"$f":"Populace!G182","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2025,"X+1",80,28.75075785523391,28.901331912048899,29.052321144824131,"MČ Klánovice","MČ Klánovice",2025,"X+1",80,{"$f":"Populace!D183","v":131.35803600938777},{"$f":"Populace!E183","v":132.75566558552177},{"$f":"Populace!F183","v":134.15944631828339},{"$f":"Populace!G183","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2025,"X+1",81,22.946574271984602,23.087459163931612,23.228795689198279,"MČ Klánovice","MČ Klánovice",2025,"X+1",81,{"$f":"Populace!D184","v":114.7702806731678},{"$f":"Populace!E184","v":115.51774827632002},{"$f":"Populace!F184","v":116.26775349690381},{"$f":"Populace!G184","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2025,"X+1",82,20.85977828652743,21.004131952224427,21.149003688082544,"MČ Klánovice","MČ Klánovice",2025,"X+1",82,{"$f":"Populace!D185","v":94.012146918345081},{"$f":"Populace!E185","v":94.699780828521625},{"$f":"Populace!F185","v":95.390022076640761},{"$f":"Populace!G185","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2025,"X+1",83,15.429792437569558,15.547548685595972,15.665768392450364,"MČ Klánovice","MČ Klánovice",2025,"X+1",83,{"$f":"Populace!D186","v":74.570149080860162},{"$f":"Populace!E186","v":75.374275510258656},{"$f":"Populace!F186","v":76.180988586808439},{"$f":"Populace!G186","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2025,"X+1",84,14.256961316345432,14.381956921469778,14.507515055051474,"MČ Klánovice","MČ Klánovice",2025,"X+1",84,{"$f":"Populace!D187","v":52.315727487924931},{"$f":"Populace!E187","v":52.974138760408103},{"$f":"Populace!F187","v":53.636634012843317},{"$f":"Populace!G187","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2025,"X+1",85,10.671304723435391,10.776859137809879,10.882947135873415,"MČ Klánovice","MČ Klánovice",2025,"X+1",85,{"$f":"Populace!D188","v":53.525227471189666},{"$f":"Populace!E188","v":54.088928848357973},{"$f":"Populace!F188","v":54.655663766518074},{"$f":"Populace!G188","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2025,"X+1",86,8.0457462998772602,8.1338997051267672,8.2225437398519077,"MČ Klánovice","MČ Klánovice",2025,"X+1",86,{"$f":"Populace!D189","v":49.708942090038462},{"$f":"Populace!E189","v":50.305433639343278},{"$f":"Populace!F189","v":50.905566785669819},{"$f":"Populace!G189","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2025,"X+1",87,14.596058298060731,14.792392695882748,14.990064804884181,"MČ Klánovice","MČ Klánovice",2025,"X+1",87,{"$f":"Populace!D190","v":43.421810020753213},{"$f":"Populace!E190","v":44.025818355195653},{"$f":"Populace!F190","v":44.634083903714085},{"$f":"Populace!G190","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2025,"X+1",88,6.0761582874992444,6.1617116167793604,6.2478707641433733,"MČ Klánovice","MČ Klánovice",2025,"X+1",88,{"$f":"Populace!D191","v":26.09297662494307},{"$f":"Populace!E191","v":26.487150090651312},{"$f":"Populace!F191","v":26.884320606812814},{"$f":"Populace!G191","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2025,"X+1",89,5.1135873622713639,5.1966513576157496,5.2803918707482147,"MČ Klánovice","MČ Klánovice",2025,"X+1",89,{"$f":"Populace!D192","v":32.122162072610593},{"$f":"Populace!E192","v":32.685757871528878},{"$f":"Populace!F192","v":33.25431712830482},{"$f":"Populace!G192","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2025,"X+1",90,9.0514007423637839,9.2231359937539992,9.3965005736129861,"MČ Klánovice","MČ Klánovice",2025,"X+1",90,{"$f":"Populace!D193","v":34.332766955244409},{"$f":"Populace!E193","v":35.011741430153663},{"$f":"Populace!F193","v":35.697424329213689},{"$f":"Populace!G193","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2025,"X+1",91,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",91,{"$f":"Populace!D194","v":6.4048336691893599},{"$f":"Populace!E194","v":6.5578415579948848},{"$f":"Populace!F194","v":6.7126684975903839},{"$f":"Populace!G194","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2025,"X+1",92,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",92,{"$f":"Populace!D195","v":1.9187437692297387},{"$f":"Populace!E195","v":1.9647953392106474},{"$f":"Populace!F195","v":2.0113905913876091},{"$f":"Populace!G195","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2025,"X+1",93,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",93,{"$f":"Populace!D196","v":2.3722708957964418},{"$f":"Populace!E196","v":2.4401833790670677},{"$f":"Populace!F196","v":2.5090557049830284},{"$f":"Populace!G196","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2025,"X+1",94,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",94,{"$f":"Populace!D197","v":2.2334864588988945},{"$f":"Populace!E197","v":2.3060151726974101},{"$f":"Populace!F197","v":2.3797029843594126},{"$f":"Populace!G197","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2025,"X+1",95,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",95,{"$f":"Populace!D198","v":0.53208603184464209},{"$f":"Populace!E198","v":0.55105767083414248},{"$f":"Populace!F198","v":0.57036030767781365},{"$f":"Populace!G198","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2025,"X+1",96,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",96,{"$f":"Populace!D199","v":1.9819155542030102},{"$f":"Populace!E199","v":2.06215359383493},{"$f":"Populace!F199","v":2.1439777554360244},{"$f":"Populace!G199","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2025,"X+1",97,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",97,{"$f":"Populace!D200","v":0.9185807738677485},{"$f":"Populace!E200","v":0.9606789071362799},{"$f":"Populace!F200","v":1.0037168424404928},{"$f":"Populace!G200","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2025,"X+1",98,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",98,{"$f":"Populace!D201","v":0.4239998635866844},{"$f":"Populace!E201","v":0.44592179191535997},{"$f":"Populace!F201","v":0.46839438520361243},{"$f":"Populace!G201","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2025,"X+1",99,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",99,{"$f":"Populace!D202","v":0.3900472846744702},{"$f":"Populace!E202","v":0.41271217340088007},{"$f":"Populace!F202","v":0.43601510999429427},{"$f":"Populace!G202","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2025,"X+1",100,0,0,0,"MČ Klánovice","MČ Klánovice",2025,"X+1",100,{"$f":"Populace!D203","v":0},{"$f":"Populace!E203","v":0},{"$f":"Populace!F203","v":0},{"$f":"Populace!G203","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2026,"X+2",0,30.291264429294827,33.032934058615993,35.826283106266061,"MČ Klánovice","MČ Klánovice",2026,"X+2",0,{"$f":"Populace!D204","v":188.29901402388219},{"$f":"Populace!E204","v":207.22725813033395},{"$f":"Populace!F204","v":226.5525289363656},{"$f":"Populace!G204","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2026,"X+2",1,31.92952476481932,34.898568881013368,37.803513365192558,"MČ Klánovice","MČ Klánovice",2026,"X+2",1,{"$f":"Populace!D205","v":190.0003357544918},{"$f":"Populace!E205","v":209.33015998908536},{"$f":"Populace!F205","v":228.23909694931956},{"$f":"Populace!G205","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2026,"X+2",2,43.047033082515263,45.100988993237664,47.154973185076663,"MČ Klánovice","MČ Klánovice",2026,"X+2",2,{"$f":"Populace!D206","v":204.87053129264842},{"$f":"Populace!E206","v":218.68478251071323},{"$f":"Populace!F206","v":232.49917750002177},{"$f":"Populace!G206","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2026,"X+2",3,47.191427979336709,49.142187861187153,51.092973481019747,"MČ Klánovice","MČ Klánovice",2026,"X+2",3,{"$f":"Populace!D207","v":261.31295075041169},{"$f":"Populace!E207","v":273.91603244326478},{"$f":"Populace!F207","v":286.51922048454321},{"$f":"Populace!G207","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2026,"X+2",4,35.27625281087969,37.126693891003669,38.97715411026563,"MČ Klánovice","MČ Klánovice",2026,"X+2",4,{"$f":"Populace!D208","v":232.44353046613688},{"$f":"Populace!E208","v":244.94524497409466},{"$f":"Populace!F208","v":257.44705693106062},{"$f":"Populace!G208","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2026,"X+2",5,47.325211936180622,49.125783635707187,50.926366369559915,"MČ Klánovice","MČ Klánovice",2026,"X+2",5,{"$f":"Populace!D209","v":281.04192550931657},{"$f":"Populace!E209","v":292.94412110730127},{"$f":"Populace!F209","v":304.84637368972773},{"$f":"Populace!G209","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2026,"X+2",6,38.83263263114624,40.132886804136618,41.433148427589963,"MČ Klánovice","MČ Klánovice",2026,"X+2",6,{"$f":"Populace!D210","v":280.35599120926724},{"$f":"Populace!E210","v":289.95757818883385},{"$f":"Populace!F210","v":299.55921603542572},{"$f":"Populace!G210","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2026,"X+2",7,49.140283339497088,50.040530702483082,50.940782987596748,"MČ Klánovice","MČ Klánovice",2026,"X+2",7,{"$f":"Populace!D211","v":335.55396484591216},{"$f":"Populace!E211","v":342.95572024904732},{"$f":"Populace!F211","v":350.35751932607781},{"$f":"Populace!G211","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2026,"X+2",8,54.539698988548409,55.040006281014804,55.540315285358112,"MČ Klánovice","MČ Klánovice",2026,"X+2",8,{"$f":"Populace!D212","v":309.45631121430586},{"$f":"Populace!E212","v":313.95817653451246},{"$f":"Populace!F212","v":318.46006336424864},{"$f":"Populace!G212","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2026,"X+2",9,52.438844790254834,53.0391786618151,53.639515654923386,"MČ Klánovice","MČ Klánovice",2026,"X+2",9,{"$f":"Populace!D213","v":368.64050347005252},{"$f":"Populace!E213","v":372.94308057950781},{"$f":"Populace!F213","v":377.24568329438011},{"$f":"Populace!G213","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2026,"X+2",10,57.436326987154963,58.036773723757364,58.637224284913941,"MČ Klánovice","MČ Klánovice",2026,"X+2",10,{"$f":"Populace!D214","v":323.64025573053266},{"$f":"Populace!E214","v":327.94283623005356},{"$f":"Populace!F214","v":332.24544317561788},{"$f":"Populace!G214","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2026,"X+2",11,64.432743012044043,65.033353825021862,65.633969121430482,"MČ Klánovice","MČ Klánovice",2026,"X+2",11,{"$f":"Populace!D215","v":353.12561038511581},{"$f":"Populace!E215","v":357.92884101431849},{"$f":"Populace!F215","v":362.7321028162014},{"$f":"Populace!G215","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2026,"X+2",12,61.431238288717154,62.031914938930626,62.632596654167898,"MČ Klánovice","MČ Klánovice",2026,"X+2",12,{"$f":"Populace!D216","v":401.4043850919137},{"$f":"Populace!E216","v":406.90851484423382},{"$f":"Populace!F216","v":412.41268692938831},{"$f":"Populace!G216","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2026,"X+2",13,62.429106380881485,63.029878750050074,63.630656764256756,"MČ Klánovice","MČ Klánovice",2026,"X+2",13,{"$f":"Populace!D217","v":408.78807962832241},{"$f":"Populace!E217","v":413.89286321141776},{"$f":"Populace!F217","v":418.99770138879512},{"$f":"Populace!G217","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2026,"X+2",14,64.426190587535089,65.027094495390315,65.628004779102241,"MČ Klánovice","MČ Klánovice",2026,"X+2",14,{"$f":"Populace!D218","v":422.47079523427419},{"$f":"Populace!E218","v":426.87638252636054},{"$f":"Populace!F218","v":431.28202634784583},{"$f":"Populace!G218","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2026,"X+2",15,57.62561853459745,58.026538899021276,58.427466717632235,"MČ Klánovice","MČ Klánovice",2026,"X+2",15,{"$f":"Populace!D219","v":425.44912192424101},{"$f":"Populace!E219","v":428.85583537530027},{"$f":"Populace!F219","v":432.26259594629363},{"$f":"Populace!G219","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2026,"X+2",16,66.371668136662748,66.972958779636997,67.574255271518382,"MČ Klánovice","MČ Klánovice",2026,"X+2",16,{"$f":"Populace!D220","v":417.12336075072722},{"$f":"Populace!E220","v":421.83125274488441},{"$f":"Populace!F220","v":426.53919667633755},{"$f":"Populace!G220","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2026,"X+2",17,37.273017312682356,38.073888510639051,38.874767855194925,"MČ Klánovice","MČ Klánovice",2026,"X+2",17,{"$f":"Populace!D221","v":394.69024004284699},{"$f":"Populace!E221","v":400.79940717792613},{"$f":"Populace!F221","v":406.90865645269696},{"$f":"Populace!G221","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2026,"X+2",18,43.863551577339379,45.064665164634292,46.265807732148289,"MČ Klánovice","MČ Klánovice",2026,"X+2",18,{"$f":"Populace!D222","v":354.17009919888073},{"$f":"Populace!E222","v":362.77946322128264},{"$f":"Populace!F222","v":371.38898559645435},{"$f":"Populace!G222","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2026,"X+2",19,34.862874550680587,36.06394753253916,37.265056777459208,"MČ Klánovice","MČ Klánovice",2026,"X+2",19,{"$f":"Populace!D223","v":320.15168764331622},{"$f":"Populace!E223","v":329.76114056533356},{"$f":"Populace!F223","v":339.37083061423323},{"$f":"Populace!G223","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2026,"X+2",20,58.731469279022051,60.033978194901124,61.336529327485906,"MČ Klánovice","MČ Klánovice",2026,"X+2",20,{"$f":"Populace!D224","v":348.46367198573739},{"$f":"Populace!E224","v":358.67633926538593},{"$f":"Populace!F224","v":368.88934133737212},{"$f":"Populace!G224","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2026,"X+2",21,59.722554046069902,61.075265999397018,62.428025707033278,"MČ Klánovice","MČ Klánovice",2026,"X+2",21,{"$f":"Populace!D225","v":326.95205688988415},{"$f":"Populace!E225","v":336.6651260762228},{"$f":"Populace!F225","v":346.37854516496304},{"$f":"Populace!G225","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2026,"X+2",22,48.616059142684719,50.067946560909874,51.519884372076262,"MČ Klánovice","MČ Klánovice",2026,"X+2",22,{"$f":"Populace!D226","v":283.57474197329202},{"$f":"Populace!E226","v":293.68695765588677},{"$f":"Populace!F226","v":303.79950056994562},{"$f":"Populace!G226","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2026,"X+2",23,49.737765578016052,51.089781975543488,52.441843248396339,"MČ Klánovice","MČ Klánovice",2026,"X+2",23,{"$f":"Populace!D227","v":273.67898829401702},{"$f":"Populace!E227","v":284.69078138711438},{"$f":"Populace!F227","v":295.70292375336101},{"$f":"Populace!G227","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2026,"X+2",24,38.655865540014872,40.05718890810779,41.458556875090778,"MČ Klánovice","MČ Klánovice",2026,"X+2",24,{"$f":"Populace!D228","v":294.25334611709934},{"$f":"Populace!E228","v":306.66547904688673},{"$f":"Populace!F228","v":319.07804935723618},{"$f":"Populace!G228","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2026,"X+2",25,43.749011630877042,45.100533744758259,46.452096610758915,"MČ Klánovice","MČ Klánovice",2026,"X+2",25,{"$f":"Populace!D229","v":265.51085521154641},{"$f":"Populace!E229","v":278.7198220604821},{"$f":"Populace!F229","v":291.92926903581059},{"$f":"Populace!G229","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2026,"X+2",26,37.481710794114932,39.082905427606654,40.684145203192571,"MČ Klánovice","MČ Klánovice",2026,"X+2",26,{"$f":"Populace!D230","v":211.75646706243236},{"$f":"Populace!E230","v":225.76301939046613},{"$f":"Populace!F230","v":239.77007609724308},{"$f":"Populace!G230","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2026,"X+2",27,46.367823580029892,48.119479582392898,49.871184108986142,"MČ Klánovice","MČ Klánovice",2026,"X+2",27,{"$f":"Populace!D231","v":238.51545959081568},{"$f":"Populace!E231","v":253.72357937679052},{"$f":"Populace!F231","v":268.9322420658998},{"$f":"Populace!G231","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2026,"X+2",28,31.182304298527946,33.133110993582896,35.083982184964874,"MČ Klánovice","MČ Klánovice",2026,"X+2",28,{"$f":"Populace!D232","v":201.85968906002739},{"$f":"Populace!E232","v":217.76506373324702},{"$f":"Populace!F232","v":233.67104519561477},{"$f":"Populace!G232","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2026,"X+2",29,25.986340816058991,28.136904565893996,30.287537883918517,"MČ Klánovice","MČ Klánovice",2026,"X+2",29,{"$f":"Populace!D233","v":204.55324241767687},{"$f":"Populace!E233","v":222.75822623572395},{"$f":"Populace!F233","v":240.96388661179506},{"$f":"Populace!G233","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2026,"X+2",30,32.821514724409163,35.17244766452967,37.5234672410838,"MČ Klánovice","MČ Klánovice",2026,"X+2",30,{"$f":"Populace!D234","v":208.3428388217942},{"$f":"Populace!E234","v":227.74725413882254},{"$f":"Populace!F234","v":247.15245239685868},{"$f":"Populace!G234","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2026,"X+2",31,47.547974262048896,50.14973884221466,52.751618984032099,"MČ Klánovice","MČ Klánovice",2026,"X+2",31,{"$f":"Populace!D235","v":252.45878642301409},{"$f":"Populace!E235","v":272.66525999456724},{"$f":"Populace!F235","v":292.87271087819204},{"$f":"Populace!G235","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2026,"X+2",32,44.520613646184977,47.17229200578354,49.824097481985646,"MČ Klánovice","MČ Klánovice",2026,"X+2",32,{"$f":"Populace!D236","v":254.83973720251271},{"$f":"Populace!E236","v":274.64724782068367},{"$f":"Populace!F236","v":294.45572274938894},{"$f":"Populace!G236","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2026,"X+2",33,56.494000760605239,59.146763178070742,61.79967102795446,"MČ Klánovice","MČ Klánovice",2026,"X+2",33,{"$f":"Populace!D237","v":251.62057871389055},{"$f":"Populace!E237","v":270.62868897772518},{"$f":"Populace!F237","v":289.63779481481748},{"$f":"Populace!G237","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2026,"X+2",34,51.569757014772676,54.122478634680974,56.675354467200691,"MČ Klánovice","MČ Klánovice",2026,"X+2",34,{"$f":"Populace!D238","v":294.01358423003751},{"$f":"Populace!E238","v":312.52593488581158},{"$f":"Populace!F238","v":331.03936653264259},{"$f":"Populace!G238","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2026,"X+2",35,35.666438910135028,38.118191539627574,40.570100336160408,"MČ Klánovice","MČ Klánovice",2026,"X+2",35,{"$f":"Populace!D239","v":241.25682779343407},{"$f":"Populace!E239","v":258.56755241261556},{"$f":"Populace!F239","v":275.8793147076168},{"$f":"Populace!G239","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2026,"X+2",36,32.71888062150488,35.120503583087768,37.522284050832553,"MČ Klánovice","MČ Klánovice",2026,"X+2",36,{"$f":"Populace!D240","v":251.31876029431757},{"$f":"Populace!E240","v":268.53102403795157},{"$f":"Populace!F240","v":285.74435280318158},{"$f":"Populace!G240","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2026,"X+2",37,26.729664208566941,29.130670099488583,31.531843849040733,"MČ Klánovice","MČ Klánovice",2026,"X+2",37,{"$f":"Populace!D241","v":282.01527158722774},{"$f":"Populace!E241","v":298.43161318011221},{"$f":"Populace!F241","v":314.84910478596998},{"$f":"Populace!G241","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2026,"X+2",38,36.653377535302283,39.105515177592267,41.557832672803443,"MČ Klánovice","MČ Klánovice",2026,"X+2",38,{"$f":"Populace!D242","v":295.53245051536715},{"$f":"Populace!E242","v":311.35217321858636},{"$f":"Populace!F242","v":327.17310215545115},{"$f":"Populace!G242","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2026,"X+2",39,40.462755496003354,42.115360709061605,43.76816509623211,"MČ Klánovice","MČ Klánovice",2026,"X+2",39,{"$f":"Populace!D243","v":331.2180352159686},{"$f":"Populace!E243","v":344.24368798829289},{"$f":"Populace!F243","v":357.27049883504935},{"$f":"Populace!G243","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2026,"X+2",40,43.635300145170675,44.889264085155325,46.143377754906531,"MČ Klánovice","MČ Klánovice",2026,"X+2",40,{"$f":"Populace!D244","v":334.37097418320923},{"$f":"Populace!E244","v":346.1990878654417},{"$f":"Populace!F244","v":358.02833756422137},{"$f":"Populace!G244","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2026,"X+2",41,48.155071462448106,48.961234657452195,49.767438446059529,"MČ Klánovice","MČ Klánovice",2026,"X+2",41,{"$f":"Populace!D245","v":379.66955156881988},{"$f":"Populace!E245","v":391.00874504894784},{"$f":"Populace!F245","v":402.34892577933169},{"$f":"Populace!G245","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2026,"X+2",42,43.75742726649014,44.962586588405884,46.167875627965955,"MČ Klánovice","MČ Klánovice",2026,"X+2",42,{"$f":"Populace!D246","v":412.32660373091443},{"$f":"Populace!E246","v":423.77430155505965},{"$f":"Populace!F246","v":435.22329296380093},{"$f":"Populace!G246","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2026,"X+2",43,45.731271187229211,46.937516552393284,48.143907571606121,"MČ Klánovice","MČ Klánovice",2026,"X+2",43,{"$f":"Populace!D247","v":368.24443180324977},{"$f":"Populace!E247","v":379.78969505407144},{"$f":"Populace!F247","v":391.33641025066424},{"$f":"Populace!G247","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2026,"X+2",44,48.700818897213118,49.908327948084718,51.116001279228144,"MČ Klánovice","MČ Klánovice",2026,"X+2",44,{"$f":"Populace!D248","v":437.75470118025538},{"$f":"Populace!E248","v":448.41943348181337},{"$f":"Populace!F248","v":459.08552675612702},{"$f":"Populace!G248","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2026,"X+2",45,50.668331883116977,51.877183299700221,53.08621943977645,"MČ Klánovice","MČ Klánovice",2026,"X+2",45,{"$f":"Populace!D249","v":467.10627370364284},{"$f":"Populace!E249","v":478.08457920842545},{"$f":"Populace!F249","v":489.06454727472612},{"$f":"Populace!G249","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2026,"X+2",46,61.585982246638643,62.798544841706459,64.011313160300972,"MČ Klánovice","MČ Klánovice",2026,"X+2",46,{"$f":"Populace!D250","v":466.91551273409311},{"$f":"Populace!E250","v":476.90185431595546},{"$f":"Populace!F250","v":486.88996309541733},{"$f":"Populace!G250","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2026,"X+2",47,81.450569599550306,82.669370453778839,83.888398002960798,"MČ Klánovice","MČ Klánovice",2026,"X+2",47,{"$f":"Populace!D251","v":528.73650691318142},{"$f":"Populace!E251","v":537.35018762896925},{"$f":"Populace!F251","v":545.96565860273006},{"$f":"Populace!G251","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2026,"X+2",48,70.672567549899924,71.690115389025777,72.707910445979905,"MČ Klánovice","MČ Klánovice",2026,"X+2",48,{"$f":"Populace!D252","v":528.99528772477174},{"$f":"Populace!E252","v":536.02758624374496},{"$f":"Populace!F252","v":543.0614381436892},{"$f":"Populace!G252","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2026,"X+2",49,69.790289909903066,70.609754570371081,71.429445046930056,"MČ Klánovice","MČ Klánovice",2026,"X+2",49,{"$f":"Populace!D253","v":527.09381291352508},{"$f":"Populace!E253","v":533.742139894621},{"$f":"Populace!F253","v":540.39185309888762},{"$f":"Populace!G253","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2026,"X+2",50,61.0106093603857,61.629835805023021,62.249215204198244,"MČ Klánovice","MČ Klánovice",2026,"X+2",50,{"$f":"Populace!D254","v":515.52147945822571},{"$f":"Populace!E254","v":521.48074964730108},{"$f":"Populace!F254","v":527.44160840594486},{"$f":"Populace!G254","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2026,"X+2",51,79.807250151049956,80.435956456429111,81.064836073397601,"MČ Klánovice","MČ Klánovice",2026,"X+2",51,{"$f":"Populace!D255","v":525.68109948258643},{"$f":"Populace!E255","v":530.96382891317148},{"$f":"Populace!F255","v":536.24837344083448},{"$f":"Populace!G255","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2026,"X+2",52,57.926044493086096,58.548905937998782,59.171959453401072,"MČ Klánovice","MČ Klánovice",2026,"X+2",52,{"$f":"Populace!D256","v":426.20282917729094},{"$f":"Populace!E256","v":430.37050935224971},{"$f":"Populace!F256","v":434.53950179489925},{"$f":"Populace!G256","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2026,"X+2",53,54.912722801739086,55.535995052556316,56.159481678765545,"MČ Klánovice","MČ Klánovice",2026,"X+2",53,{"$f":"Populace!D257","v":416.21884580967469},{"$f":"Populace!E257","v":420.10063624930365},{"$f":"Populace!F257","v":423.9836803962304},{"$f":"Populace!G257","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2026,"X+2",54,50.882858093016765,51.507310221994636,52.132000889998913,"MČ Klánovice","MČ Klánovice",2026,"X+2",54,{"$f":"Populace!D258","v":352.91252504029956},{"$f":"Populace!E258","v":357.28322821365225},{"$f":"Populace!F258","v":361.65537098331328},{"$f":"Populace!G258","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2026,"X+2",55,54.783218049894835,55.412158469011402,56.041363005048083,"MČ Klánovice","MČ Klánovice",2026,"X+2",55,{"$f":"Populace!D259","v":375.97951226156363},{"$f":"Populace!E259","v":380.67714772674663},{"$f":"Populace!F259","v":385.37654372921168},{"$f":"Populace!G259","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2026,"X+2",56,47.808921404414946,48.436398278277338,49.064163154048792,"MČ Klánovice","MČ Klánovice",2026,"X+2",56,{"$f":"Populace!D260","v":327.96808970018628},{"$f":"Populace!E260","v":332.75479807870101},{"$f":"Populace!F260","v":337.54393593710779},{"$f":"Populace!G260","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2026,"X+2",57,51.669878244049464,52.303669490110835,52.937779317852332,"MČ Klánovice","MČ Klánovice",2026,"X+2",57,{"$f":"Populace!D261","v":315.98557162630703},{"$f":"Populace!E261","v":320.39088180831936},{"$f":"Populace!F261","v":324.79858230261266},{"$f":"Populace!G261","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2026,"X+2",58,46.671152720797821,47.304565645826727,47.938328804453299,"MČ Klánovice","MČ Klánovice",2026,"X+2",58,{"$f":"Populace!D262","v":293.30831502251021},{"$f":"Populace!E262","v":297.12739450081312},{"$f":"Populace!F262","v":300.94880775186061},{"$f":"Populace!G262","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2026,"X+2",59,42.663338881565856,43.296744169599009,43.930537515869958,"MČ Klánovice","MČ Klánovice",2026,"X+2",59,{"$f":"Populace!D263","v":277.37003991007003},{"$f":"Populace!E263","v":280.89903122728469},{"$f":"Populace!F263","v":284.43049817098199},{"$f":"Populace!G263","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2026,"X+2",60,50.405008493353975,51.050175552032819,51.695784417040379,"MČ Klánovice","MČ Klánovice",2026,"X+2",60,{"$f":"Populace!D264","v":290.87973225246515},{"$f":"Populace!E264","v":293.95722904783645},{"$f":"Populace!F264","v":297.0370669299665},{"$f":"Populace!G264","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2026,"X+2",61,43.445704723789547,44.088413338931872,44.731615550254162,"MČ Klánovice","MČ Klánovice",2026,"X+2",61,{"$f":"Populace!D265","v":279.55233476937696},{"$f":"Populace!E265","v":282.64415295776837},{"$f":"Populace!F265","v":285.73843762773396},{"$f":"Populace!G265","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2026,"X+2",62,39.390838845482449,40.03552180150939,40.680761831002059,"MČ Klánovice","MČ Klánovice",2026,"X+2",62,{"$f":"Populace!D266","v":256.47171353232443},{"$f":"Populace!E266","v":259.37540712737746},{"$f":"Populace!F266","v":262.28171565818002},{"$f":"Populace!G266","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2026,"X+2",63,33.451859162210454,34.093022574817823,34.734804041294353,"MČ Klánovice","MČ Klánovice",2026,"X+2",63,{"$f":"Populace!D267","v":229.51187131086266},{"$f":"Populace!E267","v":232.40880964283559},{"$f":"Populace!F267","v":235.30884329544784},{"$f":"Populace!G267","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2026,"X+2",64,24.808101597210474,25.241233675446537,25.675042488192005,"MČ Klánovice","MČ Klánovice",2026,"X+2",64,{"$f":"Populace!D268","v":207.37359227752299},{"$f":"Populace!E268","v":209.27864571620441},{"$f":"Populace!F268","v":211.1866411631444},{"$f":"Populace!G268","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2026,"X+2",65,41.304177359319553,41.569947039933197,41.836259540084313,"MČ Klánovice","MČ Klánovice",2026,"X+2",65,{"$f":"Populace!D269","v":234.49356632802952},{"$f":"Populace!E269","v":235.87606310867744},{"$f":"Populace!F269","v":237.26080431777783},{"$f":"Populace!G269","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2026,"X+2",66,28.647208647385142,28.901349618820138,29.155565622382852,"MČ Klánovice","MČ Klánovice",2026,"X+2",66,{"$f":"Populace!D270","v":219.76688703397599},{"$f":"Populace!E270","v":221.38703317390136},{"$f":"Populace!F270","v":223.00817644756125},{"$f":"Populace!G270","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2026,"X+2",67,30.32110920775213,30.780331510702595,31.239942544595369,"MČ Klánovice","MČ Klánovice",2026,"X+2",67,{"$f":"Populace!D271","v":229.99504160804261},{"$f":"Populace!E271","v":232.34531680667635},{"$f":"Populace!F271","v":234.69867176188853},{"$f":"Populace!G271","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2026,"X+2",68,38.559362921205746,39.238286067003898,39.918297403034074,"MČ Klánovice","MČ Klánovice",2026,"X+2",68,{"$f":"Populace!D272","v":230.35504303274212},{"$f":"Populace!E272","v":233.0467135830383},{"$f":"Populace!F272","v":235.74368286497472},{"$f":"Populace!G272","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2026,"X+2",69,32.662097489076245,33.335025547789314,34.009150797613181,"MČ Klánovice","MČ Klánovice",2026,"X+2",69,{"$f":"Populace!D273","v":238.94651312986718},{"$f":"Populace!E273","v":241.23741124965954},{"$f":"Populace!F273","v":243.53277744530772},{"$f":"Populace!G273","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2026,"X+2",70,36.245392852627958,36.936450441346111,37.628874648729848,"MČ Klánovice","MČ Klánovice",2026,"X+2",70,{"$f":"Populace!D274","v":233.13628687550323},{"$f":"Populace!E274","v":235.277578057771},{"$f":"Populace!F274","v":237.42310988151556},{"$f":"Populace!G274","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2026,"X+2",71,25.713660536571961,26.381426820062806,27.050657302758225,"MČ Klánovice","MČ Klánovice",2026,"X+2",71,{"$f":"Populace!D275","v":236.14457247034136},{"$f":"Populace!E275","v":238.56463939735363},{"$f":"Populace!F275","v":240.989593434113},{"$f":"Populace!G275","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2026,"X+2",72,31.196321482026185,31.886570440986581,32.578495934243627,"MČ Klánovice","MČ Klánovice",2026,"X+2",72,{"$f":"Populace!D276","v":212.00850966825561},{"$f":"Populace!E276","v":214.42448689002981},{"$f":"Populace!F276","v":216.84639984530739},{"$f":"Populace!G276","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2026,"X+2",73,30.05263265253733,30.747719429265793,31.444679881311988,"MČ Klánovice","MČ Klánovice",2026,"X+2",73,{"$f":"Populace!D277","v":226.30638548673193},{"$f":"Populace!E277","v":228.93210280190499},{"$f":"Populace!F277","v":231.56514557546922},{"$f":"Populace!G277","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2026,"X+2",74,38.013296680412722,38.754353463339733,39.497630720178094,"MČ Klánovice","MČ Klánovice",2026,"X+2",74,{"$f":"Populace!D278","v":208.48543933355666},{"$f":"Populace!E278","v":210.95753507897345},{"$f":"Populace!F278","v":213.43717994303938},{"$f":"Populace!G278","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2026,"X+2",75,40.358013198511699,41.126944282186813,41.898422817281322,"MČ Klánovice","MČ Klánovice",2026,"X+2",75,{"$f":"Populace!D279","v":190.01442633575539},{"$f":"Populace!E279","v":192.68701552304466},{"$f":"Populace!F279","v":195.36836125291592},{"$f":"Populace!G279","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2026,"X+2",76,37.292446268483118,38.061928797047202,38.834210119113592,"MČ Klánovice","MČ Klánovice",2026,"X+2",76,{"$f":"Populace!D280","v":183.65847550507999},{"$f":"Populace!E280","v":186.29053384899308},{"$f":"Populace!F280","v":188.93233061977315},{"$f":"Populace!G280","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2026,"X+2",77,24.513788310092757,25.224797452127802,25.938633488707424,"MČ Klánovice","MČ Klánovice",2026,"X+2",77,{"$f":"Populace!D281","v":185.40645934456256},{"$f":"Populace!E281","v":188.12456043294233},{"$f":"Populace!F281","v":190.85445902596081},{"$f":"Populace!G281","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2026,"X+2",78,31.373087160435695,31.942115209318423,32.514540325846696,"MČ Klánovice","MČ Klánovice",2026,"X+2",78,{"$f":"Populace!D282","v":152.45369419194145},{"$f":"Populace!E282","v":154.50973380519588},{"$f":"Populace!F282","v":156.57689015204892},{"$f":"Populace!G282","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2026,"X+2",79,34.538999447130081,34.959157215733072,35.382287447102605,"MČ Klánovice","MČ Klánovice",2026,"X+2",79,{"$f":"Populace!D283","v":161.19137450405421},{"$f":"Populace!E283","v":163.59489882059961},{"$f":"Populace!F283","v":166.00932463948965},{"$f":"Populace!G283","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2026,"X+2",80,36.681175714730593,36.966216195258269,37.252814039406715,"MČ Klánovice","MČ Klánovice",2026,"X+2",80,{"$f":"Populace!D284","v":152.58433718029116},{"$f":"Populace!E284","v":154.57841608262848},{"$f":"Populace!F284","v":156.58443616202291},{"$f":"Populace!G284","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2026,"X+2",81,26.985506952265684,27.210894977613336,27.437597342715168,"MČ Klánovice","MČ Klánovice",2026,"X+2",81,{"$f":"Populace!D285","v":122.59449781386314},{"$f":"Populace!E285","v":124.31828079951219},{"$f":"Populace!F285","v":126.05693518013467},{"$f":"Populace!G285","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2026,"X+2",82,21.307856300695363,21.516780014823588,21.72712326526559,"MČ Klánovice","MČ Klánovice",2026,"X+2",82,{"$f":"Populace!D286","v":106.08130443858477},{"$f":"Populace!E286","v":107.18635039232626},{"$f":"Populace!F286","v":108.29936392356832},{"$f":"Populace!G286","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2026,"X+2",83,19.185778919582475,19.398398579461819,19.612640743226486,"MČ Klánovice","MČ Klánovice",2026,"X+2",83,{"$f":"Populace!D287","v":87.867384059325701},{"$f":"Populace!E287","v":89.075908075106724},{"$f":"Populace!F287","v":90.292568349156738},{"$f":"Populace!G287","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2026,"X+2",84,14.068869798858575,14.241211807570911,14.414999814486141,"MČ Klánovice","MČ Klánovice",2026,"X+2",84,{"$f":"Populace!D288","v":67.48705223604999},{"$f":"Populace!E288","v":68.553427573408243},{"$f":"Populace!F288","v":69.629656792138505},{"$f":"Populace!G288","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2026,"X+2",85,12.830632020818985,13.011287842609708,13.193678288472194,"MČ Klánovice","MČ Klánovice",2026,"X+2",85,{"$f":"Populace!D289","v":46.827320649991862},{"$f":"Populace!E289","v":47.679208755596164},{"$f":"Populace!F289","v":48.541556311343967},{"$f":"Populace!G289","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2026,"X+2",86,9.4810740075147564,9.6318066955264374,9.7841662609854723,"MČ Klánovice","MČ Klánovice",2026,"X+2",86,{"$f":"Populace!D290","v":47.230511335464882},{"$f":"Populace!E290","v":48.029225639046359},{"$f":"Populace!F290","v":48.837107605121702},{"$f":"Populace!G290","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2026,"X+2",87,7.0615202272484474,7.1860625938317941,7.3120868675155046,"MČ Klánovice","MČ Klánovice",2026,"X+2",87,{"$f":"Populace!D291","v":43.160846283696344},{"$f":"Populace!E291","v":43.992693714061147},{"$f":"Populace!F291","v":44.835375357089433},{"$f":"Populace!G291","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2026,"X+2",88,12.482020780043635,12.751443530343089,13.024780431930152,"MČ Klánovice","MČ Klánovice",2026,"X+2",88,{"$f":"Populace!D292","v":36.946497280650867},{"$f":"Populace!E292","v":37.771474054458565},{"$f":"Populace!F292","v":38.608850255520132},{"$f":"Populace!G292","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2026,"X+2",89,5.1535301343022866,5.2704912739505403,5.3892254769180825,"MČ Klánovice","MČ Klánovice",2026,"X+2",89,{"$f":"Populace!D293","v":21.90332344089601},{"$f":"Populace!E293","v":22.435919950462711},{"$f":"Populace!F293","v":22.977174297365899},{"$f":"Populace!G293","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2026,"X+2",90,4.240517574488468,4.3515070129903037,4.4644310831281384,"MČ Klánovice","MČ Klánovice",2026,"X+2",90,{"$f":"Populace!D294","v":26.30395480132076},{"$f":"Populace!E294","v":27.046239422624371},{"$f":"Populace!F294","v":27.802491278323288},{"$f":"Populace!G294","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2026,"X+2",91,7.3059688864820229,7.5289943673047777,7.7565422213785222,"MČ Klánovice","MČ Klánovice",2026,"X+2",91,{"$f":"Populace!D295","v":27.484472761619767},{"$f":"Populace!E295","v":28.359431615216295},{"$f":"Populace!F295","v":29.25287856884129},{"$f":"Populace!G295","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2026,"X+2",92,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",92,{"$f":"Populace!D296","v":4.9372795896039436},{"$f":"Populace!E296","v":5.1265450702990769},{"$f":"Populace!F296","v":5.3206099058637033},{"$f":"Populace!G296","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2026,"X+2",93,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",93,{"$f":"Populace!D297","v":1.4701661894035734},{"$f":"Populace!E297","v":1.5273250118359043},{"$f":"Populace!F297","v":1.5859378743611086},{"$f":"Populace!G297","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2026,"X+2",94,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",94,{"$f":"Populace!D298","v":1.7458115387571174},{"$f":"Populace!E298","v":1.8264215730858315},{"$f":"Populace!F298","v":1.9094740050790655},{"$f":"Populace!G298","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2026,"X+2",95,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",95,{"$f":"Populace!D299","v":1.5892143088194939},{"$f":"Populace!E299","v":1.6724539834693943},{"$f":"Populace!F299","v":1.758545756404122},{"$f":"Populace!G299","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2026,"X+2",96,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",96,{"$f":"Populace!D300","v":0.36770304992429403},{"$f":"Populace!E300","v":0.38892044074363297},{"$f":"Populace!F300","v":0.41093451058212116},{"$f":"Populace!G300","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2026,"X+2",97,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",97,{"$f":"Populace!D301","v":1.3172163950584963},{"$f":"Populace!E301","v":1.4034778149823648},{"$f":"Populace!F301","v":1.4934069584692065},{"$f":"Populace!G301","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2026,"X+2",98,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",98,{"$f":"Populace!D302","v":0.58601817630059383},{"$f":"Populace!E302","v":0.62943720422725347},{"$f":"Populace!F302","v":0.67493973494308501},{"$f":"Populace!G302","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2026,"X+2",99,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",99,{"$f":"Populace!D303","v":0.25923237603726579},{"$f":"Populace!E303","v":0.28088711775542746},{"$f":"Populace!F303","v":0.30371024028221338},{"$f":"Populace!G303","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2026,"X+2",100,0,0,0,"MČ Klánovice","MČ Klánovice",2026,"X+2",100,{"$f":"Populace!D304","v":0},{"$f":"Populace!E304","v":0},{"$f":"Populace!F304","v":2.1800755499714719E-2},{"$f":"Populace!G304","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2027,"X+3",0,31.053727414057185,34.312773228011835,37.674274569523625,"MČ Klánovice","MČ Klánovice",2027,"X+3",0,{"$f":"Populace!D305","v":185.76918279204034},{"$f":"Populace!E305","v":208.44887877548894},{"$f":"Populace!F305","v":231.91470103127895},{"$f":"Populace!G305","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2027,"X+3",1,32.143652357754412,35.585093269279156,39.078254750450135,"MČ Klánovice","MČ Klánovice",2027,"X+3",1,{"$f":"Populace!D306","v":185.37023186909062},{"$f":"Populace!E306","v":208.19709537933156},{"$f":"Populace!F306","v":231.42120582588868},{"$f":"Populace!G306","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2027,"X+3",2,32.764106856789653,36.382997190018386,39.937828158202436,"MČ Klánovice","MČ Klánovice",2027,"X+3",2,{"$f":"Populace!D307","v":186.08446362199868},{"$f":"Populace!E307","v":210.31350402951063},{"$f":"Populace!F307","v":234.12184292419039},{"$f":"Populace!G307","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2027,"X+3",3,42.858726828484464,45.512730763319681,48.166791082347608,"MČ Klánovice","MČ Klánovice",2027,"X+3",3,{"$f":"Populace!D308","v":203.05144986658172},{"$f":"Populace!E308","v":220.6653994455429},{"$f":"Populace!F308","v":238.27961381127312},{"$f":"Populace!G308","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2027,"X+3",4,47.005623646153516,49.556425558276942,52.107269998098005,"MČ Klánovice","MČ Klánovice",2027,"X+3",4,{"$f":"Populace!D309","v":259.49621049824464},{"$f":"Populace!E309","v":275.89931342304885},{"$f":"Populace!F309","v":292.30260028204873},{"$f":"Populace!G309","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2027,"X+3",5,35.093082730708588,37.543518481310073,39.993982354249113,"MČ Klánovice","MČ Klánovice",2027,"X+3",5,{"$f":"Populace!D310","v":229.13275195743807},{"$f":"Populace!E310","v":245.93443130418328},{"$f":"Populace!F310","v":262.73626293840186},{"$f":"Populace!G310","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2027,"X+3",6,49.362935470023686,51.263525276557836,53.164132931815033,"MČ Klánovice","MČ Klánovice",2027,"X+3",6,{"$f":"Populace!D311","v":278.52982535873059},{"$f":"Populace!E311","v":291.93210014952103},{"$f":"Populace!F311","v":305.33448162299635},{"$f":"Populace!G311","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2027,"X+3",7,38.770669823599334,40.270946091103774,41.771234731196145,"MČ Klánovice","MČ Klánovice",2027,"X+3",7,{"$f":"Populace!D312","v":282.74311039993285},{"$f":"Populace!E312","v":293.94488736617825},{"$f":"Populace!F312","v":305.14675753573306},{"$f":"Populace!G312","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2027,"X+3",8,49.077532556239433,50.177848789428793,51.278173941642642,"MČ Klánovice","MČ Klánovice",2027,"X+3",8,{"$f":"Populace!D313","v":336.1361699012773},{"$f":"Populace!E313","v":344.9384006629744},{"$f":"Populace!F313","v":353.74071229842133},{"$f":"Populace!G313","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2027,"X+3",9,54.476029033357278,55.176461020624288,55.876897511336637,"MČ Klánovice","MČ Klánovice",2027,"X+3",9,{"$f":"Populace!D314","v":307.13728569405112},{"$f":"Populace!E314","v":312.93979236803841},{"$f":"Populace!F314","v":318.74234701268915},{"$f":"Populace!G314","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2027,"X+3",10,52.374712600931531,53.175180483090656,53.975655547784569,"MČ Klánovice","MČ Klánovice",2027,"X+3",10,{"$f":"Populace!D315","v":371.01442041877397},{"$f":"Populace!E315","v":376.91794914083869},{"$f":"Populace!F315","v":382.82153251042666},{"$f":"Populace!G315","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2027,"X+3",11,57.37114882699867,58.171773067865317,58.972405825621166,"MČ Klánovice","MČ Klánovice",2027,"X+3",11,{"$f":"Populace!D316","v":326.71409113966507},{"$f":"Populace!E316","v":332.9175869573541},{"$f":"Populace!F316","v":339.12114228060221},{"$f":"Populace!G316","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2027,"X+3",12,64.36633805644378,65.167179219002662,65.968030114579165,"MČ Klánovice","MČ Klánovice",2027,"X+3",12,{"$f":"Populace!D317","v":355.0938122085247},{"$f":"Populace!E317","v":361.8981437948018},{"$f":"Populace!F317","v":368.70254787533338},{"$f":"Populace!G317","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2027,"X+3",13,61.364449040986749,62.165368427219434,62.966298719282435,"MČ Klánovice","MČ Klánovice",2027,"X+3",13,{"$f":"Populace!D318","v":396.16368436457822},{"$f":"Populace!E318","v":402.86921549106091},{"$f":"Populace!F318","v":409.57484262194498},{"$f":"Populace!G318","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2027,"X+3",14,62.36136895540313,63.162421213620149,63.963485757384753,"MČ Klánovice","MČ Klánovice",2027,"X+3",14,{"$f":"Populace!D319","v":411.54053503817437},{"$f":"Populace!E319","v":417.84700081996539},{"$f":"Populace!F319","v":424.15357937295857},{"$f":"Populace!G319","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2027,"X+3",15,64.417240098274519,65.018491611247129,65.619757360102753,"MČ Klánovice","MČ Klánovice",2027,"X+3",15,{"$f":"Populace!D320","v":427.41297962082808},{"$f":"Populace!E320","v":432.82072114249866},{"$f":"Populace!F320","v":438.22857907542254},{"$f":"Populace!G320","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2027,"X+3",16,57.494759006299603,58.296087741120459,59.097430374227201,"MČ Klánovice","MČ Klánovice",2027,"X+3",16,{"$f":"Populace!D321","v":421.87730301654415},{"$f":"Populace!E321","v":427.78686442894997},{"$f":"Populace!F321","v":433.69653015190687},{"$f":"Populace!G321","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2027,"X+3",17,66.236493268459355,67.238339996894737,68.240204796039308,"MČ Klánovice","MČ Klánovice",2027,"X+3",17,{"$f":"Populace!D322","v":412.43626602998404},{"$f":"Populace!E322","v":419.74741708428257},{"$f":"Populace!F322","v":427.05870889566927},{"$f":"Populace!G322","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2027,"X+3",18,37.141643123398808,38.342803162989256,39.543992195762428,"MČ Klánovice","MČ Klánovice",2027,"X+3",18,{"$f":"Populace!D323","v":396.08509829977248},{"$f":"Populace!E323","v":405.69786142283715},{"$f":"Populace!F323","v":415.31084774014948},{"$f":"Populace!G323","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2027,"X+3",19,43.727578473991038,45.329020740312714,46.930530740625677,"MČ Klánovice","MČ Klánovice",2027,"X+3",19,{"$f":"Populace!D324","v":351.55600829210027},{"$f":"Populace!E324","v":363.66841300757437},{"$f":"Populace!F324","v":375.78121524623674},{"$f":"Populace!G324","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2027,"X+3",20,36.767683477202368,38.46897490303629,40.170346425127661,"MČ Klánovice","MČ Klánovice",2027,"X+3",20,{"$f":"Populace!D325","v":316.83865339605489},{"$f":"Populace!E325","v":329.65032162204568},{"$f":"Populace!F325","v":342.4625436076517},{"$f":"Populace!G325","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2027,"X+3",21,59.605979274837836,61.35916842641609,63.112447595686852,"MČ Klánovice","MČ Klánovice",2027,"X+3",21,{"$f":"Populace!D326","v":345.32757512966765},{"$f":"Populace!E326","v":358.54315720001426},{"$f":"Populace!F326","v":371.75943051806769},{"$f":"Populace!G326","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2027,"X+3",22,61.618925572016678,63.472237186585232,65.325642441195754,"MČ Klánovice","MČ Klánovice",2027,"X+3",22,{"$f":"Populace!D327","v":327.92694637214311},{"$f":"Populace!E327","v":341.54255775323253},{"$f":"Populace!F327","v":355.15886042838639},{"$f":"Populace!G327","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2027,"X+3",23,48.479176482079595,50.331359299374121,52.183638914505821,"MČ Klánovice","MČ Klánovice",2027,"X+3",23,{"$f":"Populace!D328","v":278.36394101470904},{"$f":"Populace!E328","v":292.57786550554465},{"$f":"Populace!F328","v":306.79247383053303},{"$f":"Populace!G328","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2027,"X+3",24,51.640362042242458,53.49272208192145,55.34516884638645,"MČ Klánovice","MČ Klánovice",2027,"X+3",24,{"$f":"Populace!D329","v":281.1741320085136},{"$f":"Populace!E329","v":296.58688267260095},{"$f":"Populace!F329","v":312.00038602069469},{"$f":"Populace!G329","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2027,"X+3",25,39.542284865767158,41.393761768031297,43.245327033034627,"MČ Klánovice","MČ Klánovice",2027,"X+3",25,{"$f":"Populace!D330","v":300.43662067133187},{"$f":"Populace!E330","v":317.54967667568667},{"$f":"Populace!F330","v":334.66363340240162},{"$f":"Populace!G330","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2027,"X+3",26,44.573459769728913,46.575223014013744,48.57706918782641,"MČ Klánovice","MČ Klánovice",2027,"X+3",26,{"$f":"Populace!D331","v":263.51037140147179},{"$f":"Populace!E331","v":281.61913215014778},{"$f":"Populace!F331","v":299.72887192436656},{"$f":"Populace!G331","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2027,"X+3",27,38.307818054866857,40.559084736406433,42.81044774341764,"MČ Klánovice","MČ Klánovice",2027,"X+3",27,{"$f":"Populace!D332","v":210.07314252385532},{"$f":"Populace!E332","v":229.67830796808437},{"$f":"Populace!F332","v":249.28451305208972},{"$f":"Populace!G332","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2027,"X+3",28,47.189838415205195,49.5916851327123,51.993639177132202,"MČ Klánovice","MČ Klánovice",2027,"X+3",28,{"$f":"Populace!D333","v":239.01878748039337},{"$f":"Populace!E333","v":259.62552720656879},{"$f":"Populace!F333","v":280.23340795594839},{"$f":"Populace!G333","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2027,"X+3",29,31.948565062645546,34.749211329973562,37.549993569093658,"MČ Klánovice","MČ Klánovice",2027,"X+3",29,{"$f":"Populace!D334","v":202.5762003462751},{"$f":"Populace!E334","v":225.67895690665392},{"$f":"Populace!F334","v":248.78297936644117},{"$f":"Populace!G334","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2027,"X+3",30,26.753486425080553,29.753670648006729,32.754013605779647,"MČ Klánovice","MČ Klánovice",2027,"X+3",30,{"$f":"Populace!D335","v":209.66372384444014},{"$f":"Populace!E335","v":234.66494627904558},{"$f":"Populace!F335","v":259.66764737704335},{"$f":"Populace!G335","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2027,"X+3",31,34.603706744974161,37.854291851705767,41.105072060399664,"MČ Klánovice","MČ Klánovice",2027,"X+3",31,{"$f":"Populace!D336","v":208.04453803819177},{"$f":"Populace!E336","v":233.64449031211882},{"$f":"Populace!F336","v":259.24613954364844},{"$f":"Populace!G336","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2027,"X+3",32,49.320171252946928,52.821820704214474,56.32371848640161,"MČ Klánovice","MČ Klánovice",2027,"X+3",32,{"$f":"Populace!D337","v":255.52821162102478},{"$f":"Populace!E337","v":282.53077981203},{"$f":"Populace!F337","v":309.53533712590456},{"$f":"Populace!G337","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2027,"X+3",33,45.272943705538168,48.774387393583261,52.276103384712158,"MČ Klánovice","MČ Klánovice",2027,"X+3",33,{"$f":"Populace!D338","v":254.70039468947692},{"$f":"Populace!E338","v":280.50403069409822},{"$f":"Populace!F338","v":306.30968147547435},{"$f":"Populace!G338","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2027,"X+3",34,56.216918924086272,59.669781738065439,63.122947573003408,"MČ Klánovice","MČ Klánovice",2027,"X+3",34,{"$f":"Populace!D339","v":246.7747314177214},{"$f":"Populace!E339","v":271.47907134804166},{"$f":"Populace!F339","v":296.18547781737459},{"$f":"Populace!G339","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2027,"X+3",35,51.293864563979426,54.646591148155892,57.999633401876238,"MČ Klánovice","MČ Klánovice",2027,"X+3",35,{"$f":"Populace!D340","v":290.22985374109464},{"$f":"Populace!E340","v":314.33982762758285},{"$f":"Populace!F340","v":338.45199442352549},{"$f":"Populace!G340","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2027,"X+3",36,35.399109794692791,38.650424431575473,41.902060203465112,"MČ Klánovice","MČ Klánovice",2027,"X+3",36,{"$f":"Populace!D341","v":242.19099050241471},{"$f":"Populace!E341","v":265.39850219215737},{"$f":"Populace!F341","v":288.60816187482521},{"$f":"Populace!G341","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2027,"X+3",37,32.452708492863152,35.653774580908191,38.855169516127738,"MČ Klánovice","MČ Klánovice",2027,"X+3",37,{"$f":"Populace!D342","v":245.23407528537268},{"$f":"Populace!E342","v":267.34327089017518},{"$f":"Populace!F342","v":289.45471704084025},{"$f":"Populace!G342","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2027,"X+3",38,27.487123461077314,30.737264355877535,33.987756847801244,"MČ Klánovice","MČ Klánovice",2027,"X+3",38,{"$f":"Populace!D343","v":276.79154284440608},{"$f":"Populace!E343","v":298.20634759491935},{"$f":"Populace!F343","v":319.6235205561174},{"$f":"Populace!G343","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2027,"X+3",39,36.621741503569652,39.073344941985837,41.525332150689025,"MČ Klánovice","MČ Klánovice",2027,"X+3",39,{"$f":"Populace!D344","v":301.17605810828138},{"$f":"Populace!E344","v":320.09523453765593},{"$f":"Populace!F344","v":339.01689176735317},{"$f":"Populace!G344","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2027,"X+3",40,40.303873682274833,42.356780266613939,44.410036427277007,"MČ Klánovice","MČ Klánovice",2027,"X+3",40,{"$f":"Populace!D345","v":338.20757433410586},{"$f":"Populace!E345","v":354.9363769672147},{"$f":"Populace!F345","v":371.66750005232575},{"$f":"Populace!G345","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2027,"X+3",41,43.468872500741128,45.123737316757172,46.778878276438718,"MČ Klánovice","MČ Klánovice",2027,"X+3",41,{"$f":"Populace!D346","v":340.53036930917392},{"$f":"Populace!E346","v":356.86286556510993},{"$f":"Populace!F346","v":373.19768038259224},{"$f":"Populace!G346","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2027,"X+3",42,47.978713354221611,49.186617019739899,50.394651128218868,"MČ Klánovice","MČ Klánovice",2027,"X+3",42,{"$f":"Populace!D347","v":378.03915230861492},{"$f":"Populace!E347","v":392.58610773881668},{"$f":"Populace!F347","v":407.13532261933295},{"$f":"Populace!G347","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2027,"X+3",43,43.581500306687943,45.187767877063266,46.794316063690182,"MČ Klánovice","MČ Klánovice",2027,"X+3",43,{"$f":"Populace!D348","v":413.99928672808812},{"$f":"Populace!E348","v":429.25791321459542},{"$f":"Populace!F348","v":444.51924982373708},{"$f":"Populace!G348","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2027,"X+3",44,45.543811679826682,47.151519680399247,48.759543665886447,"MČ Klánovice","MČ Klánovice",2027,"X+3",44,{"$f":"Populace!D349","v":372.12308801916845},{"$f":"Populace!E349","v":387.27731374727875},{"$f":"Populace!F349","v":402.43457572724753},{"$f":"Populace!G349","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2027,"X+3",45,48.500942707619075,50.110297107050599,51.720006915291243,"MČ Klánovice","MČ Klánovice",2027,"X+3",45,{"$f":"Populace!D350","v":438.56986080160846},{"$f":"Populace!E350","v":452.75092008685505},{"$f":"Populace!F350","v":466.93496666045979},{"$f":"Populace!G350","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2027,"X+3",46,50.456558709622698,52.067618283367437,53.679074013731125,"MČ Klánovice","MČ Klánovice",2027,"X+3",46,{"$f":"Populace!D351","v":467.48529261205192},{"$f":"Populace!E351","v":481.28411016344808},{"$f":"Populace!F351","v":495.08644561627216},{"$f":"Populace!G351","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2027,"X+3",47,61.343266195281927,62.959307321372108,64.575785841052266,"MČ Klánovice","MČ Klánovice",2027,"X+3",47,{"$f":"Populace!D352","v":463.82903470056385},{"$f":"Populace!E352","v":476.03900941839936},{"$f":"Populace!F352","v":488.2526059557992},{"$f":"Populace!G352","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2027,"X+3",48,81.216263080794036,82.640795981411571,84.06580969764974,"MČ Klánovice","MČ Klánovice",2027,"X+3",48,{"$f":"Populace!D353","v":526.73200774170004},{"$f":"Populace!E353","v":537.28077951544515},{"$f":"Populace!F353","v":547.8330881778403},{"$f":"Populace!G353","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2027,"X+3",49,70.446003336833598,71.669120002133539,72.892717362074123,"MČ Klánovice","MČ Klánovice",2027,"X+3",49,{"$f":"Populace!D354","v":525.35330841262135},{"$f":"Populace!E354","v":534.82896249043506},{"$f":"Populace!F354","v":544.30774498924779},{"$f":"Populace!G354","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2027,"X+3",50,69.546919752257168,70.572998021941629,71.599511124052782,"MČ Klánovice","MČ Klánovice",2027,"X+3",50,{"$f":"Populace!D355","v":521.22712089111849},{"$f":"Populace!E355","v":529.4236374472539},{"$f":"Populace!F355","v":537.62322577053465},{"$f":"Populace!G355","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2027,"X+3",51,60.773230186191,61.599110622496781,62.42532060584621,"MČ Klánovice","MČ Klánovice",2027,"X+3",51,{"$f":"Populace!D356","v":512.84074248896877},{"$f":"Populace!E356","v":520.05332783231654},{"$f":"Populace!F356","v":527.26921662294308},{"$f":"Populace!G356","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2027,"X+3",52,79.485112998806812,80.324265473315492,81.163792116579558,"MČ Klánovice","MČ Klánovice",2027,"X+3",52,{"$f":"Populace!D357","v":521.66162872531163},{"$f":"Populace!E357","v":528.30939399400336},{"$f":"Populace!F357","v":534.96065257968689},{"$f":"Populace!G357","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2027,"X+3",53,57.653168405376164,58.483920260859065,59.315085901015678,"MČ Klánovice","MČ Klánovice",2027,"X+3",53,{"$f":"Populace!D358","v":423.45402161503853},{"$f":"Populace!E358","v":428.88110536112822},{"$f":"Populace!F358","v":434.31093146203034},{"$f":"Populace!G358","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2027,"X+3",54,54.636921210771483,55.467987135813978,56.299512580947834,"MČ Klánovice","MČ Klánovice",2027,"X+3",54,{"$f":"Populace!D359","v":415.85400431006929},{"$f":"Populace!E359","v":421.50060457084339},{"$f":"Populace!F359","v":427.14990038889187},{"$f":"Populace!G359","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2027,"X+3",55,50.598375635369528,51.430791072334756,52.263714367945767,"MČ Klánovice","MČ Klánovice",2027,"X+3",55,{"$f":"Populace!D360","v":353.7297823932841},{"$f":"Populace!E360","v":359.75725404061052},{"$f":"Populace!F360","v":365.78801888580614},{"$f":"Populace!G360","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2027,"X+3",56,54.462256968434069,55.300629683904504,56.139562419162097,"MČ Klánovice","MČ Klánovice",2027,"X+3",56,{"$f":"Populace!D361","v":375.83653518365014},{"$f":"Populace!E361","v":381.89961076092123},{"$f":"Populace!F361","v":387.96667014804598},{"$f":"Populace!G361","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2027,"X+3",57,47.499110674485692,48.335216978473071,49.171934127061661,"MČ Klánovice","MČ Klánovice",2027,"X+3",57,{"$f":"Populace!D362","v":325.85701653515503},{"$f":"Populace!E362","v":332.00455897701693},{"$f":"Populace!F362","v":338.15705779197572},{"$f":"Populace!G362","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2027,"X+3",58,51.30370752377452,52.148435971164744,52.99384310316097,"MČ Klánovice","MČ Klánovice",2027,"X+3",58,{"$f":"Populace!D363","v":311.02399763739515},{"$f":"Populace!E363","v":316.49666841218436},{"$f":"Populace!F363","v":321.97431931542172},{"$f":"Populace!G363","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2027,"X+3",59,46.302072414526613,47.146161788598548,47.991001006643231,"MČ Klánovice","MČ Klánovice",2027,"X+3",59,{"$f":"Populace!D364","v":292.25408546622282},{"$f":"Populace!E364","v":297.14573411337017},{"$f":"Populace!F364","v":302.04222532383977},{"$f":"Populace!G364","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2027,"X+3",60,42.287400708085883,43.131332615779186,43.976099266473184,"MČ Klánovice","MČ Klánovice",2027,"X+3",60,{"$f":"Populace!D365","v":274.39956665836223},{"$f":"Populace!E365","v":278.80551208176837},{"$f":"Populace!F365","v":283.21655346560851},{"$f":"Populace!G365","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2027,"X+3",61,49.920405461023556,50.780610685721754,51.641769867579342,"MČ Klánovice","MČ Klánovice",2027,"X+3",61,{"$f":"Populace!D366","v":289.29957241185764},{"$f":"Populace!E366","v":293.47425873388573},{"$f":"Populace!F366","v":297.65383279173369},{"$f":"Populace!G366","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2027,"X+3",62,42.977658773923508,43.834016036570262,44.691438194504528,"MČ Klánovice","MČ Klánovice",2027,"X+3",62,{"$f":"Populace!D367","v":276.02460349678188},{"$f":"Populace!E367","v":280.01744506133025},{"$f":"Populace!F367","v":284.01561527795377},{"$f":"Populace!G367","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2027,"X+3",63,38.904616751836912,39.76312414359937,40.62282765470426,"MČ Klánovice","MČ Klánovice",2027,"X+3",63,{"$f":"Populace!D368","v":252.85854715969413},{"$f":"Populace!E368","v":256.66588064614371},{"$f":"Populace!F368","v":260.47883182234699},{"$f":"Populace!G368","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2027,"X+3",64,33.057541262272842,33.710404380420471,34.364586037896871,"MČ Klánovice","MČ Klánovice",2027,"X+3",64,{"$f":"Populace!D369","v":226.73785690537645},{"$f":"Populace!E369","v":229.73414744434507},{"$f":"Populace!F369","v":232.73676923369922},{"$f":"Populace!G369","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2027,"X+3",65,24.4786982489466,24.922227837571846,25.366954281000165,"MČ Klánovice","MČ Klánovice",2027,"X+3",65,{"$f":"Populace!D370","v":202.36908275765754},{"$f":"Populace!E370","v":204.58387526144878},{"$f":"Populace!F370","v":206.80395099584896},{"$f":"Populace!G370","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2027,"X+3",66,40.65491645871662,41.145067549369429,41.636119354341091,"MČ Klánovice","MČ Klánovice",2027,"X+3",66,{"$f":"Populace!D371","v":232.1503394236239},{"$f":"Populace!E371","v":234.67205431221657},{"$f":"Populace!F371","v":237.19797962114228},{"$f":"Populace!G371","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2027,"X+3",67,28.134900457729913,28.606705284741174,29.078969119178687,"MČ Klánovice","MČ Klánovice",2027,"X+3",67,{"$f":"Populace!D372","v":216.50349037104218},{"$f":"Populace!E372","v":218.96625242717096},{"$f":"Populace!F372","v":221.43269990771427},{"$f":"Populace!G372","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2027,"X+3",68,29.741486990792964,30.417807702459143,31.095272673284725,"MČ Klánovice","MČ Klánovice",2027,"X+3",68,{"$f":"Populace!D373","v":224.49301795782245},{"$f":"Populace!E373","v":227.49214848187532},{"$f":"Populace!F373","v":230.49847047373149},{"$f":"Populace!G373","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2027,"X+3",69,37.760709673679258,38.662287034502235,39.566181417384925,"MČ Klánovice","MČ Klánovice",2027,"X+3",69,{"$f":"Populace!D374","v":224.36618227233521},{"$f":"Populace!E374","v":227.72070591167918},{"$f":"Populace!F374","v":231.08551155450016},{"$f":"Populace!G374","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2027,"X+3",70,31.907063943317297,32.799332228623868,33.694145670946625,"MČ Klánovice","MČ Klánovice",2027,"X+3",70,{"$f":"Populace!D375","v":232.26632928302433},{"$f":"Populace!E375","v":235.25650573446615},{"$f":"Populace!F375","v":238.25579243307396},{"$f":"Populace!G375","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2027,"X+3",71,35.330140281794627,36.246205506711931,37.165174706602897,"MČ Klánovice","MČ Klánovice",2027,"X+3",71,{"$f":"Populace!D376","v":227.89879231559587},{"$f":"Populace!E376","v":230.95489579363817},{"$f":"Populace!F376","v":234.020026173563},{"$f":"Populace!G376","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2027,"X+3",72,24.984978968559737,25.867775995438727,26.753677850768604,"MČ Klánovice","MČ Klánovice",2027,"X+3",72,{"$f":"Populace!D377","v":228.39337847827909},{"$f":"Populace!E377","v":231.54959361216288},{"$f":"Populace!F377","v":234.71671920167751},{"$f":"Populace!G377","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2027,"X+3",73,30.269398950447101,31.181697107047711,32.097544394203844,"MČ Klánovice","MČ Klánovice",2027,"X+3",73,{"$f":"Populace!D378","v":203.15941745572201},{"$f":"Populace!E378","v":206.40492938045242},{"$f":"Populace!F378","v":209.66300763714111},{"$f":"Populace!G378","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2027,"X+3",74,29.079816105606042,29.997012092647005,30.91815573737976,"MČ Klánovice","MČ Klánovice",2027,"X+3",74,{"$f":"Populace!D379","v":217.65283617159866},{"$f":"Populace!E379","v":221.03701310041842},{"$f":"Populace!F379","v":224.43649940940995},{"$f":"Populace!G379","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2027,"X+3",75,36.65997980500083,37.637454648855453,38.619586869095869,"MČ Klánovice","MČ Klánovice",2027,"X+3",75,{"$f":"Populace!D380","v":201.33417002668841},{"$f":"Populace!E380","v":204.77509287321857},{"$f":"Populace!F380","v":208.23189466427149},{"$f":"Populace!G380","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2027,"X+3",76,38.775815325754394,39.788479609022886,40.806466767453188,"MČ Klánovice","MČ Klánovice",2027,"X+3",76,{"$f":"Populace!D381","v":180.94567032330551},{"$f":"Populace!E381","v":184.37589687463475},{"$f":"Populace!F381","v":187.82481144877724},{"$f":"Populace!G381","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2027,"X+3",77,35.694339949434983,36.705484480620612,37.72246669446492,"MČ Klánovice","MČ Klánovice",2027,"X+3",77,{"$f":"Populace!D382","v":174.09024040384946},{"$f":"Populace!E382","v":177.4955955231863},{"$f":"Populace!F382","v":180.92136287130722},{"$f":"Populace!G382","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2027,"X+3",78,23.429106650977218,24.159832159177586,24.896449338447823,"MČ Klánovice","MČ Klánovice",2027,"X+3",78,{"$f":"Populace!D383","v":175.42096370089595},{"$f":"Populace!E383","v":178.53571447127067},{"$f":"Populace!F383","v":181.6743546883238},{"$f":"Populace!G383","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2027,"X+3",79,29.786782263453503,30.402757500235026,31.024817490854911,"MČ Klánovice","MČ Klánovice",2027,"X+3",79,{"$f":"Populace!D384","v":148.47901321967407},{"$f":"Populace!E384","v":151.52237573463853},{"$f":"Populace!F384","v":154.58694539982207},{"$f":"Populace!G384","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2027,"X+3",80,32.586684035565632,33.076188228209261,33.570860609033573,"MČ Klánovice","MČ Klánovice",2027,"X+3",80,{"$f":"Populace!D385","v":151.46977191938521},{"$f":"Populace!E385","v":154.19678265016424},{"$f":"Populace!F385","v":156.94800883428843},{"$f":"Populace!G385","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2027,"X+3",81,34.348975098215533,34.726932062279445,35.108162021494792,"MČ Klánovice","MČ Klánovice",2027,"X+3",81,{"$f":"Populace!D386","v":142.2208516540893},{"$f":"Populace!E386","v":144.57734443887094},{"$f":"Populace!F386","v":146.95811466296965},{"$f":"Populace!G386","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2027,"X+3",82,25.125970220878624,25.424454671771972,25.725709371001749,"MČ Klánovice","MČ Klánovice",2027,"X+3",82,{"$f":"Populace!D387","v":113.42088687367189},{"$f":"Populace!E387","v":115.45510572771865},{"$f":"Populace!F387","v":117.51576441480647},{"$f":"Populace!G387","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2027,"X+3",83,19.600005297454359,19.873685787012203,20.150331955288067,"MČ Klánovice","MČ Klánovice",2027,"X+3",83,{"$f":"Populace!D388","v":98.877150661058778},{"$f":"Populace!E388","v":100.51817638890712},{"$f":"Populace!F388","v":102.17579005751301},{"$f":"Populace!G388","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2027,"X+3",84,17.457625597477445,17.733672394484365,18.013087108274235,"MČ Klánovice","MČ Klánovice",2027,"X+3",84,{"$f":"Populace!D389","v":79.539289924568749},{"$f":"Populace!E389","v":81.031681131998255},{"$f":"Populace!F389","v":82.542734437621078},{"$f":"Populace!G389","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2027,"X+3",85,12.674558151376022,12.896540327509197,13.121506490290729,"MČ Klánovice","MČ Klánovice",2027,"X+3",85,{"$f":"Populace!D390","v":60.310015047697675},{"$f":"Populace!E390","v":61.606988230257556},{"$f":"Populace!F390","v":62.923927893317604},{"$f":"Populace!G390","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2027,"X+3",86,11.391346132601644,11.620728169821346,11.85364050178779,"MČ Klánovice","MČ Klánovice",2027,"X+3",86,{"$f":"Populace!D391","v":41.329030871681923},{"$f":"Populace!E391","v":42.344827535319467},{"$f":"Populace!F391","v":43.3797017045149},{"$f":"Populace!G391","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2027,"X+3",87,8.2971293427651638,8.4859092461576306,8.6779568651837096,"MČ Klánovice","MČ Klánovice",2027,"X+3",87,{"$f":"Populace!D392","v":41.026119413072735},{"$f":"Populace!E392","v":42.018130418598517},{"$f":"Populace!F392","v":43.028384932322496},{"$f":"Populace!G392","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2027,"X+3",88,6.0943812537006306,6.248450649179583,6.405464329929667,"MČ Klánovice","MČ Klánovice",2027,"X+3",88,{"$f":"Populace!D393","v":36.825139071505099},{"$f":"Populace!E393","v":37.840209141516894},{"$f":"Populace!F393","v":38.876467038657054},{"$f":"Populace!G393","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2027,"X+3",89,10.476418818937265,10.799467229138219,11.130031125116233,"MČ Klánovice","MČ Klánovice",2027,"X+3",89,{"$f":"Populace!D394","v":30.831587867047801},{"$f":"Populace!E394","v":31.815642959948448},{"$f":"Populace!F394","v":32.823392124993447},{"$f":"Populace!G394","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2027,"X+3",90,4.2806041126658023,4.4200741267310795,4.5629455243291943,"MČ Klánovice","MČ Klánovice",2027,"X+3",90,{"$f":"Populace!D395","v":17.9934271795629},{"$f":"Populace!E395","v":18.620662469883264},{"$f":"Populace!F395","v":19.264279415700635},{"$f":"Populace!G395","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2027,"X+3",91,3.4363961792628883,3.5654654446962386,3.6981527799402949,"MČ Klánovice","MČ Klánovice",2027,"X+3",91,{"$f":"Populace!D396","v":21.035150250057438},{"$f":"Populace!E396","v":21.885365663619574},{"$f":"Populace!F396","v":22.761263425392837},{"$f":"Populace!G396","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2027,"X+3",92,5.7493974569773894,6.0009682062332796,6.2607345878584644,"MČ Klánovice","MČ Klánovice",2027,"X+3",92,{"$f":"Populace!D397","v":21.434299369764975},{"$f":"Populace!E397","v":22.41263206908981},{"$f":"Populace!F397","v":23.424189719865197},{"$f":"Populace!G397","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2027,"X+3",93,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",93,{"$f":"Populace!D398","v":3.701138438429346},{"$f":"Populace!E398","v":3.9038799095921899},{"$f":"Populace!F398","v":4.1148602223651993},{"$f":"Populace!G398","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2027,"X+3",94,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",94,{"$f":"Populace!D399","v":1.0910345611706087},{"$f":"Populace!E399","v":1.1522088723902166},{"$f":"Populace!F399","v":1.2159018022678896},{"$f":"Populace!G399","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2027,"X+3",95,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",95,{"$f":"Populace!D400","v":1.2425060001413692},{"$f":"Populace!E400","v":1.3248992112069242},{"$f":"Populace!F400","v":1.4113130792634274},{"$f":"Populace!G400","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2027,"X+3",96,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",96,{"$f":"Populace!D401","v":1.091131419636038},{"$f":"Populace!E401","v":1.1732052227299392},{"$f":"Populace!F401","v":1.2598082334874983},{"$f":"Populace!G401","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2027,"X+3",97,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",97,{"$f":"Populace!D402","v":0.24438199944803546},{"$f":"Populace!E402","v":0.26469474049300395},{"$f":"Populace!F402","v":0.28624012353788153},{"$f":"Populace!G402","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2027,"X+3",98,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",98,{"$f":"Populace!D403","v":0.84033192462240425},{"$f":"Populace!E403","v":0.91955922576757143},{"$f":"Populace!F403","v":1.0042271426476774},{"$f":"Populace!G403","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2027,"X+3",99,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",99,{"$f":"Populace!D404","v":0.35828993660128883},{"$f":"Populace!E404","v":0.39648387970459631},{"$f":"Populace!F404","v":0.43763570945981711},{"$f":"Populace!G404","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2027,"X+3",100,0,0,0,"MČ Klánovice","MČ Klánovice",2027,"X+3",100,{"$f":"Populace!D405","v":0},{"$f":"Populace!E405","v":0},{"$f":"Populace!F405","v":1.5185512014110669E-2},{"$f":"Populace!G405","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2028,"X+4",0,31.289200890516106,35.055584256587551,38.974044856282653,"MČ Klánovice","MČ Klánovice",2028,"X+4",0,{"$f":"Populace!D406","v":184.50134598197064},{"$f":"Populace!E406","v":210.89383839921422},{"$f":"Populace!F406","v":238.45115778829035},{"$f":"Populace!G406","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2028,"X+4",1,32.905976723114662,36.864704421254189,40.925929447899563,"MČ Klánovice","MČ Klánovice",2028,"X+4",1,{"$f":"Populace!D407","v":182.84078715100179},{"$f":"Populace!E407","v":209.41853827008407},{"$f":"Populace!F407","v":236.78263669888094},{"$f":"Populace!G407","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2028,"X+4",2,32.978209919925334,37.069445147251962,41.212434157411337,"MČ Klánovice","MČ Klánovice",2028,"X+4",2,{"$f":"Populace!D408","v":181.45474636967285},{"$f":"Populace!E408","v":209.18052952997166},{"$f":"Populace!F408","v":237.3037113875252},{"$f":"Populace!G408","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2028,"X+4",3,32.577933050345969,36.796555306734476,40.951176106740405,"MČ Klánovice","MČ Klánovice",2028,"X+4",3,{"$f":"Populace!D409","v":184.26784305062316},{"$f":"Populace!E409","v":212.29556670780451},{"$f":"Populace!F409","v":239.902834127604},{"$f":"Populace!G409","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2028,"X+4",4,42.673049908081367,45.927025421807201,49.181080545175035,"MČ Klánovice","MČ Klánovice",2028,"X+4",4,{"$f":"Populace!D410","v":201.23816487580802},{"$f":"Populace!E410","v":222.65165530586967},{"$f":"Populace!F410","v":244.06551968324715},{"$f":"Populace!G410","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2028,"X+4",5,46.821848905859319,49.972640348614554,53.12348669453754,"MČ Klánovice","MČ Klánovice",2028,"X+4",5,{"$f":"Populace!D411","v":256.1841309236334},{"$f":"Populace!E411","v":276.88708619012766},{"$f":"Populace!F411","v":297.59029767099537},{"$f":"Populace!G411","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2028,"X+4",6,37.131293097376641,39.681698511863203,42.232141388594187,"MČ Klánovice","MČ Klánovice",2028,"X+4",6,{"$f":"Populace!D412","v":226.62278332218759},{"$f":"Populace!E412","v":244.92424110921326},{"$f":"Populace!F412","v":263.22592080362051},{"$f":"Populace!G412","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2028,"X+4",7,49.300565508976831,51.401174073109743,53.501807680243985,"MČ Klánovice","MČ Klánovice",2028,"X+4",7,{"$f":"Populace!D413","v":280.91694427372943},{"$f":"Populace!E413","v":295.91924180668087},{"$f":"Populace!F413","v":310.92170508201838},{"$f":"Populace!G413","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2028,"X+4",8,38.70840771588928,40.408702942356051,42.109017202087017,"MČ Klánovice","MČ Klánovice",2028,"X+4",8,{"$f":"Populace!D414","v":283.32821951495396},{"$f":"Populace!E414","v":295.93014184217873},{"$f":"Populace!F414","v":308.53221374106579},{"$f":"Populace!G414","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2028,"X+4",9,49.014173286204965,50.314565938939438,51.61497364997075,"MČ Klánovice","MČ Klánovice",2028,"X+4",9,{"$f":"Populace!D415","v":333.81557189599437},{"$f":"Populace!E415","v":343.91826848580831},{"$f":"Populace!F415","v":354.02109744783377},{"$f":"Populace!G415","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2028,"X+4",10,54.411675065299676,55.312244852522582,56.212823881243096,"MČ Klánovice","MČ Klánovice",2028,"X+4",10,{"$f":"Populace!D416","v":309.51542709077864},{"$f":"Populace!E416","v":316.91857785830427},{"$f":"Populace!F416","v":324.32181627258888},{"$f":"Populace!G416","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2028,"X+4",11,52.310024876851472,53.310631279221695,54.311251119196662,"MČ Klánovice","MČ Klánovice",2028,"X+4",11,{"$f":"Populace!D417","v":374.08455468293539},{"$f":"Populace!E417","v":381.88905237797826},{"$f":"Populace!F417","v":389.69365003701569},{"$f":"Populace!G417","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2028,"X+4",12,57.305418597765978,58.306223577579203,59.30704407158963,"MČ Klánovice","MČ Klánovice",2028,"X+4",12,{"$f":"Populace!D418","v":328.68461877055319},{"$f":"Populace!E418","v":336.88898513784449},{"$f":"Populace!F418","v":345.0934642954025},{"$f":"Populace!G418","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2028,"X+4",13,64.299275272276745,65.300352732704511,66.301447712862711,"MČ Klánovice","MČ Klánovice",2028,"X+4",13,{"$f":"Populace!D419","v":349.85769076405086},{"$f":"Populace!E419","v":357.86307839280744},{"$f":"Populace!F419","v":365.86860491157353},{"$f":"Populace!G419","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2028,"X+4",14,61.296808305553469,62.297980852122208,63.299173156884621,"MČ Klánovice","MČ Klánovice",2028,"X+4",14,{"$f":"Populace!D420","v":398.91763407119896},{"$f":"Populace!E420","v":406.82459852848598},{"$f":"Populace!F420","v":414.73173493368017},{"$f":"Populace!G420","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2028,"X+4",15,62.352770240190239,63.154127171632069,63.955506865941267,"MČ Klánovice","MČ Klánovice",2028,"X+4",15,{"$f":"Populace!D421","v":416.48380417375347},{"$f":"Populace!E421","v":423.79211912792556},{"$f":"Populace!F421","v":431.10063206798594},{"$f":"Populace!G421","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2028,"X+4",16,64.285285619045084,65.286965439714351,66.288669159574951,"MČ Klánovice","MČ Klánovice",2028,"X+4",16,{"$f":"Populace!D422","v":423.84246622893988},{"$f":"Populace!E422","v":431.7526650083887},{"$f":"Populace!F422","v":439.66307023188233},{"$f":"Populace!G422","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2028,"X+4",17,57.361232934544375,58.56299857991344,59.764794409737334,"MČ Klánovice","MČ Klánovice",2028,"X+4",17,{"$f":"Populace!D423","v":417.18862941247926},{"$f":"Populace!E423","v":425.70125877852342},{"$f":"Populace!F423","v":434.2141078922561},{"$f":"Populace!G423","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2028,"X+4",18,66.097333569127386,67.499787535559932,68.902285650678465,"MČ Klánovice","MČ Klánovice",2028,"X+4",18,{"$f":"Populace!D424","v":413.82904402290495},{"$f":"Populace!E424","v":424.64359728288969},{"$f":"Populace!F424","v":435.45846162322732},{"$f":"Populace!G424","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2028,"X+4",19,37.007763699367985,38.609152700699568,40.210609450807809,"MČ Klánovice","MČ Klánovice",2028,"X+4",19,{"$f":"Populace!D425","v":393.45626561021788},{"$f":"Populace!E425","v":406.57244397215771},{"$f":"Populace!F425","v":419.68911741975774},{"$f":"Populace!G425","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2028,"X+4",20,45.629210380675204,47.730876228346496,49.832668244234853,"MČ Klánovice","MČ Klánovice",2028,"X+4",20,{"$f":"Populace!D426","v":348.22627049753612},{"$f":"Populace!E426","v":363.54097133317441},{"$f":"Populace!F426","v":378.85645772649889},{"$f":"Populace!G426","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2028,"X+4",21,37.651934135754388,39.803295828672418,41.954800014471161,"MČ Klánovice","MČ Klánovice",2028,"X+4",21,{"$f":"Populace!D427","v":313.71990042244215},{"$f":"Populace!E427","v":329.53276993389994},{"$f":"Populace!F427","v":345.34663832824265},{"$f":"Populace!G427","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2028,"X+4",22,61.501668189696389,63.75535100316057,66.009183552689223,"MČ Klánovice","MČ Klánovice",2028,"X+4",22,{"$f":"Populace!D428","v":346.29107365895663},{"$f":"Populace!E428","v":363.40849350448957},{"$f":"Populace!F428","v":380.52707052458459},{"$f":"Populace!G428","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2028,"X+4",23,61.476509822237105,63.73024976986472,65.984142800366882,"MČ Klánovice","MČ Klánovice",2028,"X+4",23,{"$f":"Populace!D429","v":322.70120895660841},{"$f":"Populace!E429","v":340.41799133427241},{"$f":"Populace!F429","v":358.13594635788536},{"$f":"Populace!G429","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2028,"X+4",24,50.38233214210355,52.73467467999324,55.087171575642678,"MČ Klánovice","MČ Klánovice",2028,"X+4",24,{"$f":"Populace!D430","v":285.85582250660968},{"$f":"Populace!E430","v":304.46973104887297},{"$f":"Populace!F430","v":323.08483958063903},{"$f":"Populace!G430","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2028,"X+4",25,52.522647378454508,54.825223011873724,57.127942599287351,"MČ Klánovice","MČ Klánovice",2028,"X+4",25,{"$f":"Populace!D431","v":287.36617983474719},{"$f":"Populace!E431","v":307.47837205440482},{"$f":"Populace!F431","v":327.59188654265864},{"$f":"Populace!G431","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2028,"X+4",26,40.367892660614245,42.869397227041979,45.371048141479868,"MČ Klánovice","MČ Klánovice",2028,"X+4",26,{"$f":"Populace!D432","v":298.41730068586457},{"$f":"Populace!E432","v":320.42962364197649},{"$f":"Populace!F432","v":342.44348843520083},{"$f":"Populace!G432","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2028,"X+4",27,45.397261162544211,48.049075238765411,50.701036516421468,"MČ Klánovice","MČ Klánovice",2028,"X+4",27,{"$f":"Populace!D433","v":261.809839522971},{"$f":"Populace!E433","v":285.51642628171578},{"$f":"Populace!F433","v":309.22468777356266},{"$f":"Populace!G433","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2028,"X+4",28,39.13302764902231,42.034159978605892,44.935464712120151,"MČ Klánovice","MČ Klánovice",2028,"X+4",28,{"$f":"Populace!D434","v":210.58884827448156},{"$f":"Populace!E434","v":235.59032686787356},{"$f":"Populace!F434","v":260.59361474714603},{"$f":"Populace!G434","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2028,"X+4",29,47.949768164595952,51.20159264195037,54.453612233839436,"MČ Klánovice","MČ Klánovice",2028,"X+4",29,{"$f":"Populace!D435","v":239.71850683412194},{"$f":"Populace!E435","v":267.52152566435029},{"$f":"Populace!F435","v":295.3265346360912},{"$f":"Populace!G435","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2028,"X+4",30,32.713072469596078,36.363200672755291,40.01358040171732,"MČ Klánovice","MČ Klánovice",2028,"X+4",30,{"$f":"Populace!D436","v":207.68779275427386},{"$f":"Populace!E436","v":237.58457424613377},{"$f":"Populace!F436","v":267.48363954697095},{"$f":"Populace!G436","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2028,"X+4",31,28.539033507799076,32.438417058908485,36.338097082248581,"MČ Klánovice","MČ Klánovice",2028,"X+4",31,{"$f":"Populace!D437","v":209.36592631192823},{"$f":"Populace!E437","v":240.56004201326004},{"$f":"Populace!F437","v":271.7568120258278},{"$f":"Populace!G437","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2028,"X+4",32,36.383443790327689,40.533233499376735,44.683383158358104,"MČ Klánovice","MČ Klánovice",2028,"X+4",32,{"$f":"Populace!D438","v":211.1396291044544},{"$f":"Populace!E438","v":243.53171816079248},{"$f":"Populace!F438","v":275.92678917172583},{"$f":"Populace!G438","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2028,"X+4",33,50.069521314108577,54.420598715419146,58.772117488568234,"MČ Klánovice","MČ Klánovice",2028,"X+4",33,{"$f":"Populace!D439","v":255.38700351411774},{"$f":"Populace!E439","v":288.38188968422764},{"$f":"Populace!F439","v":321.38020449504648},{"$f":"Populace!G439","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2028,"X+4",34,45.003011630517982,49.303724864880813,53.604916949830354,"MČ Klánovice","MČ Klánovice",2028,"X+4",34,{"$f":"Populace!D440","v":249.85116604909206},{"$f":"Populace!E440","v":281.34732192152353},{"$f":"Populace!F440","v":312.84695002089961},{"$f":"Populace!G440","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2028,"X+4",35,55.937747996263937,60.190205912652132,64.44318480504208,"MČ Klánovice","MČ Klánovice",2028,"X+4",35,{"$f":"Populace!D441","v":243.02096805605487},{"$f":"Populace!E441","v":273.31775704912252},{"$f":"Populace!F441","v":303.61809860604779},{"$f":"Populace!G441","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2028,"X+4",36,51.015982656992705,55.168170882259503,59.320899920741454,"MČ Klánovice","MČ Klánovice",2028,"X+4",36,{"$f":"Populace!D442","v":291.13428896031189},{"$f":"Populace!E442","v":321.13805125739032},{"$f":"Populace!F442","v":351.14555744517469},{"$f":"Populace!G442","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2028,"X+4",37,35.130314303205324,39.180580411891448,43.231400531476652,"MČ Klánovice","MČ Klánovice",2028,"X+4",37,{"$f":"Populace!D443","v":236.11071520631208},{"$f":"Populace!E443","v":264.2107823951377},{"$f":"Populace!F443","v":292.31459897880745},{"$f":"Populace!G443","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2028,"X+4",38,33.204734480634926,37.254581521432137,41.305002299323135,"MČ Klánovice","MČ Klánovice",2028,"X+4",38,{"$f":"Populace!D444","v":240.03777645064099},{"$f":"Populace!E444","v":267.13985895807275},{"$f":"Populace!F444","v":294.24583638600319},{"$f":"Populace!G444","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2028,"X+4",39,27.464084932829699,30.712621674752338,33.961779841126152,"MČ Klánovice","MČ Klánovice",2028,"X+4",39,{"$f":"Populace!D445","v":282.45106599943455},{"$f":"Populace!E445","v":306.96001359238994},{"$f":"Populace!F445","v":331.47305831434443},{"$f":"Populace!G445","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2028,"X+4",40,36.466282206783319,39.31730141723601,42.168926893664676,"MČ Klánovice","MČ Klánovice",2028,"X+4",40,{"$f":"Populace!D446","v":308.19084910859112},{"$f":"Populace!E446","v":330.80673435473977},{"$f":"Populace!F446","v":353.42678545752847},{"$f":"Populace!G446","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2028,"X+4",41,40.141198426337681,42.594029011183594,45.047415203698122,"MČ Klánovice","MČ Klánovice",2028,"X+4",41,{"$f":"Populace!D447","v":344.35861693732102},{"$f":"Populace!E447","v":365.58745389299463},{"$f":"Populace!F447","v":386.82026729232189},{"$f":"Populace!G447","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2028,"X+4",42,43.297400495886691,45.352812457195256,47.408686207594087,"MČ Klánovice","MČ Klánovice",2028,"X+4",42,{"$f":"Populace!D448","v":338.94625734263047},{"$f":"Populace!E448","v":358.47892590129857},{"$f":"Populace!F448","v":378.0157223233366},{"$f":"Populace!G448","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2028,"X+4",43,47.795762227561596,49.40510478898014,51.014729074651918,"MČ Klánovice","MČ Klánovice",2028,"X+4",43,{"$f":"Populace!D449","v":379.76130544893988},{"$f":"Populace!E449","v":398.11286926234624},{"$f":"Populace!F449","v":416.46850427818401},{"$f":"Populace!G449","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2028,"X+4",44,43.398992922580341,45.405922317305794,47.413358963176719,"MČ Klánovice","MČ Klánovice",2028,"X+4",44,{"$f":"Populace!D450","v":417.80827699568772},{"$f":"Populace!E450","v":436.67397867006457},{"$f":"Populace!F450","v":455.54449345712271},{"$f":"Populace!G450","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2028,"X+4",45,45.348678070664384,47.357371460659152,49.366635128000439,"MČ Klánovice","MČ Klánovice",2028,"X+4",45,{"$f":"Populace!D451","v":373.03657377497314},{"$f":"Populace!E451","v":391.69554791926339},{"$f":"Populace!F451","v":410.35987163760603},{"$f":"Populace!G451","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2028,"X+4",46,48.293158670733909,50.303830069649408,52.315138120228781,"MČ Klánovice","MČ Klánovice",2028,"X+4",46,{"$f":"Populace!D452","v":439.01239044038778},{"$f":"Populace!E452","v":456.00553685853788},{"$f":"Populace!F452","v":473.00406366773421},{"$f":"Populace!G452","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2028,"X+4",47,50.236796877286736,52.249480402659771,54.262867528637358,"MČ Klánovice","MČ Klánovice",2028,"X+4",47,{"$f":"Populace!D453","v":464.38245475084318},{"$f":"Populace!E453","v":480.39861101147437},{"$f":"Populace!F453","v":496.42084379733052},{"$f":"Populace!G453","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2028,"X+4",48,61.150413962549415,62.969384198375629,64.789128384546856,"MČ Klánovice","MČ Klánovice",2028,"X+4",48,{"$f":"Populace!D454","v":461.96154176886239},{"$f":"Populace!E454","v":476.09275804436379},{"$f":"Populace!F454","v":490.23007146075264},{"$f":"Populace!G454","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2028,"X+4",49,80.965015869547216,82.595356881097075,84.22650523790017,"MČ Klánovice","MČ Klánovice",2028,"X+4",49,{"$f":"Populace!D455","v":523.11791298515129},{"$f":"Populace!E455","v":536.10073511724488},{"$f":"Populace!F455","v":549.08946227078422},{"$f":"Populace!G455","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2028,"X+4",50,70.201723562630733,71.630466036033738,73.060000655901632,"MČ Klánovice","MČ Klánovice",2028,"X+4",50,{"$f":"Populace!D456","v":519.48660872203436},{"$f":"Populace!E456","v":530.50337317789422},{"$f":"Populace!F456","v":541.52565503807421},{"$f":"Populace!G456","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2028,"X+4",51,69.283057252573514,70.515887930231301,71.749445462905783,"MČ Klánovice","MČ Klánovice",2028,"X+4",51,{"$f":"Populace!D457","v":518.52146224867568},{"$f":"Populace!E457","v":527.96640077499353},{"$f":"Populace!F457","v":537.41672973188452},{"$f":"Populace!G457","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2028,"X+4",52,60.515976095367435,61.548585688545955,62.581787896977936,"MČ Klánovice","MČ Klánovice",2028,"X+4",52,{"$f":"Populace!D458","v":508.8934977206809},{"$f":"Populace!E458","v":517.46156029628037},{"$f":"Populace!F458","v":526.03521154127623},{"$f":"Populace!G458","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2028,"X+4",53,79.134370287046664,80.184346749222101,81.234995843376922,"MČ Klánovice","MČ Klánovice",2028,"X+4",53,{"$f":"Populace!D459","v":518.5549627995598},{"$f":"Populace!E459","v":526.47002986037216},{"$f":"Populace!F459","v":534.39092624399211},{"$f":"Populace!G459","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2028,"X+4",54,57.358948850075279,58.397548789872253,59.436889086457882,"MČ Klánovice","MČ Klánovice",2028,"X+4",54,{"$f":"Populace!D460","v":423.03809460510439},{"$f":"Populace!E460","v":430.22626432421794},{"$f":"Populace!F460","v":437.41922766646962},{"$f":"Populace!G460","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2028,"X+4",55,54.341707289906161,55.380357225776059,56.419824018867573,"MČ Klánovice","MČ Klánovice",2028,"X+4",55,{"$f":"Populace!D461","v":416.41210675231468},{"$f":"Populace!E461","v":423.72259928838292},{"$f":"Populace!F461","v":431.03815718193988},{"$f":"Populace!G461","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2028,"X+4",56,50.29483332949404,51.33489110500625,52.37584746992458,"MČ Klánovice","MČ Klánovice",2028,"X+4",56,{"$f":"Populace!D462","v":353.67434553477653},{"$f":"Populace!E462","v":361.05688944547916},{"$f":"Populace!F462","v":368.44556212197551},{"$f":"Populace!G462","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2028,"X+4",57,54.118373603175215,55.165907909160694,56.214432624197691,"MČ Klánovice","MČ Klánovice",2028,"X+4",57,{"$f":"Populace!D463","v":373.49312225230642},{"$f":"Populace!E463","v":380.9216924873383},{"$f":"Populace!F463","v":388.35740536644016},{"$f":"Populace!G463","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2028,"X+4",58,47.16563712901398,48.209979162357342,49.255404834774509,"MČ Klánovice","MČ Klánovice",2028,"X+4",58,{"$f":"Populace!D464","v":320.85500847442142},{"$f":"Populace!E464","v":328.06137667387691},{"$f":"Populace!F464","v":335.27632072972108},{"$f":"Populace!G464","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2028,"X+4",59,50.906326991270163,51.961740125024988,53.018363297428181,"MČ Klánovice","MČ Klánovice",2028,"X+4",59,{"$f":"Populace!D465","v":309.87086367203437},{"$f":"Populace!E465","v":316.40993801144145},{"$f":"Populace!F465","v":322.95757021672011},{"$f":"Populace!G465","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2028,"X+4",60,45.899423143669992,46.953815989858462,48.009552166733485,"MČ Klánovice","MČ Klánovice",2028,"X+4",60,{"$f":"Populace!D466","v":289.16507515348292},{"$f":"Populace!E466","v":294.92951241486139},{"$f":"Populace!F466","v":300.70237528618713},{"$f":"Populace!G466","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2028,"X+4",61,41.876045023494328,42.929957661817454,43.985370835641106,"MČ Klánovice","MČ Klánovice",2028,"X+4",61,{"$f":"Populace!D467","v":272.99437268234396},{"$f":"Populace!E467","v":278.47794161669293},{"$f":"Populace!F467","v":283.97025170737521},{"$f":"Populace!G467","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2028,"X+4",62,49.389258804324022,50.4641624229304,51.540782423809489,"MČ Klánovice","MČ Klánovice",2028,"X+4",62,{"$f":"Populace!D468","v":285.62865219156743},{"$f":"Populace!E468","v":290.70103984594306},{"$f":"Populace!F468","v":295.78216724141873},{"$f":"Populace!G468","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2028,"X+4",63,42.468854355721263,43.538017669786363,44.60908892941849,"MČ Klánovice","MČ Klánovice",2028,"X+4",63,{"$f":"Populace!D469","v":272.22325673380669},{"$f":"Populace!E469","v":277.11739797337168},{"$f":"Populace!F469","v":282.02097047617906},{"$f":"Populace!G469","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2028,"X+4",64,38.440735020464388,39.311842534711317,40.185081082764768,"MČ Klánovice","MČ Klánovice",2028,"X+4",64,{"$f":"Populace!D470","v":249.77094504689529},{"$f":"Populace!E470","v":253.68194060968602},{"$f":"Populace!F470","v":257.60282067387232},{"$f":"Populace!G470","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2028,"X+4",65,32.628762810705446,33.29408139775537,33.96149779536384,"MČ Klánovice","MČ Klánovice",2028,"X+4",65,{"$f":"Populace!D471","v":221.50339768048701},{"$f":"Populace!E471","v":224.80642651335052},{"$f":"Populace!F471","v":228.11947641195439},{"$f":"Populace!G471","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2028,"X+4",66,24.059908592657436,24.714497725446979,25.370867077568391,"MČ Klánovice","MČ Klánovice",2028,"X+4",66,{"$f":"Populace!D472","v":200.35193076173593},{"$f":"Populace!E472","v":203.6784327258656},{"$f":"Populace!F472","v":207.01333571341763},{"$f":"Populace!G472","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2028,"X+4",67,39.953326307406037,40.666600645867661,41.381502081439578,"MČ Klánovice","MČ Klánovice",2028,"X+4",67,{"$f":"Populace!D473","v":228.78586349392896},{"$f":"Populace!E473","v":232.14202040010031},{"$f":"Populace!F473","v":235.50632435042516},{"$f":"Populace!G473","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2028,"X+4",68,27.58286464490569,28.270203929307041,28.958781442974235,"MČ Klánovice","MČ Klánovice",2028,"X+4",68,{"$f":"Populace!D474","v":211.11617288699711},{"$f":"Populace!E474","v":214.2199279214575},{"$f":"Populace!F474","v":217.33170784280739},{"$f":"Populace!G474","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2028,"X+4",69,29.116885872751517,30.007636512100486,30.900752715072905,"MČ Klánovice","MČ Klánovice",2028,"X+4",69,{"$f":"Populace!D475","v":218.67120969108066},{"$f":"Populace!E475","v":222.3181173264532},{"$f":"Populace!F475","v":225.97786819643147},{"$f":"Populace!G475","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2028,"X+4",70,36.899500452984867,38.02080280370339,39.146213418610522,"MČ Klánovice","MČ Klánovice",2028,"X+4",70,{"$f":"Populace!D476","v":218.03354293391141},{"$f":"Populace!E476","v":222.04835360821249},{"$f":"Populace!F476","v":226.08020293046897},{"$f":"Populace!G476","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2028,"X+4",71,31.09461166979909,32.202479333354759,33.314853091619483,"MČ Klánovice","MČ Klánovice",2028,"X+4",71,{"$f":"Populace!D477","v":227.00052872693038},{"$f":"Populace!E477","v":230.88735681336328},{"$f":"Populace!F477","v":234.78991505895348},{"$f":"Populace!G477","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2028,"X+4",72,34.345718143509117,35.482674898682987,36.624770163084065,"MČ Klánovice","MČ Klánovice",2028,"X+4",72,{"$f":"Populace!D478","v":220.40815818378735},{"$f":"Populace!E478","v":224.17221884590458},{"$f":"Populace!F478","v":227.95279940640603},{"$f":"Populace!G478","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2028,"X+4",73,24.205598802144554,25.298020567286304,26.395918229360547,"MČ Klánovice","MČ Klánovice",2028,"X+4",73,{"$f":"Populace!D479","v":219.10768266314003},{"$f":"Populace!E479","v":223.09353366102414},{"$f":"Populace!F479","v":227.09884971115127},{"$f":"Populace!G479","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2028,"X+4",74,29.282052620829027,30.410478065257863,31.545140675937272,"MČ Klánovice","MČ Klánovice",2028,"X+4",74,{"$f":"Populace!D480","v":195.0600186326202},{"$f":"Populace!E480","v":199.01793512635004},{"$f":"Populace!F480","v":202.99819931396507},{"$f":"Populace!G480","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2028,"X+4",75,28.049553277527746,29.182019429648356,30.32138687759527,"MČ Klánovice","MČ Klánovice",2028,"X+4",75,{"$f":"Populace!D481","v":210.36127850660137},{"$f":"Populace!E481","v":214.69060188613898},{"$f":"Populace!F481","v":219.04632962010243},{"$f":"Populace!G481","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2028,"X+4",76,35.231793350368392,36.438040075671402,37.652402122821741,"MČ Klánovice","MČ Klánovice",2028,"X+4",76,{"$f":"Populace!D482","v":191.89329836592009},{"$f":"Populace!E482","v":196.0807470096135},{"$f":"Populace!F482","v":200.29661373341813},{"$f":"Populace!G482","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2028,"X+4",77,37.108014160490242,38.355657578950272,39.612557176878852,"MČ Klánovice","MČ Klánovice",2028,"X+4",77,{"$f":"Populace!D483","v":171.4747375723569},{"$f":"Populace!E483","v":175.63909651334097},{"$f":"Populace!F483","v":179.83587806264666},{"$f":"Populace!G483","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2028,"X+4",78,34.068701923977677,35.111513263971872,36.164469049426501,"MČ Klánovice","MČ Klánovice",2028,"X+4",78,{"$f":"Populace!D484","v":164.50055263878897},{"$f":"Populace!E484","v":168.2509926630305},{"$f":"Populace!F484","v":172.03679955201045},{"$f":"Populace!G484","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2028,"X+4",79,22.277398263886134,23.026636787022607,23.785104541981255,"MČ Klánovice","MČ Klánovice",2028,"X+4",79,{"$f":"Populace!D485","v":170.35072798264599},{"$f":"Populace!E485","v":174.4507223405129},{"$f":"Populace!F485","v":178.58945786570598},{"$f":"Populace!G485","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2028,"X+4",80,28.111607084269782,28.772957258827478,29.44349236014066,"MČ Klánovice","MČ Klánovice",2028,"X+4",80,{"$f":"Populace!D486","v":139.47247213843207},{"$f":"Populace!E486","v":142.76811051776485},{"$f":"Populace!F486","v":146.10138803485077},{"$f":"Populace!G486","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2028,"X+4",81,30.532737756909121,31.089412477389864,31.653998306763125,"MČ Klánovice","MČ Klánovice",2028,"X+4",81,{"$f":"Populace!D487","v":141.25460642750312},{"$f":"Populace!E487","v":144.29012078639249},{"$f":"Populace!F487","v":147.36608294850242},{"$f":"Populace!G487","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2028,"X+4",82,31.904251063941444,32.37182612575053,32.845124264382029,"MČ Klánovice","MČ Klánovice",2028,"X+4",82,{"$f":"Populace!D488","v":131.39902436934722},{"$f":"Populace!E488","v":134.09652422675947},{"$f":"Populace!F488","v":136.83397327048689},{"$f":"Populace!G488","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2028,"X+4",83,23.177722892673199,23.546057738342959,23.919244951639186,"MČ Klánovice","MČ Klánovice",2028,"X+4",83,{"$f":"Populace!D489","v":105.69819743104432},{"$f":"Populace!E489","v":108.21846161896657},{"$f":"Populace!F489","v":110.77977350159068},{"$f":"Populace!G489","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2028,"X+4",84,17.836580070474788,18.169951166775064,18.508457858244316,"MČ Klánovice","MČ Klánovice",2028,"X+4",84,{"$f":"Populace!D490","v":89.468425172095948},{"$f":"Populace!E490","v":91.403748283334664},{"$f":"Populace!F490","v":93.369505838597462},{"$f":"Populace!G490","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2028,"X+4",85,15.693288254174071,16.025952005101736,16.364396585607444,"MČ Klánovice","MČ Klánovice",2028,"X+4",85,{"$f":"Populace!D491","v":71.097497967466012},{"$f":"Populace!E491","v":72.836447039808348},{"$f":"Populace!F491","v":74.607699767556028},{"$f":"Populace!G491","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2028,"X+4",86,11.265048980495861,11.530007541410949,11.800047681014998,"MČ Klánovice","MČ Klánovice",2028,"X+4",86,{"$f":"Populace!D492","v":53.139762736258966},{"$f":"Populace!E492","v":54.627426288746747},{"$f":"Populace!F492","v":56.147869178592728},{"$f":"Populace!G492","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2028,"X+4",87,9.9614523618786297,10.230860596888729,10.506185576139604,"MČ Klánovice","MČ Klánovice",2028,"X+4",87,{"$f":"Populace!D493","v":35.907663293974885},{"$f":"Populace!E493","v":37.051647101885472},{"$f":"Populace!F493","v":38.225330267402001},{"$f":"Populace!G493","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2028,"X+4",88,7.1398065646971141,7.3581302472927907,7.5818494763975437,"MČ Klánovice","MČ Klánovice",2028,"X+4",88,{"$f":"Populace!D494","v":35.018655702080103},{"$f":"Populace!E494","v":36.15573300302389},{"$f":"Populace!F494","v":37.32264172257009},{"$f":"Populace!G494","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2028,"X+4",89,5.1620769691899406,5.3377695972819712,5.5182637573784046,"MČ Klánovice","MČ Klánovice",2028,"X+4",89,{"$f":"Populace!D495","v":30.814685425411021},{"$f":"Populace!E495","v":31.955665761651741},{"$f":"Populace!F495","v":33.130632847085309},{"$f":"Populace!G495","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2028,"X+4",90,8.6132132248339683,8.9695451394881296,9.3376958280120519,"MČ Klánovice","MČ Klánovice",2028,"X+4",90,{"$f":"Populace!D496","v":25.180913524563714},{"$f":"Populace!E496","v":26.259981353413131},{"$f":"Populace!F496","v":27.376114697541894},{"$f":"Populace!G496","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2028,"X+4",91,3.4742270682664458,3.626874651725625,3.7848561946607271,"MČ Klánovice","MČ Klánovice",2028,"X+4",91,{"$f":"Populace!D497","v":14.433645415621797},{"$f":"Populace!E497","v":15.111156626672351},{"$f":"Populace!F497","v":15.813985761608981},{"$f":"Populace!G497","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2028,"X+4",92,2.7144201353158159,2.8518755923965955,2.9948513415054734,"MČ Klánovice","MČ Klánovice",2028,"X+4",92,{"$f":"Populace!D498","v":16.388279056493474},{"$f":"Populace!E498","v":17.279516571586999},{"$f":"Populace!F498","v":18.209247286948379},{"$f":"Populace!G498","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2028,"X+4",93,4.4005352279589527,4.6598187100129014,4.931190518711059,"MČ Klánovice","MČ Klánovice",2028,"X+4",93,{"$f":"Populace!D499","v":16.245621891601722},{"$f":"Populace!E499","v":17.244237058640959},{"$f":"Populace!F499","v":18.291396551261084},{"$f":"Populace!G499","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2028,"X+4",94,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",94,{"$f":"Populace!D500","v":2.6921457168431417},{"$f":"Populace!E500","v":2.8900589398804515},{"$f":"Populace!F500","v":3.0994485109074641},{"$f":"Populace!G500","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2028,"X+4",95,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",95,{"$f":"Populace!D501","v":0.78225489387190583},{"$f":"Populace!E501","v":0.84164416362902261},{"$f":"Populace!F501","v":0.90455601397849961},{"$f":"Populace!G501","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2028,"X+4",96,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",96,{"$f":"Populace!D502","v":0.85325842865051116},{"$f":"Populace!E502","v":0.92956464944436323},{"$f":"Populace!F502","v":1.0112103340438605},{"$f":"Populace!G502","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2028,"X+4",97,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",97,{"$f":"Populace!D503","v":0.72137082542591302},{"$f":"Populace!E503","v":0.79453685931481743},{"$f":"Populace!F503","v":0.87349206830414161},{"$f":"Populace!G503","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2028,"X+4",98,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",98,{"$f":"Populace!D504","v":0.15590604300830846},{"$f":"Populace!E504","v":0.17342809984891239},{"$f":"Populace!F504","v":0.19247941744306002},{"$f":"Populace!G504","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2028,"X+4",99,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",99,{"$f":"Populace!D505","v":0.51377667822126072},{"$f":"Populace!E505","v":0.5792323793412899},{"$f":"Populace!F505","v":0.65114799926319544},{"$f":"Populace!G505","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2028,"X+4",100,0,0,0,"MČ Klánovice","MČ Klánovice",2028,"X+4",100,{"$f":"Populace!D506","v":0},{"$f":"Populace!E506","v":0},{"$f":"Populace!F506","v":2.1881785472990856E-2},{"$f":"Populace!G506","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2029,"X+5",0,31.512835371196694,35.798351538833174,40.283881487102889,"MČ Klánovice","MČ Klánovice",2029,"X+5",0,{"$f":"Populace!D507","v":185.22385854150718},{"$f":"Populace!E507","v":215.31047732585773},{"$f":"Populace!F507","v":246.92837330775808},{"$f":"Populace!G507","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2029,"X+5",1,32.58326478802983,37.049238086615802,41.667331086624735,"MČ Klánovice","MČ Klánovice",2029,"X+5",1,{"$f":"Populace!D508","v":181.57314404411579},{"$f":"Populace!E508","v":211.86314213497494},{"$f":"Populace!F508","v":243.31818991065933},{"$f":"Populace!G508","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2029,"X+5",2,33.252070705644456,37.860538963831111,42.571538155885875,"MČ Klánovice","MČ Klánovice",2029,"X+5",2,{"$f":"Populace!D509","v":178.92551287081682},{"$f":"Populace!E509","v":210.40187528197293},{"$f":"Populace!F509","v":242.66473719614453},{"$f":"Populace!G509","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2029,"X+5",3,32.373404854213959,37.06430849275813,41.807015211935081,"MČ Klánovice","MČ Klánovice",2029,"X+5",3,{"$f":"Populace!D510","v":179.63854494015868},{"$f":"Populace!E510","v":211.16268989568198},{"$f":"Populace!F510","v":243.08444196026034},{"$f":"Populace!G510","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2029,"X+5",4,31.974900053784893,36.793297017961045,41.547734838473737,"MČ Klánovice","MČ Klánovice",2029,"X+5",4,{"$f":"Populace!D511","v":182.45604420643861},{"$f":"Populace!E511","v":214.28259716594357},{"$f":"Populace!F511","v":245.68889171880932},{"$f":"Populace!G511","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2029,"X+5",5,42.070922025534273,45.924841403652664,49.778856134167064,"MČ Klánovice","MČ Klánovice",2029,"X+5",5,{"$f":"Populace!D512","v":197.92895206166401},{"$f":"Populace!E512","v":223.64194185646261},{"$f":"Populace!F512","v":249.35539951755399},{"$f":"Populace!G512","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2029,"X+5",6,48.72003014316433,51.970788274306955,55.221613298759209,"MČ Klánovice","MČ Klánovice",2029,"X+5",6,{"$f":"Populace!D513","v":253.67290909952436},{"$f":"Populace!E513","v":275.87553693204961},{"$f":"Populace!F513","v":298.07850714982737},{"$f":"Populace!G513","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2029,"X+5",7,36.92987504536918,39.680250888610658,42.430673902534764,"MČ Klánovice","MČ Klánovice",2029,"X+5",7,{"$f":"Populace!D514","v":229.01221065442434},{"$f":"Populace!E514","v":248.91336758340583},{"$f":"Populace!F514","v":268.81482684235243},{"$f":"Populace!G514","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2029,"X+5",8,49.098280226779806,51.398904347601189,53.69956283698788,"MČ Klánovice","MČ Klánovice",2029,"X+5",8,{"$f":"Populace!D515","v":281.50211260652247},{"$f":"Populace!E515","v":297.90436164586646},{"$f":"Populace!F515","v":314.30685189593862},{"$f":"Populace!G515","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2029,"X+5",9,38.50610242105386,40.406412546181535,42.306751191323343,"MČ Klánovice","MČ Klánovice",2029,"X+5",9,{"$f":"Populace!D516","v":281.01078512197034},{"$f":"Populace!E516","v":294.91280072544316},{"$f":"Populace!F516","v":308.8150395856195},{"$f":"Populace!G516","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2029,"X+5",10,48.810653140103554,50.311125447668552,51.811621609694143,"MČ Klánovice","MČ Klánovice",2029,"X+5",10,{"$f":"Populace!D517","v":336.1920263580331},{"$f":"Populace!E517","v":347.89516016567109},{"$f":"Populace!F517","v":359.59849473691332},{"$f":"Populace!G517","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2029,"X+5",11,54.207185144372517,55.307898357848813,56.408627850052113,"MČ Klánovice","MČ Klánovice",2029,"X+5",11,{"$f":"Populace!D518","v":312.59032258024843},{"$f":"Populace!E518","v":321.89409276559269},{"$f":"Populace!F518","v":331.1980081946158},{"$f":"Populace!G518","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2029,"X+5",12,52.105304220038221,53.306047958012257,54.506813878153011,"MČ Klánovice","MČ Klánovice",2029,"X+5",12,{"$f":"Populace!D519","v":376.05096380011321},{"$f":"Populace!E519","v":385.85639135896122},{"$f":"Populace!F519","v":395.66198584373865},{"$f":"Populace!G519","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2029,"X+5",13,57.099567927167143,58.300554191367851,59.501565700126605,"MČ Klánovice","MČ Klánovice",2029,"X+5",13,{"$f":"Populace!D520","v":323.45112482514077},{"$f":"Populace!E520","v":332.85628684406606},{"$f":"Populace!F520","v":342.2616415724209},{"$f":"Populace!G520","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2029,"X+5",14,64.091785967869257,65.293109401601868,66.494461419131113,"MČ Klánovice","MČ Klánovice",2029,"X+5",14,{"$f":"Populace!D521","v":352.61688203077603},{"$f":"Populace!E521","v":361.82330693030087},{"$f":"Populace!F521","v":371.0299613048129},{"$f":"Populace!G521","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2029,"X+5",15,61.288321776380926,62.289767475913422,63.291246027776047,"MČ Klánovice","MČ Klánovice",2029,"X+5",15,{"$f":"Populace!D522","v":403.86268119133126},{"$f":"Populace!E522","v":412.77119945375233},{"$f":"Populace!F522","v":421.67999594119391},{"$f":"Populace!G522","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2029,"X+5",16,61.942196665503957,63.143928281380312,64.345695538299125,"MČ Klánovice","MČ Klánovice",2029,"X+5",16,{"$f":"Populace!D523","v":412.91446529699203},{"$f":"Populace!E523","v":422.72487384931111},{"$f":"Populace!F523","v":432.53560118006988},{"$f":"Populace!G523","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2029,"X+5",17,63.87132280275442,65.273463903124934,66.675649259228635,"MČ Klánovice","MČ Klánovice",2029,"X+5",17,{"$f":"Populace!D524","v":419.15592161289624},{"$f":"Populace!E524","v":429.66867867362566},{"$f":"Populace!F524","v":440.18179842326845},{"$f":"Populace!G524","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2029,"X+5",18,56.945041633275494,58.547265418751209,60.149550667469583,"MČ Klánovice","MČ Klánovice",2029,"X+5",18,{"$f":"Populace!D525","v":418.57930336243737},{"$f":"Populace!E525","v":430.59509775727656},{"$f":"Populace!F525","v":442.61131593694296},{"$f":"Populace!G525","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2029,"X+5",19,65.674759571744517,67.477835801033237,69.281001431309633,"MČ Klánovice","MČ Klánovice",2029,"X+5",19,{"$f":"Populace!D526","v":411.19808402757974},{"$f":"Populace!E526","v":425.51579864954942},{"$f":"Populace!F526","v":439.8341317316598},{"$f":"Populace!G526","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2029,"X+5",20,38.493146965490155,40.594647381638019,42.696273978336507,"MČ Klánovice","MČ Klánovice",2029,"X+5",20,{"$f":"Populace!D527","v":390.10959434775964},{"$f":"Populace!E527","v":406.42849925896888},{"$f":"Populace!F527","v":422.74832484169536},{"$f":"Populace!G527","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2029,"X+5",21,46.161425234530299,48.713166753661859,51.265111508017227,"MČ Klánovice","MČ Klánovice",2029,"X+5",21,{"$f":"Populace!D528","v":345.08988379669097},{"$f":"Populace!E528","v":363.40586913240145},{"$f":"Populace!F528","v":381.72316070869203},{"$f":"Populace!G528","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2029,"X+5",22,39.138093143118596,41.789378964388433,44.44088071522652,"MČ Klánovice","MČ Klánovice",2029,"X+5",22,{"$f":"Populace!D529","v":314.70076322161208},{"$f":"Populace!E529","v":334.41374394849839},{"$f":"Populace!F529","v":354.1282793225019},{"$f":"Populace!G529","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2029,"X+5",23,61.079607880049181,63.733616292514355,66.387846872728431,"MČ Klánovice","MČ Klánovice",2029,"X+5",23,{"$f":"Populace!D530","v":341.05415646775248},{"$f":"Populace!E530","v":362.2720310829547},{"$f":"Populace!F530","v":383.49166888262619},{"$f":"Populace!G530","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2029,"X+5",24,62.955794438327032,65.709818447012708,68.464065721948515,"MČ Klánovice","MČ Klánovice",2029,"X+5",24,{"$f":"Populace!D531","v":330.17799133236588},{"$f":"Populace!E531","v":352.2942215176347},{"$f":"Populace!F531","v":374.41226581936814},{"$f":"Populace!G531","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2029,"X+5",25,50.916326003730362,53.718701974615612,56.521305125859215,"MČ Klánovice","MČ Klánovice",2029,"X+5",25,{"$f":"Populace!D532","v":292.04467665464176},{"$f":"Populace!E532","v":315.357041530929},{"$f":"Populace!F532","v":338.67128952366528},{"$f":"Populace!G532","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2029,"X+5",26,52.855689048514861,55.808355122144633,58.761236810082139,"MČ Klánovice","MČ Klánovice",2029,"X+5",26,{"$f":"Populace!D533","v":285.35543881611648},{"$f":"Populace!E533","v":310.36541518993738},{"$f":"Populace!F533","v":335.37746220017812},{"$f":"Populace!G533","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2029,"X+5",27,40.704529859278196,43.855864303735125,47.007425688988761,"MČ Klánovice","MČ Klánovice",2029,"X+5",27,{"$f":"Populace!D534","v":296.69806141537413},{"$f":"Populace!E534","v":324.30765502532432},{"$f":"Populace!F534","v":351.91963056433906},{"$f":"Populace!G534","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2029,"X+5",28,45.73165652885163,49.033313857028382,52.335208314909579,"MČ Klánovice","MČ Klánovice",2029,"X+5",28,{"$f":"Populace!D535","v":262.30763792708609},{"$f":"Populace!E535","v":291.40974544871756},{"$f":"Populace!F535","v":320.5144615856766},{"$f":"Populace!G535","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2029,"X+5",29,39.268533416050772,43.019289504204799,46.770324571959492,"MČ Klánovice","MČ Klánovice",2029,"X+5",29,{"$f":"Populace!D536","v":211.30144704391407},{"$f":"Populace!E536","v":243.49679910090023},{"$f":"Populace!F536","v":275.69498850260413},{"$f":"Populace!G536","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2029,"X+5",30,48.079344394512006,52.180804280997705,56.28259291146955,"MČ Klánovice","MČ Klánovice",2029,"X+5",30,{"$f":"Populace!D537","v":244.81230199719857},{"$f":"Populace!E537","v":279.40817235264905},{"$f":"Populace!F537","v":314.00725251712754},{"$f":"Populace!G537","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2029,"X+5",31,33.798011599918986,38.347185357176329,42.896777678564646,"MČ Klánovice","MČ Klánovice",2029,"X+5",31,{"$f":"Populace!D538","v":207.39117957120163},{"$f":"Populace!E538","v":243.47848460023903},{"$f":"Populace!F538","v":279.56948002032573},{"$f":"Populace!G538","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2029,"X+5",32,29.624775027549518,34.422866782823917,39.221451924677361,"MČ Klánovice","MČ Klánovice",2029,"X+5",32,{"$f":"Populace!D539","v":212.46151435074424},{"$f":"Populace!E539","v":250.44493919507255},{"$f":"Populace!F539","v":288.43258324440825},{"$f":"Populace!G539","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2029,"X+5",33,36.513011099979927,41.511494894430662,46.510566314087285,"MČ Klánovice","MČ Klánovice",2029,"X+5",33,{"$f":"Populace!D540","v":211.02571567123681},{"$f":"Populace!E540","v":249.40590499478554},{"$f":"Populace!F540","v":287.79080703170484},{"$f":"Populace!G540","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2029,"X+5",34,49.238274198619862,54.388260286362332,59.538945391512939,"MČ Klánovice","MČ Klánovice",2029,"X+5",34,{"$f":"Populace!D541","v":250.53586875732361},{"$f":"Populace!E541","v":289.21921064114684},{"$f":"Populace!F541","v":327.90785326943944},{"$f":"Populace!G541","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2029,"X+5",35,44.173295833620898,49.27272003394264,54.372893172167792,"MČ Klánovice","MČ Klánovice",2029,"X+5",35,{"$f":"Populace!D542","v":246.09387673592141},{"$f":"Populace!E542","v":283.17851064096243},{"$f":"Populace!F542","v":320.26851581521191},{"$f":"Populace!G542","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2029,"X+5",36,55.09825857498717,60.149741262381902,65.20203012578645,"MČ Klánovice","MČ Klánovice",2029,"X+5",36,{"$f":"Populace!D543","v":243.95755544075598},{"$f":"Populace!E543","v":280.14258262589158},{"$f":"Populace!F543","v":316.33311437455382},{"$f":"Populace!G543","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2029,"X+5",37,50.177759288997422,55.128793384326478,60.080665319797184,"MČ Klánovice","MČ Klánovice",2029,"X+5",37,{"$f":"Populace!D544","v":285.02181881118906},{"$f":"Populace!E544","v":319.91491416890494},{"$f":"Populace!F544","v":354.81382924356751},{"$f":"Populace!G544","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2029,"X+5",38,35.251668111337224,40.150186565022665,45.049569768471386,"MČ Klánovice","MČ Klánovice",2029,"X+5",38,{"$f":"Populace!D545","v":230.91926669598877},{"$f":"Populace!E545","v":264.00747783145556},{"$f":"Populace!F545","v":297.10153279915733},{"$f":"Populace!G545","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2029,"X+5",39,33.175869340760748,37.22372744304657,41.272495146727053,"MČ Klánovice","MČ Klánovice",2029,"X+5",39,{"$f":"Populace!D546","v":245.72717545491719},{"$f":"Populace!E546","v":275.9173308584879},{"$f":"Populace!F546","v":306.11357357733755},{"$f":"Populace!G546","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2029,"X+5",40,27.038929667060941,30.685715312865501,34.3334167107949,"MČ Klánovice","MČ Klánovice",2029,"X+5",40,{"$f":"Populace!D547","v":289.48328565258839},{"$f":"Populace!E547","v":317.68312638441739},{"$f":"Populace!F547","v":345.88924642975235},{"$f":"Populace!G547","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2029,"X+5",41,36.028308331461119,39.278274578136717,42.529132601392412,"MČ Klánovice","MČ Klánovice",2029,"X+5",41,{"$f":"Populace!D548","v":314.36961663435397},{"$f":"Populace!E548","v":341.47844394290053},{"$f":"Populace!F548","v":368.59366848537923},{"$f":"Populace!G548","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2029,"X+5",42,39.694852632067885,42.547141287472115,45.400259807159912,"MČ Klánovice","MČ Klánovice",2029,"X+5",42,{"$f":"Populace!D549","v":342.76502414584354},{"$f":"Populace!E549","v":367.18923237283036},{"$f":"Populace!F549","v":391.61974980252251},{"$f":"Populace!G549","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2029,"X+5",43,42.840824082991148,45.296336014353798,47.752568554127208,"MČ Klánovice","MČ Klánovice",2029,"X+5",43,{"$f":"Populace!D550","v":340.72000861459873},{"$f":"Populace!E550","v":364.04884144031746},{"$f":"Populace!F550","v":387.38421031597738},{"$f":"Populace!G550","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2029,"X+5",44,47.326176997920022,49.336557764584597,51.347447384285019,"MČ Klánovice","MČ Klánovice",2029,"X+5",44,{"$f":"Populace!D551","v":383.62575397432005},{"$f":"Populace!E551","v":405.57732552939439},{"$f":"Populace!F551","v":427.53551196856915},{"$f":"Populace!G551","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2029,"X+5",45,42.930406337863303,45.337421801942938,47.74526168266722,"MČ Klánovice","MČ Klánovice",2029,"X+5",45,{"$f":"Populace!D552","v":418.64413368390183},{"$f":"Populace!E552","v":441.01248132730655},{"$f":"Populace!F552","v":463.38853248673479},{"$f":"Populace!G552","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2029,"X+5",46,44.867054043571677,47.276116250838484,49.686099503198086,"MČ Klánovice","MČ Klánovice",2029,"X+5",46,{"$f":"Populace!D553","v":373.58748929863202},{"$f":"Populace!E553","v":395.04578674308902},{"$f":"Populace!F553","v":416.5125830128195},{"$f":"Populace!G553","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2029,"X+5",47,47.7986751017459,50.209999423353672,52.622343761678984,"MČ Klánovice","MČ Klánovice",2029,"X+5",47,{"$f":"Populace!D554","v":435.97918412266392},{"$f":"Populace!E554","v":455.18043644864019},{"$f":"Populace!F554","v":474.39021593923616},{"$f":"Populace!G554","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2029,"X+5",48,49.929389177087529,52.142985570047038,54.357704219264065,"MČ Klánovice","MČ Klánovice",2029,"X+5",48,{"$f":"Populace!D555","v":462.49705369433389},{"$f":"Populace!E555","v":480.42754432877814},{"$f":"Populace!F555","v":498.36735764960002},{"$f":"Populace!G555","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2029,"X+5",49,60.805155129491801,62.826859800917887,64.849754843958209,"MČ Klánovice","MČ Klánovice",2029,"X+5",49,{"$f":"Populace!D556","v":458.49842680960722},{"$f":"Populace!E556","v":475.04844500114081},{"$f":"Populace!F556","v":491.60772840976205},{"$f":"Populace!G556","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2029,"X+5",50,80.553864683471289,82.390092251218277,84.227541847990693,"MČ Klánovice","MČ Klánovice",2029,"X+5",50,{"$f":"Populace!D557","v":517.28277198212527},{"$f":"Populace!E557","v":531.79636180056445},{"$f":"Populace!F557","v":546.31912237106553},{"$f":"Populace!G557","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2029,"X+5",51,69.797350533838483,71.431742950145306,73.067333364505032,"MČ Klánovice","MČ Klánovice",2029,"X+5",51,{"$f":"Populace!D558","v":516.7807760384735},{"$f":"Populace!E558","v":529.03809250171378},{"$f":"Populace!F558","v":541.30402575720052},{"$f":"Populace!G558","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2029,"X+5",52,68.856702661531813,70.296369206872953,71.737154462508059,"MČ Klánovice","MČ Klánovice",2029,"X+5",52,{"$f":"Populace!D559","v":514.54614912564057},{"$f":"Populace!E559","v":525.34112665362636},{"$f":"Populace!F559","v":536.14445067339147},{"$f":"Populace!G559","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2029,"X+5",53,60.097807940311682,61.337123224870041,62.577397220218373,"MČ Klánovice","MČ Klánovice",2029,"X+5",53,{"$f":"Populace!D560","v":505.8681360827386},{"$f":"Populace!E560","v":515.69283167764786},{"$f":"Populace!F560","v":525.52612388269517},{"$f":"Populace!G560","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2029,"X+5",54,78.614845181621092,79.875884692301014,81.138009258519901,"MČ Klánovice","MČ Klánovice",2029,"X+5",54,{"$f":"Populace!D561","v":517.74193800236128},{"$f":"Populace!E561","v":527.4267726779924},{"$f":"Populace!F561","v":537.12049750997585},{"$f":"Populace!G561","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2029,"X+5",55,56.904213086346957,58.150445960517899,59.397865521059622,"MČ Klánovice","MČ Klánovice",2029,"X+5",55,{"$f":"Populace!D562","v":423.53967713650434},{"$f":"Populace!E562","v":432.38761592586764},{"$f":"Populace!F562","v":441.24338983940282},{"$f":"Populace!G562","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2029,"X+5",56,53.886811769037152,55.132698514050212,56.379888134214141,"MČ Klánovice","MČ Klánovice",2029,"X+5",56,{"$f":"Populace!D563","v":416.07117674328111},{"$f":"Populace!E563","v":424.74452744791199},{"$f":"Populace!F563","v":433.42635138888204},{"$f":"Populace!G563","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2029,"X+5",57,49.830453678688073,51.077725037890644,52.32642766561618,"MČ Klánovice","MČ Klánovice",2029,"X+5",57,{"$f":"Populace!D564","v":351.42749087563652},{"$f":"Populace!E564","v":360.16411444610418},{"$f":"Populace!F564","v":368.9106954701482},{"$f":"Populace!G564","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2029,"X+5",58,53.608001084845696,54.864345442692724,56.122271211563927,"MČ Klánovice","MČ Klánovice",2029,"X+5",58,{"$f":"Populace!D565","v":368.23434123265042},{"$f":"Populace!E565","v":376.72682026544334},{"$f":"Populace!F565","v":385.23076273582467},{"$f":"Populace!G565","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2029,"X+5",59,46.664796052930043,47.91685475237675,49.170650768158325,"MČ Klánovice","MČ Klánovice",2029,"X+5",59,{"$f":"Populace!D566","v":319.6571566123414},{"$f":"Populace!E566","v":327.92045269030189},{"$f":"Populace!F566","v":336.19703727154206},{"$f":"Populace!G566","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2029,"X+5",60,50.332749940071068,51.59846394321513,52.866127777581269,"MČ Klánovice","MČ Klánovice",2029,"X+5",60,{"$f":"Populace!D567","v":306.67218508950731},{"$f":"Populace!E567","v":314.07715755872277},{"$f":"Populace!F567","v":321.49545298215673},{"$f":"Populace!G567","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2029,"X+5",61,45.318783365510853,46.582896203797659,47.8491816151761,"MČ Klánovice","MČ Klánovice",2029,"X+5",61,{"$f":"Populace!D568","v":287.62813457043239},{"$f":"Populace!E568","v":294.46551062765968},{"$f":"Populace!F568","v":301.31602442765939},{"$f":"Populace!G568","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2029,"X+5",62,41.286792906583102,42.549818909457869,43.815273457287148,"MČ Klánovice","MČ Klánovice",2029,"X+5",62,{"$f":"Populace!D569","v":269.51750271739826},{"$f":"Populace!E569","v":275.87716782081304},{"$f":"Populace!F569","v":282.25062355201078},{"$f":"Populace!G569","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2029,"X+5",63,48.671432274847504,49.960261812152901,51.251862780737312,"MČ Klánovice","MČ Klánovice",2029,"X+5",63,{"$f":"Populace!D570","v":281.66974443445065},{"$f":"Populace!E570","v":287.63963930382783},{"$f":"Populace!F570","v":293.62346795810731},{"$f":"Populace!G570","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2029,"X+5",64,41.979913900098353,43.060575921207395,44.144301978725608,"MČ Klánovice","MČ Klánovice",2029,"X+5",64,{"$f":"Populace!D571","v":268.92859329349835},{"$f":"Populace!E571","v":273.92373873500549},{"$f":"Populace!F571","v":278.9337868581041},{"$f":"Populace!G571","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2029,"X+5",65,37.93649478014126,38.820977611810555,39.708627619080367,"MČ Klánovice","MČ Klánovice",2029,"X+5",65,{"$f":"Populace!D572","v":244.19431357850709},{"$f":"Populace!E572","v":248.41648617911557},{"$f":"Populace!F572","v":252.65336963599162},{"$f":"Populace!G572","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2029,"X+5",66,31.962006137387924,32.840566028236609,33.722092483344341,"MČ Klánovice","MČ Klánovice",2029,"X+5",66,{"$f":"Populace!D573","v":219.2342555794292},{"$f":"Populace!E573","v":223.64559496571133},{"$f":"Populace!F573","v":228.07154129718464},{"$f":"Populace!G573","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2029,"X+5",67,23.470389462815639,24.333733771079306,25.199809682961593,"MČ Klánovice","MČ Klánovice",2029,"X+5",67,{"$f":"Populace!D574","v":197.34816824444249},{"$f":"Populace!E574","v":201.47905292575797},{"$f":"Populace!F574","v":205.62349289060683},{"$f":"Populace!G574","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2029,"X+5",68,39.05539236241205,39.989985001052361,40.927367892318742,"MČ Klánovice","MČ Klánovice",2029,"X+5",68,{"$f":"Populace!D575","v":223.28457171978096},{"$f":"Populace!E575","v":227.27295485089468},{"$f":"Populace!F575","v":231.27516687455432},{"$f":"Populace!G575","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2029,"X+5",69,26.84906943229219,27.749141024859277,28.651695437241557,"MČ Klánovice","MČ Klánovice",2029,"X+5",69,{"$f":"Populace!D576","v":205.42452489571167},{"$f":"Populace!E576","v":209.16728954379005},{"$f":"Populace!F576","v":212.92396901834871},{"$f":"Populace!G576","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2029,"X+5",70,28.305080843108421,29.406817142151585,30.512683400725265,"MČ Klánovice","MČ Klánovice",2029,"X+5",70,{"$f":"Populace!D577","v":212.51670393128305},{"$f":"Populace!E577","v":216.80799962021121},{"$f":"Populace!F577","v":221.11957208162755},{"$f":"Populace!G577","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2029,"X+5",71,35.832272045640401,37.169467388743712,38.513214459810484,"MČ Klánovice","MČ Klánovice",2029,"X+5",71,{"$f":"Populace!D578","v":213.14141840423844},{"$f":"Populace!E578","v":218.01129621409513},{"$f":"Populace!F578","v":222.90701736275537},{"$f":"Populace!G578","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2029,"X+5",72,30.081948052598378,31.400649017332512,32.72652474330944,"MČ Klánovice","MČ Klánovice",2029,"X+5",72,{"$f":"Populace!D579","v":219.48200960701868},{"$f":"Populace!E579","v":224.05697584804642},{"$f":"Populace!F579","v":228.65710211123167},{"$f":"Populace!G579","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2029,"X+5",73,33.151215741747791,34.503730926273008,35.86441541177733,"MČ Klánovice","MČ Klánovice",2029,"X+5",73,{"$f":"Populace!D580","v":211.40019567768303},{"$f":"Populace!E580","v":215.96408984014411},{"$f":"Populace!F580","v":220.55455439571745},{"$f":"Populace!G580","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2029,"X+5",74,23.238159156656486,24.533526800098144,25.837555749243677,"MČ Klánovice","MČ Klánovice",2029,"X+5",74,{"$f":"Populace!D581","v":210.53826512354033},{"$f":"Populace!E581","v":215.23608927372825},{"$f":"Populace!F581","v":219.96522029923884},{"$f":"Populace!G581","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2029,"X+5",75,28.097348582526557,29.434624570642676,30.781724567586128,"MČ Klánovice","MČ Klánovice",2029,"X+5",75,{"$f":"Populace!D582","v":188.37371748171796},{"$f":"Populace!E582","v":193.22768826763337},{"$f":"Populace!F582","v":198.11687846467561},{"$f":"Populace!G582","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2029,"X+5",76,26.822505323338341,28.162031153578337,29.512380894835207,"MČ Klánovice","MČ Klánovice",2029,"X+5",76,{"$f":"Populace!D583","v":200.75507084526205},{"$f":"Populace!E583","v":205.80645343895765},{"$f":"Populace!F583","v":210.89961179453741},{"$f":"Populace!G583","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2029,"X+5",77,33.58597719661558,35.011776794224303,36.450282727650446,"MČ Klánovice","MČ Klánovice",2029,"X+5",77,{"$f":"Populace!D584","v":182.02035737340313},{"$f":"Populace!E584","v":186.9297646959497},{"$f":"Populace!F584","v":191.88404307061413},{"$f":"Populace!G584","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2029,"X+5",78,35.409464951176176,36.681507351877002,37.96802946003254,"MČ Klánovice","MČ Klánovice",2029,"X+5",78,{"$f":"Populace!D585","v":161.99039864627639},{"$f":"Populace!E585","v":166.45844046384826},{"$f":"Populace!F585","v":170.97691739394867},{"$f":"Populace!G585","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2029,"X+5",79,32.348121720040311,33.420587357832304,34.507913140531457,"MČ Klánovice","MČ Klánovice",2029,"X+5",79,{"$f":"Populace!D586","v":159.86629726663597},{"$f":"Populace!E586","v":164.54728027190379},{"$f":"Populace!F586","v":169.28127051106222},{"$f":"Populace!G586","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2029,"X+5",80,21.056928070452884,21.82293830645002,22.601801200425768,"MČ Klánovice","MČ Klánovice",2029,"X+5",80,{"$f":"Populace!D587","v":160.17041451918368},{"$f":"Populace!E587","v":164.51836607668821},{"$f":"Populace!F587","v":168.92650232726407},{"$f":"Populace!G587","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2029,"X+5",81,26.34801913300436,27.052229965886028,27.769170111687245,"MČ Klánovice","MČ Klánovice",2029,"X+5",81,{"$f":"Populace!D588","v":130.01555874009765},{"$f":"Populace!E588","v":133.5466156465605},{"$f":"Populace!F588","v":137.13437437447507},{"$f":"Populace!G588","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2029,"X+5",82,28.377088203944293,28.997478914706051,29.629127405823894,"MČ Klánovice","MČ Klánovice",2029,"X+5",82,{"$f":"Populace!D589","v":130.57733875057991},{"$f":"Populace!E589","v":133.89856923389246},{"$f":"Populace!F589","v":137.27960300870257},{"$f":"Populace!G589","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2029,"X+5",83,29.35513263648895,29.907039511412449,30.467927571539228,"MČ Klánovice","MČ Klánovice",2029,"X+5",83,{"$f":"Populace!D590","v":121.99293262772821},{"$f":"Populace!E590","v":125.19995304478957},{"$f":"Populace!F590","v":128.46608834297717},{"$f":"Populace!G590","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2029,"X+5",84,21.155936156056711,21.58884544163643,22.029365961452427,"MČ Klánovice","MČ Klánovice",2029,"X+5",84,{"$f":"Populace!D591","v":95.74080710194292},{"$f":"Populace!E591","v":98.50266940283872},{"$f":"Populace!F591","v":101.32513174429165},{"$f":"Populace!G591","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2029,"X+5",85,16.03588707238573,16.421921894541796,16.815901678108958,"MČ Klánovice","MČ Klánovice",2029,"X+5",85,{"$f":"Populace!D592","v":79.937938338791156},{"$f":"Populace!E592","v":82.124685985538036},{"$f":"Populace!F592","v":84.358992362308072},{"$f":"Populace!G592","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2029,"X+5",86,13.916337818877576,14.296736920032313,14.685979641256202,"MČ Klánovice","MČ Klánovice",2029,"X+5",86,{"$f":"Populace!D593","v":62.660287159574921},{"$f":"Populace!E593","v":64.599093016085504},{"$f":"Populace!F593","v":66.586734616489352},{"$f":"Populace!G593","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2029,"X+5",87,9.8620778980762438,10.161673046262425,10.468966537403132,"MČ Klánovice","MČ Klánovice",2029,"X+5",87,{"$f":"Populace!D594","v":46.089942117527912},{"$f":"Populace!E594","v":47.720912326213991},{"$f":"Populace!F594","v":49.399780313597603},{"$f":"Populace!G594","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2029,"X+5",88,8.5655342879578136,8.8647312697536087,9.1727322553761503,"MČ Klánovice","MČ Klánovice",2029,"X+5",88,{"$f":"Populace!D595","v":30.656416837055914},{"$f":"Populace!E595","v":31.887821248391845},{"$f":"Populace!F595","v":33.161092374225944},{"$f":"Populace!G595","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2029,"X+5",89,6.0300541797526162,6.268373712604963,6.5145893306180911,"MČ Klánovice","MČ Klánovice",2029,"X+5",89,{"$f":"Populace!D596","v":29.315483964520233},{"$f":"Populace!E596","v":30.544896274472464},{"$f":"Populace!F596","v":31.817520895146664},{"$f":"Populace!G596","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2029,"X+5",90,4.2821483380762535,4.4708827426943802,4.6665456099749836,"MČ Klánovice","MČ Klánovice",2029,"X+5",90,{"$f":"Populace!D597","v":25.235461810709584},{"$f":"Populace!E597","v":26.442753730241662},{"$f":"Populace!F597","v":27.698248640894974},{"$f":"Populace!G597","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2029,"X+5",91,6.9227026203701794,7.2922124896014529,7.6781300062593552,"MČ Klánovice","MČ Klánovice",2029,"X+5",91,{"$f":"Populace!D598","v":20.085847826297972},{"$f":"Populace!E598","v":21.19730622200089},{"$f":"Populace!F598","v":22.359916178760358},{"$f":"Populace!G598","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2029,"X+5",92,2.7482821870253678,2.9049337313535273,3.0689540427265056,"MČ Klánovice","MČ Klánovice",2029,"X+5",92,{"$f":"Populace!D599","v":11.278210982739674},{"$f":"Populace!E599","v":11.963916621673574},{"$f":"Populace!F599","v":12.684063708956828},{"$f":"Populace!G599","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2029,"X+5",93,2.0848133754278639,2.2217357109580655,2.3660592696638028,"MČ Klánovice","MČ Klánovice",2029,"X+5",93,{"$f":"Populace!D600","v":12.409465956340062},{"$f":"Populace!E600","v":13.282847899796044},{"$f":"Populace!F600","v":14.206893910810278},{"$f":"Populace!G600","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2029,"X+5",94,3.2679195346265466,3.5173208131614118,3.7823534917575974,"MČ Klánovice","MČ Klánovice",2029,"X+5",94,{"$f":"Populace!D601","v":11.937840639654219},{"$f":"Populace!E601","v":12.888337166100447},{"$f":"Populace!F601","v":13.900954832282336},{"$f":"Populace!G601","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2029,"X+5",95,0,0,0,"MČ Klánovice","MČ Klánovice",2029,"X+5",95,{"$f":"Populace!D602","v":1.8960239833401864},{"$f":"Populace!E602","v":2.0759173292091813},{"$f":"Populace!F602","v":2.2697888398683492},{"$f":"Populace!G602","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2029,"X+5",96,0,0,0,"MČ Klánovice","MČ Klánovice",2029,"X+5",96,{"$f":"Populace!D603","v":0.5405845917392712},{"$f":"Populace!E603","v":0.59400791676199438},{"$f":"Populace!F603","v":0.65171660421423172},{"$f":"Populace!G603","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2029,"X+5",97,0,0,0,"MČ Klánovice","MČ Klánovice",2029,"X+5",97,{"$f":"Populace!D604","v":0.56420061259087528},{"$f":"Populace!E604","v":0.62962564465098003},{"$f":"Populace!F604","v":0.70121448336772563},{"$f":"Populace!G604","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2029,"X+5",98,0,0,0,"MČ Klánovice","MČ Klánovice",2029,"X+5",98,{"$f":"Populace!D605","v":0.45838009130682633},{"$f":"Populace!E605","v":0.51864976435443477},{"$f":"Populace!F605","v":0.58533858905997105},{"$f":"Populace!G605","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2029,"X+5",99,0,0,0,"MČ Klánovice","MČ Klánovice",2029,"X+5",99,{"$f":"Populace!D606","v":9.5320535308024104E-2},{"$f":"Populace!E606","v":0.10924274163664958},{"$f":"Populace!F606","v":0.12480501894914979},{"$f":"Populace!G606","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2029,"X+5",100,0,0,0,"MČ Klánovice","MČ Klánovice",2029,"X+5",100,{"$f":"Populace!D607","v":0},{"$f":"Populace!E607","v":0},{"$f":"Populace!F607","v":3.2557399963159761E-2},{"$f":"Populace!G607","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2030,"X+6",0,32.33941063383223,37.126358271383332,42.159258196685826,"MČ Klánovice","MČ Klánovice",2030,"X+6",0,{"$f":"Populace!D608","v":187.36490590248616},{"$f":"Populace!E608","v":221.07845008498617},{"$f":"Populace!F608","v":256.675609441674},{"$f":"Populace!G608","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2030,"X+6",1,32.806845769412547,37.791858092352129,42.976927846476947,"MČ Klánovice","MČ Klánovice",2030,"X+6",1,{"$f":"Populace!D609","v":182.29554621643064},{"$f":"Populace!E609","v":216.27913840956745},{"$f":"Populace!F609","v":251.79423361059918},{"$f":"Populace!G609","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2030,"X+6",2,32.929396630263867,38.045051701814828,43.312860482724297,"MČ Klánovice","MČ Klánovice",2030,"X+6",2,{"$f":"Populace!D610","v":177.65797561744185},{"$f":"Populace!E610","v":212.84628473272574},{"$f":"Populace!F610","v":249.19979663679612},{"$f":"Populace!G610","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2030,"X+6",3,32.64721094584484,37.855279284669791,43.16592833320162,"MČ Klánovice","MČ Klánovice",2030,"X+6",3,{"$f":"Populace!D611","v":177.10954042021837},{"$f":"Populace!E611","v":212.38393034071373},{"$f":"Populace!F611","v":248.44502864079814},{"$f":"Populace!G611","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2030,"X+6",4,31.770392256079774,37.061028142250436,42.403503906090052,"MČ Klánovice","MČ Klánovice",2030,"X+6",4,{"$f":"Populace!D612","v":177.82704519794834},{"$f":"Populace!E612","v":213.149790064331},{"$f":"Populace!F612","v":248.8703135627633},{"$f":"Populace!G612","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2030,"X+6",5,31.373280387254177,36.791521385253489,42.145829486281826,"MČ Klánovice","MČ Klánovice",2030,"X+6",5,{"$f":"Populace!D613","v":179.14754759154613},{"$f":"Populace!E613","v":215.27310720115571},{"$f":"Populace!F613","v":250.97856578394203},{"$f":"Populace!G613","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2030,"X+6",6,43.969401957575094,47.92324852697962,51.877204964924452,"MČ Klánovice","MČ Klánovice",2030,"X+6",6,{"$f":"Populace!D614","v":195.42052952410444},{"$f":"Populace!E614","v":222.63285772378896},{"$f":"Populace!F614","v":249.84576003895512},{"$f":"Populace!G614","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2030,"X+6",7,48.518128213415785,51.968853299033313,55.419657637018801,"MČ Klánovice","MČ Klánovice",2030,"X+6",7,{"$f":"Populace!D615","v":256.0610185016838},{"$f":"Populace!E615","v":279.86323252194563},{"$f":"Populace!F615","v":303.66588691627578},{"$f":"Populace!G615","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2030,"X+6",8,36.728166615526078,39.678501571573349,42.628895920413555,"MČ Klánovice","MČ Klánovice",2030,"X+6",8,{"$f":"Populace!D616","v":229.60007890370565},{"$f":"Populace!E616","v":250.90081337311244},{"$f":"Populace!F616","v":272.2019501742086},{"$f":"Populace!G616","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2030,"X+6",9,48.895356887313284,51.395991837200356,53.896673991617945,"MČ Klánovice","MČ Klánovice",2030,"X+6",9,{"$f":"Populace!D617","v":279.1848164522097},{"$f":"Populace!E617","v":296.88692975488368},{"$f":"Populace!F617","v":314.5893801912585},{"$f":"Populace!G617","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2030,"X+6",10,38.303290200028542,40.403605682550072,42.503962539078699,"MČ Klánovice","MČ Klánovice",2030,"X+6",10,{"$f":"Populace!D618","v":283.39073882786636},{"$f":"Populace!E618","v":298.89276922357033},{"$f":"Populace!F618","v":314.39511684112097},{"$f":"Populace!G618","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2030,"X+6",11,48.606597786756431,50.307145944315039,52.007729680734499,"MČ Klánovice","MČ Klánovice",2030,"X+6",11,{"$f":"Populace!D619","v":339.26507314201194},{"$f":"Populace!E619","v":352.86858856109239},{"$f":"Populace!F619","v":366.47239491660321},{"$f":"Populace!G619","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2030,"X+6",12,54.002183695750858,55.30303886553294,56.60391993339266,"MČ Klánovice","MČ Klánovice",2030,"X+6",12,{"$f":"Populace!D620","v":314.56202513342066},{"$f":"Populace!E620","v":325.86633523373166},{"$f":"Populace!F620","v":337.17087132373075},{"$f":"Populace!G620","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2030,"X+6",13,51.900062763993674,53.300939337736352,54.70184976719591,"MČ Klánovice","MČ Klánovice",2030,"X+6",13,{"$f":"Populace!D621","v":370.81281964608502},{"$f":"Populace!E621","v":381.81910960289849},{"$f":"Populace!F621","v":392.82566186897282},{"$f":"Populace!G621","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2030,"X+6",14,56.892941101812497,58.294110174392877,59.695317764186399,"MČ Klánovice","MČ Klánovice",2030,"X+6",14,{"$f":"Populace!D622","v":326.21332628980974},{"$f":"Populace!E622","v":336.81922684065603},{"$f":"Populace!F622","v":347.42542621969335},{"$f":"Populace!G622","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2030,"X+6",15,64.082949666417761,65.284536728605758,66.486168085590378,"MČ Klánovice","MČ Klánovice",2030,"X+6",15,{"$f":"Populace!D623","v":357.56810124574912},{"$f":"Populace!E623","v":367.77561182491149},{"$f":"Populace!F623","v":377.98347557019451},{"$f":"Populace!G623","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2030,"X+6",16,60.877876811799013,62.279658908938607,63.681489951174029,"MČ Klánovice","MČ Klánovice",2030,"X+6",16,{"$f":"Populace!D624","v":400.29550507167153},{"$f":"Populace!E624","v":411.70575893282387},{"$f":"Populace!F624","v":423.11643729980108},{"$f":"Populace!G624","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2030,"X+6",17,61.528897639412506,63.131018270875501,64.733198962928526,"MČ Klánovice","MČ Klánovice",2030,"X+6",17,{"$f":"Populace!D625","v":408.2291618386032},{"$f":"Populace!E625","v":420.64168843882146},{"$f":"Populace!F625","v":433.05472815222811},{"$f":"Populace!G625","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2030,"X+6",18,63.453481911557219,65.256107539278673,67.058813914016,"MČ Klánovice","MČ Klánovice",2030,"X+6",18,{"$f":"Populace!D626","v":420.549861096261},{"$f":"Populace!E626","v":434.56511822069808},{"$f":"Populace!F626","v":448.58099297889572},{"$f":"Populace!G626","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2030,"X+6",19,56.525017340743787,58.527677510268973,60.530450835435175,"MČ Klánovice","MČ Klánovice",2030,"X+6",19,{"$f":"Populace!D627","v":415.94564861259505},{"$f":"Populace!E627","v":431.46431628290333},{"$f":"Populace!F627","v":446.98375671705026},{"$f":"Populace!G627","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2030,"X+6",20,67.149378912793594,69.453005384667904,71.756787053979181,"MČ Klánovice","MČ Klánovice",2030,"X+6",20,{"$f":"Populace!D628","v":407.84922224877187},{"$f":"Populace!E628","v":425.36936265332292},{"$f":"Populace!F628","v":442.89058756315558},{"$f":"Populace!G628","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2030,"X+6",21,39.027896778068246,41.579352229490908,44.131010920851708,"MČ Klánovice","MČ Klánovice",2030,"X+6",21,{"$f":"Populace!D629","v":386.95531521468354},{"$f":"Populace!E629","v":406.27595898157415},{"$f":"Populace!F629","v":425.59808380830054},{"$f":"Populace!G629","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2030,"X+6",22,47.644669446259527,50.696335484840503,53.748292010972747,"MČ Klánovice","MČ Klánovice",2030,"X+6",22,{"$f":"Populace!D630","v":346.05310239316191},{"$f":"Populace!E630","v":368.26926784693933},{"$f":"Populace!F630","v":390.48737231515105},{"$f":"Populace!G630","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2030,"X+6",23,38.724597657356405,41.775672335940669,44.82704823963531,"MČ Klánovice","MČ Klánovice",2030,"X+6",23,{"$f":"Populace!D631","v":309.4809550139596},{"$f":"Populace!E631","v":333.29267426813306},{"$f":"Populace!F631","v":357.10664416360146},{"$f":"Populace!G631","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2030,"X+6",24,62.558477846141102,65.712664137796224,68.86715534802903,"MČ Klánovice","MČ Klánovice",2030,"X+6",24,{"$f":"Populace!D632","v":348.51994597572622},{"$f":"Populace!E632","v":374.13653710663789},{"$f":"Populace!F632","v":399.75565811553031},{"$f":"Populace!G632","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2030,"X+6",25,63.484760955275817,66.68893215316578,69.893411979470727,"MČ Klánovice","MČ Klánovice",2030,"X+6",25,{"$f":"Populace!D633","v":336.35155543889209},{"$f":"Populace!E633","v":363.16570645907984},{"$f":"Populace!F633","v":389.98248082133102},{"$f":"Populace!G633","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2030,"X+6",26,51.250020304530238,54.702297466217871,58.154889256326413,"MČ Klánovice","MČ Klánovice",2030,"X+6",26,{"$f":"Populace!D634","v":290.0308148320695},{"$f":"Populace!E634","v":318.23996375729314},{"$f":"Populace!F634","v":346.45185880486576},{"$f":"Populace!G634","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2030,"X+6",27,53.188148322434486,56.790701456644733,60.393564950439796,"MČ Klánovice","MČ Klánovice",2030,"X+6",27,{"$f":"Populace!D635","v":283.64463692256186},{"$f":"Populace!E635","v":314.25039016858079},{"$f":"Populace!F635","v":344.8591631246951},{"$f":"Populace!G635","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2030,"X+6",28,41.040375783079043,44.841311474002289,48.642581297189324,"MČ Klánovice","MČ Klánovice",2030,"X+6",28,{"$f":"Populace!D636","v":297.1770169365542},{"$f":"Populace!E636","v":330.18154158833909},{"$f":"Populace!F636","v":363.18953045393914},{"$f":"Populace!G636","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2030,"X+6",29,45.864690899326149,50.015938683166624,54.167545244887023,"MČ Klánovice","MČ Klánovice",2030,"X+6",29,{"$f":"Populace!D637","v":263.00135733941642},{"$f":"Populace!E637","v":299.29652225863185},{"$f":"Populace!F637","v":335.59549500234959},{"$f":"Populace!G637","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2030,"X+6",30,39.40227490981443,44.002259392767655,48.602677313706508,"MČ Klánovice","MČ Klánovice",2030,"X+6",30,{"$f":"Populace!D638","v":216.40889159329203},{"$f":"Populace!E638","v":255.39454242399518},{"$f":"Populace!F638","v":294.38444015347824},{"$f":"Populace!G638","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2030,"X+6",31,49.156768617376798,54.157430774403252,59.1586087897482,"MČ Klánovice","MČ Klánovice",2030,"X+6",31,{"$f":"Populace!D639","v":244.4966506151635},{"$f":"Populace!E639","v":285.28178567557927},{"$f":"Populace!F639","v":326.07175321667751},{"$f":"Populace!G639","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2030,"X+6",32,34.880910820924868,40.328606302280221,45.776949378799983,"MČ Klánovice","MČ Klánovice",2030,"X+6",32,{"$f":"Populace!D640","v":210.48802753095492},{"$f":"Populace!E640","v":253.36210646823713},{"$f":"Populace!F640","v":296.24168766729349},{"$f":"Populace!G640","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2030,"X+6",33,29.75870615481697,35.404937084329617,41.051923708757329,"MČ Klánovice","MČ Klánovice",2030,"X+6",33,{"$f":"Populace!D641","v":212.34807860101495},{"$f":"Populace!E641","v":256.31658792274368},{"$f":"Populace!F641","v":300.29134582515462},{"$f":"Populace!G641","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2030,"X+6",34,35.690821001773237,41.487410781752466,47.284882882878279,"MČ Klánovice","MČ Klánovice",2030,"X+6",34,{"$f":"Populace!D642","v":206.20357017663378},{"$f":"Populace!E642","v":250.26772396928493},{"$f":"Populace!F642","v":294.33877289704844},{"$f":"Populace!G642","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2030,"X+6",35,48.405562542683157,54.353857929405862,60.303176703521501,"MČ Klánovice","MČ Klánovice",2030,"X+6",35,{"$f":"Populace!D643","v":246.77662825473459},{"$f":"Populace!E643","v":291.04410183061077},{"$f":"Populace!F643","v":335.31921796570623},{"$f":"Populace!G643","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2030,"X+6",36,43.342258086851089,49.239748303265223,55.138328128306121,"MČ Klánovice","MČ Klánovice",2030,"X+6",36,{"$f":"Populace!D644","v":247.02677423219632},{"$f":"Populace!E644","v":289.99538311866456},{"$f":"Populace!F644","v":332.97175795676253},{"$f":"Populace!G644","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2030,"X+6",37,54.256774474324729,60.106616328802346,65.957625386334684,"MČ Klánovice","MČ Klánovice",2030,"X+6",37,{"$f":"Populace!D645","v":237.87971656691224},{"$f":"Populace!E645","v":278.94809992592366},{"$f":"Populace!F645","v":320.02449520526727},{"$f":"Populace!G645","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2030,"X+6",38,50.287430362665418,56.086583298921589,61.886953572662463,"MČ Klánovice","MČ Klánovice",2030,"X+6",38,{"$f":"Populace!D646","v":279.7953882750449},{"$f":"Populace!E646","v":319.6731432504638},{"$f":"Populace!F646","v":359.55932581350419},{"$f":"Populace!G646","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2030,"X+6",39,35.220408211389277,40.116338825300758,45.01354109797002,"MČ Klánovice","MČ Klánovice",2030,"X+6",39,{"$f":"Populace!D647","v":236.61397147146937},{"$f":"Populace!E647","v":272.785091458426},{"$f":"Populace!F647","v":308.9647372049572},{"$f":"Populace!G647","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2030,"X+6",40,32.744367534817684,37.190053691879193,41.637015819875003,"MČ Klánovice","MČ Klánovice",2030,"X+6",40,{"$f":"Populace!D648","v":252.79209273139779},{"$f":"Populace!E648","v":286.66649553850391},{"$f":"Populace!F648","v":320.54967492681152},{"$f":"Populace!G648","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2030,"X+6",41,26.611612044977008,30.656042595248614,34.701753564162097,"MČ Klánovice","MČ Klánovice",2030,"X+6",41,{"$f":"Populace!D649","v":295.68125767666322},{"$f":"Populace!E649","v":328.36763168673423},{"$f":"Populace!F649","v":361.06306372693962},{"$f":"Populace!G649","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2030,"X+6",42,35.586477042161832,39.234797986153382,42.884373423121843,"MČ Klánovice","MČ Klánovice",2030,"X+6",42,{"$f":"Populace!D650","v":312.80655210317599},{"$f":"Populace!E650","v":343.1029073175489},{"$f":"Populace!F650","v":373.40862883900286},{"$f":"Populace!G650","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2030,"X+6",43,39.243377151802903,42.494524453328559,45.746859811323382,"MČ Klánovice","MČ Klánovice",2030,"X+6",43,{"$f":"Populace!D651","v":344.52792149194971},{"$f":"Populace!E651","v":372.74296957908018},{"$f":"Populace!F651","v":400.96731654446728},{"$f":"Populace!G651","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2030,"X+6",44,42.377735897454428,45.232759973280288,48.088852809891051,"MČ Klánovice","MČ Klánovice",2030,"X+6",44,{"$f":"Populace!D652","v":344.64206620361847},{"$f":"Populace!E652","v":371.56149717969396},{"$f":"Populace!F652","v":398.49067115837056},{"$f":"Populace!G652","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2030,"X+6",45,46.849017957529547,49.259886647329935,51.67158198865981,"MČ Klánovice","MČ Klánovice",2030,"X+6",45,{"$f":"Populace!D653","v":384.52353270409907},{"$f":"Populace!E653","v":409.96987560273374},{"$f":"Populace!F653","v":435.42621347033855},{"$f":"Populace!G653","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2030,"X+6",46,42.455497553833212,45.261865694648179,48.069478196820583,"MČ Klánovice","MČ Klánovice",2030,"X+6",46,{"$f":"Populace!D654","v":419.10932661229003},{"$f":"Populace!E654","v":444.27467128322655},{"$f":"Populace!F654","v":469.45150540102787},{"$f":"Populace!G654","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2030,"X+6",47,44.378845027087706,47.187499704945111,49.997534396328327,"MČ Klánovice","MČ Klánovice",2030,"X+6",47,{"$f":"Populace!D655","v":370.67318285034344},{"$f":"Populace!E655","v":394.32559456206229},{"$f":"Populace!F655","v":417.99047887515928},{"$f":"Populace!G655","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2030,"X+6",48,47.496613211682117,50.107764352884473,52.720436631398236,"MČ Klánovice","MČ Klánovice",2030,"X+6",48,{"$f":"Populace!D656","v":434.1701060810442},{"$f":"Populace!E656","v":455.2755782370578},{"$f":"Populace!F656","v":476.3934665930509},{"$f":"Populace!G656","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2030,"X+6",49,49.611906383703797,52.026009399437598,54.441740778045514,"MČ Klánovice","MČ Klánovice",2030,"X+6",49,{"$f":"Populace!D657","v":459.01397953862141},{"$f":"Populace!E657","v":479.35566496816125},{"$f":"Populace!F657","v":499.71068942257477},{"$f":"Populace!G657","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2030,"X+6",50,60.444747947971393,62.66892423366005,64.894804414491063,"MČ Klánovice","MČ Klánovice",2030,"X+6",50,{"$f":"Populace!D658","v":452.830591157718},{"$f":"Populace!E658","v":470.89449496616567},{"$f":"Populace!F658","v":488.97181253857138},{"$f":"Populace!G658","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2030,"X+6",51,80.119493900682869,82.161635969430534,84.205521029190237,"MČ Klánovice","MČ Klánovice",2030,"X+6",51,{"$f":"Populace!D659","v":514.61297822958784},{"$f":"Populace!E659","v":530.35557315116239},{"$f":"Populace!F659","v":546.11141061908495},{"$f":"Populace!G659","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2030,"X+6",52,69.370418172223268,71.21039279107606,73.052083804944743,"MČ Klánovice","MČ Klánovice",2030,"X+6",52,{"$f":"Populace!D660","v":512.8050764530484},{"$f":"Populace!E660","v":526.40366960221149},{"$f":"Populace!F660","v":540.01470316109555},{"$f":"Populace!G660","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2030,"X+6",53,68.406180670348903,70.052642060602182,71.700731433195301,"MČ Klánovice","MČ Klánovice",2030,"X+6",53,{"$f":"Populace!D661","v":511.48925980488025},{"$f":"Populace!E661","v":523.53482902860321},{"$f":"Populace!F661","v":535.59249710596146},{"$f":"Populace!G661","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2030,"X+6",54,59.658325130141812,61.104152946852771,62.551424606452883,"MČ Klánovice","MČ Klánovice",2030,"X+6",54,{"$f":"Populace!D662","v":505.14594702200452},{"$f":"Populace!E662","v":516.72856441751924},{"$f":"Populace!F662","v":528.32357980669383},{"$f":"Populace!G662","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2030,"X+6",55,78.067152655192871,79.539284114444726,81.013042125884681,"MČ Klánovice","MČ Klánovice",2030,"X+6",55,{"$f":"Populace!D663","v":517.80508426084725},{"$f":"Populace!E663","v":529.15917613204772},{"$f":"Populace!F663","v":540.52631914651317},{"$f":"Populace!G663","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2030,"X+6",56,56.428513451642218,57.881987123209989,59.337230314570398,"MČ Klánovice","MČ Klánovice",2030,"X+6",56,{"$f":"Populace!D664","v":423.13651904043508},{"$f":"Populace!E664","v":433.34275201095664},{"$f":"Populace!F664","v":443.56096642057378},{"$f":"Populace!G664","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2030,"X+6",57,53.41015664976581,54.862785618995716,56.317353530089093,"MČ Klánovice","MČ Klánovice",2030,"X+6",57,{"$f":"Populace!D665","v":413.50952358118161},{"$f":"Populace!E665","v":423.54546366826833},{"$f":"Populace!F665","v":433.59434113901375},{"$f":"Populace!G665","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2030,"X+6",58,49.341823611516887,50.795733024535586,52.251775720577669,"MČ Klánovice","MČ Klánovice",2030,"X+6",58,{"$f":"Populace!D666","v":346.27540320500384},{"$f":"Populace!E666","v":356.06334141763341},{"$f":"Populace!F666","v":365.86629193000545},{"$f":"Populace!G666","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2030,"X+6",59,53.06685595328041,54.531494402024045,55.998498794726402,"MČ Klánovice","MČ Klánovice",2030,"X+6",59,{"$f":"Populace!D667","v":366.75210579039265},{"$f":"Populace!E667","v":376.30705705665986},{"$f":"Populace!F667","v":385.87896483949305},{"$f":"Populace!G667","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2030,"X+6",60,46.132403269472647,47.591429389847157,49.053065923085626,"MČ Klánovice","MČ Klánovice",2030,"X+6",60,{"$f":"Populace!D668","v":316.40897906975914},{"$f":"Populace!E668","v":325.52762678005854},{"$f":"Populace!F668","v":334.66558070160545},{"$f":"Populace!G668","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2030,"X+6",61,49.718348769003342,51.193709318293017,52.672011945222685,"MČ Klánovice","MČ Klánovice",2030,"X+6",61,{"$f":"Populace!D669","v":305.01354648945613},{"$f":"Populace!E669","v":313.48374749571889},{"$f":"Populace!F669","v":321.97329087316285},{"$f":"Populace!G669","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2030,"X+6",62,44.697786227598193,46.170645682878721,47.646787196230832,"MČ Klánovice","MČ Klánovice",2030,"X+6",62,{"$f":"Populace!D670","v":284.00516478961606},{"$f":"Populace!E670","v":291.71336965842511},{"$f":"Populace!F670","v":299.44094140766276},{"$f":"Populace!G670","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2030,"X+6",63,40.660061342545497,42.130839151164103,43.605276704285338,"MČ Klánovice","MČ Klánovice",2030,"X+6",63,{"$f":"Populace!D671","v":265.77240149921306},{"$f":"Populace!E671","v":273.00586610049226},{"$f":"Populace!F671","v":280.25961102294036},{"$f":"Populace!G671","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2030,"X+6",64,48.108275930228679,49.40970485995561,50.715294548336644,"MČ Klánovice","MČ Klánovice",2030,"X+6",64,{"$f":"Populace!D672","v":278.20318537551526},{"$f":"Populace!E672","v":284.26974325786011},{"$f":"Populace!F672","v":290.35690314627504},{"$f":"Populace!G672","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2030,"X+6",65,41.447843367723976,42.540698569691536,43.637892758333287,"MČ Klánovice","MČ Klánovice",2030,"X+6",65,{"$f":"Populace!D673","v":263.12472319264577},{"$f":"Populace!E673","v":268.42803639745762},{"$f":"Populace!F673","v":273.75239298167344},{"$f":"Populace!G673","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2030,"X+6",66,37.187781028415728,38.286437513109782,39.389411756158836,"MČ Klánovice","MČ Klánovice",2030,"X+6",66,{"$f":"Populace!D674","v":241.55267160870818},{"$f":"Populace!E674","v":246.88766799424593},{"$f":"Populace!F674","v":252.24321211868249},{"$f":"Populace!G674","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2030,"X+6",67,31.256172953521276,32.345691018321737,33.43944202125936,"MČ Klánovice","MČ Klánovice",2030,"X+6",67,{"$f":"Populace!D675","v":215.95474871649446},{"$f":"Populace!E675","v":221.16661816649969},{"$f":"Populace!F675","v":226.39984343716145},{"$f":"Populace!G675","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2030,"X+6",68,22.849459285924645,23.918537411434194,24.991730721080295,"MČ Klánovice","MČ Klánovice",2030,"X+6",68,{"$f":"Populace!D676","v":192.245442959565},{"$f":"Populace!E676","v":196.97578862092445},{"$f":"Populace!F676","v":201.72664938852165},{"$f":"Populace!G676","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2030,"X+6",69,38.099683053567531,39.252973006479628,40.410728059908834,"MČ Klánovice","MČ Klánovice",2030,"X+6",69,{"$f":"Populace!D677","v":217.46451116626304},{"$f":"Populace!E677","v":222.08253704013811},{"$f":"Populace!F677","v":226.7217197870543},{"$f":"Populace!G677","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2030,"X+6",70,26.073530402773166,27.182610094876885,28.295959279132667,"MČ Klánovice","MČ Klánovice",2030,"X+6",70,{"$f":"Populace!D678","v":199.41745416562622},{"$f":"Populace!E678","v":203.79485785021467},{"$f":"Populace!F678","v":208.19385589025859},{"$f":"Populace!G678","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2030,"X+6",71,27.44591977845452,28.754146655465405,30.068895918736118,"MČ Klánovice","MČ Klánovice",2030,"X+6",71,{"$f":"Populace!D679","v":207.81409479240182},{"$f":"Populace!E679","v":212.94375309926539},{"$f":"Populace!F679","v":218.10317102715265},{"$f":"Populace!G679","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2030,"X+6",72,34.698397684398572,36.246421336960978,37.804189551368268,"MČ Klánovice","MČ Klánovice",2030,"X+6",72,{"$f":"Populace!D680","v":206.02406893081366},{"$f":"Populace!E680","v":211.53784741726088},{"$f":"Populace!F680","v":217.08914006774881},{"$f":"Populace!G680","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2030,"X+6",73,29.011478290887709,30.534853459395915,32.068873370186076,"MČ Klánovice","MČ Klánovice",2030,"X+6",73,{"$f":"Populace!D681","v":210.44700695319892},{"$f":"Populace!E681","v":215.80023333522138},{"$f":"Populace!F681","v":221.19070375435808},{"$f":"Populace!G681","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2030,"X+6",74,31.893628002823171,33.454768060662779,35.027990116944878,"MČ Klánovice","MČ Klánovice",2030,"X+6",74,{"$f":"Populace!D682","v":203.12523363190707},{"$f":"Populace!E682","v":208.36979003185087},{"$f":"Populace!F682","v":213.65426286440768},{"$f":"Populace!G682","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2030,"X+6",75,22.230004668572874,23.720106672551807,25.222942948467939,"MČ Klánovice","MČ Klánovice",2030,"X+6",75,{"$f":"Populace!D683","v":203.34764380487348},{"$f":"Populace!E683","v":208.9404316544244},{"$f":"Populace!F683","v":214.57959411360196},{"$f":"Populace!G683","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2030,"X+6",76,26.860609435688225,28.397821915913212,29.949428369399957,"MČ Klánovice","MČ Klánovice",2030,"X+6",76,{"$f":"Populace!D684","v":179.4281733842127},{"$f":"Populace!E684","v":184.95205940485403},{"$f":"Populace!F684","v":190.52825924936772},{"$f":"Populace!G684","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2030,"X+6",77,25.541500890388747,27.078099454449301,28.630513003118246,"MČ Klánovice","MČ Klánovice",2030,"X+6",77,{"$f":"Populace!D685","v":190.68848949398097},{"$f":"Populace!E685","v":196.43656113388306},{"$f":"Populace!F685","v":202.24575202282517},{"$f":"Populace!G685","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2030,"X+6",78,32.063446901201075,33.497454932982123,34.950017069742458,"MČ Klánovice","MČ Klánovice",2030,"X+6",78,{"$f":"Populace!D686","v":172.10192872375887},{"$f":"Populace!E686","v":177.30160088299368},{"$f":"Populace!F686","v":182.56698264552679},{"$f":"Populace!G686","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2030,"X+6",79,33.612702998677541,34.906491509213382,36.220409365782658,"MČ Klánovice","MČ Klánovice",2030,"X+6",79,{"$f":"Populace!D687","v":157.47004724879974},{"$f":"Populace!E687","v":162.82496235259282},{"$f":"Populace!F687","v":168.2509713634978},{"$f":"Populace!G687","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2030,"X+6",80,30.530888359751174,31.630166008108986,32.74944753922243,"MČ Klánovice","MČ Klánovice",2030,"X+6",80,{"$f":"Populace!D688","v":150.16484124650708},{"$f":"Populace!E688","v":155.03606978063647},{"$f":"Populace!F688","v":159.98440172938206},{"$f":"Populace!G688","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2030,"X+6",81,19.76742588476845,20.547799841563897,21.34494229109929,"MČ Klánovice","MČ Klánovice",2030,"X+6",81,{"$f":"Populace!D689","v":149.46075145090927},{"$f":"Populace!E689","v":154.03690260151339},{"$f":"Populace!F689","v":158.69754570140557},{"$f":"Populace!G689","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2030,"X+6",82,24.495889570483428,25.23934197963338,25.99954336542843,"MČ Klánovice","MČ Klánovice",2030,"X+6",82,{"$f":"Populace!D690","v":120.13812183331814},{"$f":"Populace!E690","v":123.88062376345167},{"$f":"Populace!F690","v":127.7016285061414},{"$f":"Populace!G690","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2030,"X+6",83,26.126729465645507,26.80567140679943,27.499863085651501,"MČ Klánovice","MČ Klánovice",2030,"X+6",83,{"$f":"Populace!D691","v":121.31023038778592},{"$f":"Populace!E691","v":125.08475424877439},{"$f":"Populace!F691","v":128.94162513127344},{"$f":"Populace!G691","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2030,"X+6",84,26.721821224221323,27.350198636720886,27.991666681006496,"MČ Klánovice","MČ Klánovice",2030,"X+6",84,{"$f":"Populace!D692","v":110.33492382784064},{"$f":"Populace!E692","v":113.79846961189511},{"$f":"Populace!F692","v":117.34562096697744},{"$f":"Populace!G692","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2030,"X+6",85,19.080655157325015,19.57063771631957,20.071685991258864,"MČ Klánovice","MČ Klánovice",2030,"X+6",85,{"$f":"Populace!D693","v":85.636534636206818},{"$f":"Populace!E693","v":88.594475313562327},{"$f":"Populace!F693","v":91.635418027613412},{"$f":"Populace!G693","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2030,"X+6",86,14.221952173525573,14.651575911308544,15.092563577076978,"MČ Klánovice","MČ Klánovice",2030,"X+6",86,{"$f":"Populace!D694","v":70.419627396025248},{"$f":"Populace!E694","v":72.804735807600238},{"$f":"Populace!F694","v":75.257480846982418},{"$f":"Populace!G694","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2030,"X+6",87,12.154569391954839,12.571856951795958,13.00162526645483,"MČ Klánovice","MČ Klánovice",2030,"X+6",87,{"$f":"Populace!D695","v":54.361308294659104},{"$f":"Populace!E695","v":56.444817173664767},{"$f":"Populace!F695","v":58.596072043223515},{"$f":"Populace!G695","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2030,"X+6",88,8.489731053691127,8.8141605312580147,9.1493299312252887,"MČ Klánovice","MČ Klánovice",2030,"X+6",88,{"$f":"Populace!D696","v":39.281249064407149},{"$f":"Populace!E696","v":41.002253820221384},{"$f":"Populace!F696","v":42.787906841026569},{"$f":"Populace!G696","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2030,"X+6",89,7.2287718606137599,7.5463923598561049,7.8760533890695221,"MČ Klánovice","MČ Klánovice",2030,"X+6",89,{"$f":"Populace!D697","v":25.669297075411933},{"$f":"Populace!E697","v":26.94405882238911},{"$f":"Populace!F697","v":28.273715384573674},{"$f":"Populace!G697","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2030,"X+6",90,4.9880639323774467,5.236250650310021,5.4950395900379387,"MČ Klánovice","MČ Klánovice",2030,"X+6",90,{"$f":"Populace!D698","v":24.017748279437477},{"$f":"Populace!E698","v":25.28495916641781},{"$f":"Populace!F698","v":26.609565254372939},{"$f":"Populace!G698","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2030,"X+6",91,3.4712227626095475,3.664215003884931,3.8663608433974814,"MČ Klánovice","MČ Klánovice",2030,"X+6",91,{"$f":"Populace!D699","v":20.182354517691369},{"$f":"Populace!E699","v":21.397534238783969},{"$f":"Populace!F699","v":22.675261443091006},{"$f":"Populace!G699","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2030,"X+6",92,5.4256842833585299,5.7897241806000892,6.1745821296314283,"MČ Klánovice","MČ Klánovice",2030,"X+6",92,{"$f":"Populace!D700","v":15.610496889927351},{"$f":"Populace!E700","v":16.69710976285139},{"$f":"Populace!F700","v":17.848170949202412},{"$f":"Populace!G700","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2030,"X+6",93,2.1136377276844738,2.26589722182222,2.4274318847105123,"MČ Klánovice","MČ Klánovice",2030,"X+6",93,{"$f":"Populace!D701","v":8.5635776746255754},{"$f":"Populace!E701","v":9.2204943065949969},{"$f":"Populace!F701","v":9.9200700115162661},{"$f":"Populace!G701","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2030,"X+6",94,1.5530596235299532,1.6819221554706842,1.8198030176284421,"MČ Klánovice","MČ Klánovice",2030,"X+6",94,{"$f":"Populace!D702","v":9.1110612252393572},{"$f":"Populace!E702","v":9.9193975513485793},{"$f":"Populace!F702","v":10.788308376954218},{"$f":"Populace!G702","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2030,"X+6",95,2.3489586000016995,2.5751319092705911,2.8196346198228426,"MČ Klánovice","MČ Klánovice",2030,"X+6",95,{"$f":"Populace!D703","v":8.4850439140300775},{"$f":"Populace!E703","v":9.3373229176059311},{"$f":"Populace!F703","v":10.261625341451367},{"$f":"Populace!G703","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2030,"X+6",96,0,0,0,"MČ Klánovice","MČ Klánovice",2030,"X+6",96,{"$f":"Populace!D704","v":1.2902680005335037},{"$f":"Populace!E704","v":1.4441337947058597},{"$f":"Populace!F704","v":1.6134046496670247},{"$f":"Populace!G704","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2030,"X+6",97,0,0,0,"MČ Klánovice","MČ Klánovice",2030,"X+6",97,{"$f":"Populace!D705","v":0.35928215288734444},{"$f":"Populace!E705","v":0.40427489765637892},{"$f":"Populace!F705","v":0.45395905308052897},{"$f":"Populace!G705","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2030,"X+6",98,0,0,0,"MČ Klánovice","MČ Klánovice",2030,"X+6",98,{"$f":"Populace!D706","v":0.35855421324779302},{"$f":"Populace!E706","v":0.41104556705155704},{"$f":"Populace!F706","v":0.46993788276564075},{"$f":"Populace!G706","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2030,"X+6",99,0,0,0,"MČ Klánovice","MČ Klánovice",2030,"X+6",99,{"$f":"Populace!D707","v":0.27952021201952104},{"$f":"Populace!E707","v":0.32590233923455442},{"$f":"Populace!F707","v":0.37867635262547333},{"$f":"Populace!G707","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2030,"X+6",100,0,0,0,"MČ Klánovice","MČ Klánovice",2030,"X+6",100,{"$f":"Populace!D708","v":0},{"$f":"Populace!E708","v":0},{"$f":"Populace!F708","v":6.2402509474574902E-3},{"$f":"Populace!G708","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2031,"X+7",0,33.589046017878793,38.847423579429972,44.395407937856959,"MČ Klánovice","MČ Klánovice",2031,"X+7",0,{"$f":"Populace!D709","v":191.28063588822531},{"$f":"Populace!E709","v":228.55658776062495},{"$f":"Populace!F709","v":268.05275612228843},{"$f":"Populace!G709","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2031,"X+7",1,34.191399527510782,39.677757948594419,45.410113514479448,"MČ Klánovice","MČ Klánovice",2031,"X+7",1,{"$f":"Populace!D710","v":184.43626646299953},{"$f":"Populace!E710","v":222.04627188806074},{"$f":"Populace!F710","v":261.54012236793619},{"$f":"Populace!G710","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2031,"X+7",2,33.641324896268145,39.275961864407392,45.110690986520083,"MČ Klánovice","MČ Klánovice",2031,"X+7",2,{"$f":"Populace!D711","v":178.38031746614834},{"$f":"Populace!E711","v":217.26192981254121},{"$f":"Populace!F711","v":257.67519995855935},{"$f":"Populace!G711","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2031,"X+7",3,32.743186788664701,38.458370228017252,44.325757643223568,"MČ Klánovice","MČ Klánovice",2031,"X+7",3,{"$f":"Populace!D712","v":175.84211792070303},{"$f":"Populace!E712","v":214.82812902940259},{"$f":"Populace!F712","v":254.9795527868593},{"$f":"Populace!G712","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2031,"X+7",4,32.462770712804485,38.27052740494598,44.180901909273707,"MČ Klánovice","MČ Klánovice",2031,"X+7",4,{"$f":"Populace!D713","v":175.29820407864167},{"$f":"Populace!E713","v":214.3709553614797},{"$f":"Populace!F713","v":254.23058687703687},{"$f":"Populace!G713","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2031,"X+7",5,31.587387443252595,37.477844048880975,43.420163743782858,"MČ Klánovice","MČ Klánovice",2031,"X+7",5,{"$f":"Populace!D714","v":174.51876264027317},{"$f":"Populace!E714","v":214.14034998900706},{"$f":"Populace!F714","v":254.15985452205166},{"$f":"Populace!G714","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2031,"X+7",6,33.411593069432229,38.929688452802544,44.3838735965452,"MČ Klánovice","MČ Klánovice",2031,"X+7",6,{"$f":"Populace!D715","v":176.63970531099972},{"$f":"Populace!E715","v":214.26414470563225},{"$f":"Populace!F715","v":251.46864895997234},{"$f":"Populace!G715","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2031,"X+7",7,43.907314489921532,48.061089189744244,52.214988666779149,"MČ Klánovice","MČ Klánovice",2031,"X+7",7,{"$f":"Populace!D716","v":197.81155825278177},{"$f":"Populace!E716","v":226.62311745933337},{"$f":"Populace!F716","v":255.43537037733432},{"$f":"Populace!G716","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2031,"X+7",8,48.45540911938469,52.106088200281974,55.756861863918473,"MČ Klánovice","MČ Klánovice",2031,"X+7",8,{"$f":"Populace!D717","v":256.64742929535555},{"$f":"Populace!E717","v":281.84909239989406},{"$f":"Populace!F717","v":307.05131565949057},{"$f":"Populace!G717","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2031,"X+7",9,36.665502459540448,39.815777945473648,42.966129239686907,"MČ Klánovice","MČ Klánovice",2031,"X+7",9,{"$f":"Populace!D718","v":227.28600010566015},{"$f":"Populace!E718","v":249.88615833522871},{"$f":"Populace!F718","v":272.48684354003723},{"$f":"Populace!G718","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2031,"X+7",10,48.831322399441333,51.531958145500134,54.232658010471326,"MČ Klánovice","MČ Klánovice",2031,"X+7",10,{"$f":"Populace!D719","v":281.56498150212411},{"$f":"Populace!E719","v":300.86684215357138},{"$f":"Populace!F719","v":320.16915963451947},{"$f":"Populace!G719","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2031,"X+7",11,38.239581910999725,40.539887687844079,42.84025124983981,"MČ Klánovice","MČ Klánovice",2031,"X+7",11,{"$f":"Populace!D720","v":286.46768332716226},{"$f":"Populace!E720","v":303.86961881915676},{"$f":"Populace!F720","v":321.27199078839067},{"$f":"Populace!G720","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2031,"X+7",12,48.541618540025596,50.442233020527823,52.342897940377142,"MČ Klánovice","MČ Klánovice",2031,"X+7",12,{"$f":"Populace!D721","v":341.23474399506847},{"$f":"Populace!E721","v":356.83853284653696},{"$f":"Populace!F721","v":372.44272969177155},{"$f":"Populace!G721","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2031,"X+7",13,53.936179016653519,55.437171482260077,56.938202492686742,"MČ Klánovice","MČ Klánovice",2031,"X+7",13,{"$f":"Populace!D722","v":309.32985521713442},{"$f":"Populace!E722","v":321.8345869037679},{"$f":"Populace!F722","v":334.33965558993816},{"$f":"Populace!G722","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2031,"X+7",14,51.83365495294484,53.434659666544448,55.035713716651337,"MČ Klánovice","MČ Klánovice",2031,"X+7",14,{"$f":"Populace!D723","v":373.56970397404962},{"$f":"Populace!E723","v":385.77680791413638},{"$f":"Populace!F723","v":397.9842980493097},{"$f":"Populace!G723","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2031,"X+7",15,56.885127531491008,58.286485394071235,59.687900097249326,"MČ Klánovice","MČ Klánovice",2031,"X+7",15,{"$f":"Populace!D724","v":331.1680960608623},{"$f":"Populace!E724","v":342.77472898471143},{"$f":"Populace!F724","v":354.38180284215753},{"$f":"Populace!G724","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2031,"X+7",16,63.951153980145833,65.553065295183899,67.15504021270263,"MČ Klánovice","MČ Klánovice",2031,"X+7",16,{"$f":"Populace!D725","v":354.00832149504311},{"$f":"Populace!E725","v":366.7170036257836},{"$f":"Populace!F725","v":379.42620637514131},{"$f":"Populace!G725","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2031,"X+7",17,60.743792933035706,62.54591646201149,64.348117418883518,"MČ Klánovice","MČ Klánovice",2031,"X+7",17,{"$f":"Populace!D726","v":395.6128855691278},{"$f":"Populace!E726","v":409.62481512898233},{"$f":"Populace!F726","v":423.63739496220722},{"$f":"Populace!G726","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2031,"X+7",18,61.391025050572011,63.393535380404202,65.396147461811836,"MČ Klánovice","MČ Klánovice",2031,"X+7",18,{"$f":"Populace!D727","v":409.62438748282864},{"$f":"Populace!E727","v":425.5388788700991},{"$f":"Populace!F727","v":441.45418567868751},{"$f":"Populace!G727","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2031,"X+7",19,63.310506717233643,65.51360027078087,67.716832724778641,"MČ Klánovice","MČ Klánovice",2031,"X+7",19,{"$f":"Populace!D728","v":417.92077321657416},{"$f":"Populace!E728","v":435.43806478496515},{"$f":"Populace!F728","v":452.95638503625861},{"$f":"Populace!G728","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2031,"X+7",20,58.421090584247608,60.924092481123864,63.427280603599399,"MČ Klánovice","MČ Klánovice",2031,"X+7",20,{"$f":"Populace!D729","v":412.59362844427665},{"$f":"Populace!E729","v":431.31439303587325},{"$f":"Populace!F729","v":450.03644429572478},{"$f":"Populace!G729","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2031,"X+7",21,68.022144715767013,70.776167189252959,73.530429339831755,"MČ Klánovice","MČ Klánovice",2031,"X+7",21,{"$f":"Populace!D730","v":404.69260898136196},{"$f":"Populace!E730","v":425.2141711387564},{"$f":"Populace!F730","v":445.73742094594888},{"$f":"Populace!G730","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2031,"X+7",22,40.932149118698021,43.983414760056796,47.034970881498609,"MČ Klánovice","MČ Klánovice",2031,"X+7",22,{"$f":"Populace!D731","v":387.90049641537246},{"$f":"Populace!E731","v":411.12177756304936},{"$f":"Populace!F731","v":434.34521263068825},{"$f":"Populace!G731","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2031,"X+7",23,47.507490149775592,50.958946114389647,54.410790839014055,"MČ Klánovice","MČ Klánovice",2031,"X+7",23,{"$f":"Populace!D732","v":340.81592322966219},{"$f":"Populace!E732","v":367.13087581597949},{"$f":"Populace!F732","v":393.44854111933256},{"$f":"Populace!G732","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2031,"X+7",24,40.630285642484537,44.181022488639798,47.732155741813031,"MČ Klánovice","MČ Klánovice",2031,"X+7",24,{"$f":"Populace!D733","v":316.96364002558767},{"$f":"Populace!E733","v":345.17236457696458},{"$f":"Populace!F733","v":373.38419692503589},{"$f":"Populace!G733","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2031,"X+7",25,63.435905992002063,67.04013230785084,70.644761380286823,"MČ Klánovice","MČ Klánovice",2031,"X+7",25,{"$f":"Populace!D734","v":354.68269063181151},{"$f":"Populace!E734","v":384.99645472572422},{"$f":"Populace!F734","v":415.31368392746833},{"$f":"Populace!G734","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2031,"X+7",26,64.301785640625752,68.155970764782467,72.010564671031148,"MČ Klánovice","MČ Klánovice",2031,"X+7",26,{"$f":"Populace!D735","v":334.32216167079071},{"$f":"Populace!E735","v":366.03256127197733},{"$f":"Populace!F735","v":397.74657441777748},{"$f":"Populace!G735","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2031,"X+7",27,52.071520736102499,56.173489733038409,60.275884404406135,"MČ Klánovice","MČ Klánovice",2031,"X+7",27,{"$f":"Populace!D736","v":288.3169458688651},{"$f":"Populace!E736","v":322.12084991298229},{"$f":"Populace!F736","v":355.92856565297035},{"$f":"Populace!G736","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2031,"X+7",28,54.00794349364616,58.260158297926026,62.512805641482444,"MČ Klánovice","MČ Klánovice",2031,"X+7",28,{"$f":"Populace!D737","v":284.13201238651209},{"$f":"Populace!E737","v":320.13117207763742},{"$f":"Populace!F737","v":356.13454586164363},{"$f":"Populace!G737","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2031,"X+7",29,41.802889968856881,46.453153034511658,51.103890659349325,"MČ Klánovice","MČ Klánovice",2031,"X+7",29,{"$f":"Populace!D738","v":297.85132564332548},{"$f":"Populace!E738","v":338.04827725731946},{"$f":"Populace!F738","v":378.25004739790495},{"$f":"Populace!G738","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2031,"X+7",30,46.62360371424819,51.624042579381246,56.625011402878805,"MČ Klánovice","MČ Klánovice",2031,"X+7",30,{"$f":"Populace!D739","v":268.08863786109282},{"$f":"Populace!E739","v":311.17324185675238},{"$f":"Populace!F739","v":354.26324476191894},{"$f":"Populace!G739","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2031,"X+7",31,41.182016536714059,46.680750331160574,52.180127811506935,"MČ Klánovice","MČ Klánovice",2031,"X+7",31,{"$f":"Populace!D740","v":216.10784050725499},{"$f":"Populace!E740","v":261.28002308643704},{"$f":"Populace!F740","v":306.45827849583588},{"$f":"Populace!G740","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2031,"X+7",32,50.929103112138833,56.828458608620601,62.728581014834319,"MČ Klánovice","MČ Klánovice",2031,"X+7",32,{"$f":"Populace!D741","v":247.57315030356801},{"$f":"Populace!E741","v":295.14370875347959},{"$f":"Populace!F741","v":342.72114290971001},{"$f":"Populace!G741","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2031,"X+7",33,35.639680013830237,41.935312830997972,48.231890259321368,"MČ Klánovice","MČ Klánovice",2031,"X+7",33,{"$f":"Populace!D742","v":210.3759268704091},{"$f":"Populace!E742","v":259.2323855741223},{"$f":"Populace!F742","v":308.09663930962341},{"$f":"Populace!G742","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2031,"X+7",34,29.499296865453715,35.943041108964856,42.387872804649035,"MČ Klánovice","MČ Klánovice",2031,"X+7",34,{"$f":"Populace!D743","v":207.52637306643928},{"$f":"Populace!E743","v":257.17563229950633},{"$f":"Populace!F743","v":306.83364099024772},{"$f":"Populace!G743","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2031,"X+7",35,35.425838627293999,42.019885252586846,48.615178028391142,"MČ Klánovice","MČ Klánovice",2031,"X+7",35,{"$f":"Populace!D744","v":202.47518224769283},{"$f":"Populace!E744","v":252.11867587160322},{"$f":"Populace!F744","v":301.77173770813874},{"$f":"Populace!G744","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2031,"X+7",36,48.12949595734014,54.875430163230249,61.622786037860479,"MČ Klánovice","MČ Klánovice",2031,"X+7",36,{"$f":"Populace!D745","v":247.70752204481886},{"$f":"Populace!E745","v":297.85430855500988},{"$f":"Populace!F745","v":348.01160652550914},{"$f":"Populace!G745","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2031,"X+7",37,43.067907530064048,49.762734922725443,56.459072113188469,"MČ Klánovice","MČ Klánovice",2031,"X+7",37,{"$f":"Populace!D746","v":240.94503812544446},{"$f":"Populace!E746","v":288.79240898608452},{"$f":"Populace!F746","v":336.65052952085068},{"$f":"Populace!G746","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2031,"X+7",38,54.990872677302576,61.688310796390446,68.387364183759431,"MČ Klánovice","MČ Klánovice",2031,"X+7",38,{"$f":"Populace!D747","v":232.69078258540628},{"$f":"Populace!E747","v":278.73735552097105},{"$f":"Populace!F747","v":324.79501501980144},{"$f":"Populace!G747","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2031,"X+7",39,50.243528552198278,56.039949944269281,61.838069853987903,"MČ Klánovice","MČ Klánovice",2031,"X+7",39,{"$f":"Populace!D748","v":285.45197411383617},{"$f":"Populace!E748","v":328.40884604138694},{"$f":"Populace!F748","v":371.3773860477707},{"$f":"Populace!G748","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2031,"X+7",40,35.065371504002236,40.358476123862864,45.653296242770274,"MČ Klánovice","MČ Klánovice",2031,"X+7",40,{"$f":"Populace!D749","v":243.68466516696722},{"$f":"Populace!E749","v":283.53437811084672},{"$f":"Populace!F749","v":323.39584181543432},{"$f":"Populace!G749","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2031,"X+7",41,32.589090603144101,37.431957978488583,42.276545466264395,"MČ Klánovice","MČ Klánovice",2031,"X+7",41,{"$f":"Populace!D750","v":259.02603930274819},{"$f":"Populace!E750","v":297.37965444306042},{"$f":"Populace!F750","v":335.74538318791139},{"$f":"Populace!G750","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2031,"X+7",42,26.460768493722487,30.902101287887575,35.345165270375091,"MČ Klánovice","MČ Klánovice",2031,"X+7",42,{"$f":"Populace!D751","v":294.13945306486687},{"$f":"Populace!E751","v":330.0062591544405},{"$f":"Populace!F751","v":365.88569776829974},{"$f":"Populace!G751","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2031,"X+7",43,35.419119859305397,39.465061578234142,43.512715186837745,"MČ Klánovice","MČ Klánovice",2031,"X+7",43,{"$f":"Populace!D752","v":314.60319601108813},{"$f":"Populace!E752","v":348.68167602044616},{"$f":"Populace!F752","v":382.77321907841252},{"$f":"Populace!G752","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2031,"X+7",44,39.065126837254986,42.714387662783452,46.365296416120572,"MČ Klánovice","MČ Klánovice",2031,"X+7",44,{"$f":"Populace!D753","v":348.43755025072153},{"$f":"Populace!E753","v":380.23728146623159},{"$f":"Populace!F753","v":412.05016545726244},{"$f":"Populace!G753","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2031,"X+7",45,42.186882155022147,45.440687367136661,48.696014435936235,"MČ Klánovice","MČ Klánovice",2031,"X+7",45,{"$f":"Populace!D754","v":345.60397022461461},{"$f":"Populace!E754","v":376.00771540227584},{"$f":"Populace!F754","v":406.42531925762523},{"$f":"Populace!G754","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2031,"X+7",46,46.643716516975417,49.454380520046023,52.266291910433374,"MČ Klánovice","MČ Klánovice",2031,"X+7",46,{"$f":"Populace!D755","v":385.05715934491604},{"$f":"Populace!E755","v":413.29180743920097},{"$f":"Populace!F755","v":441.54077563244698},{"$f":"Populace!G755","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2031,"X+7",47,42.253622775213458,45.458479176394945,48.665114097057,"MČ Klánovice","MČ Klánovice",2031,"X+7",47,{"$f":"Populace!D756","v":416.10100730641659},{"$f":"Populace!E756","v":443.45790522230789},{"$f":"Populace!F756","v":470.83096434130346},{"$f":"Populace!G756","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2031,"X+7",48,44.22316452734303,47.230491192535773,50.23978109592764,"MČ Klánovice","MČ Klánovice",2031,"X+7",48,{"$f":"Populace!D757","v":368.9944962565279},{"$f":"Populace!E757","v":394.53579601543311},{"$f":"Populace!F757","v":420.09436136957748},{"$f":"Populace!G757","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2031,"X+7",49,47.324537076956766,50.135002475576748,52.947585444927626,"MČ Klánovice","MČ Klánovice",2031,"X+7",49,{"$f":"Populace!D758","v":430.77135890159957},{"$f":"Populace!E758","v":454.27687785874423},{"$f":"Populace!F758","v":477.79953542358737},{"$f":"Populace!G758","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2031,"X+7",50,49.421845357890277,52.035953152162321,54.652301635066209,"MČ Klánovice","MČ Klánovice",2031,"X+7",50,{"$f":"Populace!D759","v":453.32348114185686},{"$f":"Populace!E759","v":475.1706390336991},{"$f":"Populace!F759","v":497.0362231847098},{"$f":"Populace!G759","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2031,"X+7",51,60.206296506439756,62.632596904380506,65.061231267063675,"MČ Klánovice","MČ Klánovice",2031,"X+7",51,{"$f":"Populace!D760","v":450.34684479706436},{"$f":"Populace!E760","v":469.62099880894607},{"$f":"Populace!F760","v":488.91361563275007},{"$f":"Populace!G760","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2031,"X+7",52,79.798695208259687,82.046707193415273,84.297109024406851,"MČ Klánovice","MČ Klánovice",2031,"X+7",52,{"$f":"Populace!D761","v":510.67851480848549},{"$f":"Populace!E761","v":527.74947455436495},{"$f":"Populace!F761","v":544.83858012345627},{"$f":"Populace!G761","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2031,"X+7",53,69.058824328007319,71.104199305037383,73.15194004779795,"MČ Klánovice","MČ Klánovice",2031,"X+7",53,{"$f":"Populace!D762","v":509.74757221673349},{"$f":"Populace!E762","v":524.58701033514058},{"$f":"Populace!F762","v":539.44360385841765},{"$f":"Populace!G762","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2031,"X+7",54,68.070572293775257,69.923637652769912,71.778974006733677,"MČ Klánovice","MČ Klánovice",2031,"X+7",54,{"$f":"Populace!D763","v":510.73189548928417},{"$f":"Populace!E763","v":524.52868943934118},{"$f":"Populace!F763","v":538.34220686805361},{"$f":"Populace!G763","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2031,"X+7",55,59.33744665128463,60.989422705152734,62.643461221324259,"MČ Klánovice","MČ Klánovice",2031,"X+7",55,{"$f":"Populace!D764","v":505.30959613180971},{"$f":"Populace!E764","v":518.54840825241149},{"$f":"Populace!F764","v":531.80459084641893},{"$f":"Populace!G764","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2031,"X+7",56,77.62998096334664,79.313090025519642,80.998513576922477,"MČ Klánovice","MČ Klánovice",2031,"X+7",56,{"$f":"Populace!D765","v":516.91899590037178},{"$f":"Populace!E765","v":529.64171663935019},{"$f":"Populace!F765","v":542.38287351886527},{"$f":"Populace!G765","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2031,"X+7",57,56.068958863807175,57.729161842883045,59.391875976395653,"MČ Klánovice","MČ Klánovice",2031,"X+7",57,{"$f":"Populace!D766","v":420.50631966875187},{"$f":"Populace!E766","v":432.07008251915227},{"$f":"Populace!F766","v":443.65110323497066},{"$f":"Populace!G766","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2031,"X+7",58,53.047513843423445,54.706266509167122,56.36777303657297,"MČ Klánovice","MČ Klánovice",2031,"X+7",58,{"$f":"Populace!D767","v":408.00951198045789},{"$f":"Populace!E767","v":419.10607823726559},{"$f":"Populace!F767","v":430.22134451018246},{"$f":"Populace!G767","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2031,"X+7",59,48.964205717338515,50.624018380132775,52.286870008640022,"MČ Klánovice","MČ Klánovice",2031,"X+7",59,{"$f":"Populace!D768","v":344.91127240221095},{"$f":"Populace!E768","v":355.74775997370898},{"$f":"Populace!F768","v":366.60555844929479},{"$f":"Populace!G768","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2031,"X+7",60,52.629277793712319,54.301508537615263,55.977124085921531,"MČ Klánovice","MČ Klánovice",2031,"X+7",60,{"$f":"Populace!D769","v":363.18842758482697},{"$f":"Populace!E769","v":373.60477419959835},{"$f":"Populace!F769","v":384.04496553387105},{"$f":"Populace!G769","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2031,"X+7",61,45.703576174313071,47.368548249017223,49.037268282129034,"MČ Klánovice","MČ Klánovice",2031,"X+7",61,{"$f":"Populace!D770","v":314.69550320883701},{"$f":"Populace!E770","v":324.86763125093876},{"$f":"Populace!F770","v":335.06646729332977},{"$f":"Populace!G770","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2031,"X+7",62,49.199408800163525,50.88341721769855,52.571658255578264,"MČ Klánovice","MČ Klánovice",2031,"X+7",62,{"$f":"Populace!D771","v":301.25564821075307},{"$f":"Populace!E771","v":310.58807058590253},{"$f":"Populace!F771","v":319.94750630921544},{"$f":"Populace!G771","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2031,"X+7",63,44.175616174645498,45.855806000983897,47.540708763217538,"MČ Klánovice","MČ Klánovice",2031,"X+7",63,{"$f":"Populace!D772","v":280.09887665911037},{"$f":"Populace!E772","v":288.67497381955752},{"$f":"Populace!F772","v":297.27822527356818},{"$f":"Populace!G772","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2031,"X+7",64,40.196214918054665,41.672911973509926,43.154842942010703,"MČ Klánovice","MČ Klánovice",2031,"X+7",64,{"$f":"Populace!D773","v":262.53977135966443},{"$f":"Populace!E773","v":269.84405652420986},{"$f":"Populace!F773","v":277.17668111885712},{"$f":"Populace!G773","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2031,"X+7",65,47.495541383614665,48.810306750222217,50.130763501264028,"MČ Klánovice","MČ Klánovice",2031,"X+7",65,{"$f":"Populace!D774","v":272.2128565677549},{"$f":"Populace!E774","v":278.58260577136423},{"$f":"Populace!F774","v":284.9804049203866},{"$f":"Populace!G774","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2031,"X+7",66,40.80776459037952,42.113520555294343,43.425024041435094,"MČ Klánovice","MČ Klánovice",2031,"X+7",66,{"$f":"Populace!D775","v":260.2340527819174},{"$f":"Populace!E775","v":266.64678266672513},{"$f":"Populace!F775","v":273.08782364623426},{"$f":"Populace!G775","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2031,"X+7",67,36.532302338096201,37.84285340781004,39.159298392844676,"MČ Klánovice","MČ Klánovice",2031,"X+7",67,{"$f":"Populace!D776","v":237.8685133509947},{"$f":"Populace!E776","v":244.00856015373412},{"$f":"Populace!F776","v":250.17727838857343},{"$f":"Populace!G776","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2031,"X+7",68,30.647725782667671,31.945291165045589,33.248820698275274,"MČ Klánovice","MČ Klánovice",2031,"X+7",68,{"$f":"Populace!D777","v":210.55091688192448},{"$f":"Populace!E777","v":216.35788003945237},{"$f":"Populace!F777","v":222.19488573431181},{"$f":"Populace!G777","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2031,"X+7",69,22.335064157619783,23.60611786409077,24.883171648518797,"MČ Klánovice","MČ Klánovice",2031,"X+7",69,{"$f":"Populace!D778","v":186.86503617456719},{"$f":"Populace!E778","v":192.18942023395988},{"$f":"Populace!F778","v":197.54297708132577},{"$f":"Populace!G778","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2031,"X+7",70,37.222645855063419,38.591182177938727,39.966451797572979,"MČ Klánovice","MČ Klánovice",2031,"X+7",70,{"$f":"Populace!D779","v":211.31299421862894},{"$f":"Populace!E779","v":216.55567657631008},{"$f":"Populace!F779","v":221.82873052152877},{"$f":"Populace!G779","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2031,"X+7",71,25.393618906653842,26.707058982439847,28.027181163062018,"MČ Klánovice","MČ Klánovice",2031,"X+7",71,{"$f":"Populace!D780","v":194.88135508238116},{"$f":"Populace!E780","v":200.08631939801739},{"$f":"Populace!F780","v":205.32261144005156},{"$f":"Populace!G780","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2031,"X+7",72,26.676696295905586,28.185854335355288,29.7046462595832,"MČ Klánovice","MČ Klánovice",2031,"X+7",72,{"$f":"Populace!D781","v":200.89801773375459},{"$f":"Populace!E781","v":206.65408623372969},{"$f":"Populace!F781","v":212.4522564157902},{"$f":"Populace!G781","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2031,"X+7",73,33.636662629018971,35.389182409478792,37.155482958631723,"MČ Klánovice","MČ Klánovice",2031,"X+7",73,{"$f":"Populace!D782","v":197.41842985372716},{"$f":"Populace!E782","v":203.66360589962454},{"$f":"Populace!F782","v":209.96065597128211},{"$f":"Populace!G782","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2031,"X+7",74,28.026097820770847,29.746641600785452,31.482178387370979,"MČ Klánovice","MČ Klánovice",2031,"X+7",74,{"$f":"Populace!D783","v":202.14654540103993},{"$f":"Populace!E783","v":208.15704129253265},{"$f":"Populace!F783","v":214.22024471899874},{"$f":"Populace!G783","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2031,"X+7",75,30.71725000833684,32.478631152582636,34.256961794132991,"MČ Klánovice","MČ Klánovice",2031,"X+7",75,{"$f":"Populace!D784","v":196.2449502272496},{"$f":"Populace!E784","v":202.35178275431838},{"$f":"Populace!F784","v":208.51509245345119},{"$f":"Populace!G784","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2031,"X+7",76,21.322420397637302,22.997672703759143,24.690693676483463,"MČ Klánovice","MČ Klánovice",2031,"X+7",76,{"$f":"Populace!D785","v":193.86200466648833},{"$f":"Populace!E785","v":200.12280321791687},{"$f":"Populace!F785","v":206.44940351127127},{"$f":"Populace!G785","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2031,"X+7",77,25.709653764996219,27.436338891600176,29.183065806107894,"MČ Klánovice","MČ Klánovice",2031,"X+7",77,{"$f":"Populace!D786","v":170.08243090712756},{"$f":"Populace!E786","v":176.24779396200489},{"$f":"Populace!F786","v":182.48644676523878},{"$f":"Populace!G786","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2031,"X+7",78,24.403426462968003,25.925333487066389,27.469223636666548,"MČ Klánovice","MČ Klánovice",2031,"X+7",78,{"$f":"Populace!D787","v":180.54494370431752},{"$f":"Populace!E787","v":186.55713827392029},{"$f":"Populace!F787","v":192.6542297857776},{"$f":"Populace!G787","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2031,"X+7",79,30.451175554726341,31.890331545836666,33.354269308384687,"MČ Klánovice","MČ Klánovice",2031,"X+7",79,{"$f":"Populace!D788","v":167.11348450971417},{"$f":"Populace!E788","v":173.18516103358255},{"$f":"Populace!F788","v":179.34613099032435},{"$f":"Populace!G788","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2031,"X+7",80,31.716099947745651,33.0281025152577,34.366320979549513,"MČ Klánovice","MČ Klánovice",2031,"X+7",80,{"$f":"Populace!D789","v":147.89143429646003},{"$f":"Populace!E789","v":153.39070299733001},{"$f":"Populace!F789","v":158.98809242775519},{"$f":"Populace!G789","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2031,"X+7",81,28.61746109183424,29.739695141113103,30.887513704006246,"MČ Klánovice","MČ Klánovice",2031,"X+7",81,{"$f":"Populace!D790","v":139.97881767210069},{"$f":"Populace!E790","v":145.01780388695636},{"$f":"Populace!F790","v":150.16064087562773},{"$f":"Populace!G790","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2031,"X+7",82,18.408543014835516,19.200054729498198,20.012547416701587,"MČ Klánovice","MČ Klánovice",2031,"X+7",82,{"$f":"Populace!D791","v":138.25340978218662},{"$f":"Populace!E791","v":143.03007803167543},{"$f":"Populace!F791","v":147.91848355602642},{"$f":"Populace!G791","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2031,"X+7",83,22.561146725147928,23.338795038592195,24.137698623052813,"MČ Klánovice","MČ Klánovice",2031,"X+7",83,{"$f":"Populace!D792","v":111.70759194894111},{"$f":"Populace!E792","v":115.82897375230922},{"$f":"Populace!F792","v":120.05335167553383},{"$f":"Populace!G792","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2031,"X+7",84,23.799418626885636,24.529582641526027,25.279641277634429,"MČ Klánovice","MČ Klánovice",2031,"X+7",84,{"$f":"Populace!D793","v":109.78349664400001},{"$f":"Populace!E793","v":113.75797003290245},{"$f":"Populace!F793","v":117.84225059080755},{"$f":"Populace!G793","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2031,"X+7",85,24.031538065743245,24.725724181280086,25.43795795423047,"MČ Klánovice","MČ Klánovice",2031,"X+7",85,{"$f":"Populace!D794","v":98.534962953098614},{"$f":"Populace!E794","v":102.19960200181529},{"$f":"Populace!F794","v":105.97544463692563},{"$f":"Populace!G794","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2031,"X+7",86,16.978610444561273,17.515807486382926,18.068190077246076,"MČ Klánovice","MČ Klánovice",2031,"X+7",86,{"$f":"Populace!D795","v":75.526290793472242},{"$f":"Populace!E795","v":78.624815279831864},{"$f":"Populace!F795","v":81.831110850520872},{"$f":"Populace!G795","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2031,"X+7",87,12.423126980103314,12.88533493048201,13.362847211346581,"MČ Klánovice","MČ Klánovice",2031,"X+7",87,{"$f":"Populace!D796","v":61.064427070625641},{"$f":"Populace!E796","v":63.585785924507974},{"$f":"Populace!F796","v":66.197169618897718},{"$f":"Populace!G796","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2031,"X+7",88,10.438318938414373,10.880004831904408,11.338240515896686,"MČ Klánovice","MČ Klánovice",2031,"X+7",88,{"$f":"Populace!D797","v":46.342729706959076},{"$f":"Populace!E797","v":48.509203945518962},{"$f":"Populace!F797","v":50.763883427596419},{"$f":"Populace!G797","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2031,"X+7",89,7.1728932553486873,7.5112790417622133,7.8637189714200542,"MČ Klánovice","MČ Klánovice",2031,"X+7",89,{"$f":"Populace!D798","v":32.833973746091097},{"$f":"Populace!E798","v":34.58822917874798},{"$f":"Populace!F798","v":36.42456504628872},{"$f":"Populace!G798","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2031,"X+7",90,5.9752783285079882,6.2993926356985277,6.6389231719192843,"MČ Klánovice","MČ Klánovice",2031,"X+7",90,{"$f":"Populace!D799","v":21.035014063209118},{"$f":"Populace!E799","v":22.308079645575091},{"$f":"Populace!F799","v":23.649040612145981},{"$f":"Populace!G799","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2031,"X+7",91,4.0326308383089966,4.2805495140022014,4.5417683040117254,"MČ Klánovice","MČ Klánovice",2031,"X+7",91,{"$f":"Populace!D800","v":19.216242177370781},{"$f":"Populace!E800","v":20.468146770225843},{"$f":"Populace!F800","v":21.79122067546437},{"$f":"Populace!G800","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2031,"X+7",92,2.7427412619986615,2.9315678859635916,3.1316686226681911,"MČ Klánovice","MČ Klánovice",2031,"X+7",92,{"$f":"Populace!D801","v":15.725121983587105},{"$f":"Populace!E801","v":16.894727934401249},{"$f":"Populace!F801","v":18.139939225264534},{"$f":"Populace!G801","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2031,"X+7",93,4.1370643986289268,4.4795695185600639,4.8466488068042164,"MČ Klánovice","MČ Klánovice",2031,"X+7",93,{"$f":"Populace!D802","v":11.793360504026213},{"$f":"Populace!E802","v":12.806903892002627},{"$f":"Populace!F802","v":13.895915345608397},{"$f":"Populace!G802","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2031,"X+7",94,1.5764125508317672,1.7172705928490966,1.8689536084287499,"MČ Klánovice","MČ Klánovice",2031,"X+7",94,{"$f":"Populace!D803","v":6.3032636148942762},{"$f":"Populace!E803","v":6.9019881221067507},{"$f":"Populace!F803","v":7.5496766231590211},{"$f":"Populace!G803","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2031,"X+7",95,1.1193519754383057,1.2345066396867841,1.359824774205141,"MČ Klánovice","MČ Klánovice",2031,"X+7",95,{"$f":"Populace!D804","v":6.4708910595363101},{"$f":"Populace!E804","v":7.1811013652492415},{"$f":"Populace!F804","v":7.9582765510317515},{"$f":"Populace!G804","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2031,"X+7",96,1.6304669599642401,1.8248382900268947,2.0390475782699156,"MČ Klánovice","MČ Klánovice",2031,"X+7",96,{"$f":"Populace!D805","v":5.8202853946416386},{"$f":"Populace!E805","v":6.5439796569917039},{"$f":"Populace!F805","v":7.3446861408369823},{"$f":"Populace!G805","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2031,"X+7",97,0,0,0,"MČ Klánovice","MČ Klánovice",2031,"X+7",97,{"$f":"Populace!D806","v":0.84680657443266449},{"$f":"Populace!E806","v":0.97133838090991009},{"$f":"Populace!F806","v":1.1115136693516181},{"$f":"Populace!G806","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2031,"X+7",98,0,0,0,"MČ Klánovice","MČ Klánovice",2031,"X+7",98,{"$f":"Populace!D807","v":0.22920779315451448},{"$f":"Populace!E807","v":0.26488107465441857},{"$f":"Populace!F807","v":0.30526039815791106},{"$f":"Populace!G807","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2031,"X+7",99,0,0,0,"MČ Klánovice","MČ Klánovice",2031,"X+7",99,{"$f":"Populace!D808","v":0.2186643652989696},{"$f":"Populace!E808","v":0.25830600106240614},{"$f":"Populace!F808","v":0.3040385726274204},{"$f":"Populace!G808","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2031,"X+7",100,0,0,0,"MČ Klánovice","MČ Klánovice",2031,"X+7",100,{"$f":"Populace!D809","v":0},{"$f":"Populace!E809","v":0},{"$f":"Populace!F809","v":1.8933817631273706E-2},{"$f":"Populace!G809","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2032,"X+8",0,33.742104007841213,39.950528364230124,45.489975340516949,"MČ Klánovice","MČ Klánovice",2032,"X+8",0,{"$f":"Populace!D810","v":196.21278965165249},{"$f":"Populace!E810","v":236.94061928144532},{"$f":"Populace!F810","v":280.2089039869029},{"$f":"Populace!G810","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2032,"X+8",1,34.882661842791663,41.240373834978541,47.087738533510162,"MČ Klánovice","MČ Klánovice",2032,"X+8",1,{"$f":"Populace!D811","v":188.35139819401175},{"$f":"Populace!E811","v":229.52332144203177},{"$f":"Populace!F811","v":272.91569636674001},{"$f":"Populace!G811","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2032,"X+8",2,34.537343449335538,40.973277961385108,47.055245070346892,"MČ Klánovice","MČ Klánovice",2032,"X+8",2,{"$f":"Populace!D812","v":180.52085895360665},{"$f":"Populace!E812","v":223.02860464319366},{"$f":"Populace!F812","v":267.42035239896688},{"$f":"Populace!G812","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2032,"X+8",3,33.036423143358846,39.570521459700743,45.704763068372813,"MČ Klánovice","MČ Klánovice",2032,"X+8",3,{"$f":"Populace!D813","v":176.56439437368653},{"$f":"Populace!E813","v":219.24339338312063},{"$f":"Populace!F813","v":263.45426187812768},{"$f":"Populace!G813","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2032,"X+8",4,32.140132912518133,38.754960584586051,44.922029648474023,"MČ Klánovice","MČ Klánovice",2032,"X+8",4,{"$f":"Populace!D814","v":174.03086346812177},{"$f":"Populace!E814","v":216.81500364869936},{"$f":"Populace!F814","v":260.76472903143514},{"$f":"Populace!G814","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2032,"X+8",5,31.861126873029498,38.568680923414654,44.778876165494623,"MČ Klánovice","MČ Klánovice",2032,"X+8",5,{"$f":"Populace!D815","v":171.99003846130111},{"$f":"Populace!E815","v":215.36146150534705},{"$f":"Populace!F815","v":259.51990357065392},{"$f":"Populace!G815","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2032,"X+8",6,33.48615602138797,39.576449759877484,45.518626892803553,"MČ Klánovice","MČ Klánovice",2032,"X+8",6,{"$f":"Populace!D816","v":172.01112152117821},{"$f":"Populace!E816","v":213.13143437744657},{"$f":"Populace!F816","v":254.64981261078935},{"$f":"Populace!G816","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2032,"X+8",7,33.210285289861581,39.028235090195096,44.582297716197253,"MČ Klánovice","MČ Klánovice",2032,"X+8",7,{"$f":"Populace!D817","v":179.03141510952491},{"$f":"Populace!E817","v":218.25459287959211},{"$f":"Populace!F817","v":257.0580187826119},{"$f":"Populace!G817","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2032,"X+8",8,43.705296198609204,48.158982708059376,52.412812419438751,"MČ Klánovice","MČ Klánovice",2032,"X+8",8,{"$f":"Populace!D818","v":198.40114330151448},{"$f":"Populace!E818","v":228.61175052762187},{"$f":"Populace!F818","v":258.82319622517241},{"$f":"Populace!G818","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2032,"X+8",9,48.252541859999923,52.203154213352654,55.953881470758148,"MČ Klánovice","MČ Klánovice",2032,"X+8",9,{"$f":"Populace!D819","v":254.33170918146078},{"$f":"Populace!E819","v":280.83264712513528},{"$f":"Populace!F819","v":307.33429256656007},{"$f":"Populace!G819","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2032,"X+8",10,36.462800843769976,39.912992773948623,43.163281727920221,"MČ Klánovice","MČ Klánovice",2032,"X+8",10,{"$f":"Populace!D820","v":229.66994271689791},{"$f":"Populace!E820","v":253.86933481623538},{"$f":"Populace!F820","v":278.06940693377931},{"$f":"Populace!G820","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2032,"X+8",11,48.627190406093078,51.627811850945399,54.428518516157951,"MČ Klánovice","MČ Klánovice",2032,"X+8",11,{"$f":"Populace!D821","v":284.64219524847499},{"$f":"Populace!E821","v":305.84365491452434},{"$f":"Populace!F821","v":327.04571998129683},{"$f":"Populace!G821","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2032,"X+8",12,38.035965915510225,40.636242823401929,43.036597617413861,"MČ Klánovice","MČ Klánovice",2032,"X+8",12,{"$f":"Populace!D822","v":288.44166681733532},{"$f":"Populace!E822","v":307.84334578375331},{"$f":"Populace!F822","v":327.2456107323917},{"$f":"Populace!G822","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2032,"X+8",13,48.33661037701728,50.537278530775588,52.538015600067453,"MČ Klánovice","MČ Klánovice",2032,"X+8",13,{"$f":"Populace!D823","v":336.00029404156993},{"$f":"Populace!E823","v":352.80420257061485},{"$f":"Populace!F823","v":369.608671134867},{"$f":"Populace!G823","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2032,"X+8",14,53.729892388235015,55.531018303785665,57.132199351203553,"MČ Klánovice","MČ Klánovice",2032,"X+8",14,{"$f":"Populace!D824","v":312.09356006349253},{"$f":"Populace!E824","v":325.79859950343882},{"$f":"Populace!F824","v":339.50411796439619},{"$f":"Populace!G824","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2032,"X+8",15,51.826638367304142,53.427767785854719,55.028967476216025,"MČ Klánovice","MČ Klánovice",2032,"X+8",15,{"$f":"Populace!D825","v":378.5182250379703},{"$f":"Populace!E825","v":391.72614812475865},{"$f":"Populace!F825","v":404.93462057915661},{"$f":"Populace!G825","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2032,"X+8",16,56.475527829466245,58.477117568451199,60.078786663910734,"MČ Klánovice","MČ Klánovice",2032,"X+8",16,{"$f":"Populace!D826","v":327.61258153102142},{"$f":"Populace!E826","v":341.71995994136324},{"$f":"Populace!F826","v":355.82796901976951},{"$f":"Populace!G826","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2032,"X+8",17,63.537426441557386,65.739665844970915,67.542001397707168,"MČ Klánovice","MČ Klánovice",2032,"X+8",17,{"$f":"Populace!D827","v":349.33471448609976},{"$f":"Populace!E827","v":364.6443803790321},{"$f":"Populace!F827","v":379.95481891527481},{"$f":"Populace!G827","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2032,"X+8",18,60.326936174696719,62.729393264262924,64.731974673979224,"MČ Klánovice","MČ Klánovice",2032,"X+8",18,{"$f":"Populace!D828","v":397.01145578404532},{"$f":"Populace!E828","v":414.52480122902284},{"$f":"Populace!F828","v":432.039138183722},{"$f":"Populace!G828","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2032,"X+8",19,60.970046264728289,63.572909276649611,65.775938633297116,"MČ Klánovice","MČ Klánovice",2032,"X+8",19,{"$f":"Populace!D829","v":406.9966167022252},{"$f":"Populace!E829","v":426.41250309313375},{"$f":"Populace!F829","v":445.82967356079712},{"$f":"Populace!G829","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2032,"X+8",20,64.78559493824541,67.789070393694445,70.192765126254201,"MČ Klánovice","MČ Klánovice",2032,"X+8",20,{"$f":"Populace!D830","v":414.57432248062764},{"$f":"Populace!E830","v":435.29273513998407},{"$f":"Populace!F830","v":456.01276134613602},{"$f":"Populace!G830","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2032,"X+8",21,58.947740386450128,62.10093558071442,64.854408779034671,"MČ Klánovice","MČ Klánovice",2032,"X+8",21,{"$f":"Populace!D831","v":409.4336827948224},{"$f":"Populace!E831","v":431.15552138975102},{"$f":"Populace!F831","v":452.87930034745091},{"$f":"Populace!G831","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2032,"X+8",22,69.497471947098632,73.051725851529653,76.006313679228711,"MČ Klánovice","MČ Klánovice",2032,"X+8",22,{"$f":"Populace!D832","v":405.63527280928986},{"$f":"Populace!E832","v":430.05715859384458},{"$f":"Populace!F832","v":454.48144816282138},{"$f":"Populace!G832","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2032,"X+8",23,40.518031712154297,44.168985928348661,47.420328881458929,"MČ Klánovice","MČ Klánovice",2032,"X+8",23,{"$f":"Populace!D833","v":382.64537768412856},{"$f":"Populace!E833","v":409.96589986377836},{"$f":"Populace!F833","v":437.28938960529149},{"$f":"Populace!G833","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2032,"X+8",24,48.991804613726316,53.242928684122461,56.894549255939651,"MČ Klánovice","MČ Klánovice",2032,"X+8",24,{"$f":"Populace!D834","v":348.28146905142398},{"$f":"Populace!E834","v":378.9934540701733},{"$f":"Populace!F834","v":409.70908768330594},{"$f":"Populace!G834","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2032,"X+8",25,41.166839546600769,45.367113641265178,49.167894307063918,"MČ Klánovice","MČ Klánovice",2032,"X+8",25,{"$f":"Populace!D835","v":323.1430891528081},{"$f":"Populace!E835","v":356.04727778735298},{"$f":"Populace!F835","v":388.95560054986487},{"$f":"Populace!G835","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2032,"X+8",26,63.764099016139596,68.318234474238125,72.272885475871561,"MČ Klánovice","MČ Klánovice",2032,"X+8",26,{"$f":"Populace!D836","v":352.64265737704716},{"$f":"Populace!E836","v":387.85190216205831},{"$f":"Populace!F836","v":423.06572935594613},{"$f":"Populace!G836","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2032,"X+8",27,64.629583939587462,69.433583080710804,73.638115178678916,"MČ Klánovice","MČ Klánovice",2032,"X+8",27,{"$f":"Populace!D837","v":332.59241353786729},{"$f":"Populace!E837","v":369.89702933153779},{"$f":"Populace!F837","v":407.20645338653799},{"$f":"Populace!G837","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2032,"X+8",28,52.403481351780442,57.454913558884471,61.906910862569532,"MČ Klánovice","MČ Klánovice",2032,"X+8",28,{"$f":"Populace!D838","v":288.801262731007},{"$f":"Populace!E838","v":327.99751708403721},{"$f":"Populace!F838","v":367.19889736121092},{"$f":"Populace!G838","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2032,"X+8",29,54.13755648817218,59.739173080561507,64.341378940556481,"MČ Klánovice","MČ Klánovice",2032,"X+8",29,{"$f":"Populace!D839","v":284.81493574496199},{"$f":"Populace!E839","v":328.0049368860939},{"$f":"Populace!F839","v":371.20062363808449},{"$f":"Populace!G839","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2032,"X+8",30,41.935340579463237,47.834517159945506,52.934360304174518,"MČ Klánovice","MČ Klánovice",2032,"X+8",30,{"$f":"Populace!D840","v":302.91815893179137},{"$f":"Populace!E840","v":349.90387061993749},{"$f":"Populace!F840","v":396.89615672469483},{"$f":"Populace!G840","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2032,"X+8",31,47.702341862921081,54.101502194804709,59.501421321238084,"MČ Klánovice","MČ Klánovice",2032,"X+8",31,{"$f":"Populace!D841","v":267.76590137286564},{"$f":"Populace!E841","v":317.0361212165983},{"$f":"Populace!F841","v":366.31376017612786},{"$f":"Populace!G841","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2032,"X+8",32,42.261393592064223,49.158342029579671,55.056210541341031,"MČ Klánovice","MČ Klánovice",2032,"X+8",32,{"$f":"Populace!D842","v":219.19994398558339},{"$f":"Populace!E842","v":271.15462564837355},{"$f":"Populace!F842","v":323.11764084360573},{"$f":"Populace!G842","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2032,"X+8",33,51.050663225769398,58.298160073165249,64.546744671543919,"MČ Klánovice","MČ Klánovice",2032,"X+8",33,{"$f":"Populace!D843","v":247.43936591798101},{"$f":"Populace!E843","v":300.99085863646201},{"$f":"Populace!F843","v":354.55176687884705},{"$f":"Populace!G843","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2032,"X+8",34,34.818446022894229,42.311394813394031,49.005657137342375,"MČ Klánovice","MČ Klánovice",2032,"X+8",34,{"$f":"Populace!D844","v":205.55563296570176},{"$f":"Populace!E844","v":260.08995757245725},{"$f":"Populace!F844","v":314.63485884742704},{"$f":"Populace!G844","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2032,"X+8",35,28.680711718873244,36.321300563062373,43.163380174836405,"MČ Klánovice","MČ Klánovice",2032,"X+8",35,{"$f":"Populace!D845","v":203.7983840796482},{"$f":"Populace!E845","v":259.02355009673931},{"$f":"Populace!F845","v":314.26047889156933},{"$f":"Populace!G845","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2032,"X+8",36,34.601381795947731,42.392181488064523,49.384667607735764,"MČ Klánovice","MČ Klánovice",2032,"X+8",36,{"$f":"Populace!D846","v":203.43901671522298},{"$f":"Populace!E846","v":258.95669492575814},{"$f":"Populace!F846","v":314.4871649281576},{"$f":"Populace!G846","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2032,"X+8",37,47.293226890044224,55.236062676292789,62.380801624442611,"MČ Klánovice","MČ Klánovice",2032,"X+8",37,{"$f":"Populace!D847","v":241.62370208260631},{"$f":"Populace!E847","v":296.6442299719414},{"$f":"Populace!F847","v":351.67876304715332},{"$f":"Populace!G847","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2032,"X+8",38,43.183276621221914,51.224626410410124,58.267997477521256,"MČ Klánovice","MČ Klánovice",2032,"X+8",38,{"$f":"Populace!D848","v":235.75193884796624},{"$f":"Populace!E848","v":288.57252322464251},{"$f":"Populace!F848","v":341.40744725160192},{"$f":"Populace!G848","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2032,"X+8",39,54.942661077140421,61.636829165716151,68.33316773625036,"MČ Klánovice","MČ Klánovice",2032,"X+8",39,{"$f":"Populace!D849","v":238.38818109069163},{"$f":"Populace!E849","v":287.5068301607543},{"$f":"Populace!F849","v":336.64031380989604},{"$f":"Populace!G849","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2032,"X+8",40,49.795619241059114,56.189057506142959,62.184719176434257,"MČ Klánovice","MČ Klánovice",2032,"X+8",40,{"$f":"Populace!D850","v":292.48097184913854},{"$f":"Populace!E850","v":339.11227867836976},{"$f":"Populace!F850","v":385.75909008655401},{"$f":"Populace!G850","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2032,"X+8",41,34.627839573221216,40.517417871540594,46.009241279741687,"MČ Klánovice","MČ Klánovice",2032,"X+8",41,{"$f":"Populace!D851","v":249.92487696034698},{"$f":"Populace!E851","v":294.24757341263404},{"$f":"Populace!F851","v":338.58594772869469},{"$f":"Populace!G851","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2032,"X+8",42,32.150958848961082,37.590229625138939,42.631759804400559,"MČ Klánovice","MČ Klánovice",2032,"X+8",42,{"$f":"Populace!D852","v":257.52396973257231},{"$f":"Populace!E852","v":299.04991510885475},{"$f":"Populace!F852","v":340.59216617961465},{"$f":"Populace!G852","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2032,"X+8",43,26.027422360926771,31.064760041490402,35.704384997226676,"MČ Klánovice","MČ Klánovice",2032,"X+8",43,{"$f":"Populace!D853","v":295.95974770751292},{"$f":"Populace!E853","v":335.6007832761411},{"$f":"Populace!F853","v":375.25882100537473},{"$f":"Populace!G853","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2032,"X+8",44,34.967046607224908,39.609729072584173,43.854694833881751,"MČ Klánovice","MČ Klánovice",2032,"X+8",44,{"$f":"Populace!D854","v":318.55019315097547},{"$f":"Populace!E854","v":356.20365683830289},{"$f":"Populace!F854","v":393.87482430648765},{"$f":"Populace!G854","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2032,"X+8",45,38.601212915422991,42.84771119230264,46.696435300958825,"MČ Klánovice","MČ Klánovice",2032,"X+8",45,{"$f":"Populace!D855","v":349.38535636655371},{"$f":"Populace!E855","v":384.66284216993597},{"$f":"Populace!F855","v":419.9583143564339},{"$f":"Populace!G855","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2032,"X+8",46,41.709975994068003,45.561718778952567,49.015553108225333,"MČ Klánovice","MČ Klánovice",2032,"X+8",46,{"$f":"Populace!D856","v":346.20837705952079},{"$f":"Populace!E856","v":379.38889578620342},{"$f":"Populace!F856","v":412.58840791376753},{"$f":"Populace!G856","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2032,"X+8",47,46.151952429779683,49.561610141750293,52.573050369339313,"MČ Klánovice","MČ Klánovice",2032,"X+8",47,{"$f":"Populace!D857","v":382.12388270699705},{"$f":"Populace!E857","v":412.54055853952013},{"$f":"Populace!F857","v":442.97681584694863},{"$f":"Populace!G857","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2032,"X+8",48,41.965648134512961,45.468006943055606,48.77280911602297,"MČ Klánovice","MČ Klánovice",2032,"X+8",48,{"$f":"Populace!D858","v":414.31924578789034},{"$f":"Populace!E858","v":443.56221221249621},{"$f":"Populace!F858","v":472.82689774995174},{"$f":"Populace!G858","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2032,"X+8",49,43.918734599193002,47.224123862791707,50.332162717642568,"MČ Klánovice","MČ Klánovice",2032,"X+8",49,{"$f":"Populace!D859","v":365.73933939572805},{"$f":"Populace!E859","v":393.66380601821299},{"$f":"Populace!F859","v":421.61125357471991},{"$f":"Populace!G859","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2032,"X+8",50,47.001075797005768,50.110242758573925,53.022239429297457,"MČ Klánovice","MČ Klánovice",2032,"X+8",50,{"$f":"Populace!D860","v":425.17483909768856},{"$f":"Populace!E860","v":450.17346116713725},{"$f":"Populace!F860","v":475.19508868089326},{"$f":"Populace!G860","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2032,"X+8",51,49.077801935935739,51.99130852396064,54.70779517369877,"MČ Klánovice","MČ Klánovice",2032,"X+8",51,{"$f":"Populace!D861","v":450.81375125844477},{"$f":"Populace!E861","v":473.86182831986036},{"$f":"Populace!F861","v":496.93442299348271},{"$f":"Populace!G861","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2032,"X+8",52,59.808193220050555,62.536176564048098,65.067261114347829,"MČ Klánovice","MČ Klánovice",2032,"X+8",52,{"$f":"Populace!D862","v":446.61958148010137},{"$f":"Populace!E862","v":467.20123647104668},{"$f":"Populace!F862","v":487.80734029134942},{"$f":"Populace!G862","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2032,"X+8",53,79.309977480186632,81.863726093008779,84.220656766312942,"MČ Klánovice","MČ Klánovice",2032,"X+8",53,{"$f":"Populace!D863","v":507.66794312092372},{"$f":"Populace!E863","v":525.96533577007801},{"$f":"Populace!F863","v":544.28678597969213},{"$f":"Populace!G863","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2032,"X+8",54,68.582448358309449,70.932917452485356,73.086549113346308,"MČ Klánovice","MČ Klánovice",2032,"X+8",54,{"$f":"Populace!D864","v":508.98939391347994},{"$f":"Populace!E864","v":525.56924846101447},{"$f":"Populace!F864","v":542.17194708373995},{"$f":"Populace!G864","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2032,"X+8",55,67.570652252633508,69.729986005558118,71.692381707035011,"MČ Klánovice","MČ Klánovice",2032,"X+8",55,{"$f":"Populace!D865","v":510.85664232782904},{"$f":"Populace!E865","v":526.30223014213789},{"$f":"Populace!F865","v":541.77042007511545},{"$f":"Populace!G865","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2032,"X+8",56,58.854766618539728,60.812409485724032,62.57288392610274,"MČ Klánovice","MČ Klánovice",2032,"X+8",56,{"$f":"Populace!D866","v":504.53415983198238},{"$f":"Populace!E866","v":519.12724706247661},{"$f":"Populace!F866","v":533.74397616418719},{"$f":"Populace!G866","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2032,"X+8",57,77.020124668072427,79.014043024731365,80.811133988100863,"MČ Klánovice","MČ Klánovice",2032,"X+8",57,{"$f":"Populace!D867","v":513.75641943860205},{"$f":"Populace!E867","v":527.847921130759},{"$f":"Populace!F867","v":541.96450762043014},{"$f":"Populace!G867","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2032,"X+8",58,55.541480291836379,57.507817922369028,59.277597561903065,"MČ Klánovice","MČ Klánovice",2032,"X+8",58,{"$f":"Populace!D868","v":414.93049391543025},{"$f":"Populace!E868","v":427.54926045289619},{"$f":"Populace!F868","v":440.19194321248983},{"$f":"Populace!G868","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2032,"X+8",59,52.514484639556855,54.478614379633228,56.24652775641853,"MČ Klánovice","MČ Klánovice",2032,"X+8",59,{"$f":"Populace!D869","v":406.25997866012574},{"$f":"Populace!E869","v":418.41529227631588},{"$f":"Populace!F869","v":430.59639529831293},{"$f":"Populace!G869","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2032,"X+8",60,48.412647376885268,50.377456628312046,52.146456556906301,"MČ Klánovice","MČ Klánovice",2032,"X+8",60,{"$f":"Populace!D870","v":341.47851446787536},{"$f":"Populace!E870","v":353.16098210629605},{"$f":"Populace!F870","v":364.87253346360581},{"$f":"Populace!G870","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2032,"X+8",61,52.009986466413594,53.988893673931813,55.772486182674811,"MČ Klánovice","MČ Klánovice",2032,"X+8",61,{"$f":"Populace!D871","v":361.12466459462928},{"$f":"Populace!E871","v":372.60106881805746},{"$f":"Populace!F871","v":384.10969164940929},{"$f":"Populace!G871","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2032,"X+8",62,45.095052732904605,47.064643954948039,48.839431126837418,"MČ Klánovice","MČ Klánovice",2032,"X+8",62,{"$f":"Populace!D872","v":310.87681936841227},{"$f":"Populace!E872","v":321.89811597032599},{"$f":"Populace!F872","v":332.95531236318055},{"$f":"Populace!G872","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2032,"X+8",63,48.49493723191668,50.486218449980043,52.283362557300777,"MČ Klánovice","MČ Klánovice",2032,"X+8",63,{"$f":"Populace!D873","v":297.20014897864706},{"$f":"Populace!E873","v":307.39090994819662},{"$f":"Populace!F873","v":317.61805314207197},{"$f":"Populace!G873","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2032,"X+8",64,43.671956667809297,45.357661125114916,47.049870474090653,"MČ Klánovice","MČ Klánovice",2032,"X+8",64,{"$f":"Populace!D874","v":276.68937944199399},{"$f":"Populace!E874","v":285.32969121345309},{"$f":"Populace!F874","v":294.00663631674297},{"$f":"Populace!G874","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2032,"X+8",65,39.691302040739615,41.17414239140021,42.66393954782373,"MČ Klánovice","MČ Klánovice",2032,"X+8",65,{"$f":"Populace!D875","v":256.8041937347993},{"$f":"Populace!E875","v":264.38363127966562},{"$f":"Populace!F875","v":272.00033999515551},{"$f":"Populace!G875","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2032,"X+8",66,46.628158354004292,48.257005555804021,49.693233339307774,"MČ Klánovice","MČ Klánovice",2032,"X+8",66,{"$f":"Populace!D876","v":269.12060055308467},{"$f":"Populace!E876","v":276.59405711089255},{"$f":"Populace!F876","v":284.10425572963425},{"$f":"Populace!G876","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2032,"X+8",67,39.976311459760886,41.592687015731002,43.01666508856286,"MČ Klánovice","MČ Klánovice",2032,"X+8",67,{"$f":"Populace!D877","v":256.27737991595518},{"$f":"Populace!E877","v":263.49129993052981},{"$f":"Populace!F877","v":270.7432089186583},{"$f":"Populace!G877","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2032,"X+8",68,35.684890977984445,37.304529756604531,38.73213417712023,"MČ Klánovice","MČ Klánovice",2032,"X+8",68,{"$f":"Populace!D878","v":232.02636291146183},{"$f":"Populace!E878","v":238.76594282892208},{"$f":"Populace!F878","v":245.54438820494948},{"$f":"Populace!G878","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2032,"X+8",69,29.852597786307747,31.454675629061047,32.864985730095349,"MČ Klánovice","MČ Klánovice",2032,"X+8",69,{"$f":"Populace!D879","v":204.8425641071571},{"$f":"Populace!E879","v":211.23861683939282},{"$f":"Populace!F879","v":217.67523325254214},{"$f":"Populace!G879","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2032,"X+8",70,21.643678672374467,23.212245690465807,24.589273740342705,"MČ Klánovice","MČ Klánovice",2032,"X+8",70,{"$f":"Populace!D880","v":181.19764909015282},{"$f":"Populace!E880","v":187.10811770131463},{"$f":"Populace!F880","v":193.05834446438149},{"$f":"Populace!G880","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2032,"X+8",71,36.138519821404444,37.818049055154148,39.307262838088803,"MČ Klánovice","MČ Klánovice",2032,"X+8",71,{"$f":"Populace!D881","v":206.61482204845774},{"$f":"Populace!E881","v":212.67443343074265},{"$f":"Populace!F881","v":218.77578383282085},{"$f":"Populace!G881","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2032,"X+8",72,24.524628411497332,26.136887125878339,27.558956535986567,"MČ Klánovice","MČ Klánovice",2032,"X+8",72,{"$f":"Populace!D882","v":188.15272336276183},{"$f":"Populace!E882","v":193.97217501064802},{"$f":"Populace!F882","v":199.83554723330877},{"$f":"Populace!G882","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2032,"X+8",73,25.713881796765122,27.517396430531825,29.134463206271111,"MČ Klánovice","MČ Klánovice",2032,"X+8",73,{"$f":"Populace!D883","v":192.50534674392139},{"$f":"Populace!E883","v":198.97460122200931},{"$f":"Populace!F883","v":205.50097070618156},{"$f":"Populace!G883","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2032,"X+8",74,32.367189940026243,34.416697532185822,36.284940592219698,"MČ Klánovice","MČ Klánovice",2032,"X+8",74,{"$f":"Populace!D884","v":189.57525410800929},{"$f":"Populace!E884","v":196.42835571149539},{"$f":"Populace!F884","v":203.35107646425035},{"$f":"Populace!G884","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2032,"X+8",75,26.846095845773842,28.855170124521219,30.684528221718395,"MČ Klánovice","MČ Klánovice",2032,"X+8",75,{"$f":"Populace!D885","v":195.24336584354216},{"$f":"Populace!E885","v":202.09085480319641},{"$f":"Populace!F885","v":209.00979769843931},{"$f":"Populace!G885","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2032,"X+8",76,29.339751805651254,31.391761615877694,33.266618715867708,"MČ Klánovice","MČ Klánovice",2032,"X+8",76,{"$f":"Populace!D886","v":187.08510661953025},{"$f":"Populace!E886","v":193.82598321372191},{"$f":"Populace!F886","v":200.64422672012944},{"$f":"Populace!G886","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2032,"X+8",77,20.229657743599581,22.179219573625009,23.952631380092846,"MČ Klánovice","MČ Klánovice",2032,"X+8",77,{"$f":"Populace!D887","v":183.93825110905766},{"$f":"Populace!E887","v":190.83761018149141},{"$f":"Populace!F887","v":197.82621982889771},{"$f":"Populace!G887","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2032,"X+8",78,24.555786834232929,26.259979728003049,27.991044813328404,"MČ Klánovice","MČ Klánovice",2032,"X+8",78,{"$f":"Populace!D888","v":160.72482568555023},{"$f":"Populace!E888","v":167.09606394981881},{"$f":"Populace!F888","v":173.56586727845496},{"$f":"Populace!G888","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2032,"X+8",79,23.195969939156626,24.699826904944516,26.232118880730862,"MČ Klánovice","MČ Klánovice",2032,"X+8",79,{"$f":"Populace!D889","v":175.29650130548953},{"$f":"Populace!E889","v":182.15362166114141},{"$f":"Populace!F889","v":189.12219566090229},{"$f":"Populace!G889","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2032,"X+8",80,28.747428282943879,30.187877563121276,31.659713132500595,"MČ Klánovice","MČ Klánovice",2032,"X+8",80,{"$f":"Populace!D890","v":157.03138975337197},{"$f":"Populace!E890","v":163.23086879375666},{"$f":"Populace!F890","v":169.54967586822659},{"$f":"Populace!G890","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2032,"X+8",81,29.720290483393764,31.045916982313571,32.404280393476476,"MČ Klánovice","MČ Klánovice",2032,"X+8",81,{"$f":"Populace!D891","v":137.83738191551126},{"$f":"Populace!E891","v":143.45641873669496},{"$f":"Populace!F891","v":149.20310654294855},{"$f":"Populace!G891","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2032,"X+8",82,26.607684503547283,27.747809913522467,28.919542354480818,"MČ Klánovice","MČ Klánovice",2032,"X+8",82,{"$f":"Populace!D892","v":129.3404348681272},{"$f":"Populace!E892","v":134.51724259631794},{"$f":"Populace!F892","v":139.82728304078813},{"$f":"Populace!G892","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2032,"X+8",83,16.984320086684964,17.78274253970854,18.606637759942174,"MČ Klánovice","MČ Klánovice",2032,"X+8",83,{"$f":"Populace!D893","v":128.42318207110318},{"$f":"Populace!E893","v":133.56317347422436},{"$f":"Populace!F893","v":138.84497462402769},{"$f":"Populace!G893","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2032,"X+8",84,20.559021519249857,21.364072946109854,22.195347441798098,"MČ Klánovice","MČ Klánovice",2032,"X+8",84,{"$f":"Populace!D894","v":101.04672697874933},{"$f":"Populace!E894","v":105.29481346660461},{"$f":"Populace!F894","v":109.67469660274801},{"$f":"Populace!G894","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2032,"X+8",85,21.418969517842285,22.190707495859463,22.987601434736103,"MČ Klánovice","MČ Klánovice",2032,"X+8",85,{"$f":"Populace!D895","v":98.104607258505752},{"$f":"Populace!E895","v":102.22393598699162},{"$f":"Populace!F895","v":106.48312787426934},{"$f":"Populace!G895","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2032,"X+8",86,21.320060865671692,22.066498720818515,22.836716395166874,"MČ Klánovice","MČ Klánovice",2032,"X+8",86,{"$f":"Populace!D896","v":86.759420943825916},{"$f":"Populace!E896","v":90.558641611081057},{"$f":"Populace!F896","v":94.499110704234653},{"$f":"Populace!G896","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2032,"X+8",87,14.881970736597879,15.454246664559317,16.046399183184285,"MČ Klánovice","MČ Klánovice",2032,"X+8",87,{"$f":"Populace!D897","v":65.569968861354056},{"$f":"Populace!E897","v":68.744850889748264},{"$f":"Populace!F897","v":72.053835286563086},{"$f":"Populace!G897","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2032,"X+8",88,10.670380483618912,11.152570909111581,11.654373068694841,"MČ Klánovice","MČ Klánovice",2032,"X+8",88,{"$f":"Populace!D898","v":52.032421872370278},{"$f":"Populace!E898","v":54.621044630182681},{"$f":"Populace!F898","v":57.323402397519416},{"$f":"Populace!G898","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2032,"X+8",89,8.79836929734644,9.2508489350943606,9.724168603458935,"MČ Klánovice","MČ Klánovice",2032,"X+8",89,{"$f":"Populace!D899","v":38.746494451026834},{"$f":"Populace!E899","v":40.930388534418562},{"$f":"Populace!F899","v":43.223356879451963},{"$f":"Populace!G899","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2032,"X+8",90,5.9356298284268814,6.2765560725671641,6.6349163033503604,"MČ Klánovice","MČ Klánovice",2032,"X+8",90,{"$f":"Populace!D900","v":26.860101850992486},{"$f":"Populace!E900","v":28.590343354318239},{"$f":"Populace!F900","v":30.419592874361438},{"$f":"Populace!G900","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2032,"X+8",91,4.8273905654790088,5.1461936225449065,5.4836679471367207,"MČ Klánovice","MČ Klánovice",2032,"X+8",91,{"$f":"Populace!D901","v":16.83330496081712},{"$f":"Populace!E901","v":18.061400475732558},{"$f":"Populace!F901","v":19.369324030613477},{"$f":"Populace!G901","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,91]
[2032,"X+8",92,3.1782746572550522,3.4164266198225453,3.6703290407179301,"MČ Klánovice","MČ Klánovice",2032,"X+8",92,{"$f":"Populace!D902","v":14.978166143810002},{"$f":"Populace!E902","v":16.166583662128875},{"$f":"Populace!F902","v":17.438235330952114},{"$f":"Populace!G902","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,92]
[2032,"X+8",93,2.1071398286650509,2.2843264131518142,2.4745860113571041,"MČ Klánovice","MČ Klánovice",2032,"X+8",93,{"$f":"Populace!D903","v":11.908200088142864},{"$f":"Populace!E903","v":12.987331004356495},{"$f":"Populace!F903","v":14.152449650396544},{"$f":"Populace!G903","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,93]
[2032,"X+8",94,3.0617398214751907,3.3702340268494444,3.7059860272641538,"MČ Klánovice","MČ Klánovice",2032,"X+8",94,{"$f":"Populace!D904","v":8.6404121355998402},{"$f":"Populace!E904","v":9.5446232151215469},{"$f":"Populace!F904","v":10.531791074058171},{"$f":"Populace!G904","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2032,"X+8",95,1.1373547219863251,1.2616666843714777,1.3978071296835703,"MČ Klánovice","MČ Klánovice",2032,"X+8",95,{"$f":"Populace!D905","v":4.4867839638058342},{"$f":"Populace!E905","v":5.007175516757675},{"$f":"Populace!F905","v":5.5801642820458586},{"$f":"Populace!G905","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2032,"X+8",96,0.77870002474433619,0.8766427390949636,0.98528369852504338,"MČ Klánovice","MČ Klánovice",2032,"X+8",96,{"$f":"Populace!D906","v":4.4357553957095313},{"$f":"Populace!E906","v":5.0296278481228684},{"$f":"Populace!F906","v":5.6926382647027394},{"$f":"Populace!G906","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2032,"X+8",97,1.0905481610245977,1.2492559851789236,1.4279807814639058,"MČ Klánovice","MČ Klánovice",2032,"X+8",97,{"$f":"Populace!D907","v":3.8449898353910541},{"$f":"Populace!E907","v":4.4284861607746686},{"$f":"Populace!F907","v":5.0887003130310937},{"$f":"Populace!G907","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2032,"X+8",98,0,0,0,"MČ Klánovice","MČ Klánovice",2032,"X+8",98,{"$f":"Populace!D908","v":0.53509357302900196},{"$f":"Populace!E908","v":0.63076383951518211},{"$f":"Populace!F908","v":0.74122684686596252},{"$f":"Populace!G908","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,98]
[2032,"X+8",99,0,0,0,"MČ Klánovice","MČ Klánovice",2032,"X+8",99,{"$f":"Populace!D909","v":0.14013702816570656},{"$f":"Populace!E909","v":0.1668491716631825},{"$f":"Populace!F909","v":0.19793300646181247},{"$f":"Populace!G909","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,99]
[2032,"X+8",100,0,0,0,"MČ Klánovice","MČ Klánovice",2032,"X+8",100,{"$f":"Populace!D910","v":0},{"$f":"Populace!E910","v":0},{"$f":"Populace!F910","v":1.5201928631371021E-2},{"$f":"Populace!G910","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,100]
[2033,"X+9",0,35.551673585682821,42.222241667402187,48.250974620712789,"MČ Klánovice","MČ Klánovice",2033,"X+9",0,{"$f":"Populace!D911","v":202.36062457515123},{"$f":"Populace!E911","v":246.43290224772215},{"$f":"Populace!F911","v":293.34875599610768},{"$f":"Populace!G911","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,0]
[2033,"X+9",1,35.59381961856657,42.900823837991474,48.740243546030214,"MČ Klánovice","MČ Klánovice",2033,"X+9",1,{"$f":"Populace!D912","v":193.28279841102136},{"$f":"Populace!E912","v":237.90613302725365},{"$f":"Populace!F912","v":285.07016386692112},{"$f":"Populace!G912","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2033,"X+9",2,35.716894546711856,43.020225195877828,49.221061537828717,"MČ Klánovice","MČ Klánovice",2033,"X+9",2,{"$f":"Populace!D913","v":184.43566375471426},{"$f":"Populace!E913","v":230.50505956334078},{"$f":"Populace!F913","v":278.79506695560724},{"$f":"Populace!G913","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2033,"X+9",3,34.350912334544248,41.685721205857803,48.067663943968014,"MČ Klánovice","MČ Klánovice",2033,"X+9",3,{"$f":"Populace!D914","v":178.70474207165523},{"$f":"Populace!E914","v":225.00957099908226},{"$f":"Populace!F914","v":273.19861608136046},{"$f":"Populace!G914","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2033,"X+9",4,32.851953487556173,40.285152601044111,46.719530626596622,"MČ Klánovice","MČ Klánovice",2033,"X+9",4,{"$f":"Populace!D915","v":174.75309325435194},{"$f":"Populace!E915","v":221.22999631327497},{"$f":"Populace!F915","v":269.23894271276305},{"$f":"Populace!G915","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2033,"X+9",5,31.95711016442187,39.471233431254127,45.938574578236135,"MČ Klánovice","MČ Klánovice",2033,"X+9",5,{"$f":"Populace!D916","v":170.72275645597944},{"$f":"Populace!E916","v":217.80540215530107},{"$f":"Populace!F916","v":266.0537723464966},{"$f":"Populace!G916","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2033,"X+9",6,33.899422449256477,40.806632902236629,47.016828447638254,"MČ Klánovice","MČ Klánovice",2033,"X+9",6,{"$f":"Populace!D917","v":169.48250723753108},{"$f":"Populace!E917","v":214.35249535290586},{"$f":"Populace!F917","v":260.00965090391509},{"$f":"Populace!G917","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2033,"X+9",7,33.424379574357417,39.814353128263882,45.856544873718335,"MČ Klánovice","MČ Klánovice",2033,"X+9",7,{"$f":"Populace!D918","v":174.40304611750383},{"$f":"Populace!E918","v":217.12193261367889},{"$f":"Populace!F918","v":260.23904886598507},{"$f":"Populace!G918","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2033,"X+9",8,33.148276563007997,39.265887687934779,44.919956778207265,"MČ Klánovice","MČ Klánovice",2033,"X+9",8,{"$f":"Populace!D919","v":179.62190936766663},{"$f":"Populace!E919","v":220.24356764315232},{"$f":"Populace!F919","v":260.44569134443617},{"$f":"Populace!G919","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,8]
[2033,"X+9",9,43.642168335733118,48.395577427860601,52.74947569891777,"MČ Klánovice","MČ Klánovice",2033,"X+9",9,{"$f":"Populace!D920","v":196.08893280884467},{"$f":"Populace!E920","v":227.59835325859075},{"$f":"Populace!F920","v":259.1087889559717},{"$f":"Populace!G920","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2033,"X+9",10,48.18859099703343,52.438946807468838,56.289769377737251,"MČ Klánovice","MČ Klánovice",2033,"X+9",10,{"$f":"Populace!D921","v":256.7137938633025},{"$f":"Populace!E921","v":284.81379383311116},{"$f":"Populace!F921","v":312.91468036376},{"$f":"Populace!G921","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2033,"X+9",11,36.399217408844009,40.149132645596453,43.499500067478664,"MČ Klánovice","MČ Klánovice",2033,"X+9",11,{"$f":"Populace!D922","v":232.75149091615481},{"$f":"Populace!E922","v":258.84989489299221},{"$f":"Populace!F922","v":284.94916551609873},{"$f":"Populace!G922","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2033,"X+9",12,48.562129448982603,51.862550574956742,54.763413534567917,"MČ Klánovice","MČ Klánovice",2033,"X+9",12,{"$f":"Populace!D923","v":286.61649205034996},{"$f":"Populace!E923","v":309.81735280110786},{"$f":"Populace!F923","v":333.01900119072343},{"$f":"Populace!G923","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2033,"X+9",13,37.971513068619402,40.871570183214125,43.3720626158984,"MČ Klánovice","MČ Klánovice",2033,"X+9",13,{"$f":"Populace!D924","v":283.21207277810618},{"$f":"Populace!E924","v":303.81327321685882},{"$f":"Populace!F924","v":324.41524836001179},{"$f":"Populace!G924","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,13]
[2033,"X+9",14,48.270481604391648,50.771019290190409,52.871985042478585,"MČ Klánovice","MČ Klánovice",2033,"X+9",14,{"$f":"Populace!D925","v":338.76144897189874},{"$f":"Populace!E925","v":356.76531588313981},{"$f":"Populace!F925","v":374.76993190715973},{"$f":"Populace!G925","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,14]
[2033,"X+9",15,53.722479122404778,55.523719207860225,57.125069321209068,"MČ Klánovice","MČ Klánovice",2033,"X+9",15,{"$f":"Populace!D926","v":317.05007331466857},{"$f":"Populace!E926","v":331.75533209547501},{"$f":"Populace!F926","v":346.46125497924265},{"$f":"Populace!G926","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,15]
[2033,"X+9",16,51.697115291677008,53.898087836664871,55.699773788015314,"MČ Klánovice","MČ Klánovice",2033,"X+9",16,{"$f":"Populace!D927","v":374.95524392324808},{"$f":"Populace!E927","v":390.66401287780593},{"$f":"Populace!F927","v":406.3735464343178},{"$f":"Populace!G927","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,16]
[2033,"X+9",17,56.342547002537898,58.943979456462259,60.746257767809254,"MČ Klánovice","MČ Klánovice",2033,"X+9",17,{"$f":"Populace!D928","v":322.94418744499268},{"$f":"Populace!E928","v":339.65202640018617},{"$f":"Populace!F928","v":356.36077552434574},{"$f":"Populace!G928","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2033,"X+9",18,63.399005254800855,66.201170961988282,68.204255662297157,"MČ Klánovice","MČ Klánovice",2033,"X+9",18,{"$f":"Populace!D929","v":350.74431528774687},{"$f":"Populace!E929","v":369.55454452412692},{"$f":"Populace!F929","v":388.36592033532372},{"$f":"Populace!G929","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2033,"X+9",19,60.185204239629059,63.187532801753044,65.390873231368388,"MČ Klánovice","MČ Klánovice",2033,"X+9",19,{"$f":"Populace!D930","v":394.38776022859986},{"$f":"Populace!E930","v":415.40183411538942},{"$f":"Populace!F930","v":436.41741536056452},{"$f":"Populace!G930","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2033,"X+9",20,62.865073904889506,66.267604587513603,68.671544873898981,"MČ Klánovice","MČ Klánovice",2033,"X+9",20,{"$f":"Populace!D931","v":403.6515235106948},{"$f":"Populace!E931","v":426.26780752988435},{"$f":"Populace!F931","v":448.88602627155478},{"$f":"Populace!G931","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2033,"X+9",21,65.658845013337299,69.308671106229951,71.966566811651489,"MČ Klánovice","MČ Klánovice",2033,"X+9",21,{"$f":"Populace!D932","v":411.42023664761678},{"$f":"Populace!E932","v":435.13869335859437},{"$f":"Populace!F932","v":458.85949226173915},{"$f":"Populace!G932","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,21]
[2033,"X+9",22,60.84439748092764,64.797058075363893,67.751232681233489,"MČ Klánovice","MČ Klánovice",2033,"X+9",22,{"$f":"Populace!D933","v":410.37302815268379},{"$f":"Populace!E933","v":435.99483831752497},{"$f":"Populace!F933","v":461.61935586976824},{"$f":"Populace!G933","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,22]
[2033,"X+9",23,69.352855150844704,73.506736168460364,76.661957988985307,"MČ Klánovice","MČ Klánovice",2033,"X+9",23,{"$f":"Populace!D934","v":400.37742997867781},{"$f":"Populace!E934","v":428.89825267917524},{"$f":"Populace!F934","v":457.42233608309994},{"$f":"Populace!G934","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,23]
[2033,"X+9",24,42.423118626695853,46.873085395059093,50.324653644485835,"MČ Klánovice","MČ Klánovice",2033,"X+9",24,{"$f":"Populace!D935","v":390.09302625707892},{"$f":"Populace!E935","v":421.81103279334252},{"$f":"Populace!F935","v":453.53298268699928},{"$f":"Populace!G935","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2033,"X+9",25,49.874575021043754,54.771400943684768,58.676516243203096,"MČ Klánovice","MČ Klánovice",2033,"X+9",25,{"$f":"Populace!D936","v":354.44398833666492},{"$f":"Populace!E936","v":389.85144267792958},{"$f":"Populace!F936","v":425.26365182947467},{"$f":"Populace!G936","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2033,"X+9",26,41.99153436408082,47.137259716058189,51.291508315495747,"MČ Klánovice","MČ Klánovice",2033,"X+9",26,{"$f":"Populace!D937","v":321.1195698265895},{"$f":"Populace!E937","v":358.91753011302126},{"$f":"Populace!F937","v":396.72083381703703},{"$f":"Populace!G937","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2033,"X+9",27,64.579974014404769,70.079814700834859,74.388292163153551,"MČ Klánovice","MČ Klánovice",2033,"X+9",27,{"$f":"Populace!D938","v":350.90238332927356},{"$f":"Populace!E938","v":391.7050510734565},{"$f":"Populace!F938","v":432.51362498244748},{"$f":"Populace!G938","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2033,"X+9",28,65.444458486982398,71.194042084785195,75.752310489869004,"MČ Klánovice","MČ Klánovice",2033,"X+9",28,{"$f":"Populace!D939","v":333.0603068194257},{"$f":"Populace!E939","v":375.75672331770011},{"$f":"Populace!F939","v":418.45939504985631},{"$f":"Populace!G939","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2033,"X+9",29,53.161772702520636,59.564852078005813,64.363731568662701,"MČ Klánovice","MČ Klánovice",2033,"X+9",29,{"$f":"Populace!D940","v":289.48105837413044},{"$f":"Populace!E940","v":335.8670459077091},{"$f":"Populace!F940","v":382.25975620838716},{"$f":"Populace!G940","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,29]
[2033,"X+9",30,54.892666539357521,61.738964650429196,66.794663629791671,"MČ Klánovice","MČ Klánovice",2033,"X+9",30,{"$f":"Populace!D941","v":289.89080595939225},{"$f":"Populace!E941","v":339.86788751054149},{"$f":"Populace!F941","v":389.85253510133128},{"$f":"Populace!G941","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,30]
[2033,"X+9",31,43.713640829342637,51.010187001337641,56.509711561332807,"MČ Klánovice","MČ Klánovice",2033,"X+9",31,{"$f":"Populace!D942","v":302.57364333089686},{"$f":"Populace!E942","v":355.74423622351748},{"$f":"Populace!F942","v":408.92360033992384},{"$f":"Populace!G942","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,31]
[2033,"X+9",32,49.476117675413533,57.272318287152757,63.071826300965377,"MČ Klánovice","MČ Klánovice",2033,"X+9",32,{"$f":"Populace!D943","v":270.83466030575892},{"$f":"Populace!E943","v":326.8864058585624},{"$f":"Populace!F943","v":382.94803901134497},{"$f":"Populace!G943","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2033,"X+9",33,43.016345171733249,51.263143873527362,57.506722139226795,"MČ Klánovice","MČ Klánovice",2033,"X+9",33,{"$f":"Populace!D944","v":219.08278594938892},{"$f":"Populace!E944","v":277.01528143547262},{"$f":"Populace!F944","v":334.95888233173434},{"$f":"Populace!G944","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2033,"X+9",34,50.778026080432014,59.222019049325915,65.869529959170933,"MČ Klánovice","MČ Klánovice",2033,"X+9",34,{"$f":"Populace!D945","v":242.59598357619109},{"$f":"Populace!E945","v":301.82379479218048},{"$f":"Populace!F945","v":361.06406690498955},{"$f":"Populace!G945","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2033,"X+9",35,34.554449831238081,43.243062301388349,50.33533578486297,"MČ Klánovice","MČ Klánovice",2033,"X+9",35,{"$f":"Populace!D946","v":201.82913981377843},{"$f":"Populace!E946","v":261.93629012025855},{"$f":"Populace!F946","v":322.0573302459062},{"$f":"Populace!G946","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2033,"X+9",36,28.419571728766414,37.255278465821753,44.494891335300352,"MČ Klánovice","MČ Klánovice",2033,"X+9",36,{"$f":"Populace!D947","v":204.76257331804152},{"$f":"Populace!E947","v":265.85824632158221},{"$f":"Populace!F947","v":326.96927028506957},{"$f":"Populace!G947","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2033,"X+9",37,34.334008746222636,43.319765132922541,50.709699692707943,"MČ Klánovice","MČ Klánovice",2033,"X+9",37,{"$f":"Populace!D948","v":197.39054356259064},{"$f":"Populace!E948","v":257.77645037206497},{"$f":"Populace!F948","v":318.17902401325557},{"$f":"Populace!G948","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,37]
[2033,"X+9",38,48.032915643218161,57.324023547457578,64.813135460727324,"MČ Klánovice","MČ Klánovice",2033,"X+9",38,{"$f":"Populace!D949","v":236.42839893310477},{"$f":"Populace!E949","v":296.41670487637248},{"$f":"Populace!F949","v":356.42315748904707},{"$f":"Populace!G949","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,38]
[2033,"X+9",39,43.145531165893644,51.181907958973085,58.221962654423137,"MČ Klánovice","MČ Klánovice",2033,"X+9",39,{"$f":"Populace!D950","v":241.44482270453051},{"$f":"Populace!E950","v":297.33206614820512},{"$f":"Populace!F950","v":353.23795774068594},{"$f":"Populace!G950","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,39]
[2033,"X+9",40,54.769121244199837,62.059409433966906,68.953091156969748,"MČ Klánovice","MČ Klánovice",2033,"X+9",40,{"$f":"Populace!D951","v":245.46188276071601},{"$f":"Populace!E951","v":298.24725612264098},{"$f":"Populace!F951","v":351.05185586329571},{"$f":"Populace!G951","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2033,"X+9",41,49.622229070532313,56.611393707297317,62.804518064631715,"MČ Klánovice","MČ Klánovice",2033,"X+9",41,{"$f":"Populace!D952","v":298.67537785759077},{"$f":"Populace!E952","v":349.775072929999},{"$f":"Populace!F952","v":400.89487356029059},{"$f":"Populace!G952","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2033,"X+9",42,34.465512329007964,40.950100667521156,46.638749476804549,"MČ Klánovice","MČ Klánovice",2033,"X+9",42,{"$f":"Populace!D953","v":248.42957942524302},{"$f":"Populace!E953","v":295.91771356074707},{"$f":"Populace!F953","v":343.426370702501},{"$f":"Populace!G953","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2033,"X+9",43,31.98773307791302,38.021804780102791,43.260050813888526,"MČ Klánovice","MČ Klánovice",2033,"X+9",43,{"$f":"Populace!D954","v":259.3883502783757},{"$f":"Populace!E954","v":304.67951553618514},{"$f":"Populace!F954","v":349.9920426150768},{"$f":"Populace!G954","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2033,"X+9",44,25.86963468061635,31.501195836024664,36.337077643348138,"MČ Klánovice","MČ Klánovice",2033,"X+9",44,{"$f":"Populace!D955","v":299.93309803032139},{"$f":"Populace!E955","v":343.14031829643034},{"$f":"Populace!F955","v":386.36993043564871},{"$f":"Populace!G955","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,44]
[2033,"X+9",45,34.788521045422691,40.026159967913955,44.468231954375497,"MČ Klánovice","MČ Klánovice",2033,"X+9",45,{"$f":"Populace!D956","v":319.53933202663694},{"$f":"Populace!E956","v":360.6597804958422},{"$f":"Populace!F956","v":401.803639530623},{"$f":"Populace!G956","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,45]
[2033,"X+9",46,38.410520157215259,43.252461481498848,47.298871118644925,"MČ Klánovice","MČ Klánovice",2033,"X+9",46,{"$f":"Populace!D957","v":349.97408439275114},{"$f":"Populace!E957","v":388.02111273336391},{"$f":"Populace!F957","v":426.0920530182143},{"$f":"Populace!G957","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,46]
[2033,"X+9",47,41.506005787952937,45.953882958940106,49.606163877350028,"MČ Klánovice","MČ Klánovice",2033,"X+9",47,{"$f":"Populace!D958","v":343.35273091701617},{"$f":"Populace!E958","v":378.70263485144199},{"$f":"Populace!F958","v":414.07767946306467},{"$f":"Populace!G958","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,47]
[2033,"X+9",48,45.992400669278702,49.699381759497797,52.81020377239355,"MČ Klánovice","MČ Klánovice",2033,"X+9",48,{"$f":"Populace!D959","v":380.42438844997804},{"$f":"Populace!E959","v":412.71669736665854},{"$f":"Populace!F959","v":445.03479004033346},{"$f":"Populace!G959","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2033,"X+9",49,41.809052330837289,45.607720631059934,49.010514003570904,"MČ Klánovice","MČ Klánovice",2033,"X+9",49,{"$f":"Populace!D960","v":410.9504047616482},{"$f":"Populace!E960","v":442.57341820462977},{"$f":"Populace!F960","v":474.22470891797491},{"$f":"Populace!G960","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2033,"X+9",50,43.743119709404652,47.345318508598027,50.551955641940168,"MČ Klánovice","MČ Klánovice",2033,"X+9",50,{"$f":"Populace!D961","v":360.30169353677439},{"$f":"Populace!E961","v":389.70058009852096},{"$f":"Populace!F961","v":419.12941103386993},{"$f":"Populace!G961","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2033,"X+9",51,46.803819696630747,50.210382910282675,53.221689181728252,"MČ Klánovice","MČ Klánovice",2033,"X+9",51,{"$f":"Populace!D962","v":422.7703802946229},{"$f":"Populace!E962","v":448.95614167432484},{"$f":"Populace!F962","v":475.17186330420316},{"$f":"Populace!G962","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2033,"X+9",52,48.857583998697109,52.069136133509453,54.885717607384045,"MČ Klánovice","MČ Klánovice",2033,"X+9",52,{"$f":"Populace!D963","v":447.05664004770563},{"$f":"Populace!E963","v":471.40185380959866},{"$f":"Populace!F963","v":495.77873006265287},{"$f":"Populace!G963","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2033,"X+9",53,59.528522952341916,62.556951196583029,65.190671508051025,"MČ Klánovice","MČ Klánovice",2033,"X+9",53,{"$f":"Populace!D964","v":443.8395265821535},{"$f":"Populace!E964","v":465.62443360095529},{"$f":"Populace!F964","v":487.44089858998666},{"$f":"Populace!G964","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2033,"X+9",54,78.932309558722764,81.79080080759104,84.254800252122067,"MČ Klánovice","MČ Klánovice",2033,"X+9",54,{"$f":"Populace!D965","v":506.96256170970628},{"$f":"Populace!E965","v":526.98436186624531},{"$f":"Populace!F965","v":547.03722937938392},{"$f":"Populace!G965","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,54]
[2033,"X+9",55,68.221330142991221,70.875656017234604,73.135573162423754,"MČ Klánovice","MČ Klánovice",2033,"X+9",55,{"$f":"Populace!D966","v":509.11319696652072},{"$f":"Populace!E966","v":527.32991129033053},{"$f":"Populace!F966","v":545.57651843496865},{"$f":"Populace!G966","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2033,"X+9",56,67.18534422037115,69.649645129586986,71.719534275487348,"MČ Klánovice","MČ Klánovice",2033,"X+9",56,{"$f":"Populace!D967","v":510.03837132861804},{"$f":"Populace!E967","v":526.83006594148219},{"$f":"Populace!F967","v":543.65162916179588},{"$f":"Populace!G967","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2033,"X+9",57,58.487487999048099,60.749310780776234,62.616590825388627,"MČ Klánovice","MČ Klánovice",2033,"X+9",57,{"$f":"Populace!D968","v":501.49346822295661},{"$f":"Populace!E968","v":517.43955653496232},{"$f":"Populace!F968","v":533.41690346952737},{"$f":"Populace!G968","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2033,"X+9",58,76.51157708181546,78.81512136810386,80.724719485084762,"MČ Klánovice","MČ Klánovice",2033,"X+9",58,{"$f":"Populace!D969","v":507.59209691065325},{"$f":"Populace!E969","v":522.75086354114126},{"$f":"Populace!F969","v":537.9428985229797},{"$f":"Populace!G969","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2033,"X+9",59,55.12099781496012,57.391674172645764,59.268940204587196,"MČ Klánovice","MČ Klánovice",2033,"X+9",59,{"$f":"Populace!D970","v":413.09680327433159},{"$f":"Populace!E970","v":426.76805311170779},{"$f":"Populace!F970","v":440.47129854755963},{"$f":"Populace!G970","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2033,"X+9",60,52.085967475129088,54.35335378650133,56.228009026165545,"MČ Klánovice","MČ Klánovice",2033,"X+9",60,{"$f":"Populace!D971","v":402.39953130773188},{"$f":"Populace!E971","v":415.4119963390159},{"$f":"Populace!F971","v":428.45890950633736},{"$f":"Populace!G971","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,60]
[2033,"X+9",61,47.962436016935513,50.229767169197231,52.105175998092861,"MČ Klánovice","MČ Klánovice",2033,"X+9",61,{"$f":"Populace!D972","v":339.55999234055474},{"$f":"Populace!E972","v":352.28544149443974},{"$f":"Populace!F972","v":365.04931902081859},{"$f":"Populace!G972","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,61]
[2033,"X+9",62,51.485749558801757,53.768645586683292,55.660565888682882,"MČ Klánovice","MČ Klánovice",2033,"X+9",62,{"$f":"Populace!D973","v":356.91758579980961},{"$f":"Populace!E973","v":369.25029207740653},{"$f":"Populace!F973","v":381.62549291065324},{"$f":"Populace!G973","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,62]
[2033,"X+9",63,44.586480693808156,46.857382753528341,48.738260909195546,"MČ Klánovice","MČ Klánovice",2033,"X+9",63,{"$f":"Populace!D974","v":306.75393338472026},{"$f":"Populace!E974","v":318.619151949936},{"$f":"Populace!F974","v":330.53130226034864},{"$f":"Populace!G974","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2033,"X+9",64,47.946062010330024,49.941228690546438,51.747209590811508,"MČ Klánovice","MČ Klánovice",2033,"X+9",64,{"$f":"Populace!D975","v":293.62608919070249},{"$f":"Populace!E975","v":303.87052525720651},{"$f":"Populace!F975","v":314.16254709387863},{"$f":"Populace!G975","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2033,"X+9",65,43.123695521210387,44.815077427961754,46.514923857723808,"MČ Klánovice","MČ Klánovice",2033,"X+9",65,{"$f":"Populace!D976","v":270.7604304138406},{"$f":"Populace!E976","v":279.66851815477696},{"$f":"Populace!F976","v":288.62371871484891},{"$f":"Populace!G976","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2033,"X+9",66,39.080651826144624,40.86967287551083,42.467847586015907,"MČ Klánovice","MČ Klánovice",2033,"X+9",66,{"$f":"Populace!D977","v":253.9886339643603},{"$f":"Populace!E977","v":262.64144456545273},{"$f":"Populace!F977","v":271.34179354988078},{"$f":"Populace!G977","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2033,"X+9",67,45.842740621914444,47.781205861932946,49.333437398361077,"MČ Klánovice","MČ Klánovice",2033,"X+9",67,{"$f":"Populace!D978","v":264.94663295908629},{"$f":"Populace!E978","v":273.21472883608811},{"$f":"Populace!F978","v":281.5307928896741},{"$f":"Populace!G978","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,67]
[2033,"X+9",68,39.230503796318231,41.152149268431828,42.688407702715907,"MČ Klánovice","MČ Klánovice",2033,"X+9",68,{"$f":"Populace!D979","v":250.13763640544624},{"$f":"Populace!E979","v":257.94671551136037},{"$f":"Populace!F979","v":265.80566076765456},{"$f":"Populace!G979","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,68]
[2033,"X+9",69,34.923976463918038,36.846468833777848,38.384666994095596,"MČ Klánovice","MČ Klánovice",2033,"X+9",69,{"$f":"Populace!D980","v":225.84484528370137},{"$f":"Populace!E980","v":233.17776364910571},{"$f":"Populace!F980","v":240.56171619822968},{"$f":"Populace!G980","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,69]
[2033,"X+9",70,29.15004047993321,31.049307769630545,32.565300106565203,"MČ Klánovice","MČ Klánovice",2033,"X+9",70,{"$f":"Populace!D981","v":198.8188099259927},{"$f":"Populace!E981","v":205.79533565369707},{"$f":"Populace!F981","v":212.82501483109348},{"$f":"Populace!G981","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,70]
[2033,"X+9",71,21.055422445401263,22.912849665122074,24.388039579703641,"MČ Klánovice","MČ Klánovice",2033,"X+9",71,{"$f":"Populace!D982","v":177.03164939827525},{"$f":"Populace!E982","v":183.71737889094487},{"$f":"Populace!F982","v":190.45563273559435},{"$f":"Populace!G982","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2033,"X+9",72,35.126182506879559,37.10777244344726,38.709603574460445,"MČ Klánovice","MČ Klánovice",2033,"X+9",72,{"$f":"Populace!D983","v":199.70483820592364},{"$f":"Populace!E983","v":206.36761026907683},{"$f":"Populace!F983","v":213.0864485534029},{"$f":"Populace!G983","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2033,"X+9",73,23.748819970205631,25.649221379773952,27.170887647007564,"MČ Klánovice","MČ Klánovice",2033,"X+9",73,{"$f":"Populace!D984","v":179.97039915415661},{"$f":"Populace!E984","v":186.48993641481263},{"$f":"Populace!F984","v":193.06865246792188},{"$f":"Populace!G984","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2033,"X+9",74,24.84323487689587,26.928949435001179,28.641254605762462,"MČ Klánovice","MČ Klánovice",2033,"X+9",74,{"$f":"Populace!D985","v":184.886107200704},{"$f":"Populace!E985","v":191.94448017204186},{"$f":"Populace!F985","v":199.07833541270139},{"$f":"Populace!G985","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2033,"X+9",75,31.177945514858131,33.510831283971243,35.477355824153257,"MČ Klánovice","MČ Klánovice",2033,"X+9",75,{"$f":"Populace!D986","v":183.15662530885243},{"$f":"Populace!E986","v":190.79508110082969},{"$f":"Populace!F986","v":198.52415757486096},{"$f":"Populace!G986","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,75]
[2033,"X+9",76,25.757185477404725,28.039631050825118,29.958385508719182,"MČ Klánovice","MČ Klánovice",2033,"X+9",76,{"$f":"Populace!D987","v":186.0642227416202},{"$f":"Populace!E987","v":193.51848544316115},{"$f":"Populace!F987","v":201.06732988290412},{"$f":"Populace!G987","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,76]
[2033,"X+9",77,28.043959277720507,30.36980311620669,32.336070979382868,"MČ Klánovice","MČ Klánovice",2033,"X+9",77,{"$f":"Populace!D988","v":177.50276797976022},{"$f":"Populace!E988","v":184.84701611230668},{"$f":"Populace!F988","v":192.29349251704389},{"$f":"Populace!G988","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,77]
[2033,"X+9",78,19.295018560567215,21.200357469936254,22.947975146361941,"MČ Klánovice","MČ Klánovice",2033,"X+9",78,{"$f":"Populace!D989","v":173.96234287087813},{"$f":"Populace!E989","v":181.06339914909461},{"$f":"Populace!F989","v":188.28159751672189},{"$f":"Populace!G989","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2033,"X+9",79,23.332557568529154,25.010356206299658,26.72214238650843,"MČ Klánovice","MČ Klánovice",2033,"X+9",79,{"$f":"Populace!D990","v":156.33204317427854},{"$f":"Populace!E990","v":163.48707971696535},{"$f":"Populace!F990","v":170.76854497957211},{"$f":"Populace!G990","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2033,"X+9",80,21.917463144535063,23.399305076990608,24.916295966997041,"MČ Klánovice","MČ Klánovice",2033,"X+9",80,{"$f":"Populace!D991","v":164.91609784082397},{"$f":"Populace!E991","v":171.87294332771972},{"$f":"Populace!F991","v":178.97426235042244},{"$f":"Populace!G991","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2033,"X+9",81,26.95250654745098,28.389453087733614,29.864748961676117,"MČ Klánovice","MČ Klánovice",2033,"X+9",81,{"$f":"Populace!D992","v":146.43787340829857},{"$f":"Populace!E992","v":152.73861833286975},{"$f":"Populace!F992","v":159.19128719883074},{"$f":"Populace!G992","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2033,"X+9",82,27.625178011438315,28.958572700554274,30.331651722948681,"MČ Klánovice","MČ Klánovice",2033,"X+9",82,{"$f":"Populace!D993","v":127.3399956709813},{"$f":"Populace!E993","v":133.04698451112714},{"$f":"Populace!F993","v":138.9135695015737},{"$f":"Populace!G993","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2033,"X+9",83,24.507972553758151,25.659444982051802,26.848961848151884,"MČ Klánovice","MČ Klánovice",2033,"X+9",83,{"$f":"Populace!D994","v":120.12236502701097},{"$f":"Populace!E994","v":125.59835690991494},{"$f":"Populace!F994","v":131.23937997504615},{"$f":"Populace!G994","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,83]
[2033,"X+9",84,15.505832918394868,16.305772417380048,17.135903813867351,"MČ Klánovice","MČ Klánovice",2033,"X+9",84,{"$f":"Populace!D995","v":116.30466799762472},{"$f":"Populace!E995","v":121.55021038472881},{"$f":"Populace!F995","v":126.97198085423284},{"$f":"Populace!G995","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,84]
[2033,"X+9",85,18.509886808735633,19.333714342713662,20.189128304845202,"MČ Klánovice","MČ Klánovice",2033,"X+9",85,{"$f":"Populace!D996","v":90.253505381254911},{"$f":"Populace!E996","v":94.575860939918726},{"$f":"Populace!F996","v":99.060697279580495},{"$f":"Populace!G996","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,85]
[2033,"X+9",86,19.016791280749494,19.818094723722606,20.650333971057805,"MČ Klánovice","MČ Klánovice",2033,"X+9",86,{"$f":"Populace!D997","v":86.437511606710729},{"$f":"Populace!E997","v":90.636282445538001},{"$f":"Populace!F997","v":95.006811556644905},{"$f":"Populace!G997","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,86]
[2033,"X+9",87,18.629685609528451,19.412121203786764,20.224686710255373,"MČ Klánovice","MČ Klánovice",2033,"X+9",87,{"$f":"Populace!D998","v":75.195237879988881},{"$f":"Populace!E998","v":79.053124882328603},{"$f":"Populace!F998","v":83.083716269813706},{"$f":"Populace!G998","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2033,"X+9",88,12.826674701944876,13.419934779994254,14.038165127859365,"MČ Klánovice","MČ Klánovice",2033,"X+9",88,{"$f":"Populace!D999","v":55.938419556179177},{"$f":"Populace!E999","v":59.118982577177647},{"$f":"Populace!F999","v":62.460398187822946},{"$f":"Populace!G999","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2033,"X+9",89,8.9951691839224388,9.4836810659853157,9.9962580866712116,"MČ Klánovice","MČ Klánovice",2033,"X+9",89,{"$f":"Populace!D1000","v":43.482922936376468},{"$f":"Populace!E1000","v":46.066104156832374},{"$f":"Populace!F1000","v":48.786734273129809},{"$f":"Populace!G1000","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2033,"X+9",90,7.2638827535348849,7.7131332298539048,8.18746360286986,"MČ Klánovice","MČ Klánovice",2033,"X+9",90,{"$f":"Populace!D1001","v":31.705015634968507},{"$f":"Populace!E1001","v":33.840505447480865},{"$f":"Populace!F1001","v":36.104950210209353},{"$f":"Populace!G1001","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,90]
[2034,"X+10",5,32.250289141740282,40.583210273555778,47.317387618574287,"MČ Klánovice","MČ Klánovice",2034,"X+10",5,{"$f":"Populace!D1017","v":171.44495284438466},{"$f":"Populace!E1017","v":222.22020038110855},{"$f":"Populace!F1017","v":274.52763147963105},{"$f":"Populace!G1017","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,5]
[2034,"X+10",20,61.661709331962768,65.463974415840113,67.8678104855219,"MČ Klánovice","MČ Klánovice",2034,"X+10",20,{"$f":"Populace!D1032","v":391.04732593411711},{"$f":"Populace!E1032","v":415.26103680018934},{"$f":"Populace!F1032","v":439.4769594649091},{"$f":"Populace!G1032","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,20]
[2034,"X+10",36,33.731005847192613,43.614774111537109,51.104133776706831,"MČ Klánovice","MČ Klánovice",2034,"X+10",36,{"$f":"Populace!D1048","v":202.7949194197609},{"$f":"Populace!E1048","v":268.76927507430935},{"$f":"Populace!F1048","v":334.76142988771124},{"$f":"Populace!G1048","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,36]
[2034,"X+10",51,43.415133675306819,47.312960646448943,50.617704127253852,"MČ Klánovice","MČ Klánovice",2034,"X+10",51,{"$f":"Populace!D1063","v":358.07355789109965},{"$f":"Populace!E1063","v":388.63883606635761},{"$f":"Populace!F1063","v":419.24222837737955},{"$f":"Populace!G1063","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2034,"X+10",66,42.326264649155462,44.323443443219745,46.131232448269486,"MČ Klánovice","MČ Klánovice",2034,"X+10",66,{"$f":"Populace!D1078","v":267.73387636766029},{"$f":"Populace!E1078","v":277.70710190574084},{"$f":"Populace!F1078","v":287.7393904806089},{"$f":"Populace!G1078","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2034,"X+10",82,25.066210127230473,26.493710442318488,27.966856086391044,"MČ Klánovice","MČ Klánovice",2034,"X+10",82,{"$f":"Populace!D1094","v":135.36560801401879},{"$f":"Populace!E1094","v":141.73353913835726},{"$f":"Populace!F1094","v":148.28842711576496},{"$f":"Populace!G1094","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2034,"X+10",97,0.53089921317949351,0.61516105263925647,0.71124629116114746,"MČ Klánovice","MČ Klánovice",2034,"X+10",97,{"$f":"Populace!D1109","v":2.037872468901607},{"$f":"Populace!E1109","v":2.3798500881558491},{"$f":"Populace!F1109","v":2.7726081753319445},{"$f":"Populace!G1109","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2035,"X+11",9,33.020863236311882,40.010344318891157,46.252157483983709,"MČ Klánovice","MČ Klánovice",2035,"X+11",9,{"$f":"Populace!D1122","v":172.68307018298549},{"$f":"Populace!E1122","v":218.09817840738162},{"$f":"Populace!F1122","v":263.91194815956942},{"$f":"Populace!G1122","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2035,"X+11",28,42.662115003083038,49.705328849930709,54.558595308299374,"MČ Klánovice","MČ Klánovice",2035,"X+11",28,{"$f":"Populace!D1141","v":319.86962585108432},{"$f":"Populace!E1141","v":368.64850686786195},{"$f":"Populace!F1141","v":417.43582434043469},{"$f":"Populace!G1141","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,28]
[2035,"X+11",43,48.698904771092486,56.876246336607906,63.462221483523614,"MČ Klánovice","MČ Klánovice",2035,"X+11",43,{"$f":"Populace!D1156","v":298.94543979654054},{"$f":"Populace!E1156","v":356.95730970870397},{"$f":"Populace!F1156","v":415.00148959571715},{"$f":"Populace!G1156","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2035,"X+11",59,57.382033664546491,60.247355004427334,62.328751418174754,"MČ Klánovice","MČ Klánovice",2035,"X+11",59,{"$f":"Populace!D1172","v":493.12770729971396},{"$f":"Populace!E1172","v":511.1702815805387},{"$f":"Populace!F1172","v":529.26429680118758},{"$f":"Populace!G1172","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,59]
[2035,"X+11",74,32.612690709055087,35.165108119721914,36.985298290038962,"MČ Klánovice","MČ Klánovice",2035,"X+11",74,{"$f":"Populace!D1187","v":183.71122307712801},{"$f":"Populace!E1187","v":191.62405203759988},{"$f":"Populace!F1187","v":199.63056201539587},{"$f":"Populace!G1187","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,74]
[2035,"X+11",89,13.498284639476914,14.295980714676823,15.137264949979656,"MČ Klánovice","MČ Klánovice",2035,"X+11",89,{"$f":"Populace!D1202","v":53.489885511260304},{"$f":"Populace!E1202","v":57.215148590507809},{"$f":"Populace!F1202","v":61.174255704067562},{"$f":"Populace!G1202","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2036,"X+12",4,34.73107185708573,44.785784187378397,51.574120813593218,"MČ Klánovice","MČ Klánovice",2036,"X+12",4,{"$f":"Populace!D1218","v":185.73772357229268},{"$f":"Populace!E1218","v":242.85207582979598},{"$f":"Populace!F1218","v":302.50768853565648},{"$f":"Populace!G1218","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2036,"X+12",19,50.456021208018115,54.456502012037355,56.858915371614209,"MČ Klánovice","MČ Klánovice",2036,"X+12",19,{"$f":"Populace!D1233","v":369.06674870129257},{"$f":"Populace!E1233","v":394.3752255676809},{"$f":"Populace!F1233","v":419.68586908480097},{"$f":"Populace!G1233","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2036,"X+12",35,47.939400274966488,59.472698021610526,66.417781943420948,"MČ Klánovice","MČ Klánovice",2036,"X+12",35,{"$f":"Populace!D1249","v":262.07840992569254},{"$f":"Populace!E1249","v":335.34530125168044},{"$f":"Populace!F1249","v":408.63271478919239},{"$f":"Populace!G1249","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2036,"X+12",53,42.716479017396665,47.200353484190785,50.699991700420064,"MČ Klánovice","MČ Klánovice",2036,"X+12",53,{"$f":"Populace!D1267","v":352.16631186982863},{"$f":"Populace!E1267","v":385.13927394585949},{"$f":"Populace!F1267","v":418.17074637514287},{"$f":"Populace!G1267","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,53]
[2036,"X+12",66,42.782093518585057,45.344483584955675,47.343153278506627,"MČ Klánovice","MČ Klánovice",2036,"X+12",66,{"$f":"Populace!D1280","v":293.59454168610569},{"$f":"Populace!E1280","v":306.77006096625121},{"$f":"Populace!F1280","v":320.03591485371135},{"$f":"Populace!G1280","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2036,"X+12",82,19.237307271695617,20.805734589635996,22.430818116457647,"MČ Klánovice","MČ Klánovice",2036,"X+12",82,{"$f":"Populace!D1296","v":126.57881299967315},{"$f":"Populace!E1296","v":133.74623926214986},{"$f":"Populace!F1296","v":141.14866305615683},{"$f":"Populace!G1296","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,82]
[2036,"X+12",97,0.52770811046081278,0.61839990782037613,0.7230765076165494,"MČ Klánovice","MČ Klánovice",2036,"X+12",97,{"$f":"Populace!D1311","v":2.8110888761876494},{"$f":"Populace!E1311","v":3.3264478929970642},{"$f":"Populace!F1311","v":3.9267321629955019},{"$f":"Populace!G1311","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,97]
[2037,"X+13",12,32.338178523421639,39.654319455450235,45.707390247226712,"MČ Klánovice","MČ Klánovice",2037,"X+13",12,{"$f":"Populace!D1327","v":184.76778942906668},{"$f":"Populace!E1327","v":232.17954490444578},{"$f":"Populace!F1327","v":279.17312875113328},{"$f":"Populace!G1327","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,12]
[2037,"X+13",27,72.008809396753236,79.50999910581055,83.816264262135803,"MČ Klánovice","MČ Klánovice",2037,"X+13",27,{"$f":"Populace!D1342","v":410.13969332749161},{"$f":"Populace!E1342","v":458.23910735968082},{"$f":"Populace!F1342","v":506.34695150116022},{"$f":"Populace!G1342","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,27]
[2037,"X+13",42,46.6386469721823,57.700212438720598,65.773483579307637,"MČ Klánovice","MČ Klánovice",2037,"X+13",42,{"$f":"Populace!D1357","v":253.9193228864842},{"$f":"Populace!E1357","v":328.20462136221602},{"$f":"Populace!F1357","v":402.53306808162847},{"$f":"Populace!G1357","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2037,"X+13",58,76.559501608804254,80.623929995002115,83.518747961492011,"MČ Klánovice","MČ Klánovice",2037,"X+13",58,{"$f":"Populace!D1373","v":497.36745313548954},{"$f":"Populace!E1373","v":522.63023206170124},{"$f":"Populace!F1373","v":547.96847482492285},{"$f":"Populace!G1373","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2037,"X+13",73,30.723675914884598,33.768134946403585,35.73325582809224,"MČ Klánovice","MČ Klánovice",2037,"X+13",73,{"$f":"Populace!D1388","v":198.05458887600565},{"$f":"Populace!E1388","v":207.93172484509202},{"$f":"Populace!F1388","v":217.93455409061625},{"$f":"Populace!G1388","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2037,"X+13",81,22.392315268255935,24.501817728911654,26.378558364903782,"MČ Klánovice","MČ Klánovice",2037,"X+13",81,{"$f":"Populace!D1396","v":143.16541654426123},{"$f":"Populace!E1396","v":151.36346930559341},{"$f":"Populace!F1396","v":159.80311167689985},{"$f":"Populace!G1396","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2038,"X+14",4,36.367260435205608,47.294168652652004,55.0294233455338,"MČ Klánovice","MČ Klánovice",2038,"X+14",4,{"$f":"Populace!D1420","v":198.81593991811286},{"$f":"Populace!E1420","v":262.49125569192086},{"$f":"Populace!F1420","v":329.29740276477298},{"$f":"Populace!G1420","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,4]
[2038,"X+14",19,46.61564075493569,51.514815909302811,54.416370055040275,"MČ Klánovice","MČ Klánovice",2038,"X+14",19,{"$f":"Populace!D1435","v":334.30013775028652},{"$f":"Populace!E1435","v":365.3972786495915},{"$f":"Populace!F1435","v":396.49756005468072},{"$f":"Populace!G1435","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2038,"X+14",35,55.487194554040101,68.862319063228654,75.863550736125092,"MČ Klánovice","MČ Klánovice",2038,"X+14",35,{"$f":"Populace!D1451","v":283.81144008131304},{"$f":"Populace!E1451","v":363.95619854020686},{"$f":"Populace!F1451","v":444.12542869176366},{"$f":"Populace!G1451","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,35]
[2038,"X+14",50,33.015131509674212,40.30088825563297,45.418125838466452,"MČ Klánovice","MČ Klánovice",2038,"X+14",50,{"$f":"Populace!D1466","v":307.31160893711035},{"$f":"Populace!E1466","v":358.91818897548092},{"$f":"Populace!F1466","v":410.59545158794572},{"$f":"Populace!G1466","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2038,"X+14",65,48.997151329012581,52.134644886657057,54.343105224197323,"MČ Klánovice","MČ Klánovice",2038,"X+14",65,{"$f":"Populace!D1481","v":378.71550327497118},{"$f":"Populace!E1481","v":394.75756531872588},{"$f":"Populace!F1481","v":410.90713044309456},{"$f":"Populace!G1481","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2038,"X+14",81,19.543756636461907,21.790434944438559,23.671340756404426,"MČ Klánovice","MČ Klánovice",2038,"X+14",81,{"$f":"Populace!D1497","v":142.13156789991785},{"$f":"Populace!E1497","v":150.87271676150044},{"$f":"Populace!F1497","v":159.88385979417293},{"$f":"Populace!G1497","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2038,"X+14",96,1.0794285064421019,1.2523959951030614,1.4505991252631101,"MČ Klánovice","MČ Klánovice",2038,"X+14",96,{"$f":"Populace!D1512","v":4.5075157404229653},{"$f":"Populace!E1512","v":5.2894669386727227},{"$f":"Populace!F1512","v":6.1952156529432241},{"$f":"Populace!G1512","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2039,"X+15",10,33.341706395442607,43.072848998778042,50.205960645617481,"MČ Klánovice","MČ Klánovice",2039,"X+15",10,{"$f":"Populace!D1527","v":171.99795674691094},{"$f":"Populace!E1527","v":230.16126828104581},{"$f":"Populace!F1527","v":289.85779938423605},{"$f":"Populace!G1527","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2039,"X+15",24,67.509933341599549,74.558570930330959,77.814881222781679,"MČ Klánovice","MČ Klánovice",2039,"X+15",24,{"$f":"Populace!D1541","v":344.88129836925611},{"$f":"Populace!E1541","v":385.77070366336284},{"$f":"Populace!F1541","v":426.66696356652153},{"$f":"Populace!G1541","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2039,"X+15",42,26.42050881738178,39.551487883311211,48.113236017489228,"MČ Klánovice","MČ Klánovice",2039,"X+15",42,{"$f":"Populace!D1559","v":211.2436300583235},{"$f":"Populace!E1559","v":296.40633336570124},{"$f":"Populace!F1559","v":381.62285104371176},{"$f":"Populace!G1559","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2039,"X+15",43,32.677170604192398,45.356775631349883,53.867847690570507,"MČ Klánovice","MČ Klánovice",2039,"X+15",43,{"$f":"Populace!D1560","v":211.84587922840888},{"$f":"Populace!E1560","v":295.17522333621395},{"$f":"Populace!F1560","v":378.56262482321711},{"$f":"Populace!G1560","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,43]
[2039,"X+15",58,46.329144206105148,51.289501414126278,54.698955726546117,"MČ Klánovice","MČ Klánovice",2039,"X+15",58,{"$f":"Populace!D1575","v":435.27538875288656},{"$f":"Populace!E1575","v":467.54230072606208},{"$f":"Populace!F1575","v":499.91729422099218},{"$f":"Populace!G1575","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,58]
[2039,"X+15",73,38.838588232915058,42.474751164782475,44.706808566721321,"MČ Klánovice","MČ Klánovice",2039,"X+15",73,{"$f":"Populace!D1590","v":221.26889754153285},{"$f":"Populace!E1590","v":233.17276910076956},{"$f":"Populace!F1590","v":245.24592073052708},{"$f":"Populace!G1590","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,73]
[2039,"X+15",89,11.354523209972335,12.347677337451678,13.418058245553061,"MČ Klánovice","MČ Klánovice",2039,"X+15",89,{"$f":"Populace!D1606","v":52.707640574750883},{"$f":"Populace!E1606","v":57.435088531072381},{"$f":"Populace!F1606","v":62.532185478585816},{"$f":"Populace!G1606","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,89]
[2040,"X+16",3,39.816230951839358,50.941141409342166,59.607645933274398,"MČ Klánovice","MČ Klánovice",2040,"X+16",3,{"$f":"Populace!D1621","v":222.52218876624835},{"$f":"Populace!E1621","v":291.11708963907972},{"$f":"Populace!F1621","v":363.60239965607593},{"$f":"Populace!G1621","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2040,"X+16",19,46.495153377291871,52.792458712752463,56.693097086129967,"MČ Klánovice","MČ Klánovice",2040,"X+16",19,{"$f":"Populace!D1637","v":279.74362719264445},{"$f":"Populace!E1637","v":318.42543651135486},{"$f":"Populace!F1637","v":357.11171134092569},{"$f":"Populace!G1637","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2040,"X+16",34,66.550013840540743,80.92713392648119,87.933562129661127,"MČ Klánovice","MČ Klánovice",2040,"X+16",34,{"$f":"Populace!D1652","v":354.59572295274882},{"$f":"Populace!E1652","v":439.35353619903805},{"$f":"Populace!F1652","v":524.13744105798423},{"$f":"Populace!G1652","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2040,"X+16",52,32.409196364877474,40.257458116914023,45.559315646220718,"MČ Klánovice","MČ Klánovice",2040,"X+16",52,{"$f":"Populace!D1670","v":301.92497662859},{"$f":"Populace!E1670","v":355.81296920493151},{"$f":"Populace!F1670","v":409.8020084505257},{"$f":"Populace!G1670","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,52]
[2040,"X+16",66,50.332549746189883,54.053392442532953,56.487154690572787,"MČ Klánovice","MČ Klánovice",2040,"X+16",66,{"$f":"Populace!D1684","v":380.24326179864937},{"$f":"Populace!E1684","v":398.76497187369671},{"$f":"Populace!F1684","v":417.43160697886123},{"$f":"Populace!G1684","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,66]
[2040,"X+16",81,17.236642270221996,19.694662305671951,21.533495879043585,"MČ Klánovice","MČ Klánovice",2040,"X+16",81,{"$f":"Populace!D1699","v":130.66321109214357},{"$f":"Populace!E1699","v":139.91356251786004},{"$f":"Populace!F1699","v":149.47210129874523},{"$f":"Populace!G1699","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,81]
[2040,"X+16",96,1.3370637039758919,1.5627057430130469,1.8233196447560782,"MČ Klánovice","MČ Klánovice",2040,"X+16",96,{"$f":"Populace!D1714","v":5.9619126363876767},{"$f":"Populace!E1714","v":7.0353549496449617},{"$f":"Populace!F1714","v":8.2862854524219465},{"$f":"Populace!G1714","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2041,"X+17",11,34.034337768847948,44.865627501698874,52.345597679679699,"MČ Klánovice","MČ Klánovice",2041,"X+17",11,{"$f":"Populace!D1730","v":177.22356424765715},{"$f":"Populace!E1730","v":240.90731490079935},{"$f":"Populace!F1730","v":306.47698027270991},{"$f":"Populace!G1730","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,11]
[2041,"X+17",26,68.365312219764988,77.010970454380342,80.868116750747248,"MČ Klánovice","MČ Klánovice",2041,"X+17",26,{"$f":"Populace!D1745","v":349.01152957568138},{"$f":"Populace!E1745","v":399.48199796307483},{"$f":"Populace!F1745","v":449.96249285671956},{"$f":"Populace!G1745","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2041,"X+17",42,46.996456792860869,62.120528617557632,70.892358654786534,"MČ Klánovice","MČ Klánovice",2041,"X+17",42,{"$f":"Populace!D1761","v":246.06417830781413},{"$f":"Populace!E1761","v":340.75419644358396},{"$f":"Populace!F1761","v":435.50800697495913},{"$f":"Populace!G1761","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2041,"X+17",57,38.999460596289374,45.09939881241489,49.264641489971069,"MČ Klánovice","MČ Klánovice",2041,"X+17",57,{"$f":"Populace!D1776","v":394.39760278437092},{"$f":"Populace!E1776","v":436.59319662115888},{"$f":"Populace!F1776","v":478.92676882028468},{"$f":"Populace!G1776","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2041,"X+17",72,40.057275281374686,44.029065420996261,46.590293003916756,"MČ Klánovice","MČ Klánovice",2041,"X+17",72,{"$f":"Populace!D1791","v":244.84475915381671},{"$f":"Populace!E1791","v":259.80486369434266},{"$f":"Populace!F1791","v":274.98334694966076},{"$f":"Populace!G1791","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2041,"X+17",96,1.6435858502991567,1.9205363486837017,2.2403936272061022,"MČ Klánovice","MČ Klánovice",2041,"X+17",96,{"$f":"Populace!D1815","v":6.4620576845172106},{"$f":"Populace!E1815","v":7.6731730477827531},{"$f":"Populace!F1815","v":9.0935636731564529},{"$f":"Populace!G1815","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,96]
[2042,"X+18",3,41.26354930506303,53.006369280952789,62.342776721612083,"MČ Klánovice","MČ Klánovice",2042,"X+18",3,{"$f":"Populace!D1823","v":236.00201523110525},{"$f":"Populace!E1823","v":309.54892797549292},{"$f":"Populace!F1823","v":387.41258361040974},{"$f":"Populace!G1823","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,3]
[2042,"X+18",19,45.715204698877727,53.559943261385541,58.609104591901762,"MČ Klánovice","MČ Klánovice",2042,"X+18",19,{"$f":"Populace!D1839","v":254.93908230018431},{"$f":"Populace!E1839","v":302.40443691543487},{"$f":"Populace!F1839","v":349.87592268833237},{"$f":"Populace!G1839","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,19]
[2042,"X+18",34,52.567784365280943,68.232397029950121,75.532116669188042,"MČ Klánovice","MČ Klánovice",2042,"X+18",34,{"$f":"Populace!D1854","v":354.35547520586118},{"$f":"Populace!E1854","v":444.18796190638272},{"$f":"Populace!F1854","v":534.04973013751885},{"$f":"Populace!G1854","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,34]
[2042,"X+18",49,50.76581592705314,62.744886052527114,71.181896942071205,"MČ Klánovice","MČ Klánovice",2042,"X+18",49,{"$f":"Populace!D1869","v":250.80986065377425},{"$f":"Populace!E1869","v":330.7082989854278},{"$f":"Populace!F1869","v":410.72168754898911},{"$f":"Populace!G1869","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2042,"X+18",65,60.973086211597206,65.468161376905599,68.317190486873784,"MČ Klánovice","MČ Klánovice",2042,"X+18",65,{"$f":"Populace!D1885","v":465.32536892616145},{"$f":"Populace!E1885","v":489.21099487037537},{"$f":"Populace!F1885","v":513.28406532087331},{"$f":"Populace!G1885","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2042,"X+18",80,13.522717294923158,16.454489306515441,18.328690096873871,"MČ Klánovice","MČ Klánovice",2042,"X+18",80,{"$f":"Populace!D1900","v":116.97227784754307},{"$f":"Populace!E1900","v":127.14104512181825},{"$f":"Populace!F1900","v":137.62609392025462},{"$f":"Populace!G1900","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2042,"X+18",95,2.599369395919485,3.0080143852353163,3.4764221614302091,"MČ Klánovice","MČ Klánovice",2042,"X+18",95,{"$f":"Populace!D1915","v":10.698772143570659},{"$f":"Populace!E1915","v":12.530569827229932},{"$f":"Populace!F1915","v":14.652168040373285},{"$f":"Populace!G1915","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2043,"X+19",7,39.699391761059218,52.78972736569478,61.7929019263415,"MČ Klánovice","MČ Klánovice",2043,"X+19",7,{"$f":"Populace!D1928","v":209.98766723558612},{"$f":"Populace!E1928","v":287.02999074624074},{"$f":"Populace!F1928","v":367.72658753293683},{"$f":"Populace!G1928","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,7]
[2043,"X+19",26,55.879429707241371,65.120040589312225,69.174145217667444,"MČ Klánovice","MČ Klánovice",2043,"X+19",26,{"$f":"Populace!D1947","v":369.89705043140651},{"$f":"Populace!E1947","v":423.36079340570853},{"$f":"Populace!F1947","v":476.83577799516149},{"$f":"Populace!G1947","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2043,"X+19",42,45.008299948753148,62.011860370794786,70.68505482508067,"MČ Klánovice","MČ Klánovice",2043,"X+19",42,{"$f":"Populace!D1963","v":269.19343562885149},{"$f":"Populace!E1963","v":372.30548853780874},{"$f":"Populace!F1963","v":475.49084399615731},{"$f":"Populace!G1963","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,42]
[2043,"X+19",57,38.074772358540002,45.372143761590024,49.976275246819398,"MČ Klánovice","MČ Klánovice",2043,"X+19",57,{"$f":"Populace!D1978","v":324.45050259497907},{"$f":"Populace!E1978","v":374.23694673163936},{"$f":"Populace!F1978","v":424.19647525599743},{"$f":"Populace!G1978","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,57]
[2043,"X+19",72,42.214367683708716,46.692552532580933,49.44860458994772,"MČ Klánovice","MČ Klánovice",2043,"X+19",72,{"$f":"Populace!D1993","v":292.71192814139795},{"$f":"Populace!E1993","v":310.55302504562457},{"$f":"Populace!F1993","v":328.67076041721822},{"$f":"Populace!G1993","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2043,"X+19",88,7.5479541076540944,8.6710083093226569,9.8281625239810602,"MČ Klánovice","MČ Klánovice",2043,"X+19",88,{"$f":"Populace!D2009","v":67.053481091247363},{"$f":"Populace!E2009","v":73.561832065188995},{"$f":"Populace!F2009","v":80.582309756039535},{"$f":"Populace!G2009","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2044,"X+20",2,43.71834481096252,55.356404343942344,65.25252794052804,"MČ Klánovice","MČ Klánovice",2044,"X+20",2,{"$f":"Populace!D2024","v":252.05183808234804},{"$f":"Populace!E2024","v":327.99611937025077},{"$f":"Populace!F2024","v":408.80373727229789},{"$f":"Populace!G2024","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2044,"X+20",17,31.462101532064878,41.961277129370615,49.367025648836538,"MČ Klánovice","MČ Klánovice",2044,"X+20",17,{"$f":"Populace!D2039","v":171.98717402245993},{"$f":"Populace!E2039","v":235.10691114189473},{"$f":"Populace!F2039","v":299.01895783145471},{"$f":"Populace!G2039","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2044,"X+20",33,65.910253075831093,81.484498399020652,88.089235465272964,"MČ Klánovice","MČ Klánovice",2044,"X+20",33,{"$f":"Populace!D2055","v":423.28593572525222},{"$f":"Populace!E2055","v":510.85946208865477},{"$f":"Populace!F2055","v":598.45993145595844},{"$f":"Populace!G2055","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2044,"X+20",51,50.07580799467614,62.599869353965332,71.213422698837434,"MČ Klánovice","MČ Klánovice",2044,"X+20",51,{"$f":"Populace!D2073","v":243.74039433619237},{"$f":"Populace!E2073","v":325.97747466611861},{"$f":"Populace!F2073","v":408.37147838536487},{"$f":"Populace!G2073","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,51]
[2044,"X+20",65,70.857928218071933,76.311680934279309,79.770725725529644,"MČ Klánovice","MČ Klánovice",2044,"X+20",65,{"$f":"Populace!D2087","v":462.65265023365191},{"$f":"Populace!E2087","v":492.20100048384973},{"$f":"Populace!F2087","v":521.99879899078417},{"$f":"Populace!G2087","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,65]
[2044,"X+20",80,21.775474091855607,25.29675724493698,27.540086914227246,"MČ Klánovice","MČ Klánovice",2044,"X+20",80,{"$f":"Populace!D2102","v":142.34540332271263},{"$f":"Populace!E2102","v":154.37215629305274},{"$f":"Populace!F2102","v":166.79586578007383},{"$f":"Populace!G2102","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,80]
[2044,"X+20",95,1.7362536810169966,2.0454226668645776,2.4055852278951808,"MČ Klánovice","MČ Klánovice",2044,"X+20",95,{"$f":"Populace!D2117","v":11.428976630956257},{"$f":"Populace!E2117","v":13.492596042779372},{"$f":"Populace!F2117","v":15.900359564773543},{"$f":"Populace!G2117","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2045,"X+21",10,38.173228463719987,51.790753168559306,60.689964714335389,"MČ Klánovice","MČ Klánovice",2045,"X+21",10,{"$f":"Populace!D2133","v":203.36234830699377},{"$f":"Populace!E2133","v":281.78773854842541},{"$f":"Populace!F2133","v":363.6148192078208},{"$f":"Populace!G2133","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,10]
[2045,"X+21",25,41.237547411450095,51.122345952514408,55.821420387273321,"MČ Klánovice","MČ Klánovice",2045,"X+21",25,{"$f":"Populace!D2148","v":284.60978232923026},{"$f":"Populace!E2148","v":342.73463734199686},{"$f":"Populace!F2148","v":400.87265399397063},{"$f":"Populace!G2148","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2045,"X+21",26,52.042676452398169,62.179489379057813,66.731770555937018,"MČ Klánovice","MČ Klánovice",2045,"X+21",26,{"$f":"Populace!D2149","v":335.23429383874623},{"$f":"Populace!E2149","v":394.46673848165346},{"$f":"Populace!F2149","v":453.71289561419422},{"$f":"Populace!G2149","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,26]
[2045,"X+21",41,51.379064503808124,70.430879104750943,79.159430884492679,"MČ Klánovice","MČ Klánovice",2045,"X+21",41,{"$f":"Populace!D2164","v":296.91977810264211},{"$f":"Populace!E2164","v":406.95328859556878},{"$f":"Populace!F2164","v":517.05974912677971},{"$f":"Populace!G2164","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2045,"X+21",56,22.056803979969278,31.921767078470985,38.13713124141573,"MČ Klánovice","MČ Klánovice",2045,"X+21",56,{"$f":"Populace!D2179","v":282.99353205110924},{"$f":"Populace!E2179","v":347.34842941026318},{"$f":"Populace!F2179","v":411.91648267875451},{"$f":"Populace!G2179","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2045,"X+21",79,29.595311303405627,33.793697746951885,36.373096359502561,"MČ Klánovice","MČ Klánovice",2045,"X+21",79,{"$f":"Populace!D2202","v":169.24615916995697},{"$f":"Populace!E2202","v":183.35398699237322},{"$f":"Populace!F2202","v":197.88474255166233},{"$f":"Populace!G2202","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2045,"X+21",88,9.101221613502096,10.518507667269045,11.874701144260802,"MČ Klánovice","MČ Klánovice",2045,"X+21",88,{"$f":"Populace!D2211","v":64.34434832423095},{"$f":"Populace!E2211","v":71.135854356560884},{"$f":"Populace!F2211","v":78.489200463981021},{"$f":"Populace!G2211","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,88]
[2046,"X+22",2,44.308643891707092,56.404889971750237,66.798417317288369,"MČ Klánovice","MČ Klánovice",2046,"X+22",2,{"$f":"Populace!D2226","v":253.4531366536705},{"$f":"Populace!E2226","v":332.78791096736359},{"$f":"Populace!F2226","v":417.32007981034201},{"$f":"Populace!G2226","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,2]
[2046,"X+22",18,31.009757223509098,42.911898489524035,50.773380836018859,"MČ Klánovice","MČ Klánovice",2046,"X+22",18,{"$f":"Populace!D2242","v":172.17857651841325},{"$f":"Populace!E2242","v":242.49078997164401},{"$f":"Populace!F2242","v":313.97541006527365},{"$f":"Populace!G2242","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,18]
[2046,"X+22",33,69.920679921335079,86.390148627496131,92.897591307033622,"MČ Klánovice","MČ Klánovice",2046,"X+22",33,{"$f":"Populace!D2257","v":414.43451205528407},{"$f":"Populace!E2257","v":505.87830518676606},{"$f":"Populace!F2257","v":597.3517733589847},{"$f":"Populace!G2257","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,33]
[2046,"X+22",49,23.710387148513476,40.260367795618791,49.949786026117259,"MČ Klánovice","MČ Klánovice",2046,"X+22",49,{"$f":"Populace!D2273","v":212.34748978151771},{"$f":"Populace!E2273","v":316.68671300144069},{"$f":"Populace!F2273","v":421.19369964252695},{"$f":"Populace!G2273","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,49]
[2046,"X+22",64,40.802984464095104,47.50630110534992,51.649097334056599,"MČ Klánovice","MČ Klánovice",2046,"X+22",64,{"$f":"Populace!D2288","v":386.60450129967182},{"$f":"Populace!E2288","v":425.29864685911394},{"$f":"Populace!F2288","v":464.30213356657288},{"$f":"Populace!G2288","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2046,"X+22",79,24.576551167513696,28.782539622012855,31.372588399355109,"MČ Klánovice","MČ Klánovice",2046,"X+22",79,{"$f":"Populace!D2303","v":160.02169677868187},{"$f":"Populace!E2303","v":174.69713569815656},{"$f":"Populace!F2303","v":189.82950225594112},{"$f":"Populace!G2303","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2046,"X+22",95,2.5348209063881182,3.0065404830391205,3.5592627538524861,"MČ Klánovice","MČ Klánovice",2046,"X+22",95,{"$f":"Populace!D2319","v":10.341470648229528},{"$f":"Populace!E2319","v":12.343614883658695},{"$f":"Populace!F2319","v":14.70122909447311},{"$f":"Populace!G2319","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2047,"X+23",6,43.313884356879093,57.602116679902579,68.129210712516027,"MČ Klánovice","MČ Klánovice",2047,"X+23",6,{"$f":"Populace!D2331","v":238.79834932355112},{"$f":"Populace!E2331","v":326.20032633256835},{"$f":"Populace!F2331","v":418.29304233890662},{"$f":"Populace!G2331","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,6]
[2047,"X+23",25,39.263009318864206,50.592164844027835,56.33806558413832,"MČ Klánovice","MČ Klánovice",2047,"X+23",25,{"$f":"Populace!D2350","v":231.12742176392217},{"$f":"Populace!E2350","v":297.90646364286738},{"$f":"Populace!F2350","v":364.70220475632527},{"$f":"Populace!G2350","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,25]
[2047,"X+23",41,63.120071130753686,83.559959938247601,92.504298416405533,"MČ Klánovice","MČ Klánovice",2047,"X+23",41,{"$f":"Populace!D2366","v":358.91039980996112},{"$f":"Populace!E2366","v":475.9110377731165},{"$f":"Populace!F2366","v":592.99267291880869},{"$f":"Populace!G2366","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,41]
[2047,"X+23",56,29.400286473719603,41.246267559176616,48.689120534654144,"MČ Klánovice","MČ Klánovice",2047,"X+23",56,{"$f":"Populace!D2381","v":238.75415948634776},{"$f":"Populace!E2381","v":314.24284252679081},{"$f":"Populace!F2381","v":389.99330043221022},{"$f":"Populace!G2381","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,56]
[2047,"X+23",72,60.657125467703437,66.324189322300583,69.666240211638339,"MČ Klánovice","MČ Klánovice",2047,"X+23",72,{"$f":"Populace!D2397","v":404.45554424810348},{"$f":"Populace!E2397","v":428.90951262114515},{"$f":"Populace!F2397","v":453.78177718474814},{"$f":"Populace!G2397","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,72]
[2047,"X+23",87,8.4770964474915544,10.101373953220488,11.440071646524423,"MČ Klánovice","MČ Klánovice",2047,"X+23",87,{"$f":"Populace!D2412","v":64.116715181071257},{"$f":"Populace!E2412","v":71.267840481298023},{"$f":"Populace!F2412","v":78.977051629450727},{"$f":"Populace!G2412","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,87]
[2048,"X+24",1,43.528274686272056,55.318201416295679,66.067562036047349,"MČ Klánovice","MČ Klánovice",2048,"X+24",1,{"$f":"Populace!D2427","v":247.8540171947144},{"$f":"Populace!E2427","v":326.90937785745746},{"$f":"Populace!F2427","v":411.68597150348319},{"$f":"Populace!G2427","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2048,"X+24",17,33.365876690108493,47.155322848359589,55.45024478014389,"MČ Klánovice","MČ Klánovice",2048,"X+24",17,{"$f":"Populace!D2443","v":177.48970806958977},{"$f":"Populace!E2443","v":255.18362866074227},{"$f":"Populace!F2443","v":335.10409725120149},{"$f":"Populace!G2443","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2048,"X+24",32,63.961262166588099,80.278456771823443,86.435438246060059,"MČ Klánovice","MČ Klánovice",2048,"X+24",32,{"$f":"Populace!D2458","v":329.84959405156189},{"$f":"Populace!E2458","v":419.57657518520671},{"$f":"Populace!F2458","v":509.33151184499457},{"$f":"Populace!G2458","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2048,"X+24",50,28.648471949717351,46.486815697945062,56.514417091490465,"MČ Klánovice","MČ Klánovice",2048,"X+24",50,{"$f":"Populace!D2476","v":205.37950172614484},{"$f":"Populace!E2476","v":315.7608476992699},{"$f":"Populace!F2476","v":426.34786630594419},{"$f":"Populace!G2476","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,50]
[2048,"X+24",64,35.724300887535676,43.302354136122247,47.971798261590159,"MČ Klánovice","MČ Klánovice",2048,"X+24",64,{"$f":"Populace!D2490","v":367.81725234863222},{"$f":"Populace!E2490","v":413.87878396664041},{"$f":"Populace!F2490","v":460.3268137299126},{"$f":"Populace!G2490","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,64]
[2048,"X+24",79,29.644451834038971,34.287311337200414,37.212560427813038,"MČ Klánovice","MČ Klánovice",2048,"X+24",79,{"$f":"Populace!D2505","v":180.60495168816226},{"$f":"Populace!E2505","v":197.61942276000187},{"$f":"Populace!F2505","v":215.19331591379932},{"$f":"Populace!G2505","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,79]
[2048,"X+24",95,1.7959696767866458,2.1776352073969729,2.6315624738020715,"MČ Klánovice","MČ Klánovice",2048,"X+24",95,{"$f":"Populace!D2521","v":11.889793693308405},{"$f":"Populace!E2521","v":14.224536049150382},{"$f":"Populace!F2521","v":16.979850434188691},{"$f":"Populace!G2521","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,95]
[2049,"X+25",9,42.134714154812073,57.060215189198161,67.603674419209895,"MČ Klánovice","MČ Klánovice",2049,"X+25",9,{"$f":"Populace!D2536","v":234.9524141366619},{"$f":"Populace!E2536","v":324.60479493512668},{"$f":"Populace!F2536","v":418.7676079510727},{"$f":"Populace!G2536","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,9]
[2049,"X+25",24,34.885527722647439,48.822886012573001,56.914593314801422,"MČ Klánovice","MČ Klánovice",2049,"X+25",24,{"$f":"Populace!D2551","v":175.11665618115558},{"$f":"Populace!E2551","v":256.4619570003282},{"$f":"Populace!F2551","v":337.40953951160293},{"$f":"Populace!G2551","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,24]
[2049,"X+25",40,42.822923370155287,64.155708455092736,72.987809566744403,"MČ Klánovice","MČ Klánovice",2049,"X+25",40,{"$f":"Populace!D2567","v":393.9386131329785},{"$f":"Populace!E2567","v":512.60353961467627},{"$f":"Populace!F2567","v":631.34483952997994},{"$f":"Populace!G2567","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,40]
[2049,"X+25",55,36.867965773225691,51.693335989858653,60.958903900084309,"MČ Klánovice","MČ Klánovice",2049,"X+25",55,{"$f":"Populace!D2582","v":243.06435783813919},{"$f":"Populace!E2582","v":336.57967466958587},{"$f":"Populace!F2582","v":430.39983634424902},{"$f":"Populace!G2582","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,55]
[2049,"X+25",71,54.118826450843244,60.529815540517504,64.280000689297736,"MČ Klánovice","MČ Klánovice",2049,"X+25",71,{"$f":"Populace!D2598","v":410.70273921503156},{"$f":"Populace!E2598","v":440.32383038285207},{"$f":"Populace!F2598","v":470.43171313756295},{"$f":"Populace!G2598","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,71]
[2049,"X+25",78,33.151404732380072,38.382135235672493,41.532708974987457,"MČ Klánovice","MČ Klánovice",2049,"X+25",78,{"$f":"Populace!D2605","v":225.45485335037091},{"$f":"Populace!E2605","v":244.85248907343424},{"$f":"Populace!F2605","v":264.85047811072889},{"$f":"Populace!G2605","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2050,"X+26",1,42.075981642000436,54.294753231960811,65.523642270363268,"MČ Klánovice","MČ Klánovice",2050,"X+26",1,{"$f":"Populace!D2629","v":235.02323063786798},{"$f":"Populace!E2629","v":317.27387218516259},{"$f":"Populace!F2629","v":405.66084464959499},{"$f":"Populace!G2629","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,1]
[2050,"X+26",17,34.83733359786568,50.040430036790525,58.811869580177543,"MČ Klánovice","MČ Klánovice",2050,"X+26",17,{"$f":"Populace!D2645","v":188.55176628320766},{"$f":"Populace!E2645","v":273.03239086934769},{"$f":"Populace!F2645","v":360.36305709034775},{"$f":"Populace!G2645","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,17]
[2050,"X+26",32,60.537544874915469,77.251574769614052,83.606570027408281,"MČ Klánovice","MČ Klánovice",2050,"X+26",32,{"$f":"Populace!D2660","v":315.80302597340267},{"$f":"Populace!E2660","v":408.60515024556764},{"$f":"Populace!F2660","v":501.43745315629064},{"$f":"Populace!G2660","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,32]
[2050,"X+26",48,37.759452446261598,58.760087838513634,68.587025202963304,"MČ Klánovice","MČ Klánovice",2050,"X+26",48,{"$f":"Populace!D2676","v":306.67362882494581},{"$f":"Populace!E2676","v":430.48752856495571},{"$f":"Populace!F2676","v":554.49148006427663},{"$f":"Populace!G2676","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,48]
[2050,"X+26",63,31.88084361146252,41.56141958387488,47.223181873552093,"MČ Klánovice","MČ Klánovice",2050,"X+26",63,{"$f":"Populace!D2691","v":308.91141455160664},{"$f":"Populace!E2691","v":366.885798796014},{"$f":"Populace!F2691","v":425.30628597722568},{"$f":"Populace!G2691","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,63]
[2050,"X+26",78,30.1973689619564,35.567132630144698,38.742756168655156,"MČ Klánovice","MČ Klánovice",2050,"X+26",78,{"$f":"Populace!D2706","v":210.18351740343212},{"$f":"Populace!E2706","v":230.17089502538059},{"$f":"Populace!F2706","v":250.79192189894255},{"$f":"Populace!G2706","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,78]
[2050,"X+26",94,2.621161601081738,3.1949895265094588,3.8402164784149644,"MČ Klánovice","MČ Klánovice",2050,"X+26",94,{"$f":"Populace!D2722","v":15.403846022581698},{"$f":"Populace!E2722","v":18.296433968882184},{"$f":"Populace!F2722","v":21.676726209275653},{"$f":"Populace!G2722","v":"MČ Klánovice"},null,null,null,null,null,null,null,null,null,null,null,94]
[2024,"X+0",8,9.9995338,9.9995559999999983,9.9995782000000002,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,5,4.1900000000000002E-5,0,0,8,5,0,4.6900000000000002E-5,0,0,"MČ Koloděje",8]
[2024,"X+0",21,12.594350674499999,12.99461969,13.394888705499998,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,8,5.7047E-4,1,1,21,5,21.189889999999998,1.6331000000000001E-4,1,1,"MČ Koloděje",21]
[2024,"X+0",25,17.594096282600002,17.994377411999999,18.394658541399998,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,9,4.35513E-4,1,1,25,9,52.54636,1.8921899999999999E-4,1,1,"MČ Koloděje",25]
[2024,"X+0",40,38.663447885099998,38.965188462,39.266929038900003,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,20,1.12557E-3,1,1,40,18,31.46951,6.8334099999999996E-4,1,0,"MČ Koloděje",40]
[2024,"X+0",56,15.917544361000001,15.92147082,15.925397279000002,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,9,6.306E-3,0,0,56,7,0,3.1107399999999999E-3,0,0,"MČ Koloděje",56]
[2024,"X+0",71,7.8263765149999998,7.8346442999999999,7.842912085,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,3,2.9370899999999998E-2,0,0,71,5,0,1.54486E-2,0,0,"MČ Koloděje",71]
[2024,"X+0",86,0.90068537199999998,0.90541464000000005,0.910143908,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,0,0.1261757,0,0,86,1,0,9.4585359999999993E-2,0,0,"MČ Koloděje",86]
[2025,"X+1",1,9.2772306844148815,9.9782660934171243,10.679306386831453,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2025,"X+1",16,15.89471181527508,15.99496361380506,16.095215414314065,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2025,"X+1",33,18.079445351630675,18.980127252676347,19.8808388428954,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2025,"X+1",48,22.409465264968077,22.91335426783499,23.417285488201077,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2025,"X+1",63,21.58217637934483,21.601970280412544,21.62177442766232,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2025,"X+1",79,3.6123590216454113,3.6303444227169264,3.6483771931020264,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2025,"X+1",94,0,0,0,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2026,"X+2",8,16.897753606648635,16.997853693218119,17.097954468231137,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2026,"X+2",24,12.784965580335712,13.985299756447635,15.185672102782579,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2026,"X+2",39,22.843437110321133,23.945159832200154,25.046979603275997,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2026,"X+2",55,15.811015341096878,15.819976387108863,15.828941249830514,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2026,"X+2",77,5.3287102527041643,5.359390470734966,5.3901975234956536,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2026,"X+2",86,4.3994555880172825,4.4681495242777283,4.5375708591398043,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2027,"X+3",1,10.131317714269295,11.720349621760679,13.336083526701504,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2027,"X+3",16,13.892275915326266,13.992643657322809,14.093011406474673,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2027,"X+3",31,17.070719272307084,18.970709286078392,20.870839686157922,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2027,"X+3",47,17.788547847662851,18.890266960231411,19.992344421742676,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2027,"X+3",62,19.374519520233012,19.403929568127644,19.433376874492737,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2027,"X+3",78,5.079412982726879,5.1204995874638195,5.1618534318280531,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2027,"X+3",93,0,0,0,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2028,"X+4",4,6.273879162187769,7.9747050074887547,9.6755726482613671,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2028,"X+4",24,7.9815447954135106,9.9811071308724042,11.980801062931745,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2028,"X+4",39,23.008436681258303,24.909502223782376,26.810896952910277,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2028,"X+4",55,36.393903416232888,36.422561037061811,36.451238993677407,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2028,"X+4",70,15.602942598545701,15.667094099455968,15.731478723098896,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2028,"X+4",85,2.5985089183230121,2.6544838078174857,2.7114467617968936,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2029,"X+5",0,8.165937435727578,10.022292134769135,11.984713185038686,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2029,"X+5",15,22.986669452005373,22.987304084788121,22.987938733090548,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2029,"X+5",30,18.25998160515222,20.959349610397407,23.658971248795936,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2029,"X+5",48,20.997122764801951,22.797205939367963,24.598244314928486,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2029,"X+5",62,22.986770214123059,23.034108649450388,23.081537204782123,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2029,"X+5",78,4.7783381072760935,4.8310156113750171,4.8842142490615013,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2029,"X+5",93,1.1356175775595987,1.2134696943916528,1.2957249490530001,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2030,"X+6",7,19.084523564604602,20.984796456831759,22.885115751551623,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2030,"X+6",8,13.491117933700755,14.991193795483911,16.491304363049114,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2030,"X+6",23,13.56689507935295,15.96635495065194,18.366026350658608,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2030,"X+6",38,16.912705508116055,19.910038109061496,22.908052307664413,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2030,"X+6",54,24.769583969161793,25.481400500062009,26.194550740220876,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2030,"X+6",76,8.2287397775996283,8.3059396376181205,8.38381888804496,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2030,"X+6",86,4.2165853202223458,4.3235520967644581,4.4328063071814876,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2031,"X+7",0,6.8727395653711483,9.1755563414060912,11.636058658374722,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2031,"X+7",15,9.9929465643720903,9.993282339788955,9.9936181254510927,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2031,"X+7",31,20.428356695136245,23.926858316600864,27.425850549420723,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2031,"X+7",46,35.046946539384848,37.649677368862733,40.253812333518979,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2031,"X+7",62,18.043826682744378,18.088277621531539,18.132835160407922,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2031,"X+7",77,7.9015437216965765,7.9911455969643814,8.0817160919118738,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2031,"X+7",92,1.3319406449719269,1.4258406916006028,1.5254948979405203,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2032,"X+8",3,6.962362974690901,10.017927018302306,13.179609659461772,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2032,"X+8",23,17.450217860549841,19.950363130298044,22.450730799415005,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2032,"X+8",38,17.001244025725448,20.894749308930884,24.789372534965352,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2032,"X+8",54,25.184667051305027,26.3890151730848,27.595836315558877,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2032,"X+8",69,22.891708486012391,23.031222269282804,23.171557239333133,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2032,"X+8",85,2.5889590324072795,2.6736959073180926,2.7609642325817081,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2032,"X+8",100,0,0,0,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2033,"X+9",14,18.487293535142655,18.987582498929541,19.48790306492031,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2033,"X+9",31,12.647205502606903,16.942382002513831,21.238291515155336,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2033,"X+9",46,23.329259148375986,26.719930376734794,30.112815998170106,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2033,"X+9",61,13.293420106558161,13.326240186929287,13.359141675577987,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2033,"X+9",77,14.337900818219588,14.532027697241904,14.728726188917594,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2033,"X+9",92,0.94618419425379496,1.0185522662097486,1.0958443347472997,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2034,"X+10",7,4.7700230134788582,8.0779560959394985,11.439239737161277,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2034,"X+10",22,27.827955612264503,29.929826340320563,32.031852990413803,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2034,"X+10",37,13.105893473770379,17.895139349926598,22.685905998116688,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2034,"X+10",53,20.317521956489877,22.497833793354946,24.682374163374654,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2034,"X+10",59,22.548170116905403,22.978198749715162,23.410190737542436,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2034,"X+10",85,2.9654899185507366,3.0688178188544804,3.1755257264349996,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2034,"X+10",100,0,0,0,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2035,"X+11",14,18.880864587385155,19.981025638484304,21.08126168341829,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2035,"X+11",30,11.84628963653417,16.939279830983605,22.033225589707669,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2035,"X+11",45,25.298628392738998,29.682206265402627,34.068849736822116,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2035,"X+11",60,22.387251670667595,22.821435861659896,23.257917878654538,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2035,"X+11",76,10.531693539632855,10.675499763955205,10.82126715611893,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2035,"X+11",91,1.9170748394147994,2.0471525786568261,2.1851048011293992,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2036,"X+12",2,4.7042731425952393,8.4546155922037087,12.434979434550421,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2036,"X+12",7,3.2611644155586976,7.0160822429480323,10.877167703651864,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2036,"X+12",22,23.837205068525272,25.93863579752928,28.040222403463382,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2036,"X+12",38,17.150583256308316,22.835244059079944,28.522145186819735,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2036,"X+12",53,21.538339033194926,24.404239847891677,27.276165226606899,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2036,"X+12",69,20.797528832568158,20.939694811694007,21.082849958824244,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2036,"X+12",84,4.6275844119401581,4.7783423714353805,4.9338256523821027,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2036,"X+12",99,4.8254214816827221E-2,5.9373464866350194E-2,7.2782424158802775E-2,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2037,"X+13",14,19.074086373138169,20.97381556372612,22.873695179364013,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2037,"X+13",30,13.433057407442615,18.924972615809335,24.418013518433622,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2037,"X+13",45,17.463094157729905,22.732734136986778,28.006520363003329,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2037,"X+13",61,23.755399879074609,24.48187482163997,25.212917403118109,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2037,"X+13",76,14.72828399473733,14.944134325896897,15.163186958397606,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2037,"X+13",92,0.33896244191261438,0.37079011106897508,0.40537665932407702,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2038,"X+14",6,1.3843936127787737,5.8028679613251501,10.404025794217574,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2038,"X+14",21,26.237299301994842,27.939295546399798,29.641390707140353,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2038,"X+14",37,16.355502779609566,22.836701977096517,29.320463451385596,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2038,"X+14",52,19.60097450657193,23.449822750161808,27.306092331630012,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2038,"X+14",74,17.017947460815972,17.226803430051927,17.438279561333268,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2038,"X+14",84,5.0075752858559692,5.1767606925549394,5.3515069577840055,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2038,"X+14",99,0.10067130057418694,0.12491761743132138,0.15443024131050609,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2039,"X+15",14,6.472851547280734,9.3487720410425119,12.206451707936587,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2039,"X+15",29,10.843824764264625,15.937147263165574,21.031403850169767,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2039,"X+15",44,11.422963422015663,17.781441709543586,24.144893638158635,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2039,"X+15",60,27.862747464796513,29.352719687638274,30.851252352254047,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2039,"X+15",75,16.432206905659982,16.661432579223376,16.893934174420963,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2039,"X+15",91,1.2861497662659334,1.3996460861836453,1.5225321161147867,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2040,"X+16",1,4.9831183473813967,9.2644888464916466,13.870048357078847,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2040,"X+16",21,19.751855254988051,21.951853113975439,24.152080249980617,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2040,"X+16",37,10.80039489490086,17.863045262947878,25.140160879108908,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2040,"X+16",52,24.708524103310168,29.247777552661589,33.79630443073394,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2040,"X+16",67,32.983101075029467,33.163624398520739,33.345183500963998,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2040,"X+16",83,8.6897203266765217,8.972946529500204,9.2653091679237161,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2040,"X+16",98,7.9685291438870307E-2,9.6968864892049283E-2,0.11766395545763682,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2041,"X+17",13,3.9554208020156159,7.4834289206702564,11.091425390021682,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2041,"X+17",28,19.301246096229377,23.898348991132377,28.496210998499393,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2041,"X+17",45,16.535757038539984,23.680553415854327,30.832093400980845,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2041,"X+17",60,19.636621167948228,21.762203200853889,23.900402253061294,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2041,"X+17",75,10.329759728209915,10.479783750068492,10.632053992153828,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2041,"X+17",90,1.2947030261394397,1.396326230240585,1.5055257190486349,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2041,"X+17",91,0.94309642545535821,1.0245724569322392,1.1126749232290103,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2042,"X+18",5,1.3428525992529905,6.6862529353136351,12.32134863263088,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2042,"X+18",21,20.140127075294323,22.939164288826447,25.738582502466283,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2042,"X+18",36,11.983452028843407,19.855675039856873,27.731222258097716,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2042,"X+18",57,33.910710942729196,37.339751106384242,40.783162714838042,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2042,"X+18",68,15.492345603958508,15.681662679827809,15.873335043684072,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2042,"X+18",83,6.9075665199353011,7.144332096319328,7.3891829818047938,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2042,"X+18",99,5.6538866515569858E-2,7.1358279296640875E-2,8.9728612684596115E-2,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2043,"X+19",13,2.5666818687571595,6.5427650712893666,10.651167199148611,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2043,"X+19",28,24.272592818418566,28.871056240486464,33.470279165769753,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2043,"X+19",44,16.628788235673639,24.66915399771537,32.716738701606488,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2043,"X+19",59,36.633416530480815,39.763914366967228,42.911236211018647,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2043,"X+19",74,14.379481978431663,14.570588944751261,14.764337724952174,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2043,"X+19",85,7.0416770986058079,7.3453649257129614,7.6619675629087709,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2044,"X+20",5,1.5812726623718105,7.2608992187257169,13.264779181896285,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2044,"X+20",21,20.33753407261192,23.934495333617203,27.532057234872667,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2044,"X+20",36,11.681175113427274,19.851471325371083,28.025294531577337,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2044,"X+20",51,17.639852885264482,24.425191994797647,31.224049740349052,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2044,"X+20",67,19.429612561595899,20.328928062040276,21.240192975285886,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2044,"X+20",82,11.633424465320791,11.991014797537215,12.359694564050777,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2044,"X+20",98,7.8734216882486413E-2,9.7185066570889211E-2,0.1196189259703176,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2045,"X+21",12,0.93112148665425121,5.565049477709282,10.405971267016129,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2045,"X+21",28,24.278492201298334,28.876675928516011,33.475619036374539,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2045,"X+21",44,15.810055247345181,24.640442338387814,33.479128197886553,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2045,"X+21",59,19.000739714911951,22.740649404127055,26.501241722075967,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2045,"X+21",74,12.101463921626141,12.262509847092659,12.42579913427558,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2045,"X+21",90,3.1769048498306574,3.4387348648464355,3.7212827580401573,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2046,"X+22",4,3.060420092770165,8.6710433384380554,14.720757307815227,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2046,"X+22",20,7.3128049842925229,11.694870104360835,16.104358686155443,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2046,"X+22",35,15.966518135161079,23.842916674175832,31.722303906761887,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2046,"X+22",50,17.143247673627883,25.411259455325848,33.694496006996999,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2046,"X+22",56,25.295961106708596,30.729405650340894,36.184344817069601,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2046,"X+22",82,11.280479257129834,11.643897879485337,12.019169375564749,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2046,"X+22",97,0.1647885360930525,0.19912343051829362,0.24009634162834931,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2047,"X+23",12,0.364636791835244,5.4184171488333792,10.724395043078932,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2047,"X+23",27,13.125227441416529,17.919385347089452,22.714482137041816,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2047,"X+23",43,7.6545518023717545,15.776162989177438,25.505221528745547,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2047,"X+23",58,22.644417830279981,27.550881889609208,32.482065219826772,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2047,"X+23",73,13.829069979992719,14.070159932005375,14.315912509286388,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2047,"X+23",74,28.427829538365479,28.784663389628065,29.1461972454651,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2047,"X+23",100,0,0,4.4375442918398178E-3,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2048,"X+24",5,3.0579482490224978,9.1787507014490632,15.749766959547213,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2048,"X+24",20,5.6466238448548456,10.46888087559697,15.371623324465006,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2048,"X+24",35,20.918779141521576,28.797439919820395,36.679090492841063,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2048,"X+24",51,13.859959887176355,22.393213691913616,30.945028422356486,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2048,"X+24",66,25.194820145595209,27.537856342151315,29.91041246520782,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2048,"X+24",81,13.01632737746853,13.399071942682635,13.793310163353343,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2048,"X+24",97,0.15588757043813811,0.18881306768372957,0.22820948070396818,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2049,"X+25",11,0.30159471716631225,5.9173674418444406,11.842128309539614,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2049,"X+25",27,12.324240813343959,17.914797884902946,23.506657757283278,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2049,"X+25",43,10.388395868880465,20.70374610578088,31.028520516973458,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2049,"X+25",58,12.376768388791277,18.104088122997407,23.860894008648163,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2049,"X+25",74,17.601345048827838,18.133913001905416,18.679719049507998,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2049,"X+25",89,3.1538922122004536,3.3902498424847667,3.6438348434882779,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2050,"X+26",4,4.0898963447803638,10.130481892529046,16.6012723919333,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2050,"X+26",19,4.1988427256161458,9.1583407047522876,14.410697079977917,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2050,"X+26",34,10.509313725246429,17.888443141475527,25.270086084910943,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2050,"X+26",50,20.358409178681505,30.19371805303998,40.048349673443738,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2050,"X+26",71,24.031096258861105,25.45686917880569,26.912623596716273,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2050,"X+26",81,10.308225004391737,10.610850965539857,10.922578288814654,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2050,"X+26",97,0.21717239466438765,0.2624133393453808,0.31641361957987607,"MČ Koloděje","MČ Koloděje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2024,"X+0",11,165.48642161000001,165.98706820000001,166.48771478999998,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,81,1.02E-4,1,1,11,86,0,5.4299999999999998E-5,1,2,"MČ Praha Újezd nad Lesy",11]
[2024,"X+0",27,99.165120694700022,101.96678161400001,104.7684425333,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,54,4.4395699999999998E-4,8,8,27,44,71.658299999999997,2.1010700000000001E-4,8,4,"MČ Praha Újezd nad Lesy",27]
[2024,"X+0",42,189.57614146370003,190.78680139400001,191.99746132429999,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,96,1.4085510000000001E-3,3,3,42,95,13.677289999999999,8.2081799999999996E-4,3,3,"MČ Praha Újezd nad Lesy",42]
[2024,"X+0",57,122.80756124075,123.340534515,123.87350778925,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,67,6.8675710000000003E-3,1,1,57,58,0,3.4368659999999998E-3,1,2,"MČ Praha Újezd nad Lesy",57]
[2024,"X+0",73,103.835401519,104.08133477999999,104.327268041,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,50,3.6069879999999999E-2,0,0,73,58,0,1.9227089999999999E-2,0,1,"MČ Praha Újezd nad Lesy",73]
[2024,"X+0",83,24.832970918999997,24.93616278,25.039354641000003,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,12,9.1614210000000001E-2,0,0,83,15,0,6.4297779999999999E-2,0,0,"MČ Praha Újezd nad Lesy",83]
[2025,"X+1",3,86.077455874540917,87.97835319245209,89.879268131550518,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2025,"X+1",19,138.71571227523685,141.91912418025339,145.1225962648862,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2025,"X+1",34,100.07518309711824,104.87970796548595,109.68437471322106,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2025,"X+1",50,194.39846548363127,196.0440513008175,197.68984774826782,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2025,"X+1",65,120.1077099249178,120.2445644111726,120.38150625868327,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2025,"X+1",80,59.012211162849837,59.426807797596226,59.842743763330603,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2025,"X+1",96,0,0,0,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2026,"X+2",10,129.47647728815573,130.97750636589447,132.47854454860115,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2026,"X+2",26,88.71344376974929,95.915407946644436,103.11758785357307,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2026,"X+2",42,167.66520878906499,171.48656813201302,175.30833803499468,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2026,"X+2",57,115.66193567486535,117.24199672575179,118.82280314438201,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2026,"X+2",58,130.23827238674511,131.83764211952052,133.43784352468433,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2026,"X+2",73,115.20341211620831,115.937856267271,116.67406335078059,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2026,"X+2",88,18.834870018562565,19.216932611961525,19.604205225553397,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2027,"X+3",3,93.581694278917951,97.791113295860157,102.00062995379598,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2027,"X+3",18,157.47572449478872,160.8809822384124,164.28630598793237,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2027,"X+3",34,95.379354887839298,105.78033714718566,116.18227146981997,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2027,"X+3",54,153.76462807956233,155.86020545786559,157.95686715713882,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2027,"X+3",65,98.971462580388604,99.762679520337798,100.55584390758628,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2027,"X+3",81,70.935557338070197,71.894658878025567,72.862586793363477,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2027,"X+3",96,0,0,0,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2028,"X+4",10,123.66735807737916,125.96867678440705,128.27001905741122,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2028,"X+4",26,124.29117456235173,134.79522927170007,145.29987272352332,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2028,"X+4",41,139.98058345279304,147.39554164183374,154.81195227073937,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2028,"X+4",57,139.20729377314353,141.8406289658474,144.4762995478581,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2028,"X+4",72,98.316836853887224,99.310847763622576,100.30863724743591,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2028,"X+4",82,65.913725187888332,67.046918130236605,68.19486042508899,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2029,"X+5",3,78.067745820711821,87.884169775465267,97.861395171405064,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2029,"X+5",18,160.63786647468061,164.84427745133326,169.0508193653979,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2029,"X+5",34,95.292171429549995,111.68278068046988,128.07579297506635,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2029,"X+5",49,185.4978736318543,190.87335308542981,196.25176258256982,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2029,"X+5",64,104.13832055933464,106.16615382500326,108.19998740080618,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2029,"X+5",80,87.956121084823536,89.608631371854202,91.280637002502885,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2029,"X+5",95,0,0,0,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2030,"X+6",9,108.04607278447642,111.94803471315169,115.85005724043882,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2030,"X+6",25,130.09179229067908,141.69641975688043,153.3020514983545,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2030,"X+6",41,102.79245027454689,114.38800192075864,125.98688662759562,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2030,"X+6",57,147.01786330759731,150.68507847453188,154.35688322752742,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2030,"X+6",72,96.885674981011732,98.201458271119989,99.52410068494946,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2030,"X+6",87,23.189025525013907,23.990865887134589,24.816861866893753,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2031,"X+7",2,77.114473073296935,90.872060863037419,105.25922502851137,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2031,"X+7",17,155.84372291638653,159.84938375731275,163.85522264525486,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2031,"X+7",33,88.095662900821466,110.6705701111002,133.24943195417538,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2031,"X+7",48,163.47133737565605,171.91416855555269,180.36283181820556,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2031,"X+7",53,194.20408189816371,199.8452626836613,205.49274493135096,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2031,"X+7",80,70.76943556033828,72.58164446644993,74.420995168161483,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2031,"X+7",95,4.5631614253380954,5.0371326669953778,5.5533772049835193,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2032,"X+8",9,113.80622430226045,119.90899151905612,126.01192853868083,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2032,"X+8",25,142.49143242507563,156.59439728928555,170.69900976744091,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2032,"X+8",40,105.66999335513532,123.24298692997469,140.8221460713973,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2032,"X+8",41,87.941383857472019,104.31155122475894,120.68782611501051,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2032,"X+8",56,200.06392264491325,205.6821293544175,211.30955303623466,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2032,"X+8",81,66.248576909925603,68.169138771523734,70.125953408366072,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2032,"X+8",88,24.931728758383972,26.063895827729105,27.242340506193429,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2033,"X+9",2,80.642617999816039,97.457941145472077,115.19108304971434,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2033,"X+9",17,122.85853670468012,127.86258509049455,132.86690219006039,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2033,"X+9",33,90.639398281119227,117.60099381621288,144.56814034799075,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2033,"X+9",48,157.96929494130583,168.69096779811207,179.42153226753675,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2033,"X+9",64,103.55585789149271,107.59165102516917,111.64464994879637,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2033,"X+9",79,71.256273250888412,73.41382495145794,75.603803951840476,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2033,"X+9",94,5.945100423929496,6.5596016741681824,7.2304055842658652,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2034,"X+10",8,72.347314664309494,84.861964594279684,97.53765160513791,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2034,"X+10",25,157.50128098349521,172.50608222065895,187.51277636952238,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2034,"X+10",41,83.281083237041969,105.21467835522121,127.15831260684902,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2034,"X+10",56,187.06794413213299,194.25600778264652,201.45811848709593,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2034,"X+10",71,72.08206231166281,74.12559168407013,76.18717879974119,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2034,"X+10",87,33.652097929993431,35.287627323634027,36.993712996267803,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2035,"X+11",1,87.425787923897005,107.27572035415918,128.41789254286152,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2035,"X+11",16,124.86657428925255,130.86949887818469,136.87276626564466,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2035,"X+11",32,127.33314262358236,156.40175163600736,185.47619192376436,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2035,"X+11",52,157.0422870316321,168.06703307056284,179.1080215674038,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2035,"X+11",64,125.97378146864709,131.06068803328077,136.17175323761069,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2035,"X+11",79,67.871402141186792,70.246166952171819,72.660836355367877,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2035,"X+11",94,3.3908734062352131,3.7767297341050501,4.2022394038002133,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2036,"X+12",9,69.927558716564135,84.480877477185103,99.354509402194822,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2036,"X+12",24,152.50702316507824,166.51198646223889,180.51879911904462,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2036,"X+12",40,70.859942672447531,100.24496875429244,129.64450119787739,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2036,"X+12",55,189.28289543631971,199.20250157524424,209.14284460179124,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2036,"X+12",70,96.08618416891683,99.399473244837736,102.74576418649787,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2036,"X+12",80,63.996473166614422,66.434177651662992,68.921904389064423,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2037,"X+13",1,94.903197168637519,117.21827661658776,141.03375225545261,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2037,"X+13",16,100.76287578405075,107.86484168698556,114.96726381691873,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2037,"X+13",32,135.53200609206559,167.29274251359243,199.06057602615456,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2037,"X+13",47,92.306019824218282,112.28095186442968,132.27587539025575,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2037,"X+13",63,145.73192369328765,152.61377157979709,159.526947105521,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2037,"X+13",78,78.909368029317676,81.536946840415339,84.207280938215803,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2037,"X+13",93,8.4132057573452403,9.308910536570977,10.292210205517435,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2038,"X+14",8,73.048100413735312,91.741703288327045,111.2126509519164,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2038,"X+14",23,118.20950400801422,131.609517669284,145.01138765060205,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2038,"X+14",39,87.926652335911569,124.08486210134464,160.26088461662846,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2038,"X+14",40,74.193243301236194,109.13518576836647,144.09624232347667,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2038,"X+14",55,150.63066511255593,163.11135696232685,175.62154399789438,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2038,"X+14",71,90.780027498182221,94.67206332039305,98.61073698717415,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2038,"X+14",86,41.506555961117414,43.847872734315089,46.299262189802221,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2039,"X+15",0,108.02782948076813,132.37914154775569,158.48213851998742,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2039,"X+15",16,106.51859756956678,115.81996814378707,125.12206517483617,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2039,"X+15",31,139.10552931297593,171.26808102345981,203.43767384190568,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2039,"X+15",51,117.43404269455293,135.77774600511592,154.15141679545908,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2039,"X+15",63,182.86315079414587,191.41941992991724,200.01943011960202,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2039,"X+15",78,57.253382333381182,59.753167859882737,62.296863849978592,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2039,"X+15",94,6.5834348281344841,7.4247272160386331,8.3649918283820153,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2040,"X+16",8,77.969482958598675,99.649332332208218,122.38042463998411,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2040,"X+16",23,123.18461108664881,137.58307702538463,151.98367219939146,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2040,"X+16",39,88.977895967955874,129.00615703839085,169.05544490752351,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2040,"X+16",54,129.1689981220355,145.11662793777157,161.10155019225974,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2040,"X+16",70,97.067005558333648,102.18569502854616,107.36438025590216,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2040,"X+16",79,53.146345725877566,55.776354902004613,58.459584630412493,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2041,"X+17",0,112.22966680630972,138.12160232118669,165.89789040735587,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2041,"X+17",16,65.624951354352476,80.438979016252915,95.069053001371486,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2041,"X+17",31,166.21608575603184,199.08370322423116,231.95875619571592,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2041,"X+17",46,76.300311161807315,109.29962758625217,142.33546314528644,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2041,"X+17",62,184.49673443948046,195.21252496854501,205.98141664768934,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2041,"X+17",77,69.078661446636346,72.509265183054026,76.01049452345805,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2041,"X+17",93,8.8620390361931385,9.9482257570348285,11.156788693634473,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2042,"X+18",6,95.260362972385408,121.16747247724621,148.57537595758842,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2042,"X+18",23,121.86813645016517,137.56350428144873,153.26138901308258,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2042,"X+18",39,110.97973926324585,153.69867101109833,196.44097213712431,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2042,"X+18",54,111.66409310699302,131.36799269830598,151.12147948769433,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2042,"X+18",70,103.45140176147039,109.53125921690491,115.68619611538736,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2042,"X+18",85,47.634110553805272,50.517889739226305,53.535778110783866,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2042,"X+18",100,0,0,4.4814768069318833E-2,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2043,"X+19",15,64.973770756078835,83.666366948535966,102.83691168916914,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2043,"X+19",30,168.73130574483537,200.10597939386827,231.4873118645188,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2043,"X+19",34,157.88764009387296,197.80809089725619,237.741765508757,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2043,"X+19",62,174.34762575264386,187.27429373311946,200.27112004754611,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2043,"X+19",77,68.709521947857297,72.890368424173886,77.168292007752058,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2043,"X+19",93,10.58026475336333,11.942712966734106,13.466361972059495,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2044,"X+20",7,97.373460759435375,124.88138962719881,153.9817950076723,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2044,"X+20",22,68.539910697878284,84.724405085333046,100.91168539437481,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2044,"X+20",23,97.818720730631341,114.60803407766508,131.40022828701979,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2044,"X+20",38,125.62709270010076,171.54851830486757,217.49378986397477,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2044,"X+20",54,81.995841194658496,106.00811478921122,130.0849234169454,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2044,"X+20",78,64.249015471141163,68.51240560000339,72.886378124128612,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2044,"X+20",85,45.608639091075062,48.510352719036632,51.551023952763899,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2045,"X+21",0,112.07341274735788,140.11865700207647,170.26590926531691,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2045,"X+21",15,66.901927687202004,88.684940043068991,111.24610901680731,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2045,"X+21",30,128.90460185548849,161.26619802412836,193.63493428596934,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2045,"X+21",46,80.269172875533513,123.99439527002559,167.77402613933742,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2045,"X+21",61,135.34263872428591,151.3098003262117,167.36178731796599,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2045,"X+21",77,73.553811726296217,78.591187942655111,83.75432818785923,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2045,"X+21",92,15.256768277168892,17.084472123512544,19.111611498476314,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2046,"X+22",5,108.86280212914158,139.04231059925172,171.10671009093909,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2046,"X+22",23,103.56122834295844,122.54576789802209,141.53393815545923,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2046,"X+22",38,118.2558108780913,165.56351767105934,212.89629984355912,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2046,"X+22",53,67.302889693080289,98.611510248771225,130.00101012891218,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2046,"X+22",69,165.6848090326414,175.40150947570712,185.23948799943597,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2046,"X+22",84,35.965969084809203,38.733008834987274,41.630839679224117,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2046,"X+22",100,0,0,8.9656326441748146E-2,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2047,"X+23",14,74.294941554974145,100.1745217464625,127.23092127260611,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2047,"X+23",29,125.55462083658506,156.32023939779415,187.0923587333736,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2047,"X+23",49,64.018123513933432,107.62037755490411,151.29969739406135,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2047,"X+23",61,116.74746489413948,135.4345428343311,154.22699021508708,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2047,"X+23",77,70.014524967536858,75.65984677710594,81.453765913487516,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2047,"X+23",92,14.951160593865289,16.816179471773527,18.891515056181138,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2048,"X+24",6,110.94392077457411,142.07871465014671,175.15704858076049,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2048,"X+24",22,60.561591440171554,84.637067543179029,108.87796632517259,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2048,"X+24",37,150.72148506589463,197.36547243666325,244.03203542272712,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2048,"X+24",52,56.38266286648637,95.998449572818316,135.71148770756841,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2048,"X+24",68,141.22167870356273,153.16681716056678,165.25454616271435,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2048,"X+24",77,79.085123719002752,85.283388700337156,91.647525249279482,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2048,"X+24",100,0,0,7.1707783862738239E-2,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2049,"X+25",14,81.772803383353818,110.28043827758081,140.18959769087974,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2049,"X+25",29,119.15954492895331,151.31820686255327,183.48404008234405,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2049,"X+25",45,106.80428515674005,157.50398895645361,208.26285624585029,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2049,"X+25",60,74.897575261355684,98.773847223299015,122.77826586669357,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2049,"X+25",75,102.47778021906791,110.18967826018965,118.07925904456911,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2049,"X+25",91,15.381350517592898,17.247230722922207,19.309303303688075,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2050,"X+26",5,108.70664176723659,141.03822476815068,175.47235908932831,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2050,"X+26",20,63.008841316139694,90.564578098036321,118.90065754345952,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2050,"X+26",22,59.336399963023773,86.490075555452762,114.12530979316884,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2050,"X+26",37,151.68274859942113,199.32004590289969,246.98076843790395,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2050,"X+26",53,69.33246977615363,112.04292794668962,154.87420422631374,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2050,"X+26",68,136.18435446115748,150.16793478861601,164.3259426072492,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2050,"X+26",84,40.197780297810375,44.045130834483395,48.104003783069331,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2050,"X+26",99,1.0243249443899207,1.3254842578072477,1.7081541254753196,"MČ Újezd na Lesy","MČ Újezd na Lesy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2024,"X+0",13,58.693649600000001,58.993952000000007,59.2942544,"Jirny","Jirny",null,null,null,null,null,null,null,37,1.0399999999999999E-4,0,3,13,25,0,8.7999999999999998E-5,0,0,"Jirny",13]
[2024,"X+0",32,35.384300400000001,35.985047999999999,36.585795599999997,"Jirny","Jirny",null,null,null,null,null,null,null,12,5.7499999999999999E-4,2,1,32,22,111.3,3.6600000000000001E-4,2,1,"Jirny",32]
[2024,"X+0",45,68.195149099999995,68.900142000000002,69.60513490000001,"Jirny","Jirny",null,null,null,null,null,null,null,34,1.8600000000000001E-3,2,2,45,34,1.7,1.077E-3,2,1,"Jirny",45]
[2024,"X+0",60,37.665509899999996,37.681438,37.697366099999996,"Jirny","Jirny",null,null,null,null,null,null,null,24,1.0508999999999999E-2,0,0,60,14,0,4.7390000000000002E-3,0,0,"Jirny",60]
[2024,"X+0",76,16.276956349999999,16.311387,16.345817650000001,"Jirny","Jirny",null,null,null,null,null,null,null,9,4.9949E-2,0,0,76,8,0,2.9884000000000001E-2,0,0,"Jirny",76]
[2024,"X+0",91,0,0,0,"Jirny","Jirny",null,null,null,null,null,null,null,0,0.22180150000000001,0,0,91,0,0,0.1879566,0,0,"Jirny",91]
[2025,"X+1",6,45.19601471231563,45.996181083732999,46.796349795569043,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2025,"X+1",21,36.574416151498468,36.975548980950997,37.376690355308284,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2025,"X+1",36,53.038361047427344,53.941171319662004,54.843994083494962,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2025,"X+1",52,60.617240364058759,60.635437298466002,60.653637204365566,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2025,"X+1",76,25.813993452805821,26.098812326808002,26.384606487444223,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2025,"X+1",84,7.4175535495544391,7.4893448499359998,7.5614924795672405,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2025,"X+1",99,0.3807753102992133,0.4036246050333,0.42713765929255326,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2026,"X+2",13,49.885709621846871,50.986276161535386,52.086854096352056,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2026,"X+2",29,21.473623186702859,22.974482819064754,24.475382084410224,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2026,"X+2",44,61.189878605050815,62.797461485728135,64.405286559214673,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2026,"X+2",59,38.056015672714153,38.288496714149147,38.521271633053253,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2026,"X+2",75,18.01542260191993,18.297395158332513,18.579664833254821,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2026,"X+2",90,1.71056966491106,1.7613114268303582,1.8130563177918515,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2027,"X+3",3,22.478442074422784,24.979221765759622,27.480026143689045,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2027,"X+3",21,41.84572845839881,42.947681099813863,44.049696896057149,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2027,"X+3",36,40.31065517209565,41.913652864461127,43.516776178546124,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2027,"X+3",52,76.939166658800758,77.177831717341576,77.416728709981925,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2027,"X+3",67,23.351240241518063,23.708462202371361,24.066382996183684,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2027,"X+3",82,20.793949028862119,21.560166267146109,22.340256351097516,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2027,"X+3",98,0,0,0,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2028,"X+4",12,41.784755878055279,42.985371993998044,44.185999088944364,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2028,"X+4",28,27.738377881199504,28.940121004036001,30.141983195682425,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2028,"X+4",31,26.053097741555195,28.953085563113632,31.853297868916485,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2028,"X+4",59,32.196054874002989,33.119969831386499,34.045782322073073,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2028,"X+4",75,24.415937548123317,24.935839715646576,25.458778474789408,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2028,"X+4",90,1.2979346259661595,1.3551447971963677,1.4143726454988772,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2028,"X+4",91,2.2571352896135601,2.3752771603914713,2.4983555442803818,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2029,"X+5",5,22.37651514208499,25.977181239140712,29.577892556212159,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2029,"X+5",20,66.009724896802538,67.912895386374785,69.816178672751363,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2029,"X+5",36,28.316269784607698,30.916593641824242,33.517283544994385,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2029,"X+5",51,79.213620459554136,79.9593517917247,80.705681369307626,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2029,"X+5",75,21.733292767506079,22.279983401778406,22.830248083804818,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2029,"X+5",83,18.129165621584569,18.940015715564506,19.771536676164924,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2029,"X+5",98,9.0218815465697502E-2,0.10376715093619215,0.11895970138504974,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2030,"X+6",13,54.370112443074447,55.971261985720481,57.572438893545609,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2030,"X+6",28,42.148511908027615,43.85347443010685,45.558661906813207,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2030,"X+6",43,60.760995238030517,64.665841917777897,68.571816439982555,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2030,"X+6",59,56.605848326064212,58.06616185798628,59.529905561726551,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2030,"X+6",74,22.01184037669692,22.362387579880036,22.715813720549654,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2030,"X+6",90,3.6201791609879685,3.8127449856407019,4.0140433808838134,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2031,"X+7",2,23.251818673402394,28.186594738825903,33.25058326305804,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2031,"X+7",20,65.696939343612513,67.900130516038075,70.10349325503617,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2031,"X+7",36,42.232532781233992,46.82997669908687,51.428472411210407,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2031,"X+7",51,52.438510846352564,54.160423206335182,55.884237356415028,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2031,"X+7",66,31.666444322323436,32.467391284811278,33.270731083591627,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2031,"X+7",82,22.167321558995162,23.219002497338643,24.295201471676201,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2031,"X+7",97,0.42167216420139453,0.48958793391787253,0.56683159946308204,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2032,"X+8",12,30.283195021421321,32.983219807586131,35.683322126224638,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2032,"X+8",30,48.105906794697049,51.810941242638464,55.516396094421822,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2032,"X+8",43,69.741676244335906,74.546454786300814,79.352934598523433,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2032,"X+8",59,62.849506948014678,64.344716805308735,65.843467069772998,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2032,"X+8",74,27.104628985903965,27.805639185910458,28.516258721933575,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2032,"X+8",89,3.9570974447763718,4.1838767659644889,4.4222869036073593,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2033,"X+9",4,25.349972577115572,31.18448545192933,37.148237237870582,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2033,"X+9",19,59.916352322195841,62.917637712206215,65.919192749560295,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2033,"X+9",35,34.444986771240067,38.842326748373367,43.240669784584199,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2033,"X+9",50,51.618029958631908,55.12151182481098,58.628825518886423,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2033,"X+9",58,79.211380961940023,80.928116065227158,82.648323601580458,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2033,"X+9",82,16.053993713466262,17.018387972117033,18.006851347256401,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2033,"X+9",97,0.17550963304305084,0.20521069000678416,0.23932116989573815,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2034,"X+10",12,23.084312847228034,26.983644527703628,30.883117713756963,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2034,"X+10",27,45.72479162973022,48.82715863537306,51.930122454234244,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2034,"X+10",42,50.282239144360375,55.676151139299513,61.072180345008903,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2034,"X+10",58,74.274987243936266,76.171896214199819,78.072991650452408,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2034,"X+10",73,25.57876346411107,26.429820595648014,27.292153357403734,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2034,"X+10",88,9.1338152668155086,9.8749268729897146,10.666018139125795,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2035,"X+11",1,29.397801221096472,35.007267037545731,40.881395958112016,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2035,"X+11",4,26.721121323339524,33.194708165107485,39.854358676479421,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2035,"X+11",20,41.633664521282611,44.933100742903122,48.232908983539687,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2035,"X+11",35,32.723687207477724,37.81857730198923,42.914816081596399,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2035,"X+11",50,54.384096045697532,58.975472710754516,63.572515363713393,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2035,"X+11",66,34.011704684676261,35.654270162968821,37.308199827715676,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2035,"X+11",81,20.134131510365393,21.341082057398573,22.575283858391984,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2035,"X+11",96,0.22589444337739217,0.26367279712551284,0.30712360939395544,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2036,"X+12",11,21.680660346146148,27.893765433054426,34.067686382597046,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2036,"X+12",29,45.584321814681772,49.786012277220031,53.988559324052318,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2036,"X+12",43,45.180537253083216,51.664499616434433,58.151578255066944,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2036,"X+12",58,81.205742866464846,83.427212628571738,85.654054280735863,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2036,"X+12",73,23.332078708254091,24.34320540768773,25.369386433179699,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2036,"X+12",89,6.5739891456520017,7.2082601636644101,7.8938561465652013,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2037,"X+13",3,28.19532092846292,35.004414459990045,42.078199509931068,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2037,"X+13",19,36.446508057089126,39.945466812027789,43.444784210593767,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2037,"X+13",34,44.243699407611253,49.742460962478361,55.242564950796904,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2037,"X+13",49,56.660099317889362,62.936811173867483,69.220761237038218,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2037,"X+13",73,34.346087575215066,35.521311440855023,36.713947246423231,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2037,"X+13",81,21.447680688115497,22.680454663759406,23.941039685737515,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2037,"X+13",96,0.456733291666434,0.53551608672452,0.62661392222557277,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2038,"X+14",11,21.930258587781854,28.812341293189085,35.762453317171278,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2038,"X+14",26,58.895922603393871,62.79564217269936,66.696359900779271,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2038,"X+14",42,46.747169963614169,54.621053004844185,62.499214580835556,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2038,"X+14",57,60.774466093945463,64.490637806928362,68.217056965675695,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2038,"X+14",72,31.686872396928845,32.86379233010571,34.056524011638743,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2038,"X+14",88,9.8438028812492213,10.756972429158616,11.738578436134361,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2039,"X+15",0,33.034676341982212,39.583755139117727,46.50948564556208,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2039,"X+15",19,33.349133504960506,37.946273178165008,42.543940782755286,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2039,"X+15",34,49.688745714790912,55.687267079325409,61.6874157478168,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2039,"X+15",49,52.403803942215667,58.973643738375159,65.55119724321446,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2039,"X+15",65,55.537087404042353,57.456020111393521,59.389437145234403,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2039,"X+15",80,24.786430955323613,26.302448549263787,27.852265330219382,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2039,"X+15",95,0.84426152925215514,0.97801349606917121,1.1312058232349247,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2040,"X+16",10,23.712504383041157,31.169023888004027,38.783870736837486,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2040,"X+16",25,43.254705110261987,47.850320055265215,52.447063516049994,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2040,"X+16",28,57.348441922857532,61.746932872365534,66.146769895393831,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2040,"X+16",57,55.819790420406143,60.585070361212658,65.364908295733073,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2040,"X+16",72,35.181260835112312,36.642323674324416,38.125715545907724,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2040,"X+16",73,35.277908847224325,36.59157920130216,37.927400777605683,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2040,"X+16",88,8.8381410603226271,9.6925595846337487,10.612470061194132,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2041,"X+17",2,33.629603351533007,41.577876401802143,49.902851433031017,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2041,"X+17",18,29.857140513515905,35.952634559146567,42.048782927100078,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2041,"X+17",33,62.487399341160085,69.586875427522799,76.688364510346332,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2041,"X+17",56,59.919955975713947,65.662899516460698,71.422145253050786,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2041,"X+17",65,73.054133852668514,75.419698347829836,77.804711352216856,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2041,"X+17",80,24.807747439568335,26.464606410273909,28.162696405040556,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2041,"X+17",96,0.98035757356109432,1.1955198144142027,1.4541101127428033,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2042,"X+18",10,25.270524522240699,33.359644022318115,41.662313561422685,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2042,"X+18",26,47.120890770646028,51.815515366169457,56.511527805183036,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2042,"X+18",41,56.941611503514196,65.516136903544606,74.095377596661478,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2042,"X+18",56,57.689178821247104,63.808610630111787,69.945860282137147,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2042,"X+18",72,35.036527631730394,37.285891496234207,39.576931641605498,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2042,"X+18",84,18.374217740595583,19.806959634879394,21.309824166162997,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2043,"X+19",2,35.803242737297474,44.242675825035143,53.096630030514326,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2043,"X+19",18,22.563577426301336,30.870000053027397,39.13802525712893,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2043,"X+19",33,62.248546422413298,69.548534764770864,76.850669433003517,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2043,"X+19",49,56.638612923640636,65.766407434139097,74.906861585855438,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2043,"X+19",64,66.077652051164691,69.333893665977655,72.615435002435618,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2043,"X+19",79,32.739249971949818,34.768837604956957,36.844442471941605,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2043,"X+19",95,1.0638158999894658,1.2848905811169029,1.5475413072898365,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2044,"X+20",9,27.879479394860635,36.59821343011528,45.606229230205123,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2044,"X+20",27,62.508977474988619,67.706201763083556,72.905085960236249,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2044,"X+20",41,57.47212424425669,66.446267063073364,75.425492695723278,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2044,"X+20",56,61.936239184082638,69.325469803357635,76.737595397281495,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2044,"X+20",72,45.470242684931783,47.866266626155962,50.306079731845017,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2044,"X+20",87,12.028511429132406,13.139405588880688,14.328698319351219,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2045,"X+21",1,39.320331400459089,47.503279914200903,56.156865693263029,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2045,"X+21",17,20.580978652891645,29.381228815395275,38.28112892801753,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2045,"X+21",32,63.809687640750084,71.601177888405047,79.395370596165066,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2045,"X+21",48,45.756673374821418,56.155399912644114,66.567700213420778,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2045,"X+21",55,56.291479438970242,63.784123254639795,71.297235184013346,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2045,"X+21",79,30.444738443004084,32.431234903597485,34.464080889139183,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2045,"X+21",95,1.4948710782567036,1.8070175940455726,2.1784860426655643,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2046,"X+22",9,30.290386479719075,39.59590102087715,49.23686507527735,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2046,"X+22",24,26.633594310451837,32.916074409524718,39.801655278583212,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2046,"X+22",40,60.911428633153271,70.386807089937719,79.867433011595011,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2046,"X+22",55,57.617131519877717,65.690695167954232,73.786947499867665,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2046,"X+22",56,57.804102184540206,65.474314906848349,73.168504671509766,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2046,"X+22",71,71.091558253379276,73.914574406355371,76.783517914719681,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2046,"X+22",99,0.20200935791475724,0.26959917053198934,0.35796600601289164,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2047,"X+23",2,37.397876666817197,46.676300596598736,56.445274878580676,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2047,"X+23",17,21.695697416216497,31.145583464515436,40.754411914044709,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2047,"X+23",33,68.82874600471682,77.51774272677531,86.210074342617901,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2047,"X+23",48,51.092005725201432,61.988134350146794,72.898870382486038,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2047,"X+23",63,67.637830007466704,73.479327494406576,79.365126678879733,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2047,"X+23",79,33.090941783653449,35.321867098194161,37.610917531470164,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2047,"X+23",94,2.3149817385400988,2.7362553462482739,3.2272792992290418,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2048,"X+24",8,33.886667388751668,43.984951627203515,54.479216676303579,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2048,"X+24",26,29.115401716957308,35.893293586959764,43.274125663677509,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2048,"X+24",40,72.053611505896669,82.228991718683119,92.410366720744108,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2048,"X+24",56,56.780803389741763,65.591992135147834,74.43211313260548,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2048,"X+24",71,54.744000648164899,57.606804225918459,60.517685735824543,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2048,"X+24",86,13.036616186056573,14.376830823409826,15.811353183945473,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2049,"X+25",1,38.040948238424249,47.047855258715302,56.616906243831238,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2049,"X+25",16,24.641325524533485,34.635765785977497,44.870211385568062,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2049,"X+25",31,42.761678599477207,50.7433839897515,58.728045537989715,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2049,"X+25",47,65.251665629478566,76.672519369698378,88.107143090840225,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2049,"X+25",70,60.156931909951766,63.646271317789896,67.194556098326231,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2049,"X+25",79,33.042146128784118,35.853887784589467,38.755743535091575,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2049,"X+25",94,2.3414713863248453,2.7970727459949982,3.332539321041077,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2050,"X+26",8,35.686681882694394,46.249557922754498,57.24553163330414,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2050,"X+26",24,24.238101277609847,34.151572586039308,44.10267331384091,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2050,"X+26",39,79.164528134543616,89.146153078694113,99.133573225390847,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2050,"X+26",55,59.41455524310048,70.378765973472269,81.377335115966858,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2050,"X+26",70,51.275114042569236,54.913011755090281,58.613139363867745,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2050,"X+26",82,26.556126441604377,28.635663778670633,30.8048231460537,"Jirny","Jirny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2024,"X+0",1,16.598223400000002,16.998307999999998,17.398392600000001,"Květnice","Květnice",null,null,null,null,null,null,null,8,1.7100000000000001E-4,1,1,1,9,0,3.6000000000000001E-5,1,1,"Květnice",1]
[2024,"X+0",16,45.8916483,45.992046000000002,46.092443700000004,"Květnice","Květnice",null,null,null,null,null,null,null,29,2.0599999999999999E-4,0,0,16,18,1.341607,1.1E-4,0,1,"Květnice",16]
[2024,"X+0",31,10.695510200000001,10.995723999999999,11.295937799999999,"Květnice","Květnice",null,null,null,null,null,null,null,4,5.62E-4,1,0,31,6,111.4212,3.3799999999999998E-4,1,1,"Květnice",31]
[2024,"X+0",47,56.893039649999999,56.898133000000001,56.903226349999997,"Květnice","Květnice",null,null,null,null,null,null,null,28,2.3010000000000001E-3,0,0,47,29,0.84932909999999995,1.291E-3,0,0,"Květnice",47]
[2024,"X+0",62,8.8983778499999993,8.9032169999999997,8.9080561500000002,"Květnice","Květnice",null,null,null,null,null,null,null,6,1.3178E-2,0,0,62,3,0,5.9049999999999997E-3,0,0,"Květnice",62]
[2024,"X+0",78,4.7281633999999997,4.7411080000000005,4.7540525999999996,"Květnice","Květnice",null,null,null,null,null,null,null,3,6.0856E-2,0,0,78,2,0,3.8162000000000001E-2,0,0,"Květnice",78]
[2024,"X+0",93,0.75785362000000001,0.76938439999999997,0.78091518000000004,"Květnice","Květnice",null,null,null,null,null,null,null,0,0.26097490000000001,0,0,93,1,0,0.2306156,0,0,"Květnice",93]
[2025,"X+1",7,24.497606903492976,24.997707057589999,25.497808591974973,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2025,"X+1",9,33.79597253002035,33.996152108861999,34.196332908247953,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2025,"X+1",39,22.466595278381554,22.967958551819997,23.469344568017547,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2025,"X+1",40,25.455164911582649,25.95712006266,26.459093199050649,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2025,"X+1",55,35.307989310588439,35.721003839535996,36.134107442681241,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2025,"X+1",70,13.505021482822574,13.528367274669,13.55173552788877,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2025,"X+1",86,0.80215770187124491,0.81108687017799996,0.82006522783564495,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2026,"X+2",0,12.601996185651934,13.887793060149992,15.193751822967799,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2026,"X+2",15,47.483612244799907,47.984336825054115,48.48506698401232,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2026,"X+2",31,18.976942684794533,19.977539847942634,20.978187083539119,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2026,"X+2",53,33.197656484280323,33.710869434611055,34.22420081534554,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2026,"X+2",63,14.51869805196171,14.541352607276721,14.564033517476485,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2026,"X+2",78,6.808179121392854,6.8619579468185883,6.9160290929127193,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2026,"X+2",93,0.47501164204966634,0.49440378217843611,0.51431368990933457,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2027,"X+3",8,28.894593862474089,29.994749382522279,31.094915093710895,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2027,"X+3",23,23.560932388832796,23.962773001680397,24.364615589442103,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2027,"X+3",38,25.735511106721283,26.93739845420518,28.13940410982082,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2027,"X+3",54,34.864565408649597,35.582017732501839,36.299797799101874,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2027,"X+3",69,5.4467775846016409,5.6556354911434585,5.8652814046433743,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2027,"X+3",81,3.829066161626284,3.8794387881841956,3.9303267647482314,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2028,"X+4",0,11.987155637112762,13.62088683384793,15.312857719391125,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2028,"X+4",15,38.081897911038354,38.982551371350596,39.8832256838257,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2028,"X+4",31,17.264186405671005,18.964266094978349,20.664508280769056,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2028,"X+4",46,40.957441651677925,41.766373025316653,42.575566018522977,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2028,"X+4",62,24.817790644708328,24.8730066627094,24.928329614776263,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2028,"X+4",77,6.4745392842398175,6.6191205068153725,6.7658862311654424,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2028,"X+4",92,0,0,0,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2029,"X+5",7,28.992102924758917,30.992234848510726,32.992391183652671,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2029,"X+5",24,33.225971525282418,33.928855232298318,34.631803048698963,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2029,"X+5",38,23.009710350340953,24.910900631913499,26.812401586796661,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2029,"X+5",54,78.676627439904948,79.637615346289323,80.599279712709944,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2029,"X+5",69,9.0370426481978114,9.2644676995600896,9.4927726001423416,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2029,"X+5",85,2.8154397990864979,2.8967515240836983,2.9800632214313185,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2029,"X+5",100,0,0,1.545664100486982E-2,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2030,"X+6",14,39.879024471696752,40.979738520269265,42.080481043842461,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2030,"X+6",30,4.3884892714390515,5.9877004430918461,7.5870452550436376,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2030,"X+6",45,30.273632262347085,31.778798298487615,33.28452448574204,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2030,"X+6",52,52.686918572950653,53.22372864056608,53.760728945178485,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2030,"X+6",77,9.4166016262008316,9.6050830951469468,9.7963496929983336,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2030,"X+6",92,0.29022931246346079,0.309563346829624,0.32997745391304267,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2031,"X+7",7,7.187898271508935,9.9879857068743423,12.788122021646005,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2031,"X+7",22,50.9829856457619,51.887701305062564,52.792502558777841,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2031,"X+7",37,11.342501235418514,13.939966281048761,16.537958054048794,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2031,"X+7",38,9.3544464634273226,11.950908789746457,14.54794115408928,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2031,"X+7",53,54.310175378526864,55.053453128390174,55.797115299126901,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2031,"X+7",80,5.4226304116874395,5.5884938147722663,5.7588669451376484,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2031,"X+7",85,2.5078390960731753,2.5945601899908741,2.6839666058690748,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2031,"X+7",100,0,0,4.5809122254920204E-3,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2032,"X+8",15,38.474382934452848,39.975032540691828,41.475739161205254,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2032,"X+8",30,28.883130096208955,30.886148636181616,32.889421620536197,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2032,"X+8",45,36.603141319601733,38.707165951145079,40.812199081060143,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2032,"X+8",61,39.370518558133199,40.130862951491736,40.894301487011802,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2032,"X+8",76,7.6902535410223418,7.8706735248820667,8.0534377672641035,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2032,"X+8",92,0,0,0,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2033,"X+9",7,8.1982305262379818,11.883400416406271,15.588805947695942,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2033,"X+9",22,43.685697633321226,44.889575036917229,46.093608867325059,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2033,"X+9",38,17.602893625134755,20.89835555452747,24.194732310905763,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2033,"X+9",53,50.734553273370679,51.970919831003144,53.208712188035562,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2033,"X+9",69,16.593127470815062,16.884156087725263,17.17655729090346,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2033,"X+9",84,4.6850130089551278,4.8362463783702125,4.9920177829713861,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2033,"X+9",99,0,0,0,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2034,"X+10",14,36.675975989094347,38.976076191482122,41.276280750032058,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2034,"X+10",29,30.855815116893581,32.859881249314988,34.86422703795408,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2034,"X+10",51,24.343858392617534,25.548701670713342,26.755221566442259,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2034,"X+10",61,35.898127765461943,36.949394896795638,38.00543999399293,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2034,"X+10",76,3.4137846364132463,3.7092979324551871,4.0107705149485753,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2034,"X+10",92,0.33691915525948857,0.36918043836347758,0.40423603468925012,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2035,"X+11",6,5.6021557980929249,9.599076132032625,13.671664569154089,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2035,"X+11",21,27.241099318430983,28.941543668594814,30.642223878772612,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2035,"X+11",37,4.1701328249007501,7.9603614944395034,11.751707637633904,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2035,"X+11",52,24.964271061919462,26.469036182206978,27.975859180254162,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2035,"X+11",67,16.57959719970917,16.960630273612111,17.343550189367647,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2035,"X+11",79,6.6757624432976748,6.8743667353356477,7.0778118279787652,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2035,"X+11",99,0,0,0,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2036,"X+12",14,36.8729534416196,39.972605468289728,43.072421043025685,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2036,"X+12",29,26.65667460603099,28.860235609766015,31.064122642999248,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2036,"X+12",44,31.204915210540364,34.69660813495009,38.190529487039427,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2036,"X+12",60,59.536346860773683,60.840562480960195,62.149803065146244,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2036,"X+12",75,11.344953667237725,11.739681880101191,12.14040731479985,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2036,"X+12",91,0.36166050784640263,0.39429271906532237,0.42964027178907294,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2037,"X+13",5,7.8337796473434471,12.041488122451289,16.371140194723321,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2037,"X+13",6,6.0592845167465139,10.397827106587389,14.843878367360272,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2037,"X+13",22,34.105621060071158,35.907173911121284,37.709020614749008,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2037,"X+13",37,3.0741082279605658,6.9637096556218872,10.854472267394669,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2037,"X+13",52,32.250616055232186,34.253792139185677,36.26018973318196,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2037,"X+13",68,36.867298837388539,37.572144039208496,38.282966931425705,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2037,"X+13",83,6.3522868001888178,6.6472585309311896,6.9549854624417264,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2037,"X+13",99,1.9518265708748268E-2,2.4342853048496396E-2,3.0231955055339696E-2,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2038,"X+14",13,14.985338299784058,19.429197458708124,23.824161182657726,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2038,"X+14",28,42.481253109747065,44.787145814286845,47.093490193009863,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2038,"X+14",50,27.774617026449331,30.460002325512072,33.149322437324379,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2038,"X+14",60,56.634820775945734,57.934343130688134,59.238890483662971,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2038,"X+14",76,6.6030878439081544,6.968513252857937,7.3413391238413652,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2038,"X+14",91,0.89884990195561287,0.9891787715941418,1.0879662729689588,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2039,"X+15",5,9.1636730826601855,13.707315023196383,18.399584847296644,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2039,"X+15",21,31.527266947378529,33.926616697716113,36.326377436012386,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2039,"X+15",36,20.826549812340957,24.823128389665925,28.820872992076673,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2039,"X+15",51,27.69264319970398,30.3745198095794,33.061061371069982,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2039,"X+15",67,36.089226805549536,37.378036696169794,38.679594720955976,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2039,"X+15",78,10.029259227952585,10.432163627810237,10.84548387400857,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2039,"X+15",99,0,0,0,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2040,"X+16",13,14.005404193763606,18.769720408456699,23.574061859148344,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2040,"X+16",28,33.208814522261683,35.811787555865962,38.415372555615555,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2040,"X+16",44,15.070124427251008,19.83936416992757,24.612283334873595,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2040,"X+16",59,53.308773598847324,55.352215707236596,57.403951117013378,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2040,"X+16",74,19.140862040132259,19.711509944612569,20.290347375367155,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2040,"X+16",90,1.5985265388858048,1.7315673715253255,1.8750224452682744,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2041,"X+17",5,10.848756959638481,15.730054079816473,20.784968604189793,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2041,"X+17",21,35.809358236948427,38.908026560177724,42.007259133589386,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2041,"X+17",36,29.43811426905468,33.736892980554323,38.037038148620482,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2041,"X+17",51,23.220394944319704,26.482628179736619,29.750867695098911,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2041,"X+17",67,51.197991579485532,52.61341281283584,54.042633694260374,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2041,"X+17",82,4.7909315403911288,5.118353433578104,5.4616111753795122,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2041,"X+17",98,0.14029626085144839,0.17478035918025714,0.21701381404523185,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2042,"X+18",12,14.713015466639821,19.878092276281436,25.135397156653777,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2042,"X+18",27,32.127923010572545,34.829155157656253,37.531082193061167,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2042,"X+18",33,50.818441768437381,54.626675929192821,58.435901823029653,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2042,"X+18",59,30.195915529251074,32.377918100235647,34.569153539984569,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2042,"X+18",74,12.584517719892975,13.1202766736342,13.665264205192402,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2042,"X+18",90,1.9746797865606336,2.1635018600103089,2.3700802031935226,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2043,"X+19",4,13.829922294470851,18.812754069795279,24.005892913003148,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2043,"X+19",5,12.619169406749393,17.838402385056064,23.255825621662254,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2043,"X+19",20,19.658755405842271,23.953565184102775,28.24908977615808,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2043,"X+19",35,40.405210581503489,44.611283607801177,48.81862692210067,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2043,"X+19",51,33.221752988176391,37.182031830756017,41.149916846925819,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2043,"X+19",77,16.701024216064237,17.30962707845465,17.932880241064986,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2043,"X+19",82,7.7930706098360458,8.1959133141371705,8.6163105325676597,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2043,"X+19",98,2.8767193847595199E-2,3.6181820432306E-2,4.5355829506584844E-2,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2044,"X+20",12,15.529019263370696,21.034820815659486,26.662728457346454,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2044,"X+20",28,36.58260747667947,39.783900603188279,42.986097733203124,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2044,"X+20",43,15.350148477706735,20.815781382275432,26.285547651432111,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2044,"X+20",58,35.364443790027423,38.324083558279369,41.295304317317822,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2044,"X+20",74,26.87681370342413,27.926981254789943,28.998462237034463,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2044,"X+20",89,3.1589973896951573,3.4046170430671987,3.6690748821865879,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2045,"X+21",4,15.043917832816771,20.334230445687215,25.859308219912425,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2045,"X+21",20,15.961594766365799,21.39940085646527,26.789095006273048,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2045,"X+21",35,41.027533187882135,45.629437495535655,50.232921428167955,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2045,"X+21",51,20.919237226865143,25.450743640131655,29.99129955418843,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2045,"X+21",66,48.111063063263245,49.728509044394968,51.363598144700006,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2045,"X+21",81,9.3248173034279169,9.7907866640817378,10.275315015236076,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2045,"X+21",97,0.130776212990659,0.16284033131300191,0.20220758671502009,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2046,"X+22",11,15.932782565500826,21.746974733563039,27.722597265985577,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2046,"X+22",27,31.032501180304941,34.827813162054142,38.624388771713704,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2046,"X+22",48,12.229588887477924,17.756366607668003,23.291219262208664,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2046,"X+22",58,33.646756307747104,37.272835213595556,40.913851058810522,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2046,"X+22",74,29.266699823006498,30.688663704663767,32.143318495502641,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2046,"X+22",89,2.675171100925759,2.9485471365802853,3.2485512585127339,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2047,"X+23",4,15.608911633553678,21.18081673545926,27.012753750362705,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2047,"X+23",19,14.66157062309572,20.587621064107662,26.572695570401088,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2047,"X+23",34,33.815875111942233,38.71202815718329,43.609914395824887,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2047,"X+23",50,24.786637947860406,30.406153228873897,36.036065042254982,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2047,"X+23",65,45.256392909677146,47.266811912021666,49.297673925863393,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2047,"X+23",76,29.081366828014659,30.312295344692458,31.576023519745863,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2047,"X+23",97,0.1661229857894026,0.20398088994805036,0.24983689641125401,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2048,"X+24",11,17.597254428413599,23.743753456794899,30.076256849889358,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2048,"X+24",27,28.443569417008874,32.835493369720069,37.228966343701131,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2048,"X+24",42,40.763248715815905,46.448192563948268,52.137182620353599,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2048,"X+24",57,37.742448499891147,42.250389807822835,46.775093153341516,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2048,"X+24",73,62.229325827125102,64.285134348037957,66.381427754429438,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2048,"X+24",88,2.1848766040395047,2.4110011847742112,2.6584011709783679,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2049,"X+25",2,17.674105359507536,23.161469945657412,28.963530511286507,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2049,"X+25",3,14.671401483426955,20.331711018528708,26.292280801506145,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2049,"X+25",19,14.594799574597381,20.853861959659497,27.205735550831218,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2049,"X+25",35,23.470421052616594,28.759584761317505,34.050919188112701,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2049,"X+25",50,17.791717034488435,23.596812150318097,29.412763842787371,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2049,"X+25",65,39.914296945118991,42.357376906185166,44.826516270606064,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2049,"X+25",81,8.5119875033486636,9.032663104921534,9.5772747588529832,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2049,"X+25",96,0.36311234826498717,0.43782316007164035,0.52707093640502245,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2050,"X+26",11,19.323687015922474,25.80451127295343,32.49579409450179,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2050,"X+26",31,32.675148688048942,37.765682130678442,42.858227311833716,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2050,"X+26",42,45.42459308923479,51.314219371224766,57.208083068621477,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2050,"X+26",58,39.031067867992576,43.904560368565932,48.799577206643733,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2050,"X+26",73,49.721883870853532,51.594378605620022,53.504579440573195,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2050,"X+26",88,2.0326806833031892,2.267068175360138,2.524848381453384,"Květnice","Květnice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2024,"X+0",3,46.098359899999998,46.998438,47.898516100000002,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,22,2.9E-5,3,2,3,22,0,4.1999999999999998E-5,3,1,"Šestajovice",3]
[2024,"X+0",18,63.783428899999997,63.984217999999998,64.185007099999993,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,37,3.2699999999999998E-4,0,0,18,29,7.3,1.27E-4,0,2,"Šestajovice",18]
[2024,"X+0",34,29.284169150000004,29.984923000000002,30.685676849999997,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,13,6.3299999999999999E-4,2,1,34,16,90.3,4.28E-4,2,2,"Šestajovice",34]
[2024,"X+0",49,80.311598499999988,80.820570000000004,81.329541500000005,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,40,2.8530000000000001E-3,1,2,49,42,0.9,1.555E-3,1,1,"Šestajovice",49]
[2024,"X+0",59,40.513126349999993,40.726787000000002,40.940447650000003,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,21,9.3629999999999998E-3,1,0,59,18,0,4.2550000000000001E-3,1,0,"Šestajovice",59]
[2024,"X+0",81,14.0025882,14.050084,14.0975798,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,4,8.3468000000000001E-2,0,0,81,11,0,5.6003999999999998E-2,0,0,"Šestajovice",81]
[2024,"X+0",96,0.68277473499999997,0.69788070000000002,0.71298666500000007,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,0,0.32392939999999998,0,0,96,1,0,0.30211929999999998,0,0,"Šestajovice",96]
[2025,"X+1",10,63.391703389192685,63.992072253236003,64.592443738545484,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2025,"X+1",26,41.258846411592636,41.960614291694,42.662401353253841,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2025,"X+1",41,68.272134362033214,69.877749811368005,71.483412599759617,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2025,"X+1",57,48.118911055225212,48.540673145329002,48.962549926159426,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2025,"X+1",72,40.750800090198084,40.856405902673998,40.962161609663283,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2025,"X+1",87,3.5740796420684373,3.6365805823750001,3.6996215255934377,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2026,"X+2",2,30.371543702966573,31.972769256386925,33.574007760236611,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2026,"X+2",18,69.854993562632785,70.956862381562004,72.058758632766043,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2026,"X+2",34,47.829143281303956,49.931375658404434,52.033722189880933,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2026,"X+2",49,101.35094528265256,102.38021131595212,103.40964136671633,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2026,"X+2",64,24.129644978153948,24.170565779994885,24.211538821952956,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2026,"X+2",80,9.9542198834039439,10.045682574120057,10.13772864415785,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2026,"X+2",95,0.78794673993082864,0.82970137285815604,0.87289798633316895,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2027,"X+3",9,51.689110695134033,52.98952079785721,54.289941743752706,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2027,"X+3",25,54.515858211592786,56.918270750526744,59.320842658766431,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2027,"X+3",30,25.452125979629088,26.953488135847685,28.454942021033961,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2027,"X+3",57,61.338034874880378,61.889892453964023,62.442096067268878,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2027,"X+3",72,27.361848998356933,27.482936998588059,27.604471191466089,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2027,"X+3",87,7.8550951685110544,8.0571508002420078,8.2631591003137803,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2027,"X+3",88,2.2245468176611647,2.2920198036588104,2.3610429744276278,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2028,"X+4",2,30.797262316403081,34.53805666489302,38.322477119056437,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2028,"X+4",18,81.32821242201797,82.931019899083822,84.533888463564892,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2028,"X+4",33,40.211896682888536,42.913766958890534,45.61586964035429,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2028,"X+4",48,95.737171007772645,98.26227024936432,100.78848994233576,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2028,"X+4",74,31.354122880772511,31.562841339743745,31.772774502008147,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2028,"X+4",80,23.721646721506978,24.032188741300271,24.346144481964235,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2028,"X+4",95,0.49387357255379244,0.53316326249884094,0.57489391391449196,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2029,"X+5",10,65.678614940072563,67.979213775945141,70.27985455836756,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2029,"X+5",25,50.788070787677604,53.890678417957929,56.993558142288833,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2029,"X+5",41,48.781652835461003,52.785076164919715,56.789196213264418,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2029,"X+5",56,75.482360016764318,76.355069860643212,77.228682759247903,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2029,"X+5",71,28.476705859703088,28.808025646719557,29.141936245723727,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2029,"X+5",87,8.1209182469645409,8.5173859404694134,8.9281749392868424,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2030,"X+6",1,33.194042080106101,37.557312509533631,42.087697491527699,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2030,"X+6",17,79.628221451699602,81.930656170539493,84.233189197376731,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2030,"X+6",33,29.614706852884041,32.914906566728696,36.215492194488675,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2030,"X+6",48,79.97434365870086,83.19654973948866,86.420462721546443,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2030,"X+6",64,47.590878199745717,47.929686205875356,48.269867446671498,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2030,"X+6",79,20.391218547546973,20.706102596687863,21.025378425737536,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2030,"X+6",94,0.35984086278875876,0.39448546044204402,0.43195169770863751,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2031,"X+7",9,48.2824175071203,52.982252739849159,57.682188165676735,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2031,"X+7",29,48.122785944316092,51.824889375826331,55.527625677388343,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2031,"X+7",41,38.089928027112066,43.784837060215921,49.481253208983283,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2031,"X+7",56,75.35519469083556,76.930410256634218,78.508292691288148,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2031,"X+7",71,26.084215671608582,26.63553184929847,27.192897380539502,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2031,"X+7",87,8.700918309241132,9.1843313621499867,9.6877173274767365,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2032,"X+8",1,34.654704708529167,39.870832989043144,45.331843570880679,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2032,"X+8",16,59.152824689078031,61.953870238346013,64.755035848274929,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2032,"X+8",32,31.768803165705265,35.868283562692881,39.968439920346754,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2032,"X+8",47,60.827239120056035,66.418810441428803,72.013940163121688,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2032,"X+8",57,76.729865003716668,78.51695285829615,80.307530537164439,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2032,"X+8",79,30.103740565413062,30.624238233818993,31.153236115318613,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2032,"X+8",94,0.54475038149694965,0.61414041927790319,0.69119452510408141,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2033,"X+9",9,37.259902503459152,42.960355104870231,48.660953368320023,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2033,"X+9",24,64.476728853454333,68.782284347222131,73.088347035328638,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2033,"X+9",40,49.297396461003608,55.691513218627641,62.087655783410924,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2033,"X+9",55,88.782220748056318,91.362574725694742,93.94778976968945,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2033,"X+9",70,36.605927636267666,37.232535539917293,37.864779424394214,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2033,"X+9",71,20.715479905885399,21.237176210472846,21.764867456164481,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2034,"X+10",0,39.79880180079531,46.061543733697782,52.678581918728568,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2034,"X+10",1,36.515345723323797,42.567574481360737,48.938698112255437,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2034,"X+10",17,78.413485067319414,81.915444443950818,85.417619787315971,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2034,"X+10",32,50.454951895885145,55.754675740233196,61.055592290659291,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2034,"X+10",48,63.97612752111813,70.164151585477683,76.357274992284729,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2034,"X+10",63,65.19790836466359,66.187564003436606,67.181958047226459,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2034,"X+10",78,30.500881306966029,31.040403676531909,31.589221989246266,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2034,"X+10",94,1.4794128019957336,1.6582492146994379,1.8564497929502521,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2035,"X+11",8,37.691683122333124,45.532332160644927,53.45899787052744,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2035,"X+11",28,53.054749813110895,57.757197819385041,62.460567801277001,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2035,"X+11",40,45.38030407500078,52.669246837692796,59.96081241907271,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2035,"X+11",55,87.473546278720733,91.318831339566415,95.172479694016062,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2035,"X+11",71,20.907099206239877,21.461068454471317,22.021605148606639,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2035,"X+11",86,9.8042704647809309,10.352386076726697,10.922184588073446,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2036,"X+12",0,41.974287140191642,49.035518441872071,56.519659324513022,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2036,"X+12",16,62.541873706332524,67.940981181602098,73.340454573168742,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2036,"X+12",31,52.191269388194399,57.692059781605707,63.194239087671704,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2036,"X+12",47,64.139836146174702,72.117342449370341,80.101167517665374,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2036,"X+12",56,88.862772273286069,92.909762786147866,96.966860722202782,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2036,"X+12",78,22.092430466783114,22.618843106143004,23.157085144280288,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2036,"X+12",94,1.5127389072065658,1.7339966589864826,1.9845145471475376,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2037,"X+13",8,37.882998631456047,46.544701874661897,55.37367982279968,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2037,"X+13",23,63.886390299378441,68.789348684320402,73.693027653292319,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2037,"X+13",39,35.131257714401876,42.718380258726981,50.308065172990595,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2037,"X+13",54,58.597073913039523,64.165665805218779,69.745859431392645,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2037,"X+13",70,31.983894708308085,32.957278057286025,33.942181430714555,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2037,"X+13",85,15.554022122614722,16.345872873383971,17.167137166582897,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2037,"X+13",100,0,0,3.3599780315591576E-3,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2038,"X+14",16,60.040913754628463,66.93852034439125,73.836647441398313,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2038,"X+14",31,50.683401740452688,56.682617257031893,62.683416228192456,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2038,"X+14",46,66.403500327026961,76.165275916019908,85.934634125163001,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2038,"X+14",62,85.428047885766873,87.711338000653086,90.006770131554276,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2038,"X+14",77,25.972854478811357,26.676272996247633,27.39717546633748,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2038,"X+14",93,2.2526961464639159,2.5511246379494112,2.8851428381762458,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2039,"X+15",7,38.221131270912196,47.946961161046019,57.955456230604284,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2039,"X+15",22,70.494395407424932,75.795888607825276,81.098210704547512,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2039,"X+15",27,80.520069317880342,86.624317467606545,92.729947860182918,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2039,"X+15",54,51.248823809778642,58.267130031361724,65.301284292324894,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2039,"X+15",55,68.21078226459565,74.282119841593214,80.368929412468304,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2039,"X+15",70,49.122284697307506,50.42207793048307,51.737824949403866,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2039,"X+15",85,16.033123458696117,16.860822120359611,17.720351361933318,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2040,"X+16",0,46.53091241402668,55.088382295424452,64.194862668256789,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2040,"X+16",15,48.818191591949429,57.892732475959974,66.902199384302065,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2040,"X+16",30,72.853605918508407,79.556003082683304,86.260282769093507,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2040,"X+16",55,51.032799560509908,58.032041287597117,65.049996029887609,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2040,"X+16",62,89.479463091732811,92.738832891398374,96.017019801176517,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2040,"X+16",78,15.775220893670145,16.373226214800511,16.989833849379806,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2040,"X+16",93,3.2802853326651835,3.7215758064463085,4.216941461437675,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2041,"X+17",7,40.484351126355612,51.044973323915379,61.960051835205377,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2041,"X+17",23,49.602472438930732,55.800517257118074,61.999696794627134,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2041,"X+17",38,46.245923616984825,55.621432174511362,65.001064980301507,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2041,"X+17",54,56.248884272518396,63.870951180808298,71.510376557394565,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2041,"X+17",69,58.64635401050122,60.280844822383671,61.933389125002805,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2041,"X+17",83,17.270497051719801,18.110860907566828,18.977153972773934,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2042,"X+18",0,47.727860594707408,56.934605684981122,66.749158100712648,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2042,"X+18",15,47.663880699289223,57.500205343133395,67.423060048488622,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2042,"X+18",30,76.312902607885079,83.51421682960671,90.717714763832362,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2042,"X+18",46,55.014755266685086,66.249912947399153,77.494771073863632,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2042,"X+18",61,79.173439169023709,83.987322282107016,88.827735067635089,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2042,"X+18",77,26.710552691858908,27.651996611241024,28.619859595204936,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2042,"X+18",92,2.6385112336809069,2.9828221072290368,3.3670430385980072,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2043,"X+19",6,40.234897125194991,51.585635201114215,63.392500432991937,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2043,"X+19",26,72.368011317119453,79.665415733995275,86.964657497554995,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2043,"X+19",38,62.429457806859702,72.410520140552109,82.396180277620346,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2043,"X+19",53,40.506329653726354,50.457281207885323,60.429540410624654,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2043,"X+19",69,68.486528858369383,70.661590425470706,72.862661587971402,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2043,"X+19",84,13.392351746643627,14.208488524737778,15.060164504275622,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2043,"X+19",100,0,0,1.6016557455685906E-2,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2044,"X+20",14,47.789831270220077,58.57265869993752,69.562450873251819,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2044,"X+20",29,59.823719706876361,67.616956486415773,75.412656214391319,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2044,"X+20",45,55.527611800604809,67.168475780699708,78.818887664393117,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2044,"X+20",54,39.226138241038562,49.249541515173142,59.297783972050766,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2044,"X+20",77,25.147571259288465,26.196994582787347,27.277824557598343,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2044,"X+20",92,4.0184918292800802,4.5258194407092205,5.0913819823297457,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2045,"X+21",6,42.390958724294052,54.480172496834328,67.088263281783185,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2045,"X+21",22,35.687232806323721,44.873304424917876,54.061303533752607,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2045,"X+21",37,71.649334525049241,82.333026307011465,93.021434273861729,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2045,"X+21",52,56.52934655162921,68.177033423817264,79.847672494743207,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2045,"X+21",53,58.48321472224977,69.821372120021721,81.185022499209254,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2045,"X+21",68,86.774866945257287,89.918910955040801,93.099521172704712,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2045,"X+21",98,0.45872484921900852,0.58244973896812791,0.73685040681457026,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2045,"X+21",100,0,0,1.6188211838747718E-2,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2046,"X+22",14,49.29611436663086,60.917200014932277,72.821396352303822,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2046,"X+22",30,45.275266233166477,53.661522565890451,62.05069294222249,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2046,"X+22",45,69.016557126843608,81.947534324602827,94.890038515824358,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2046,"X+22",61,54.36344281134329,61.781544255609958,69.245108840103356,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2046,"X+22",76,43.286801920072705,44.865546759502926,46.487259632312629,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2046,"X+22",91,4.6720058060567942,5.1918525494367636,5.763602011602222,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2047,"X+23",6,44.058380044162277,56.829524839161493,70.179192761527446,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2047,"X+23",25,52.983900753513936,63.763432925043517,74.546035404366819,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2047,"X+23",37,83.039221518971488,94.223295743313969,105.41256992131282,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2047,"X+23",53,50.875785134648922,62.980176583017354,75.112483734636996,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2047,"X+23",68,78.310365434646926,82.370979805449693,86.482318609779,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2047,"X+23",84,18.594011881975753,19.702027810756672,20.861329678446506,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2047,"X+23",99,0.2602705083993071,0.34190901934443751,0.44708818878449996,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2048,"X+24",13,50.84947825405068,63.509733578757029,76.559584663930309,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2048,"X+24",29,62.135755857650892,71.618834603105796,81.105331997758853,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2048,"X+24",37,80.044016454324776,91.227858630882679,102.41690113042904,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2048,"X+24",53,51.352687154863332,63.941546345730757,76.55995788104056,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2048,"X+24",54,49.550133620932584,61.720913874106721,73.923937917727116,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2048,"X+24",55,53.632694354512694,65.384013568128097,77.17092417609561,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2048,"X+24",56,58.346919891097272,69.884119094615812,81.460497237946669,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2048,"X+24",57,47.213909000210194,58.117654934950622,69.062530059400828,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2048,"X+24",58,41.862265230087857,52.133110437574338,62.44797643258908,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2048,"X+24",59,57.827661125278112,67.6426710090646,77.504396107214987,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2048,"X+24",60,53.196097809672665,61.986089917158026,70.823379354975728,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2048,"X+24",61,58.882230193625517,66.906247919535033,74.97923150008647,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2048,"X+24",62,58.832838123273135,66.607811598681081,74.437392383690906,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2048,"X+24",63,53.297602508454865,60.621728687656315,68.004754938668782,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2048,"X+24",64,68.087267221146476,74.57168322835453,81.114007476292699,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2048,"X+24",65,56.497888666608567,62.605727325349179,68.773356159180679,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2048,"X+24",66,69.602871343126054,74.988016012035942,80.428497441772251,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2048,"X+24",67,72.648204877626384,77.785676861234634,82.983253229686966,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2048,"X+24",68,81.28455026685063,86.077052001528386,90.931930207875169,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2048,"X+24",69,76.876123068077135,80.926155113801542,85.03375642012638,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2048,"X+24",70,77.952481392581234,81.690319481387689,85.487321087712075,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2048,"X+24",71,81.107033581041605,84.309685396549867,87.567068499480499,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2048,"X+24",72,71.054141738605239,73.918356281075134,76.837357944818095,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2048,"X+24",73,60.65531786544544,63.278662462403062,65.958063312893287,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2048,"X+24",74,59.478429904162951,61.775824120576431,64.124779950257505,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2048,"X+24",75,56.998431490995301,59.121705238059619,61.296489033744855,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2048,"X+24",76,47.249932441905251,49.054475316495754,50.907435116880791,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2048,"X+24",77,44.98739995116695,46.744122513722075,48.553335241277374,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2048,"X+24",78,39.242867473046864,40.858139736237597,42.527448102578987,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2048,"X+24",79,34.776734303619534,36.26648746852289,37.80975965539681,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2048,"X+24",80,27.908374701456204,29.260294465596818,30.667071731137433,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2048,"X+24",81,19.660882008883579,20.714641725170726,21.816260185215313,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2048,"X+24",82,23.78378759707897,24.939850070877082,26.149123059820425,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2048,"X+24",83,19.248997775683065,20.426191364470196,21.654748487346993,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2048,"X+24",84,11.143505155520515,11.950692887891393,12.79727967337489,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2048,"X+24",85,16.5239324448874,17.607763351458019,18.749517093172436,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2048,"X+24",86,8.8214761292602368,9.5475305525530967,10.319615258625033,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2048,"X+24",87,11.802115599841592,12.711508580955512,13.681667128291148,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2048,"X+24",88,7.4944689767014205,8.227668742458615,9.0217644492111724,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2048,"X+24",89,6.4450934788158172,7.0840200680555379,7.778955246215129,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2048,"X+24",90,6.063878580618848,6.6979591777564824,7.3911624061484407,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2048,"X+24",91,4.2022786699529213,4.6898773016493287,5.228117864359235,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2048,"X+24",92,4.6621015207306504,5.2654957711094861,5.9406690427478805,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2048,"X+24",93,2.7030881930621069,3.0925676208977455,3.5332963676191174,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2048,"X+24",94,2.2860382414446931,2.6603814045065093,3.0911857120182962,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2048,"X+24",95,1.8646212795161805,2.2128022805102638,2.6211325978897513,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2048,"X+24",96,1.027885699819048,1.2484073547407171,1.5125752610599887,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2048,"X+24",97,0.54427762749339603,0.68011397340748614,0.8471467052671825,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2048,"X+24",98,0.27094831165994626,0.34857205072773872,0.44659498072360532,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2048,"X+24",99,0.18500964922823357,0.24362162125276515,0.31927203216266375,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2048,"X+24",100,0,0,2.2354409439225009E-2,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2049,"X+25",0,45.038476442244246,56.436909106122826,68.682200894698852,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2049,"X+25",1,43.412744410190086,54.650183980345446,66.692885630653961,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2049,"X+25",2,41.594382587526923,53.101554442258916,65.375902130510269,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2049,"X+25",3,44.179461715662285,56.269491023121397,69.091411056160567,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2049,"X+25",4,44.632481243758107,57.528994029072422,71.124617700701791,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2049,"X+25",5,48.073795447010113,61.470497129384185,75.53487020868053,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2049,"X+25",6,44.914814783403941,58.319816093960732,72.362410436298646,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2049,"X+25",7,48.410424750718164,61.914136630596929,76.025835088247561,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2049,"X+25",8,49.453151244402321,62.82315652862912,76.771764859448098,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2049,"X+25",9,48.607949134889935,62.061365395441811,76.064058618270593,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2049,"X+25",10,49.179485148284705,62.466284654776665,76.272141374107036,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2049,"X+25",11,51.738972981816964,65.064028415293166,78.877431253818798,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2049,"X+25",12,53.115824607466593,66.562660210629673,80.46593345466502,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2049,"X+25",13,51.9373733189733,64.991905927985883,78.469873187249931,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2049,"X+25",14,52.643666740465832,65.502770225549199,78.751570870968379,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2049,"X+25",15,52.251100220202254,65.005230892871026,78.114394772221033,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2049,"X+25",16,52.565063465226629,65.507846442562439,78.770375646885412,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2049,"X+25",17,48.071918332125883,60.888216648685429,73.988089105092399,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2049,"X+25",18,45.186251122246091,57.789468146184838,70.638830444408811,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2049,"X+25",19,41.043868991606807,53.51722634554374,66.198519794864296,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2049,"X+25",20,37.103340210517217,49.449040276382242,61.9637079273976,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2049,"X+25",21,36.506037723601935,48.836817333421926,61.296612357740074,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2049,"X+25",22,37.885042810470225,50.403853291515894,63.011162333290407,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2049,"X+25",23,35.664373452427853,48.379140853405275,61.140632741509023,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2049,"X+25",24,40.706026366741412,53.756166486045139,66.74437092350945,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2049,"X+25",25,42.003808144726889,53.778274567408445,65.556222212451033,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2049,"X+25",26,37.627499066368614,48.799503950292454,59.975122564440525,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2049,"X+25",27,50.337417915133813,61.70994180150965,73.086454989276987,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2049,"X+25",28,50.7112872485,61.683369745912771,72.659609087650324,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2049,"X+25",29,49.079375664534709,59.653560371630405,70.231843307066242,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2049,"X+25",30,61.708883702290002,71.58912575375976,81.473196503756284,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2049,"X+25",31,49.09175434934739,58.573522051114686,68.059047357775427,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2049,"X+25",32,70.473383345695936,80.458639976299366,90.447868046661426,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2049,"X+25",33,49.404632296170938,59.581649272407638,69.76283574693646,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2049,"X+25",34,63.769078000657473,74.448706794180168,85.132887774749591,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2049,"X+25",35,73.095313981849415,84.37626499295888,95.661986432239758,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2049,"X+25",36,81.387510153774286,93.268433567232847,105.15464135402462,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2049,"X+25",37,86.483150483200603,98.164894733932485,109.8523364629462,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2049,"X+25",38,79.579755736648167,91.158555076787081,102.74336122510203,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2049,"X+25",39,79.501105337527946,92.074478916838871,104.65477159325602,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2049,"X+25",40,69.209797778865834,82.07410472425596,94.946191274573778,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2049,"X+25",41,74.383278329144446,88.040634475301729,101.70658679267871,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2049,"X+25",42,64.781634343554387,78.127115379139781,91.481906931850588,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2049,"X+25",43,68.491900639510447,81.934631370620934,95.387842606820442,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2049,"X+25",44,68.883732368697352,82.911693526487269,96.951638431861369,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2049,"X+25",45,62.755417386570997,76.964388493482531,91.186886904838019,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2049,"X+25",46,59.444912562493613,74.032024185168041,88.634404945922199,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2049,"X+25",47,71.172475463395642,85.659275201783629,100.16312850670946,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2049,"X+25",48,71.38964458588876,85.469570383602786,99.568086541467409,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2049,"X+25",49,48.819544478107275,62.768586240571878,76.737712397720514,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2049,"X+25",50,53.94853625341571,67.398472379074974,80.870140136239556,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2049,"X+25",51,46.317307646057287,59.536527792509219,72.779704190532073,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2049,"X+25",52,42.38320137773335,55.470937831793023,68.585876357389438,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2049,"X+25",53,47.314863456763192,60.089753878820353,72.894811486297883,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2049,"X+25",54,50.026577971932511,62.679876024076577,75.367244843084052,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2049,"X+25",55,49.304033688039851,61.436365709693462,73.605818305089585,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2049,"X+25",56,55.149157752877755,67.059741888101058,79.011167207407198,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2049,"X+25",57,59.791971639313559,71.486378691268968,83.225718694004556,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2049,"X+25",58,46.877335852026974,57.734042293205064,68.637930826958566,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2049,"X+25",59,43.333248065445666,53.753462193667289,64.224022440892583,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2049,"X+25",60,57.295997451742466,67.065169078072444,76.887807939981329,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2049,"X+25",61,52.719865173352318,61.461276399174807,70.256697135391903,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2049,"X+25",62,58.273508761623262,66.253323006828182,74.288939359971096,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2049,"X+25",63,58.201571899993979,65.926874734005423,73.714150915448926,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2049,"X+25",64,52.679488143726189,59.948621593125466,67.284360698126477,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2049,"X+25",65,64.896244726452579,71.544127655766943,78.257482948383057,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2049,"X+25",66,57.496615644374941,63.754076201845763,70.079253577506051,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2049,"X+25",67,68.464360396238689,73.817447939186465,79.233557019391469,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2049,"X+25",68,71.28262403324284,76.393222880688029,81.571978616731172,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2049,"X+25",69,79.735590292153802,84.508159042434798,89.351182825772298,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2049,"X+25",70,75.320212584962718,79.357775126321542,83.460264430032382,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2049,"X+25",71,76.005764696480483,79.745771202329109,83.5525062129567,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2049,"X+25",72,78.924921234594024,82.145400199721195,85.427698384509341,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2049,"X+25",73,68.971019223109096,71.849190694538095,74.788992223222223,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2049,"X+25",74,58.663615366782608,61.295328266719807,63.989851530298331,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2049,"X+25",75,57.282418899482423,59.600385084791455,61.976400188374924,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2049,"X+25",76,54.740574935568397,56.886386882895827,59.090112827304736,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2049,"X+25",77,45.140386771877246,46.963870781891494,48.841712555481706,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2049,"X+25",78,42.718989948411696,44.494012180719096,46.32779834306406,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2049,"X+25",79,37.03243817877474,38.660173117094715,40.348102875531303,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2049,"X+25",80,32.62001375663759,34.118498296626754,35.676506430783348,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2049,"X+25",81,25.976480242343587,27.325381897303348,28.734774844889003,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2049,"X+25",82,18.110338340185915,19.154067462982656,20.250242623712573,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2049,"X+25",83,23.462466876660883,24.815889007347725,26.228142936450219,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2049,"X+25",84,17.319692615246115,18.47137451408372,19.681068825507335,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2049,"X+25",85,9.8586626642488167,10.635426771291272,11.456324652679855,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2049,"X+25",86,14.470789957531144,15.519023102703871,16.631477493392438,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2049,"X+25",87,7.5899440774386395,8.2748289257548642,9.0095062716260568,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2049,"X+25",88,10.029961250316017,10.889393593496557,11.81421923148735,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2049,"X+25",89,6.1818810341730046,6.8526938921802465,7.5868134099756332,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2049,"X+25",90,5.2500251951035448,5.8303021598940834,6.4682852732711336,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2049,"X+25",91,4.8129852416561008,5.38025078423113,6.0079126680788493,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2049,"X+25",92,3.2352349162910174,3.6607201777480212,4.1368551743874047,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2049,"X+25",93,3.4817421984638273,3.9943970242488973,4.5767434773633848,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2049,"X+25",94,1.9633525073395786,2.2858038208691829,2.6568465575284934,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2049,"X+25",95,1.6033478670590777,1.9031189856732289,2.2546201176959775,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2049,"X+25",96,1.2602845320836897,1.5292938218427168,1.8514461938134947,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2049,"X+25",97,0.66882528571580147,0.83284610075703747,1.0339866697142894,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2049,"X+25",98,0.34001202139691422,0.43691494427269056,0.55923831989587103,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2049,"X+25",99,0.16257182220796873,0.21574410123250909,0.28487273532437513,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2049,"X+25",100,0,0,1.5963601608133204E-2,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2050,"X+26",0,43.902196834618039,55.647896145978905,68.284753240934464,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2050,"X+26",1,42.833496311625993,54.430965696441305,66.875329395467077,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2050,"X+26",2,40.810615169554644,52.647631374780524,65.289926395697677,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2050,"X+26",3,43.692840639729553,56.099679274659124,69.273708673241828,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[2050,"X+26",4,44.077816493786365,57.267498529578155,71.189089362691817,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[2050,"X+26",5,47.830577134651172,61.526670748127927,75.921899840908324,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[2050,"X+26",6,44.771477435044979,58.467684238835631,72.831594226048637,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[2050,"X+26",7,48.512387470115051,62.316824470022681,76.758891688608855,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2050,"X+26",8,50.207532878104985,63.910622849750879,78.221742803159856,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[2050,"X+26",9,49.049965970385394,62.819310297318609,77.167305468812799,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2050,"X+26",10,50.404509247280416,64.057190705703547,78.259204071350496,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[2050,"X+26",11,52.775605454587016,66.461594112009863,80.666702573511458,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[2050,"X+26",12,54.234453867444699,68.058609597046868,82.371185449571939,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[2050,"X+26",13,53.110534759845507,66.556323427985575,80.458637891533712,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[2050,"X+26",14,53.731433863955701,66.984776564643909,80.661656130762168,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[2050,"X+26",15,53.33658963517064,66.49429674538699,80.041824968858066,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[2050,"X+26",16,53.642877442039165,66.99533380222212,80.702976188065065,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[2050,"X+26",17,49.25508136243392,62.495819769474423,76.056498030036181,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[2050,"X+26",18,45.861049597669627,58.874883073066187,72.172526965424126,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[2050,"X+26",19,41.873986202291618,54.774335191574792,67.921110935108658,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[2050,"X+26",20,37.730934000557717,50.500981109021531,63.479294780704919,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[2050,"X+26",21,36.690094518124226,49.432093098591494,62.3434358705439,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[2050,"X+26",22,37.891867838827224,50.818616493071303,63.874804020172988,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[2050,"X+26",23,35.269485092957353,48.383991242847358,61.587466219327425,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[2050,"X+26",24,39.94972869690794,53.359859211462805,66.817228804110599,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[2050,"X+26",25,43.188652246196241,56.734089258090719,70.218168273624514,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[2050,"X+26",26,39.784919542156857,51.755298795956982,63.72965624756452,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[2050,"X+26",27,37.211452179488333,48.779485993066558,60.351605329321714,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[2050,"X+26",28,48.114813278616253,59.683580157049086,71.256817801469424,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[2050,"X+26",29,49.188906219578797,60.657349651746287,72.130418473754048,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[2050,"X+26",30,48.656718119874853,59.627353722937769,70.602548446318309,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[2050,"X+26",31,61.281135439425455,71.558265237169735,81.83966529098322,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[2050,"X+26",32,52.265652958369031,62.544213158887985,72.8269741813466,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[2050,"X+26",33,71.836286851282154,82.418368130088169,93.004913021318202,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[2050,"X+26",34,49.676464975723903,60.549445401500712,71.427130872971418,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[2050,"X+26",35,68.730232504981714,80.405640684055385,92.086205470303014,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[2050,"X+26",36,76.246804743199505,88.32315426899342,100.40496241704187,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[2050,"X+26",37,79.127720185165757,91.203577751716097,103.28550743518772,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[2050,"X+26",38,86.014368374272891,98.090901884494016,110.1739772940733,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[2050,"X+26",39,76.509115882944101,89.082104085455711,101.66201177403931,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[2050,"X+26",40,81.924353347117545,94.99040945267943,108.06447579036438,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[2050,"X+26",41,73.030560238466379,86.98629219684689,100.95103103077976,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[2050,"X+26",42,74.993984061359001,88.941134841577309,102.89831838634797,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[2050,"X+26",43,64.296765829043522,78.030678874059305,91.775452369506041,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[2050,"X+26",44,71.588595982321763,85.818843146658452,100.06129736698011,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[2050,"X+26",45,71.271487917873884,85.784624879913792,100.31174501489524,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[2050,"X+26",46,66.942486896733442,81.834260678990915,96.741797349897894,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[2050,"X+26",47,60.029695878521203,74.89666071526031,89.781430556100588,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[2050,"X+26",48,68.815661920329447,83.481821872424916,98.167812117158235,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[2050,"X+26",49,69.716461156262667,84.274388139099131,98.853888959426399,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[2050,"X+26",50,46.482511651153935,60.604878410186643,74.750600530644761,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[2050,"X+26",51,54.47496495758719,68.197476335485959,81.94522893764433,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[2050,"X+26",52,45.057151658276915,58.344885741008923,71.660413801245681,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[2050,"X+26",53,41.119837106386839,54.272187291514669,67.455962384956138,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[2050,"X+26",54,46.010181531606207,58.847791135036076,71.720153856223845,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[2050,"X+26",55,49.780006401833923,62.392671363397127,75.044495992611346,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[2050,"X+26",56,50.828478355723504,63.117842114918659,75.449753806791705,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[2050,"X+26",57,56.622192544326154,68.686664193038226,80.797920420114423,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[2050,"X+26",58,59.384610246190007,71.030571233331045,82.727971486671791,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[2050,"X+26",59,48.302589726206875,59.306841103314312,70.364977234448574,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[2050,"X+26",60,42.953359507393913,53.316348060645794,63.736823203986262,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[2050,"X+26",61,56.706662012201676,66.424694190207589,76.203647118789974,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[2050,"X+26",62,52.192683714862056,60.880008125027466,69.628731834994682,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[2050,"X+26",63,57.600851643781873,65.531358289079122,73.525185034177326,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[2050,"X+26",64,57.50482443514781,65.174859165936425,72.914941946463657,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[2050,"X+26",65,49.798931815073395,57.207116374421496,64.690313489961738,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[2050,"X+26",66,65.659907645089888,72.460513306541941,79.335239415850168,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[2050,"X+26",67,56.590175673190515,62.790314624864209,69.067057549517529,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[2050,"X+26",68,67.227580376005434,72.544815676657663,77.933363271473041,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[2050,"X+26",69,69.808028368843992,74.888062977445713,80.044915090507644,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[2050,"X+26",70,78.059623025235652,82.809320288659649,87.638141991323323,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[2050,"X+26",71,73.63539348483252,77.658243163082233,81.753908730595327,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[2050,"X+26",72,73.91682418790289,77.656478456156989,81.471002229989494,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[2050,"X+26",73,76.58422841943829,79.820783856995234,83.126812253836505,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[2050,"X+26",74,66.738103332957479,69.628177015556162,72.587246787366411,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[2050,"X+26",75,56.53415493323552,59.171476935579747,61.878855058020477,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[2050,"X+26",76,54.94080688719103,57.276447566854955,59.677144739278887,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[2050,"X+26",77,52.329385715005074,54.494724197344631,56.724902433656155,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[2050,"X+26",78,42.894144303034921,44.733017583268918,46.632655546572352,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[2050,"X+26",79,40.313024025150909,42.1016573621718,43.955796233221818,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[2050,"X+26",80,34.696824592139343,36.331505540926464,38.032942779214096,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[2050,"X+26",81,30.347926682807994,31.848918482888994,33.415796310075336,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[2050,"X+26",82,23.955200277830347,25.294319608168319,26.699778925166726,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[2050,"X+26",83,18.30920925177449,19.536477521680744,20.820829122803275,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[2050,"X+26",84,21.114229495716351,22.444616056632242,23.84149588255778,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[2050,"X+26",85,15.380245645297382,16.496482999564524,17.677145788309943,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[2050,"X+26",86,8.5936724216396669,9.3328396288258908,10.120451348229377,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[2050,"X+26",87,12.467452036918981,13.468053129376354,14.538565281505631,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[2050,"X+26",88,6.412600167363868,7.0493674952020378,7.7389344707738843,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[2050,"X+26",89,8.3535989698047466,9.15228435280331,10.019974826027601,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[2050,"X+26",90,4.9865052292850596,5.5884258453632523,6.2547344824095816,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[2050,"X+26",91,4.1725815555155332,4.6885269673805858,5.2625960172186792,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[2050,"X+26",92,3.7187492512135805,4.2138484137157839,4.7690443713333686,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[2050,"X+26",93,2.4193612958661053,2.7805039333256483,3.1908243004389329,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[2050,"X+26",94,2.5201273512146787,2.9426582433770156,3.4307712661536121,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[2050,"X+26",95,1.3786322496474925,1.636957480464484,1.9398244778332161,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[2050,"X+26",96,1.0849425098692465,1.3166945615296191,1.5941778809600453,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[2050,"X+26",97,0.82036233319180507,1.020603509740218,1.2660631979501966,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[2050,"X+26",98,0.41844631173514429,0.53578208737022759,0.68346768455324858,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[2050,"X+26",99,0.2040248615527806,0.27043873589356626,0.35674310476604471,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[2050,"X+26",100,0,0,1.4243636766218759E-2,"Šestajovice","Šestajovice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]

{"sheet":"List6","index":3,"n_rows":233,"n_cols":64,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["Věková skupina","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Městská část","(Vše)"]
["Městská část","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Věková skupina","(Vše)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Popisky řádků","Součet z Pxm","Průměr z Qxm","Součet z MPxm","Součet z MVxm","Součet z Pxz","Průměr z fxz","Průměr z Qxz","Součet z MPxz","Součet z MVxz",null,null,{"$f":"AP3","v":"Popisky řádků"},{"$f":"AQ3","v":"Součet z Pxm"},{"$f":"AR3","v":"Průměr z Qxm"},{"$f":"AS3","v":"Součet z MPxm"},{"$f":"AT3","v":"Součet z MVxm"},{"$f":"AU3","v":"Součet z Pxz"},{"$f":"AV3","v":"Průměr z fxz"},{"$f":"AW3","v":"Průměr z Qxz"},{"$f":"AX3","v":"Součet z MPxz"},{"$f":"AY3","v":"Součet z MVxz"},{"$f":"AZ3","v":0}]
["Popisky řádků","Nízká varianta ","Střední varianta ","Vysoká varianta ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Popisky řádků","Nízká  varianta","Střední varianta ","Vysoká varianta ",null,null,null,null,0,121,1.3766324999999998E-3,15,14,92,0,1.0832485000000002E-3,12,9,null,null,0,121,1.3766324999999998E-3,15,14,92,0,1.0832485000000002E-3,12,9,0]
[2024,25378.306857397361,25569.958911807014,25761.61096621662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,9023.5054513804498,9119.9099536956746,9216.3144560108831,null,null,null,null,1,136,1.4104350000000002E-4,10,8,134,0,1.5023700000000001E-4,10,11,null,null,1,136,1.4104350000000002E-4,10,8,134,0,1.5023700000000001E-4,10,11,0]
[2025,25385.334688385457,25778.526093122902,26171.389257950676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,9043.5115648168321,9239.6659843579491,9435.7213112181398,null,null,null,null,2,126,8.903800000000001E-5,12,15,114,0,6.9449999999999994E-5,13,9,null,null,2,126,8.903800000000001E-5,12,15,114,0,6.9449999999999994E-5,13,9,0]
[2026,25371.486152270507,25968.520473269968,26565.771411838599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,9058.9194847631588,9355.8334504760642,9652.9348493512134,null,null,null,null,3,153,1.1710449999999999E-4,10,10,135,0,5.3496666666666659E-5,10,8,null,null,3,153,1.1710449999999999E-4,10,10,135,0,5.3496666666666659E-5,10,8,0]
[2027,25368.092550561862,26171.528155464646,26976.118117933354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,9071.0480985771956,9469.8267817804826,9869.2442224186634,null,null,null,null,4,157,7.2607999999999993E-5,10,9,131,0,4.9799999999999998E-5,10,9,null,null,4,157,7.2607999999999993E-5,10,9,131,0,4.9799999999999998E-5,10,9,0]
[2028,25354.973890517471,26367.262840266943,27382.065442316409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,9582.538783430753,10084.174164447413,10587.130677688621,null,null,null,null,5,168,3.7849999999999998E-5,11,9,171,0,5.0600000000000003E-5,11,12,null,null,5,168,3.7849999999999998E-5,11,9,171,0,5.0600000000000003E-5,11,12,0]
[2029,25313.234614237568,26536.778623964001,27764.594385982851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,9586.9135109459821,10192.435307527072,10800.146107856621,null,null,null,null,6,167,3.18E-5,4,7,142,0,5.1550000000000006E-5,3,1,null,null,6,167,3.18E-5,4,7,142,0,5.1550000000000006E-5,3,1,0]
[2030,25266.646481603366,26703.823668062756,28147.384185628332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,9597.4704206648439,10308.207098220662,11022.172324061636,null,null,null,null,7,186,3.6455333333333337E-5,5,3,182,0,5.24E-5,5,3,null,null,7,186,3.6455333333333337E-5,5,3,182,0,5.24E-5,5,3,0]
[2031,25237.576696040651,26890.572030371484,28552.460683369936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,9606.3750731435466,10423.119318519875,11244.319219202829,null,null,null,null,8,168,4.6950000000000003E-5,4,3,155,0,5.3950000000000004E-5,4,3,null,null,8,168,4.6950000000000003E-5,4,3,155,0,5.3950000000000004E-5,4,3,0]
[2032,25184.922264597717,27070.911381192247,28938.436884501316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,9613.9529618850102,10537.413673162546,11466.723090482319,null,null,null,null,9,180,6.0849999999999988E-5,3,4,170,0,5.5950000000000005E-5,3,3,null,null,9,180,6.0849999999999988E-5,3,4,170,0,5.5950000000000005E-5,3,3,0]
[2033,25153.350457800985,27274.210081578716,29349.763925301904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,9620.8829288945599,10651.715794854394,11689.942054265215,null,null,null,null,10,198,7.4999999999999993E-5,5,3,196,0,5.9649999999999993E-5,5,3,null,null,10,198,7.4999999999999993E-5,5,3,196,0,5.9649999999999993E-5,5,3,0]
[2034,25101.193551838322,27458.664035227921,29744.381837316032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,9627.3413874203561,10766.086823860471,11913.932106059468,null,null,null,null,11,206,8.8000000000000011E-5,6,4,203,0,6.5149999999999998E-5,6,3,null,null,11,206,8.8000000000000011E-5,6,4,203,0,6.5149999999999998E-5,6,3,0]
[2035,25051.095791549971,27645.968284788403,30143.760110282063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,9633.4816278375874,10880.57506480478,12138.620568158134,null,null,null,null,12,206,9.9403999999999999E-5,6,5,217,0,7.1500000000000017E-5,6,3,null,null,12,206,9.9403999999999999E-5,6,5,217,0,7.1500000000000017E-5,6,3,0]
[2036,25002.985924277949,27837.376601280623,30549.074272969643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,9639.9304305294372,10995.851384715052,12364.67425347584,null,null,null,null,13,221,1.1305449999999999E-4,2,6,202,0,8.0187999999999985E-5,2,2,null,null,13,221,1.1305449999999999E-4,2,6,202,0,8.0187999999999985E-5,2,2,0]
[2037,24957.638221394322,28032.856007249029,30960.199815508277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,9646.4057265396859,11111.48020298311,12591.554781093129,null,null,null,null,14,210,1.3258350000000001E-4,4,2,203,0,8.9449999999999992E-5,4,2,null,null,14,210,1.3258350000000001E-4,4,2,203,0,8.9449999999999992E-5,4,2,0]
[2038,24914.892876098296,28231.922109352749,31376.349183197988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,9653.241012183109,11227.74837675271,12819.465650639519,null,null,null,null,15,213,1.63129E-4,4,2,185,0.33981259999999996,1.0016566666666667E-4,4,0,null,null,15,213,1.63129E-4,4,2,185,0.33981259999999996,1.0016566666666667E-4,4,0,0]
[2039,24874.994442151379,28434.572857321513,31797.318024190772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,9660.3757093493805,11344.566398959189,13048.275844648495,null,null,null,null,16,188,2.0770599999999999E-4,6,3,173,1.6944046666666666,1.11022E-4,6,10,null,null,16,188,2.0770599999999999E-4,6,3,173,1.6944046666666666,1.11022E-4,6,10,0]
[2040,24838.932596387163,28640.583625691525,32222.744493841281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,9667.6124954131992,11461.635212593732,13277.601352714113,null,null,null,null,17,160,2.7161200000000001E-4,6,6,166,3.0649546666666665,1.2162150000000003E-4,6,8,null,null,17,160,2.7161200000000001E-4,6,6,166,3.0649546666666665,1.2162150000000003E-4,6,8,0]
[2041,24803.1412877562,28848.237800151659,32650.697377360066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,9674.7854396419807,11578.764684753301,13507.20003196737,null,null,null,null,18,188,3.5517200000000001E-4,10,7,165,5.3131026666666665,1.3210749999999997E-4,10,8,null,null,18,188,3.5517200000000001E-4,10,7,165,5.3131026666666665,1.3210749999999997E-4,10,8,0]
[2042,24767.933796206409,29056.903640038152,33080.371007523507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,9681.540841595086,11695.561019766445,13736.644922548141,null,null,null,null,19,169,4.4887399999999999E-4,9,8,167,10.447013333333333,1.4229999999999999E-4,9,9,null,null,19,169,4.4887399999999999E-4,9,8,167,10.447013333333333,1.4229999999999999E-4,9,9,0]
[2043,24731.06438848624,29264.222677000304,33509.207473269213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,9687.1301460115174,11811.222023735176,13965.077671654575,null,null,null,null,20,151,5.2286349999999999E-4,8,7,138,16.112460000000002,1.51626E-4,8,9,null,null,20,151,5.2286349999999999E-4,8,7,138,16.112460000000002,1.51626E-4,8,9,0]
[2044,24691.222647095849,29468.576445108909,33935.482921421513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,9691.1965059512258,11925.400671711121,14192.15507979145,null,null,null,null,21,144,5.5223499999999988E-4,7,7,137,22.426593333333333,1.6115499999999998E-4,8,8,null,null,21,144,5.5223499999999988E-4,7,7,137,22.426593333333333,1.6115499999999998E-4,8,8,0]
[2045,24646.918628114901,29668.409669042627,34357.577958963171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,9693.0484372010233,12037.352798783315,14417.096095255374,null,null,null,null,22,160,5.5247400000000017E-4,11,8,131,32.911406666666664,1.701885E-4,11,9,null,null,22,160,5.5247400000000017E-4,11,8,131,32.911406666666664,1.701885E-4,11,9,0]
[2046,24596.381830327067,29861.833105409751,34773.512994167875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,9692.0220495204958,12146.421918435482,14639.244641469735,null,null,null,null,23,127,5.4367999999999994E-4,10,13,130,38.196553333333334,1.7962450000000001E-4,10,8,null,null,23,127,5.4367999999999994E-4,10,13,130,38.196553333333334,1.7962450000000001E-4,10,8,0]
[2047,24538.479022154439,30047.599942426397,35182.070738940325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,9687.6021696784428,12252.124319388053,14858.158674660579,null,null,null,null,24,106,5.3613100000000002E-4,14,9,94,50.104373333333335,1.9033549999999998E-4,14,7,null,null,24,106,5.3613100000000002E-4,14,9,94,50.104373333333335,1.9033549999999998E-4,14,7,0]
[2048,24471.598642779896,30223.915248724628,35581.472898629188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,9678.9780572741765,12353.643016536107,15073.036140527154,null,null,null,null,25,126,5.2925649999999993E-4,14,10,110,60.364240000000002,2.0160950000000001E-4,15,8,null,null,25,126,5.2925649999999993E-4,14,10,110,60.364240000000002,2.0160950000000001E-4,15,8,0]
[2049,24394.930523735104,30389.942804973271,35970.847438799217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,9665.5454976425117,12450.351863742908,15283.245124769181,null,null,null,null,26,105,5.2223049999999989E-4,13,14,100,66.619780000000006,2.1476750000000002E-4,13,9,null,null,26,105,5.2223049999999989E-4,13,14,100,66.619780000000006,2.1476750000000002E-4,13,9,0]
[2050,24306.586239039996,30543.906962965593,36348.45002487953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,9646.7451853144485,12541.728268756637,15488.294893685314,null,null,null,null,27,103,5.184784999999999E-4,15,15,102,83.705533333333335,2.295535E-4,15,11,null,null,27,103,5.184784999999999E-4,15,15,102,83.705533333333335,2.295535E-4,15,11,0]
["Celkový součet",673703.91506280657,757987.58407585381,837793.11383229948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkový součet",258132.10099760594,297962.81557731976,338298.92614567379,null,null,null,null,28,103,5.2207650000000007E-4,15,15,99,96.08356666666667,2.4662349999999997E-4,15,9,null,null,28,103,5.2207650000000007E-4,15,15,99,96.08356666666667,2.4662349999999997E-4,15,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,131,5.3777200000000005E-4,21,19,116,111.49120000000001,2.6566049999999998E-4,19,13,null,null,29,131,5.3777200000000005E-4,21,19,116,111.49120000000001,2.6566049999999998E-4,19,13,0]
["Městská část","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,124,5.665965E-4,20,16,123,110.07,2.8730649999999998E-4,20,12,null,null,30,124,5.665965E-4,20,16,123,110.07,2.8730649999999998E-4,20,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,118,6.0370250000000008E-4,17,15,131,115.5808,3.1166599999999999E-4,17,13,null,null,{"$f":"AP35","v":31},{"$f":"AQ35","v":118},{"$f":"AR35","v":6.0370250000000008E-4},{"$f":"AS35","v":17},{"$f":"AT35","v":15},{"$f":"AU35","v":131},{"$f":"AV35","v":115.5808},{"$f":"AW35","v":3.1166599999999999E-4},{"$f":"AX35","v":17},{"$f":"AY35","v":13},{"$f":"AZ35","v":0}]
["Popisky řádků","Součet z Střední varianta",null,null,null,{"$f":"CONCATENATE(\"Projekce počtu osob v:  \",F37)","v":"Projekce počtu osob v:  Jirny Květnice MČ Klánovice MČ Koloděje MČ Újezd na Lesy Šestajovice"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,141,6.4165650000000006E-4,20,15,155,111.19606666666665,3.393475E-4,19,14,null,null,32,141,6.4165650000000006E-4,20,15,155,111.19606666666665,3.393475E-4,19,14,0]
["Jirny",109185.97724444838,null,null,null,{"$f":"CONCATENATE(A37,\" \",A38,\" \",A39,\" \",A40,\" \",A41,\" \",A42)","v":"Jirny Květnice MČ Klánovice MČ Koloděje MČ Újezd na Lesy Šestajovice"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,128,6.7915350000000011E-4,17,13,122,99.020133333333334,3.6952300000000002E-4,16,14,null,null,33,128,6.7915350000000011E-4,17,13,122,99.020133333333334,3.6952300000000002E-4,16,14,0]
["Květnice",64994.088929616963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,127,7.1694650000000005E-4,15,13,132,95.188199999999995,4.0390450000000002E-4,14,15,null,null,34,127,7.1694650000000005E-4,15,13,132,95.188199999999995,4.0390450000000002E-4,14,15,0]
["MČ Klánovice",116424.72943500103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,140,7.5857400000000003E-4,15,12,151,82.483686666666657,4.4166149999999999E-4,14,15,null,null,35,140,7.5857400000000003E-4,15,12,151,82.483686666666657,4.4166149999999999E-4,14,15,0]
["MČ Koloděje",41846.944705237205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,149,8.0539000000000001E-4,17,11,157,72.694853333333313,4.8370499999999991E-4,16,15,null,null,36,149,8.0539000000000001E-4,17,11,157,72.694853333333313,4.8370499999999991E-4,16,15,0]
["MČ Újezd na Lesy",294523.22844617238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,160,8.6064349999999997E-4,12,10,177,58.614106666666657,5.2923900000000003E-4,12,15,null,null,37,160,8.6064349999999997E-4,12,10,177,58.614106666666657,5.2923900000000003E-4,12,15,0]
["Šestajovice",131012.61531537714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,149,9.2734600000000001E-4,13,10,178,46.599106666666664,5.78967E-4,12,15,null,null,38,149,9.2734600000000001E-4,13,10,178,46.599106666666664,5.78967E-4,12,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,171,1.0084705E-3,10,8,190,37.817026666666671,6.3252000000000013E-4,10,3,null,null,39,171,1.0084705E-3,10,8,190,37.817026666666671,6.3252000000000013E-4,10,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,196,1.1082849999999999E-3,12,8,205,28.979673333333334,6.9067049999999984E-4,12,5,null,null,40,196,1.1082849999999999E-3,12,8,205,28.979673333333334,6.9067049999999984E-4,12,5,0]
["Věková skupina","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,170,1.2308224999999999E-3,14,9,192,18.889446666666664,7.5437300000000013E-4,14,8,null,null,41,170,1.2308224999999999E-3,14,9,192,18.889446666666664,7.5437300000000013E-4,14,8,0]
["Městská část","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,198,1.3777755000000001E-3,9,7,236,12.351526666666667,8.2390899999999995E-4,8,8,null,null,42,198,1.3777755000000001E-3,9,7,236,12.351526666666667,8.2390899999999995E-4,8,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,225,1.5525859999999999E-3,11,8,236,7.2478820000000006,9.0180349999999991E-4,11,8,null,null,43,225,1.5525859999999999E-3,11,8,236,7.2478820000000006,9.0180349999999991E-4,11,8,0]
[null,"Popisky sloupců",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,212,1.7520949999999997E-3,11,7,250,4.5244233333333339,9.8882449999999986E-4,11,7,null,null,44,212,1.7520949999999997E-3,11,7,250,4.5244233333333339,9.8882449999999986E-4,11,7,0]
["Hodnoty",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Celkový součet",null,null,null,null,null,null,null,null,null,null,null,null,45,245,1.9673000000000004E-3,10,8,286,2.4095213333333332,1.0856989999999999E-3,10,7,null,null,45,245,1.9673000000000004E-3,10,8,286,2.4095213333333332,1.0856989999999999E-3,10,7,0]
[" Nízká varianta",25378.306857397361,25385.334688385457,25371.486152270507,25368.092550561862,25354.973890517471,25313.234614237568,25266.646481603366,25237.576696040651,25184.922264597717,25153.350457800985,25101.193551838322,25051.095791549971,25002.985924277949,24957.638221394322,24914.892876098296,24874.994442151379,24838.932596387163,24803.1412877562,24767.933796206409,24731.06438848624,24691.222647095849,24646.918628114901,24596.381830327067,24538.479022154439,24471.598642779896,24394.930523735104,24306.586239039996,673703.91506280657,null,null,null,null,null,null,null,null,null,null,null,null,46,262,2.1819840000000001E-3,8,6,272,1.3922226666666668,1.1925180000000003E-3,8,6,null,null,46,262,2.1819840000000001E-3,8,6,272,1.3922226666666668,1.1925180000000003E-3,8,6,0]
[" Střední varianta",25569.958911807014,25778.526093122902,25968.520473269968,26171.528155464646,26367.262840266943,26536.778623964001,26703.823668062756,26890.572030371484,27070.911381192247,27274.210081578716,27458.664035227921,27645.968284788403,27837.376601280623,28032.856007249029,28231.922109352749,28434.572857321513,28640.583625691525,28848.237800151659,29056.903640038152,29264.222677000304,29468.576445108909,29668.409669042627,29861.833105409751,30047.599942426397,30223.915248724628,30389.942804973271,30543.906962965593,757987.58407585381,null,null,null,null,null,null,null,null,null,null,null,null,47,260,2.3976510000000002E-3,5,5,276,0.76621939999999988,1.310779E-3,6,6,null,null,47,260,2.3976510000000002E-3,5,5,276,0.76621939999999988,1.310779E-3,6,6,0]
[" Vysoká varianta",25761.61096621662,26171.389257950676,26565.771411838599,26976.118117933354,27382.065442316409,27764.594385982851,28147.384185628332,28552.460683369936,28938.436884501316,29349.763925301904,29744.381837316032,30143.760110282063,30549.074272969643,30960.199815508277,31376.349183197988,31797.318024190772,32222.744493841281,32650.697377360066,33080.371007523507,33509.207473269213,33935.482921421513,34357.577958963171,34773.512994167875,35182.070738940325,35581.472898629188,35970.847438799217,36348.45002487953,837793.11383229948,null,null,null,null,null,null,null,null,null,null,null,null,48,251,2.6345844999999999E-3,5,5,276,0.72774420000000006,1.4403479999999999E-3,5,4,null,null,48,251,2.6345844999999999E-3,5,5,276,0.72774420000000006,1.4403479999999999E-3,5,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,270,2.9197440000000002E-3,6,8,268,0.97042133333333336,1.5819985000000002E-3,6,4,null,null,49,270,2.9197440000000002E-3,6,8,268,0.97042133333333336,1.5819985000000002E-3,6,4,0]
[{"$f":"A49","v":"Hodnoty"},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,50,214,3.2658650000000002E-3,3,5,224,0,1.737352E-3,3,4,null,null,50,214,3.2658650000000002E-3,3,5,224,0,1.737352E-3,3,4,0]
[" Nízká varianta",25378.306857397361,25385.334688385457,25371.486152270507,25368.092550561862,25354.973890517471,25313.234614237568,25266.646481603366,25237.576696040651,25184.922264597717,25153.350457800985,25101.193551838322,25051.095791549971,25002.985924277949,24957.638221394322,24914.892876098296,24874.994442151379,24838.932596387163,24803.1412877562,24767.933796206409,24731.06438848624,24691.222647095849,24646.918628114901,24596.381830327067,24538.479022154439,24471.598642779896,24394.930523735104,24306.586239039996,null,null,null,null,null,null,null,null,null,null,null,null,null,51,199,3.6736505000000003E-3,3,2,226,0,1.9087475000000001E-3,3,4,null,null,51,199,3.6736505000000003E-3,3,2,226,0,1.9087475000000001E-3,3,4,0]
[" Střední varianta",25569.958911807014,25778.526093122902,25968.520473269968,26171.528155464646,26367.262840266943,26536.778623964001,26703.823668062756,26890.572030371484,27070.911381192247,27274.210081578716,27458.664035227921,27645.968284788403,27837.376601280623,28032.856007249029,28231.922109352749,28434.572857321513,28640.583625691525,28848.237800151659,29056.903640038152,29264.222677000304,29468.576445108909,29668.409669042627,29861.833105409751,30047.599942426397,30223.915248724628,30389.942804973271,30543.906962965593,null,null,null,null,null,null,null,null,null,null,null,null,null,52,175,4.141563E-3,3,3,184,0,2.0988265E-3,3,4,null,null,52,175,4.141563E-3,3,3,184,0,2.0988265E-3,3,4,0]
[" Vysoká varianta",25761.61096621662,26171.389257950676,26565.771411838599,26976.118117933354,27382.065442316409,27764.594385982851,28147.384185628332,28552.460683369936,28938.436884501316,29349.763925301904,29744.381837316032,30143.760110282063,30549.074272969643,30960.199815508277,31376.349183197988,31797.318024190772,32222.744493841281,32650.697377360066,33080.371007523507,33509.207473269213,33935.482921421513,34357.577958963171,34773.512994167875,35182.070738940325,35581.472898629188,35970.847438799217,36348.45002487953,null,null,null,null,null,null,null,null,null,null,null,null,null,53,178,4.6609144999999992E-3,3,2,200,0,2.31014E-3,3,4,null,null,53,178,4.6609144999999992E-3,3,2,200,0,2.31014E-3,3,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,162,5.217625E-3,5,4,165,0,2.5463964999999996E-3,5,3,null,null,54,162,5.217625E-3,5,4,165,0,2.5463964999999996E-3,5,3,0]
["Městská část_migrace","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,161,5.7994749999999992E-3,5,3,156,0,2.8110259999999995E-3,5,3,null,null,55,161,5.7994749999999992E-3,5,3,156,0,2.8110259999999995E-3,5,3,0]
["Věková skupina2","(Vše)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,157,6.4255000000000007E-3,4,2,143,0,3.1073699999999995E-3,4,3,null,null,56,157,6.4255000000000007E-3,4,2,143,0,3.1073699999999995E-3,4,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,149,7.1282855000000004E-3,4,3,136,0,3.4404329999999997E-3,3,3,null,null,57,149,7.1282855000000004E-3,4,3,136,0,3.4404329999999997E-3,3,3,0]
["Popisky řádků","Součet z Nízká varianta m","Součet z Střední varianta m","Součet z Vysoká varianta m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,162,7.9417020000000001E-3,2,3,138,0,3.8139574999999995E-3,2,3,null,null,58,162,7.9417020000000001E-3,2,3,138,0,3.8139574999999995E-3,2,3,0]
[2024,9023.5054513804498,9119.9099536956746,9216.3144560108831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,147,8.8838199999999989E-3,3,2,138,0,4.2344140000000014E-3,3,2,null,null,59,147,8.8838199999999989E-3,3,2,138,0,4.2344140000000014E-3,3,2,0]
[2025,9043.5115648168321,9239.6659843579491,9435.7213112181398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,139,9.9737284999999992E-3,2,2,125,0,4.7070599999999999E-3,2,2,null,null,60,139,9.9737284999999992E-3,2,2,125,0,4.7070599999999999E-3,2,2,0]
[2026,9058.9194847631588,9355.8334504760642,9652.9348493512134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,121,1.121759E-2,3,2,116,0,5.2395135000000001E-3,3,2,null,null,61,121,1.121759E-2,3,2,116,0,5.2395135000000001E-3,3,2,0]
[2027,9071.0480985771956,9469.8267817804826,9869.2442224186634,null,null,null,"pppp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,113,1.2590195E-2,2,2,103,0,5.8398215000000009E-3,2,2,null,null,62,113,1.2590195E-2,2,2,103,0,5.8398215000000009E-3,2,2,0]
[2028,9582.538783430753,10084.174164447413,10587.130677688621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,113,1.4048199999999999E-2,2,1,133,0,6.515972499999999E-3,2,3,null,null,{"$f":"AP67","v":63},{"$f":"AQ67","v":113},{"$f":"AR67","v":1.4048199999999999E-2},{"$f":"AS67","v":2},{"$f":"AT67","v":1},{"$f":"AU67","v":133},{"$f":"AV67","v":0},{"$f":"AW67","v":6.515972499999999E-3},{"$f":"AX67","v":2},{"$f":"AY67","v":3},{"$f":"AZ67","v":0}]
[2029,9586.9135109459821,10192.435307527072,10800.146107856621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,115,1.5576980000000002E-2,0,0,115,0,7.2795300000000002E-3,0,0,null,null,64,115,1.5576980000000002E-2,0,0,115,0,7.2795300000000002E-3,0,0,0]
[2030,9597.4704206648439,10308.207098220662,11022.172324061636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4","v":"Popisky řádků"},"Nízká  varianta","Střední varianta ","Vysoká varianta ",null,null,null,null,65,109,1.7209945000000004E-2,0,2,132,0,8.1407279999999999E-3,0,0,null,null,65,109,1.7209945000000004E-2,0,2,132,0,8.1407279999999999E-3,0,0,0]
[2031,9606.3750731435466,10423.119318519875,11244.319219202829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,9023.5054513804498,9119.9099536956746,9216.3144560108831,null,null,null,null,66,112,1.8990455E-2,3,2,130,0,9.1128644999999998E-3,3,2,null,null,66,112,1.8990455E-2,3,2,130,0,9.1128644999999998E-3,3,2,0]
[2032,9613.9529618850102,10537.413673162546,11466.723090482319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,9043.5115648168321,9239.6659843579491,9435.7213112181398,null,null,null,null,67,120,2.0938824999999998E-2,2,1,135,0,1.0207496500000001E-2,2,2,null,null,67,120,2.0938824999999998E-2,2,1,135,0,1.0207496500000001E-2,2,2,0]
[2033,9620.8829288945599,10651.715794854394,11689.942054265215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,9058.9194847631588,9355.8334504760642,9652.9348493512134,null,null,null,null,68,115,2.3054420000000003E-2,1,1,137,0,1.1435849999999999E-2,1,2,null,null,68,115,2.3054420000000003E-2,1,1,137,0,1.1435849999999999E-2,1,2,0]
[2034,9627.3413874203561,10766.086823860471,11913.932106059468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,9071.0480985771956,9469.8267817804826,9869.2442224186634,null,null,null,null,69,119,2.5337055000000001E-2,1,1,136,0,1.2809684999999999E-2,1,2,null,null,69,119,2.5337055000000001E-2,1,1,136,0,1.2809684999999999E-2,1,2,0]
[2035,9633.4816278375874,10880.57506480478,12138.620568158134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,9582.538783430753,10084.174164447413,10587.130677688621,null,null,null,null,70,110,2.7819924999999999E-2,1,1,121,0,1.4345595000000001E-2,1,2,null,null,70,110,2.7819924999999999E-2,1,1,121,0,1.4345595000000001E-2,1,2,0]
[2036,9639.9304305294372,10995.851384715052,12364.67425347584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,9586.9135109459821,10192.435307527072,10800.146107856621,null,null,null,null,71,107,3.056145E-2,2,1,142,0,1.6062799999999999E-2,2,2,null,null,71,107,3.056145E-2,2,1,142,0,1.6062799999999999E-2,2,2,0]
[2037,9646.4057265396859,11111.48020298311,12591.554781093129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,9597.4704206648439,10308.207098220662,11022.172324061636,null,null,null,null,72,110,3.3616764999999993E-2,1,1,124,0,1.798568E-2,1,2,null,null,72,110,3.3616764999999993E-2,1,1,124,0,1.798568E-2,1,2,0]
[2038,9653.241012183109,11227.74837675271,12819.465650639519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,9606.3750731435466,10423.119318519875,11244.319219202829,null,null,null,null,73,104,3.6969439999999992E-2,1,2,110,0,2.0128544999999998E-2,1,2,null,null,73,104,3.6969439999999992E-2,1,2,110,0,2.0128544999999998E-2,1,2,0]
[2039,9660.3757093493805,11344.566398959189,13048.275844648495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,9613.9529618850102,10537.413673162546,11466.723090482319,null,null,null,null,74,99,4.0564364999999998E-2,1,1,109,0,2.2511260000000002E-2,1,2,null,null,74,99,4.0564364999999998E-2,1,1,109,0,2.2511260000000002E-2,1,2,0]
[2040,9667.6124954131992,11461.635212593732,13277.601352714113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,9620.8829288945599,10651.715794854394,11689.942054265215,null,null,null,null,75,93,4.437373E-2,2,1,119,0,2.5212954999999999E-2,2,2,null,null,75,93,4.437373E-2,2,1,119,0,2.5212954999999999E-2,2,2,0]
[2041,9674.7854396419807,11578.764684753301,13507.20003196737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,9627.3413874203561,10766.086823860471,11913.932106059468,null,null,null,null,76,84,4.8510124999999994E-2,1,1,95,0,2.8305269999999997E-2,1,2,null,null,76,84,4.8510124999999994E-2,1,1,95,0,2.8305269999999997E-2,1,2,0]
[2042,9681.540841595086,11695.561019766445,13736.644922548141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,9633.4816278375874,10880.57506480478,12138.620568158134,null,null,null,null,77,84,5.3147614999999988E-2,1,1,101,0,3.1869485000000003E-2,1,2,null,null,77,84,5.3147614999999988E-2,1,1,101,0,3.1869485000000003E-2,1,2,0]
[2043,9687.1301460115174,11811.222023735176,13965.077671654575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,9639.9304305294372,10995.851384715052,12364.67425347584,null,null,null,null,78,83,5.844009E-2,0,0,94,0,3.5994569999999997E-2,0,1,null,null,78,83,5.844009E-2,0,0,94,0,3.5994569999999997E-2,0,1,0]
[2044,9691.1965059512258,11925.400671711121,14192.15507979145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,9646.4057265396859,11111.48020298311,12591.554781093129,null,null,null,null,79,60,6.4453339999999998E-2,3,0,83,0,4.0775360000000004E-2,3,1,null,null,79,60,6.4453339999999998E-2,3,0,83,0,4.0775360000000004E-2,3,1,0]
[2045,9693.0484372010233,12037.352798783315,14417.096095255374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,9653.241012183109,11227.74837675271,12819.465650639519,null,null,null,null,80,59,7.1244605000000003E-2,0,0,72,0,4.6313254999999998E-2,0,0,null,null,80,59,7.1244605000000003E-2,0,0,72,0,4.6313254999999998E-2,0,0,0]
[2046,9692.0220495204958,12146.421918435482,14639.244641469735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,9660.3757093493805,11344.566398959189,13048.275844648495,null,null,null,null,81,47,7.8924264999999993E-2,0,0,62,0,5.2711910000000001E-2,0,0,null,null,81,47,7.8924264999999993E-2,0,0,62,0,5.2711910000000001E-2,0,0,0]
[2047,9687.6021696784428,12252.124319388053,14858.158674660579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,9667.6124954131992,11461.635212593732,13277.601352714113,null,null,null,null,82,37,8.7655335000000001E-2,0,0,49,0,6.0069469999999993E-2,0,0,null,null,82,37,8.7655335000000001E-2,0,0,49,0,6.0069469999999993E-2,0,0,0]
[2048,9678.9780572741765,12353.643016536107,15073.036140527154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,9674.7854396419807,11578.764684753301,13507.20003196737,null,null,null,null,83,23,9.7447104999999992E-2,1,0,38,0,6.838488999999999E-2,1,0,null,null,83,23,9.7447104999999992E-2,1,0,38,0,6.838488999999999E-2,1,0,0]
[2049,9665.5454976425117,12450.351863742908,15283.245124769181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,9681.540841595086,11695.561019766445,13736.644922548141,null,null,null,null,84,25,0.10830889999999999,0,0,41,0,7.7724794999999999E-2,0,0,null,null,84,25,0.10830889999999999,0,0,41,0,7.7724794999999999E-2,0,0,0]
[2050,9646.7451853144485,12541.728268756637,15488.294893685314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,9687.1301460115174,11811.222023735176,13965.077671654575,null,null,null,null,85,24,0.12020679999999999,0,0,39,0,8.8248055000000006E-2,0,0,null,null,85,24,0.12020679999999999,0,0,39,0,8.8248055000000006E-2,0,0,0]
["(prázdné)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,9691.1965059512258,11925.400671711121,14192.15507979145,null,null,null,null,86,25,0.13310035000000001,0,0,32,0,0.10004718,0,0,null,null,86,25,0.13310035000000001,0,0,32,0,0.10004718,0,0,0]
["Celkový součet",258132.10099760594,297962.81557731976,338298.92614567379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,9693.0484372010233,12037.352798783315,14417.096095255374,null,null,null,null,87,10,0.14696075,0,0,25,0,0.11320585,0,0,null,null,87,10,0.14696075,0,0,25,0,0.11320585,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,9692.0220495204958,12146.421918435482,14639.244641469735,null,null,null,null,88,16,0.16177274999999999,0,0,29,0,0.12779114999999999,0,0,null,null,88,16,0.16177274999999999,0,0,29,0,0.12779114999999999,0,0,0]
["Věková skupina","(Více položek)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,9687.6021696784428,12252.124319388053,14858.158674660579,null,null,null,null,89,16,0.17755929999999998,0,0,34,0,0.14385095000000001,0,0,null,null,89,16,0.17755929999999998,0,0,34,0,0.14385095000000001,0,0,0]
["Městská část","(Více položek)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,9678.9780572741765,12353.643016536107,15073.036140527154,null,null,null,null,90,6,0.19439804999999999,0,0,4,0,0.16140275000000001,0,0,null,null,90,6,0.19439804999999999,0,0,4,0,0.16140275000000001,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,9665.5454976425117,12450.351863742908,15283.245124769181,null,null,null,null,91,0,0.21204045000000002,0,0,3,0,0.18043165000000003,0,0,null,null,91,0,0.21204045000000002,0,0,3,0,0.18043165000000003,0,0,0]
[null,"Popisky sloupců",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,9646.7451853144485,12541.728268756637,15488.294893685314,null,null,null,null,92,1,0.23079885,0,0,3,0,0.20088205000000001,0,0,null,null,92,1,0.23079885,0,0,3,0,0.20088205000000001,0,0,0]
["Hodnoty",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"Celkový součet",null,null,null,null,null,null,null,null,null,null,null,null,93,1,0.25037694999999999,0,0,3,0,0.2226544,0,0,null,null,93,1,0.25037694999999999,0,0,3,0,0.2226544,0,0,0]
["Součet z Nízká varianta m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,0,0.27065420000000001,0,0,1,0,0.24560335,0,0,null,null,94,0,0.27065420000000001,0,0,1,0,0.24560335,0,0,0]
["Součet z Střední varianta m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,0,0.29148925000000003,0,0,4,0,0.26953855000000004,0,0,null,null,{"$f":"AP99","v":95},{"$f":"AQ99","v":0},{"$f":"AR99","v":0.29148925000000003},{"$f":"AS99","v":0},{"$f":"AT99","v":0},{"$f":"AU99","v":4},{"$f":"AV99","v":0},{"$f":"AW99","v":0.26953855000000004},{"$f":"AX99","v":0},{"$f":"AY99","v":0},{"$f":"AZ99","v":0}]
["Součet z Vysoká varianta m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,0,0.31272334999999996,0,0,2,0,0.29422914999999999,0,0,null,null,96,0,0.31272334999999996,0,0,2,0,0.29422914999999999,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,0,0.33418465000000003,0,0,1,0,0.31941160000000002,0,0,null,null,97,0,0.33418465000000003,0,0,1,0,0.31941160000000002,0,0,0]
[{"$f":"A97","v":"Hodnoty"},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,98,0,0.35569385000000003,0,0,1,0,0.34479959999999998,0,0,null,null,98,0,0.35569385000000003,0,0,1,0,0.34479959999999998,0,0,0]
[{"$f":"A98","v":"Součet z Nízká varianta m"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,99,0,0.37706999999999996,0,0,0,0,0.37009779999999998,0,0,null,null,99,0,0.37706999999999996,0,0,0,0,0.37009779999999998,0,0,0]
[{"$f":"A99","v":"Součet z Střední varianta m"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,1,0,0,0,0,1,0,0,null,null,100,0,1,0,0,0,0,1,0,0,0]
[{"$f":"A100","v":"Součet z Vysoká varianta m"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"(prázdné)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP105","v":"(prázdné)"},{"$f":"AQ105","v":0},{"$f":"AR105","v":0},{"$f":"AS105","v":0},{"$f":"AT105","v":0},{"$f":"AU105","v":0},{"$f":"AV105","v":0},{"$f":"AW105","v":0},{"$f":"AX105","v":0},{"$f":"AY105","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkový součet",12577,5.6565700696369632E-2,582,491,12986,14.914832233003327,4.8214760924092416E-2,572,469]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Věková skupina","(Vše)",null,null,null,{"$f":"CONCATENATE(\"Projekce počtu osob ve vybraném věku:  \",F131)","v":"Projekce počtu osob ve vybraném věku:  0  1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  72  73  74  75  76  77  78  79  80  81  82  83  84  85  86  87  88  89  90  91  92  93  94  95  96  97  98"}]
[null,null,null,null,null,{"$f":"CONCATENATE(A133,\"  \",A134,\"  \",A135,\"  \",A136,\"  \",A137,\"  \",A138,\"  \",A139,\"  \",A140,\n\"  \",A141,\n\"  \",A142,\n\"  \",A143,\n\"  \",A144,\n\"  \",A145,\n\"  \",A146,\n\"  \",A147,\n\"  \",A148,\n\"  \",A149,\n\"  \",A150,\n\"  \",A151,\n\"  \",A152,\n\"  \",A153,\n\"  \",A154,\n\"  \",A155,\n\"  \",A156,\n\"  \",A157,\n\"  \",A158,\n\"  \",A159,\n\"  \",A160,\n\"  \",A161,\n\"  \",A162,\n\"  \",A163,\n\"  \",A164,\n\"  \",A165,\n\"  \",A166,\n\"  \",A167,\n\"  \",A168,\n\"  \",A169,\n\"  \",A170,\n\"  \",A171,\n\"  \",A172,\n\"  \",A173,\n\"  \",A174,\n\"  \",A175,\n\"  \",A176,\n\"  \",A177,\n\"  \",A178,\n\"  \",A179,\n\"  \",A180,\n\"  \",A181,\n\"  \",A182,\n\"  \",A183,\n\"  \",A184,\n\"  \",A185,\n\"  \",A186,\n\"  \",A187,\n\"  \",A188,\n\"  \",A189,\n\"  \",A190,\n\"  \",A191,\n\"  \",A192,\n\"  \",A193,\n\"  \",A194,\n\"  \",A195,\n\"  \",A196,\n\"  \",A197,\n\"  \",A198,\n\"  \",A199,\n\"  \",A200,\n\"  \",A201,\n\"  \",A202,\n\"  \",A203,\n\"  \",A204,\n\"  \",A205,\n\"  \",A206,\n\"  \",A207,\n\"  \",A208,\n\"  \",A209,\n\"  \",A210,\n\"  \",A211,\n\"  \",A212,\n\"  \",A213,\n\"  \",A214,\n\"  \",A215,\n\"  \",A216,\n\"  \",A217,\n\"  \",A218,\n\"  \",A219,\n\"  \",A220,\n\"  \",A221,\n\"  \",A222,\n\"  \",A223,\n\"  \",A224,\n\"  \",A225,\n\"  \",A226,\n\"  \",A227,\n\"  \",A228,\n\"  \",A229,\n\"  \",A230,\n\"  \",A231,)","v":"0  1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  72  73  74  75  76  77  78  79  80  81  82  83  84  85  86  87  88  89  90  91  92  93  94  95  96  97  98"}]
["Popisky řádků",null,null,null,null,{"$f":"CONCATENATE(A134,\"  \",A135,\"  \",A136,\"  \",A137,\"  \",A138,\"  \",A139,\"  \",A140,\"  \",A141,\n\"  \",A142,\n\"  \",A143,\n\"  \",A144,\n\"  \",A145,\n\"  \",A146,\n\"  \",A147,\n\"  \",A148,\n\"  \",A149,\n\"  \",A150,\n\"  \",A151,\n\"  \",A152,\n\"  \",A153,\n\"  \",A154,\n\"  \",A155,\n\"  \",A156,\n\"  \",A157,\n\"  \",A158,\n\"  \",A159,\n\"  \",A160,\n\"  \",A161,\n\"  \",A162,\n\"  \",A163,\n\"  \",A164,\n\"  \",A165,\n\"  \",A166,\n\"  \",A167,\n\"  \",A168,\n\"  \",A169,\n\"  \",A170,\n\"  \",A171,\n\"  \",A172,\n\"  \",A173,\n\"  \",A174,\n\"  \",A175,\n\"  \",A176,\n\"  \",A177,\n\"  \",A178,\n\"  \",A179,\n\"  \",A180,\n\"  \",A181,\n\"  \",A182,\n\"  \",A183,\n\"  \",A184,\n\"  \",A185,\n\"  \",A186,\n\"  \",A187,\n\"  \",A188,\n\"  \",A189,\n\"  \",A190,\n\"  \",A191,\n\"  \",A192,\n\"  \",A193,\n\"  \",A194,\n\"  \",A195,\n\"  \",A196,\n\"  \",A197,\n\"  \",A198,\n\"  \",A199,\n\"  \",A200,\n\"  \",A201,\n\"  \",A202,\n\"  \",A203,\n\"  \",A204,\n\"  \",A205,\n\"  \",A206,\n\"  \",A207,\n\"  \",A208,\n\"  \",A209,\n\"  \",A210,\n\"  \",A211,\n\"  \",A212,\n\"  \",A213,\n\"  \",A214,\n\"  \",A215,\n\"  \",A216,\n\"  \",A217,\n\"  \",A218,\n\"  \",A219,\n\"  \",A220,\n\"  \",A221,\n\"  \",A222,\n\"  \",A223,\n\"  \",A224,\n\"  \",A225,\n\"  \",A226,\n\"  \",A227,\n\"  \",A228,\n\"  \",A229,\n\"  \",A230,\n\"  \",A231,\n\"  \",A232,)","v":"1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  72  73  74  75  76  77  78  79  80  81  82  83  84  85  86  87  88  89  90  91  92  93  94  95  96  97  98  99"}]
[0,null,{"$f":"F130","v":"Projekce počtu osob ve vybraném věku:  0  1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  26  27  28  29  30  31  32  33  34  35  36  37  38  39  40  41  42  43  44  45  46  47  48  49  50  51  52  53  54  55  56  57  58  59  60  61  62  63  64  65  66  67  68  69  70  71  72  73  74  75  76  77  78  79  80  81  82  83  84  85  86  87  88  89  90  91  92  93  94  95  96  97  98"}]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]

{"sheet":"podklad_data VSO","index":4,"n_rows":610,"n_cols":36,"rows_kept":610,"cut":false,"hidden":true,"merged":[]}
["Obec","Česká republika",null,"Kod","CZ",null,null,null,null,null,null,null,null,null,null,"Městská část","(Vše)"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy"]
[{"$f":"SUM(A5:A105)","v":1605},null,{"$f":"SUM(C5:C105)","v":72},{"$f":"SUM(D5:D105)","v":48},{"$f":"A3+F3","v":3218},{"$f":"SUM(F5:F105)","v":1613},null,null,{"$f":"SUM(I5:I105)","v":72},{"$f":"SUM(J5:J105)","v":33},null,null,null,null,null,"Popisky řádků",null,null,null,null,null,null,null,null,null,null,{"$f":"P3","v":"Popisky řádků"},{"$f":"Q3","v":0},{"$f":"R3","v":0},{"$f":"S3","v":0},{"$f":"T3","v":0},{"$f":"U3","v":0},{"$f":"V3","v":0},{"$f":"W3","v":0},{"$f":"X3","v":0},{"$f":"Y3","v":0}]
["Pxm","Qxm","MPxm","MVxm","Vekova skupina","Pxz","fxz","Qxz","MPxz","MVxz","Městská část",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[13,8.9899999999999995E-4,1,5,0,13,0,3.8900000000000002E-4,1,1,"Jirny",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0]
[11,1.7100000000000001E-4,2,0,1,18,0,3.6000000000000001E-5,2,1,"Jirny",null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,0,0,0,0,0]
[8,5.3999999999999998E-5,2,4,2,18,0,3.8999999999999999E-5,2,1,"Jirny",null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,3,0,0,0,0,0,0,0,0,0]
[16,2.9E-5,1,0,3,14,0,4.1999999999999998E-5,1,1,"Jirny",null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0]
[17,2.5999999999999998E-5,2,0,4,15,0,4.5000000000000003E-5,2,2,"Jirny",null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0]
[25,3.1000000000000001E-5,1,1,5,21,0,4.8999999999999998E-5,1,2,"Jirny",null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,0,0,0,0]
[20,3.8999999999999999E-5,1,1,6,15,0,5.1999999999999997E-5,1,0,"Jirny",null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0]
[33,4.6E-5,0,1,7,27,0,5.5999999999999999E-5,0,0,"Jirny",null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0]
[21,5.1999999999999997E-5,0,1,8,22,0,6.0999999999999999E-5,0,0,"Jirny",null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,0,0,0,0]
[19,5.7000000000000003E-5,0,0,9,19,0,6.4999999999999994E-5,0,0,"Jirny",null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,0,0,0,0]
[33,6.3999999999999997E-5,1,1,10,24,0,6.9999999999999994E-5,1,0,"Jirny",null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,0,0,0,0]
[28,7.3999999999999996E-5,1,2,11,26,0,7.6000000000000004E-5,1,0,"Jirny",null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,0,0,0,0]
[21,8.6000000000000003E-5,1,2,12,33,0,8.1000000000000004E-5,1,0,"Jirny",null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,13,0,0,0,0,0,0,0,0,0]
[37,1.0399999999999999E-4,0,3,13,25,0,8.7999999999999998E-5,0,0,"Jirny",null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,14,0,0,0,0,0,0,0,0,0]
[32,1.2899999999999999E-4,0,0,14,15,0,9.3999999999999994E-5,0,0,"Jirny",null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,15,0,0,0,0,0,0,0,0,0]
[34,1.63E-4,1,0,15,25,0.7,1.02E-4,1,0,"Jirny",null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,16,0,0,0,0,0,0,0,0,0]
[28,2.0599999999999999E-4,1,0,16,21,2.4,1.1E-4,1,1,"Jirny",null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,17,0,0,0,0,0,0,0,0,0]
[19,2.6200000000000003E-4,1,1,17,21,5.0999999999999996,1.18E-4,1,1,"Jirny",null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,18,0,0,0,0,0,0,0,0,0]
[22,3.2699999999999998E-4,2,0,18,16,7.3,1.27E-4,2,1,"Jirny",null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,19,0,0,0,0,0,0,0,0,0]
[20,4.0000000000000002E-4,1,0,19,20,14,1.37E-4,1,0,"Jirny",null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,20,0,0,0,0,0,0,0,0,0]
[18,4.7199999999999998E-4,1,0,20,19,20.3,1.47E-4,1,1,"Jirny",null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0]
[20,5.3399999999999997E-4,0,0,21,17,24.9,1.5899999999999999E-4,0,1,"Jirny",null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,22,0,0,0,0,0,0,0,0,0]
[29,5.8299999999999997E-4,1,0,22,12,47.3,1.7100000000000001E-4,1,1,"Jirny",null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,23,0,0,0,0,0,0,0,0,0]
[15,6.1300000000000005E-4,0,1,23,21,52.6,1.84E-4,0,1,"Jirny",null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,24,0,0,0,0,0,0,0,0,0]
[13,6.2500000000000001E-4,1,0,24,12,60.6,1.9900000000000001E-4,1,0,"Jirny",null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,25,0,0,0,0,0,0,0,0,0]
[14,6.2299999999999996E-4,2,1,25,11,76,2.14E-4,2,0,"Jirny",null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,26,0,0,0,0,0,0,0,0,0]
[13,6.0999999999999997E-4,0,0,26,18,93.5,2.31E-4,0,0,"Jirny",null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,27,0,0,0,0,0,0,0,0,0]
[9,5.9299999999999999E-4,1,1,27,13,107.8,2.4899999999999998E-4,1,1,"Jirny",null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0]
[14,5.7600000000000001E-4,0,1,28,12,122.8,2.6899999999999998E-4,0,0,"Jirny",null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,29,0,0,0,0,0,0,0,0,0]
[21,5.6300000000000002E-4,3,3,29,12,131.19999999999999,2.9E-4,3,1,"Jirny",null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,30,0,0,0,0,0,0,0,0,0]
[19,5.5800000000000001E-4,4,1,30,16,120.3,3.1300000000000002E-4,4,1,"Jirny",null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,{"$f":"P35","v":31},{"$f":"Q35","v":0},{"$f":"R35","v":0},{"$f":"S35","v":0},{"$f":"T35","v":0},{"$f":"U35","v":0},{"$f":"V35","v":0},{"$f":"W35","v":0},{"$f":"X35","v":0},{"$f":"Y35","v":0}]
[12,5.62E-4,1,1,31,13,123.9,3.3799999999999998E-4,1,1,"Jirny",null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,32,0,0,0,0,0,0,0,0,0]
[12,5.7499999999999999E-4,2,1,32,22,111.3,3.6600000000000001E-4,2,1,"Jirny",null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,33,0,0,0,0,0,0,0,0,0]
[20,5.9900000000000003E-4,2,1,33,18,94.9,3.9500000000000001E-4,2,1,"Jirny",null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,34,0,0,0,0,0,0,0,0,0]
[20,6.3299999999999999E-4,0,0,34,18,90.3,4.28E-4,0,1,"Jirny",null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0]
[24,6.8000000000000005E-4,0,1,35,27,71.400000000000006,4.6299999999999998E-4,0,1,"Jirny",null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,36,0,0,0,0,0,0,0,0,0]
[22,7.3800000000000005E-4,3,0,36,17,65.599999999999994,5.0199999999999995E-4,3,1,"Jirny",null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,37,0,0,0,0,0,0,0,0,0]
[22,8.0800000000000002E-4,2,1,37,22,54.9,5.44E-4,2,1,"Jirny",null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,38,0,0,0,0,0,0,0,0,0]
[15,8.8999999999999995E-4,1,1,38,25,42.2,5.9100000000000005E-4,1,1,"Jirny",null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,39,0,0,0,0,0,0,0,0,0]
[20,9.8400000000000007E-4,2,0,39,22,32.4,6.4199999999999999E-4,2,0,"Jirny",null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,40,0,0,0,0,0,0,0,0,0]
[27,1.091E-3,3,1,40,29,24,6.9800000000000005E-4,3,0,"Jirny",null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,41,0,0,0,0,0,0,0,0,0]
[21,1.212E-3,2,0,41,26,15.7,7.6000000000000004E-4,2,1,"Jirny",null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0]
[23,1.3470000000000001E-3,2,1,42,32,9.6999999999999993,8.2700000000000004E-4,2,1,"Jirny",null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,43,0,0,0,0,0,0,0,0,0]
[27,1.5E-3,3,0,43,29,5.6,9.0200000000000002E-4,3,1,"Jirny",null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,44,0,0,0,0,0,0,0,0,0]
[25,1.67E-3,1,0,44,31,3,9.8499999999999998E-4,1,1,"Jirny",null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,45,0,0,0,0,0,0,0,0,0]
[34,1.8600000000000001E-3,2,2,45,34,1.7,1.077E-3,2,1,"Jirny",null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,46,0,0,0,0,0,0,0,0,0]
[42,2.0690000000000001E-3,0,1,46,42,0.8,1.178E-3,0,1,"Jirny",null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,47,0,0,0,0,0,0,0,0,0]
[25,2.3010000000000001E-3,0,0,47,33,0.6,1.291E-3,0,1,"Jirny",null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,48,0,0,0,0,0,0,0,0,0]
[31,2.5600000000000002E-3,1,0,48,42,0.2,1.4159999999999999E-3,1,0,"Jirny",null,null,null,null,49,null,null,null,null,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0]
[42,2.8530000000000001E-3,0,2,49,38,0.9,1.555E-3,0,0,"Jirny",null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,50,0,0,0,0,0,0,0,0,0]
[23,3.189E-3,0,0,50,30,0,1.7099999999999999E-3,0,0,"Jirny",null,null,null,null,51,null,null,null,null,null,null,null,null,null,null,51,0,0,0,0,0,0,0,0,0]
[34,3.5750000000000001E-3,0,0,51,27,0,1.8829999999999999E-3,0,0,"Jirny",null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,52,0,0,0,0,0,0,0,0,0]
[26,4.0210000000000003E-3,0,0,52,21,0,2.0760000000000002E-3,0,0,"Jirny",null,null,null,null,53,null,null,null,null,null,null,null,null,null,null,53,0,0,0,0,0,0,0,0,0]
[25,4.5329999999999997E-3,0,0,53,29,0,2.2910000000000001E-3,0,0,"Jirny",null,null,null,null,54,null,null,null,null,null,null,null,null,null,null,54,0,0,0,0,0,0,0,0,0]
[17,5.1200000000000004E-3,2,1,54,16,0,2.532E-3,2,0,"Jirny",null,null,null,null,55,null,null,null,null,null,null,null,null,null,null,55,0,0,0,0,0,0,0,0,0]
[14,5.7889999999999999E-3,2,1,55,17,0,2.8019999999999998E-3,2,0,"Jirny",null,null,null,null,56,null,null,null,null,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0]
[19,6.5449999999999996E-3,1,0,56,19,0,3.104E-3,1,0,"Jirny",null,null,null,null,57,null,null,null,null,null,null,null,null,null,null,57,0,0,0,0,0,0,0,0,0]
[20,7.3889999999999997E-3,0,1,57,21,0,3.444E-3,0,0,"Jirny",null,null,null,null,58,null,null,null,null,null,null,null,null,null,null,58,0,0,0,0,0,0,0,0,0]
[17,8.3260000000000001E-3,0,1,58,17,0,3.8249999999999998E-3,0,0,"Jirny",null,null,null,null,59,null,null,null,null,null,null,null,null,null,null,59,0,0,0,0,0,0,0,0,0]
[14,9.3629999999999998E-3,0,0,59,16,0,4.2550000000000001E-3,0,0,"Jirny",null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,60,0,0,0,0,0,0,0,0,0]
[24,1.0508999999999999E-2,0,0,60,14,0,4.7390000000000002E-3,0,0,"Jirny",null,null,null,null,61,null,null,null,null,null,null,null,null,null,null,61,0,0,0,0,0,0,0,0,0]
[12,1.1776E-2,1,0,61,11,0,5.2859999999999999E-3,1,0,"Jirny",null,null,null,null,62,null,null,null,null,null,null,null,null,null,null,62,0,0,0,0,0,0,0,0,0]
[18,1.3178E-2,0,0,62,10,0,5.9049999999999997E-3,0,0,"Jirny",null,null,null,null,63,null,null,null,null,null,null,null,null,null,null,{"$f":"P67","v":63},{"$f":"Q67","v":0},{"$f":"R67","v":0},{"$f":"S67","v":0},{"$f":"T67","v":0},{"$f":"U67","v":0},{"$f":"V67","v":0},{"$f":"W67","v":0},{"$f":"X67","v":0},{"$f":"Y67","v":0}]
[13,1.4734000000000001E-2,1,0,63,14,0,6.6039999999999996E-3,1,0,"Jirny",null,null,null,null,64,null,null,null,null,null,null,null,null,null,null,64,0,0,0,0,0,0,0,0,0]
[11,1.6445999999999999E-2,0,0,64,13,0,7.3969999999999999E-3,0,0,"Jirny",null,null,null,null,65,null,null,null,null,null,null,null,null,null,null,65,0,0,0,0,0,0,0,0,0]
[13,1.8297000000000001E-2,0,0,65,15,0,8.2939999999999993E-3,0,0,"Jirny",null,null,null,null,66,null,null,null,null,null,null,null,null,null,null,66,0,0,0,0,0,0,0,0,0]
[17,2.0256E-2,1,1,66,14,0,9.3100000000000006E-3,1,0,"Jirny",null,null,null,null,67,null,null,null,null,null,null,null,null,null,null,67,0,0,0,0,0,0,0,0,0]
[15,2.2311000000000001E-2,0,0,67,15,0,1.0458E-2,0,0,"Jirny",null,null,null,null,68,null,null,null,null,null,null,null,null,null,null,68,0,0,0,0,0,0,0,0,0]
[8,2.4465000000000001E-2,0,0,68,16,0,1.1752E-2,0,0,"Jirny",null,null,null,null,69,null,null,null,null,null,null,null,null,null,null,69,0,0,0,0,0,0,0,0,0]
[21,2.6727000000000001E-2,0,0,69,13,0,1.3207E-2,0,0,"Jirny",null,null,null,null,70,null,null,null,null,null,null,null,null,null,null,70,0,0,0,0,0,0,0,0,0]
[11,2.9135000000000001E-2,0,0,70,11,0,1.4841999999999999E-2,0,0,"Jirny",null,null,null,null,71,null,null,null,null,null,null,null,null,null,null,71,0,0,0,0,0,0,0,0,0]
[5,3.1752000000000002E-2,1,0,71,19,0,1.6677000000000001E-2,1,0,"Jirny",null,null,null,null,72,null,null,null,null,null,null,null,null,null,null,72,0,0,0,0,0,0,0,0,0]
[12,3.4648999999999999E-2,0,0,72,12,0,1.8738999999999999E-2,0,0,"Jirny",null,null,null,null,73,null,null,null,null,null,null,null,null,null,null,73,0,0,0,0,0,0,0,0,0]
[9,3.7869E-2,0,0,73,9,0,2.103E-2,0,0,"Jirny",null,null,null,null,74,null,null,null,null,null,null,null,null,null,null,74,0,0,0,0,0,0,0,0,0]
[15,4.1452999999999997E-2,0,0,74,12,0,2.3609000000000002E-2,0,0,"Jirny",null,null,null,null,75,null,null,null,null,null,null,null,null,null,null,75,0,0,0,0,0,0,0,0,0]
[10,4.5451999999999999E-2,1,0,75,16,0,2.6537000000000002E-2,1,0,"Jirny",null,null,null,null,76,null,null,null,null,null,null,null,null,null,null,76,0,0,0,0,0,0,0,0,0]
[9,4.9949E-2,0,0,76,8,0,2.9884000000000001E-2,0,0,"Jirny",null,null,null,null,77,null,null,null,null,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0]
[9,5.5048E-2,0,0,77,10,0,3.3729000000000002E-2,0,0,"Jirny",null,null,null,null,78,null,null,null,null,null,null,null,null,null,null,78,0,0,0,0,0,0,0,0,0]
[11,6.0856E-2,0,0,78,11,0,3.8162000000000001E-2,0,0,"Jirny",null,null,null,null,79,null,null,null,null,null,null,null,null,null,null,79,0,0,0,0,0,0,0,0,0]
[11,6.7460999999999993E-2,3,0,79,11,0,4.3283000000000002E-2,3,0,"Jirny",null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,80,0,0,0,0,0,0,0,0,0]
[5,7.4954999999999994E-2,0,0,80,9,0,4.9196999999999998E-2,0,0,"Jirny",null,null,null,null,81,null,null,null,null,null,null,null,null,null,null,81,0,0,0,0,0,0,0,0,0]
[5,8.3468000000000001E-2,0,0,81,7,0,5.6003999999999998E-2,0,0,"Jirny",null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,82,0,0,0,0,0,0,0,0,0]
[5,9.2915999999999999E-2,0,0,82,7,0,6.3793000000000002E-2,0,0,"Jirny",null,null,null,null,83,null,null,null,null,null,null,null,null,null,null,83,0,0,0,0,0,0,0,0,0]
[3,0.10328,0,0,83,6,0,7.2471999999999995E-2,0,0,"Jirny",null,null,null,null,84,null,null,null,null,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0]
[2,0.114567,0,0,84,8,0,8.2257999999999998E-2,0,0,"Jirny",null,null,null,null,85,null,null,null,null,null,null,null,null,null,null,85,0,0,0,0,0,0,0,0,0]
[2,0.126806,0,0,85,2,0,9.3242000000000005E-2,0,0,"Jirny",null,null,null,null,86,null,null,null,null,null,null,null,null,null,null,86,0,0,0,0,0,0,0,0,0]
[1,0.14002500000000001,0,0,86,2,0,0.10550900000000001,0,0,"Jirny",null,null,null,null,87,null,null,null,null,null,null,null,null,null,null,87,0,0,0,0,0,0,0,0,0]
[3,0.15425900000000001,0,0,87,3,0,0.119134,0,0,"Jirny",null,null,null,null,88,null,null,null,null,null,null,null,null,null,null,88,0,0,0,0,0,0,0,0,0]
[1,0.169546,0,0,88,2,0,0.13417200000000001,0,0,"Jirny",null,null,null,null,89,null,null,null,null,null,null,null,null,null,null,89,0,0,0,0,0,0,0,0,0]
[2,0.18592500000000001,0,0,89,4,0,0.15065899999999999,0,0,"Jirny",null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,90,0,0,0,0,0,0,0,0,0]
[5,0.20344599999999999,0,0,90,1,0,0.168597,0,0,"Jirny",null,null,null,null,91,null,null,null,null,null,null,null,null,null,null,91,0,0,0,0,0,0,0,0,0]
[0,0.22180150000000001,0,0,91,0,0,0.1879566,0,0,"Jirny",null,null,null,null,92,null,null,null,null,null,null,null,null,null,null,92,0,0,0,0,0,0,0,0,0]
[1,0.24101449999999999,0,0,92,2,0,0.2086672,0,0,"Jirny",null,null,null,null,93,null,null,null,null,null,null,null,null,null,null,93,0,0,0,0,0,0,0,0,0]
[1,0.26097490000000001,0,0,93,0,0,0.2306156,0,0,"Jirny",null,null,null,null,94,null,null,null,null,null,null,null,null,null,null,94,0,0,0,0,0,0,0,0,0]
[0,0.28155059999999998,0,0,94,0,0,0.25364520000000002,0,0,"Jirny",null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,{"$f":"P99","v":95},{"$f":"Q99","v":0},{"$f":"R99","v":0},{"$f":"S99","v":0},{"$f":"T99","v":0},{"$f":"U99","v":0},{"$f":"V99","v":0},{"$f":"W99","v":0},{"$f":"X99","v":0},{"$f":"Y99","v":0}]
[0,0.30259059999999999,0,0,95,0,0,0.27755780000000002,0,0,"Jirny",null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,96,0,0,0,0,0,0,0,0,0]
[0,0.32392939999999998,0,0,96,1,0,0.30211929999999998,0,0,"Jirny",null,null,null,null,97,null,null,null,null,null,null,null,null,null,null,97,0,0,0,0,0,0,0,0,0]
[0,0.34539140000000002,0,0,97,0,0,0.32706780000000002,0,0,"Jirny",null,null,null,null,98,null,null,null,null,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0]
[0,0.36679699999999998,0,0,98,1,0,0.35212379999999999,0,0,"Jirny",null,null,null,null,99,null,null,null,null,null,null,null,null,null,null,99,0,0,0,0,0,0,0,0,0]
[0,0.3879686,0,0,99,0,0,0.37700349999999999,0,0,"Jirny",null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,100,0,0,0,0,0,0,0,0,0]
[0,1,0,0,100,0,0,1,0,0,"Jirny",null,null,null,null,"Celkový součet",null,null,null,null,null,null,null,null,null,null,"Celkový součet",0,0,0,0,0,0,0,0,0]
[25,1.8542649999999999E-3,5,3,0,15,0,1.7774970000000001E-3,3,3,"MČ Klánovice"]
[25,1.11087E-4,4,3,1,21,0,2.64474E-4,4,3,"MČ Klánovice",null,null,null,null,"Městská část_migrace","(Vše)"]
[21,1.2407600000000001E-4,3,3,2,15,0,9.9900000000000002E-5,4,3,"MČ Klánovice"]
[27,2.0520900000000001E-4,3,3,3,22,0,6.4989999999999999E-5,3,3,"MČ Klánovice",null,null,null,null,"Popisky řádků","Součet z Nízká varianta m","Součet z Střední varianta m","Součet z Vysoká varianta m"]
[21,1.1921600000000001E-4,3,3,4,17,0,5.4599999999999999E-5,3,3,"MČ Klánovice",null,null,null,null,2024,152074.8030814488,153400.28864899886,154725.77421654903]
[25,4.4700000000000002E-5,3,3,5,23,0,5.2200000000000002E-5,3,3,"MČ Klánovice",null,null,null,null,2025,151882.49636764053,154592.15693087919,157299.93082911757]
[27,2.4600000000000002E-5,1,0,6,26,0,5.1100000000000002E-5,1,0,"MČ Klánovice",null,null,null,null,2026,151607.89266244607,155718.24749926437,159830.49410669866]
[25,2.6916000000000001E-5,1,1,7,28,0,4.88E-5,1,1,"MČ Klánovice",null,null,null,null,2027,151267.54731729309,156796.31094544419,162333.5216280896]
[29,4.1900000000000002E-5,1,1,8,29,0,4.6900000000000002E-5,1,1,"MČ Klánovice",null,null,null,null,2028,150869.56664274351,157833.65134543984,164815.67709719969]
[33,6.4700000000000001E-5,1,1,9,32,0,4.6900000000000002E-5,1,1,"MČ Klánovice",null,null,null,null,2029,150427.83749923398,158843.55278091191,167289.47958445174]
[32,8.6000000000000003E-5,1,1,10,30,0,4.9299999999999999E-5,1,1,"MČ Klánovice",null,null,null,null,2030,149955.29819815737,159838.49874040874,169766.65117942108]
[32,1.02E-4,1,1,11,31,0,5.4299999999999998E-5,1,1,"MČ Klánovice",null,null,null,null,2031,149462.09965129007,160827.39054829863,172255.11594032086]
[34,1.1280799999999999E-4,1,1,12,31,0,6.2000000000000003E-5,1,1,"MČ Klánovice",null,null,null,null,2032,148958.16183420576,161819.33239647601,174762.72860252403]
[31,1.2210899999999999E-4,1,1,13,27,0,7.2364E-5,1,1,"MČ Klánovice",null,null,null,null,2033,148453.30053427487,162823.16842267144,177297.32177735664]
[34,1.36167E-4,1,1,14,33,0,8.4900000000000004E-5,1,1,"MČ Klánovice",null,null,null,null,2034,147953.80797355023,163843.87314631813,179862.49194352762]
[20,1.63258E-4,0,0,15,18,0.1597189,9.8346999999999999E-5,0,0,"MČ Klánovice",null,null,null,null,2035,147461.4663882746,164881.22852696033,182456.01390707662]
[23,2.0941199999999999E-4,2,2,16,22,1.341607,1.12044E-4,2,2,"MČ Klánovice",null,null,null,null,2036,146985.77330350582,165945.18612946672,185087.42192267539]
[19,2.81224E-4,2,2,17,17,2.0474320000000001,1.2524300000000001E-4,2,2,"MČ Klánovice",null,null,null,null,2037,146527.92981480705,167035.54417571236,187755.65479845903]
[33,3.8334399999999998E-4,2,2,18,25,4.3196539999999999,1.3721499999999999E-4,2,2,"MČ Klánovice",null,null,null,null,2038,146086.2084242799,168148.56004309631,190454.94162807148]
[31,4.9774800000000001E-4,2,2,19,27,8.6705199999999998,1.4760000000000001E-4,2,2,"MČ Klánovice",null,null,null,null,2039,145660.24075408533,169282.90100270437,193182.55160356205]
[21,5.73727E-4,3,2,20,24,14.018689999999999,1.5625200000000001E-4,3,2,"MČ Klánovice",null,null,null,null,2040,145249.46957387999,170436.99018979949,195935.8982756527]
[23,5.7047E-4,2,2,21,25,21.189889999999998,1.6331000000000001E-4,3,2,"MČ Klánovice",null,null,null,null,2041,144847.25067779608,171602.96515329581,198705.82839950538]
[17,5.2194800000000005E-4,3,2,22,19,25.717110000000002,1.6937699999999999E-4,3,2,"MČ Klánovice",null,null,null,null,2042,144449.08375115378,172775.10775934567,201485.45173797573]
[19,4.7436000000000001E-4,2,2,23,23,30.99483,1.7524899999999999E-4,2,2,"MČ Klánovice",null,null,null,null,2043,144042.56169916136,173939.98140652632,204260.11769617809]
[16,4.4726199999999997E-4,3,2,24,19,44.856560000000002,1.81671E-4,3,2,"MČ Klánovice",null,null,null,null,2044,143618.78701600703,175088.00394420908,207019.58217245678]
[22,4.35513E-4,2,2,25,23,52.54636,1.8921899999999999E-4,3,2,"MČ Klánovice",null,null,null,null,2045,143168.22818198771,176209.11837233303,209753.31822368153]
[14,4.3446100000000003E-4,3,3,26,16,53.179670000000002,1.9853500000000001E-4,4,3,"MČ Klánovice",null,null,null,null,2046,142679.81409712098,177291.60216076858,212449.05282327047]
[11,4.4395699999999998E-4,3,3,27,14,71.658299999999997,2.1010700000000001E-4,4,3,"MČ Klánovice",null,null,null,null,2047,142147.04985226889,178329.07105443056,215100.55981633969]
[15,4.6815300000000002E-4,3,3,28,17,82.725350000000006,2.2424700000000001E-4,4,3,"MČ Klánovice",null,null,null,null,2048,141558.3428075324,179309.79956743549,217696.18122810285]
[23,5.1254399999999998E-4,5,4,29,23,101.63679999999999,2.4132099999999999E-4,4,4,"MČ Klánovice",null,null,null,null,2049,140908.29829024366,180227.99239003705,220230.01681127676]
[21,5.7519299999999999E-4,4,4,30,21,104.955,2.61613E-4,5,4,"MČ Klánovice",null,null,null,null,2050,140187.8389943396,181075.03633890187,222693.8211108461]
[27,6.4540500000000005E-4,5,4,31,27,111.4212,2.8533200000000001E-4,5,4,"MČ Klánovice",null,null,null,null,"Celkový součet",3958491.1553887278,4517915.5596201345,5084505.5990603892]
[25,7.0831300000000002E-4,5,4,32,26,111.14409999999999,3.1269499999999999E-4,5,4,"MČ Klánovice"]
[19,7.5930699999999997E-4,5,4,33,18,101.0802,3.4404599999999998E-4,4,4,"MČ Klánovice"]
[17,8.00893E-4,4,4,34,18,97.632300000000001,3.79809E-4,4,4,"MČ Klánovice"]
[12,8.3714800000000002E-4,4,4,35,17,88.025530000000003,4.2032300000000001E-4,4,4,"MČ Klánovice"]
[18,8.7277999999999998E-4,4,4,36,20,76.242279999999994,4.6540999999999998E-4,4,4,"MČ Klánovice"]
[19,9.1328700000000004E-4,4,4,37,22,60.471159999999998,5.1447799999999996E-4,4,4,"MČ Klánovice"]
[21,9.6469199999999996E-4,5,4,38,23,48.798659999999998,5.6693399999999995E-4,4,4,"MČ Klánovice"]
[23,1.0329409999999999E-3,0,0,39,26,40.525539999999999,6.2304000000000005E-4,0,0,"MČ Klánovice"]
[19,1.12557E-3,2,2,40,26,31.46951,6.8334099999999996E-4,2,2,"MČ Klánovice"]
[22,1.249645E-3,2,2,41,25,20.484169999999999,7.48746E-4,2,2,"MČ Klánovice"]
[23,1.4085510000000001E-3,2,2,42,27,13.677289999999999,8.2081799999999996E-4,2,2,"MČ Klánovice"]
[24,1.605172E-3,2,2,43,28,8.0718230000000002,9.0160700000000002E-4,2,2,"MČ Klánovice"]
[30,1.8341900000000001E-3,2,2,44,33,5.2866350000000004,9.9264899999999996E-4,2,2,"MČ Klánovice"]
[38,2.0745999999999998E-3,2,2,45,45,2.7642820000000001,1.0943979999999999E-3,2,2,"MČ Klánovice"]
[33,2.2949680000000001E-3,2,2,46,39,1.688334,1.2070360000000001E-3,2,2,"MČ Klánovice"]
[33,2.4943019999999999E-3,2,2,47,38,0.84932909999999995,1.3305579999999999E-3,2,2,"MČ Klánovice"]
[28,2.709169E-3,1,1,48,34,0.99161630000000001,1.4646959999999999E-3,1,1,"MČ Klánovice"]
[38,2.9864879999999998E-3,1,1,49,43,1.0056320000000001,1.608997E-3,1,1,"MČ Klánovice"]
[28,3.3427299999999999E-3,1,1,50,31,0,1.764704E-3,1,1,"MČ Klánovice"]
[24,3.772301E-3,1,1,51,32,0,1.9344950000000001E-3,1,1,"MČ Klánovice"]
[24,4.2621259999999998E-3,1,1,52,28,0,2.1216529999999998E-3,1,1,"MČ Klánovice"]
[25,4.7888289999999997E-3,1,1,53,31,0,2.32928E-3,1,1,"MČ Klánovice"]
[22,5.3152499999999997E-3,1,1,54,27,0,2.560793E-3,1,1,"MČ Klánovice"]
[26,5.8099500000000004E-3,1,1,55,27,0,2.820052E-3,1,1,"MČ Klánovice"]
[24,6.306E-3,1,1,56,24,0,3.1107399999999999E-3,1,1,"MČ Klánovice"]
[22,6.8675710000000003E-3,1,1,57,22,0,3.4368659999999998E-3,1,1,"MČ Klánovice"]
[27,7.5574040000000002E-3,1,1,58,25,0,3.802915E-3,1,1,"MČ Klánovice"]
[23,8.4046399999999997E-3,1,1,59,22,0,4.2138280000000002E-3,1,1,"MČ Klánovice"]
[23,9.4384570000000008E-3,1,1,60,18,0,4.6751199999999996E-3,1,1,"MČ Klánovice"]
[19,1.0659180000000001E-2,1,1,61,16,0,5.1930270000000002E-3,1,1,"MČ Klánovice"]
[15,1.200239E-2,1,1,62,11,0,5.7746430000000003E-3,1,1,"MČ Klánovice"]
[23,1.33624E-2,1,1,63,20,0,6.427945E-3,1,1,"MČ Klánovice"]
[16,1.4707960000000001E-2,0,0,64,14,0,7.1620599999999996E-3,0,0,"MČ Klánovice"]
[16,1.6122890000000001E-2,0,0,65,16,0,7.9874560000000004E-3,0,0,"MČ Klánovice"]
[21,1.772491E-2,1,1,66,20,0,8.9157290000000007E-3,1,1,"MČ Klánovice"]
[18,1.9566650000000001E-2,1,1,67,17,0,9.9569930000000008E-3,1,1,"MČ Klánovice"]
[20,2.1643840000000001E-2,1,1,68,19,0,1.11197E-2,1,1,"MČ Klánovice"]
[14,2.3947110000000001E-2,1,1,69,14,0,1.2412370000000001E-2,1,1,"MČ Klánovice"]
[15,2.650485E-2,1,1,70,19,0,1.3849190000000001E-2,1,1,"MČ Klánovice"]
[14,2.9370899999999998E-2,1,1,71,19,0,1.54486E-2,1,1,"MČ Klánovice"]
[19,3.258453E-2,1,1,72,23,0,1.7232359999999999E-2,1,1,"MČ Klánovice"]
[21,3.6069879999999999E-2,1,1,73,24,0,1.9227089999999999E-2,1,1,"MČ Klánovice"]
[19,3.9675729999999999E-2,1,1,74,23,0,2.1413519999999998E-2,1,1,"MČ Klánovice"]
[11,4.3295460000000001E-2,1,1,75,17,0,2.3888909999999999E-2,1,1,"MČ Klánovice"]
[16,4.7071250000000002E-2,1,1,76,20,0,2.672654E-2,1,1,"MČ Klánovice"]
[18,5.1247229999999998E-2,1,1,77,22,0,3.000997E-2,1,1,"MČ Klánovice"]
[20,5.602418E-2,0,0,78,23,0,3.3827139999999999E-2,0,0,"MČ Klánovice"]
[12,6.1445680000000003E-2,0,0,79,20,0,3.8267719999999998E-2,0,0,"MČ Klánovice"]
[12,6.7534209999999997E-2,0,0,80,14,0,4.3429509999999998E-2,0,0,"MČ Klánovice"]
[11,7.438053E-2,0,0,81,13,0,4.9419820000000003E-2,0,0,"MČ Klánovice"]
[7,8.2394670000000003E-2,0,0,82,11,0,5.6345939999999997E-2,0,0,"MČ Klánovice"]
[7,9.1614210000000001E-2,0,0,83,10,0,6.4297779999999999E-2,0,0,"MČ Klánovice"]
[5,0.1020508,0,0,84,8,0,7.3191590000000001E-2,0,0,"MČ Klánovice"]
[3,0.1136076,0,0,85,7,0,8.3254110000000006E-2,0,0,"MČ Klánovice"]
[10,0.1261757,0,0,86,9,0,9.4585359999999993E-2,0,0,"MČ Klánovice"]
[2,0.13966249999999999,0,0,87,6,0,0.1072777,0,0,"MČ Klánovice"]
[2,0.15399950000000001,0,0,88,5,0,0.1214103,0,0,"MČ Klánovice"]
[5,0.1691936,0,0,89,8,0,0.1370429,0,0,"MČ Klánovice"]
[0,0.18535009999999999,0,0,90,0,0,0.1542085,0,0,"MČ Klánovice"]
[0,0.2022794,0,0,91,0,0,0.1729067,0,0,"MČ Klánovice"]
[0,0.22058320000000001,0,0,92,0,0,0.19309689999999999,0,0,"MČ Klánovice"]
[0,0.23977899999999999,0,0,93,0,0,0.2146932,0,0,"MČ Klánovice"]
[0,0.25975779999999998,0,0,94,0,0,0.23756150000000001,0,0,"MČ Klánovice"]
[0,0.28038790000000002,0,0,95,0,0,0.26151930000000001,0,0,"MČ Klánovice"]
[0,0.30151729999999999,0,0,96,0,0,0.28633900000000001,0,0,"MČ Klánovice"]
[0,0.32297789999999998,0,0,97,0,0,0.31175540000000002,0,0,"MČ Klánovice"]
[0,0.34459070000000003,0,0,98,0,0,0.33747539999999998,0,0,"MČ Klánovice"]
[0,0.36617139999999998,0,0,99,0,0,0.36319210000000002,0,0,"MČ Klánovice"]
[0,1,0,0,100,0,0,1,0,0,"MČ Klánovice"]
[6,1.8542649999999999E-3,1,1,0,5,0,1.7774970000000001E-3,0,1,"MČ Koloděje"]
[11,1.11087E-4,1,1,1,13,0,2.64474E-4,1,1,"MČ Koloděje"]
[10,1.2407600000000001E-4,1,1,2,8,0,9.9900000000000002E-5,1,1,"MČ Koloděje"]
[13,2.0520900000000001E-4,1,1,3,10,0,6.4999999999999994E-5,1,1,"MČ Koloděje"]
[10,1.1921600000000001E-4,0,1,4,8,0,5.4599999999999999E-5,0,1,"MČ Koloděje"]
[9,4.4700000000000002E-5,1,1,5,11,0,5.2200000000000002E-5,1,1,"MČ Koloděje"]
[8,2.4600000000000002E-5,0,1,6,10,0,5.1100000000000002E-5,0,0,"MČ Koloděje"]
[11,2.69E-5,0,0,7,14,0,4.88E-5,0,0,"MČ Koloděje"]
[5,4.1900000000000002E-5,0,0,8,5,0,4.6900000000000002E-5,0,0,"MČ Koloděje"]
[13,6.4700000000000001E-5,0,0,9,12,0,4.6900000000000002E-5,0,0,"MČ Koloděje"]
[10,8.6000000000000003E-5,0,0,10,13,0,4.9299999999999999E-5,0,0,"MČ Koloděje"]
[10,1.02E-4,0,0,11,10,0,5.4299999999999998E-5,0,0,"MČ Koloděje"]
[13,1.1280799999999999E-4,0,0,12,14,0,6.2000000000000003E-5,0,0,"MČ Koloděje"]
[7,1.2210899999999999E-4,0,0,13,8,0,7.2399999999999998E-5,0,0,"MČ Koloděje"]
[5,1.36167E-4,0,0,14,6,0,8.4900000000000004E-5,0,0,"MČ Koloděje"]
[9,1.63258E-4,0,0,15,8,0.1597189,9.8300000000000004E-5,0,0,"MČ Koloděje"]
[6,2.0941199999999999E-4,0,0,16,6,1.341607,1.12044E-4,0,1,"MČ Koloděje"]
[6,2.81224E-4,1,0,17,6,2.0474320000000001,1.2524300000000001E-4,1,0,"MČ Koloděje"]
[7,3.8334399999999998E-4,1,0,18,6,4.3196539999999999,1.3721499999999999E-4,1,0,"MČ Koloděje"]
[7,4.9774800000000001E-4,1,1,19,7,8.6705199999999998,1.4760000000000001E-4,1,1,"MČ Koloděje"]
[6,5.73727E-4,1,1,20,4,14.018689999999999,1.5625200000000001E-4,1,1,"MČ Koloděje"]
[8,5.7047E-4,1,1,21,5,21.189889999999998,1.6331000000000001E-4,1,1,"MČ Koloděje"]
[8,5.2194800000000005E-4,1,1,22,6,25.717110000000002,1.6937699999999999E-4,1,1,"MČ Koloděje"]
[11,4.7436000000000001E-4,1,1,23,7,30.99483,1.7524899999999999E-4,1,1,"MČ Koloděje"]
[14,4.4726199999999997E-4,1,1,24,7,44.856560000000002,1.81671E-4,1,1,"MČ Koloděje"]
[9,4.35513E-4,1,1,25,9,52.54636,1.8921899999999999E-4,1,1,"MČ Koloděje"]
[11,4.3446100000000003E-4,2,1,26,7,53.179670000000002,1.9853500000000001E-4,1,1,"MČ Koloděje"]
[8,4.4395699999999998E-4,1,1,27,6,71.658299999999997,2.1010700000000001E-4,0,1,"MČ Koloděje"]
[8,4.6815300000000002E-4,2,1,28,8,82.725350000000006,2.2424700000000001E-4,1,1,"MČ Koloděje"]
[7,5.1254399999999998E-4,2,1,29,5,101.63679999999999,2.4132099999999999E-4,1,1,"MČ Koloděje"]
[7,5.7519299999999999E-4,2,1,30,11,104.955,2.61613E-4,1,1,"MČ Koloděje"]
[8,6.4540500000000005E-4,1,1,31,10,111.4212,2.8533200000000001E-4,1,1,"MČ Koloděje"]
[9,7.0831300000000002E-4,2,1,32,9,111.14409999999999,3.1269499999999999E-4,1,1,"MČ Koloděje"]
[6,7.5930699999999997E-4,1,1,33,7,101.0802,3.4404599999999998E-4,1,1,"MČ Koloděje"]
[12,8.00893E-4,2,1,34,14,97.632300000000001,3.79809E-4,1,1,"MČ Koloděje"]
[13,8.3714800000000002E-4,2,1,35,11,88.025530000000003,4.2032300000000001E-4,1,1,"MČ Koloděje"]
[15,8.7277999999999998E-4,1,1,36,11,76.242279999999994,4.6540999999999998E-4,0,1,"MČ Koloděje"]
[13,9.1328700000000004E-4,1,1,37,10,60.471159999999998,5.1447799999999996E-4,1,1,"MČ Koloděje"]
[11,9.6469199999999996E-4,1,1,38,8,48.798659999999998,5.6693399999999995E-4,1,1,"MČ Koloděje"]
[18,1.0329409999999999E-3,1,1,39,16,40.525539999999999,6.2304000000000005E-4,1,0,"MČ Koloděje"]
[20,1.12557E-3,1,1,40,18,31.46951,6.8334099999999996E-4,1,0,"MČ Koloděje"]
[11,1.249645E-3,1,1,41,11,20.484169999999999,7.48746E-4,1,1,"MČ Koloděje"]
[15,1.4085510000000001E-3,1,1,42,13,13.677289999999999,8.2081799999999996E-4,0,1,"MČ Koloděje"]
[10,1.605172E-3,1,1,43,9,8.0718230000000002,9.0160700000000002E-4,1,1,"MČ Koloděje"]
[7,1.8341900000000001E-3,1,1,44,9,5.2866350000000004,9.9264899999999996E-4,1,0,"MČ Koloděje"]
[14,2.0745999999999998E-3,1,1,45,14,2.7642820000000001,1.0943979999999999E-3,1,0,"MČ Koloděje"]
[13,2.2949680000000001E-3,1,1,46,12,1.688334,1.2070360000000001E-3,1,0,"MČ Koloděje"]
[11,2.4943019999999999E-3,0,1,47,11,0.84932909999999995,1.3305579999999999E-3,1,0,"MČ Koloděje"]
[13,2.709169E-3,1,1,48,12,0.99161630000000001,1.4646959999999999E-3,1,0,"MČ Koloděje"]
[12,2.9864879999999998E-3,1,1,49,12,1.0056320000000001,1.608997E-3,1,0,"MČ Koloděje"]
[9,3.3427299999999999E-3,0,1,50,10,0,1.764704E-3,0,0,"MČ Koloděje"]
[12,3.772301E-3,0,0,51,25,0,1.9344950000000001E-3,0,0,"MČ Koloděje"]
[6,4.2621259999999998E-3,0,0,52,8,0,2.1216529999999998E-3,0,0,"MČ Koloděje"]
[7,4.7888289999999997E-3,0,0,53,9,0,2.32928E-3,0,0,"MČ Koloděje"]
[9,5.3152499999999997E-3,0,0,54,10,0,2.560793E-3,0,0,"MČ Koloděje"]
[9,5.8099500000000004E-3,0,0,55,10,0,2.820052E-3,0,0,"MČ Koloděje"]
[9,6.306E-3,0,0,56,7,0,3.1107399999999999E-3,0,0,"MČ Koloděje"]
[12,6.8675710000000003E-3,0,0,57,12,0,3.4368659999999998E-3,0,0,"MČ Koloděje"]
[7,7.5574040000000002E-3,0,0,58,7,0,3.802915E-3,0,0,"MČ Koloděje"]
[10,8.4046399999999997E-3,0,0,59,10,0,4.2138280000000002E-3,0,0,"MČ Koloděje"]
[11,9.4384570000000008E-3,0,0,60,11,0,4.6751199999999996E-3,0,0,"MČ Koloděje"]
[16,1.0659180000000001E-2,0,0,61,10,0,5.1930270000000002E-3,0,0,"MČ Koloděje"]
[10,1.200239E-2,0,0,62,12,0,5.7746430000000003E-3,0,0,"MČ Koloděje"]
[10,1.33624E-2,0,0,63,10,0,6.427945E-3,0,0,"MČ Koloděje"]
[7,1.4707960000000001E-2,0,0,64,7,0,7.1620599999999996E-3,0,0,"MČ Koloděje"]
[7,1.6122890000000001E-2,0,0,65,7,0,7.9874560000000004E-3,0,0,"MČ Koloděje"]
[8,1.772491E-2,0,0,66,9,0,8.9157290000000007E-3,0,0,"MČ Koloděje"]
[8,1.9566650000000001E-2,0,0,67,9,0,9.9569930000000008E-3,0,0,"MČ Koloděje"]
[9,2.1643840000000001E-2,0,0,68,10,0,1.11197E-2,0,0,"MČ Koloděje"]
[8,2.3947110000000001E-2,0,0,69,8,0,1.2412370000000001E-2,0,0,"MČ Koloděje"]
[4,2.650485E-2,0,0,70,6,0,1.3849190000000001E-2,0,0,"MČ Koloděje"]
[3,2.9370899999999998E-2,0,0,71,5,0,1.54486E-2,0,0,"MČ Koloděje"]
[4,3.258453E-2,0,0,72,5,0,1.7232359999999999E-2,0,0,"MČ Koloděje"]
[3,3.6069879999999999E-2,0,0,73,3,0,1.9227089999999999E-2,0,0,"MČ Koloděje"]
[2,3.9675729999999999E-2,0,0,74,3,0,2.1413519999999998E-2,0,0,"MČ Koloděje"]
[3,4.3295460000000001E-2,0,0,75,3,0,2.3888909999999999E-2,0,0,"MČ Koloděje"]
[4,4.7071250000000002E-2,0,0,76,3,0,2.672654E-2,0,0,"MČ Koloděje"]
[3,5.1247229999999998E-2,0,0,77,2,0,3.000997E-2,0,0,"MČ Koloděje"]
[2,5.602418E-2,0,0,78,2,0,3.3827139999999999E-2,0,0,"MČ Koloděje"]
[1,6.1445680000000003E-2,0,0,79,1,0,3.8267719999999998E-2,0,0,"MČ Koloděje"]
[0,6.7534209999999997E-2,0,0,80,7,0,4.3429509999999998E-2,0,0,"MČ Koloděje"]
[2,7.438053E-2,0,0,81,2,0,4.9419820000000003E-2,0,0,"MČ Koloděje"]
[1,8.2394670000000003E-2,0,0,82,2,0,5.6345939999999997E-2,0,0,"MČ Koloděje"]
[1,9.1614210000000001E-2,0,0,83,3,0,6.4297779999999999E-2,0,0,"MČ Koloděje"]
[2,0.1020508,0,0,84,4,0,7.3191590000000001E-2,0,0,"MČ Koloděje"]
[2,0.1136076,0,0,85,3,0,8.3254110000000006E-2,0,0,"MČ Koloděje"]
[0,0.1261757,0,0,86,1,0,9.4585359999999993E-2,0,0,"MČ Koloděje"]
[1,0.13966249999999999,0,0,87,1,0,0.1072777,0,0,"MČ Koloděje"]
[2,0.15399950000000001,0,0,88,2,0,0.1214103,0,0,"MČ Koloděje"]
[0,0.1691936,0,0,89,0,0,0.1370429,0,0,"MČ Koloděje"]
[0,0.18535009999999999,0,0,90,0,0,0.1542085,0,0,"MČ Koloděje"]
[0,0.2022794,0,0,91,0,0,0.1729067,0,0,"MČ Koloděje"]
[0,0.22058320000000001,0,0,92,0,0,0.19309689999999999,0,0,"MČ Koloděje"]
[0,0.23977899999999999,0,0,93,0,0,0.2146932,0,0,"MČ Koloděje"]
[0,0.25975779999999998,0,0,94,0,0,0.23756150000000001,0,0,"MČ Koloděje"]
[0,0.28038790000000002,0,0,95,0,0,0.26151930000000001,0,0,"MČ Koloděje"]
[0,0.30151729999999999,0,0,96,0,0,0.28633900000000001,0,0,"MČ Koloděje"]
[0,0.32297789999999998,0,0,97,0,0,0.31175540000000002,0,0,"MČ Koloděje"]
[0,0.34459070000000003,0,0,98,0,0,0.33747539999999998,0,0,"MČ Koloděje"]
[0,0.36617139999999998,0,0,99,0,0,0.36319210000000002,0,0,"MČ Koloděje"]
[0,1,0,0,100,0,0,1,0,0,"MČ Koloděje"]
[7,8.9899999999999995E-4,1,1,0,5,0,3.8900000000000002E-4,1,1,"Květnice"]
[8,1.7100000000000001E-4,1,1,1,9,0,3.6000000000000001E-5,1,1,"Květnice"]
[17,5.3999999999999998E-5,1,2,2,16,0,3.8999999999999999E-5,1,1,"Květnice"]
[13,2.9E-5,0,2,3,14,0,4.1999999999999998E-5,0,1,"Květnice"]
[16,2.5999999999999998E-5,1,0,4,12,0,4.5000000000000003E-5,1,1,"Květnice"]
[13,3.1000000000000001E-5,1,1,5,14,0,4.8999999999999998E-5,1,1,"Květnice"]
[11,3.8999999999999999E-5,1,2,6,13,0,5.1999999999999997E-5,0,0,"Květnice"]
[14,4.6E-5,1,0,7,13,0,5.5999999999999999E-5,1,0,"Květnice"]
[18,5.1999999999999997E-5,1,0,8,14,0,6.0999999999999999E-5,1,0,"Květnice"]
[15,5.7000000000000003E-5,0,0,9,15,0,6.4999999999999994E-5,0,0,"Květnice"]
[10,6.3999999999999997E-5,1,0,10,12,0,6.9999999999999994E-5,1,0,"Květnice"]
[16,7.3999999999999996E-5,1,0,11,16,0,7.6000000000000004E-5,1,0,"Květnice"]
[19,8.6000000000000003E-5,1,0,12,15,0,8.1000000000000004E-5,1,0,"Květnice"]
[26,1.0399999999999999E-4,0,1,13,19,0,8.7999999999999998E-5,0,0,"Květnice"]
[21,1.2899999999999999E-4,1,0,14,23,0,9.3999999999999994E-5,1,0,"Květnice"]
[28,1.63E-4,1,0,15,25,0.1597189,1.02E-4,1,0,"Květnice"]
[29,2.0599999999999999E-4,0,0,16,18,1.341607,1.1E-4,0,1,"Květnice"]
[15,2.6200000000000003E-4,0,0,17,16,2.0474320000000001,1.18E-4,0,1,"Květnice"]
[20,3.2699999999999998E-4,0,0,18,20,4.3196539999999999,1.27E-4,0,1,"Květnice"]
[16,4.0000000000000002E-4,1,0,19,17,8.6705199999999998,1.37E-4,1,1,"Květnice"]
[14,4.7199999999999998E-4,0,0,20,10,14.018689999999999,1.47E-4,0,0,"Květnice"]
[12,5.3399999999999997E-4,0,0,21,13,21.189889999999998,1.5899999999999999E-4,0,0,"Květnice"]
[16,5.8299999999999997E-4,0,0,22,15,25.717110000000002,1.7100000000000001E-4,0,1,"Květnice"]
[5,6.1300000000000005E-4,1,1,23,7,30.99483,1.84E-4,1,0,"Květnice"]
[2,6.2500000000000001E-4,0,0,24,4,44.856560000000002,1.9900000000000001E-4,0,0,"Květnice"]
[3,6.2299999999999996E-4,0,0,25,8,52.54636,2.14E-4,0,1,"Květnice"]
[3,6.0999999999999997E-4,0,1,26,3,53.179670000000002,2.31E-4,0,0,"Květnice"]
[8,5.9299999999999999E-4,1,1,27,8,71.658299999999997,2.4899999999999998E-4,1,1,"Květnice"]
[4,5.7600000000000001E-4,1,1,28,4,82.725350000000006,2.6899999999999998E-4,1,0,"Květnice"]
[7,5.6300000000000002E-4,1,1,29,11,101.63679999999999,2.9E-4,1,1,"Květnice"]
[7,5.5800000000000001E-4,1,1,30,5,104.955,3.1300000000000002E-4,1,0,"Květnice"]
[4,5.62E-4,1,0,31,6,111.4212,3.3799999999999998E-4,1,1,"Květnice"]
[13,5.7499999999999999E-4,1,1,32,13,111.14409999999999,3.6600000000000001E-4,1,1,"Květnice"]
[13,5.9900000000000003E-4,1,0,33,11,101.0802,3.9500000000000001E-4,1,1,"Květnice"]
[7,6.3299999999999999E-4,1,1,34,9,97.632300000000001,4.28E-4,1,1,"Květnice"]
[9,6.8000000000000005E-4,0,1,35,18,88.025530000000003,4.6299999999999998E-4,0,1,"Květnice"]
[11,7.3800000000000005E-4,1,1,36,7,76.242279999999994,5.0199999999999995E-4,1,1,"Květnice"]
[10,8.0800000000000002E-4,1,0,37,18,60.471159999999998,5.44E-4,1,1,"Květnice"]
[10,8.8999999999999995E-4,1,0,38,10,48.798659999999998,5.9100000000000005E-4,1,1,"Květnice"]
[14,9.8400000000000007E-4,1,0,39,9,40.525539999999999,6.4199999999999999E-4,1,0,"Květnice"]
[12,1.091E-3,1,1,40,18,31.46951,6.9800000000000005E-4,1,0,"Květnice"]
[11,1.212E-3,1,0,41,7,20.484169999999999,7.6000000000000004E-4,1,0,"Květnice"]
[10,1.3470000000000001E-3,0,0,42,28,13.677289999999999,8.2700000000000004E-4,0,0,"Květnice"]
[18,1.5E-3,1,1,43,26,8.0718230000000002,9.0200000000000002E-4,1,0,"Květnice"]
[20,1.67E-3,1,0,44,25,5.2866350000000004,9.8499999999999998E-4,1,0,"Květnice"]
[20,1.8600000000000001E-3,1,1,45,25,2.7642820000000001,1.077E-3,1,0,"Květnice"]
[21,2.0690000000000001E-3,0,0,46,30,1.688334,1.178E-3,0,0,"Květnice"]
[28,2.3010000000000001E-3,0,0,47,29,0.84932909999999995,1.291E-3,0,0,"Květnice"]
[25,2.5600000000000002E-3,0,0,48,29,0.99161630000000001,1.4159999999999999E-3,0,0,"Květnice"]
[39,2.8530000000000001E-3,1,0,49,35,1.0056320000000001,1.555E-3,1,0,"Květnice"]
[27,3.189E-3,0,0,50,23,0,1.7099999999999999E-3,0,0,"Květnice"]
[16,3.5750000000000001E-3,0,0,51,15,0,1.8829999999999999E-3,0,0,"Květnice"]
[14,4.0210000000000003E-3,1,1,52,18,0,2.0760000000000002E-3,1,0,"Květnice"]
[13,4.5329999999999997E-3,1,0,53,22,0,2.2910000000000001E-3,1,0,"Květnice"]
[18,5.1200000000000004E-3,1,0,54,14,0,2.532E-3,1,0,"Květnice"]
[20,5.7889999999999999E-3,1,0,55,18,0,2.8019999999999998E-3,1,0,"Květnice"]
[10,6.5449999999999996E-3,0,0,56,6,0,3.104E-3,0,0,"Květnice"]
[10,7.3889999999999997E-3,1,0,57,6,0,3.444E-3,0,0,"Květnice"]
[18,8.3260000000000001E-3,0,0,58,8,0,3.8249999999999998E-3,0,0,"Květnice"]
[17,9.3629999999999998E-3,0,0,59,20,0,4.2550000000000001E-3,0,0,"Květnice"]
[8,1.0508999999999999E-2,0,0,60,9,0,4.7390000000000002E-3,0,0,"Květnice"]
[9,1.1776E-2,0,0,61,6,0,5.2859999999999999E-3,0,0,"Květnice"]
[6,1.3178E-2,0,0,62,3,0,5.9049999999999997E-3,0,0,"Květnice"]
[4,1.4734000000000001E-2,0,0,63,10,0,6.6039999999999996E-3,0,0,"Květnice"]
[3,1.6445999999999999E-2,0,0,64,5,0,7.3969999999999999E-3,0,0,"Květnice"]
[5,1.8297000000000001E-2,0,0,65,4,0,8.2939999999999993E-3,0,0,"Květnice"]
[2,2.0256E-2,0,0,66,2,0,9.3100000000000006E-3,0,0,"Květnice"]
[5,2.2311000000000001E-2,1,0,67,7,0,1.0458E-2,1,0,"Květnice"]
[4,2.4465000000000001E-2,0,0,68,7,0,1.1752E-2,0,0,"Květnice"]
[3,2.6727000000000001E-2,0,0,69,11,0,1.3207E-2,0,0,"Květnice"]
[11,2.9135000000000001E-2,0,0,70,4,0,1.4841999999999999E-2,0,0,"Květnice"]
[5,3.1752000000000002E-2,0,0,71,8,0,1.6677000000000001E-2,0,0,"Květnice"]
[6,3.4648999999999999E-2,0,0,72,6,0,1.8738999999999999E-2,0,0,"Květnice"]
[5,3.7869E-2,0,1,73,4,0,2.103E-2,0,0,"Květnice"]
[3,4.1452999999999997E-2,0,0,74,5,0,2.3609000000000002E-2,0,0,"Květnice"]
[4,4.5451999999999999E-2,0,0,75,5,0,2.6537000000000002E-2,0,0,"Květnice"]
[6,4.9949E-2,0,0,76,2,0,2.9884000000000001E-2,0,0,"Květnice"]
[4,5.5048E-2,0,0,77,2,0,3.3729000000000002E-2,0,0,"Květnice"]
[3,6.0856E-2,0,0,78,2,0,3.8162000000000001E-2,0,0,"Květnice"]
[1,6.7460999999999993E-2,0,0,79,1,0,4.3283000000000002E-2,0,0,"Květnice"]
[3,7.4954999999999994E-2,0,0,80,2,0,4.9196999999999998E-2,0,0,"Květnice"]
[3,8.3468000000000001E-2,0,0,81,5,0,5.6003999999999998E-2,0,0,"Květnice"]
[1,9.2915999999999999E-2,0,0,82,1,0,6.3793000000000002E-2,0,0,"Květnice"]
[0,0.10328,0,0,83,0,0,7.2471999999999995E-2,0,0,"Květnice"]
[0,0.114567,0,0,84,0,0,8.2257999999999998E-2,0,0,"Květnice"]
[0,0.126806,0,0,85,1,0,9.3242000000000005E-2,0,0,"Květnice"]
[0,0.14002500000000001,0,0,86,1,0,0.10550900000000001,0,0,"Květnice"]
[1,0.15425900000000001,0,0,87,1,0,0.119134,0,0,"Květnice"]
[0,0.169546,0,0,88,0,0,0.13417200000000001,0,0,"Květnice"]
[0,0.18592500000000001,0,0,89,0,0,0.15065899999999999,0,0,"Květnice"]
[0,0.20344599999999999,0,0,90,0,0,0.168597,0,0,"Květnice"]
[0,0.22180150000000001,0,0,91,1,0,0.1879566,0,0,"Květnice"]
[0,0.24101449999999999,0,0,92,0,0,0.2086672,0,0,"Květnice"]
[0,0.26097490000000001,0,0,93,1,0,0.2306156,0,0,"Květnice"]
[0,0.28155059999999998,0,0,94,1,0,0.25364520000000002,0,0,"Květnice"]
[0,0.30259059999999999,0,0,95,2,0,0.27755780000000002,0,0,"Květnice"]
[0,0.32392939999999998,0,0,96,0,0,0.30211929999999998,0,0,"Květnice"]
[0,0.34539140000000002,0,0,97,0,0,0.32706780000000002,0,0,"Květnice"]
[0,0.36679699999999998,0,0,98,0,0,0.35212379999999999,0,0,"Květnice"]
[0,0.3879686,0,0,99,0,0,0.37700349999999999,0,0,"Květnice"]
[0,1,0,0,100,0,0,1,0,0,"Květnice"]
[18,8.9899999999999995E-4,3,1,0,14,0,3.8900000000000002E-4,3,1,"Šestajovice"]
[16,1.7100000000000001E-4,0,1,1,17,0,3.6000000000000001E-5,0,1,"Šestajovice"]
[24,5.3999999999999998E-5,1,2,2,20,0,3.8999999999999999E-5,1,2,"Šestajovice"]
[22,2.9E-5,3,2,3,22,0,4.1999999999999998E-5,3,1,"Šestajovice"]
[25,2.5999999999999998E-5,3,4,4,21,0,4.5000000000000003E-5,3,1,"Šestajovice"]
[23,3.1000000000000001E-5,3,1,5,36,0,4.8999999999999998E-5,3,1,"Šestajovice"]
[33,3.8999999999999999E-5,0,2,6,17,0,5.1999999999999997E-5,0,1,"Šestajovice"]
[33,4.6E-5,2,0,7,32,0,5.5999999999999999E-5,2,0,"Šestajovice"]
[25,5.1999999999999997E-5,1,0,8,21,0,6.0999999999999999E-5,1,0,"Šestajovice"]
[32,5.7000000000000003E-5,1,2,9,30,0,6.4999999999999994E-5,1,0,"Šestajovice"]
[33,6.3999999999999997E-5,1,0,10,33,0,6.9999999999999994E-5,1,0,"Šestajovice"]
[39,7.3999999999999996E-5,2,0,11,34,0,7.6000000000000004E-5,2,0,"Šestajovice"]
[41,8.6000000000000003E-5,2,1,12,43,0,8.1000000000000004E-5,2,0,"Šestajovice"]
[40,1.0399999999999999E-4,0,0,13,40,0,8.7999999999999998E-5,0,0,"Šestajovice"]
[39,1.2899999999999999E-4,1,0,14,44,0,9.3999999999999994E-5,1,0,"Šestajovice"]
[44,1.63E-4,1,1,15,28,0.7,1.02E-4,1,0,"Šestajovice"]
[37,2.0599999999999999E-4,2,0,16,37,2.4,1.1E-4,2,2,"Šestajovice"]
[30,2.6200000000000003E-4,0,1,17,35,5.0999999999999996,1.18E-4,0,2,"Šestajovice"]
[37,3.2699999999999998E-4,0,0,18,29,7.3,1.27E-4,0,2,"Šestajovice"]
[32,4.0000000000000002E-4,0,1,19,29,14,1.37E-4,0,2,"Šestajovice"]
[25,4.7199999999999998E-4,0,1,20,24,20.3,1.47E-4,0,2,"Šestajovice"]
[16,5.3399999999999997E-4,1,1,21,22,24.9,1.5899999999999999E-4,1,1,"Šestajovice"]
[25,5.8299999999999997E-4,2,1,22,24,47.3,1.7100000000000001E-4,2,1,"Šestajovice"]
[26,6.1300000000000005E-4,1,3,23,27,52.6,1.84E-4,1,1,"Šestajovice"]
[15,6.2500000000000001E-4,3,0,24,14,60.6,1.9900000000000001E-4,3,1,"Šestajovice"]
[25,6.2299999999999996E-4,2,0,25,16,76,2.14E-4,2,1,"Šestajovice"]
[17,6.0999999999999997E-4,0,1,26,18,93.5,2.31E-4,0,1,"Šestajovice"]
[13,5.9299999999999999E-4,1,1,27,17,107.8,2.4899999999999998E-4,1,1,"Šestajovice"]
[16,5.7600000000000001E-4,0,1,28,20,122.8,2.6899999999999998E-4,0,1,"Šestajovice"]
[19,5.6300000000000002E-4,1,2,29,19,131.19999999999999,2.9E-4,1,1,"Šestajovice"]
[18,5.5800000000000001E-4,1,1,30,18,120.3,3.1300000000000002E-4,1,1,"Šestajovice"]
[16,5.62E-4,1,1,31,24,123.9,3.3799999999999998E-4,1,1,"Šestajovice"]
[20,5.7499999999999999E-4,3,1,32,23,111.3,3.6600000000000001E-4,3,1,"Šestajovice"]
[17,5.9900000000000003E-4,2,1,33,16,94.9,3.9500000000000001E-4,2,1,"Šestajovice"]
[13,6.3299999999999999E-4,2,1,34,16,90.3,4.28E-4,2,2,"Šestajovice"]
[28,6.8000000000000005E-4,4,0,35,17,71.400000000000006,4.6299999999999998E-4,4,2,"Šestajovice"]
[17,7.3800000000000005E-4,3,0,36,28,65.599999999999994,5.0199999999999995E-4,3,2,"Šestajovice"]
[26,8.0800000000000002E-4,0,0,37,29,54.9,5.44E-4,0,2,"Šestajovice"]
[20,8.8999999999999995E-4,1,0,38,33,42.2,5.9100000000000005E-4,1,2,"Šestajovice"]
[16,9.8400000000000007E-4,2,3,39,31,32.4,6.4199999999999999E-4,2,3,"Šestajovice"]
[34,1.091E-3,2,0,40,28,24,6.9800000000000005E-4,2,1,"Šestajovice"]
[20,1.212E-3,4,2,41,34,15.7,7.6000000000000004E-4,4,1,"Šestajovice"]
[31,1.3470000000000001E-3,1,0,42,41,9.6999999999999993,8.2700000000000004E-4,1,1,"Šestajovice"]
[39,1.5E-3,1,1,43,39,5.6,9.0200000000000002E-4,1,1,"Šestajovice"]
[33,1.67E-3,3,1,44,55,3,9.8499999999999998E-4,3,1,"Šestajovice"]
[28,1.8600000000000001E-3,2,0,45,59,1.7,1.077E-3,2,1,"Šestajovice"]
[48,2.0690000000000001E-3,3,0,46,47,0.8,1.178E-3,3,1,"Šestajovice"]
[50,2.3010000000000001E-3,1,0,47,55,0.6,1.291E-3,1,1,"Šestajovice"]
[44,2.5600000000000002E-3,0,1,48,51,0.2,1.4159999999999999E-3,0,1,"Šestajovice"]
[40,2.8530000000000001E-3,1,2,49,42,0.9,1.555E-3,1,1,"Šestajovice"]
[42,3.189E-3,0,1,50,40,0,1.7099999999999999E-3,0,1,"Šestajovice"]
[35,3.5750000000000001E-3,1,0,51,43,0,1.8829999999999999E-3,1,1,"Šestajovice"]
[33,4.0210000000000003E-3,0,0,52,35,0,2.0760000000000002E-3,0,1,"Šestajovice"]
[35,4.5329999999999997E-3,0,0,53,32,0,2.2910000000000001E-3,0,1,"Šestajovice"]
[32,5.1200000000000004E-3,0,1,54,28,0,2.532E-3,0,0,"Šestajovice"]
[26,5.7889999999999999E-3,0,0,55,28,0,2.8019999999999998E-3,0,0,"Šestajovice"]
[21,6.5449999999999996E-3,1,0,56,24,0,3.104E-3,1,0,"Šestajovice"]
[18,7.3889999999999997E-3,1,0,57,17,0,3.444E-3,1,0,"Šestajovice"]
[26,8.3260000000000001E-3,0,0,58,23,0,3.8249999999999998E-3,0,0,"Šestajovice"]
[21,9.3629999999999998E-3,1,0,59,18,0,4.2550000000000001E-3,1,0,"Šestajovice"]
[17,1.0508999999999999E-2,0,0,60,9,0,4.7390000000000002E-3,0,0,"Šestajovice"]
[22,1.1776E-2,0,0,61,21,0,5.2859999999999999E-3,0,0,"Šestajovice"]
[14,1.3178E-2,0,0,62,11,0,5.9049999999999997E-3,0,0,"Šestajovice"]
[14,1.4734000000000001E-2,0,0,63,23,0,6.6039999999999996E-3,0,0,"Šestajovice"]
[20,1.6445999999999999E-2,0,0,64,11,0,7.3969999999999999E-3,0,0,"Šestajovice"]
[10,1.8297000000000001E-2,0,2,65,17,0,8.2939999999999993E-3,0,0,"Šestajovice"]
[11,2.0256E-2,1,0,66,19,0,9.3100000000000006E-3,1,0,"Šestajovice"]
[14,2.2311000000000001E-2,0,0,67,15,0,1.0458E-2,0,0,"Šestajovice"]
[23,2.4465000000000001E-2,0,0,68,21,0,1.1752E-2,0,0,"Šestajovice"]
[12,2.6727000000000001E-2,0,0,69,18,0,1.3207E-2,0,0,"Šestajovice"]
[16,2.9135000000000001E-2,0,0,70,20,0,1.4841999999999999E-2,0,0,"Šestajovice"]
[21,3.1752000000000002E-2,0,0,71,22,0,1.6677000000000001E-2,0,0,"Šestajovice"]
[17,3.4648999999999999E-2,0,0,72,17,0,1.8738999999999999E-2,0,0,"Šestajovice"]
[16,3.7869E-2,0,0,73,12,0,2.103E-2,0,0,"Šestajovice"]
[12,4.1452999999999997E-2,0,0,74,9,0,2.3609000000000002E-2,0,0,"Šestajovice"]
[9,4.5451999999999999E-2,0,0,75,12,0,2.6537000000000002E-2,0,0,"Šestajovice"]
[15,4.9949E-2,0,0,76,16,0,2.9884000000000001E-2,0,0,"Šestajovice"]
[14,5.5048E-2,0,0,77,17,0,3.3729000000000002E-2,0,0,"Šestajovice"]
[7,6.0856E-2,0,0,78,5,0,3.8162000000000001E-2,0,0,"Šestajovice"]
[7,6.7460999999999993E-2,0,0,79,11,0,4.3283000000000002E-2,0,0,"Šestajovice"]
[10,7.4954999999999994E-2,0,0,80,8,0,4.9196999999999998E-2,0,0,"Šestajovice"]
[4,8.3468000000000001E-2,0,0,81,11,0,5.6003999999999998E-2,0,0,"Šestajovice"]
[6,9.2915999999999999E-2,0,0,82,8,0,6.3793000000000002E-2,0,0,"Šestajovice"]
[0,0.10328,1,0,83,4,0,7.2471999999999995E-2,1,0,"Šestajovice"]
[5,0.114567,0,0,84,8,0,8.2257999999999998E-2,0,0,"Šestajovice"]
[2,0.126806,0,0,85,2,0,9.3242000000000005E-2,0,0,"Šestajovice"]
[5,0.14002500000000001,0,0,86,0,0,0.10550900000000001,0,0,"Šestajovice"]
[0,0.15425900000000001,0,0,87,2,0,0.119134,0,0,"Šestajovice"]
[1,0.169546,0,0,88,1,0,0.13417200000000001,0,0,"Šestajovice"]
[0,0.18592500000000001,0,0,89,2,0,0.15065899999999999,0,0,"Šestajovice"]
[1,0.20344599999999999,0,0,90,3,0,0.168597,0,0,"Šestajovice"]
[0,0.22180150000000001,0,0,91,2,0,0.1879566,0,0,"Šestajovice"]
[0,0.24101449999999999,0,0,92,1,0,0.2086672,0,0,"Šestajovice"]
[0,0.26097490000000001,0,0,93,2,0,0.2306156,0,0,"Šestajovice"]
[0,0.28155059999999998,0,0,94,0,0,0.25364520000000002,0,0,"Šestajovice"]
[0,0.30259059999999999,0,0,95,2,0,0.27755780000000002,0,0,"Šestajovice"]
[0,0.32392939999999998,0,0,96,1,0,0.30211929999999998,0,0,"Šestajovice"]
[0,0.34539140000000002,0,0,97,1,0,0.32706780000000002,0,0,"Šestajovice"]
[0,0.36679699999999998,0,0,98,0,0,0.35212379999999999,0,0,"Šestajovice"]
[0,0.3879686,0,0,99,0,0,0.37700349999999999,0,0,"Šestajovice"]
[0,1,0,0,100,0,0,1,0,0,"Šestajovice"]
[52,1.8542649999999999E-3,4,3,0,40,0,1.7774970000000001E-3,4,2,"MČ Praha Újezd nad Lesy"]
[65,1.11087E-4,2,2,1,56,0,2.64474E-4,2,4,"MČ Praha Újezd nad Lesy"]
[46,1.2407600000000001E-4,4,3,2,37,0,9.9900000000000002E-5,4,1,"MČ Praha Újezd nad Lesy"]
[62,2.0520900000000001E-4,2,2,3,53,0,6.4989999999999999E-5,2,1,"MČ Praha Újezd nad Lesy"]
[68,1.1921600000000001E-4,1,1,4,58,0,5.4599999999999999E-5,1,1,"MČ Praha Újezd nad Lesy"]
[73,4.4700000000000002E-5,2,2,5,66,0,5.2200000000000002E-5,2,4,"MČ Praha Újezd nad Lesy"]
[68,2.4600000000000002E-5,1,1,6,61,0,5.1100000000000002E-5,1,0,"MČ Praha Újezd nad Lesy"]
[70,2.6916000000000001E-5,1,1,7,68,0,4.88E-5,1,2,"MČ Praha Újezd nad Lesy"]
[70,4.1900000000000002E-5,1,1,8,64,0,4.6900000000000002E-5,1,2,"MČ Praha Újezd nad Lesy"]
[68,6.4700000000000001E-5,1,1,9,62,0,4.6900000000000002E-5,1,2,"MČ Praha Újezd nad Lesy"]
[80,8.6000000000000003E-5,1,1,10,84,0,4.9299999999999999E-5,1,2,"MČ Praha Újezd nad Lesy"]
[81,1.02E-4,1,1,11,86,0,5.4299999999999998E-5,1,2,"MČ Praha Újezd nad Lesy"]
[78,1.1280799999999999E-4,1,1,12,81,0,6.2000000000000003E-5,1,2,"MČ Praha Újezd nad Lesy"]
[80,1.2210899999999999E-4,1,1,13,83,0,7.2364E-5,1,1,"MČ Praha Újezd nad Lesy"]
[79,1.36167E-4,1,1,14,82,0,8.4900000000000004E-5,1,1,"MČ Praha Újezd nad Lesy"]
[78,1.63258E-4,1,1,15,81,0.1597189,9.8346999999999999E-5,1,0,"MČ Praha Újezd nad Lesy"]
[65,2.0941199999999999E-4,1,1,16,69,1.341607,1.12044E-4,1,3,"MČ Praha Újezd nad Lesy"]
[71,2.81224E-4,2,2,17,71,2.0474320000000001,1.2524300000000001E-4,2,2,"MČ Praha Újezd nad Lesy"]
[69,3.8334399999999998E-4,5,5,18,69,4.3196539999999999,1.3721499999999999E-4,5,2,"MČ Praha Újezd nad Lesy"]
[63,4.9774800000000001E-4,4,4,19,67,8.6705199999999998,1.4760000000000001E-4,4,3,"MČ Praha Újezd nad Lesy"]
[67,5.73727E-4,3,3,20,57,14.018689999999999,1.5625200000000001E-4,3,3,"MČ Praha Újezd nad Lesy"]
[65,5.7047E-4,3,3,21,55,21.189889999999998,1.6331000000000001E-4,3,3,"MČ Praha Újezd nad Lesy"]
[65,5.2194800000000005E-4,4,4,22,55,25.717110000000002,1.6937699999999999E-4,4,3,"MČ Praha Újezd nad Lesy"]
[51,4.7436000000000001E-4,5,5,23,45,30.99483,1.7524899999999999E-4,5,3,"MČ Praha Újezd nad Lesy"]
[46,4.4726199999999997E-4,6,6,24,38,44.856560000000002,1.81671E-4,6,3,"MČ Praha Újezd nad Lesy"]
[53,4.35513E-4,7,6,25,43,52.54636,1.8921899999999999E-4,7,3,"MČ Praha Újezd nad Lesy"]
[47,4.3446100000000003E-4,8,8,26,38,53.179670000000002,1.9853500000000001E-4,8,4,"MČ Praha Újezd nad Lesy"]
[54,4.4395699999999998E-4,8,8,27,44,71.658299999999997,2.1010700000000001E-4,8,4,"MČ Praha Újezd nad Lesy"]
[46,4.6815300000000002E-4,9,8,28,38,82.725350000000006,2.2424700000000001E-4,9,4,"MČ Praha Újezd nad Lesy"]
[54,5.1254399999999998E-4,9,8,29,46,101.63679999999999,2.4132099999999999E-4,9,5,"MČ Praha Újezd nad Lesy"]
[52,5.7519299999999999E-4,8,8,30,52,104.955,2.61613E-4,8,5,"MČ Praha Újezd nad Lesy"]
[51,6.4540500000000005E-4,8,8,31,51,111.4212,2.8533200000000001E-4,8,5,"MČ Praha Újezd nad Lesy"]
[62,7.0831300000000002E-4,7,7,32,62,111.14409999999999,3.1269499999999999E-4,7,6,"MČ Praha Újezd nad Lesy"]
[53,7.5930699999999997E-4,6,6,33,52,101.0802,3.4404599999999998E-4,6,6,"MČ Praha Újezd nad Lesy"]
[58,8.00893E-4,6,6,34,57,97.632300000000001,3.79809E-4,6,6,"MČ Praha Újezd nad Lesy"]
[54,8.3714800000000002E-4,5,5,35,61,88.025530000000003,4.2032300000000001E-4,5,6,"MČ Praha Újezd nad Lesy"]
[66,8.7277999999999998E-4,5,5,36,74,76.242279999999994,4.6540999999999998E-4,5,6,"MČ Praha Újezd nad Lesy"]
[70,9.1328700000000004E-4,4,4,37,76,60.471159999999998,5.1447799999999996E-4,4,6,"MČ Praha Újezd nad Lesy"]
[72,9.6469199999999996E-4,4,4,38,79,48.798659999999998,5.6693399999999995E-4,4,6,"MČ Praha Újezd nad Lesy"]
[80,1.0329409999999999E-3,4,4,39,86,40.525539999999999,6.2304000000000005E-4,4,0,"MČ Praha Újezd nad Lesy"]
[84,1.12557E-3,3,3,40,86,31.46951,6.8334099999999996E-4,3,2,"MČ Praha Újezd nad Lesy"]
[85,1.249645E-3,4,4,41,89,20.484169999999999,7.48746E-4,4,3,"MČ Praha Újezd nad Lesy"]
[96,1.4085510000000001E-3,3,3,42,95,13.677289999999999,8.2081799999999996E-4,3,3,"MČ Praha Újezd nad Lesy"]
[107,1.605172E-3,3,3,43,105,8.0718230000000002,9.0160700000000002E-4,3,3,"MČ Praha Újezd nad Lesy"]
[97,1.8341900000000001E-3,3,3,44,97,5.2866350000000004,9.9264899999999996E-4,3,3,"MČ Praha Újezd nad Lesy"]
[111,2.0745999999999998E-3,2,2,45,109,2.7642820000000001,1.0943979999999999E-3,2,3,"MČ Praha Újezd nad Lesy"]
[105,2.2949680000000001E-3,2,2,46,102,1.688334,1.2070360000000001E-3,2,2,"MČ Praha Újezd nad Lesy"]
[113,2.4943019999999999E-3,2,2,47,110,0.84932909999999995,1.3305579999999999E-3,2,2,"MČ Praha Újezd nad Lesy"]
[110,2.709169E-3,2,2,48,108,0.99161630000000001,1.4646959999999999E-3,2,2,"MČ Praha Újezd nad Lesy"]
[99,2.9864879999999998E-3,2,2,49,98,1.0056320000000001,1.608997E-3,2,2,"MČ Praha Újezd nad Lesy"]
[85,3.3427299999999999E-3,2,2,50,90,0,1.764704E-3,2,2,"MČ Praha Újezd nad Lesy"]
[78,3.772301E-3,1,1,51,84,0,1.9344950000000001E-3,1,2,"MČ Praha Újezd nad Lesy"]
[72,4.2621259999999998E-3,1,1,52,74,0,2.1216529999999998E-3,1,2,"MČ Praha Újezd nad Lesy"]
[73,4.7888289999999997E-3,1,1,53,77,0,2.32928E-3,1,2,"MČ Praha Újezd nad Lesy"]
[64,5.3152499999999997E-3,1,1,54,70,0,2.560793E-3,1,2,"MČ Praha Újezd nad Lesy"]
[66,5.8099500000000004E-3,1,1,55,56,0,2.820052E-3,1,2,"MČ Praha Újezd nad Lesy"]
[74,6.306E-3,1,1,56,63,0,3.1107399999999999E-3,1,2,"MČ Praha Újezd nad Lesy"]
[67,6.8675710000000003E-3,1,1,57,58,0,3.4368659999999998E-3,1,2,"MČ Praha Újezd nad Lesy"]
[67,7.5574040000000002E-3,1,1,58,58,0,3.802915E-3,1,2,"MČ Praha Újezd nad Lesy"]
[62,8.4046399999999997E-3,1,1,59,52,0,4.2138280000000002E-3,1,1,"MČ Praha Újezd nad Lesy"]
[56,9.4384570000000008E-3,1,1,60,64,0,4.6751199999999996E-3,1,1,"MČ Praha Újezd nad Lesy"]
[43,1.0659180000000001E-2,1,1,61,52,0,5.1930270000000002E-3,1,1,"MČ Praha Újezd nad Lesy"]
[50,1.200239E-2,1,1,62,56,0,5.7746430000000003E-3,1,1,"MČ Praha Újezd nad Lesy"]
[49,1.33624E-2,0,0,63,56,0,6.427945E-3,0,2,"MČ Praha Újezd nad Lesy"]
[58,1.4707960000000001E-2,0,0,64,65,0,7.1620599999999996E-3,0,0,"MČ Praha Újezd nad Lesy"]
[58,1.6122890000000001E-2,0,0,65,73,0,7.9874560000000004E-3,0,0,"MČ Praha Újezd nad Lesy"]
[53,1.772491E-2,0,0,66,66,0,8.9157290000000007E-3,0,1,"MČ Praha Újezd nad Lesy"]
[60,1.9566650000000001E-2,0,0,67,72,0,9.9569930000000008E-3,0,1,"MČ Praha Újezd nad Lesy"]
[51,2.1643840000000001E-2,0,0,68,64,0,1.11197E-2,0,1,"MČ Praha Újezd nad Lesy"]
[61,2.3947110000000001E-2,0,0,69,72,0,1.2412370000000001E-2,0,1,"MČ Praha Újezd nad Lesy"]
[53,2.650485E-2,0,0,70,61,0,1.3849190000000001E-2,0,1,"MČ Praha Újezd nad Lesy"]
[59,2.9370899999999998E-2,0,0,71,69,0,1.54486E-2,0,1,"MČ Praha Újezd nad Lesy"]
[52,3.258453E-2,0,0,72,61,0,1.7232359999999999E-2,0,1,"MČ Praha Újezd nad Lesy"]
[50,3.6069879999999999E-2,0,0,73,58,0,1.9227089999999999E-2,0,1,"MČ Praha Újezd nad Lesy"]
[48,3.9675729999999999E-2,0,0,74,57,0,2.1413519999999998E-2,0,1,"MČ Praha Újezd nad Lesy"]
[56,4.3295460000000001E-2,0,0,75,66,0,2.3888909999999999E-2,0,1,"MČ Praha Újezd nad Lesy"]
[34,4.7071250000000002E-2,0,0,76,46,0,2.672654E-2,0,1,"MČ Praha Újezd nad Lesy"]
[36,5.1247229999999998E-2,0,0,77,48,0,3.000997E-2,0,1,"MČ Praha Újezd nad Lesy"]
[40,5.602418E-2,0,0,78,51,0,3.3827139999999999E-2,0,1,"MČ Praha Újezd nad Lesy"]
[28,6.1445680000000003E-2,0,0,79,39,0,3.8267719999999998E-2,0,1,"MČ Praha Újezd nad Lesy"]
[29,6.7534209999999997E-2,0,0,80,32,0,4.3429509999999998E-2,0,0,"MČ Praha Újezd nad Lesy"]
[22,7.438053E-2,0,0,81,24,0,4.9419820000000003E-2,0,0,"MČ Praha Újezd nad Lesy"]
[17,8.2394670000000003E-2,0,0,82,20,0,5.6345939999999997E-2,0,0,"MČ Praha Újezd nad Lesy"]
[12,9.1614210000000001E-2,0,0,83,15,0,6.4297779999999999E-2,0,0,"MČ Praha Újezd nad Lesy"]
[11,0.1020508,0,0,84,13,0,7.3191590000000001E-2,0,0,"MČ Praha Újezd nad Lesy"]
[15,0.1136076,0,0,85,24,0,8.3254110000000006E-2,0,0,"MČ Praha Újezd nad Lesy"]
[9,0.1261757,0,0,86,19,0,9.4585359999999993E-2,0,0,"MČ Praha Újezd nad Lesy"]
[3,0.13966249999999999,0,0,87,12,0,0.1072777,0,0,"MČ Praha Újezd nad Lesy"]
[10,0.15399950000000001,0,0,88,19,0,0.1214103,0,0,"MČ Praha Újezd nad Lesy"]
[9,0.1691936,0,0,89,20,0,0.1370429,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.18535009999999999,0,0,90,0,0,0.1542085,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.2022794,0,0,91,0,0,0.1729067,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.22058320000000001,0,0,92,0,0,0.19309689999999999,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.23977899999999999,0,0,93,0,0,0.2146932,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.25975779999999998,0,0,94,0,0,0.23756150000000001,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.28038790000000002,0,0,95,0,0,0.26151930000000001,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.30151729999999999,0,0,96,0,0,0.28633900000000001,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.32297789999999998,0,0,97,0,0,0.31175540000000002,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.34459070000000003,0,0,98,0,0,0.33747539999999998,0,0,"MČ Praha Újezd nad Lesy"]
[0,0.36617139999999998,0,0,99,0,0,0.36319210000000002,0,0,"MČ Praha Újezd nad Lesy"]
[0,1,0,0,100,0,0,1,0,0,"MČ Praha Újezd nad Lesy"]

{"sheet":"Vstupní údaje","index":5,"n_rows":214,"n_cols":24,"rows_kept":214,"cut":false,"hidden":true,"merged":[[2,19,2,22],[7,19,7,22],[1,12,2,12]]}
["Obec","Česká republika",null,"Kod","CZ"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy",null,null,"Data pro migraci vychází z ORP (ř.111 a NÍŽE)","MP",{"$f":"(SUM(C5:C11)+SUM(I5:I11))/($C$3+$I$3)","v":0.12218370883882149},{"$f":"(SUM(C12:C20)+SUM(I12:I20))/($C$3+$I$3)","v":6.7590987868284227E-2},{"$f":"(SUM(C20:C69)+SUM(I20:I69))/($C$3+$I$3)","v":0.78076256499133445},{"$f":"(SUM(C70:C105)+SUM(I70:I105))/($C$3+$I$3)","v":3.6395147313691506E-2}]
[{"$f":"SUM(A5:A105)","v":12577},null,{"$f":"SUM(C5:C105)","v":582},{"$f":"SUM(D5:D105)","v":491},{"$f":"A3+F3","v":25563},{"$f":"SUM(F5:F105)","v":12986},null,null,{"$f":"SUM(I5:I105)","v":572},{"$f":"SUM(J5:J105)","v":469},null,null,null,"MV",{"$f":"(SUM(D5:D11)+SUM(J5:J11))/($D$3+$J$3)","v":0.13645833333333332},{"$f":"(SUM(D12:D20)+SUM(J12:J20))/($D$3+$J$3)","v":5.6250000000000001E-2},{"$f":"(SUM(D21:D70)+SUM(J21:J70))/($D$3+$J$3)","v":0.765625},{"$f":"(SUM(D71:D106)+SUM(J71:J106))/($D$3+$J$3)","v":1.0416666666666667},null,"Variantní Koeficienty",null,null,null,2]
["Px","Qx","MPx","MVx","Vekova skupina","Px","fx","Qx","MPx","MVx",null,"rok","Migrace","Zadat migraci","0-6","7-15","16-64","65-99",null,"Sloupec1","Fx","Qx","Mx",3]
[{"$f":"List6!BC4","v":121},{"$f":"List6!BD4","v":1.3766324999999998E-3},{"$f":"List6!BE4","v":15},{"$f":"List6!BF4","v":14},0,{"$f":"List6!BG4","v":92},{"$f":"List6!BH4","v":0},{"$f":"List6!BI4","v":1.0832485000000002E-3},{"$f":"List6!BJ4","v":12},{"$f":"List6!BK4","v":9},null,2024,"X",{"$f":"IFERROR(VLOOKUP(L5,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},{"$f":"ROUND( IF($N5>0,$N5*O$2,$N5*O$3),0)","v":0},0,0,0,null,"Min",0.95,0.95,0.9,4]
[{"$f":"List6!BC5","v":136},{"$f":"List6!BD5","v":1.4104350000000002E-4},{"$f":"List6!BE5","v":10},{"$f":"List6!BF5","v":8},1,{"$f":"List6!BG5","v":134},{"$f":"List6!BH5","v":0},{"$f":"List6!BI5","v":1.5023700000000001E-4},{"$f":"List6!BJ5","v":10},{"$f":"List6!BK5","v":11},null,2025,"X+1",{"$f":"IFERROR(VLOOKUP(L6,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0,null,"Max",1.05,1.05,1.1000000000000001,5]
[{"$f":"List6!BC6","v":126},{"$f":"List6!BD6","v":8.903800000000001E-5},{"$f":"List6!BE6","v":12},{"$f":"List6!BF6","v":15},2,{"$f":"List6!BG6","v":114},{"$f":"List6!BH6","v":0},{"$f":"List6!BI6","v":6.9449999999999994E-5},{"$f":"List6!BJ6","v":13},{"$f":"List6!BK6","v":9},null,2026,"X+2",{"$f":"IFERROR(VLOOKUP(L7,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC7","v":153},{"$f":"List6!BD7","v":1.1710449999999999E-4},{"$f":"List6!BE7","v":10},{"$f":"List6!BF7","v":10},3,{"$f":"List6!BG7","v":135},{"$f":"List6!BH7","v":0},{"$f":"List6!BI7","v":5.3496666666666659E-5},{"$f":"List6!BJ7","v":10},{"$f":"List6!BK7","v":8},null,2027,"X+3",{"$f":"IFERROR(VLOOKUP(L8,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0,null,"Prognoza Migrace (%)"]
[{"$f":"List6!BC8","v":157},{"$f":"List6!BD8","v":7.2607999999999993E-5},{"$f":"List6!BE8","v":10},{"$f":"List6!BF8","v":9},4,{"$f":"List6!BG8","v":131},{"$f":"List6!BH8","v":0},{"$f":"List6!BI8","v":4.9799999999999998E-5},{"$f":"List6!BJ8","v":10},{"$f":"List6!BK8","v":9},null,2028,"X+4",{"$f":"IFERROR(VLOOKUP(L9,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0,null,"0-6","7-15","16-64","65-99"]
[{"$f":"List6!BC9","v":168},{"$f":"List6!BD9","v":3.7849999999999998E-5},{"$f":"List6!BE9","v":11},{"$f":"List6!BF9","v":9},5,{"$f":"List6!BG9","v":171},{"$f":"List6!BH9","v":0},{"$f":"List6!BI9","v":5.0600000000000003E-5},{"$f":"List6!BJ9","v":11},{"$f":"List6!BK9","v":12},null,2029,"X+5",{"$f":"IFERROR(VLOOKUP(L10,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0,null,{"$f":"O2*100","v":12.218370883882148},{"$f":"P2*100","v":6.7590987868284227},{"$f":"Q2*100","v":78.07625649913345},{"$f":"R2*100","v":3.6395147313691507}]
[{"$f":"List6!BC10","v":167},{"$f":"List6!BD10","v":3.18E-5},{"$f":"List6!BE10","v":4},{"$f":"List6!BF10","v":7},6,{"$f":"List6!BG10","v":142},{"$f":"List6!BH10","v":0},{"$f":"List6!BI10","v":5.1550000000000006E-5},{"$f":"List6!BJ10","v":3},{"$f":"List6!BK10","v":1},null,2030,"X+6",{"$f":"IFERROR(VLOOKUP(L11,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC11","v":186},{"$f":"List6!BD11","v":3.6455333333333337E-5},{"$f":"List6!BE11","v":5},{"$f":"List6!BF11","v":3},7,{"$f":"List6!BG11","v":182},{"$f":"List6!BH11","v":0},{"$f":"List6!BI11","v":5.24E-5},{"$f":"List6!BJ11","v":5},{"$f":"List6!BK11","v":3},null,2031,"X+7",{"$f":"IFERROR(VLOOKUP(L12,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC12","v":168},{"$f":"List6!BD12","v":4.6950000000000003E-5},{"$f":"List6!BE12","v":4},{"$f":"List6!BF12","v":3},8,{"$f":"List6!BG12","v":155},{"$f":"List6!BH12","v":0},{"$f":"List6!BI12","v":5.3950000000000004E-5},{"$f":"List6!BJ12","v":4},{"$f":"List6!BK12","v":3},null,2032,"X+8",{"$f":"IFERROR(VLOOKUP(L13,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC13","v":180},{"$f":"List6!BD13","v":6.0849999999999988E-5},{"$f":"List6!BE13","v":3},{"$f":"List6!BF13","v":4},9,{"$f":"List6!BG13","v":170},{"$f":"List6!BH13","v":0},{"$f":"List6!BI13","v":5.5950000000000005E-5},{"$f":"List6!BJ13","v":3},{"$f":"List6!BK13","v":3},null,2033,"X+9",{"$f":"IFERROR(VLOOKUP(L14,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC14","v":198},{"$f":"List6!BD14","v":7.4999999999999993E-5},{"$f":"List6!BE14","v":5},{"$f":"List6!BF14","v":3},10,{"$f":"List6!BG14","v":196},{"$f":"List6!BH14","v":0},{"$f":"List6!BI14","v":5.9649999999999993E-5},{"$f":"List6!BJ14","v":5},{"$f":"List6!BK14","v":3},null,2034,"X+10",{"$f":"IFERROR(VLOOKUP(L15,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},{"$f":"ROUND( IF($N15>0,$N15*O$2,$N15*O$3),0)","v":0},0,0,0]
[{"$f":"List6!BC15","v":206},{"$f":"List6!BD15","v":8.8000000000000011E-5},{"$f":"List6!BE15","v":6},{"$f":"List6!BF15","v":4},11,{"$f":"List6!BG15","v":203},{"$f":"List6!BH15","v":0},{"$f":"List6!BI15","v":6.5149999999999998E-5},{"$f":"List6!BJ15","v":6},{"$f":"List6!BK15","v":3},null,2035,"X+11",{"$f":"IFERROR(VLOOKUP(L16,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC16","v":206},{"$f":"List6!BD16","v":9.9403999999999999E-5},{"$f":"List6!BE16","v":6},{"$f":"List6!BF16","v":5},12,{"$f":"List6!BG16","v":217},{"$f":"List6!BH16","v":0},{"$f":"List6!BI16","v":7.1500000000000017E-5},{"$f":"List6!BJ16","v":6},{"$f":"List6!BK16","v":3},null,2036,"X+12",{"$f":"IFERROR(VLOOKUP(L17,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC17","v":221},{"$f":"List6!BD17","v":1.1305449999999999E-4},{"$f":"List6!BE17","v":2},{"$f":"List6!BF17","v":6},13,{"$f":"List6!BG17","v":202},{"$f":"List6!BH17","v":0},{"$f":"List6!BI17","v":8.0187999999999985E-5},{"$f":"List6!BJ17","v":2},{"$f":"List6!BK17","v":2},null,2037,"X+13",{"$f":"IFERROR(VLOOKUP(L18,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC18","v":210},{"$f":"List6!BD18","v":1.3258350000000001E-4},{"$f":"List6!BE18","v":4},{"$f":"List6!BF18","v":2},14,{"$f":"List6!BG18","v":203},{"$f":"List6!BH18","v":0},{"$f":"List6!BI18","v":8.9449999999999992E-5},{"$f":"List6!BJ18","v":4},{"$f":"List6!BK18","v":2},null,2038,"X+14",{"$f":"IFERROR(VLOOKUP(L19,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC19","v":213},{"$f":"List6!BD19","v":1.63129E-4},{"$f":"List6!BE19","v":4},{"$f":"List6!BF19","v":2},15,{"$f":"List6!BG19","v":185},{"$f":"List6!BH19","v":0.33981259999999996},{"$f":"List6!BI19","v":1.0016566666666667E-4},{"$f":"List6!BJ19","v":4},{"$f":"List6!BK19","v":0},null,2039,"X+15",{"$f":"IFERROR(VLOOKUP(L20,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC20","v":188},{"$f":"List6!BD20","v":2.0770599999999999E-4},{"$f":"List6!BE20","v":6},{"$f":"List6!BF20","v":3},16,{"$f":"List6!BG20","v":173},{"$f":"List6!BH20","v":1.6944046666666666},{"$f":"List6!BI20","v":1.11022E-4},{"$f":"List6!BJ20","v":6},{"$f":"List6!BK20","v":10},null,2040,"X+16",{"$f":"IFERROR(VLOOKUP(L21,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC21","v":160},{"$f":"List6!BD21","v":2.7161200000000001E-4},{"$f":"List6!BE21","v":6},{"$f":"List6!BF21","v":6},17,{"$f":"List6!BG21","v":166},{"$f":"List6!BH21","v":3.0649546666666665},{"$f":"List6!BI21","v":1.2162150000000003E-4},{"$f":"List6!BJ21","v":6},{"$f":"List6!BK21","v":8},null,2041,"X+17",{"$f":"IFERROR(VLOOKUP(L22,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC22","v":188},{"$f":"List6!BD22","v":3.5517200000000001E-4},{"$f":"List6!BE22","v":10},{"$f":"List6!BF22","v":7},18,{"$f":"List6!BG22","v":165},{"$f":"List6!BH22","v":5.3131026666666665},{"$f":"List6!BI22","v":1.3210749999999997E-4},{"$f":"List6!BJ22","v":10},{"$f":"List6!BK22","v":8},null,2042,"X+18",{"$f":"IFERROR(VLOOKUP(L23,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC23","v":169},{"$f":"List6!BD23","v":4.4887399999999999E-4},{"$f":"List6!BE23","v":9},{"$f":"List6!BF23","v":8},19,{"$f":"List6!BG23","v":167},{"$f":"List6!BH23","v":10.447013333333333},{"$f":"List6!BI23","v":1.4229999999999999E-4},{"$f":"List6!BJ23","v":9},{"$f":"List6!BK23","v":9},null,2043,"X+19",{"$f":"IFERROR(VLOOKUP(L24,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC24","v":151},{"$f":"List6!BD24","v":5.2286349999999999E-4},{"$f":"List6!BE24","v":8},{"$f":"List6!BF24","v":7},20,{"$f":"List6!BG24","v":138},{"$f":"List6!BH24","v":16.112460000000002},{"$f":"List6!BI24","v":1.51626E-4},{"$f":"List6!BJ24","v":8},{"$f":"List6!BK24","v":9},null,2044,"X+20",{"$f":"IFERROR(VLOOKUP(L25,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC25","v":144},{"$f":"List6!BD25","v":5.5223499999999988E-4},{"$f":"List6!BE25","v":7},{"$f":"List6!BF25","v":7},21,{"$f":"List6!BG25","v":137},{"$f":"List6!BH25","v":22.426593333333333},{"$f":"List6!BI25","v":1.6115499999999998E-4},{"$f":"List6!BJ25","v":8},{"$f":"List6!BK25","v":8},null,2045,"X+21",{"$f":"IFERROR(VLOOKUP(L26,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC26","v":160},{"$f":"List6!BD26","v":5.5247400000000017E-4},{"$f":"List6!BE26","v":11},{"$f":"List6!BF26","v":8},22,{"$f":"List6!BG26","v":131},{"$f":"List6!BH26","v":32.911406666666664},{"$f":"List6!BI26","v":1.701885E-4},{"$f":"List6!BJ26","v":11},{"$f":"List6!BK26","v":9},null,2046,"X+22",{"$f":"IFERROR(VLOOKUP(L27,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC27","v":127},{"$f":"List6!BD27","v":5.4367999999999994E-4},{"$f":"List6!BE27","v":10},{"$f":"List6!BF27","v":13},23,{"$f":"List6!BG27","v":130},{"$f":"List6!BH27","v":38.196553333333334},{"$f":"List6!BI27","v":1.7962450000000001E-4},{"$f":"List6!BJ27","v":10},{"$f":"List6!BK27","v":8},null,2047,"X+23",{"$f":"IFERROR(VLOOKUP(L28,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC28","v":106},{"$f":"List6!BD28","v":5.3613100000000002E-4},{"$f":"List6!BE28","v":14},{"$f":"List6!BF28","v":9},24,{"$f":"List6!BG28","v":94},{"$f":"List6!BH28","v":50.104373333333335},{"$f":"List6!BI28","v":1.9033549999999998E-4},{"$f":"List6!BJ28","v":14},{"$f":"List6!BK28","v":7},null,2048,"X+24",{"$f":"IFERROR(VLOOKUP(L29,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC29","v":126},{"$f":"List6!BD29","v":5.2925649999999993E-4},{"$f":"List6!BE29","v":14},{"$f":"List6!BF29","v":10},25,{"$f":"List6!BG29","v":110},{"$f":"List6!BH29","v":60.364240000000002},{"$f":"List6!BI29","v":2.0160950000000001E-4},{"$f":"List6!BJ29","v":15},{"$f":"List6!BK29","v":8},null,2049,"X+25",{"$f":"IFERROR(VLOOKUP(L30,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC30","v":105},{"$f":"List6!BD30","v":5.2223049999999989E-4},{"$f":"List6!BE30","v":13},{"$f":"List6!BF30","v":14},26,{"$f":"List6!BG30","v":100},{"$f":"List6!BH30","v":66.619780000000006},{"$f":"List6!BI30","v":2.1476750000000002E-4},{"$f":"List6!BJ30","v":13},{"$f":"List6!BK30","v":9},null,2050,"X+26",{"$f":"IFERROR(VLOOKUP(L31,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},{"$f":"ROUND( IF($N31>0,$N31*O$2,$N31*O$3),0)","v":0},0,0,0]
[{"$f":"List6!BC31","v":103},{"$f":"List6!BD31","v":5.184784999999999E-4},{"$f":"List6!BE31","v":15},{"$f":"List6!BF31","v":15},27,{"$f":"List6!BG31","v":102},{"$f":"List6!BH31","v":83.705533333333335},{"$f":"List6!BI31","v":2.295535E-4},{"$f":"List6!BJ31","v":15},{"$f":"List6!BK31","v":11},null,2051,"X+27",{"$f":"IFERROR(VLOOKUP(L32,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC32","v":103},{"$f":"List6!BD32","v":5.2207650000000007E-4},{"$f":"List6!BE32","v":15},{"$f":"List6!BF32","v":15},28,{"$f":"List6!BG32","v":99},{"$f":"List6!BH32","v":96.08356666666667},{"$f":"List6!BI32","v":2.4662349999999997E-4},{"$f":"List6!BJ32","v":15},{"$f":"List6!BK32","v":9},null,2052,"X+28",{"$f":"IFERROR(VLOOKUP(L33,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC33","v":131},{"$f":"List6!BD33","v":5.3777200000000005E-4},{"$f":"List6!BE33","v":21},{"$f":"List6!BF33","v":19},29,{"$f":"List6!BG33","v":116},{"$f":"List6!BH33","v":111.49120000000001},{"$f":"List6!BI33","v":2.6566049999999998E-4},{"$f":"List6!BJ33","v":19},{"$f":"List6!BK33","v":13},null,2053,"X+29",{"$f":"IFERROR(VLOOKUP(L34,Kalkulačka!$B$76:$D$132,3,0),0)","v":0},0,0,0,0]
[{"$f":"List6!BC34","v":124},{"$f":"List6!BD34","v":5.665965E-4},{"$f":"List6!BE34","v":20},{"$f":"List6!BF34","v":16},30,{"$f":"List6!BG34","v":123},{"$f":"List6!BH34","v":110.07},{"$f":"List6!BI34","v":2.8730649999999998E-4},{"$f":"List6!BJ34","v":20},{"$f":"List6!BK34","v":12},null,2054,"X+30",0,0,0,0,0]
[{"$f":"List6!BC35","v":118},{"$f":"List6!BD35","v":6.0370250000000008E-4},{"$f":"List6!BE35","v":17},{"$f":"List6!BF35","v":15},31,{"$f":"List6!BG35","v":131},{"$f":"List6!BH35","v":115.5808},{"$f":"List6!BI35","v":3.1166599999999999E-4},{"$f":"List6!BJ35","v":17},{"$f":"List6!BK35","v":13},null,2055,"X+31",0,0,0,0,0]
[{"$f":"List6!BC36","v":141},{"$f":"List6!BD36","v":6.4165650000000006E-4},{"$f":"List6!BE36","v":20},{"$f":"List6!BF36","v":15},32,{"$f":"List6!BG36","v":155},{"$f":"List6!BH36","v":111.19606666666665},{"$f":"List6!BI36","v":3.393475E-4},{"$f":"List6!BJ36","v":19},{"$f":"List6!BK36","v":14},null,2056,"X+32",0,0,0,0,0]
[{"$f":"List6!BC37","v":128},{"$f":"List6!BD37","v":6.7915350000000011E-4},{"$f":"List6!BE37","v":17},{"$f":"List6!BF37","v":13},33,{"$f":"List6!BG37","v":122},{"$f":"List6!BH37","v":99.020133333333334},{"$f":"List6!BI37","v":3.6952300000000002E-4},{"$f":"List6!BJ37","v":16},{"$f":"List6!BK37","v":14},null,2057,"X+33",0,0,0,0,0]
[{"$f":"List6!BC38","v":127},{"$f":"List6!BD38","v":7.1694650000000005E-4},{"$f":"List6!BE38","v":15},{"$f":"List6!BF38","v":13},34,{"$f":"List6!BG38","v":132},{"$f":"List6!BH38","v":95.188199999999995},{"$f":"List6!BI38","v":4.0390450000000002E-4},{"$f":"List6!BJ38","v":14},{"$f":"List6!BK38","v":15},null,2058,"X+34",0,0,0,0,0]
[{"$f":"List6!BC39","v":140},{"$f":"List6!BD39","v":7.5857400000000003E-4},{"$f":"List6!BE39","v":15},{"$f":"List6!BF39","v":12},35,{"$f":"List6!BG39","v":151},{"$f":"List6!BH39","v":82.483686666666657},{"$f":"List6!BI39","v":4.4166149999999999E-4},{"$f":"List6!BJ39","v":14},{"$f":"List6!BK39","v":15},null,2059,"X+35",0,0,0,0,0]
[{"$f":"List6!BC40","v":149},{"$f":"List6!BD40","v":8.0539000000000001E-4},{"$f":"List6!BE40","v":17},{"$f":"List6!BF40","v":11},36,{"$f":"List6!BG40","v":157},{"$f":"List6!BH40","v":72.694853333333313},{"$f":"List6!BI40","v":4.8370499999999991E-4},{"$f":"List6!BJ40","v":16},{"$f":"List6!BK40","v":15}]
[{"$f":"List6!BC41","v":160},{"$f":"List6!BD41","v":8.6064349999999997E-4},{"$f":"List6!BE41","v":12},{"$f":"List6!BF41","v":10},37,{"$f":"List6!BG41","v":177},{"$f":"List6!BH41","v":58.614106666666657},{"$f":"List6!BI41","v":5.2923900000000003E-4},{"$f":"List6!BJ41","v":12},{"$f":"List6!BK41","v":15}]
[{"$f":"List6!BC42","v":149},{"$f":"List6!BD42","v":9.2734600000000001E-4},{"$f":"List6!BE42","v":13},{"$f":"List6!BF42","v":10},38,{"$f":"List6!BG42","v":178},{"$f":"List6!BH42","v":46.599106666666664},{"$f":"List6!BI42","v":5.78967E-4},{"$f":"List6!BJ42","v":12},{"$f":"List6!BK42","v":15}]
[{"$f":"List6!BC43","v":171},{"$f":"List6!BD43","v":1.0084705E-3},{"$f":"List6!BE43","v":10},{"$f":"List6!BF43","v":8},39,{"$f":"List6!BG43","v":190},{"$f":"List6!BH43","v":37.817026666666671},{"$f":"List6!BI43","v":6.3252000000000013E-4},{"$f":"List6!BJ43","v":10},{"$f":"List6!BK43","v":3},null,null,"Věková skupina","(Vše)"]
[{"$f":"List6!BC44","v":196},{"$f":"List6!BD44","v":1.1082849999999999E-3},{"$f":"List6!BE44","v":12},{"$f":"List6!BF44","v":8},40,{"$f":"List6!BG44","v":205},{"$f":"List6!BH44","v":28.979673333333334},{"$f":"List6!BI44","v":6.9067049999999984E-4},{"$f":"List6!BJ44","v":12},{"$f":"List6!BK44","v":5}]
[{"$f":"List6!BC45","v":170},{"$f":"List6!BD45","v":1.2308224999999999E-3},{"$f":"List6!BE45","v":14},{"$f":"List6!BF45","v":9},41,{"$f":"List6!BG45","v":192},{"$f":"List6!BH45","v":18.889446666666664},{"$f":"List6!BI45","v":7.5437300000000013E-4},{"$f":"List6!BJ45","v":14},{"$f":"List6!BK45","v":8},null,null,"Popisky řádků"]
[{"$f":"List6!BC46","v":198},{"$f":"List6!BD46","v":1.3777755000000001E-3},{"$f":"List6!BE46","v":9},{"$f":"List6!BF46","v":7},42,{"$f":"List6!BG46","v":236},{"$f":"List6!BH46","v":12.351526666666667},{"$f":"List6!BI46","v":8.2390899999999995E-4},{"$f":"List6!BJ46","v":8},{"$f":"List6!BK46","v":8},null,null,"X+0"]
[{"$f":"List6!BC47","v":225},{"$f":"List6!BD47","v":1.5525859999999999E-3},{"$f":"List6!BE47","v":11},{"$f":"List6!BF47","v":8},43,{"$f":"List6!BG47","v":236},{"$f":"List6!BH47","v":7.2478820000000006},{"$f":"List6!BI47","v":9.0180349999999991E-4},{"$f":"List6!BJ47","v":11},{"$f":"List6!BK47","v":8},null,null,"X+1"]
[{"$f":"List6!BC48","v":212},{"$f":"List6!BD48","v":1.7520949999999997E-3},{"$f":"List6!BE48","v":11},{"$f":"List6!BF48","v":7},44,{"$f":"List6!BG48","v":250},{"$f":"List6!BH48","v":4.5244233333333339},{"$f":"List6!BI48","v":9.8882449999999986E-4},{"$f":"List6!BJ48","v":11},{"$f":"List6!BK48","v":7},null,null,"Celkový součet"]
[{"$f":"List6!BC49","v":245},{"$f":"List6!BD49","v":1.9673000000000004E-3},{"$f":"List6!BE49","v":10},{"$f":"List6!BF49","v":8},45,{"$f":"List6!BG49","v":286},{"$f":"List6!BH49","v":2.4095213333333332},{"$f":"List6!BI49","v":1.0856989999999999E-3},{"$f":"List6!BJ49","v":10},{"$f":"List6!BK49","v":7}]
[{"$f":"List6!BC50","v":262},{"$f":"List6!BD50","v":2.1819840000000001E-3},{"$f":"List6!BE50","v":8},{"$f":"List6!BF50","v":6},46,{"$f":"List6!BG50","v":272},{"$f":"List6!BH50","v":1.3922226666666668},{"$f":"List6!BI50","v":1.1925180000000003E-3},{"$f":"List6!BJ50","v":8},{"$f":"List6!BK50","v":6}]
[{"$f":"List6!BC51","v":260},{"$f":"List6!BD51","v":2.3976510000000002E-3},{"$f":"List6!BE51","v":5},{"$f":"List6!BF51","v":5},47,{"$f":"List6!BG51","v":276},{"$f":"List6!BH51","v":0.76621939999999988},{"$f":"List6!BI51","v":1.310779E-3},{"$f":"List6!BJ51","v":6},{"$f":"List6!BK51","v":6}]
[{"$f":"List6!BC52","v":251},{"$f":"List6!BD52","v":2.6345844999999999E-3},{"$f":"List6!BE52","v":5},{"$f":"List6!BF52","v":5},48,{"$f":"List6!BG52","v":276},{"$f":"List6!BH52","v":0.72774420000000006},{"$f":"List6!BI52","v":1.4403479999999999E-3},{"$f":"List6!BJ52","v":5},{"$f":"List6!BK52","v":4}]
[{"$f":"List6!BC53","v":270},{"$f":"List6!BD53","v":2.9197440000000002E-3},{"$f":"List6!BE53","v":6},{"$f":"List6!BF53","v":8},49,{"$f":"List6!BG53","v":268},{"$f":"List6!BH53","v":0.97042133333333336},{"$f":"List6!BI53","v":1.5819985000000002E-3},{"$f":"List6!BJ53","v":6},{"$f":"List6!BK53","v":4}]
[{"$f":"List6!BC54","v":214},{"$f":"List6!BD54","v":3.2658650000000002E-3},{"$f":"List6!BE54","v":3},{"$f":"List6!BF54","v":5},50,{"$f":"List6!BG54","v":224},{"$f":"List6!BH54","v":0},{"$f":"List6!BI54","v":1.737352E-3},{"$f":"List6!BJ54","v":3},{"$f":"List6!BK54","v":4}]
[{"$f":"List6!BC55","v":199},{"$f":"List6!BD55","v":3.6736505000000003E-3},{"$f":"List6!BE55","v":3},{"$f":"List6!BF55","v":2},51,{"$f":"List6!BG55","v":226},{"$f":"List6!BH55","v":0},{"$f":"List6!BI55","v":1.9087475000000001E-3},{"$f":"List6!BJ55","v":3},{"$f":"List6!BK55","v":4}]
[{"$f":"List6!BC56","v":175},{"$f":"List6!BD56","v":4.141563E-3},{"$f":"List6!BE56","v":3},{"$f":"List6!BF56","v":3},52,{"$f":"List6!BG56","v":184},{"$f":"List6!BH56","v":0},{"$f":"List6!BI56","v":2.0988265E-3},{"$f":"List6!BJ56","v":3},{"$f":"List6!BK56","v":4}]
[{"$f":"List6!BC57","v":178},{"$f":"List6!BD57","v":4.6609144999999992E-3},{"$f":"List6!BE57","v":3},{"$f":"List6!BF57","v":2},53,{"$f":"List6!BG57","v":200},{"$f":"List6!BH57","v":0},{"$f":"List6!BI57","v":2.31014E-3},{"$f":"List6!BJ57","v":3},{"$f":"List6!BK57","v":4}]
[{"$f":"List6!BC58","v":162},{"$f":"List6!BD58","v":5.217625E-3},{"$f":"List6!BE58","v":5},{"$f":"List6!BF58","v":4},54,{"$f":"List6!BG58","v":165},{"$f":"List6!BH58","v":0},{"$f":"List6!BI58","v":2.5463964999999996E-3},{"$f":"List6!BJ58","v":5},{"$f":"List6!BK58","v":3}]
[{"$f":"List6!BC59","v":161},{"$f":"List6!BD59","v":5.7994749999999992E-3},{"$f":"List6!BE59","v":5},{"$f":"List6!BF59","v":3},55,{"$f":"List6!BG59","v":156},{"$f":"List6!BH59","v":0},{"$f":"List6!BI59","v":2.8110259999999995E-3},{"$f":"List6!BJ59","v":5},{"$f":"List6!BK59","v":3}]
[{"$f":"List6!BC60","v":157},{"$f":"List6!BD60","v":6.4255000000000007E-3},{"$f":"List6!BE60","v":4},{"$f":"List6!BF60","v":2},56,{"$f":"List6!BG60","v":143},{"$f":"List6!BH60","v":0},{"$f":"List6!BI60","v":3.1073699999999995E-3},{"$f":"List6!BJ60","v":4},{"$f":"List6!BK60","v":3}]
[{"$f":"List6!BC61","v":149},{"$f":"List6!BD61","v":7.1282855000000004E-3},{"$f":"List6!BE61","v":4},{"$f":"List6!BF61","v":3},57,{"$f":"List6!BG61","v":136},{"$f":"List6!BH61","v":0},{"$f":"List6!BI61","v":3.4404329999999997E-3},{"$f":"List6!BJ61","v":3},{"$f":"List6!BK61","v":3}]
[{"$f":"List6!BC62","v":162},{"$f":"List6!BD62","v":7.9417020000000001E-3},{"$f":"List6!BE62","v":2},{"$f":"List6!BF62","v":3},58,{"$f":"List6!BG62","v":138},{"$f":"List6!BH62","v":0},{"$f":"List6!BI62","v":3.8139574999999995E-3},{"$f":"List6!BJ62","v":2},{"$f":"List6!BK62","v":3}]
[{"$f":"List6!BC63","v":147},{"$f":"List6!BD63","v":8.8838199999999989E-3},{"$f":"List6!BE63","v":3},{"$f":"List6!BF63","v":2},59,{"$f":"List6!BG63","v":138},{"$f":"List6!BH63","v":0},{"$f":"List6!BI63","v":4.2344140000000014E-3},{"$f":"List6!BJ63","v":3},{"$f":"List6!BK63","v":2}]
[{"$f":"List6!BC64","v":139},{"$f":"List6!BD64","v":9.9737284999999992E-3},{"$f":"List6!BE64","v":2},{"$f":"List6!BF64","v":2},60,{"$f":"List6!BG64","v":125},{"$f":"List6!BH64","v":0},{"$f":"List6!BI64","v":4.7070599999999999E-3},{"$f":"List6!BJ64","v":2},{"$f":"List6!BK64","v":2}]
[{"$f":"List6!BC65","v":121},{"$f":"List6!BD65","v":1.121759E-2},{"$f":"List6!BE65","v":3},{"$f":"List6!BF65","v":2},61,{"$f":"List6!BG65","v":116},{"$f":"List6!BH65","v":0},{"$f":"List6!BI65","v":5.2395135000000001E-3},{"$f":"List6!BJ65","v":3},{"$f":"List6!BK65","v":2}]
[{"$f":"List6!BC66","v":113},{"$f":"List6!BD66","v":1.2590195E-2},{"$f":"List6!BE66","v":2},{"$f":"List6!BF66","v":2},62,{"$f":"List6!BG66","v":103},{"$f":"List6!BH66","v":0},{"$f":"List6!BI66","v":5.8398215000000009E-3},{"$f":"List6!BJ66","v":2},{"$f":"List6!BK66","v":2}]
[{"$f":"List6!BC67","v":113},{"$f":"List6!BD67","v":1.4048199999999999E-2},{"$f":"List6!BE67","v":2},{"$f":"List6!BF67","v":1},63,{"$f":"List6!BG67","v":133},{"$f":"List6!BH67","v":0},{"$f":"List6!BI67","v":6.515972499999999E-3},{"$f":"List6!BJ67","v":2},{"$f":"List6!BK67","v":3}]
[{"$f":"List6!BC68","v":115},{"$f":"List6!BD68","v":1.5576980000000002E-2},{"$f":"List6!BE68","v":0},{"$f":"List6!BF68","v":0},64,{"$f":"List6!BG68","v":115},{"$f":"List6!BH68","v":0},{"$f":"List6!BI68","v":7.2795300000000002E-3},{"$f":"List6!BJ68","v":0},{"$f":"List6!BK68","v":0}]
[{"$f":"List6!BC69","v":109},{"$f":"List6!BD69","v":1.7209945000000004E-2},{"$f":"List6!BE69","v":0},{"$f":"List6!BF69","v":2},65,{"$f":"List6!BG69","v":132},{"$f":"List6!BH69","v":0},{"$f":"List6!BI69","v":8.1407279999999999E-3},{"$f":"List6!BJ69","v":0},{"$f":"List6!BK69","v":0}]
[{"$f":"List6!BC70","v":112},{"$f":"List6!BD70","v":1.8990455E-2},{"$f":"List6!BE70","v":3},{"$f":"List6!BF70","v":2},66,{"$f":"List6!BG70","v":130},{"$f":"List6!BH70","v":0},{"$f":"List6!BI70","v":9.1128644999999998E-3},{"$f":"List6!BJ70","v":3},{"$f":"List6!BK70","v":2}]
[{"$f":"List6!BC71","v":120},{"$f":"List6!BD71","v":2.0938824999999998E-2},{"$f":"List6!BE71","v":2},{"$f":"List6!BF71","v":1},67,{"$f":"List6!BG71","v":135},{"$f":"List6!BH71","v":0},{"$f":"List6!BI71","v":1.0207496500000001E-2},{"$f":"List6!BJ71","v":2},{"$f":"List6!BK71","v":2}]
[{"$f":"List6!BC72","v":115},{"$f":"List6!BD72","v":2.3054420000000003E-2},{"$f":"List6!BE72","v":1},{"$f":"List6!BF72","v":1},68,{"$f":"List6!BG72","v":137},{"$f":"List6!BH72","v":0},{"$f":"List6!BI72","v":1.1435849999999999E-2},{"$f":"List6!BJ72","v":1},{"$f":"List6!BK72","v":2}]
[{"$f":"List6!BC73","v":119},{"$f":"List6!BD73","v":2.5337055000000001E-2},{"$f":"List6!BE73","v":1},{"$f":"List6!BF73","v":1},69,{"$f":"List6!BG73","v":136},{"$f":"List6!BH73","v":0},{"$f":"List6!BI73","v":1.2809684999999999E-2},{"$f":"List6!BJ73","v":1},{"$f":"List6!BK73","v":2}]
[{"$f":"List6!BC74","v":110},{"$f":"List6!BD74","v":2.7819924999999999E-2},{"$f":"List6!BE74","v":1},{"$f":"List6!BF74","v":1},70,{"$f":"List6!BG74","v":121},{"$f":"List6!BH74","v":0},{"$f":"List6!BI74","v":1.4345595000000001E-2},{"$f":"List6!BJ74","v":1},{"$f":"List6!BK74","v":2}]
[{"$f":"List6!BC75","v":107},{"$f":"List6!BD75","v":3.056145E-2},{"$f":"List6!BE75","v":2},{"$f":"List6!BF75","v":1},71,{"$f":"List6!BG75","v":142},{"$f":"List6!BH75","v":0},{"$f":"List6!BI75","v":1.6062799999999999E-2},{"$f":"List6!BJ75","v":2},{"$f":"List6!BK75","v":2}]
[{"$f":"List6!BC76","v":110},{"$f":"List6!BD76","v":3.3616764999999993E-2},{"$f":"List6!BE76","v":1},{"$f":"List6!BF76","v":1},72,{"$f":"List6!BG76","v":124},{"$f":"List6!BH76","v":0},{"$f":"List6!BI76","v":1.798568E-2},{"$f":"List6!BJ76","v":1},{"$f":"List6!BK76","v":2}]
[{"$f":"List6!BC77","v":104},{"$f":"List6!BD77","v":3.6969439999999992E-2},{"$f":"List6!BE77","v":1},{"$f":"List6!BF77","v":2},73,{"$f":"List6!BG77","v":110},{"$f":"List6!BH77","v":0},{"$f":"List6!BI77","v":2.0128544999999998E-2},{"$f":"List6!BJ77","v":1},{"$f":"List6!BK77","v":2}]
[{"$f":"List6!BC78","v":99},{"$f":"List6!BD78","v":4.0564364999999998E-2},{"$f":"List6!BE78","v":1},{"$f":"List6!BF78","v":1},74,{"$f":"List6!BG78","v":109},{"$f":"List6!BH78","v":0},{"$f":"List6!BI78","v":2.2511260000000002E-2},{"$f":"List6!BJ78","v":1},{"$f":"List6!BK78","v":2}]
[{"$f":"List6!BC79","v":93},{"$f":"List6!BD79","v":4.437373E-2},{"$f":"List6!BE79","v":2},{"$f":"List6!BF79","v":1},75,{"$f":"List6!BG79","v":119},{"$f":"List6!BH79","v":0},{"$f":"List6!BI79","v":2.5212954999999999E-2},{"$f":"List6!BJ79","v":2},{"$f":"List6!BK79","v":2}]
[{"$f":"List6!BC80","v":84},{"$f":"List6!BD80","v":4.8510124999999994E-2},{"$f":"List6!BE80","v":1},{"$f":"List6!BF80","v":1},76,{"$f":"List6!BG80","v":95},{"$f":"List6!BH80","v":0},{"$f":"List6!BI80","v":2.8305269999999997E-2},{"$f":"List6!BJ80","v":1},{"$f":"List6!BK80","v":2}]
[{"$f":"List6!BC81","v":84},{"$f":"List6!BD81","v":5.3147614999999988E-2},{"$f":"List6!BE81","v":1},{"$f":"List6!BF81","v":1},77,{"$f":"List6!BG81","v":101},{"$f":"List6!BH81","v":0},{"$f":"List6!BI81","v":3.1869485000000003E-2},{"$f":"List6!BJ81","v":1},{"$f":"List6!BK81","v":2}]
[{"$f":"List6!BC82","v":83},{"$f":"List6!BD82","v":5.844009E-2},{"$f":"List6!BE82","v":0},{"$f":"List6!BF82","v":0},78,{"$f":"List6!BG82","v":94},{"$f":"List6!BH82","v":0},{"$f":"List6!BI82","v":3.5994569999999997E-2},{"$f":"List6!BJ82","v":0},{"$f":"List6!BK82","v":1}]
[{"$f":"List6!BC83","v":60},{"$f":"List6!BD83","v":6.4453339999999998E-2},{"$f":"List6!BE83","v":3},{"$f":"List6!BF83","v":0},79,{"$f":"List6!BG83","v":83},{"$f":"List6!BH83","v":0},{"$f":"List6!BI83","v":4.0775360000000004E-2},{"$f":"List6!BJ83","v":3},{"$f":"List6!BK83","v":1}]
[{"$f":"List6!BC84","v":59},{"$f":"List6!BD84","v":7.1244605000000003E-2},{"$f":"List6!BE84","v":0},{"$f":"List6!BF84","v":0},80,{"$f":"List6!BG84","v":72},{"$f":"List6!BH84","v":0},{"$f":"List6!BI84","v":4.6313254999999998E-2},{"$f":"List6!BJ84","v":0},{"$f":"List6!BK84","v":0}]
[{"$f":"List6!BC85","v":47},{"$f":"List6!BD85","v":7.8924264999999993E-2},{"$f":"List6!BE85","v":0},{"$f":"List6!BF85","v":0},81,{"$f":"List6!BG85","v":62},{"$f":"List6!BH85","v":0},{"$f":"List6!BI85","v":5.2711910000000001E-2},{"$f":"List6!BJ85","v":0},{"$f":"List6!BK85","v":0}]
[{"$f":"List6!BC86","v":37},{"$f":"List6!BD86","v":8.7655335000000001E-2},{"$f":"List6!BE86","v":0},{"$f":"List6!BF86","v":0},82,{"$f":"List6!BG86","v":49},{"$f":"List6!BH86","v":0},{"$f":"List6!BI86","v":6.0069469999999993E-2},{"$f":"List6!BJ86","v":0},{"$f":"List6!BK86","v":0}]
[{"$f":"List6!BC87","v":23},{"$f":"List6!BD87","v":9.7447104999999992E-2},{"$f":"List6!BE87","v":1},{"$f":"List6!BF87","v":0},83,{"$f":"List6!BG87","v":38},{"$f":"List6!BH87","v":0},{"$f":"List6!BI87","v":6.838488999999999E-2},{"$f":"List6!BJ87","v":1},{"$f":"List6!BK87","v":0}]
[{"$f":"List6!BC88","v":25},{"$f":"List6!BD88","v":0.10830889999999999},{"$f":"List6!BE88","v":0},{"$f":"List6!BF88","v":0},84,{"$f":"List6!BG88","v":41},{"$f":"List6!BH88","v":0},{"$f":"List6!BI88","v":7.7724794999999999E-2},{"$f":"List6!BJ88","v":0},{"$f":"List6!BK88","v":0}]
[{"$f":"List6!BC89","v":24},{"$f":"List6!BD89","v":0.12020679999999999},{"$f":"List6!BE89","v":0},{"$f":"List6!BF89","v":0},85,{"$f":"List6!BG89","v":39},{"$f":"List6!BH89","v":0},{"$f":"List6!BI89","v":8.8248055000000006E-2},{"$f":"List6!BJ89","v":0},{"$f":"List6!BK89","v":0}]
[{"$f":"List6!BC90","v":25},{"$f":"List6!BD90","v":0.13310035000000001},{"$f":"List6!BE90","v":0},{"$f":"List6!BF90","v":0},86,{"$f":"List6!BG90","v":32},{"$f":"List6!BH90","v":0},{"$f":"List6!BI90","v":0.10004718},{"$f":"List6!BJ90","v":0},{"$f":"List6!BK90","v":0}]
[{"$f":"List6!BC91","v":10},{"$f":"List6!BD91","v":0.14696075},{"$f":"List6!BE91","v":0},{"$f":"List6!BF91","v":0},87,{"$f":"List6!BG91","v":25},{"$f":"List6!BH91","v":0},{"$f":"List6!BI91","v":0.11320585},{"$f":"List6!BJ91","v":0},{"$f":"List6!BK91","v":0}]
[{"$f":"List6!BC92","v":16},{"$f":"List6!BD92","v":0.16177274999999999},{"$f":"List6!BE92","v":0},{"$f":"List6!BF92","v":0},88,{"$f":"List6!BG92","v":29},{"$f":"List6!BH92","v":0},{"$f":"List6!BI92","v":0.12779114999999999},{"$f":"List6!BJ92","v":0},{"$f":"List6!BK92","v":0}]
[{"$f":"List6!BC93","v":16},{"$f":"List6!BD93","v":0.17755929999999998},{"$f":"List6!BE93","v":0},{"$f":"List6!BF93","v":0},89,{"$f":"List6!BG93","v":34},{"$f":"List6!BH93","v":0},{"$f":"List6!BI93","v":0.14385095000000001},{"$f":"List6!BJ93","v":0},{"$f":"List6!BK93","v":0}]
[{"$f":"List6!BC94","v":6},{"$f":"List6!BD94","v":0.19439804999999999},{"$f":"List6!BE94","v":0},{"$f":"List6!BF94","v":0},90,{"$f":"List6!BG94","v":4},{"$f":"List6!BH94","v":0},{"$f":"List6!BI94","v":0.16140275000000001},{"$f":"List6!BJ94","v":0},{"$f":"List6!BK94","v":0}]
[{"$f":"List6!BC95","v":0},{"$f":"List6!BD95","v":0.21204045000000002},{"$f":"List6!BE95","v":0},{"$f":"List6!BF95","v":0},91,{"$f":"List6!BG95","v":3},{"$f":"List6!BH95","v":0},{"$f":"List6!BI95","v":0.18043165000000003},{"$f":"List6!BJ95","v":0},{"$f":"List6!BK95","v":0}]
[{"$f":"List6!BC96","v":1},{"$f":"List6!BD96","v":0.23079885},{"$f":"List6!BE96","v":0},{"$f":"List6!BF96","v":0},92,{"$f":"List6!BG96","v":3},{"$f":"List6!BH96","v":0},{"$f":"List6!BI96","v":0.20088205000000001},{"$f":"List6!BJ96","v":0},{"$f":"List6!BK96","v":0}]
[{"$f":"List6!BC97","v":1},{"$f":"List6!BD97","v":0.25037694999999999},{"$f":"List6!BE97","v":0},{"$f":"List6!BF97","v":0},93,{"$f":"List6!BG97","v":3},{"$f":"List6!BH97","v":0},{"$f":"List6!BI97","v":0.2226544},{"$f":"List6!BJ97","v":0},{"$f":"List6!BK97","v":0}]
[{"$f":"List6!BC98","v":0},{"$f":"List6!BD98","v":0.27065420000000001},{"$f":"List6!BE98","v":0},{"$f":"List6!BF98","v":0},94,{"$f":"List6!BG98","v":1},{"$f":"List6!BH98","v":0},{"$f":"List6!BI98","v":0.24560335},{"$f":"List6!BJ98","v":0},{"$f":"List6!BK98","v":0}]
[{"$f":"List6!BC99","v":0},{"$f":"List6!BD99","v":0.29148925000000003},{"$f":"List6!BE99","v":0},{"$f":"List6!BF99","v":0},95,{"$f":"List6!BG99","v":4},{"$f":"List6!BH99","v":0},{"$f":"List6!BI99","v":0.26953855000000004},{"$f":"List6!BJ99","v":0},{"$f":"List6!BK99","v":0}]
[{"$f":"List6!BC100","v":0},{"$f":"List6!BD100","v":0.31272334999999996},{"$f":"List6!BE100","v":0},{"$f":"List6!BF100","v":0},96,{"$f":"List6!BG100","v":2},{"$f":"List6!BH100","v":0},{"$f":"List6!BI100","v":0.29422914999999999},{"$f":"List6!BJ100","v":0},{"$f":"List6!BK100","v":0}]
[{"$f":"List6!BC101","v":0},{"$f":"List6!BD101","v":0.33418465000000003},{"$f":"List6!BE101","v":0},{"$f":"List6!BF101","v":0},97,{"$f":"List6!BG101","v":1},{"$f":"List6!BH101","v":0},{"$f":"List6!BI101","v":0.31941160000000002},{"$f":"List6!BJ101","v":0},{"$f":"List6!BK101","v":0}]
[{"$f":"List6!BC102","v":0},{"$f":"List6!BD102","v":0.35569385000000003},{"$f":"List6!BE102","v":0},{"$f":"List6!BF102","v":0},98,{"$f":"List6!BG102","v":1},{"$f":"List6!BH102","v":0},{"$f":"List6!BI102","v":0.34479959999999998},{"$f":"List6!BJ102","v":0},{"$f":"List6!BK102","v":0}]
[{"$f":"List6!BC103","v":0},{"$f":"List6!BD103","v":0.37706999999999996},{"$f":"List6!BE103","v":0},{"$f":"List6!BF103","v":0},99,{"$f":"List6!BG103","v":0},{"$f":"List6!BH103","v":0},{"$f":"List6!BI103","v":0.37009779999999998},{"$f":"List6!BJ103","v":0},{"$f":"List6!BK103","v":0}]
[{"$f":"List6!BC104","v":0},{"$f":"List6!BD104","v":1},{"$f":"List6!BE104","v":0},{"$f":"List6!BF104","v":0},100,{"$f":"List6!BG104","v":0},{"$f":"List6!BH104","v":0},{"$f":"List6!BI104","v":1},{"$f":"List6!BJ104","v":0},{"$f":"List6!BK104","v":0}]
[{"$f":"SUM(A5:A105)","v":12577},0,{"$f":"SUM(C5:C105)","v":582},{"$f":"SUM(D5:D105)","v":491},null,{"$f":"SUM(F5:F105)","v":12986},{"$f":"SUM(G5:G105)","v":1506.3980555333328},0,{"$f":"SUM(I5:I105)","v":572},{"$f":"SUM(J5:J105)","v":469}]
[]
[]
[]
[]
[]
["Migrace Za ORP",null,{"$f":"SUM(C114:C214)","v":19839},{"$f":"SUM(D114:D214)","v":13716},null,null,null,null,{"$f":"SUM(I114:I214)","v":18159},{"$f":"SUM(J114:J214)","v":13891}]
[null,null,"MPx","MVx","Vekova_Kategorie",null,null,null,"MPx","MVx"]
[null,null,285,322,0,null,null,0,276,314]
[null,null,281,317,1,null,null,1,272,310]
[null,null,280,316,2,null,null,2,271,308]
[null,null,276,311,3,null,null,3,267,304]
[null,null,263,296,4,null,null,4,254,289]
[null,null,267,301,5,null,null,5,258,294]
[null,null,0,0,6,null,null,6,0,0]
[null,null,111,111,7,null,null,7,110,115]
[null,null,115,115,8,null,null,8,108,113]
[null,null,116,116,9,null,null,9,111,116]
[null,null,118,117,10,null,null,10,111,117]
[null,null,114,113,11,null,null,11,108,113]
[null,null,105,105,12,null,null,12,98,103]
[null,null,99,99,13,null,null,13,93,98]
[null,null,95,95,14,null,null,14,89,93]
[null,null,0,0,15,null,null,15,0,0]
[null,null,429,197,16,null,null,16,403,222]
[null,null,423,194,17,null,null,17,398,219]
[null,null,427,196,18,null,null,18,396,218]
[null,null,418,192,19,null,null,19,396,218]
[null,null,426,196,20,null,null,20,402,221]
[null,null,430,198,21,null,null,21,407,224]
[null,null,434,199,22,null,null,22,410,226]
[null,null,463,213,23,null,null,23,435,240]
[null,null,513,236,24,null,null,24,483,267]
[null,null,578,266,25,null,null,25,544,300]
[null,null,587,270,26,null,null,26,549,303]
[null,null,625,287,27,null,null,27,584,322]
[null,null,631,290,28,null,null,28,597,329]
[null,null,626,288,29,null,null,29,593,327]
[null,null,649,299,30,null,null,30,617,340]
[null,null,650,299,31,null,null,31,606,334]
[null,null,662,304,32,null,null,32,614,339]
[null,null,675,310,33,null,null,33,629,347]
[null,null,678,312,34,null,null,34,628,346]
[null,null,678,312,35,null,null,35,630,347]
[null,null,690,317,36,null,null,36,645,356]
[null,null,694,319,37,null,null,37,647,357]
[null,null,735,338,38,null,null,38,679,375]
[null,null,0,0,39,null,null,39,0,0]
[null,null,194,211,40,null,null,40,145,165]
[null,null,197,214,41,null,null,41,147,167]
[null,null,202,219,42,null,null,42,150,171]
[null,null,204,222,43,null,null,43,153,174]
[null,null,206,224,44,null,null,44,154,175]
[null,null,194,211,45,null,null,45,143,163]
[null,null,175,190,46,null,null,46,131,149]
[null,null,164,179,47,null,null,47,123,140]
[null,null,158,171,48,null,null,48,118,135]
[null,null,152,165,49,null,null,49,113,129]
[null,null,143,156,50,null,null,50,108,123]
[null,null,143,156,51,null,null,51,108,123]
[null,null,144,156,52,null,null,52,110,125]
[null,null,149,162,53,null,null,53,114,129]
[null,null,155,168,54,null,null,54,118,135]
[null,null,148,161,55,null,null,55,115,131]
[null,null,132,144,56,null,null,56,103,118]
[null,null,128,139,57,null,null,57,101,115]
[null,null,125,136,58,null,null,58,98,112]
[null,null,122,133,59,null,null,59,97,111]
[null,null,130,141,60,null,null,60,106,121]
[null,null,137,149,61,null,null,61,114,129]
[null,null,140,152,62,null,null,62,118,134]
[null,null,140,152,63,null,null,63,119,135]
[null,null,0,0,64,null,null,64,0,0]
[null,null,0,0,65,null,null,65,0,0]
[null,null,31,64,66,null,null,66,34,71]
[null,null,29,60,67,null,null,67,33,68]
[null,null,29,58,68,null,null,68,32,67]
[null,null,29,59,69,null,null,69,33,70]
[null,null,30,62,70,null,null,70,36,74]
[null,null,31,62,71,null,null,71,37,77]
[null,null,25,50,72,null,null,72,30,63]
[null,null,26,52,73,null,null,73,31,65]
[null,null,24,49,74,null,null,74,29,60]
[null,null,19,38,75,null,null,75,24,50]
[null,null,17,34,76,null,null,76,21,44]
[null,null,15,31,77,null,null,77,19,40]
[null,null,12,25,78,null,null,78,16,33]
[null,null,12,24,79,null,null,79,16,33]
[null,null,10,21,80,null,null,80,15,31]
[null,null,9,19,81,null,null,81,14,30]
[null,null,9,18,82,null,null,82,13,27]
[null,null,8,17,83,null,null,83,13,27]
[null,null,8,16,84,null,null,84,12,26]
[null,null,7,15,85,null,null,85,13,27]
[null,null,6,13,86,null,null,86,11,24]
[null,null,6,13,87,null,null,87,11,22]
[null,null,5,9,88,null,null,88,9,19]
[null,null,4,8,89,null,null,89,8,16]
[null,null,3,6,90,null,null,90,6,13]
[null,null,2,5,91,null,null,91,5,11]
[null,null,2,4,92,null,null,92,4,8]
[null,null,1,3,93,null,null,93,3,7]
[null,null,1,2,94,null,null,94,3,6]
[null,null,1,1,95,null,null,95,2,4]
[null,null,0,1,96,null,null,96,1,2]
[null,null,0,0,97,null,null,97,1,2]
[null,null,0,0,98,null,null,98,0,1]
[null,null,0,0,99,null,null,99,0,0]
[null,null,0,0,100,null,null,100,0,0]

{"sheet":"Populace","index":6,"n_rows":16363,"n_cols":22,"rows_kept":4500,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
["Rok1","Rok","Věková skupina","Nízká varianta m","Střední varianta m","Vysoká varianta m","Městská část_migrace",null,null,null,null,null,null,null,null,null,null,null,"Věková skupina","(Vše)"]
[2024,"X+0",0,{"$f":"'Min X+0'!K6","v":211.72045703577498},{"$f":"'X+0'!K6","v":216.73376860550002},{"$f":"'Max X+0'!K6","v":221.74708017522502},"MČ Klánovice"]
[2024,"X+0",1,{"$f":"'Min X+0'!K7","v":267.05872064229999},{"$f":"'X+0'!K7","v":270.96068632599997},{"$f":"'Max X+0'!K7","v":274.86265200970001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"Popisky řádků","Součet z Nízká varianta m","Součet z Střední varianta m","Součet z Vysoká varianta m"]
[2024,"X+0",2,{"$f":"'Min X+0'!K8","v":236.07990710760001},{"$f":"'X+0'!K8","v":240.98086391200002},{"$f":"'Max X+0'!K8","v":245.8818207164},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+0",3792.9944713434988,3852.851877470001,3912.7092835965]
[2024,"X+0",3,{"$f":"'Min X+0'!K9","v":286.173604009575},{"$f":"'X+0'!K9","v":289.97486096149999},{"$f":"'Max X+0'!K9","v":293.77611791342497},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+1",3753.7244676260334,3874.7811845782644,3995.8032090710476]
[2024,"X+0",4,{"$f":"'Min X+0'!K10","v":286.18118058120001},{"$f":"'X+0'!K10","v":289.98207674399998},{"$f":"'Max X+0'!K10","v":293.78297290680001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+2",3712.4205882479328,3895.379937410562,4078.4677499365539]
[2024,"X+0",5,{"$f":"'Min X+0'!K11","v":335.68423803000002},{"$f":"'X+0'!K11","v":339.98498860000001},{"$f":"'Max X+0'!K11","v":344.28573916999994},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+3",3669.4471077573457,3915.0127222816377,4161.0027837862763]
[2024,"X+0",6,{"$f":"'Min X+0'!K12","v":306.48673776499999},{"$f":"'X+0'!K12","v":307.98736930000001},{"$f":"'Max X+0'!K12","v":309.48800083499998},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+4",3625.0995889073329,3933.9292415102691,4243.6100122810858]
[2024,"X+0",7,{"$f":"'Min X+0'!K13","v":370.3828666334},{"$f":"'X+0'!K13","v":371.98368250800002},{"$f":"'Max X+0'!K13","v":373.58449838260003},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+5",3579.7185285495966,3952.4168466930569,4326.5198977418922]
[2024,"X+0",8,{"$f":"'Min X+0'!K14","v":323.5829376575},{"$f":"'X+0'!K14","v":324.98375014999999},{"$f":"'Max X+0'!K14","v":326.38456264250004},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+6",3533.522480686881,3970.6297323933954,4409.8174715930145]
[2024,"X+0",9,{"$f":"'Min X+0'!K15","v":347.678512275},{"$f":"'X+0'!K15","v":348.9795355},{"$f":"'Max X+0'!K15","v":350.28055872499999},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+7",3486.9315368417315,3988.93017795368,4493.8014548396395]
[2024,"X+0",10,{"$f":"'Min X+0'!K16","v":396.37213152999999},{"$f":"'X+0'!K16","v":397.97345860000001},{"$f":"'Max X+0'!K16","v":399.57478567000004},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+8",3440.156651577387,4007.4638441320476,4578.5462917767645]
[2024,"X+0",11,{"$f":"'Min X+0'!K17","v":412.06707887749997},{"$f":"'X+0'!K17","v":413.96864655000002},{"$f":"'Max X+0'!K17","v":415.87021422250001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+9",3393.5557013074786,4026.5340833838236,4664.2947322559758]
[2024,"X+0",12,{"$f":"'Min X+0'!K18","v":424.9622076398},{"$f":"'X+0'!K18","v":426.96400727600002},{"$f":"'Max X+0'!K18","v":428.96580691220004},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+10",3347.3625698007518,4046.3133196214594,4751.1512459658807]
[2024,"X+0",13,{"$f":"'Min X+0'!K19","v":417.75675782847509},{"$f":"'X+0'!K19","v":418.9588169795},{"$f":"'Max X+0'!K19","v":420.16087613052497},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+11",3301.4937974615259,4066.5941706040544,4838.7956242919499]
[2024,"X+0",14,{"$f":"'Min X+0'!K20","v":415.75169907075002},{"$f":"'X+0'!K20","v":416.95399911499999},{"$f":"'Max X+0'!K20","v":418.15629915925001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+12",3256.5681651073301,4088.0582554493189,4927.9109207973279]
[2024,"X+0",15,{"$f":"'Min X+0'!K21","v":402.94405901840003},{"$f":"'X+0'!K21","v":403.94672287466665},{"$f":"'Max X+0'!K21","v":404.94938673093333},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+13",3212.1800737363596,4110.1794916031968,5017.8998882365877]
[2024,"X+0",16,{"$f":"'Min X+0'!K22","v":357.4388316893},{"$f":"'X+0'!K22","v":359.94174446599999},{"$f":"'Max X+0'!K22","v":362.44465724270003},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+14",3168.5678682814105,4133.1274422040906,5108.8466214673972]
[2024,"X+0",17,{"$f":"'Min X+0'!K23","v":321.33317055655004},{"$f":"'X+0'!K23","v":323.93635291099997},{"$f":"'Max X+0'!K23","v":326.53953526545001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+15",3125.8939626896295,4157.0837895000459,5200.9205867387327]
[2024,"X+0",18,{"$f":"'Min X+0'!K24","v":354.40700142282503},{"$f":"'X+0'!K24","v":357.91142992649998},{"$f":"'Max X+0'!K24","v":361.41585843017504},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+16",3084.2134013710197,4182.0248894473061,5294.0489278071509]
[2024,"X+0",19,{"$f":"'Min X+0'!K25","v":333.39539500369995},{"$f":"'X+0'!K25","v":336.90037619400005},{"$f":"'Max X+0'!K25","v":340.40535738430003},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+17",3043.3799383526534,4207.7651692377995,5387.9855163832381]
[2024,"X+0",20,{"$f":"'Min X+0'!K26","v":285.695129384675},{"$f":"'X+0'!K26","v":288.90012322350003},{"$f":"'Max X+0'!K26","v":292.10511706232501},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+18",3003.3832350106636,4234.2818361163854,5482.6892366708071]
[2024,"X+0",21,{"$f":"'Min X+0'!K27","v":277.89331992125},{"$f":"'X+0'!K27","v":280.89839992499998},{"$f":"'Max X+0'!K27","v":283.90347992875002},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+19",2964.115630355232,4261.4417107784921,5578.0043410276849]
[2024,"X+0",22,{"$f":"'Min X+0'!K28","v":291.98377493982503},{"$f":"'X+0'!K28","v":295.88930946649998},{"$f":"'Max X+0'!K28","v":299.79484399317499},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+20",2925.3395507149289,4289.0040605731983,5673.6804126580837]
[2024,"X+0",23,{"$f":"'Min X+0'!K29","v":251.80298152774998},{"$f":"'X+0'!K29","v":255.90760145500002},{"$f":"'Max X+0'!K29","v":260.01222138225},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+21",2886.8805535949632,4316.7810969918037,5769.5234894603082]
[2024,"X+0",24,{"$f":"'Min X+0'!K30","v":207.52154250584999},{"$f":"'X+0'!K30","v":211.925278577},{"$f":"'Max X+0'!K30","v":216.32901464815001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+22",2848.429015539833,4344.4527687776099,5865.1991938350275]
[2024,"X+0",25,{"$f":"'Min X+0'!K31","v":242.20669346779999},{"$f":"'X+0'!K31","v":246.91113663599998},{"$f":"'Max X+0'!K31","v":251.61557980420002},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+23",2809.7818663386433,4371.8481340467888,5960.5667186503015]
[2024,"X+0",26,{"$f":"'Min X+0'!K32","v":203.01987349987499},{"$f":"'X+0'!K32","v":207.92368904749998},{"$f":"'Max X+0'!K32","v":212.82750459512499},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+24",2770.5530351419934,4398.5778790938048,6055.2495693283763]
[2024,"X+0",27,{"$f":"'Min X+0'!K33","v":203.31934137037501},{"$f":"'X+0'!K33","v":208.9231822575},{"$f":"'Max X+0'!K33","v":214.52702314462499},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+25",2730.4958528689772,4424.4079479621205,6149.0320673760571]
[2024,"X+0",28,{"$f":"'Min X+0'!K34","v":202.51790091369998},{"$f":"'X+0'!K34","v":207.921810394},{"$f":"'Max X+0'!K34","v":213.32571987430001},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"X+26",2689.1053087546088,4448.7908630866177,6241.3380574366129]
[2024,"X+0",29,{"$f":"'Min X+0'!K35","v":247.6936720125},{"$f":"'X+0'!K35","v":254.89873525000002},{"$f":"'Max X+0'!K35","v":262.1037984875},"MČ Klánovice",null,null,null,null,null,null,null,null,null,null,null,"Celkový součet",87155.31494796573,111498.66247290082,136167.41530501025]
[2024,"X+0",30,{"$f":"'Min X+0'!K36","v":252.089123501225},{"$f":"'X+0'!K36","v":258.8944033345},{"$f":"'Max X+0'!K36","v":265.69968316777499},"MČ Klánovice"]
[2024,"X+0",31,{"$f":"'Min X+0'!K37","v":248.68233160195001},{"$f":"'X+0'!K37","v":254.88793485900001},{"$f":"'Max X+0'!K37","v":261.09353811605001},"MČ Klánovice"]
[2024,"X+0",32,{"$f":"'Min X+0'!K38","v":299.04977394954994},{"$f":"'X+0'!K38","v":305.85692757100003},{"$f":"'Max X+0'!K38","v":312.66408119245},"MČ Klánovice"]
[2024,"X+0",33,{"$f":"'Min X+0'!K39","v":249.86138587329998},{"$f":"'X+0'!K39","v":255.867986546},{"$f":"'Max X+0'!K39","v":261.87458721870001},"MČ Klánovice"]
[2024,"X+0",34,{"$f":"'Min X+0'!K40","v":254.14841402052497},{"$f":"'X+0'!K40","v":259.85563240049999},{"$f":"'Max X+0'!K40","v":265.562850780475},"MČ Klánovice"]
[2024,"X+0",35,{"$f":"'Min X+0'!K41","v":287.21846419117503},{"$f":"'X+0'!K41","v":292.8271087535},{"$f":"'Max X+0'!K41","v":298.43575331582497},"MČ Klánovice"]
[2024,"X+0",36,{"$f":"'Min X+0'!K42","v":306.89425796525001},{"$f":"'X+0'!K42","v":312.804055205},{"$f":"'Max X+0'!K42","v":318.71385244474999},"MČ Klánovice"]
[2024,"X+0",37,{"$f":"'Min X+0'!K43","v":330.85705282385004},{"$f":"'X+0'!K43","v":335.76862173699999},{"$f":"'Max X+0'!K43","v":340.68019065014994},"MČ Klánovice"]
[2024,"X+0",38,{"$f":"'Min X+0'!K44","v":321.746707786},{"$f":"'X+0'!K44","v":326.75876932},{"$f":"'Max X+0'!K44","v":331.770830854},"MČ Klánovice"]
[2024,"X+0",39,{"$f":"'Min X+0'!K45","v":366.59274138172498},{"$f":"'X+0'!K45","v":369.70737274450005},{"$f":"'Max X+0'!K45","v":372.82200410727501},"MČ Klánovice"]
[2024,"X+0",40,{"$f":"'Min X+0'!K46","v":407.92324812187502},{"$f":"'X+0'!K46","v":411.64118868750001},{"$f":"'Max X+0'!K46","v":415.35912925312499},"MČ Klánovice"]
[2024,"X+0",41,{"$f":"'Min X+0'!K47","v":368.12821658694997},{"$f":"'X+0'!K47","v":372.64592055899999},{"$f":"'Max X+0'!K47","v":377.16362453105},"MČ Klánovice"]
[2024,"X+0",42,{"$f":"'Min X+0'!K48","v":432.30939582334997},{"$f":"'X+0'!K48","v":435.53275792699998},{"$f":"'Max X+0'!K48","v":438.75612003065004},"MČ Klánovice"]
[2024,"X+0",43,{"$f":"'Min X+0'!K49","v":462.60973465019998},{"$f":"'X+0'!K49","v":466.43784252399996},{"$f":"'Max X+0'!K49","v":470.2659503978},"MČ Klánovice"]
[2024,"X+0",44,{"$f":"'Min X+0'!K50","v":465.75041722175001},{"$f":"'X+0'!K50","v":469.38134973500001},{"$f":"'Max X+0'!K50","v":473.01228224825002},"MČ Klánovice"]
[2024,"X+0",45,{"$f":"'Min X+0'!K51","v":531.66787666530001},{"$f":"'X+0'!K51","v":535.20750158600003},{"$f":"'Max X+0'!K51","v":538.74712650670006},"MČ Klánovice"]
[2024,"X+0",46,{"$f":"'Min X+0'!K52","v":534.25915306079992},{"$f":"'X+0'!K52","v":537.10395529599998},{"$f":"'Max X+0'!K52","v":539.94875753120004},"MČ Klánovice"]
[2024,"X+0",47,{"$f":"'Min X+0'!K53","v":532.76557752279996},{"$f":"'X+0'!K53","v":535.01483573600001},{"$f":"'Max X+0'!K53","v":537.26409394920006},"MČ Klánovice"]
[2024,"X+0",48,{"$f":"'Min X+0'!K54","v":524.988242404625},{"$f":"'X+0'!K54","v":526.94118324249996},{"$f":"'Max X+0'!K54","v":528.89412408037492},"MČ Klánovice"]
[2024,"X+0",49,{"$f":"'Min X+0'!K55","v":534.32707819810003},{"$f":"'X+0'!K55","v":536.78769352199993},{"$f":"'Max X+0'!K55","v":539.24830884590006},"MČ Klánovice"]
[2024,"X+0",50,{"$f":"'Min X+0'!K56","v":432.3575349441},{"$f":"'X+0'!K56","v":433.91193804199997},{"$f":"'Max X+0'!K56","v":435.46634113990001},"MČ Klánovice"]
[2024,"X+0",51,{"$f":"'Min X+0'!K57","v":422.57944494627498},{"$f":"'X+0'!K57","v":423.83756661550001},{"$f":"'Max X+0'!K57","v":425.09568828472504},"MČ Klánovice"]
[2024,"X+0",52,{"$f":"'Min X+0'!K58","v":355.53349451894996},{"$f":"'X+0'!K58","v":356.889042399},{"$f":"'Max X+0'!K58","v":358.24459027905004},"MČ Klánovice"]
[2024,"X+0",53,{"$f":"'Min X+0'!K59","v":375.44374567994998},{"$f":"'X+0'!K59","v":376.70832921900001},{"$f":"'Max X+0'!K59","v":377.97291275805003},"MČ Klánovice"]
[2024,"X+0",54,{"$f":"'Min X+0'!K60","v":326.97131879387496},{"$f":"'X+0'!K60","v":328.73458932749998},{"$f":"'Max X+0'!K60","v":330.49785986112499},"MČ Klánovice"]
[2024,"X+0",55,{"$f":"'Min X+0'!K61","v":317.95915269244995},{"$f":"'X+0'!K61","v":319.627764469},{"$f":"'Max X+0'!K61","v":321.29637624555005},"MČ Klánovice"]
[2024,"X+0",56,{"$f":"'Min X+0'!K62","v":300.17418471949998},{"$f":"'X+0'!K62","v":301.54684258999998},{"$f":"'Max X+0'!K62","v":302.91950046049999},"MČ Klánovice"]
[2024,"X+0",57,{"$f":"'Min X+0'!K63","v":283.09348590112495},{"$f":"'X+0'!K63","v":284.46998657250003},{"$f":"'Max X+0'!K63","v":285.846487243875},"MČ Klánovice"]
[2024,"X+0",58,{"$f":"'Min X+0'!K64","v":295.09647404805003},{"$f":"'X+0'!K64","v":296.18711814099998},{"$f":"'Max X+0'!K64","v":297.27776223395},"MČ Klánovice"]
[2024,"X+0",59,{"$f":"'Min X+0'!K65","v":284.01521579439998},{"$f":"'X+0'!K65","v":285.10972932800001},{"$f":"'Max X+0'!K65","v":286.20424286160005},"MČ Klánovice"]
[2024,"X+0",60,{"$f":"'Min X+0'!K66","v":261.12653270042506},{"$f":"'X+0'!K66","v":262.02526923850002},{"$f":"'Max X+0'!K66","v":262.92400577657497},"MČ Klánovice"]
[2024,"X+0",61,{"$f":"'Min X+0'!K67","v":235.93663244620001},{"$f":"'X+0'!K67","v":237.03488804400001},{"$f":"'Max X+0'!K67","v":238.13314364180002},"MČ Klánovice"]
[2024,"X+0",62,{"$f":"'Min X+0'!K68","v":213.07459666802498},{"$f":"'X+0'!K68","v":213.97580635050002},{"$f":"'Max X+0'!K68","v":214.87701603297501},"MČ Klánovice"]
[2024,"X+0",63,{"$f":"'Min X+0'!K69","v":242.62322551037499},{"$f":"'X+0'!K69","v":243.54592905750002},{"$f":"'Max X+0'!K69","v":244.46863260462501},"MČ Klánovice"]
[2024,"X+0",64,{"$f":"'Min X+0'!K70","v":227.24007641750001},{"$f":"'X+0'!K70","v":227.37150134999999},{"$f":"'Max X+0'!K70","v":227.5029262825},"MČ Klánovice"]
[2024,"X+0",65,{"$f":"'Min X+0'!K71","v":235.70201689394997},{"$f":"'X+0'!K71","v":236.04953989900002},{"$f":"'Max X+0'!K71","v":236.39706290405002},"MČ Klánovice"]
[2024,"X+0",66,{"$f":"'Min X+0'!K72","v":239.52281648774999},{"$f":"'X+0'!K72","v":240.68839665500002},{"$f":"'Max X+0'!K72","v":241.85397682224999},"MČ Klánovice"]
[2024,"X+0",67,{"$f":"'Min X+0'!K73","v":251.21479542112502},{"$f":"'X+0'!K73","v":252.10932897250001},{"$f":"'Max X+0'!K73","v":253.00386252387494},"MČ Klánovice"]
[2024,"X+0",68,{"$f":"'Min X+0'!K74","v":246.07113176250004},{"$f":"'X+0'!K74","v":246.78203024999999},{"$f":"'Max X+0'!K74","v":247.49292873749997},"MČ Klánovice"]
[2024,"X+0",69,{"$f":"'Min X+0'!K75","v":248.50491195975002},{"$f":"'X+0'!K75","v":249.24277329500001},{"$f":"'Max X+0'!K75","v":249.98063463024999},"MČ Klánovice"]
[2024,"X+0",70,{"$f":"'Min X+0'!K76","v":224.46419081775002},{"$f":"'X+0'!K76","v":225.20399125500001},{"$f":"'Max X+0'!K76","v":225.94379169224999},"MČ Klánovice"]
[2024,"X+0",71,{"$f":"'Min X+0'!K77","v":243.47145761250002},{"$f":"'X+0'!K77","v":244.44900724999999},{"$f":"'Max X+0'!K77","v":245.4265568875},"MČ Klánovice"]
[2024,"X+0",72,{"$f":"'Min X+0'!K78","v":226.27552810650002},{"$f":"'X+0'!K78","v":227.07193153},{"$f":"'Max X+0'!K78","v":227.86833495349998},"MČ Klánovice"]
[2024,"X+0",73,{"$f":"'Min X+0'!K79","v":205.03809020450001},{"$f":"'X+0'!K79","v":205.94103828999999},{"$f":"'Max X+0'!K79","v":206.84398637549998},"MČ Klánovice"]
[2024,"X+0",74,{"$f":"'Min X+0'!K80","v":199.70692055124999},{"$f":"'X+0'!K80","v":200.530400525},{"$f":"'Max X+0'!K80","v":201.35388049874999},"MČ Klánovice"]
[2024,"X+0",75,{"$f":"'Min X+0'!K81","v":204.81654653825001},{"$f":"'X+0'!K81","v":205.87290146499998},{"$f":"'Max X+0'!K81","v":206.92925639175002},"MČ Klánovice"]
[2024,"X+0",76,{"$f":"'Min X+0'!K82","v":170.39795629250003},{"$f":"'X+0'!K82","v":171.23614885000001},{"$f":"'Max X+0'!K82","v":172.07434140749999},"MČ Klánovice"]
[2024,"X+0",77,{"$f":"'Min X+0'!K83","v":175.43262147275001},{"$f":"'X+0'!K83","v":176.31678235499999},{"$f":"'Max X+0'!K83","v":177.20094323724999},"MČ Klánovice"]
[2024,"X+0",78,{"$f":"'Min X+0'!K84","v":167.25428209750001},{"$f":"'X+0'!K84","v":167.76598294999999},{"$f":"'Max X+0'!K84","v":168.27768380250001},"MČ Klánovice"]
[2024,"X+0",79,{"$f":"'Min X+0'!K85","v":139.68586695600001},{"$f":"'X+0'!K85","v":140.74844472000001},{"$f":"'Max X+0'!K85","v":141.81102248399998},"MČ Klánovice"]
[2024,"X+0",80,{"$f":"'Min X+0'!K86","v":123.08511464225001},{"$f":"'X+0'!K86","v":123.462013945},{"$f":"'Max X+0'!K86","v":123.83891324775001},"MČ Klánovice"]
[2024,"X+0",81,{"$f":"'Min X+0'!K87","v":101.67354218125},{"$f":"'X+0'!K87","v":102.02242112499999},{"$f":"'Max X+0'!K87","v":102.37130006875},"MČ Klánovice"]
[2024,"X+0",82,{"$f":"'Min X+0'!K88","v":79.504016003749996},{"$f":"'X+0'!K88","v":79.813348575000006},{"$f":"'Max X+0'!K88","v":80.122681146250002},"MČ Klánovice"]
[2024,"X+0",83,{"$f":"'Min X+0'!K89","v":57.718095303249996},{"$f":"'X+0'!K89","v":58.160090765},{"$f":"'Max X+0'!K89","v":58.602086226750004},"MČ Klánovice"]
[2024,"X+0",84,{"$f":"'Min X+0'!K90","v":59.810838950250002},{"$f":"'X+0'!K90","v":60.105560905000004},{"$f":"'Max X+0'!K90","v":60.40028285975},"MČ Klánovice"]
[2024,"X+0",85,{"$f":"'Min X+0'!K91","v":56.357030787749991},{"$f":"'X+0'!K91","v":56.673362654999998},{"$f":"'Max X+0'!K91","v":56.989694522250005},"MČ Klánovice"]
[2024,"X+0",86,{"$f":"'Min X+0'!K92","v":50.144530564500002},{"$f":"'X+0'!K92","v":50.47098149},{"$f":"'Max X+0'!K92","v":50.797432415499998},"MČ Klánovice"]
[2024,"X+0",87,{"$f":"'Min X+0'!K93","v":30.4852585625},{"$f":"'X+0'!K93","v":30.700246249999999},{"$f":"'Max X+0'!K93","v":30.915233937500002},"MČ Klánovice"]
[2024,"X+0",88,{"$f":"'Min X+0'!K94","v":38.390977282499996},{"$f":"'X+0'!K94","v":38.705692650000003},{"$f":"'Max X+0'!K94","v":39.020408017500003},"MČ Klánovice"]
[2024,"X+0",89,{"$f":"'Min X+0'!K95","v":41.881524845000001},{"$f":"'X+0'!K95","v":42.268118900000005},{"$f":"'Max X+0'!K95","v":42.654712955000001},"MČ Klánovice"]
[2024,"X+0",90,{"$f":"'Min X+0'!K96","v":8.0974007350000008},{"$f":"'X+0'!K96","v":8.1880006999999999},{"$f":"'Max X+0'!K96","v":8.2786006650000008},"MČ Klánovice"]
[2024,"X+0",91,{"$f":"'Min X+0'!K97","v":2.4316403025},{"$f":"'X+0'!K97","v":2.4587050499999998},{"$f":"'Max X+0'!K97","v":2.4857697974999997},"MČ Klánovice"]
[2024,"X+0",92,{"$f":"'Min X+0'!K98","v":3.1248827499999998},{"$f":"'X+0'!K98","v":3.1665549999999998},{"$f":"'Max X+0'!K98","v":3.2082272499999998},"MČ Klánovice"]
[2024,"X+0",93,{"$f":"'Min X+0'!K99","v":3.0357428425000004},{"$f":"'X+0'!K99","v":3.0816598500000003},{"$f":"'Max X+0'!K99","v":3.1275768575000003},"MČ Klánovice"]
[2024,"X+0",94,{"$f":"'Min X+0'!K100","v":0.74211648249999995},{"$f":"'X+0'!K100","v":0.75439665},{"$f":"'Max X+0'!K100","v":0.76667681750000005},"MČ Klánovice"]
[2024,"X+0",95,{"$f":"'Min X+0'!K101","v":2.86793809},{"$f":"'X+0'!K101","v":2.9218457999999998},{"$f":"'Max X+0'!K101","v":2.9757535099999997},"MČ Klánovice"]
[2024,"X+0",96,{"$f":"'Min X+0'!K102","v":1.3821187849999998},{"$f":"'X+0'!K102","v":1.4115416999999999},{"$f":"'Max X+0'!K102","v":1.4409646149999999},"MČ Klánovice"]
[2024,"X+0",97,{"$f":"'Min X+0'!K103","v":0.66461781999999991},{"$f":"'X+0'!K103","v":0.68058839999999998},{"$f":"'Max X+0'!K103","v":0.69655898000000005},"MČ Klánovice"]
[2024,"X+0",98,{"$f":"'Min X+0'!K104","v":0.63796041999999997},{"$f":"'X+0'!K104","v":0.65520040000000002},{"$f":"'Max X+0'!K104","v":0.67244038000000006},"MČ Klánovice"]
[2024,"X+0",99,{"$f":"'Min X+0'!K105","v":0},{"$f":"'X+0'!K105","v":0},{"$f":"'Max X+0'!K105","v":0},"MČ Klánovice"]
[2024,"X+0",100,{"$f":"'Min X+0'!K106","v":0},{"$f":"'X+0'!K106","v":0},{"$f":"'Max X+0'!K106","v":0},"MČ Klánovice"]
[2025,"X+1",0,{"$f":"'Min X+1'!K6","v":192.92982541588239},{"$f":"'X+1'!K6","v":208.36048763295679},{"$f":"'Max X+1'!K6","v":223.36998013080915},"MČ Klánovice"]
[2025,"X+1",1,{"$f":"'Min X+1'!K7","v":208.78820638194713},{"$f":"'X+1'!K7","v":217.70232724992144},{"$f":"'Max X+1'!K7","v":226.61652076261288},"MČ Klánovice"]
[2025,"X+1",2,{"$f":"'Min X+1'!K8","v":263.1364451871122},{"$f":"'X+1'!K8","v":271.93916533807004},{"$f":"'Max X+1'!K8","v":280.74191611589822},"MČ Klánovice"]
[2025,"X+1",3,{"$f":"'Min X+1'!K9","v":234.25861230837751},{"$f":"'X+1'!K9","v":242.96014918915304},{"$f":"'Max X+1'!K9","v":251.66172946609686},"MČ Klánovice"]
[2025,"X+1",4,{"$f":"'Min X+1'!K10","v":284.35502423395872},{"$f":"'X+1'!K10","v":291.95693099807477},{"$f":"'Max X+1'!K10","v":299.55886125609379},"MČ Klánovice"]
[2025,"X+1",5,{"$f":"'Min X+1'!K11","v":282.86806540358498},{"$f":"'X+1'!K11","v":290.96941800557369},{"$f":"'Max X+1'!K11","v":299.0707874168703},"MČ Klánovice"]
[2025,"X+1",6,{"$f":"'Min X+1'!K12","v":333.1695520429472},{"$f":"'X+1'!K12","v":338.97081974825142},{"$f":"'Max X+1'!K12","v":344.77210567329683},"MČ Klánovice"]
[2025,"X+1",7,{"$f":"'Min X+1'!K13","v":308.87260202684308},{"$f":"'X+1'!K13","v":311.97384560250629},{"$f":"'Max X+1'!K13","v":315.07509528714195},"MČ Klánovice"]
[2025,"X+1",8,{"$f":"'Min X+1'!K14","v":370.96326123763231},{"$f":"'X+1'!K14","v":373.96492994086384},{"$f":"'Max X+1'!K14","v":376.96660672025968},"MČ Klánovice"]
[2025,"X+1",9,{"$f":"'Min X+1'!K15","v":321.26306210798066},{"$f":"'X+1'!K15","v":323.96473924782833},{"$f":"'Max X+1'!K15","v":326.66642456841515},"MČ Klánovice"]
[2025,"X+1",10,{"$f":"'Min X+1'!K16","v":350.05386273569161},{"$f":"'X+1'!K16","v":352.95597138883596},{"$f":"'Max X+1'!K16","v":355.8580888779245},"MČ Klánovice"]
[2025,"X+1",11,{"$f":"'Min X+1'!K17","v":399.4402377715154},{"$f":"'X+1'!K17","v":402.94296096849473},{"$f":"'Max X+1'!K17","v":406.44569642781653},"MČ Klánovice"]
[2025,"X+1",12,{"$f":"'Min X+1'!K18","v":414.03007856484595},{"$f":"'X+1'!K18","v":417.93324426561537},{"$f":"'Max X+1'!K18","v":421.83642635552292},"MČ Klánovice"]
[2025,"X+1",13,{"$f":"'Min X+1'!K19","v":419.71932209584975},{"$f":"'X+1'!K19","v":422.92296719369926},{"$f":"'Max X+1'!K19","v":426.12663196225981},"MČ Klánovice"]
[2025,"X+1",14,{"$f":"'Min X+1'!K20","v":420.50773052170882},{"$f":"'X+1'!K20","v":422.9119822215136},{"$f":"'Max X+1'!K20","v":425.31624812980601},"MČ Klánovice"]
[2025,"X+1",15,{"$f":"'Min X+1'!K21","v":420.6939987839869},{"$f":"'X+1'!K21","v":422.89888816610147},{"$f":"'Max X+1'!K21","v":425.10379337769984},"MČ Klánovice"]
[2025,"X+1",16,{"$f":"'Min X+1'!K22","v":399.37532478200342},{"$f":"'X+1'!K22","v":402.88109220102808},{"$f":"'Max X+1'!K22","v":406.38687656966448},"MČ Klánovice"]
[2025,"X+1",17,{"$f":"'Min X+1'!K23","v":352.7632534336102},{"$f":"'X+1'!K23","v":357.86932548256368},{"$f":"'Max X+1'!K23","v":362.97544150074748},"MČ Klánovice"]
[2025,"X+1",18,{"$f":"'Min X+1'!K24","v":322.75141442144513},{"$f":"'X+1'!K24","v":328.85787786317701},{"$f":"'Max X+1'!K24","v":334.96440251110977},"MČ Klánovice"]
[2025,"X+1",19,{"$f":"'Min X+1'!K25","v":351.79313408850237},{"$f":"'X+1'!K25","v":358.80196396668356},{"$f":"'Max X+1'!K25","v":365.8108959328157},"MČ Klánovice"]
[2025,"X+1",20,{"$f":"'Min X+1'!K26","v":330.07674383678579},{"$f":"'X+1'!K26","v":336.78621112452686},{"$f":"'Max X+1'!K26","v":343.49579480808052},"MČ Klánovice"]
[2025,"X+1",21,{"$f":"'Min X+1'!K27","v":282.5850197507321},{"$f":"'X+1'!K27","v":288.79415224084198},{"$f":"'Max X+1'!K27","v":295.00339519741362},"MČ Klánovice"]
[2025,"X+1",22,{"$f":"'Min X+1'!K28","v":278.88645486974485},{"$f":"'X+1'!K28","v":285.79557553571073},{"$f":"'Max X+1'!K28","v":292.70480101665271},"MČ Klánovice"]
[2025,"X+1",23,{"$f":"'Min X+1'!K29","v":286.76715879970504},{"$f":"'X+1'!K29","v":294.7768516317235},{"$f":"'Max X+1'!K29","v":302.78668394816043},"MČ Klánovice"]
[2025,"X+1",24,{"$f":"'Min X+1'!K30","v":259.30849697465607},{"$f":"'X+1'!K30","v":267.81603838798964},{"$f":"'Max X+1'!K30","v":276.32373757915815},"MČ Klánovice"]
[2025,"X+1",25,{"$f":"'Min X+1'!K31","v":213.74023681406612},{"$f":"'X+1'!K31","v":222.84620223069038},{"$f":"'Max X+1'!K31","v":231.95233188272806},"MČ Klánovice"]
[2025,"X+1",26,{"$f":"'Min X+1'!K32","v":240.21090314791087},{"$f":"'X+1'!K32","v":249.81815846203818},{"$f":"'Max X+1'!K32","v":259.42558870595326},"MČ Klánovice"]
[2025,"X+1",27,{"$f":"'Min X+1'!K33","v":201.34022534046852},{"$f":"'X+1'!K33","v":211.84592707991817},{"$f":"'Max X+1'!K33","v":222.35181947713494},"MČ Klánovice"]
[2025,"X+1",28,{"$f":"'Min X+1'!K34","v":203.83778452928917},{"$f":"'X+1'!K34","v":214.84329994215574},{"$f":"'Max X+1'!K34","v":225.84903626835805},"MČ Klánovice"]
[2025,"X+1",29,{"$f":"'Min X+1'!K35","v":203.23285428136489},{"$f":"'X+1'!K35","v":215.83856092988083},{"$f":"'Max X+1'!K35","v":228.44449284553872},"MČ Klánovice"]
[2025,"X+1",30,{"$f":"'Min X+1'!K36","v":252.78114167211635},{"$f":"'X+1'!K36","v":266.78837529197972},{"$f":"'Max X+1'!K36","v":280.79592773237039},"MČ Klánovice"]
[2025,"X+1",31,{"$f":"'Min X+1'!K37","v":251.76850432536588},{"$f":"'X+1'!K37","v":264.77635459728083},{"$f":"'Max X+1'!K37","v":277.78452220235965},"MČ Klánovice"]
[2025,"X+1",32,{"$f":"'Min X+1'!K38","v":251.75667095523937},{"$f":"'X+1'!K38","v":264.76518373107996},{"$f":"'Max X+1'!K38","v":277.7740039390734},"MČ Klánovice"]
[2025,"X+1",33,{"$f":"'Min X+1'!K39","v":298.88744531263399},{"$f":"'X+1'!K39","v":311.69872836192883},{"$f":"'Max X+1'!K39","v":324.51037146194824},"MČ Klánovice"]
[2025,"X+1",34,{"$f":"'Min X+1'!K40","v":245.01304819197878},{"$f":"'X+1'!K40","v":256.72334598408509},{"$f":"'Max X+1'!K40","v":268.43398043416181},"MČ Klánovice"]
[2025,"X+1",35,{"$f":"'Min X+1'!K41","v":250.38859181018233},{"$f":"'X+1'!K41","v":261.70001131519263},{"$f":"'Max X+1'!K41","v":273.01177176584383},"MČ Klánovice"]
[2025,"X+1",36,{"$f":"'Min X+1'!K42","v":288.12523737259409},{"$f":"'X+1'!K42","v":299.63950002492322},{"$f":"'Max X+1'!K42","v":311.15412099595937},"MČ Klánovice"]
[2025,"X+1",37,{"$f":"'Min X+1'!K43","v":300.77079862735582},{"$f":"'X+1'!K43","v":311.58717917169804},{"$f":"'Max X+1'!K43","v":322.40396547766619},"MČ Klánovice"]
[2025,"X+1",38,{"$f":"'Min X+1'!K44","v":325.59751812040616},{"$f":"'X+1'!K44","v":335.51783336019832},{"$f":"'Max X+1'!K44","v":345.4385098468664},"MČ Klánovice"]
[2025,"X+1",39,{"$f":"'Min X+1'!K45","v":327.37398448900717},{"$f":"'X+1'!K45","v":335.49499533402241},{"$f":"'Max X+1'!K45","v":343.61640993030272},"MČ Klánovice"]
[2025,"X+1",40,{"$f":"'Min X+1'!K46","v":373.55189586633469},{"$f":"'X+1'!K46","v":380.37985147698839},{"$f":"'Max X+1'!K46","v":387.20809773673705},"MČ Klánovice"]
[2025,"X+1",41,{"$f":"'Min X+1'!K47","v":414.00119577670671},{"$f":"'X+1'!K47","v":422.2354712852657},{"$f":"'Max X+1'!K47","v":430.4701230726036},"MČ Klánovice"]
[2025,"X+1",42,{"$f":"'Min X+1'!K48","v":366.50943961658231},{"$f":"'X+1'!K48","v":374.24208348466766},{"$f":"'Max X+1'!K48","v":381.9752275391989},"MČ Klánovice"]
[2025,"X+1",43,{"$f":"'Min X+1'!K49","v":433.96466951072443},{"$f":"'X+1'!K49","v":441.01001399470925},{"$f":"'Max X+1'!K49","v":448.05575417548266},"MČ Klánovice"]
[2025,"X+1",44,{"$f":"'Min X+1'!K50","v":466.34851255036102},{"$f":"'X+1'!K50","v":473.80285831828093},{"$f":"'Max X+1'!K50","v":481.25772897345479},"MČ Klánovice"]
[2025,"X+1",45,{"$f":"'Min X+1'!K51","v":466.52154937124305},{"$f":"'X+1'!K51","v":473.68164452249937},{"$f":"'Max X+1'!K51","v":480.84229420924316},"MČ Klánovice"]
[2025,"X+1",46,{"$f":"'Min X+1'!K52","v":531.94792985498202},{"$f":"'X+1'!K52","v":538.32533581585676},{"$f":"'Max X+1'!K52","v":544.70334437181077},"MČ Klánovice"]
[2025,"X+1",47,{"$f":"'Min X+1'!K53","v":531.02484441234128},{"$f":"'X+1'!K53","v":536.11361784535734},{"$f":"'Max X+1'!K53","v":541.20291943787015},"MČ Klánovice"]
[2025,"X+1",48,{"$f":"'Min X+1'!K54","v":530.73588946368272},{"$f":"'X+1'!K54","v":534.9344711715853},{"$f":"'Max X+1'!K54","v":539.13349999696584},"MČ Klánovice"]
[2025,"X+1",49,{"$f":"'Min X+1'!K55","v":521.36600236765912},{"$f":"'X+1'!K55","v":525.77267358581548},{"$f":"'Max X+1'!K55","v":530.17979195659598},"MČ Klánovice"]
[2025,"X+1",50,{"$f":"'Min X+1'!K56","v":528.42580010898348},{"$f":"'X+1'!K56","v":532.44666783908247},{"$f":"'Max X+1'!K56","v":536.46818308136699},"MČ Klánovice"]
[2025,"X+1",51,{"$f":"'Min X+1'!K57","v":429.9009855366819},{"$f":"'X+1'!K57","v":432.71078376111848},{"$f":"'Max X+1'!K57","v":435.52102604150821},"MČ Klánovice"]
[2025,"X+1",52,{"$f":"'Min X+1'!K58","v":418.92192215830994},{"$f":"'X+1'!K58","v":421.54095115468482},{"$f":"'Max X+1'!K58","v":424.16035381257313},"MČ Klánovice"]
[2025,"X+1",53,{"$f":"'Min X+1'!K59","v":353.04250035461126},{"$f":"'X+1'!K59","v":355.65489698821324},{"$f":"'Max X+1'!K59","v":358.26775633771877},"MČ Klánovice"]
[2025,"X+1",54,{"$f":"'Min X+1'!K60","v":375.24170392879302},{"$f":"'X+1'!K60","v":378.27314671189731},{"$f":"'Max X+1'!K60","v":381.30505615036361},"MČ Klánovice"]
[2025,"X+1",55,{"$f":"'Min X+1'!K61","v":327.90037362695966},{"$f":"'X+1'!K61","v":331.3259166650077},{"$f":"'Max X+1'!K61","v":334.75223695340821},"MČ Klánovice"]
[2025,"X+1",56,{"$f":"'Min X+1'!K62","v":318.06004015696823},{"$f":"'X+1'!K62","v":321.09680574185103},{"$f":"'Max X+1'!K62","v":324.13437076749813},"MČ Klánovice"]
[2025,"X+1",57,{"$f":"'Min X+1'!K63","v":298.1805571134567},{"$f":"'X+1'!K63","v":300.92674265271705},{"$f":"'Max X+1'!K63","v":303.67364031846341},"MČ Klánovice"]
[2025,"X+1",58,{"$f":"'Min X+1'!K64","v":278.3175416961783},{"$f":"'X+1'!K64","v":280.77025259613572},{"$f":"'Max X+1'!K64","v":283.22379935040124},"MČ Klánovice"]
[2025,"X+1",59,{"$f":"'Min X+1'!K65","v":294.00748907497984},{"$f":"'X+1'!K65","v":296.19036661522659},{"$f":"'Max X+1'!K65","v":298.37396835823449},"MČ Klánovice"]
[2025,"X+1",60,{"$f":"'Min X+1'!K66","v":281.00340285178407},{"$f":"'X+1'!K66","v":282.99511164330755},{"$f":"'Max X+1'!K66","v":284.98763335162255},"MČ Klánovice"]
[2025,"X+1",61,{"$f":"'Min X+1'!K67","v":259.82909561922247},{"$f":"'X+1'!K67","v":261.82971936544664},{"$f":"'Max X+1'!K67","v":263.83109456743307},"MČ Klánovice"]
[2025,"X+1",62,{"$f":"'Min X+1'!K68","v":232.83883596433884},{"$f":"'X+1'!K68","v":234.83626351514522},{"$f":"'Max X+1'!K68","v":236.83471575865983},"MČ Klánovice"]
[2025,"X+1",63,{"$f":"'Min X+1'!K69","v":209.93806822192295},{"$f":"'X+1'!K69","v":211.74112021322486},{"$f":"'Max X+1'!K69","v":213.54511429957796},"MČ Klánovice"]
[2025,"X+1",64,{"$f":"'Min X+1'!K70","v":239.79266410495273},{"$f":"'X+1'!K70","v":240.84029161933927},{"$f":"'Max X+1'!K70","v":241.8889056008349},"MČ Klánovice"]
[2025,"X+1",65,{"$f":"'Min X+1'!K71","v":222.02048522770696},{"$f":"'X+1'!K71","v":222.49381801391786},{"$f":"'Max X+1'!K71","v":222.96733902042337},"MČ Klánovice"]
[2025,"X+1",66,{"$f":"'Min X+1'!K72","v":233.35945578429681},{"$f":"'X+1'!K72","v":234.86007945713996},{"$f":"'Max X+1'!K72","v":236.36131002086881},"MČ Klánovice"]
[2025,"X+1",67,{"$f":"'Min X+1'!K73","v":236.01316791846872},{"$f":"'X+1'!K73","v":238.04175536288207},{"$f":"'Max X+1'!K73","v":240.07218326324227},"MČ Klánovice"]
[2025,"X+1",68,{"$f":"'Min X+1'!K74","v":245.25800433673413},{"$f":"'X+1'!K74","v":246.84959103724748},{"$f":"'Max X+1'!K74","v":248.44269523753451},"MČ Klánovice"]
[2025,"X+1",69,{"$f":"'Min X+1'!K75","v":239.78800186924826},{"$f":"'X+1'!K75","v":241.2133959225267},{"$f":"'Max X+1'!K75","v":242.64011722824279},"MČ Klánovice"]
[2025,"X+1",70,{"$f":"'Min X+1'!K76","v":241.62571647748808},{"$f":"'X+1'!K76","v":243.10441872362861},{"$f":"'Max X+1'!K76","v":244.58465209526224},"MČ Klánovice"]
[2025,"X+1",71,{"$f":"'Min X+1'!K77","v":219.35575832041985},{"$f":"'X+1'!K77","v":221.03610173338532},{"$f":"'Max X+1'!K77","v":222.71814528924276},"MČ Klánovice"]
[2025,"X+1",72,{"$f":"'Min X+1'!K78","v":235.66222074518066},{"$f":"'X+1'!K78","v":237.41538327190986},{"$f":"'Max X+1'!K78","v":239.17102849479861},"MČ Klánovice"]
[2025,"X+1",73,{"$f":"'Min X+1'!K79","v":217.02027250763985},{"$f":"'X+1'!K79","v":218.71108049301799},{"$f":"'Max X+1'!K79","v":220.40413971553625},"MČ Klánovice"]
[2025,"X+1",74,{"$f":"'Min X+1'!K80","v":196.82141017586409},{"$f":"'X+1'!K80","v":198.5149871883234},{"$f":"'Max X+1'!K80","v":200.21148549869937},"MČ Klánovice"]
[2025,"X+1",75,{"$f":"'Min X+1'!K81","v":192.81705438435466},{"$f":"'X+1'!K81","v":194.6544670578387},{"$f":"'Max X+1'!K81","v":196.49472391928691},"MČ Klánovice"]
[2025,"X+1",76,{"$f":"'Min X+1'!K82","v":195.33336187468308},{"$f":"'X+1'!K82","v":197.22973755793248},{"$f":"'Max X+1'!K82","v":199.13012633059657},"MČ Klánovice"]
[2025,"X+1",77,{"$f":"'Min X+1'!K83","v":161.41926624763403},{"$f":"'X+1'!K83","v":163.07828325143674},{"$f":"'Max X+1'!K83","v":164.74083062034663},"MČ Klánovice"]
[2025,"X+1",78,{"$f":"'Min X+1'!K84","v":165.83776416884319},{"$f":"'X+1'!K84","v":167.18511768220472},{"$f":"'Max X+1'!K84","v":168.53660363390225},"MČ Klánovice"]
[2025,"X+1",79,{"$f":"'Min X+1'!K85","v":162.45652278662712},{"$f":"'X+1'!K85","v":164.07484295188399},{"$f":"'Max X+1'!K85","v":165.6958238492503},"MČ Klánovice"]
[2025,"X+1",80,{"$f":"'Min X+1'!K86","v":131.35803600938777},{"$f":"'X+1'!K86","v":132.75566558552177},{"$f":"'Max X+1'!K86","v":134.15944631828339},"MČ Klánovice"]
[2025,"X+1",81,{"$f":"'Min X+1'!K87","v":114.7702806731678},{"$f":"'X+1'!K87","v":115.51774827632002},{"$f":"'Max X+1'!K87","v":116.26775349690381},"MČ Klánovice"]
[2025,"X+1",82,{"$f":"'Min X+1'!K88","v":94.012146918345081},{"$f":"'X+1'!K88","v":94.699780828521625},{"$f":"'Max X+1'!K88","v":95.390022076640761},"MČ Klánovice"]
[2025,"X+1",83,{"$f":"'Min X+1'!K89","v":74.570149080860162},{"$f":"'X+1'!K89","v":75.374275510258656},{"$f":"'Max X+1'!K89","v":76.180988586808439},"MČ Klánovice"]
[2025,"X+1",84,{"$f":"'Min X+1'!K90","v":52.315727487924931},{"$f":"'X+1'!K90","v":52.974138760408103},{"$f":"'Max X+1'!K90","v":53.636634012843317},"MČ Klánovice"]
[2025,"X+1",85,{"$f":"'Min X+1'!K91","v":53.525227471189666},{"$f":"'X+1'!K91","v":54.088928848357973},{"$f":"'Max X+1'!K91","v":54.655663766518074},"MČ Klánovice"]
[2025,"X+1",86,{"$f":"'Min X+1'!K92","v":49.708942090038462},{"$f":"'X+1'!K92","v":50.305433639343278},{"$f":"'Max X+1'!K92","v":50.905566785669819},"MČ Klánovice"]
[2025,"X+1",87,{"$f":"'Min X+1'!K93","v":43.421810020753213},{"$f":"'X+1'!K93","v":44.025818355195653},{"$f":"'Max X+1'!K93","v":44.634083903714085},"MČ Klánovice"]
[2025,"X+1",88,{"$f":"'Min X+1'!K94","v":26.09297662494307},{"$f":"'X+1'!K94","v":26.487150090651312},{"$f":"'Max X+1'!K94","v":26.884320606812814},"MČ Klánovice"]
[2025,"X+1",89,{"$f":"'Min X+1'!K95","v":32.122162072610593},{"$f":"'X+1'!K95","v":32.685757871528878},{"$f":"'Max X+1'!K95","v":33.25431712830482},"MČ Klánovice"]
[2025,"X+1",90,{"$f":"'Min X+1'!K96","v":34.332766955244409},{"$f":"'X+1'!K96","v":35.011741430153663},{"$f":"'Max X+1'!K96","v":35.697424329213689},"MČ Klánovice"]
[2025,"X+1",91,{"$f":"'Min X+1'!K97","v":6.4048336691893599},{"$f":"'X+1'!K97","v":6.5578415579948848},{"$f":"'Max X+1'!K97","v":6.7126684975903839},"MČ Klánovice"]
[2025,"X+1",92,{"$f":"'Min X+1'!K98","v":1.9187437692297387},{"$f":"'X+1'!K98","v":1.9647953392106474},{"$f":"'Max X+1'!K98","v":2.0113905913876091},"MČ Klánovice"]
[2025,"X+1",93,{"$f":"'Min X+1'!K99","v":2.3722708957964418},{"$f":"'X+1'!K99","v":2.4401833790670677},{"$f":"'Max X+1'!K99","v":2.5090557049830284},"MČ Klánovice"]
[2025,"X+1",94,{"$f":"'Min X+1'!K100","v":2.2334864588988945},{"$f":"'X+1'!K100","v":2.3060151726974101},{"$f":"'Max X+1'!K100","v":2.3797029843594126},"MČ Klánovice"]
[2025,"X+1",95,{"$f":"'Min X+1'!K101","v":0.53208603184464209},{"$f":"'X+1'!K101","v":0.55105767083414248},{"$f":"'Max X+1'!K101","v":0.57036030767781365},"MČ Klánovice"]
[2025,"X+1",96,{"$f":"'Min X+1'!K102","v":1.9819155542030102},{"$f":"'X+1'!K102","v":2.06215359383493},{"$f":"'Max X+1'!K102","v":2.1439777554360244},"MČ Klánovice"]
[2025,"X+1",97,{"$f":"'Min X+1'!K103","v":0.9185807738677485},{"$f":"'X+1'!K103","v":0.9606789071362799},{"$f":"'Max X+1'!K103","v":1.0037168424404928},"MČ Klánovice"]
[2025,"X+1",98,{"$f":"'Min X+1'!K104","v":0.4239998635866844},{"$f":"'X+1'!K104","v":0.44592179191535997},{"$f":"'Max X+1'!K104","v":0.46839438520361243},"MČ Klánovice"]
[2025,"X+1",99,{"$f":"'Min X+1'!K105","v":0.3900472846744702},{"$f":"'X+1'!K105","v":0.41271217340088007},{"$f":"'Max X+1'!K105","v":0.43601510999429427},"MČ Klánovice"]
[2025,"X+1",100,{"$f":"'Min X+1'!K106","v":0},{"$f":"'X+1'!K106","v":0},{"$f":"'Max X+1'!K106","v":0},"MČ Klánovice"]
[2026,"X+2",0,{"$f":"'Min X+2'!K6","v":188.29901402388219},{"$f":"'X+2'!K6","v":207.22725813033395},{"$f":"'Max X+2'!K6","v":226.5525289363656},"MČ Klánovice"]
[2026,"X+2",1,{"$f":"'Min X+2'!K7","v":190.0003357544918},{"$f":"'X+2'!K7","v":209.33015998908536},{"$f":"'Max X+2'!K7","v":228.23909694931956},"MČ Klánovice"]
[2026,"X+2",2,{"$f":"'Min X+2'!K8","v":204.87053129264842},{"$f":"'X+2'!K8","v":218.68478251071323},{"$f":"'Max X+2'!K8","v":232.49917750002177},"MČ Klánovice"]
[2026,"X+2",3,{"$f":"'Min X+2'!K9","v":261.31295075041169},{"$f":"'X+2'!K9","v":273.91603244326478},{"$f":"'Max X+2'!K9","v":286.51922048454321},"MČ Klánovice"]
[2026,"X+2",4,{"$f":"'Min X+2'!K10","v":232.44353046613688},{"$f":"'X+2'!K10","v":244.94524497409466},{"$f":"'Max X+2'!K10","v":257.44705693106062},"MČ Klánovice"]
[2026,"X+2",5,{"$f":"'Min X+2'!K11","v":281.04192550931657},{"$f":"'X+2'!K11","v":292.94412110730127},{"$f":"'Max X+2'!K11","v":304.84637368972773},"MČ Klánovice"]
[2026,"X+2",6,{"$f":"'Min X+2'!K12","v":280.35599120926724},{"$f":"'X+2'!K12","v":289.95757818883385},{"$f":"'Max X+2'!K12","v":299.55921603542572},"MČ Klánovice"]
[2026,"X+2",7,{"$f":"'Min X+2'!K13","v":335.55396484591216},{"$f":"'X+2'!K13","v":342.95572024904732},{"$f":"'Max X+2'!K13","v":350.35751932607781},"MČ Klánovice"]
[2026,"X+2",8,{"$f":"'Min X+2'!K14","v":309.45631121430586},{"$f":"'X+2'!K14","v":313.95817653451246},{"$f":"'Max X+2'!K14","v":318.46006336424864},"MČ Klánovice"]
[2026,"X+2",9,{"$f":"'Min X+2'!K15","v":368.64050347005252},{"$f":"'X+2'!K15","v":372.94308057950781},{"$f":"'Max X+2'!K15","v":377.24568329438011},"MČ Klánovice"]
[2026,"X+2",10,{"$f":"'Min X+2'!K16","v":323.64025573053266},{"$f":"'X+2'!K16","v":327.94283623005356},{"$f":"'Max X+2'!K16","v":332.24544317561788},"MČ Klánovice"]
[2026,"X+2",11,{"$f":"'Min X+2'!K17","v":353.12561038511581},{"$f":"'X+2'!K17","v":357.92884101431849},{"$f":"'Max X+2'!K17","v":362.7321028162014},"MČ Klánovice"]
[2026,"X+2",12,{"$f":"'Min X+2'!K18","v":401.4043850919137},{"$f":"'X+2'!K18","v":406.90851484423382},{"$f":"'Max X+2'!K18","v":412.41268692938831},"MČ Klánovice"]
[2026,"X+2",13,{"$f":"'Min X+2'!K19","v":408.78807962832241},{"$f":"'X+2'!K19","v":413.89286321141776},{"$f":"'Max X+2'!K19","v":418.99770138879512},"MČ Klánovice"]
[2026,"X+2",14,{"$f":"'Min X+2'!K20","v":422.47079523427419},{"$f":"'X+2'!K20","v":426.87638252636054},{"$f":"'Max X+2'!K20","v":431.28202634784583},"MČ Klánovice"]
[2026,"X+2",15,{"$f":"'Min X+2'!K21","v":425.44912192424101},{"$f":"'X+2'!K21","v":428.85583537530027},{"$f":"'Max X+2'!K21","v":432.26259594629363},"MČ Klánovice"]
[2026,"X+2",16,{"$f":"'Min X+2'!K22","v":417.12336075072722},{"$f":"'X+2'!K22","v":421.83125274488441},{"$f":"'Max X+2'!K22","v":426.53919667633755},"MČ Klánovice"]
[2026,"X+2",17,{"$f":"'Min X+2'!K23","v":394.69024004284699},{"$f":"'X+2'!K23","v":400.79940717792613},{"$f":"'Max X+2'!K23","v":406.90865645269696},"MČ Klánovice"]
[2026,"X+2",18,{"$f":"'Min X+2'!K24","v":354.17009919888073},{"$f":"'X+2'!K24","v":362.77946322128264},{"$f":"'Max X+2'!K24","v":371.38898559645435},"MČ Klánovice"]
[2026,"X+2",19,{"$f":"'Min X+2'!K25","v":320.15168764331622},{"$f":"'X+2'!K25","v":329.76114056533356},{"$f":"'Max X+2'!K25","v":339.37083061423323},"MČ Klánovice"]
[2026,"X+2",20,{"$f":"'Min X+2'!K26","v":348.46367198573739},{"$f":"'X+2'!K26","v":358.67633926538593},{"$f":"'Max X+2'!K26","v":368.88934133737212},"MČ Klánovice"]
[2026,"X+2",21,{"$f":"'Min X+2'!K27","v":326.95205688988415},{"$f":"'X+2'!K27","v":336.6651260762228},{"$f":"'Max X+2'!K27","v":346.37854516496304},"MČ Klánovice"]
[2026,"X+2",22,{"$f":"'Min X+2'!K28","v":283.57474197329202},{"$f":"'X+2'!K28","v":293.68695765588677},{"$f":"'Max X+2'!K28","v":303.79950056994562},"MČ Klánovice"]
[2026,"X+2",23,{"$f":"'Min X+2'!K29","v":273.67898829401702},{"$f":"'X+2'!K29","v":284.69078138711438},{"$f":"'Max X+2'!K29","v":295.70292375336101},"MČ Klánovice"]
[2026,"X+2",24,{"$f":"'Min X+2'!K30","v":294.25334611709934},{"$f":"'X+2'!K30","v":306.66547904688673},{"$f":"'Max X+2'!K30","v":319.07804935723618},"MČ Klánovice"]
[2026,"X+2",25,{"$f":"'Min X+2'!K31","v":265.51085521154641},{"$f":"'X+2'!K31","v":278.7198220604821},{"$f":"'Max X+2'!K31","v":291.92926903581059},"MČ Klánovice"]
[2026,"X+2",26,{"$f":"'Min X+2'!K32","v":211.75646706243236},{"$f":"'X+2'!K32","v":225.76301939046613},{"$f":"'Max X+2'!K32","v":239.77007609724308},"MČ Klánovice"]
[2026,"X+2",27,{"$f":"'Min X+2'!K33","v":238.51545959081568},{"$f":"'X+2'!K33","v":253.72357937679052},{"$f":"'Max X+2'!K33","v":268.9322420658998},"MČ Klánovice"]
[2026,"X+2",28,{"$f":"'Min X+2'!K34","v":201.85968906002739},{"$f":"'X+2'!K34","v":217.76506373324702},{"$f":"'Max X+2'!K34","v":233.67104519561477},"MČ Klánovice"]
[2026,"X+2",29,{"$f":"'Min X+2'!K35","v":204.55324241767687},{"$f":"'X+2'!K35","v":222.75822623572395},{"$f":"'Max X+2'!K35","v":240.96388661179506},"MČ Klánovice"]
[2026,"X+2",30,{"$f":"'Min X+2'!K36","v":208.3428388217942},{"$f":"'X+2'!K36","v":227.74725413882254},{"$f":"'Max X+2'!K36","v":247.15245239685868},"MČ Klánovice"]
[2026,"X+2",31,{"$f":"'Min X+2'!K37","v":252.45878642301409},{"$f":"'X+2'!K37","v":272.66525999456724},{"$f":"'Max X+2'!K37","v":292.87271087819204},"MČ Klánovice"]
[2026,"X+2",32,{"$f":"'Min X+2'!K38","v":254.83973720251271},{"$f":"'X+2'!K38","v":274.64724782068367},{"$f":"'Max X+2'!K38","v":294.45572274938894},"MČ Klánovice"]
[2026,"X+2",33,{"$f":"'Min X+2'!K39","v":251.62057871389055},{"$f":"'X+2'!K39","v":270.62868897772518},{"$f":"'Max X+2'!K39","v":289.63779481481748},"MČ Klánovice"]
[2026,"X+2",34,{"$f":"'Min X+2'!K40","v":294.01358423003751},{"$f":"'X+2'!K40","v":312.52593488581158},{"$f":"'Max X+2'!K40","v":331.03936653264259},"MČ Klánovice"]
[2026,"X+2",35,{"$f":"'Min X+2'!K41","v":241.25682779343407},{"$f":"'X+2'!K41","v":258.56755241261556},{"$f":"'Max X+2'!K41","v":275.8793147076168},"MČ Klánovice"]
[2026,"X+2",36,{"$f":"'Min X+2'!K42","v":251.31876029431757},{"$f":"'X+2'!K42","v":268.53102403795157},{"$f":"'Max X+2'!K42","v":285.74435280318158},"MČ Klánovice"]
[2026,"X+2",37,{"$f":"'Min X+2'!K43","v":282.01527158722774},{"$f":"'X+2'!K43","v":298.43161318011221},{"$f":"'Max X+2'!K43","v":314.84910478596998},"MČ Klánovice"]
[2026,"X+2",38,{"$f":"'Min X+2'!K44","v":295.53245051536715},{"$f":"'X+2'!K44","v":311.35217321858636},{"$f":"'Max X+2'!K44","v":327.17310215545115},"MČ Klánovice"]
[2026,"X+2",39,{"$f":"'Min X+2'!K45","v":331.2180352159686},{"$f":"'X+2'!K45","v":344.24368798829289},{"$f":"'Max X+2'!K45","v":357.27049883504935},"MČ Klánovice"]
[2026,"X+2",40,{"$f":"'Min X+2'!K46","v":334.37097418320923},{"$f":"'X+2'!K46","v":346.1990878654417},{"$f":"'Max X+2'!K46","v":358.02833756422137},"MČ Klánovice"]
[2026,"X+2",41,{"$f":"'Min X+2'!K47","v":379.66955156881988},{"$f":"'X+2'!K47","v":391.00874504894784},{"$f":"'Max X+2'!K47","v":402.34892577933169},"MČ Klánovice"]
[2026,"X+2",42,{"$f":"'Min X+2'!K48","v":412.32660373091443},{"$f":"'X+2'!K48","v":423.77430155505965},{"$f":"'Max X+2'!K48","v":435.22329296380093},"MČ Klánovice"]
[2026,"X+2",43,{"$f":"'Min X+2'!K49","v":368.24443180324977},{"$f":"'X+2'!K49","v":379.78969505407144},{"$f":"'Max X+2'!K49","v":391.33641025066424},"MČ Klánovice"]
[2026,"X+2",44,{"$f":"'Min X+2'!K50","v":437.75470118025538},{"$f":"'X+2'!K50","v":448.41943348181337},{"$f":"'Max X+2'!K50","v":459.08552675612702},"MČ Klánovice"]
[2026,"X+2",45,{"$f":"'Min X+2'!K51","v":467.10627370364284},{"$f":"'X+2'!K51","v":478.08457920842545},{"$f":"'Max X+2'!K51","v":489.06454727472612},"MČ Klánovice"]
[2026,"X+2",46,{"$f":"'Min X+2'!K52","v":466.91551273409311},{"$f":"'X+2'!K52","v":476.90185431595546},{"$f":"'Max X+2'!K52","v":486.88996309541733},"MČ Klánovice"]
[2026,"X+2",47,{"$f":"'Min X+2'!K53","v":528.73650691318142},{"$f":"'X+2'!K53","v":537.35018762896925},{"$f":"'Max X+2'!K53","v":545.96565860273006},"MČ Klánovice"]
[2026,"X+2",48,{"$f":"'Min X+2'!K54","v":528.99528772477174},{"$f":"'X+2'!K54","v":536.02758624374496},{"$f":"'Max X+2'!K54","v":543.0614381436892},"MČ Klánovice"]
[2026,"X+2",49,{"$f":"'Min X+2'!K55","v":527.09381291352508},{"$f":"'X+2'!K55","v":533.742139894621},{"$f":"'Max X+2'!K55","v":540.39185309888762},"MČ Klánovice"]
[2026,"X+2",50,{"$f":"'Min X+2'!K56","v":515.52147945822571},{"$f":"'X+2'!K56","v":521.48074964730108},{"$f":"'Max X+2'!K56","v":527.44160840594486},"MČ Klánovice"]
[2026,"X+2",51,{"$f":"'Min X+2'!K57","v":525.68109948258643},{"$f":"'X+2'!K57","v":530.96382891317148},{"$f":"'Max X+2'!K57","v":536.24837344083448},"MČ Klánovice"]
[2026,"X+2",52,{"$f":"'Min X+2'!K58","v":426.20282917729094},{"$f":"'X+2'!K58","v":430.37050935224971},{"$f":"'Max X+2'!K58","v":434.53950179489925},"MČ Klánovice"]
[2026,"X+2",53,{"$f":"'Min X+2'!K59","v":416.21884580967469},{"$f":"'X+2'!K59","v":420.10063624930365},{"$f":"'Max X+2'!K59","v":423.9836803962304},"MČ Klánovice"]
[2026,"X+2",54,{"$f":"'Min X+2'!K60","v":352.91252504029956},{"$f":"'X+2'!K60","v":357.28322821365225},{"$f":"'Max X+2'!K60","v":361.65537098331328},"MČ Klánovice"]
[2026,"X+2",55,{"$f":"'Min X+2'!K61","v":375.97951226156363},{"$f":"'X+2'!K61","v":380.67714772674663},{"$f":"'Max X+2'!K61","v":385.37654372921168},"MČ Klánovice"]
[2026,"X+2",56,{"$f":"'Min X+2'!K62","v":327.96808970018628},{"$f":"'X+2'!K62","v":332.75479807870101},{"$f":"'Max X+2'!K62","v":337.54393593710779},"MČ Klánovice"]
[2026,"X+2",57,{"$f":"'Min X+2'!K63","v":315.98557162630703},{"$f":"'X+2'!K63","v":320.39088180831936},{"$f":"'Max X+2'!K63","v":324.79858230261266},"MČ Klánovice"]
[2026,"X+2",58,{"$f":"'Min X+2'!K64","v":293.30831502251021},{"$f":"'X+2'!K64","v":297.12739450081312},{"$f":"'Max X+2'!K64","v":300.94880775186061},"MČ Klánovice"]
[2026,"X+2",59,{"$f":"'Min X+2'!K65","v":277.37003991007003},{"$f":"'X+2'!K65","v":280.89903122728469},{"$f":"'Max X+2'!K65","v":284.43049817098199},"MČ Klánovice"]
[2026,"X+2",60,{"$f":"'Min X+2'!K66","v":290.87973225246515},{"$f":"'X+2'!K66","v":293.95722904783645},{"$f":"'Max X+2'!K66","v":297.0370669299665},"MČ Klánovice"]
[2026,"X+2",61,{"$f":"'Min X+2'!K67","v":279.55233476937696},{"$f":"'X+2'!K67","v":282.64415295776837},{"$f":"'Max X+2'!K67","v":285.73843762773396},"MČ Klánovice"]
[2026,"X+2",62,{"$f":"'Min X+2'!K68","v":256.47171353232443},{"$f":"'X+2'!K68","v":259.37540712737746},{"$f":"'Max X+2'!K68","v":262.28171565818002},"MČ Klánovice"]
[2026,"X+2",63,{"$f":"'Min X+2'!K69","v":229.51187131086266},{"$f":"'X+2'!K69","v":232.40880964283559},{"$f":"'Max X+2'!K69","v":235.30884329544784},"MČ Klánovice"]
[2026,"X+2",64,{"$f":"'Min X+2'!K70","v":207.37359227752299},{"$f":"'X+2'!K70","v":209.27864571620441},{"$f":"'Max X+2'!K70","v":211.1866411631444},"MČ Klánovice"]
[2026,"X+2",65,{"$f":"'Min X+2'!K71","v":234.49356632802952},{"$f":"'X+2'!K71","v":235.87606310867744},{"$f":"'Max X+2'!K71","v":237.26080431777783},"MČ Klánovice"]
[2026,"X+2",66,{"$f":"'Min X+2'!K72","v":219.76688703397599},{"$f":"'X+2'!K72","v":221.38703317390136},{"$f":"'Max X+2'!K72","v":223.00817644756125},"MČ Klánovice"]
[2026,"X+2",67,{"$f":"'Min X+2'!K73","v":229.99504160804261},{"$f":"'X+2'!K73","v":232.34531680667635},{"$f":"'Max X+2'!K73","v":234.69867176188853},"MČ Klánovice"]
[2026,"X+2",68,{"$f":"'Min X+2'!K74","v":230.35504303274212},{"$f":"'X+2'!K74","v":233.0467135830383},{"$f":"'Max X+2'!K74","v":235.74368286497472},"MČ Klánovice"]
[2026,"X+2",69,{"$f":"'Min X+2'!K75","v":238.94651312986718},{"$f":"'X+2'!K75","v":241.23741124965954},{"$f":"'Max X+2'!K75","v":243.53277744530772},"MČ Klánovice"]
[2026,"X+2",70,{"$f":"'Min X+2'!K76","v":233.13628687550323},{"$f":"'X+2'!K76","v":235.277578057771},{"$f":"'Max X+2'!K76","v":237.42310988151556},"MČ Klánovice"]
[2026,"X+2",71,{"$f":"'Min X+2'!K77","v":236.14457247034136},{"$f":"'X+2'!K77","v":238.56463939735363},{"$f":"'Max X+2'!K77","v":240.989593434113},"MČ Klánovice"]
[2026,"X+2",72,{"$f":"'Min X+2'!K78","v":212.00850966825561},{"$f":"'X+2'!K78","v":214.42448689002981},{"$f":"'Max X+2'!K78","v":216.84639984530739},"MČ Klánovice"]
[2026,"X+2",73,{"$f":"'Min X+2'!K79","v":226.30638548673193},{"$f":"'X+2'!K79","v":228.93210280190499},{"$f":"'Max X+2'!K79","v":231.56514557546922},"MČ Klánovice"]
[2026,"X+2",74,{"$f":"'Min X+2'!K80","v":208.48543933355666},{"$f":"'X+2'!K80","v":210.95753507897345},{"$f":"'Max X+2'!K80","v":213.43717994303938},"MČ Klánovice"]
[2026,"X+2",75,{"$f":"'Min X+2'!K81","v":190.01442633575539},{"$f":"'X+2'!K81","v":192.68701552304466},{"$f":"'Max X+2'!K81","v":195.36836125291592},"MČ Klánovice"]
[2026,"X+2",76,{"$f":"'Min X+2'!K82","v":183.65847550507999},{"$f":"'X+2'!K82","v":186.29053384899308},{"$f":"'Max X+2'!K82","v":188.93233061977315},"MČ Klánovice"]
[2026,"X+2",77,{"$f":"'Min X+2'!K83","v":185.40645934456256},{"$f":"'X+2'!K83","v":188.12456043294233},{"$f":"'Max X+2'!K83","v":190.85445902596081},"MČ Klánovice"]
[2026,"X+2",78,{"$f":"'Min X+2'!K84","v":152.45369419194145},{"$f":"'X+2'!K84","v":154.50973380519588},{"$f":"'Max X+2'!K84","v":156.57689015204892},"MČ Klánovice"]
[2026,"X+2",79,{"$f":"'Min X+2'!K85","v":161.19137450405421},{"$f":"'X+2'!K85","v":163.59489882059961},{"$f":"'Max X+2'!K85","v":166.00932463948965},"MČ Klánovice"]
[2026,"X+2",80,{"$f":"'Min X+2'!K86","v":152.58433718029116},{"$f":"'X+2'!K86","v":154.57841608262848},{"$f":"'Max X+2'!K86","v":156.58443616202291},"MČ Klánovice"]
[2026,"X+2",81,{"$f":"'Min X+2'!K87","v":122.59449781386314},{"$f":"'X+2'!K87","v":124.31828079951219},{"$f":"'Max X+2'!K87","v":126.05693518013467},"MČ Klánovice"]
[2026,"X+2",82,{"$f":"'Min X+2'!K88","v":106.08130443858477},{"$f":"'X+2'!K88","v":107.18635039232626},{"$f":"'Max X+2'!K88","v":108.29936392356832},"MČ Klánovice"]
[2026,"X+2",83,{"$f":"'Min X+2'!K89","v":87.867384059325701},{"$f":"'X+2'!K89","v":89.075908075106724},{"$f":"'Max X+2'!K89","v":90.292568349156738},"MČ Klánovice"]
[2026,"X+2",84,{"$f":"'Min X+2'!K90","v":67.48705223604999},{"$f":"'X+2'!K90","v":68.553427573408243},{"$f":"'Max X+2'!K90","v":69.629656792138505},"MČ Klánovice"]
[2026,"X+2",85,{"$f":"'Min X+2'!K91","v":46.827320649991862},{"$f":"'X+2'!K91","v":47.679208755596164},{"$f":"'Max X+2'!K91","v":48.541556311343967},"MČ Klánovice"]
[2026,"X+2",86,{"$f":"'Min X+2'!K92","v":47.230511335464882},{"$f":"'X+2'!K92","v":48.029225639046359},{"$f":"'Max X+2'!K92","v":48.837107605121702},"MČ Klánovice"]
[2026,"X+2",87,{"$f":"'Min X+2'!K93","v":43.160846283696344},{"$f":"'X+2'!K93","v":43.992693714061147},{"$f":"'Max X+2'!K93","v":44.835375357089433},"MČ Klánovice"]
[2026,"X+2",88,{"$f":"'Min X+2'!K94","v":36.946497280650867},{"$f":"'X+2'!K94","v":37.771474054458565},{"$f":"'Max X+2'!K94","v":38.608850255520132},"MČ Klánovice"]
[2026,"X+2",89,{"$f":"'Min X+2'!K95","v":21.90332344089601},{"$f":"'X+2'!K95","v":22.435919950462711},{"$f":"'Max X+2'!K95","v":22.977174297365899},"MČ Klánovice"]
[2026,"X+2",90,{"$f":"'Min X+2'!K96","v":26.30395480132076},{"$f":"'X+2'!K96","v":27.046239422624371},{"$f":"'Max X+2'!K96","v":27.802491278323288},"MČ Klánovice"]
[2026,"X+2",91,{"$f":"'Min X+2'!K97","v":27.484472761619767},{"$f":"'X+2'!K97","v":28.359431615216295},{"$f":"'Max X+2'!K97","v":29.25287856884129},"MČ Klánovice"]
[2026,"X+2",92,{"$f":"'Min X+2'!K98","v":4.9372795896039436},{"$f":"'X+2'!K98","v":5.1265450702990769},{"$f":"'Max X+2'!K98","v":5.3206099058637033},"MČ Klánovice"]
[2026,"X+2",93,{"$f":"'Min X+2'!K99","v":1.4701661894035734},{"$f":"'X+2'!K99","v":1.5273250118359043},{"$f":"'Max X+2'!K99","v":1.5859378743611086},"MČ Klánovice"]
[2026,"X+2",94,{"$f":"'Min X+2'!K100","v":1.7458115387571174},{"$f":"'X+2'!K100","v":1.8264215730858315},{"$f":"'Max X+2'!K100","v":1.9094740050790655},"MČ Klánovice"]
[2026,"X+2",95,{"$f":"'Min X+2'!K101","v":1.5892143088194939},{"$f":"'X+2'!K101","v":1.6724539834693943},{"$f":"'Max X+2'!K101","v":1.758545756404122},"MČ Klánovice"]
[2026,"X+2",96,{"$f":"'Min X+2'!K102","v":0.36770304992429403},{"$f":"'X+2'!K102","v":0.38892044074363297},{"$f":"'Max X+2'!K102","v":0.41093451058212116},"MČ Klánovice"]
[2026,"X+2",97,{"$f":"'Min X+2'!K103","v":1.3172163950584963},{"$f":"'X+2'!K103","v":1.4034778149823648},{"$f":"'Max X+2'!K103","v":1.4934069584692065},"MČ Klánovice"]
[2026,"X+2",98,{"$f":"'Min X+2'!K104","v":0.58601817630059383},{"$f":"'X+2'!K104","v":0.62943720422725347},{"$f":"'Max X+2'!K104","v":0.67493973494308501},"MČ Klánovice"]
[2026,"X+2",99,{"$f":"'Min X+2'!K105","v":0.25923237603726579},{"$f":"'X+2'!K105","v":0.28088711775542746},{"$f":"'Max X+2'!K105","v":0.30371024028221338},"MČ Klánovice"]
[2026,"X+2",100,{"$f":"'Min X+2'!K106","v":0},{"$f":"'X+2'!K106","v":0},{"$f":"'Max X+2'!K106","v":2.1800755499714719E-2},"MČ Klánovice"]
[2027,"X+3",0,{"$f":"'Min X+3'!K6","v":185.76918279204034},{"$f":"'X+3'!K6","v":208.44887877548894},{"$f":"'Max X+3'!K6","v":231.91470103127895},"MČ Klánovice"]
[2027,"X+3",1,{"$f":"'Min X+3'!K7","v":185.37023186909062},{"$f":"'X+3'!K7","v":208.19709537933156},{"$f":"'Max X+3'!K7","v":231.42120582588868},"MČ Klánovice"]
[2027,"X+3",2,{"$f":"'Min X+3'!K8","v":186.08446362199868},{"$f":"'X+3'!K8","v":210.31350402951063},{"$f":"'Max X+3'!K8","v":234.12184292419039},"MČ Klánovice"]
[2027,"X+3",3,{"$f":"'Min X+3'!K9","v":203.05144986658172},{"$f":"'X+3'!K9","v":220.6653994455429},{"$f":"'Max X+3'!K9","v":238.27961381127312},"MČ Klánovice"]
[2027,"X+3",4,{"$f":"'Min X+3'!K10","v":259.49621049824464},{"$f":"'X+3'!K10","v":275.89931342304885},{"$f":"'Max X+3'!K10","v":292.30260028204873},"MČ Klánovice"]
[2027,"X+3",5,{"$f":"'Min X+3'!K11","v":229.13275195743807},{"$f":"'X+3'!K11","v":245.93443130418328},{"$f":"'Max X+3'!K11","v":262.73626293840186},"MČ Klánovice"]
[2027,"X+3",6,{"$f":"'Min X+3'!K12","v":278.52982535873059},{"$f":"'X+3'!K12","v":291.93210014952103},{"$f":"'Max X+3'!K12","v":305.33448162299635},"MČ Klánovice"]
[2027,"X+3",7,{"$f":"'Min X+3'!K13","v":282.74311039993285},{"$f":"'X+3'!K13","v":293.94488736617825},{"$f":"'Max X+3'!K13","v":305.14675753573306},"MČ Klánovice"]
[2027,"X+3",8,{"$f":"'Min X+3'!K14","v":336.1361699012773},{"$f":"'X+3'!K14","v":344.9384006629744},{"$f":"'Max X+3'!K14","v":353.74071229842133},"MČ Klánovice"]
[2027,"X+3",9,{"$f":"'Min X+3'!K15","v":307.13728569405112},{"$f":"'X+3'!K15","v":312.93979236803841},{"$f":"'Max X+3'!K15","v":318.74234701268915},"MČ Klánovice"]
[2027,"X+3",10,{"$f":"'Min X+3'!K16","v":371.01442041877397},{"$f":"'X+3'!K16","v":376.91794914083869},{"$f":"'Max X+3'!K16","v":382.82153251042666},"MČ Klánovice"]
[2027,"X+3",11,{"$f":"'Min X+3'!K17","v":326.71409113966507},{"$f":"'X+3'!K17","v":332.9175869573541},{"$f":"'Max X+3'!K17","v":339.12114228060221},"MČ Klánovice"]
[2027,"X+3",12,{"$f":"'Min X+3'!K18","v":355.0938122085247},{"$f":"'X+3'!K18","v":361.8981437948018},{"$f":"'Max X+3'!K18","v":368.70254787533338},"MČ Klánovice"]
[2027,"X+3",13,{"$f":"'Min X+3'!K19","v":396.16368436457822},{"$f":"'X+3'!K19","v":402.86921549106091},{"$f":"'Max X+3'!K19","v":409.57484262194498},"MČ Klánovice"]
[2027,"X+3",14,{"$f":"'Min X+3'!K20","v":411.54053503817437},{"$f":"'X+3'!K20","v":417.84700081996539},{"$f":"'Max X+3'!K20","v":424.15357937295857},"MČ Klánovice"]
[2027,"X+3",15,{"$f":"'Min X+3'!K21","v":427.41297962082808},{"$f":"'X+3'!K21","v":432.82072114249866},{"$f":"'Max X+3'!K21","v":438.22857907542254},"MČ Klánovice"]
[2027,"X+3",16,{"$f":"'Min X+3'!K22","v":421.87730301654415},{"$f":"'X+3'!K22","v":427.78686442894997},{"$f":"'Max X+3'!K22","v":433.69653015190687},"MČ Klánovice"]
[2027,"X+3",17,{"$f":"'Min X+3'!K23","v":412.43626602998404},{"$f":"'X+3'!K23","v":419.74741708428257},{"$f":"'Max X+3'!K23","v":427.05870889566927},"MČ Klánovice"]
[2027,"X+3",18,{"$f":"'Min X+3'!K24","v":396.08509829977248},{"$f":"'X+3'!K24","v":405.69786142283715},{"$f":"'Max X+3'!K24","v":415.31084774014948},"MČ Klánovice"]
[2027,"X+3",19,{"$f":"'Min X+3'!K25","v":351.55600829210027},{"$f":"'X+3'!K25","v":363.66841300757437},{"$f":"'Max X+3'!K25","v":375.78121524623674},"MČ Klánovice"]
[2027,"X+3",20,{"$f":"'Min X+3'!K26","v":316.83865339605489},{"$f":"'X+3'!K26","v":329.65032162204568},{"$f":"'Max X+3'!K26","v":342.4625436076517},"MČ Klánovice"]
[2027,"X+3",21,{"$f":"'Min X+3'!K27","v":345.32757512966765},{"$f":"'X+3'!K27","v":358.54315720001426},{"$f":"'Max X+3'!K27","v":371.75943051806769},"MČ Klánovice"]
[2027,"X+3",22,{"$f":"'Min X+3'!K28","v":327.92694637214311},{"$f":"'X+3'!K28","v":341.54255775323253},{"$f":"'Max X+3'!K28","v":355.15886042838639},"MČ Klánovice"]
[2027,"X+3",23,{"$f":"'Min X+3'!K29","v":278.36394101470904},{"$f":"'X+3'!K29","v":292.57786550554465},{"$f":"'Max X+3'!K29","v":306.79247383053303},"MČ Klánovice"]
[2027,"X+3",24,{"$f":"'Min X+3'!K30","v":281.1741320085136},{"$f":"'X+3'!K30","v":296.58688267260095},{"$f":"'Max X+3'!K30","v":312.00038602069469},"MČ Klánovice"]
[2027,"X+3",25,{"$f":"'Min X+3'!K31","v":300.43662067133187},{"$f":"'X+3'!K31","v":317.54967667568667},{"$f":"'Max X+3'!K31","v":334.66363340240162},"MČ Klánovice"]
[2027,"X+3",26,{"$f":"'Min X+3'!K32","v":263.51037140147179},{"$f":"'X+3'!K32","v":281.61913215014778},{"$f":"'Max X+3'!K32","v":299.72887192436656},"MČ Klánovice"]
[2027,"X+3",27,{"$f":"'Min X+3'!K33","v":210.07314252385532},{"$f":"'X+3'!K33","v":229.67830796808437},{"$f":"'Max X+3'!K33","v":249.28451305208972},"MČ Klánovice"]
[2027,"X+3",28,{"$f":"'Min X+3'!K34","v":239.01878748039337},{"$f":"'X+3'!K34","v":259.62552720656879},{"$f":"'Max X+3'!K34","v":280.23340795594839},"MČ Klánovice"]
[2027,"X+3",29,{"$f":"'Min X+3'!K35","v":202.5762003462751},{"$f":"'X+3'!K35","v":225.67895690665392},{"$f":"'Max X+3'!K35","v":248.78297936644117},"MČ Klánovice"]
[2027,"X+3",30,{"$f":"'Min X+3'!K36","v":209.66372384444014},{"$f":"'X+3'!K36","v":234.66494627904558},{"$f":"'Max X+3'!K36","v":259.66764737704335},"MČ Klánovice"]
[2027,"X+3",31,{"$f":"'Min X+3'!K37","v":208.04453803819177},{"$f":"'X+3'!K37","v":233.64449031211882},{"$f":"'Max X+3'!K37","v":259.24613954364844},"MČ Klánovice"]
[2027,"X+3",32,{"$f":"'Min X+3'!K38","v":255.52821162102478},{"$f":"'X+3'!K38","v":282.53077981203},{"$f":"'Max X+3'!K38","v":309.53533712590456},"MČ Klánovice"]
[2027,"X+3",33,{"$f":"'Min X+3'!K39","v":254.70039468947692},{"$f":"'X+3'!K39","v":280.50403069409822},{"$f":"'Max X+3'!K39","v":306.30968147547435},"MČ Klánovice"]
[2027,"X+3",34,{"$f":"'Min X+3'!K40","v":246.7747314177214},{"$f":"'X+3'!K40","v":271.47907134804166},{"$f":"'Max X+3'!K40","v":296.18547781737459},"MČ Klánovice"]
[2027,"X+3",35,{"$f":"'Min X+3'!K41","v":290.22985374109464},{"$f":"'X+3'!K41","v":314.33982762758285},{"$f":"'Max X+3'!K41","v":338.45199442352549},"MČ Klánovice"]
[2027,"X+3",36,{"$f":"'Min X+3'!K42","v":242.19099050241471},{"$f":"'X+3'!K42","v":265.39850219215737},{"$f":"'Max X+3'!K42","v":288.60816187482521},"MČ Klánovice"]
[2027,"X+3",37,{"$f":"'Min X+3'!K43","v":245.23407528537268},{"$f":"'X+3'!K43","v":267.34327089017518},{"$f":"'Max X+3'!K43","v":289.45471704084025},"MČ Klánovice"]
[2027,"X+3",38,{"$f":"'Min X+3'!K44","v":276.79154284440608},{"$f":"'X+3'!K44","v":298.20634759491935},{"$f":"'Max X+3'!K44","v":319.6235205561174},"MČ Klánovice"]
[2027,"X+3",39,{"$f":"'Min X+3'!K45","v":301.17605810828138},{"$f":"'X+3'!K45","v":320.09523453765593},{"$f":"'Max X+3'!K45","v":339.01689176735317},"MČ Klánovice"]
[2027,"X+3",40,{"$f":"'Min X+3'!K46","v":338.20757433410586},{"$f":"'X+3'!K46","v":354.9363769672147},{"$f":"'Max X+3'!K46","v":371.66750005232575},"MČ Klánovice"]
[2027,"X+3",41,{"$f":"'Min X+3'!K47","v":340.53036930917392},{"$f":"'X+3'!K47","v":356.86286556510993},{"$f":"'Max X+3'!K47","v":373.19768038259224},"MČ Klánovice"]
[2027,"X+3",42,{"$f":"'Min X+3'!K48","v":378.03915230861492},{"$f":"'X+3'!K48","v":392.58610773881668},{"$f":"'Max X+3'!K48","v":407.13532261933295},"MČ Klánovice"]
[2027,"X+3",43,{"$f":"'Min X+3'!K49","v":413.99928672808812},{"$f":"'X+3'!K49","v":429.25791321459542},{"$f":"'Max X+3'!K49","v":444.51924982373708},"MČ Klánovice"]
[2027,"X+3",44,{"$f":"'Min X+3'!K50","v":372.12308801916845},{"$f":"'X+3'!K50","v":387.27731374727875},{"$f":"'Max X+3'!K50","v":402.43457572724753},"MČ Klánovice"]
[2027,"X+3",45,{"$f":"'Min X+3'!K51","v":438.56986080160846},{"$f":"'X+3'!K51","v":452.75092008685505},{"$f":"'Max X+3'!K51","v":466.93496666045979},"MČ Klánovice"]
[2027,"X+3",46,{"$f":"'Min X+3'!K52","v":467.48529261205192},{"$f":"'X+3'!K52","v":481.28411016344808},{"$f":"'Max X+3'!K52","v":495.08644561627216},"MČ Klánovice"]
[2027,"X+3",47,{"$f":"'Min X+3'!K53","v":463.82903470056385},{"$f":"'X+3'!K53","v":476.03900941839936},{"$f":"'Max X+3'!K53","v":488.2526059557992},"MČ Klánovice"]
[2027,"X+3",48,{"$f":"'Min X+3'!K54","v":526.73200774170004},{"$f":"'X+3'!K54","v":537.28077951544515},{"$f":"'Max X+3'!K54","v":547.8330881778403},"MČ Klánovice"]
[2027,"X+3",49,{"$f":"'Min X+3'!K55","v":525.35330841262135},{"$f":"'X+3'!K55","v":534.82896249043506},{"$f":"'Max X+3'!K55","v":544.30774498924779},"MČ Klánovice"]
[2027,"X+3",50,{"$f":"'Min X+3'!K56","v":521.22712089111849},{"$f":"'X+3'!K56","v":529.4236374472539},{"$f":"'Max X+3'!K56","v":537.62322577053465},"MČ Klánovice"]
[2027,"X+3",51,{"$f":"'Min X+3'!K57","v":512.84074248896877},{"$f":"'X+3'!K57","v":520.05332783231654},{"$f":"'Max X+3'!K57","v":527.26921662294308},"MČ Klánovice"]
[2027,"X+3",52,{"$f":"'Min X+3'!K58","v":521.66162872531163},{"$f":"'X+3'!K58","v":528.30939399400336},{"$f":"'Max X+3'!K58","v":534.96065257968689},"MČ Klánovice"]
[2027,"X+3",53,{"$f":"'Min X+3'!K59","v":423.45402161503853},{"$f":"'X+3'!K59","v":428.88110536112822},{"$f":"'Max X+3'!K59","v":434.31093146203034},"MČ Klánovice"]
[2027,"X+3",54,{"$f":"'Min X+3'!K60","v":415.85400431006929},{"$f":"'X+3'!K60","v":421.50060457084339},{"$f":"'Max X+3'!K60","v":427.14990038889187},"MČ Klánovice"]
[2027,"X+3",55,{"$f":"'Min X+3'!K61","v":353.7297823932841},{"$f":"'X+3'!K61","v":359.75725404061052},{"$f":"'Max X+3'!K61","v":365.78801888580614},"MČ Klánovice"]
[2027,"X+3",56,{"$f":"'Min X+3'!K62","v":375.83653518365014},{"$f":"'X+3'!K62","v":381.89961076092123},{"$f":"'Max X+3'!K62","v":387.96667014804598},"MČ Klánovice"]
[2027,"X+3",57,{"$f":"'Min X+3'!K63","v":325.85701653515503},{"$f":"'X+3'!K63","v":332.00455897701693},{"$f":"'Max X+3'!K63","v":338.15705779197572},"MČ Klánovice"]
[2027,"X+3",58,{"$f":"'Min X+3'!K64","v":311.02399763739515},{"$f":"'X+3'!K64","v":316.49666841218436},{"$f":"'Max X+3'!K64","v":321.97431931542172},"MČ Klánovice"]
[2027,"X+3",59,{"$f":"'Min X+3'!K65","v":292.25408546622282},{"$f":"'X+3'!K65","v":297.14573411337017},{"$f":"'Max X+3'!K65","v":302.04222532383977},"MČ Klánovice"]
[2027,"X+3",60,{"$f":"'Min X+3'!K66","v":274.39956665836223},{"$f":"'X+3'!K66","v":278.80551208176837},{"$f":"'Max X+3'!K66","v":283.21655346560851},"MČ Klánovice"]
[2027,"X+3",61,{"$f":"'Min X+3'!K67","v":289.29957241185764},{"$f":"'X+3'!K67","v":293.47425873388573},{"$f":"'Max X+3'!K67","v":297.65383279173369},"MČ Klánovice"]
[2027,"X+3",62,{"$f":"'Min X+3'!K68","v":276.02460349678188},{"$f":"'X+3'!K68","v":280.01744506133025},{"$f":"'Max X+3'!K68","v":284.01561527795377},"MČ Klánovice"]
[2027,"X+3",63,{"$f":"'Min X+3'!K69","v":252.85854715969413},{"$f":"'X+3'!K69","v":256.66588064614371},{"$f":"'Max X+3'!K69","v":260.47883182234699},"MČ Klánovice"]
[2027,"X+3",64,{"$f":"'Min X+3'!K70","v":226.73785690537645},{"$f":"'X+3'!K70","v":229.73414744434507},{"$f":"'Max X+3'!K70","v":232.73676923369922},"MČ Klánovice"]
[2027,"X+3",65,{"$f":"'Min X+3'!K71","v":202.36908275765754},{"$f":"'X+3'!K71","v":204.58387526144878},{"$f":"'Max X+3'!K71","v":206.80395099584896},"MČ Klánovice"]
[2027,"X+3",66,{"$f":"'Min X+3'!K72","v":232.1503394236239},{"$f":"'X+3'!K72","v":234.67205431221657},{"$f":"'Max X+3'!K72","v":237.19797962114228},"MČ Klánovice"]
[2027,"X+3",67,{"$f":"'Min X+3'!K73","v":216.50349037104218},{"$f":"'X+3'!K73","v":218.96625242717096},{"$f":"'Max X+3'!K73","v":221.43269990771427},"MČ Klánovice"]
[2027,"X+3",68,{"$f":"'Min X+3'!K74","v":224.49301795782245},{"$f":"'X+3'!K74","v":227.49214848187532},{"$f":"'Max X+3'!K74","v":230.49847047373149},"MČ Klánovice"]
[2027,"X+3",69,{"$f":"'Min X+3'!K75","v":224.36618227233521},{"$f":"'X+3'!K75","v":227.72070591167918},{"$f":"'Max X+3'!K75","v":231.08551155450016},"MČ Klánovice"]
[2027,"X+3",70,{"$f":"'Min X+3'!K76","v":232.26632928302433},{"$f":"'X+3'!K76","v":235.25650573446615},{"$f":"'Max X+3'!K76","v":238.25579243307396},"MČ Klánovice"]
[2027,"X+3",71,{"$f":"'Min X+3'!K77","v":227.89879231559587},{"$f":"'X+3'!K77","v":230.95489579363817},{"$f":"'Max X+3'!K77","v":234.020026173563},"MČ Klánovice"]
[2027,"X+3",72,{"$f":"'Min X+3'!K78","v":228.39337847827909},{"$f":"'X+3'!K78","v":231.54959361216288},{"$f":"'Max X+3'!K78","v":234.71671920167751},"MČ Klánovice"]
[2027,"X+3",73,{"$f":"'Min X+3'!K79","v":203.15941745572201},{"$f":"'X+3'!K79","v":206.40492938045242},{"$f":"'Max X+3'!K79","v":209.66300763714111},"MČ Klánovice"]
[2027,"X+3",74,{"$f":"'Min X+3'!K80","v":217.65283617159866},{"$f":"'X+3'!K80","v":221.03701310041842},{"$f":"'Max X+3'!K80","v":224.43649940940995},"MČ Klánovice"]
[2027,"X+3",75,{"$f":"'Min X+3'!K81","v":201.33417002668841},{"$f":"'X+3'!K81","v":204.77509287321857},{"$f":"'Max X+3'!K81","v":208.23189466427149},"MČ Klánovice"]
[2027,"X+3",76,{"$f":"'Min X+3'!K82","v":180.94567032330551},{"$f":"'X+3'!K82","v":184.37589687463475},{"$f":"'Max X+3'!K82","v":187.82481144877724},"MČ Klánovice"]
[2027,"X+3",77,{"$f":"'Min X+3'!K83","v":174.09024040384946},{"$f":"'X+3'!K83","v":177.4955955231863},{"$f":"'Max X+3'!K83","v":180.92136287130722},"MČ Klánovice"]
[2027,"X+3",78,{"$f":"'Min X+3'!K84","v":175.42096370089595},{"$f":"'X+3'!K84","v":178.53571447127067},{"$f":"'Max X+3'!K84","v":181.6743546883238},"MČ Klánovice"]
[2027,"X+3",79,{"$f":"'Min X+3'!K85","v":148.47901321967407},{"$f":"'X+3'!K85","v":151.52237573463853},{"$f":"'Max X+3'!K85","v":154.58694539982207},"MČ Klánovice"]
[2027,"X+3",80,{"$f":"'Min X+3'!K86","v":151.46977191938521},{"$f":"'X+3'!K86","v":154.19678265016424},{"$f":"'Max X+3'!K86","v":156.94800883428843},"MČ Klánovice"]
[2027,"X+3",81,{"$f":"'Min X+3'!K87","v":142.2208516540893},{"$f":"'X+3'!K87","v":144.57734443887094},{"$f":"'Max X+3'!K87","v":146.95811466296965},"MČ Klánovice"]
[2027,"X+3",82,{"$f":"'Min X+3'!K88","v":113.42088687367189},{"$f":"'X+3'!K88","v":115.45510572771865},{"$f":"'Max X+3'!K88","v":117.51576441480647},"MČ Klánovice"]
[2027,"X+3",83,{"$f":"'Min X+3'!K89","v":98.877150661058778},{"$f":"'X+3'!K89","v":100.51817638890712},{"$f":"'Max X+3'!K89","v":102.17579005751301},"MČ Klánovice"]
[2027,"X+3",84,{"$f":"'Min X+3'!K90","v":79.539289924568749},{"$f":"'X+3'!K90","v":81.031681131998255},{"$f":"'Max X+3'!K90","v":82.542734437621078},"MČ Klánovice"]
[2027,"X+3",85,{"$f":"'Min X+3'!K91","v":60.310015047697675},{"$f":"'X+3'!K91","v":61.606988230257556},{"$f":"'Max X+3'!K91","v":62.923927893317604},"MČ Klánovice"]
[2027,"X+3",86,{"$f":"'Min X+3'!K92","v":41.329030871681923},{"$f":"'X+3'!K92","v":42.344827535319467},{"$f":"'Max X+3'!K92","v":43.3797017045149},"MČ Klánovice"]
[2027,"X+3",87,{"$f":"'Min X+3'!K93","v":41.026119413072735},{"$f":"'X+3'!K93","v":42.018130418598517},{"$f":"'Max X+3'!K93","v":43.028384932322496},"MČ Klánovice"]
[2027,"X+3",88,{"$f":"'Min X+3'!K94","v":36.825139071505099},{"$f":"'X+3'!K94","v":37.840209141516894},{"$f":"'Max X+3'!K94","v":38.876467038657054},"MČ Klánovice"]
[2027,"X+3",89,{"$f":"'Min X+3'!K95","v":30.831587867047801},{"$f":"'X+3'!K95","v":31.815642959948448},{"$f":"'Max X+3'!K95","v":32.823392124993447},"MČ Klánovice"]
[2027,"X+3",90,{"$f":"'Min X+3'!K96","v":17.9934271795629},{"$f":"'X+3'!K96","v":18.620662469883264},{"$f":"'Max X+3'!K96","v":19.264279415700635},"MČ Klánovice"]
[2027,"X+3",91,{"$f":"'Min X+3'!K97","v":21.035150250057438},{"$f":"'X+3'!K97","v":21.885365663619574},{"$f":"'Max X+3'!K97","v":22.761263425392837},"MČ Klánovice"]
[2027,"X+3",92,{"$f":"'Min X+3'!K98","v":21.434299369764975},{"$f":"'X+3'!K98","v":22.41263206908981},{"$f":"'Max X+3'!K98","v":23.424189719865197},"MČ Klánovice"]
[2027,"X+3",93,{"$f":"'Min X+3'!K99","v":3.701138438429346},{"$f":"'X+3'!K99","v":3.9038799095921899},{"$f":"'Max X+3'!K99","v":4.1148602223651993},"MČ Klánovice"]
[2027,"X+3",94,{"$f":"'Min X+3'!K100","v":1.0910345611706087},{"$f":"'X+3'!K100","v":1.1522088723902166},{"$f":"'Max X+3'!K100","v":1.2159018022678896},"MČ Klánovice"]
[2027,"X+3",95,{"$f":"'Min X+3'!K101","v":1.2425060001413692},{"$f":"'X+3'!K101","v":1.3248992112069242},{"$f":"'Max X+3'!K101","v":1.4113130792634274},"MČ Klánovice"]
[2027,"X+3",96,{"$f":"'Min X+3'!K102","v":1.091131419636038},{"$f":"'X+3'!K102","v":1.1732052227299392},{"$f":"'Max X+3'!K102","v":1.2598082334874983},"MČ Klánovice"]
[2027,"X+3",97,{"$f":"'Min X+3'!K103","v":0.24438199944803546},{"$f":"'X+3'!K103","v":0.26469474049300395},{"$f":"'Max X+3'!K103","v":0.28624012353788153},"MČ Klánovice"]
[2027,"X+3",98,{"$f":"'Min X+3'!K104","v":0.84033192462240425},{"$f":"'X+3'!K104","v":0.91955922576757143},{"$f":"'Max X+3'!K104","v":1.0042271426476774},"MČ Klánovice"]
[2027,"X+3",99,{"$f":"'Min X+3'!K105","v":0.35828993660128883},{"$f":"'X+3'!K105","v":0.39648387970459631},{"$f":"'Max X+3'!K105","v":0.43763570945981711},"MČ Klánovice"]
[2027,"X+3",100,{"$f":"'Min X+3'!K106","v":0},{"$f":"'X+3'!K106","v":0},{"$f":"'Max X+3'!K106","v":1.5185512014110669E-2},"MČ Klánovice"]
[2028,"X+4",0,{"$f":"'Min X+4'!K6","v":184.50134598197064},{"$f":"'X+4'!K6","v":210.89383839921422},{"$f":"'Max X+4'!K6","v":238.45115778829035},"MČ Klánovice"]
[2028,"X+4",1,{"$f":"'Min X+4'!K7","v":182.84078715100179},{"$f":"'X+4'!K7","v":209.41853827008407},{"$f":"'Max X+4'!K7","v":236.78263669888094},"MČ Klánovice"]
[2028,"X+4",2,{"$f":"'Min X+4'!K8","v":181.45474636967285},{"$f":"'X+4'!K8","v":209.18052952997166},{"$f":"'Max X+4'!K8","v":237.3037113875252},"MČ Klánovice"]
[2028,"X+4",3,{"$f":"'Min X+4'!K9","v":184.26784305062316},{"$f":"'X+4'!K9","v":212.29556670780451},{"$f":"'Max X+4'!K9","v":239.902834127604},"MČ Klánovice"]
[2028,"X+4",4,{"$f":"'Min X+4'!K10","v":201.23816487580802},{"$f":"'X+4'!K10","v":222.65165530586967},{"$f":"'Max X+4'!K10","v":244.06551968324715},"MČ Klánovice"]
[2028,"X+4",5,{"$f":"'Min X+4'!K11","v":256.1841309236334},{"$f":"'X+4'!K11","v":276.88708619012766},{"$f":"'Max X+4'!K11","v":297.59029767099537},"MČ Klánovice"]
[2028,"X+4",6,{"$f":"'Min X+4'!K12","v":226.62278332218759},{"$f":"'X+4'!K12","v":244.92424110921326},{"$f":"'Max X+4'!K12","v":263.22592080362051},"MČ Klánovice"]
[2028,"X+4",7,{"$f":"'Min X+4'!K13","v":280.91694427372943},{"$f":"'X+4'!K13","v":295.91924180668087},{"$f":"'Max X+4'!K13","v":310.92170508201838},"MČ Klánovice"]
[2028,"X+4",8,{"$f":"'Min X+4'!K14","v":283.32821951495396},{"$f":"'X+4'!K14","v":295.93014184217873},{"$f":"'Max X+4'!K14","v":308.53221374106579},"MČ Klánovice"]
[2028,"X+4",9,{"$f":"'Min X+4'!K15","v":333.81557189599437},{"$f":"'X+4'!K15","v":343.91826848580831},{"$f":"'Max X+4'!K15","v":354.02109744783377},"MČ Klánovice"]
[2028,"X+4",10,{"$f":"'Min X+4'!K16","v":309.51542709077864},{"$f":"'X+4'!K16","v":316.91857785830427},{"$f":"'Max X+4'!K16","v":324.32181627258888},"MČ Klánovice"]
[2028,"X+4",11,{"$f":"'Min X+4'!K17","v":374.08455468293539},{"$f":"'X+4'!K17","v":381.88905237797826},{"$f":"'Max X+4'!K17","v":389.69365003701569},"MČ Klánovice"]
[2028,"X+4",12,{"$f":"'Min X+4'!K18","v":328.68461877055319},{"$f":"'X+4'!K18","v":336.88898513784449},{"$f":"'Max X+4'!K18","v":345.0934642954025},"MČ Klánovice"]
[2028,"X+4",13,{"$f":"'Min X+4'!K19","v":349.85769076405086},{"$f":"'X+4'!K19","v":357.86307839280744},{"$f":"'Max X+4'!K19","v":365.86860491157353},"MČ Klánovice"]
[2028,"X+4",14,{"$f":"'Min X+4'!K20","v":398.91763407119896},{"$f":"'X+4'!K20","v":406.82459852848598},{"$f":"'Max X+4'!K20","v":414.73173493368017},"MČ Klánovice"]
[2028,"X+4",15,{"$f":"'Min X+4'!K21","v":416.48380417375347},{"$f":"'X+4'!K21","v":423.79211912792556},{"$f":"'Max X+4'!K21","v":431.10063206798594},"MČ Klánovice"]
[2028,"X+4",16,{"$f":"'Min X+4'!K22","v":423.84246622893988},{"$f":"'X+4'!K22","v":431.7526650083887},{"$f":"'Max X+4'!K22","v":439.66307023188233},"MČ Klánovice"]
[2028,"X+4",17,{"$f":"'Min X+4'!K23","v":417.18862941247926},{"$f":"'X+4'!K23","v":425.70125877852342},{"$f":"'Max X+4'!K23","v":434.2141078922561},"MČ Klánovice"]
[2028,"X+4",18,{"$f":"'Min X+4'!K24","v":413.82904402290495},{"$f":"'X+4'!K24","v":424.64359728288969},{"$f":"'Max X+4'!K24","v":435.45846162322732},"MČ Klánovice"]
[2028,"X+4",19,{"$f":"'Min X+4'!K25","v":393.45626561021788},{"$f":"'X+4'!K25","v":406.57244397215771},{"$f":"'Max X+4'!K25","v":419.68911741975774},"MČ Klánovice"]
[2028,"X+4",20,{"$f":"'Min X+4'!K26","v":348.22627049753612},{"$f":"'X+4'!K26","v":363.54097133317441},{"$f":"'Max X+4'!K26","v":378.85645772649889},"MČ Klánovice"]
[2028,"X+4",21,{"$f":"'Min X+4'!K27","v":313.71990042244215},{"$f":"'X+4'!K27","v":329.53276993389994},{"$f":"'Max X+4'!K27","v":345.34663832824265},"MČ Klánovice"]
[2028,"X+4",22,{"$f":"'Min X+4'!K28","v":346.29107365895663},{"$f":"'X+4'!K28","v":363.40849350448957},{"$f":"'Max X+4'!K28","v":380.52707052458459},"MČ Klánovice"]
[2028,"X+4",23,{"$f":"'Min X+4'!K29","v":322.70120895660841},{"$f":"'X+4'!K29","v":340.41799133427241},{"$f":"'Max X+4'!K29","v":358.13594635788536},"MČ Klánovice"]
[2028,"X+4",24,{"$f":"'Min X+4'!K30","v":285.85582250660968},{"$f":"'X+4'!K30","v":304.46973104887297},{"$f":"'Max X+4'!K30","v":323.08483958063903},"MČ Klánovice"]
[2028,"X+4",25,{"$f":"'Min X+4'!K31","v":287.36617983474719},{"$f":"'X+4'!K31","v":307.47837205440482},{"$f":"'Max X+4'!K31","v":327.59188654265864},"MČ Klánovice"]
[2028,"X+4",26,{"$f":"'Min X+4'!K32","v":298.41730068586457},{"$f":"'X+4'!K32","v":320.42962364197649},{"$f":"'Max X+4'!K32","v":342.44348843520083},"MČ Klánovice"]
[2028,"X+4",27,{"$f":"'Min X+4'!K33","v":261.809839522971},{"$f":"'X+4'!K33","v":285.51642628171578},{"$f":"'Max X+4'!K33","v":309.22468777356266},"MČ Klánovice"]
[2028,"X+4",28,{"$f":"'Min X+4'!K34","v":210.58884827448156},{"$f":"'X+4'!K34","v":235.59032686787356},{"$f":"'Max X+4'!K34","v":260.59361474714603},"MČ Klánovice"]
[2028,"X+4",29,{"$f":"'Min X+4'!K35","v":239.71850683412194},{"$f":"'X+4'!K35","v":267.52152566435029},{"$f":"'Max X+4'!K35","v":295.3265346360912},"MČ Klánovice"]
[2028,"X+4",30,{"$f":"'Min X+4'!K36","v":207.68779275427386},{"$f":"'X+4'!K36","v":237.58457424613377},{"$f":"'Max X+4'!K36","v":267.48363954697095},"MČ Klánovice"]
[2028,"X+4",31,{"$f":"'Min X+4'!K37","v":209.36592631192823},{"$f":"'X+4'!K37","v":240.56004201326004},{"$f":"'Max X+4'!K37","v":271.7568120258278},"MČ Klánovice"]
[2028,"X+4",32,{"$f":"'Min X+4'!K38","v":211.1396291044544},{"$f":"'X+4'!K38","v":243.53171816079248},{"$f":"'Max X+4'!K38","v":275.92678917172583},"MČ Klánovice"]
[2028,"X+4",33,{"$f":"'Min X+4'!K39","v":255.38700351411774},{"$f":"'X+4'!K39","v":288.38188968422764},{"$f":"'Max X+4'!K39","v":321.38020449504648},"MČ Klánovice"]
[2028,"X+4",34,{"$f":"'Min X+4'!K40","v":249.85116604909206},{"$f":"'X+4'!K40","v":281.34732192152353},{"$f":"'Max X+4'!K40","v":312.84695002089961},"MČ Klánovice"]
[2028,"X+4",35,{"$f":"'Min X+4'!K41","v":243.02096805605487},{"$f":"'X+4'!K41","v":273.31775704912252},{"$f":"'Max X+4'!K41","v":303.61809860604779},"MČ Klánovice"]
[2028,"X+4",36,{"$f":"'Min X+4'!K42","v":291.13428896031189},{"$f":"'X+4'!K42","v":321.13805125739032},{"$f":"'Max X+4'!K42","v":351.14555744517469},"MČ Klánovice"]
[2028,"X+4",37,{"$f":"'Min X+4'!K43","v":236.11071520631208},{"$f":"'X+4'!K43","v":264.2107823951377},{"$f":"'Max X+4'!K43","v":292.31459897880745},"MČ Klánovice"]
[2028,"X+4",38,{"$f":"'Min X+4'!K44","v":240.03777645064099},{"$f":"'X+4'!K44","v":267.13985895807275},{"$f":"'Max X+4'!K44","v":294.24583638600319},"MČ Klánovice"]
[2028,"X+4",39,{"$f":"'Min X+4'!K45","v":282.45106599943455},{"$f":"'X+4'!K45","v":306.96001359238994},{"$f":"'Max X+4'!K45","v":331.47305831434443},"MČ Klánovice"]
[2028,"X+4",40,{"$f":"'Min X+4'!K46","v":308.19084910859112},{"$f":"'X+4'!K46","v":330.80673435473977},{"$f":"'Max X+4'!K46","v":353.42678545752847},"MČ Klánovice"]
[2028,"X+4",41,{"$f":"'Min X+4'!K47","v":344.35861693732102},{"$f":"'X+4'!K47","v":365.58745389299463},{"$f":"'Max X+4'!K47","v":386.82026729232189},"MČ Klánovice"]
[2028,"X+4",42,{"$f":"'Min X+4'!K48","v":338.94625734263047},{"$f":"'X+4'!K48","v":358.47892590129857},{"$f":"'Max X+4'!K48","v":378.0157223233366},"MČ Klánovice"]
[2028,"X+4",43,{"$f":"'Min X+4'!K49","v":379.76130544893988},{"$f":"'X+4'!K49","v":398.11286926234624},{"$f":"'Max X+4'!K49","v":416.46850427818401},"MČ Klánovice"]
[2028,"X+4",44,{"$f":"'Min X+4'!K50","v":417.80827699568772},{"$f":"'X+4'!K50","v":436.67397867006457},{"$f":"'Max X+4'!K50","v":455.54449345712271},"MČ Klánovice"]
[2028,"X+4",45,{"$f":"'Min X+4'!K51","v":373.03657377497314},{"$f":"'X+4'!K51","v":391.69554791926339},{"$f":"'Max X+4'!K51","v":410.35987163760603},"MČ Klánovice"]
[2028,"X+4",46,{"$f":"'Min X+4'!K52","v":439.01239044038778},{"$f":"'X+4'!K52","v":456.00553685853788},{"$f":"'Max X+4'!K52","v":473.00406366773421},"MČ Klánovice"]
[2028,"X+4",47,{"$f":"'Min X+4'!K53","v":464.38245475084318},{"$f":"'X+4'!K53","v":480.39861101147437},{"$f":"'Max X+4'!K53","v":496.42084379733052},"MČ Klánovice"]
[2028,"X+4",48,{"$f":"'Min X+4'!K54","v":461.96154176886239},{"$f":"'X+4'!K54","v":476.09275804436379},{"$f":"'Max X+4'!K54","v":490.23007146075264},"MČ Klánovice"]
[2028,"X+4",49,{"$f":"'Min X+4'!K55","v":523.11791298515129},{"$f":"'X+4'!K55","v":536.10073511724488},{"$f":"'Max X+4'!K55","v":549.08946227078422},"MČ Klánovice"]
[2028,"X+4",50,{"$f":"'Min X+4'!K56","v":519.48660872203436},{"$f":"'X+4'!K56","v":530.50337317789422},{"$f":"'Max X+4'!K56","v":541.52565503807421},"MČ Klánovice"]
[2028,"X+4",51,{"$f":"'Min X+4'!K57","v":518.52146224867568},{"$f":"'X+4'!K57","v":527.96640077499353},{"$f":"'Max X+4'!K57","v":537.41672973188452},"MČ Klánovice"]
[2028,"X+4",52,{"$f":"'Min X+4'!K58","v":508.8934977206809},{"$f":"'X+4'!K58","v":517.46156029628037},{"$f":"'Max X+4'!K58","v":526.03521154127623},"MČ Klánovice"]
[2028,"X+4",53,{"$f":"'Min X+4'!K59","v":518.5549627995598},{"$f":"'X+4'!K59","v":526.47002986037216},{"$f":"'Max X+4'!K59","v":534.39092624399211},"MČ Klánovice"]
[2028,"X+4",54,{"$f":"'Min X+4'!K60","v":423.03809460510439},{"$f":"'X+4'!K60","v":430.22626432421794},{"$f":"'Max X+4'!K60","v":437.41922766646962},"MČ Klánovice"]
[2028,"X+4",55,{"$f":"'Min X+4'!K61","v":416.41210675231468},{"$f":"'X+4'!K61","v":423.72259928838292},{"$f":"'Max X+4'!K61","v":431.03815718193988},"MČ Klánovice"]
[2028,"X+4",56,{"$f":"'Min X+4'!K62","v":353.67434553477653},{"$f":"'X+4'!K62","v":361.05688944547916},{"$f":"'Max X+4'!K62","v":368.44556212197551},"MČ Klánovice"]
[2028,"X+4",57,{"$f":"'Min X+4'!K63","v":373.49312225230642},{"$f":"'X+4'!K63","v":380.9216924873383},{"$f":"'Max X+4'!K63","v":388.35740536644016},"MČ Klánovice"]
[2028,"X+4",58,{"$f":"'Min X+4'!K64","v":320.85500847442142},{"$f":"'X+4'!K64","v":328.06137667387691},{"$f":"'Max X+4'!K64","v":335.27632072972108},"MČ Klánovice"]
[2028,"X+4",59,{"$f":"'Min X+4'!K65","v":309.87086367203437},{"$f":"'X+4'!K65","v":316.40993801144145},{"$f":"'Max X+4'!K65","v":322.95757021672011},"MČ Klánovice"]
[2028,"X+4",60,{"$f":"'Min X+4'!K66","v":289.16507515348292},{"$f":"'X+4'!K66","v":294.92951241486139},{"$f":"'Max X+4'!K66","v":300.70237528618713},"MČ Klánovice"]
[2028,"X+4",61,{"$f":"'Min X+4'!K67","v":272.99437268234396},{"$f":"'X+4'!K67","v":278.47794161669293},{"$f":"'Max X+4'!K67","v":283.97025170737521},"MČ Klánovice"]
[2028,"X+4",62,{"$f":"'Min X+4'!K68","v":285.62865219156743},{"$f":"'X+4'!K68","v":290.70103984594306},{"$f":"'Max X+4'!K68","v":295.78216724141873},"MČ Klánovice"]
[2028,"X+4",63,{"$f":"'Min X+4'!K69","v":272.22325673380669},{"$f":"'X+4'!K69","v":277.11739797337168},{"$f":"'Max X+4'!K69","v":282.02097047617906},"MČ Klánovice"]
[2028,"X+4",64,{"$f":"'Min X+4'!K70","v":249.77094504689529},{"$f":"'X+4'!K70","v":253.68194060968602},{"$f":"'Max X+4'!K70","v":257.60282067387232},"MČ Klánovice"]
[2028,"X+4",65,{"$f":"'Min X+4'!K71","v":221.50339768048701},{"$f":"'X+4'!K71","v":224.80642651335052},{"$f":"'Max X+4'!K71","v":228.11947641195439},"MČ Klánovice"]
[2028,"X+4",66,{"$f":"'Min X+4'!K72","v":200.35193076173593},{"$f":"'X+4'!K72","v":203.6784327258656},{"$f":"'Max X+4'!K72","v":207.01333571341763},"MČ Klánovice"]
[2028,"X+4",67,{"$f":"'Min X+4'!K73","v":228.78586349392896},{"$f":"'X+4'!K73","v":232.14202040010031},{"$f":"'Max X+4'!K73","v":235.50632435042516},"MČ Klánovice"]
[2028,"X+4",68,{"$f":"'Min X+4'!K74","v":211.11617288699711},{"$f":"'X+4'!K74","v":214.2199279214575},{"$f":"'Max X+4'!K74","v":217.33170784280739},"MČ Klánovice"]
[2028,"X+4",69,{"$f":"'Min X+4'!K75","v":218.67120969108066},{"$f":"'X+4'!K75","v":222.3181173264532},{"$f":"'Max X+4'!K75","v":225.97786819643147},"MČ Klánovice"]
[2028,"X+4",70,{"$f":"'Min X+4'!K76","v":218.03354293391141},{"$f":"'X+4'!K76","v":222.04835360821249},{"$f":"'Max X+4'!K76","v":226.08020293046897},"MČ Klánovice"]
[2028,"X+4",71,{"$f":"'Min X+4'!K77","v":227.00052872693038},{"$f":"'X+4'!K77","v":230.88735681336328},{"$f":"'Max X+4'!K77","v":234.78991505895348},"MČ Klánovice"]
[2028,"X+4",72,{"$f":"'Min X+4'!K78","v":220.40815818378735},{"$f":"'X+4'!K78","v":224.17221884590458},{"$f":"'Max X+4'!K78","v":227.95279940640603},"MČ Klánovice"]
[2028,"X+4",73,{"$f":"'Min X+4'!K79","v":219.10768266314003},{"$f":"'X+4'!K79","v":223.09353366102414},{"$f":"'Max X+4'!K79","v":227.09884971115127},"MČ Klánovice"]
[2028,"X+4",74,{"$f":"'Min X+4'!K80","v":195.0600186326202},{"$f":"'X+4'!K80","v":199.01793512635004},{"$f":"'Max X+4'!K80","v":202.99819931396507},"MČ Klánovice"]
[2028,"X+4",75,{"$f":"'Min X+4'!K81","v":210.36127850660137},{"$f":"'X+4'!K81","v":214.69060188613898},{"$f":"'Max X+4'!K81","v":219.04632962010243},"MČ Klánovice"]
[2028,"X+4",76,{"$f":"'Min X+4'!K82","v":191.89329836592009},{"$f":"'X+4'!K82","v":196.0807470096135},{"$f":"'Max X+4'!K82","v":200.29661373341813},"MČ Klánovice"]
[2028,"X+4",77,{"$f":"'Min X+4'!K83","v":171.4747375723569},{"$f":"'X+4'!K83","v":175.63909651334097},{"$f":"'Max X+4'!K83","v":179.83587806264666},"MČ Klánovice"]
[2028,"X+4",78,{"$f":"'Min X+4'!K84","v":164.50055263878897},{"$f":"'X+4'!K84","v":168.2509926630305},{"$f":"'Max X+4'!K84","v":172.03679955201045},"MČ Klánovice"]
[2028,"X+4",79,{"$f":"'Min X+4'!K85","v":170.35072798264599},{"$f":"'X+4'!K85","v":174.4507223405129},{"$f":"'Max X+4'!K85","v":178.58945786570598},"MČ Klánovice"]
[2028,"X+4",80,{"$f":"'Min X+4'!K86","v":139.47247213843207},{"$f":"'X+4'!K86","v":142.76811051776485},{"$f":"'Max X+4'!K86","v":146.10138803485077},"MČ Klánovice"]
[2028,"X+4",81,{"$f":"'Min X+4'!K87","v":141.25460642750312},{"$f":"'X+4'!K87","v":144.29012078639249},{"$f":"'Max X+4'!K87","v":147.36608294850242},"MČ Klánovice"]
[2028,"X+4",82,{"$f":"'Min X+4'!K88","v":131.39902436934722},{"$f":"'X+4'!K88","v":134.09652422675947},{"$f":"'Max X+4'!K88","v":136.83397327048689},"MČ Klánovice"]
[2028,"X+4",83,{"$f":"'Min X+4'!K89","v":105.69819743104432},{"$f":"'X+4'!K89","v":108.21846161896657},{"$f":"'Max X+4'!K89","v":110.77977350159068},"MČ Klánovice"]
[2028,"X+4",84,{"$f":"'Min X+4'!K90","v":89.468425172095948},{"$f":"'X+4'!K90","v":91.403748283334664},{"$f":"'Max X+4'!K90","v":93.369505838597462},"MČ Klánovice"]
[2028,"X+4",85,{"$f":"'Min X+4'!K91","v":71.097497967466012},{"$f":"'X+4'!K91","v":72.836447039808348},{"$f":"'Max X+4'!K91","v":74.607699767556028},"MČ Klánovice"]
[2028,"X+4",86,{"$f":"'Min X+4'!K92","v":53.139762736258966},{"$f":"'X+4'!K92","v":54.627426288746747},{"$f":"'Max X+4'!K92","v":56.147869178592728},"MČ Klánovice"]
[2028,"X+4",87,{"$f":"'Min X+4'!K93","v":35.907663293974885},{"$f":"'X+4'!K93","v":37.051647101885472},{"$f":"'Max X+4'!K93","v":38.225330267402001},"MČ Klánovice"]
[2028,"X+4",88,{"$f":"'Min X+4'!K94","v":35.018655702080103},{"$f":"'X+4'!K94","v":36.15573300302389},{"$f":"'Max X+4'!K94","v":37.32264172257009},"MČ Klánovice"]
[2028,"X+4",89,{"$f":"'Min X+4'!K95","v":30.814685425411021},{"$f":"'X+4'!K95","v":31.955665761651741},{"$f":"'Max X+4'!K95","v":33.130632847085309},"MČ Klánovice"]
[2028,"X+4",90,{"$f":"'Min X+4'!K96","v":25.180913524563714},{"$f":"'X+4'!K96","v":26.259981353413131},{"$f":"'Max X+4'!K96","v":27.376114697541894},"MČ Klánovice"]
[2028,"X+4",91,{"$f":"'Min X+4'!K97","v":14.433645415621797},{"$f":"'X+4'!K97","v":15.111156626672351},{"$f":"'Max X+4'!K97","v":15.813985761608981},"MČ Klánovice"]
[2028,"X+4",92,{"$f":"'Min X+4'!K98","v":16.388279056493474},{"$f":"'X+4'!K98","v":17.279516571586999},{"$f":"'Max X+4'!K98","v":18.209247286948379},"MČ Klánovice"]
[2028,"X+4",93,{"$f":"'Min X+4'!K99","v":16.245621891601722},{"$f":"'X+4'!K99","v":17.244237058640959},{"$f":"'Max X+4'!K99","v":18.291396551261084},"MČ Klánovice"]
[2028,"X+4",94,{"$f":"'Min X+4'!K100","v":2.6921457168431417},{"$f":"'X+4'!K100","v":2.8900589398804515},{"$f":"'Max X+4'!K100","v":3.0994485109074641},"MČ Klánovice"]
[2028,"X+4",95,{"$f":"'Min X+4'!K101","v":0.78225489387190583},{"$f":"'X+4'!K101","v":0.84164416362902261},{"$f":"'Max X+4'!K101","v":0.90455601397849961},"MČ Klánovice"]
[2028,"X+4",96,{"$f":"'Min X+4'!K102","v":0.85325842865051116},{"$f":"'X+4'!K102","v":0.92956464944436323},{"$f":"'Max X+4'!K102","v":1.0112103340438605},"MČ Klánovice"]
[2028,"X+4",97,{"$f":"'Min X+4'!K103","v":0.72137082542591302},{"$f":"'X+4'!K103","v":0.79453685931481743},{"$f":"'Max X+4'!K103","v":0.87349206830414161},"MČ Klánovice"]
[2028,"X+4",98,{"$f":"'Min X+4'!K104","v":0.15590604300830846},{"$f":"'X+4'!K104","v":0.17342809984891239},{"$f":"'Max X+4'!K104","v":0.19247941744306002},"MČ Klánovice"]
[2028,"X+4",99,{"$f":"'Min X+4'!K105","v":0.51377667822126072},{"$f":"'X+4'!K105","v":0.5792323793412899},{"$f":"'Max X+4'!K105","v":0.65114799926319544},"MČ Klánovice"]
[2028,"X+4",100,{"$f":"'Min X+4'!K106","v":0},{"$f":"'X+4'!K106","v":0},{"$f":"'Max X+4'!K106","v":2.1881785472990856E-2},"MČ Klánovice"]
[2029,"X+5",0,{"$f":"'Min X+5'!K6","v":185.22385854150718},{"$f":"'X+5'!K6","v":215.31047732585773},{"$f":"'Max X+5'!K6","v":246.92837330775808},"MČ Klánovice"]
[2029,"X+5",1,{"$f":"'Min X+5'!K7","v":181.57314404411579},{"$f":"'X+5'!K7","v":211.86314213497494},{"$f":"'Max X+5'!K7","v":243.31818991065933},"MČ Klánovice"]
[2029,"X+5",2,{"$f":"'Min X+5'!K8","v":178.92551287081682},{"$f":"'X+5'!K8","v":210.40187528197293},{"$f":"'Max X+5'!K8","v":242.66473719614453},"MČ Klánovice"]
[2029,"X+5",3,{"$f":"'Min X+5'!K9","v":179.63854494015868},{"$f":"'X+5'!K9","v":211.16268989568198},{"$f":"'Max X+5'!K9","v":243.08444196026034},"MČ Klánovice"]
[2029,"X+5",4,{"$f":"'Min X+5'!K10","v":182.45604420643861},{"$f":"'X+5'!K10","v":214.28259716594357},{"$f":"'Max X+5'!K10","v":245.68889171880932},"MČ Klánovice"]
[2029,"X+5",5,{"$f":"'Min X+5'!K11","v":197.92895206166401},{"$f":"'X+5'!K11","v":223.64194185646261},{"$f":"'Max X+5'!K11","v":249.35539951755399},"MČ Klánovice"]
[2029,"X+5",6,{"$f":"'Min X+5'!K12","v":253.67290909952436},{"$f":"'X+5'!K12","v":275.87553693204961},{"$f":"'Max X+5'!K12","v":298.07850714982737},"MČ Klánovice"]
[2029,"X+5",7,{"$f":"'Min X+5'!K13","v":229.01221065442434},{"$f":"'X+5'!K13","v":248.91336758340583},{"$f":"'Max X+5'!K13","v":268.81482684235243},"MČ Klánovice"]
[2029,"X+5",8,{"$f":"'Min X+5'!K14","v":281.50211260652247},{"$f":"'X+5'!K14","v":297.90436164586646},{"$f":"'Max X+5'!K14","v":314.30685189593862},"MČ Klánovice"]
[2029,"X+5",9,{"$f":"'Min X+5'!K15","v":281.01078512197034},{"$f":"'X+5'!K15","v":294.91280072544316},{"$f":"'Max X+5'!K15","v":308.8150395856195},"MČ Klánovice"]
[2029,"X+5",10,{"$f":"'Min X+5'!K16","v":336.1920263580331},{"$f":"'X+5'!K16","v":347.89516016567109},{"$f":"'Max X+5'!K16","v":359.59849473691332},"MČ Klánovice"]
[2029,"X+5",11,{"$f":"'Min X+5'!K17","v":312.59032258024843},{"$f":"'X+5'!K17","v":321.89409276559269},{"$f":"'Max X+5'!K17","v":331.1980081946158},"MČ Klánovice"]
[2029,"X+5",12,{"$f":"'Min X+5'!K18","v":376.05096380011321},{"$f":"'X+5'!K18","v":385.85639135896122},{"$f":"'Max X+5'!K18","v":395.66198584373865},"MČ Klánovice"]
[2029,"X+5",13,{"$f":"'Min X+5'!K19","v":323.45112482514077},{"$f":"'X+5'!K19","v":332.85628684406606},{"$f":"'Max X+5'!K19","v":342.2616415724209},"MČ Klánovice"]
[2029,"X+5",14,{"$f":"'Min X+5'!K20","v":352.61688203077603},{"$f":"'X+5'!K20","v":361.82330693030087},{"$f":"'Max X+5'!K20","v":371.0299613048129},"MČ Klánovice"]
[2029,"X+5",15,{"$f":"'Min X+5'!K21","v":403.86268119133126},{"$f":"'X+5'!K21","v":412.77119945375233},{"$f":"'Max X+5'!K21","v":421.67999594119391},"MČ Klánovice"]
[2029,"X+5",16,{"$f":"'Min X+5'!K22","v":412.91446529699203},{"$f":"'X+5'!K22","v":422.72487384931111},{"$f":"'Max X+5'!K22","v":432.53560118006988},"MČ Klánovice"]
[2029,"X+5",17,{"$f":"'Min X+5'!K23","v":419.15592161289624},{"$f":"'X+5'!K23","v":429.66867867362566},{"$f":"'Max X+5'!K23","v":440.18179842326845},"MČ Klánovice"]
[2029,"X+5",18,{"$f":"'Min X+5'!K24","v":418.57930336243737},{"$f":"'X+5'!K24","v":430.59509775727656},{"$f":"'Max X+5'!K24","v":442.61131593694296},"MČ Klánovice"]
[2029,"X+5",19,{"$f":"'Min X+5'!K25","v":411.19808402757974},{"$f":"'X+5'!K25","v":425.51579864954942},{"$f":"'Max X+5'!K25","v":439.8341317316598},"MČ Klánovice"]
[2029,"X+5",20,{"$f":"'Min X+5'!K26","v":390.10959434775964},{"$f":"'X+5'!K26","v":406.42849925896888},{"$f":"'Max X+5'!K26","v":422.74832484169536},"MČ Klánovice"]
[2029,"X+5",21,{"$f":"'Min X+5'!K27","v":345.08988379669097},{"$f":"'X+5'!K27","v":363.40586913240145},{"$f":"'Max X+5'!K27","v":381.72316070869203},"MČ Klánovice"]
[2029,"X+5",22,{"$f":"'Min X+5'!K28","v":314.70076322161208},{"$f":"'X+5'!K28","v":334.41374394849839},{"$f":"'Max X+5'!K28","v":354.1282793225019},"MČ Klánovice"]
[2029,"X+5",23,{"$f":"'Min X+5'!K29","v":341.05415646775248},{"$f":"'X+5'!K29","v":362.2720310829547},{"$f":"'Max X+5'!K29","v":383.49166888262619},"MČ Klánovice"]
[2029,"X+5",24,{"$f":"'Min X+5'!K30","v":330.17799133236588},{"$f":"'X+5'!K30","v":352.2942215176347},{"$f":"'Max X+5'!K30","v":374.41226581936814},"MČ Klánovice"]
[2029,"X+5",25,{"$f":"'Min X+5'!K31","v":292.04467665464176},{"$f":"'X+5'!K31","v":315.357041530929},{"$f":"'Max X+5'!K31","v":338.67128952366528},"MČ Klánovice"]
[2029,"X+5",26,{"$f":"'Min X+5'!K32","v":285.35543881611648},{"$f":"'X+5'!K32","v":310.36541518993738},{"$f":"'Max X+5'!K32","v":335.37746220017812},"MČ Klánovice"]
[2029,"X+5",27,{"$f":"'Min X+5'!K33","v":296.69806141537413},{"$f":"'X+5'!K33","v":324.30765502532432},{"$f":"'Max X+5'!K33","v":351.91963056433906},"MČ Klánovice"]
[2029,"X+5",28,{"$f":"'Min X+5'!K34","v":262.30763792708609},{"$f":"'X+5'!K34","v":291.40974544871756},{"$f":"'Max X+5'!K34","v":320.5144615856766},"MČ Klánovice"]
[2029,"X+5",29,{"$f":"'Min X+5'!K35","v":211.30144704391407},{"$f":"'X+5'!K35","v":243.49679910090023},{"$f":"'Max X+5'!K35","v":275.69498850260413},"MČ Klánovice"]
[2029,"X+5",30,{"$f":"'Min X+5'!K36","v":244.81230199719857},{"$f":"'X+5'!K36","v":279.40817235264905},{"$f":"'Max X+5'!K36","v":314.00725251712754},"MČ Klánovice"]
[2029,"X+5",31,{"$f":"'Min X+5'!K37","v":207.39117957120163},{"$f":"'X+5'!K37","v":243.47848460023903},{"$f":"'Max X+5'!K37","v":279.56948002032573},"MČ Klánovice"]
[2029,"X+5",32,{"$f":"'Min X+5'!K38","v":212.46151435074424},{"$f":"'X+5'!K38","v":250.44493919507255},{"$f":"'Max X+5'!K38","v":288.43258324440825},"MČ Klánovice"]
[2029,"X+5",33,{"$f":"'Min X+5'!K39","v":211.02571567123681},{"$f":"'X+5'!K39","v":249.40590499478554},{"$f":"'Max X+5'!K39","v":287.79080703170484},"MČ Klánovice"]
[2029,"X+5",34,{"$f":"'Min X+5'!K40","v":250.53586875732361},{"$f":"'X+5'!K40","v":289.21921064114684},{"$f":"'Max X+5'!K40","v":327.90785326943944},"MČ Klánovice"]
[2029,"X+5",35,{"$f":"'Min X+5'!K41","v":246.09387673592141},{"$f":"'X+5'!K41","v":283.17851064096243},{"$f":"'Max X+5'!K41","v":320.26851581521191},"MČ Klánovice"]
[2029,"X+5",36,{"$f":"'Min X+5'!K42","v":243.95755544075598},{"$f":"'X+5'!K42","v":280.14258262589158},{"$f":"'Max X+5'!K42","v":316.33311437455382},"MČ Klánovice"]
[2029,"X+5",37,{"$f":"'Min X+5'!K43","v":285.02181881118906},{"$f":"'X+5'!K43","v":319.91491416890494},{"$f":"'Max X+5'!K43","v":354.81382924356751},"MČ Klánovice"]
[2029,"X+5",38,{"$f":"'Min X+5'!K44","v":230.91926669598877},{"$f":"'X+5'!K44","v":264.00747783145556},{"$f":"'Max X+5'!K44","v":297.10153279915733},"MČ Klánovice"]
[2029,"X+5",39,{"$f":"'Min X+5'!K45","v":245.72717545491719},{"$f":"'X+5'!K45","v":275.9173308584879},{"$f":"'Max X+5'!K45","v":306.11357357733755},"MČ Klánovice"]
[2029,"X+5",40,{"$f":"'Min X+5'!K46","v":289.48328565258839},{"$f":"'X+5'!K46","v":317.68312638441739},{"$f":"'Max X+5'!K46","v":345.88924642975235},"MČ Klánovice"]
[2029,"X+5",41,{"$f":"'Min X+5'!K47","v":314.36961663435397},{"$f":"'X+5'!K47","v":341.47844394290053},{"$f":"'Max X+5'!K47","v":368.59366848537923},"MČ Klánovice"]
[2029,"X+5",42,{"$f":"'Min X+5'!K48","v":342.76502414584354},{"$f":"'X+5'!K48","v":367.18923237283036},{"$f":"'Max X+5'!K48","v":391.61974980252251},"MČ Klánovice"]
[2029,"X+5",43,{"$f":"'Min X+5'!K49","v":340.72000861459873},{"$f":"'X+5'!K49","v":364.04884144031746},{"$f":"'Max X+5'!K49","v":387.38421031597738},"MČ Klánovice"]
[2029,"X+5",44,{"$f":"'Min X+5'!K50","v":383.62575397432005},{"$f":"'X+5'!K50","v":405.57732552939439},{"$f":"'Max X+5'!K50","v":427.53551196856915},"MČ Klánovice"]
[2029,"X+5",45,{"$f":"'Min X+5'!K51","v":418.64413368390183},{"$f":"'X+5'!K51","v":441.01248132730655},{"$f":"'Max X+5'!K51","v":463.38853248673479},"MČ Klánovice"]
[2029,"X+5",46,{"$f":"'Min X+5'!K52","v":373.58748929863202},{"$f":"'X+5'!K52","v":395.04578674308902},{"$f":"'Max X+5'!K52","v":416.5125830128195},"MČ Klánovice"]
[2029,"X+5",47,{"$f":"'Min X+5'!K53","v":435.97918412266392},{"$f":"'X+5'!K53","v":455.18043644864019},{"$f":"'Max X+5'!K53","v":474.39021593923616},"MČ Klánovice"]
[2029,"X+5",48,{"$f":"'Min X+5'!K54","v":462.49705369433389},{"$f":"'X+5'!K54","v":480.42754432877814},{"$f":"'Max X+5'!K54","v":498.36735764960002},"MČ Klánovice"]
[2029,"X+5",49,{"$f":"'Min X+5'!K55","v":458.49842680960722},{"$f":"'X+5'!K55","v":475.04844500114081},{"$f":"'Max X+5'!K55","v":491.60772840976205},"MČ Klánovice"]
[2029,"X+5",50,{"$f":"'Min X+5'!K56","v":517.28277198212527},{"$f":"'X+5'!K56","v":531.79636180056445},{"$f":"'Max X+5'!K56","v":546.31912237106553},"MČ Klánovice"]
[2029,"X+5",51,{"$f":"'Min X+5'!K57","v":516.7807760384735},{"$f":"'X+5'!K57","v":529.03809250171378},{"$f":"'Max X+5'!K57","v":541.30402575720052},"MČ Klánovice"]
[2029,"X+5",52,{"$f":"'Min X+5'!K58","v":514.54614912564057},{"$f":"'X+5'!K58","v":525.34112665362636},{"$f":"'Max X+5'!K58","v":536.14445067339147},"MČ Klánovice"]
[2029,"X+5",53,{"$f":"'Min X+5'!K59","v":505.8681360827386},{"$f":"'X+5'!K59","v":515.69283167764786},{"$f":"'Max X+5'!K59","v":525.52612388269517},"MČ Klánovice"]
[2029,"X+5",54,{"$f":"'Min X+5'!K60","v":517.74193800236128},{"$f":"'X+5'!K60","v":527.4267726779924},{"$f":"'Max X+5'!K60","v":537.12049750997585},"MČ Klánovice"]
[2029,"X+5",55,{"$f":"'Min X+5'!K61","v":423.53967713650434},{"$f":"'X+5'!K61","v":432.38761592586764},{"$f":"'Max X+5'!K61","v":441.24338983940282},"MČ Klánovice"]
[2029,"X+5",56,{"$f":"'Min X+5'!K62","v":416.07117674328111},{"$f":"'X+5'!K62","v":424.74452744791199},{"$f":"'Max X+5'!K62","v":433.42635138888204},"MČ Klánovice"]
[2029,"X+5",57,{"$f":"'Min X+5'!K63","v":351.42749087563652},{"$f":"'X+5'!K63","v":360.16411444610418},{"$f":"'Max X+5'!K63","v":368.9106954701482},"MČ Klánovice"]
[2029,"X+5",58,{"$f":"'Min X+5'!K64","v":368.23434123265042},{"$f":"'X+5'!K64","v":376.72682026544334},{"$f":"'Max X+5'!K64","v":385.23076273582467},"MČ Klánovice"]
[2029,"X+5",59,{"$f":"'Min X+5'!K65","v":319.6571566123414},{"$f":"'X+5'!K65","v":327.92045269030189},{"$f":"'Max X+5'!K65","v":336.19703727154206},"MČ Klánovice"]
[2029,"X+5",60,{"$f":"'Min X+5'!K66","v":306.67218508950731},{"$f":"'X+5'!K66","v":314.07715755872277},{"$f":"'Max X+5'!K66","v":321.49545298215673},"MČ Klánovice"]
[2029,"X+5",61,{"$f":"'Min X+5'!K67","v":287.62813457043239},{"$f":"'X+5'!K67","v":294.46551062765968},{"$f":"'Max X+5'!K67","v":301.31602442765939},"MČ Klánovice"]
[2029,"X+5",62,{"$f":"'Min X+5'!K68","v":269.51750271739826},{"$f":"'X+5'!K68","v":275.87716782081304},{"$f":"'Max X+5'!K68","v":282.25062355201078},"MČ Klánovice"]
[2029,"X+5",63,{"$f":"'Min X+5'!K69","v":281.66974443445065},{"$f":"'X+5'!K69","v":287.63963930382783},{"$f":"'Max X+5'!K69","v":293.62346795810731},"MČ Klánovice"]
[2029,"X+5",64,{"$f":"'Min X+5'!K70","v":268.92859329349835},{"$f":"'X+5'!K70","v":273.92373873500549},{"$f":"'Max X+5'!K70","v":278.9337868581041},"MČ Klánovice"]
[2029,"X+5",65,{"$f":"'Min X+5'!K71","v":244.19431357850709},{"$f":"'X+5'!K71","v":248.41648617911557},{"$f":"'Max X+5'!K71","v":252.65336963599162},"MČ Klánovice"]
[2029,"X+5",66,{"$f":"'Min X+5'!K72","v":219.2342555794292},{"$f":"'X+5'!K72","v":223.64559496571133},{"$f":"'Max X+5'!K72","v":228.07154129718464},"MČ Klánovice"]
[2029,"X+5",67,{"$f":"'Min X+5'!K73","v":197.34816824444249},{"$f":"'X+5'!K73","v":201.47905292575797},{"$f":"'Max X+5'!K73","v":205.62349289060683},"MČ Klánovice"]
[2029,"X+5",68,{"$f":"'Min X+5'!K74","v":223.28457171978096},{"$f":"'X+5'!K74","v":227.27295485089468},{"$f":"'Max X+5'!K74","v":231.27516687455432},"MČ Klánovice"]
[2029,"X+5",69,{"$f":"'Min X+5'!K75","v":205.42452489571167},{"$f":"'X+5'!K75","v":209.16728954379005},{"$f":"'Max X+5'!K75","v":212.92396901834871},"MČ Klánovice"]
[2029,"X+5",70,{"$f":"'Min X+5'!K76","v":212.51670393128305},{"$f":"'X+5'!K76","v":216.80799962021121},{"$f":"'Max X+5'!K76","v":221.11957208162755},"MČ Klánovice"]
[2029,"X+5",71,{"$f":"'Min X+5'!K77","v":213.14141840423844},{"$f":"'X+5'!K77","v":218.01129621409513},{"$f":"'Max X+5'!K77","v":222.90701736275537},"MČ Klánovice"]
[2029,"X+5",72,{"$f":"'Min X+5'!K78","v":219.48200960701868},{"$f":"'X+5'!K78","v":224.05697584804642},{"$f":"'Max X+5'!K78","v":228.65710211123167},"MČ Klánovice"]
[2029,"X+5",73,{"$f":"'Min X+5'!K79","v":211.40019567768303},{"$f":"'X+5'!K79","v":215.96408984014411},{"$f":"'Max X+5'!K79","v":220.55455439571745},"MČ Klánovice"]
[2029,"X+5",74,{"$f":"'Min X+5'!K80","v":210.53826512354033},{"$f":"'X+5'!K80","v":215.23608927372825},{"$f":"'Max X+5'!K80","v":219.96522029923884},"MČ Klánovice"]
[2029,"X+5",75,{"$f":"'Min X+5'!K81","v":188.37371748171796},{"$f":"'X+5'!K81","v":193.22768826763337},{"$f":"'Max X+5'!K81","v":198.11687846467561},"MČ Klánovice"]
[2029,"X+5",76,{"$f":"'Min X+5'!K82","v":200.75507084526205},{"$f":"'X+5'!K82","v":205.80645343895765},{"$f":"'Max X+5'!K82","v":210.89961179453741},"MČ Klánovice"]
[2029,"X+5",77,{"$f":"'Min X+5'!K83","v":182.02035737340313},{"$f":"'X+5'!K83","v":186.9297646959497},{"$f":"'Max X+5'!K83","v":191.88404307061413},"MČ Klánovice"]
[2029,"X+5",78,{"$f":"'Min X+5'!K84","v":161.99039864627639},{"$f":"'X+5'!K84","v":166.45844046384826},{"$f":"'Max X+5'!K84","v":170.97691739394867},"MČ Klánovice"]
[2029,"X+5",79,{"$f":"'Min X+5'!K85","v":159.86629726663597},{"$f":"'X+5'!K85","v":164.54728027190379},{"$f":"'Max X+5'!K85","v":169.28127051106222},"MČ Klánovice"]
[2029,"X+5",80,{"$f":"'Min X+5'!K86","v":160.17041451918368},{"$f":"'X+5'!K86","v":164.51836607668821},{"$f":"'Max X+5'!K86","v":168.92650232726407},"MČ Klánovice"]
[2029,"X+5",81,{"$f":"'Min X+5'!K87","v":130.01555874009765},{"$f":"'X+5'!K87","v":133.5466156465605},{"$f":"'Max X+5'!K87","v":137.13437437447507},"MČ Klánovice"]
[2029,"X+5",82,{"$f":"'Min X+5'!K88","v":130.57733875057991},{"$f":"'X+5'!K88","v":133.89856923389246},{"$f":"'Max X+5'!K88","v":137.27960300870257},"MČ Klánovice"]
[2029,"X+5",83,{"$f":"'Min X+5'!K89","v":121.99293262772821},{"$f":"'X+5'!K89","v":125.19995304478957},{"$f":"'Max X+5'!K89","v":128.46608834297717},"MČ Klánovice"]
[2029,"X+5",84,{"$f":"'Min X+5'!K90","v":95.74080710194292},{"$f":"'X+5'!K90","v":98.50266940283872},{"$f":"'Max X+5'!K90","v":101.32513174429165},"MČ Klánovice"]
[2029,"X+5",85,{"$f":"'Min X+5'!K91","v":79.937938338791156},{"$f":"'X+5'!K91","v":82.124685985538036},{"$f":"'Max X+5'!K91","v":84.358992362308072},"MČ Klánovice"]
[2029,"X+5",86,{"$f":"'Min X+5'!K92","v":62.660287159574921},{"$f":"'X+5'!K92","v":64.599093016085504},{"$f":"'Max X+5'!K92","v":66.586734616489352},"MČ Klánovice"]
[2029,"X+5",87,{"$f":"'Min X+5'!K93","v":46.089942117527912},{"$f":"'X+5'!K93","v":47.720912326213991},{"$f":"'Max X+5'!K93","v":49.399780313597603},"MČ Klánovice"]
[2029,"X+5",88,{"$f":"'Min X+5'!K94","v":30.656416837055914},{"$f":"'X+5'!K94","v":31.887821248391845},{"$f":"'Max X+5'!K94","v":33.161092374225944},"MČ Klánovice"]
[2029,"X+5",89,{"$f":"'Min X+5'!K95","v":29.315483964520233},{"$f":"'X+5'!K95","v":30.544896274472464},{"$f":"'Max X+5'!K95","v":31.817520895146664},"MČ Klánovice"]
[2029,"X+5",90,{"$f":"'Min X+5'!K96","v":25.235461810709584},{"$f":"'X+5'!K96","v":26.442753730241662},{"$f":"'Max X+5'!K96","v":27.698248640894974},"MČ Klánovice"]
[2029,"X+5",91,{"$f":"'Min X+5'!K97","v":20.085847826297972},{"$f":"'X+5'!K97","v":21.19730622200089},{"$f":"'Max X+5'!K97","v":22.359916178760358},"MČ Klánovice"]
[2029,"X+5",92,{"$f":"'Min X+5'!K98","v":11.278210982739674},{"$f":"'X+5'!K98","v":11.963916621673574},{"$f":"'Max X+5'!K98","v":12.684063708956828},"MČ Klánovice"]
[2029,"X+5",93,{"$f":"'Min X+5'!K99","v":12.409465956340062},{"$f":"'X+5'!K99","v":13.282847899796044},{"$f":"'Max X+5'!K99","v":14.206893910810278},"MČ Klánovice"]
[2029,"X+5",94,{"$f":"'Min X+5'!K100","v":11.937840639654219},{"$f":"'X+5'!K100","v":12.888337166100447},{"$f":"'Max X+5'!K100","v":13.900954832282336},"MČ Klánovice"]
[2029,"X+5",95,{"$f":"'Min X+5'!K101","v":1.8960239833401864},{"$f":"'X+5'!K101","v":2.0759173292091813},{"$f":"'Max X+5'!K101","v":2.2697888398683492},"MČ Klánovice"]
[2029,"X+5",96,{"$f":"'Min X+5'!K102","v":0.5405845917392712},{"$f":"'X+5'!K102","v":0.59400791676199438},{"$f":"'Max X+5'!K102","v":0.65171660421423172},"MČ Klánovice"]
[2029,"X+5",97,{"$f":"'Min X+5'!K103","v":0.56420061259087528},{"$f":"'X+5'!K103","v":0.62962564465098003},{"$f":"'Max X+5'!K103","v":0.70121448336772563},"MČ Klánovice"]
[2029,"X+5",98,{"$f":"'Min X+5'!K104","v":0.45838009130682633},{"$f":"'X+5'!K104","v":0.51864976435443477},{"$f":"'Max X+5'!K104","v":0.58533858905997105},"MČ Klánovice"]
[2029,"X+5",99,{"$f":"'Min X+5'!K105","v":9.5320535308024104E-2},{"$f":"'X+5'!K105","v":0.10924274163664958},{"$f":"'Max X+5'!K105","v":0.12480501894914979},"MČ Klánovice"]
[2029,"X+5",100,{"$f":"'Min X+5'!K106","v":0},{"$f":"'X+5'!K106","v":0},{"$f":"'Max X+5'!K106","v":3.2557399963159761E-2},"MČ Klánovice"]
[2030,"X+6",0,{"$f":"'Min X+6'!K6","v":187.36490590248616},{"$f":"'X+6'!K6","v":221.07845008498617},{"$f":"'Max X+6'!K6","v":256.675609441674},"MČ Klánovice"]
[2030,"X+6",1,{"$f":"'Min X+6'!K7","v":182.29554621643064},{"$f":"'X+6'!K7","v":216.27913840956745},{"$f":"'Max X+6'!K7","v":251.79423361059918},"MČ Klánovice"]
[2030,"X+6",2,{"$f":"'Min X+6'!K8","v":177.65797561744185},{"$f":"'X+6'!K8","v":212.84628473272574},{"$f":"'Max X+6'!K8","v":249.19979663679612},"MČ Klánovice"]
[2030,"X+6",3,{"$f":"'Min X+6'!K9","v":177.10954042021837},{"$f":"'X+6'!K9","v":212.38393034071373},{"$f":"'Max X+6'!K9","v":248.44502864079814},"MČ Klánovice"]
[2030,"X+6",4,{"$f":"'Min X+6'!K10","v":177.82704519794834},{"$f":"'X+6'!K10","v":213.149790064331},{"$f":"'Max X+6'!K10","v":248.8703135627633},"MČ Klánovice"]
[2030,"X+6",5,{"$f":"'Min X+6'!K11","v":179.14754759154613},{"$f":"'X+6'!K11","v":215.27310720115571},{"$f":"'Max X+6'!K11","v":250.97856578394203},"MČ Klánovice"]
[2030,"X+6",6,{"$f":"'Min X+6'!K12","v":195.42052952410444},{"$f":"'X+6'!K12","v":222.63285772378896},{"$f":"'Max X+6'!K12","v":249.84576003895512},"MČ Klánovice"]
[2030,"X+6",7,{"$f":"'Min X+6'!K13","v":256.0610185016838},{"$f":"'X+6'!K13","v":279.86323252194563},{"$f":"'Max X+6'!K13","v":303.66588691627578},"MČ Klánovice"]
[2030,"X+6",8,{"$f":"'Min X+6'!K14","v":229.60007890370565},{"$f":"'X+6'!K14","v":250.90081337311244},{"$f":"'Max X+6'!K14","v":272.2019501742086},"MČ Klánovice"]
[2030,"X+6",9,{"$f":"'Min X+6'!K15","v":279.1848164522097},{"$f":"'X+6'!K15","v":296.88692975488368},{"$f":"'Max X+6'!K15","v":314.5893801912585},"MČ Klánovice"]
[2030,"X+6",10,{"$f":"'Min X+6'!K16","v":283.39073882786636},{"$f":"'X+6'!K16","v":298.89276922357033},{"$f":"'Max X+6'!K16","v":314.39511684112097},"MČ Klánovice"]
[2030,"X+6",11,{"$f":"'Min X+6'!K17","v":339.26507314201194},{"$f":"'X+6'!K17","v":352.86858856109239},{"$f":"'Max X+6'!K17","v":366.47239491660321},"MČ Klánovice"]
[2030,"X+6",12,{"$f":"'Min X+6'!K18","v":314.56202513342066},{"$f":"'X+6'!K18","v":325.86633523373166},{"$f":"'Max X+6'!K18","v":337.17087132373075},"MČ Klánovice"]
[2030,"X+6",13,{"$f":"'Min X+6'!K19","v":370.81281964608502},{"$f":"'X+6'!K19","v":381.81910960289849},{"$f":"'Max X+6'!K19","v":392.82566186897282},"MČ Klánovice"]
[2030,"X+6",14,{"$f":"'Min X+6'!K20","v":326.21332628980974},{"$f":"'X+6'!K20","v":336.81922684065603},{"$f":"'Max X+6'!K20","v":347.42542621969335},"MČ Klánovice"]
[2030,"X+6",15,{"$f":"'Min X+6'!K21","v":357.56810124574912},{"$f":"'X+6'!K21","v":367.77561182491149},{"$f":"'Max X+6'!K21","v":377.98347557019451},"MČ Klánovice"]
[2030,"X+6",16,{"$f":"'Min X+6'!K22","v":400.29550507167153},{"$f":"'X+6'!K22","v":411.70575893282387},{"$f":"'Max X+6'!K22","v":423.11643729980108},"MČ Klánovice"]
[2030,"X+6",17,{"$f":"'Min X+6'!K23","v":408.2291618386032},{"$f":"'X+6'!K23","v":420.64168843882146},{"$f":"'Max X+6'!K23","v":433.05472815222811},"MČ Klánovice"]
[2030,"X+6",18,{"$f":"'Min X+6'!K24","v":420.549861096261},{"$f":"'X+6'!K24","v":434.56511822069808},{"$f":"'Max X+6'!K24","v":448.58099297889572},"MČ Klánovice"]
[2030,"X+6",19,{"$f":"'Min X+6'!K25","v":415.94564861259505},{"$f":"'X+6'!K25","v":431.46431628290333},{"$f":"'Max X+6'!K25","v":446.98375671705026},"MČ Klánovice"]
[2030,"X+6",20,{"$f":"'Min X+6'!K26","v":407.84922224877187},{"$f":"'X+6'!K26","v":425.36936265332292},{"$f":"'Max X+6'!K26","v":442.89058756315558},"MČ Klánovice"]
[2030,"X+6",21,{"$f":"'Min X+6'!K27","v":386.95531521468354},{"$f":"'X+6'!K27","v":406.27595898157415},{"$f":"'Max X+6'!K27","v":425.59808380830054},"MČ Klánovice"]
[2030,"X+6",22,{"$f":"'Min X+6'!K28","v":346.05310239316191},{"$f":"'X+6'!K28","v":368.26926784693933},{"$f":"'Max X+6'!K28","v":390.48737231515105},"MČ Klánovice"]
[2030,"X+6",23,{"$f":"'Min X+6'!K29","v":309.4809550139596},{"$f":"'X+6'!K29","v":333.29267426813306},{"$f":"'Max X+6'!K29","v":357.10664416360146},"MČ Klánovice"]
[2030,"X+6",24,{"$f":"'Min X+6'!K30","v":348.51994597572622},{"$f":"'X+6'!K30","v":374.13653710663789},{"$f":"'Max X+6'!K30","v":399.75565811553031},"MČ Klánovice"]
[2030,"X+6",25,{"$f":"'Min X+6'!K31","v":336.35155543889209},{"$f":"'X+6'!K31","v":363.16570645907984},{"$f":"'Max X+6'!K31","v":389.98248082133102},"MČ Klánovice"]
[2030,"X+6",26,{"$f":"'Min X+6'!K32","v":290.0308148320695},{"$f":"'X+6'!K32","v":318.23996375729314},{"$f":"'Max X+6'!K32","v":346.45185880486576},"MČ Klánovice"]
[2030,"X+6",27,{"$f":"'Min X+6'!K33","v":283.64463692256186},{"$f":"'X+6'!K33","v":314.25039016858079},{"$f":"'Max X+6'!K33","v":344.8591631246951},"MČ Klánovice"]
[2030,"X+6",28,{"$f":"'Min X+6'!K34","v":297.1770169365542},{"$f":"'X+6'!K34","v":330.18154158833909},{"$f":"'Max X+6'!K34","v":363.18953045393914},"MČ Klánovice"]
[2030,"X+6",29,{"$f":"'Min X+6'!K35","v":263.00135733941642},{"$f":"'X+6'!K35","v":299.29652225863185},{"$f":"'Max X+6'!K35","v":335.59549500234959},"MČ Klánovice"]
[2030,"X+6",30,{"$f":"'Min X+6'!K36","v":216.40889159329203},{"$f":"'X+6'!K36","v":255.39454242399518},{"$f":"'Max X+6'!K36","v":294.38444015347824},"MČ Klánovice"]
[2030,"X+6",31,{"$f":"'Min X+6'!K37","v":244.4966506151635},{"$f":"'X+6'!K37","v":285.28178567557927},{"$f":"'Max X+6'!K37","v":326.07175321667751},"MČ Klánovice"]
[2030,"X+6",32,{"$f":"'Min X+6'!K38","v":210.48802753095492},{"$f":"'X+6'!K38","v":253.36210646823713},{"$f":"'Max X+6'!K38","v":296.24168766729349},"MČ Klánovice"]
[2030,"X+6",33,{"$f":"'Min X+6'!K39","v":212.34807860101495},{"$f":"'X+6'!K39","v":256.31658792274368},{"$f":"'Max X+6'!K39","v":300.29134582515462},"MČ Klánovice"]
[2030,"X+6",34,{"$f":"'Min X+6'!K40","v":206.20357017663378},{"$f":"'X+6'!K40","v":250.26772396928493},{"$f":"'Max X+6'!K40","v":294.33877289704844},"MČ Klánovice"]
[2030,"X+6",35,{"$f":"'Min X+6'!K41","v":246.77662825473459},{"$f":"'X+6'!K41","v":291.04410183061077},{"$f":"'Max X+6'!K41","v":335.31921796570623},"MČ Klánovice"]
[2030,"X+6",36,{"$f":"'Min X+6'!K42","v":247.02677423219632},{"$f":"'X+6'!K42","v":289.99538311866456},{"$f":"'Max X+6'!K42","v":332.97175795676253},"MČ Klánovice"]
[2030,"X+6",37,{"$f":"'Min X+6'!K43","v":237.87971656691224},{"$f":"'X+6'!K43","v":278.94809992592366},{"$f":"'Max X+6'!K43","v":320.02449520526727},"MČ Klánovice"]
[2030,"X+6",38,{"$f":"'Min X+6'!K44","v":279.7953882750449},{"$f":"'X+6'!K44","v":319.6731432504638},{"$f":"'Max X+6'!K44","v":359.55932581350419},"MČ Klánovice"]
[2030,"X+6",39,{"$f":"'Min X+6'!K45","v":236.61397147146937},{"$f":"'X+6'!K45","v":272.785091458426},{"$f":"'Max X+6'!K45","v":308.9647372049572},"MČ Klánovice"]
[2030,"X+6",40,{"$f":"'Min X+6'!K46","v":252.79209273139779},{"$f":"'X+6'!K46","v":286.66649553850391},{"$f":"'Max X+6'!K46","v":320.54967492681152},"MČ Klánovice"]
[2030,"X+6",41,{"$f":"'Min X+6'!K47","v":295.68125767666322},{"$f":"'X+6'!K47","v":328.36763168673423},{"$f":"'Max X+6'!K47","v":361.06306372693962},"MČ Klánovice"]
[2030,"X+6",42,{"$f":"'Min X+6'!K48","v":312.80655210317599},{"$f":"'X+6'!K48","v":343.1029073175489},{"$f":"'Max X+6'!K48","v":373.40862883900286},"MČ Klánovice"]
[2030,"X+6",43,{"$f":"'Min X+6'!K49","v":344.52792149194971},{"$f":"'X+6'!K49","v":372.74296957908018},{"$f":"'Max X+6'!K49","v":400.96731654446728},"MČ Klánovice"]
[2030,"X+6",44,{"$f":"'Min X+6'!K50","v":344.64206620361847},{"$f":"'X+6'!K50","v":371.56149717969396},{"$f":"'Max X+6'!K50","v":398.49067115837056},"MČ Klánovice"]
[2030,"X+6",45,{"$f":"'Min X+6'!K51","v":384.52353270409907},{"$f":"'X+6'!K51","v":409.96987560273374},{"$f":"'Max X+6'!K51","v":435.42621347033855},"MČ Klánovice"]
[2030,"X+6",46,{"$f":"'Min X+6'!K52","v":419.10932661229003},{"$f":"'X+6'!K52","v":444.27467128322655},{"$f":"'Max X+6'!K52","v":469.45150540102787},"MČ Klánovice"]
[2030,"X+6",47,{"$f":"'Min X+6'!K53","v":370.67318285034344},{"$f":"'X+6'!K53","v":394.32559456206229},{"$f":"'Max X+6'!K53","v":417.99047887515928},"MČ Klánovice"]
[2030,"X+6",48,{"$f":"'Min X+6'!K54","v":434.1701060810442},{"$f":"'X+6'!K54","v":455.2755782370578},{"$f":"'Max X+6'!K54","v":476.3934665930509},"MČ Klánovice"]
[2030,"X+6",49,{"$f":"'Min X+6'!K55","v":459.01397953862141},{"$f":"'X+6'!K55","v":479.35566496816125},{"$f":"'Max X+6'!K55","v":499.71068942257477},"MČ Klánovice"]
[2030,"X+6",50,{"$f":"'Min X+6'!K56","v":452.830591157718},{"$f":"'X+6'!K56","v":470.89449496616567},{"$f":"'Max X+6'!K56","v":488.97181253857138},"MČ Klánovice"]
[2030,"X+6",51,{"$f":"'Min X+6'!K57","v":514.61297822958784},{"$f":"'X+6'!K57","v":530.35557315116239},{"$f":"'Max X+6'!K57","v":546.11141061908495},"MČ Klánovice"]
[2030,"X+6",52,{"$f":"'Min X+6'!K58","v":512.8050764530484},{"$f":"'X+6'!K58","v":526.40366960221149},{"$f":"'Max X+6'!K58","v":540.01470316109555},"MČ Klánovice"]
[2030,"X+6",53,{"$f":"'Min X+6'!K59","v":511.48925980488025},{"$f":"'X+6'!K59","v":523.53482902860321},{"$f":"'Max X+6'!K59","v":535.59249710596146},"MČ Klánovice"]
[2030,"X+6",54,{"$f":"'Min X+6'!K60","v":505.14594702200452},{"$f":"'X+6'!K60","v":516.72856441751924},{"$f":"'Max X+6'!K60","v":528.32357980669383},"MČ Klánovice"]
[2030,"X+6",55,{"$f":"'Min X+6'!K61","v":517.80508426084725},{"$f":"'X+6'!K61","v":529.15917613204772},{"$f":"'Max X+6'!K61","v":540.52631914651317},"MČ Klánovice"]
[2030,"X+6",56,{"$f":"'Min X+6'!K62","v":423.13651904043508},{"$f":"'X+6'!K62","v":433.34275201095664},{"$f":"'Max X+6'!K62","v":443.56096642057378},"MČ Klánovice"]
[2030,"X+6",57,{"$f":"'Min X+6'!K63","v":413.50952358118161},{"$f":"'X+6'!K63","v":423.54546366826833},{"$f":"'Max X+6'!K63","v":433.59434113901375},"MČ Klánovice"]
[2030,"X+6",58,{"$f":"'Min X+6'!K64","v":346.27540320500384},{"$f":"'X+6'!K64","v":356.06334141763341},{"$f":"'Max X+6'!K64","v":365.86629193000545},"MČ Klánovice"]
[2030,"X+6",59,{"$f":"'Min X+6'!K65","v":366.75210579039265},{"$f":"'X+6'!K65","v":376.30705705665986},{"$f":"'Max X+6'!K65","v":385.87896483949305},"MČ Klánovice"]
[2030,"X+6",60,{"$f":"'Min X+6'!K66","v":316.40897906975914},{"$f":"'X+6'!K66","v":325.52762678005854},{"$f":"'Max X+6'!K66","v":334.66558070160545},"MČ Klánovice"]
[2030,"X+6",61,{"$f":"'Min X+6'!K67","v":305.01354648945613},{"$f":"'X+6'!K67","v":313.48374749571889},{"$f":"'Max X+6'!K67","v":321.97329087316285},"MČ Klánovice"]
[2030,"X+6",62,{"$f":"'Min X+6'!K68","v":284.00516478961606},{"$f":"'X+6'!K68","v":291.71336965842511},{"$f":"'Max X+6'!K68","v":299.44094140766276},"MČ Klánovice"]
[2030,"X+6",63,{"$f":"'Min X+6'!K69","v":265.77240149921306},{"$f":"'X+6'!K69","v":273.00586610049226},{"$f":"'Max X+6'!K69","v":280.25961102294036},"MČ Klánovice"]
[2030,"X+6",64,{"$f":"'Min X+6'!K70","v":278.20318537551526},{"$f":"'X+6'!K70","v":284.26974325786011},{"$f":"'Max X+6'!K70","v":290.35690314627504},"MČ Klánovice"]
[2030,"X+6",65,{"$f":"'Min X+6'!K71","v":263.12472319264577},{"$f":"'X+6'!K71","v":268.42803639745762},{"$f":"'Max X+6'!K71","v":273.75239298167344},"MČ Klánovice"]
[2030,"X+6",66,{"$f":"'Min X+6'!K72","v":241.55267160870818},{"$f":"'X+6'!K72","v":246.88766799424593},{"$f":"'Max X+6'!K72","v":252.24321211868249},"MČ Klánovice"]
[2030,"X+6",67,{"$f":"'Min X+6'!K73","v":215.95474871649446},{"$f":"'X+6'!K73","v":221.16661816649969},{"$f":"'Max X+6'!K73","v":226.39984343716145},"MČ Klánovice"]
[2030,"X+6",68,{"$f":"'Min X+6'!K74","v":192.245442959565},{"$f":"'X+6'!K74","v":196.97578862092445},{"$f":"'Max X+6'!K74","v":201.72664938852165},"MČ Klánovice"]
[2030,"X+6",69,{"$f":"'Min X+6'!K75","v":217.46451116626304},{"$f":"'X+6'!K75","v":222.08253704013811},{"$f":"'Max X+6'!K75","v":226.7217197870543},"MČ Klánovice"]
[2030,"X+6",70,{"$f":"'Min X+6'!K76","v":199.41745416562622},{"$f":"'X+6'!K76","v":203.79485785021467},{"$f":"'Max X+6'!K76","v":208.19385589025859},"MČ Klánovice"]
[2030,"X+6",71,{"$f":"'Min X+6'!K77","v":207.81409479240182},{"$f":"'X+6'!K77","v":212.94375309926539},{"$f":"'Max X+6'!K77","v":218.10317102715265},"MČ Klánovice"]
[2030,"X+6",72,{"$f":"'Min X+6'!K78","v":206.02406893081366},{"$f":"'X+6'!K78","v":211.53784741726088},{"$f":"'Max X+6'!K78","v":217.08914006774881},"MČ Klánovice"]
[2030,"X+6",73,{"$f":"'Min X+6'!K79","v":210.44700695319892},{"$f":"'X+6'!K79","v":215.80023333522138},{"$f":"'Max X+6'!K79","v":221.19070375435808},"MČ Klánovice"]
[2030,"X+6",74,{"$f":"'Min X+6'!K80","v":203.12523363190707},{"$f":"'X+6'!K80","v":208.36979003185087},{"$f":"'Max X+6'!K80","v":213.65426286440768},"MČ Klánovice"]
[2030,"X+6",75,{"$f":"'Min X+6'!K81","v":203.34764380487348},{"$f":"'X+6'!K81","v":208.9404316544244},{"$f":"'Max X+6'!K81","v":214.57959411360196},"MČ Klánovice"]
[2030,"X+6",76,{"$f":"'Min X+6'!K82","v":179.4281733842127},{"$f":"'X+6'!K82","v":184.95205940485403},{"$f":"'Max X+6'!K82","v":190.52825924936772},"MČ Klánovice"]
[2030,"X+6",77,{"$f":"'Min X+6'!K83","v":190.68848949398097},{"$f":"'X+6'!K83","v":196.43656113388306},{"$f":"'Max X+6'!K83","v":202.24575202282517},"MČ Klánovice"]
[2030,"X+6",78,{"$f":"'Min X+6'!K84","v":172.10192872375887},{"$f":"'X+6'!K84","v":177.30160088299368},{"$f":"'Max X+6'!K84","v":182.56698264552679},"MČ Klánovice"]
[2030,"X+6",79,{"$f":"'Min X+6'!K85","v":157.47004724879974},{"$f":"'X+6'!K85","v":162.82496235259282},{"$f":"'Max X+6'!K85","v":168.2509713634978},"MČ Klánovice"]
[2030,"X+6",80,{"$f":"'Min X+6'!K86","v":150.16484124650708},{"$f":"'X+6'!K86","v":155.03606978063647},{"$f":"'Max X+6'!K86","v":159.98440172938206},"MČ Klánovice"]
[2030,"X+6",81,{"$f":"'Min X+6'!K87","v":149.46075145090927},{"$f":"'X+6'!K87","v":154.03690260151339},{"$f":"'Max X+6'!K87","v":158.69754570140557},"MČ Klánovice"]
[2030,"X+6",82,{"$f":"'Min X+6'!K88","v":120.13812183331814},{"$f":"'X+6'!K88","v":123.88062376345167},{"$f":"'Max X+6'!K88","v":127.7016285061414},"MČ Klánovice"]
[2030,"X+6",83,{"$f":"'Min X+6'!K89","v":121.31023038778592},{"$f":"'X+6'!K89","v":125.08475424877439},{"$f":"'Max X+6'!K89","v":128.94162513127344},"MČ Klánovice"]
[2030,"X+6",84,{"$f":"'Min X+6'!K90","v":110.33492382784064},{"$f":"'X+6'!K90","v":113.79846961189511},{"$f":"'Max X+6'!K90","v":117.34562096697744},"MČ Klánovice"]
[2030,"X+6",85,{"$f":"'Min X+6'!K91","v":85.636534636206818},{"$f":"'X+6'!K91","v":88.594475313562327},{"$f":"'Max X+6'!K91","v":91.635418027613412},"MČ Klánovice"]
[2030,"X+6",86,{"$f":"'Min X+6'!K92","v":70.419627396025248},{"$f":"'X+6'!K92","v":72.804735807600238},{"$f":"'Max X+6'!K92","v":75.257480846982418},"MČ Klánovice"]
[2030,"X+6",87,{"$f":"'Min X+6'!K93","v":54.361308294659104},{"$f":"'X+6'!K93","v":56.444817173664767},{"$f":"'Max X+6'!K93","v":58.596072043223515},"MČ Klánovice"]
[2030,"X+6",88,{"$f":"'Min X+6'!K94","v":39.281249064407149},{"$f":"'X+6'!K94","v":41.002253820221384},{"$f":"'Max X+6'!K94","v":42.787906841026569},"MČ Klánovice"]
[2030,"X+6",89,{"$f":"'Min X+6'!K95","v":25.669297075411933},{"$f":"'X+6'!K95","v":26.94405882238911},{"$f":"'Max X+6'!K95","v":28.273715384573674},"MČ Klánovice"]
[2030,"X+6",90,{"$f":"'Min X+6'!K96","v":24.017748279437477},{"$f":"'X+6'!K96","v":25.28495916641781},{"$f":"'Max X+6'!K96","v":26.609565254372939},"MČ Klánovice"]
[2030,"X+6",91,{"$f":"'Min X+6'!K97","v":20.182354517691369},{"$f":"'X+6'!K97","v":21.397534238783969},{"$f":"'Max X+6'!K97","v":22.675261443091006},"MČ Klánovice"]
[2030,"X+6",92,{"$f":"'Min X+6'!K98","v":15.610496889927351},{"$f":"'X+6'!K98","v":16.69710976285139},{"$f":"'Max X+6'!K98","v":17.848170949202412},"MČ Klánovice"]
[2030,"X+6",93,{"$f":"'Min X+6'!K99","v":8.5635776746255754},{"$f":"'X+6'!K99","v":9.2204943065949969},{"$f":"'Max X+6'!K99","v":9.9200700115162661},"MČ Klánovice"]
[2030,"X+6",94,{"$f":"'Min X+6'!K100","v":9.1110612252393572},{"$f":"'X+6'!K100","v":9.9193975513485793},{"$f":"'Max X+6'!K100","v":10.788308376954218},"MČ Klánovice"]
[2030,"X+6",95,{"$f":"'Min X+6'!K101","v":8.4850439140300775},{"$f":"'X+6'!K101","v":9.3373229176059311},{"$f":"'Max X+6'!K101","v":10.261625341451367},"MČ Klánovice"]
[2030,"X+6",96,{"$f":"'Min X+6'!K102","v":1.2902680005335037},{"$f":"'X+6'!K102","v":1.4441337947058597},{"$f":"'Max X+6'!K102","v":1.6134046496670247},"MČ Klánovice"]
[2030,"X+6",97,{"$f":"'Min X+6'!K103","v":0.35928215288734444},{"$f":"'X+6'!K103","v":0.40427489765637892},{"$f":"'Max X+6'!K103","v":0.45395905308052897},"MČ Klánovice"]
[2030,"X+6",98,{"$f":"'Min X+6'!K104","v":0.35855421324779302},{"$f":"'X+6'!K104","v":0.41104556705155704},{"$f":"'Max X+6'!K104","v":0.46993788276564075},"MČ Klánovice"]
[2030,"X+6",99,{"$f":"'Min X+6'!K105","v":0.27952021201952104},{"$f":"'X+6'!K105","v":0.32590233923455442},{"$f":"'Max X+6'!K105","v":0.37867635262547333},"MČ Klánovice"]
[2030,"X+6",100,{"$f":"'Min X+6'!K106","v":0},{"$f":"'X+6'!K106","v":0},{"$f":"'Max X+6'!K106","v":6.2402509474574902E-3},"MČ Klánovice"]
[2031,"X+7",0,{"$f":"'Min X+7'!K6","v":191.28063588822531},{"$f":"'X+7'!K6","v":228.55658776062495},{"$f":"'Max X+7'!K6","v":268.05275612228843},"MČ Klánovice"]
[2031,"X+7",1,{"$f":"'Min X+7'!K7","v":184.43626646299953},{"$f":"'X+7'!K7","v":222.04627188806074},{"$f":"'Max X+7'!K7","v":261.54012236793619},"MČ Klánovice"]
[2031,"X+7",2,{"$f":"'Min X+7'!K8","v":178.38031746614834},{"$f":"'X+7'!K8","v":217.26192981254121},{"$f":"'Max X+7'!K8","v":257.67519995855935},"MČ Klánovice"]
[2031,"X+7",3,{"$f":"'Min X+7'!K9","v":175.84211792070303},{"$f":"'X+7'!K9","v":214.82812902940259},{"$f":"'Max X+7'!K9","v":254.9795527868593},"MČ Klánovice"]
[2031,"X+7",4,{"$f":"'Min X+7'!K10","v":175.29820407864167},{"$f":"'X+7'!K10","v":214.3709553614797},{"$f":"'Max X+7'!K10","v":254.23058687703687},"MČ Klánovice"]
[2031,"X+7",5,{"$f":"'Min X+7'!K11","v":174.51876264027317},{"$f":"'X+7'!K11","v":214.14034998900706},{"$f":"'Max X+7'!K11","v":254.15985452205166},"MČ Klánovice"]
[2031,"X+7",6,{"$f":"'Min X+7'!K12","v":176.63970531099972},{"$f":"'X+7'!K12","v":214.26414470563225},{"$f":"'Max X+7'!K12","v":251.46864895997234},"MČ Klánovice"]
[2031,"X+7",7,{"$f":"'Min X+7'!K13","v":197.81155825278177},{"$f":"'X+7'!K13","v":226.62311745933337},{"$f":"'Max X+7'!K13","v":255.43537037733432},"MČ Klánovice"]
[2031,"X+7",8,{"$f":"'Min X+7'!K14","v":256.64742929535555},{"$f":"'X+7'!K14","v":281.84909239989406},{"$f":"'Max X+7'!K14","v":307.05131565949057},"MČ Klánovice"]
[2031,"X+7",9,{"$f":"'Min X+7'!K15","v":227.28600010566015},{"$f":"'X+7'!K15","v":249.88615833522871},{"$f":"'Max X+7'!K15","v":272.48684354003723},"MČ Klánovice"]
[2031,"X+7",10,{"$f":"'Min X+7'!K16","v":281.56498150212411},{"$f":"'X+7'!K16","v":300.86684215357138},{"$f":"'Max X+7'!K16","v":320.16915963451947},"MČ Klánovice"]
[2031,"X+7",11,{"$f":"'Min X+7'!K17","v":286.46768332716226},{"$f":"'X+7'!K17","v":303.86961881915676},{"$f":"'Max X+7'!K17","v":321.27199078839067},"MČ Klánovice"]
[2031,"X+7",12,{"$f":"'Min X+7'!K18","v":341.23474399506847},{"$f":"'X+7'!K18","v":356.83853284653696},{"$f":"'Max X+7'!K18","v":372.44272969177155},"MČ Klánovice"]
[2031,"X+7",13,{"$f":"'Min X+7'!K19","v":309.32985521713442},{"$f":"'X+7'!K19","v":321.8345869037679},{"$f":"'Max X+7'!K19","v":334.33965558993816},"MČ Klánovice"]
[2031,"X+7",14,{"$f":"'Min X+7'!K20","v":373.56970397404962},{"$f":"'X+7'!K20","v":385.77680791413638},{"$f":"'Max X+7'!K20","v":397.9842980493097},"MČ Klánovice"]
[2031,"X+7",15,{"$f":"'Min X+7'!K21","v":331.1680960608623},{"$f":"'X+7'!K21","v":342.77472898471143},{"$f":"'Max X+7'!K21","v":354.38180284215753},"MČ Klánovice"]
[2031,"X+7",16,{"$f":"'Min X+7'!K22","v":354.00832149504311},{"$f":"'X+7'!K22","v":366.7170036257836},{"$f":"'Max X+7'!K22","v":379.42620637514131},"MČ Klánovice"]
[2031,"X+7",17,{"$f":"'Min X+7'!K23","v":395.6128855691278},{"$f":"'X+7'!K23","v":409.62481512898233},{"$f":"'Max X+7'!K23","v":423.63739496220722},"MČ Klánovice"]
[2031,"X+7",18,{"$f":"'Min X+7'!K24","v":409.62438748282864},{"$f":"'X+7'!K24","v":425.5388788700991},{"$f":"'Max X+7'!K24","v":441.45418567868751},"MČ Klánovice"]
[2031,"X+7",19,{"$f":"'Min X+7'!K25","v":417.92077321657416},{"$f":"'X+7'!K25","v":435.43806478496515},{"$f":"'Max X+7'!K25","v":452.95638503625861},"MČ Klánovice"]
[2031,"X+7",20,{"$f":"'Min X+7'!K26","v":412.59362844427665},{"$f":"'X+7'!K26","v":431.31439303587325},{"$f":"'Max X+7'!K26","v":450.03644429572478},"MČ Klánovice"]
[2031,"X+7",21,{"$f":"'Min X+7'!K27","v":404.69260898136196},{"$f":"'X+7'!K27","v":425.2141711387564},{"$f":"'Max X+7'!K27","v":445.73742094594888},"MČ Klánovice"]
[2031,"X+7",22,{"$f":"'Min X+7'!K28","v":387.90049641537246},{"$f":"'X+7'!K28","v":411.12177756304936},{"$f":"'Max X+7'!K28","v":434.34521263068825},"MČ Klánovice"]
[2031,"X+7",23,{"$f":"'Min X+7'!K29","v":340.81592322966219},{"$f":"'X+7'!K29","v":367.13087581597949},{"$f":"'Max X+7'!K29","v":393.44854111933256},"MČ Klánovice"]
[2031,"X+7",24,{"$f":"'Min X+7'!K30","v":316.96364002558767},{"$f":"'X+7'!K30","v":345.17236457696458},{"$f":"'Max X+7'!K30","v":373.38419692503589},"MČ Klánovice"]
[2031,"X+7",25,{"$f":"'Min X+7'!K31","v":354.68269063181151},{"$f":"'X+7'!K31","v":384.99645472572422},{"$f":"'Max X+7'!K31","v":415.31368392746833},"MČ Klánovice"]
[2031,"X+7",26,{"$f":"'Min X+7'!K32","v":334.32216167079071},{"$f":"'X+7'!K32","v":366.03256127197733},{"$f":"'Max X+7'!K32","v":397.74657441777748},"MČ Klánovice"]
[2031,"X+7",27,{"$f":"'Min X+7'!K33","v":288.3169458688651},{"$f":"'X+7'!K33","v":322.12084991298229},{"$f":"'Max X+7'!K33","v":355.92856565297035},"MČ Klánovice"]
[2031,"X+7",28,{"$f":"'Min X+7'!K34","v":284.13201238651209},{"$f":"'X+7'!K34","v":320.13117207763742},{"$f":"'Max X+7'!K34","v":356.13454586164363},"MČ Klánovice"]
[2031,"X+7",29,{"$f":"'Min X+7'!K35","v":297.85132564332548},{"$f":"'X+7'!K35","v":338.04827725731946},{"$f":"'Max X+7'!K35","v":378.25004739790495},"MČ Klánovice"]
[2031,"X+7",30,{"$f":"'Min X+7'!K36","v":268.08863786109282},{"$f":"'X+7'!K36","v":311.17324185675238},{"$f":"'Max X+7'!K36","v":354.26324476191894},"MČ Klánovice"]
[2031,"X+7",31,{"$f":"'Min X+7'!K37","v":216.10784050725499},{"$f":"'X+7'!K37","v":261.28002308643704},{"$f":"'Max X+7'!K37","v":306.45827849583588},"MČ Klánovice"]
[2031,"X+7",32,{"$f":"'Min X+7'!K38","v":247.57315030356801},{"$f":"'X+7'!K38","v":295.14370875347959},{"$f":"'Max X+7'!K38","v":342.72114290971001},"MČ Klánovice"]
[2031,"X+7",33,{"$f":"'Min X+7'!K39","v":210.3759268704091},{"$f":"'X+7'!K39","v":259.2323855741223},{"$f":"'Max X+7'!K39","v":308.09663930962341},"MČ Klánovice"]
[2031,"X+7",34,{"$f":"'Min X+7'!K40","v":207.52637306643928},{"$f":"'X+7'!K40","v":257.17563229950633},{"$f":"'Max X+7'!K40","v":306.83364099024772},"MČ Klánovice"]
[2031,"X+7",35,{"$f":"'Min X+7'!K41","v":202.47518224769283},{"$f":"'X+7'!K41","v":252.11867587160322},{"$f":"'Max X+7'!K41","v":301.77173770813874},"MČ Klánovice"]
[2031,"X+7",36,{"$f":"'Min X+7'!K42","v":247.70752204481886},{"$f":"'X+7'!K42","v":297.85430855500988},{"$f":"'Max X+7'!K42","v":348.01160652550914},"MČ Klánovice"]
[2031,"X+7",37,{"$f":"'Min X+7'!K43","v":240.94503812544446},{"$f":"'X+7'!K43","v":288.79240898608452},{"$f":"'Max X+7'!K43","v":336.65052952085068},"MČ Klánovice"]
[2031,"X+7",38,{"$f":"'Min X+7'!K44","v":232.69078258540628},{"$f":"'X+7'!K44","v":278.73735552097105},{"$f":"'Max X+7'!K44","v":324.79501501980144},"MČ Klánovice"]
[2031,"X+7",39,{"$f":"'Min X+7'!K45","v":285.45197411383617},{"$f":"'X+7'!K45","v":328.40884604138694},{"$f":"'Max X+7'!K45","v":371.3773860477707},"MČ Klánovice"]
[2031,"X+7",40,{"$f":"'Min X+7'!K46","v":243.68466516696722},{"$f":"'X+7'!K46","v":283.53437811084672},{"$f":"'Max X+7'!K46","v":323.39584181543432},"MČ Klánovice"]
[2031,"X+7",41,{"$f":"'Min X+7'!K47","v":259.02603930274819},{"$f":"'X+7'!K47","v":297.37965444306042},{"$f":"'Max X+7'!K47","v":335.74538318791139},"MČ Klánovice"]
[2031,"X+7",42,{"$f":"'Min X+7'!K48","v":294.13945306486687},{"$f":"'X+7'!K48","v":330.0062591544405},{"$f":"'Max X+7'!K48","v":365.88569776829974},"MČ Klánovice"]
[2031,"X+7",43,{"$f":"'Min X+7'!K49","v":314.60319601108813},{"$f":"'X+7'!K49","v":348.68167602044616},{"$f":"'Max X+7'!K49","v":382.77321907841252},"MČ Klánovice"]
[2031,"X+7",44,{"$f":"'Min X+7'!K50","v":348.43755025072153},{"$f":"'X+7'!K50","v":380.23728146623159},{"$f":"'Max X+7'!K50","v":412.05016545726244},"MČ Klánovice"]
[2031,"X+7",45,{"$f":"'Min X+7'!K51","v":345.60397022461461},{"$f":"'X+7'!K51","v":376.00771540227584},{"$f":"'Max X+7'!K51","v":406.42531925762523},"MČ Klánovice"]
[2031,"X+7",46,{"$f":"'Min X+7'!K52","v":385.05715934491604},{"$f":"'X+7'!K52","v":413.29180743920097},{"$f":"'Max X+7'!K52","v":441.54077563244698},"MČ Klánovice"]
[2031,"X+7",47,{"$f":"'Min X+7'!K53","v":416.10100730641659},{"$f":"'X+7'!K53","v":443.45790522230789},{"$f":"'Max X+7'!K53","v":470.83096434130346},"MČ Klánovice"]
[2031,"X+7",48,{"$f":"'Min X+7'!K54","v":368.9944962565279},{"$f":"'X+7'!K54","v":394.53579601543311},{"$f":"'Max X+7'!K54","v":420.09436136957748},"MČ Klánovice"]
[2031,"X+7",49,{"$f":"'Min X+7'!K55","v":430.77135890159957},{"$f":"'X+7'!K55","v":454.27687785874423},{"$f":"'Max X+7'!K55","v":477.79953542358737},"MČ Klánovice"]
[2031,"X+7",50,{"$f":"'Min X+7'!K56","v":453.32348114185686},{"$f":"'X+7'!K56","v":475.1706390336991},{"$f":"'Max X+7'!K56","v":497.0362231847098},"MČ Klánovice"]
[2031,"X+7",51,{"$f":"'Min X+7'!K57","v":450.34684479706436},{"$f":"'X+7'!K57","v":469.62099880894607},{"$f":"'Max X+7'!K57","v":488.91361563275007},"MČ Klánovice"]
[2031,"X+7",52,{"$f":"'Min X+7'!K58","v":510.67851480848549},{"$f":"'X+7'!K58","v":527.74947455436495},{"$f":"'Max X+7'!K58","v":544.83858012345627},"MČ Klánovice"]
[2031,"X+7",53,{"$f":"'Min X+7'!K59","v":509.74757221673349},{"$f":"'X+7'!K59","v":524.58701033514058},{"$f":"'Max X+7'!K59","v":539.44360385841765},"MČ Klánovice"]
[2031,"X+7",54,{"$f":"'Min X+7'!K60","v":510.73189548928417},{"$f":"'X+7'!K60","v":524.52868943934118},{"$f":"'Max X+7'!K60","v":538.34220686805361},"MČ Klánovice"]
[2031,"X+7",55,{"$f":"'Min X+7'!K61","v":505.30959613180971},{"$f":"'X+7'!K61","v":518.54840825241149},{"$f":"'Max X+7'!K61","v":531.80459084641893},"MČ Klánovice"]
[2031,"X+7",56,{"$f":"'Min X+7'!K62","v":516.91899590037178},{"$f":"'X+7'!K62","v":529.64171663935019},{"$f":"'Max X+7'!K62","v":542.38287351886527},"MČ Klánovice"]
[2031,"X+7",57,{"$f":"'Min X+7'!K63","v":420.50631966875187},{"$f":"'X+7'!K63","v":432.07008251915227},{"$f":"'Max X+7'!K63","v":443.65110323497066},"MČ Klánovice"]
[2031,"X+7",58,{"$f":"'Min X+7'!K64","v":408.00951198045789},{"$f":"'X+7'!K64","v":419.10607823726559},{"$f":"'Max X+7'!K64","v":430.22134451018246},"MČ Klánovice"]
[2031,"X+7",59,{"$f":"'Min X+7'!K65","v":344.91127240221095},{"$f":"'X+7'!K65","v":355.74775997370898},{"$f":"'Max X+7'!K65","v":366.60555844929479},"MČ Klánovice"]
[2031,"X+7",60,{"$f":"'Min X+7'!K66","v":363.18842758482697},{"$f":"'X+7'!K66","v":373.60477419959835},{"$f":"'Max X+7'!K66","v":384.04496553387105},"MČ Klánovice"]
[2031,"X+7",61,{"$f":"'Min X+7'!K67","v":314.69550320883701},{"$f":"'X+7'!K67","v":324.86763125093876},{"$f":"'Max X+7'!K67","v":335.06646729332977},"MČ Klánovice"]
[2031,"X+7",62,{"$f":"'Min X+7'!K68","v":301.25564821075307},{"$f":"'X+7'!K68","v":310.58807058590253},{"$f":"'Max X+7'!K68","v":319.94750630921544},"MČ Klánovice"]
[2031,"X+7",63,{"$f":"'Min X+7'!K69","v":280.09887665911037},{"$f":"'X+7'!K69","v":288.67497381955752},{"$f":"'Max X+7'!K69","v":297.27822527356818},"MČ Klánovice"]
[2031,"X+7",64,{"$f":"'Min X+7'!K70","v":262.53977135966443},{"$f":"'X+7'!K70","v":269.84405652420986},{"$f":"'Max X+7'!K70","v":277.17668111885712},"MČ Klánovice"]
[2031,"X+7",65,{"$f":"'Min X+7'!K71","v":272.2128565677549},{"$f":"'X+7'!K71","v":278.58260577136423},{"$f":"'Max X+7'!K71","v":284.9804049203866},"MČ Klánovice"]
[2031,"X+7",66,{"$f":"'Min X+7'!K72","v":260.2340527819174},{"$f":"'X+7'!K72","v":266.64678266672513},{"$f":"'Max X+7'!K72","v":273.08782364623426},"MČ Klánovice"]
[2031,"X+7",67,{"$f":"'Min X+7'!K73","v":237.8685133509947},{"$f":"'X+7'!K73","v":244.00856015373412},{"$f":"'Max X+7'!K73","v":250.17727838857343},"MČ Klánovice"]
[2031,"X+7",68,{"$f":"'Min X+7'!K74","v":210.55091688192448},{"$f":"'X+7'!K74","v":216.35788003945237},{"$f":"'Max X+7'!K74","v":222.19488573431181},"MČ Klánovice"]
[2031,"X+7",69,{"$f":"'Min X+7'!K75","v":186.86503617456719},{"$f":"'X+7'!K75","v":192.18942023395988},{"$f":"'Max X+7'!K75","v":197.54297708132577},"MČ Klánovice"]
[2031,"X+7",70,{"$f":"'Min X+7'!K76","v":211.31299421862894},{"$f":"'X+7'!K76","v":216.55567657631008},{"$f":"'Max X+7'!K76","v":221.82873052152877},"MČ Klánovice"]
[2031,"X+7",71,{"$f":"'Min X+7'!K77","v":194.88135508238116},{"$f":"'X+7'!K77","v":200.08631939801739},{"$f":"'Max X+7'!K77","v":205.32261144005156},"MČ Klánovice"]
[2031,"X+7",72,{"$f":"'Min X+7'!K78","v":200.89801773375459},{"$f":"'X+7'!K78","v":206.65408623372969},{"$f":"'Max X+7'!K78","v":212.4522564157902},"MČ Klánovice"]
[2031,"X+7",73,{"$f":"'Min X+7'!K79","v":197.41842985372716},{"$f":"'X+7'!K79","v":203.66360589962454},{"$f":"'Max X+7'!K79","v":209.96065597128211},"MČ Klánovice"]
[2031,"X+7",74,{"$f":"'Min X+7'!K80","v":202.14654540103993},{"$f":"'X+7'!K80","v":208.15704129253265},{"$f":"'Max X+7'!K80","v":214.22024471899874},"MČ Klánovice"]
[2031,"X+7",75,{"$f":"'Min X+7'!K81","v":196.2449502272496},{"$f":"'X+7'!K81","v":202.35178275431838},{"$f":"'Max X+7'!K81","v":208.51509245345119},"MČ Klánovice"]
[2031,"X+7",76,{"$f":"'Min X+7'!K82","v":193.86200466648833},{"$f":"'X+7'!K82","v":200.12280321791687},{"$f":"'Max X+7'!K82","v":206.44940351127127},"MČ Klánovice"]
[2031,"X+7",77,{"$f":"'Min X+7'!K83","v":170.08243090712756},{"$f":"'X+7'!K83","v":176.24779396200489},{"$f":"'Max X+7'!K83","v":182.48644676523878},"MČ Klánovice"]
[2031,"X+7",78,{"$f":"'Min X+7'!K84","v":180.54494370431752},{"$f":"'X+7'!K84","v":186.55713827392029},{"$f":"'Max X+7'!K84","v":192.6542297857776},"MČ Klánovice"]
[2031,"X+7",79,{"$f":"'Min X+7'!K85","v":167.11348450971417},{"$f":"'X+7'!K85","v":173.18516103358255},{"$f":"'Max X+7'!K85","v":179.34613099032435},"MČ Klánovice"]
[2031,"X+7",80,{"$f":"'Min X+7'!K86","v":147.89143429646003},{"$f":"'X+7'!K86","v":153.39070299733001},{"$f":"'Max X+7'!K86","v":158.98809242775519},"MČ Klánovice"]
[2031,"X+7",81,{"$f":"'Min X+7'!K87","v":139.97881767210069},{"$f":"'X+7'!K87","v":145.01780388695636},{"$f":"'Max X+7'!K87","v":150.16064087562773},"MČ Klánovice"]
[2031,"X+7",82,{"$f":"'Min X+7'!K88","v":138.25340978218662},{"$f":"'X+7'!K88","v":143.03007803167543},{"$f":"'Max X+7'!K88","v":147.91848355602642},"MČ Klánovice"]
[2031,"X+7",83,{"$f":"'Min X+7'!K89","v":111.70759194894111},{"$f":"'X+7'!K89","v":115.82897375230922},{"$f":"'Max X+7'!K89","v":120.05335167553383},"MČ Klánovice"]
[2031,"X+7",84,{"$f":"'Min X+7'!K90","v":109.78349664400001},{"$f":"'X+7'!K90","v":113.75797003290245},{"$f":"'Max X+7'!K90","v":117.84225059080755},"MČ Klánovice"]
[2031,"X+7",85,{"$f":"'Min X+7'!K91","v":98.534962953098614},{"$f":"'X+7'!K91","v":102.19960200181529},{"$f":"'Max X+7'!K91","v":105.97544463692563},"MČ Klánovice"]
[2031,"X+7",86,{"$f":"'Min X+7'!K92","v":75.526290793472242},{"$f":"'X+7'!K92","v":78.624815279831864},{"$f":"'Max X+7'!K92","v":81.831110850520872},"MČ Klánovice"]
[2031,"X+7",87,{"$f":"'Min X+7'!K93","v":61.064427070625641},{"$f":"'X+7'!K93","v":63.585785924507974},{"$f":"'Max X+7'!K93","v":66.197169618897718},"MČ Klánovice"]
[2031,"X+7",88,{"$f":"'Min X+7'!K94","v":46.342729706959076},{"$f":"'X+7'!K94","v":48.509203945518962},{"$f":"'Max X+7'!K94","v":50.763883427596419},"MČ Klánovice"]
[2031,"X+7",89,{"$f":"'Min X+7'!K95","v":32.833973746091097},{"$f":"'X+7'!K95","v":34.58822917874798},{"$f":"'Max X+7'!K95","v":36.42456504628872},"MČ Klánovice"]
[2031,"X+7",90,{"$f":"'Min X+7'!K96","v":21.035014063209118},{"$f":"'X+7'!K96","v":22.308079645575091},{"$f":"'Max X+7'!K96","v":23.649040612145981},"MČ Klánovice"]
[2031,"X+7",91,{"$f":"'Min X+7'!K97","v":19.216242177370781},{"$f":"'X+7'!K97","v":20.468146770225843},{"$f":"'Max X+7'!K97","v":21.79122067546437},"MČ Klánovice"]
[2031,"X+7",92,{"$f":"'Min X+7'!K98","v":15.725121983587105},{"$f":"'X+7'!K98","v":16.894727934401249},{"$f":"'Max X+7'!K98","v":18.139939225264534},"MČ Klánovice"]
[2031,"X+7",93,{"$f":"'Min X+7'!K99","v":11.793360504026213},{"$f":"'X+7'!K99","v":12.806903892002627},{"$f":"'Max X+7'!K99","v":13.895915345608397},"MČ Klánovice"]
[2031,"X+7",94,{"$f":"'Min X+7'!K100","v":6.3032636148942762},{"$f":"'X+7'!K100","v":6.9019881221067507},{"$f":"'Max X+7'!K100","v":7.5496766231590211},"MČ Klánovice"]
[2031,"X+7",95,{"$f":"'Min X+7'!K101","v":6.4708910595363101},{"$f":"'X+7'!K101","v":7.1811013652492415},{"$f":"'Max X+7'!K101","v":7.9582765510317515},"MČ Klánovice"]
[2031,"X+7",96,{"$f":"'Min X+7'!K102","v":5.8202853946416386},{"$f":"'X+7'!K102","v":6.5439796569917039},{"$f":"'Max X+7'!K102","v":7.3446861408369823},"MČ Klánovice"]
[2031,"X+7",97,{"$f":"'Min X+7'!K103","v":0.84680657443266449},{"$f":"'X+7'!K103","v":0.97133838090991009},{"$f":"'Max X+7'!K103","v":1.1115136693516181},"MČ Klánovice"]
[2031,"X+7",98,{"$f":"'Min X+7'!K104","v":0.22920779315451448},{"$f":"'X+7'!K104","v":0.26488107465441857},{"$f":"'Max X+7'!K104","v":0.30526039815791106},"MČ Klánovice"]
[2031,"X+7",99,{"$f":"'Min X+7'!K105","v":0.2186643652989696},{"$f":"'X+7'!K105","v":0.25830600106240614},{"$f":"'Max X+7'!K105","v":0.3040385726274204},"MČ Klánovice"]
[2031,"X+7",100,{"$f":"'Min X+7'!K106","v":0},{"$f":"'X+7'!K106","v":0},{"$f":"'Max X+7'!K106","v":1.8933817631273706E-2},"MČ Klánovice"]
[2032,"X+8",0,{"$f":"'Min X+8'!K6","v":196.21278965165249},{"$f":"'X+8'!K6","v":236.94061928144532},{"$f":"'Max X+8'!K6","v":280.2089039869029},"MČ Klánovice"]
[2032,"X+8",1,{"$f":"'Min X+8'!K7","v":188.35139819401175},{"$f":"'X+8'!K7","v":229.52332144203177},{"$f":"'Max X+8'!K7","v":272.91569636674001},"MČ Klánovice"]
[2032,"X+8",2,{"$f":"'Min X+8'!K8","v":180.52085895360665},{"$f":"'X+8'!K8","v":223.02860464319366},{"$f":"'Max X+8'!K8","v":267.42035239896688},"MČ Klánovice"]
[2032,"X+8",3,{"$f":"'Min X+8'!K9","v":176.56439437368653},{"$f":"'X+8'!K9","v":219.24339338312063},{"$f":"'Max X+8'!K9","v":263.45426187812768},"MČ Klánovice"]
[2032,"X+8",4,{"$f":"'Min X+8'!K10","v":174.03086346812177},{"$f":"'X+8'!K10","v":216.81500364869936},{"$f":"'Max X+8'!K10","v":260.76472903143514},"MČ Klánovice"]
[2032,"X+8",5,{"$f":"'Min X+8'!K11","v":171.99003846130111},{"$f":"'X+8'!K11","v":215.36146150534705},{"$f":"'Max X+8'!K11","v":259.51990357065392},"MČ Klánovice"]
[2032,"X+8",6,{"$f":"'Min X+8'!K12","v":172.01112152117821},{"$f":"'X+8'!K12","v":213.13143437744657},{"$f":"'Max X+8'!K12","v":254.64981261078935},"MČ Klánovice"]
[2032,"X+8",7,{"$f":"'Min X+8'!K13","v":179.03141510952491},{"$f":"'X+8'!K13","v":218.25459287959211},{"$f":"'Max X+8'!K13","v":257.0580187826119},"MČ Klánovice"]
[2032,"X+8",8,{"$f":"'Min X+8'!K14","v":198.40114330151448},{"$f":"'X+8'!K14","v":228.61175052762187},{"$f":"'Max X+8'!K14","v":258.82319622517241},"MČ Klánovice"]
[2032,"X+8",9,{"$f":"'Min X+8'!K15","v":254.33170918146078},{"$f":"'X+8'!K15","v":280.83264712513528},{"$f":"'Max X+8'!K15","v":307.33429256656007},"MČ Klánovice"]
[2032,"X+8",10,{"$f":"'Min X+8'!K16","v":229.66994271689791},{"$f":"'X+8'!K16","v":253.86933481623538},{"$f":"'Max X+8'!K16","v":278.06940693377931},"MČ Klánovice"]
[2032,"X+8",11,{"$f":"'Min X+8'!K17","v":284.64219524847499},{"$f":"'X+8'!K17","v":305.84365491452434},{"$f":"'Max X+8'!K17","v":327.04571998129683},"MČ Klánovice"]
[2032,"X+8",12,{"$f":"'Min X+8'!K18","v":288.44166681733532},{"$f":"'X+8'!K18","v":307.84334578375331},{"$f":"'Max X+8'!K18","v":327.2456107323917},"MČ Klánovice"]
[2032,"X+8",13,{"$f":"'Min X+8'!K19","v":336.00029404156993},{"$f":"'X+8'!K19","v":352.80420257061485},{"$f":"'Max X+8'!K19","v":369.608671134867},"MČ Klánovice"]
[2032,"X+8",14,{"$f":"'Min X+8'!K20","v":312.09356006349253},{"$f":"'X+8'!K20","v":325.79859950343882},{"$f":"'Max X+8'!K20","v":339.50411796439619},"MČ Klánovice"]
[2032,"X+8",15,{"$f":"'Min X+8'!K21","v":378.5182250379703},{"$f":"'X+8'!K21","v":391.72614812475865},{"$f":"'Max X+8'!K21","v":404.93462057915661},"MČ Klánovice"]
[2032,"X+8",16,{"$f":"'Min X+8'!K22","v":327.61258153102142},{"$f":"'X+8'!K22","v":341.71995994136324},{"$f":"'Max X+8'!K22","v":355.82796901976951},"MČ Klánovice"]
[2032,"X+8",17,{"$f":"'Min X+8'!K23","v":349.33471448609976},{"$f":"'X+8'!K23","v":364.6443803790321},{"$f":"'Max X+8'!K23","v":379.95481891527481},"MČ Klánovice"]
[2032,"X+8",18,{"$f":"'Min X+8'!K24","v":397.01145578404532},{"$f":"'X+8'!K24","v":414.52480122902284},{"$f":"'Max X+8'!K24","v":432.039138183722},"MČ Klánovice"]
[2032,"X+8",19,{"$f":"'Min X+8'!K25","v":406.9966167022252},{"$f":"'X+8'!K25","v":426.41250309313375},{"$f":"'Max X+8'!K25","v":445.82967356079712},"MČ Klánovice"]
[2032,"X+8",20,{"$f":"'Min X+8'!K26","v":414.57432248062764},{"$f":"'X+8'!K26","v":435.29273513998407},{"$f":"'Max X+8'!K26","v":456.01276134613602},"MČ Klánovice"]
[2032,"X+8",21,{"$f":"'Min X+8'!K27","v":409.4336827948224},{"$f":"'X+8'!K27","v":431.15552138975102},{"$f":"'Max X+8'!K27","v":452.87930034745091},"MČ Klánovice"]
[2032,"X+8",22,{"$f":"'Min X+8'!K28","v":405.63527280928986},{"$f":"'X+8'!K28","v":430.05715859384458},{"$f":"'Max X+8'!K28","v":454.48144816282138},"MČ Klánovice"]
[2032,"X+8",23,{"$f":"'Min X+8'!K29","v":382.64537768412856},{"$f":"'X+8'!K29","v":409.96589986377836},{"$f":"'Max X+8'!K29","v":437.28938960529149},"MČ Klánovice"]
[2032,"X+8",24,{"$f":"'Min X+8'!K30","v":348.28146905142398},{"$f":"'X+8'!K30","v":378.9934540701733},{"$f":"'Max X+8'!K30","v":409.70908768330594},"MČ Klánovice"]
[2032,"X+8",25,{"$f":"'Min X+8'!K31","v":323.1430891528081},{"$f":"'X+8'!K31","v":356.04727778735298},{"$f":"'Max X+8'!K31","v":388.95560054986487},"MČ Klánovice"]
[2032,"X+8",26,{"$f":"'Min X+8'!K32","v":352.64265737704716},{"$f":"'X+8'!K32","v":387.85190216205831},{"$f":"'Max X+8'!K32","v":423.06572935594613},"MČ Klánovice"]
[2032,"X+8",27,{"$f":"'Min X+8'!K33","v":332.59241353786729},{"$f":"'X+8'!K33","v":369.89702933153779},{"$f":"'Max X+8'!K33","v":407.20645338653799},"MČ Klánovice"]
[2032,"X+8",28,{"$f":"'Min X+8'!K34","v":288.801262731007},{"$f":"'X+8'!K34","v":327.99751708403721},{"$f":"'Max X+8'!K34","v":367.19889736121092},"MČ Klánovice"]
[2032,"X+8",29,{"$f":"'Min X+8'!K35","v":284.81493574496199},{"$f":"'X+8'!K35","v":328.0049368860939},{"$f":"'Max X+8'!K35","v":371.20062363808449},"MČ Klánovice"]
[2032,"X+8",30,{"$f":"'Min X+8'!K36","v":302.91815893179137},{"$f":"'X+8'!K36","v":349.90387061993749},{"$f":"'Max X+8'!K36","v":396.89615672469483},"MČ Klánovice"]
[2032,"X+8",31,{"$f":"'Min X+8'!K37","v":267.76590137286564},{"$f":"'X+8'!K37","v":317.0361212165983},{"$f":"'Max X+8'!K37","v":366.31376017612786},"MČ Klánovice"]
[2032,"X+8",32,{"$f":"'Min X+8'!K38","v":219.19994398558339},{"$f":"'X+8'!K38","v":271.15462564837355},{"$f":"'Max X+8'!K38","v":323.11764084360573},"MČ Klánovice"]
[2032,"X+8",33,{"$f":"'Min X+8'!K39","v":247.43936591798101},{"$f":"'X+8'!K39","v":300.99085863646201},{"$f":"'Max X+8'!K39","v":354.55176687884705},"MČ Klánovice"]
[2032,"X+8",34,{"$f":"'Min X+8'!K40","v":205.55563296570176},{"$f":"'X+8'!K40","v":260.08995757245725},{"$f":"'Max X+8'!K40","v":314.63485884742704},"MČ Klánovice"]
[2032,"X+8",35,{"$f":"'Min X+8'!K41","v":203.7983840796482},{"$f":"'X+8'!K41","v":259.02355009673931},{"$f":"'Max X+8'!K41","v":314.26047889156933},"MČ Klánovice"]
[2032,"X+8",36,{"$f":"'Min X+8'!K42","v":203.43901671522298},{"$f":"'X+8'!K42","v":258.95669492575814},{"$f":"'Max X+8'!K42","v":314.4871649281576},"MČ Klánovice"]
[2032,"X+8",37,{"$f":"'Min X+8'!K43","v":241.62370208260631},{"$f":"'X+8'!K43","v":296.6442299719414},{"$f":"'Max X+8'!K43","v":351.67876304715332},"MČ Klánovice"]
[2032,"X+8",38,{"$f":"'Min X+8'!K44","v":235.75193884796624},{"$f":"'X+8'!K44","v":288.57252322464251},{"$f":"'Max X+8'!K44","v":341.40744725160192},"MČ Klánovice"]
[2032,"X+8",39,{"$f":"'Min X+8'!K45","v":238.38818109069163},{"$f":"'X+8'!K45","v":287.5068301607543},{"$f":"'Max X+8'!K45","v":336.64031380989604},"MČ Klánovice"]
[2032,"X+8",40,{"$f":"'Min X+8'!K46","v":292.48097184913854},{"$f":"'X+8'!K46","v":339.11227867836976},{"$f":"'Max X+8'!K46","v":385.75909008655401},"MČ Klánovice"]
[2032,"X+8",41,{"$f":"'Min X+8'!K47","v":249.92487696034698},{"$f":"'X+8'!K47","v":294.24757341263404},{"$f":"'Max X+8'!K47","v":338.58594772869469},"MČ Klánovice"]
[2032,"X+8",42,{"$f":"'Min X+8'!K48","v":257.52396973257231},{"$f":"'X+8'!K48","v":299.04991510885475},{"$f":"'Max X+8'!K48","v":340.59216617961465},"MČ Klánovice"]
[2032,"X+8",43,{"$f":"'Min X+8'!K49","v":295.95974770751292},{"$f":"'X+8'!K49","v":335.6007832761411},{"$f":"'Max X+8'!K49","v":375.25882100537473},"MČ Klánovice"]
[2032,"X+8",44,{"$f":"'Min X+8'!K50","v":318.55019315097547},{"$f":"'X+8'!K50","v":356.20365683830289},{"$f":"'Max X+8'!K50","v":393.87482430648765},"MČ Klánovice"]
[2032,"X+8",45,{"$f":"'Min X+8'!K51","v":349.38535636655371},{"$f":"'X+8'!K51","v":384.66284216993597},{"$f":"'Max X+8'!K51","v":419.9583143564339},"MČ Klánovice"]
[2032,"X+8",46,{"$f":"'Min X+8'!K52","v":346.20837705952079},{"$f":"'X+8'!K52","v":379.38889578620342},{"$f":"'Max X+8'!K52","v":412.58840791376753},"MČ Klánovice"]
[2032,"X+8",47,{"$f":"'Min X+8'!K53","v":382.12388270699705},{"$f":"'X+8'!K53","v":412.54055853952013},{"$f":"'Max X+8'!K53","v":442.97681584694863},"MČ Klánovice"]
[2032,"X+8",48,{"$f":"'Min X+8'!K54","v":414.31924578789034},{"$f":"'X+8'!K54","v":443.56221221249621},{"$f":"'Max X+8'!K54","v":472.82689774995174},"MČ Klánovice"]
[2032,"X+8",49,{"$f":"'Min X+8'!K55","v":365.73933939572805},{"$f":"'X+8'!K55","v":393.66380601821299},{"$f":"'Max X+8'!K55","v":421.61125357471991},"MČ Klánovice"]
[2032,"X+8",50,{"$f":"'Min X+8'!K56","v":425.17483909768856},{"$f":"'X+8'!K56","v":450.17346116713725},{"$f":"'Max X+8'!K56","v":475.19508868089326},"MČ Klánovice"]
[2032,"X+8",51,{"$f":"'Min X+8'!K57","v":450.81375125844477},{"$f":"'X+8'!K57","v":473.86182831986036},{"$f":"'Max X+8'!K57","v":496.93442299348271},"MČ Klánovice"]
[2032,"X+8",52,{"$f":"'Min X+8'!K58","v":446.61958148010137},{"$f":"'X+8'!K58","v":467.20123647104668},{"$f":"'Max X+8'!K58","v":487.80734029134942},"MČ Klánovice"]
[2032,"X+8",53,{"$f":"'Min X+8'!K59","v":507.66794312092372},{"$f":"'X+8'!K59","v":525.96533577007801},{"$f":"'Max X+8'!K59","v":544.28678597969213},"MČ Klánovice"]
[2032,"X+8",54,{"$f":"'Min X+8'!K60","v":508.98939391347994},{"$f":"'X+8'!K60","v":525.56924846101447},{"$f":"'Max X+8'!K60","v":542.17194708373995},"MČ Klánovice"]
[2032,"X+8",55,{"$f":"'Min X+8'!K61","v":510.85664232782904},{"$f":"'X+8'!K61","v":526.30223014213789},{"$f":"'Max X+8'!K61","v":541.77042007511545},"MČ Klánovice"]
[2032,"X+8",56,{"$f":"'Min X+8'!K62","v":504.53415983198238},{"$f":"'X+8'!K62","v":519.12724706247661},{"$f":"'Max X+8'!K62","v":533.74397616418719},"MČ Klánovice"]
[2032,"X+8",57,{"$f":"'Min X+8'!K63","v":513.75641943860205},{"$f":"'X+8'!K63","v":527.847921130759},{"$f":"'Max X+8'!K63","v":541.96450762043014},"MČ Klánovice"]
[2032,"X+8",58,{"$f":"'Min X+8'!K64","v":414.93049391543025},{"$f":"'X+8'!K64","v":427.54926045289619},{"$f":"'Max X+8'!K64","v":440.19194321248983},"MČ Klánovice"]
[2032,"X+8",59,{"$f":"'Min X+8'!K65","v":406.25997866012574},{"$f":"'X+8'!K65","v":418.41529227631588},{"$f":"'Max X+8'!K65","v":430.59639529831293},"MČ Klánovice"]
[2032,"X+8",60,{"$f":"'Min X+8'!K66","v":341.47851446787536},{"$f":"'X+8'!K66","v":353.16098210629605},{"$f":"'Max X+8'!K66","v":364.87253346360581},"MČ Klánovice"]
[2032,"X+8",61,{"$f":"'Min X+8'!K67","v":361.12466459462928},{"$f":"'X+8'!K67","v":372.60106881805746},{"$f":"'Max X+8'!K67","v":384.10969164940929},"MČ Klánovice"]
[2032,"X+8",62,{"$f":"'Min X+8'!K68","v":310.87681936841227},{"$f":"'X+8'!K68","v":321.89811597032599},{"$f":"'Max X+8'!K68","v":332.95531236318055},"MČ Klánovice"]
[2032,"X+8",63,{"$f":"'Min X+8'!K69","v":297.20014897864706},{"$f":"'X+8'!K69","v":307.39090994819662},{"$f":"'Max X+8'!K69","v":317.61805314207197},"MČ Klánovice"]
[2032,"X+8",64,{"$f":"'Min X+8'!K70","v":276.68937944199399},{"$f":"'X+8'!K70","v":285.32969121345309},{"$f":"'Max X+8'!K70","v":294.00663631674297},"MČ Klánovice"]
[2032,"X+8",65,{"$f":"'Min X+8'!K71","v":256.8041937347993},{"$f":"'X+8'!K71","v":264.38363127966562},{"$f":"'Max X+8'!K71","v":272.00033999515551},"MČ Klánovice"]
[2032,"X+8",66,{"$f":"'Min X+8'!K72","v":269.12060055308467},{"$f":"'X+8'!K72","v":276.59405711089255},{"$f":"'Max X+8'!K72","v":284.10425572963425},"MČ Klánovice"]
[2032,"X+8",67,{"$f":"'Min X+8'!K73","v":256.27737991595518},{"$f":"'X+8'!K73","v":263.49129993052981},{"$f":"'Max X+8'!K73","v":270.7432089186583},"MČ Klánovice"]
[2032,"X+8",68,{"$f":"'Min X+8'!K74","v":232.02636291146183},{"$f":"'X+8'!K74","v":238.76594282892208},{"$f":"'Max X+8'!K74","v":245.54438820494948},"MČ Klánovice"]
[2032,"X+8",69,{"$f":"'Min X+8'!K75","v":204.8425641071571},{"$f":"'X+8'!K75","v":211.23861683939282},{"$f":"'Max X+8'!K75","v":217.67523325254214},"MČ Klánovice"]
[2032,"X+8",70,{"$f":"'Min X+8'!K76","v":181.19764909015282},{"$f":"'X+8'!K76","v":187.10811770131463},{"$f":"'Max X+8'!K76","v":193.05834446438149},"MČ Klánovice"]
[2032,"X+8",71,{"$f":"'Min X+8'!K77","v":206.61482204845774},{"$f":"'X+8'!K77","v":212.67443343074265},{"$f":"'Max X+8'!K77","v":218.77578383282085},"MČ Klánovice"]
[2032,"X+8",72,{"$f":"'Min X+8'!K78","v":188.15272336276183},{"$f":"'X+8'!K78","v":193.97217501064802},{"$f":"'Max X+8'!K78","v":199.83554723330877},"MČ Klánovice"]
[2032,"X+8",73,{"$f":"'Min X+8'!K79","v":192.50534674392139},{"$f":"'X+8'!K79","v":198.97460122200931},{"$f":"'Max X+8'!K79","v":205.50097070618156},"MČ Klánovice"]
[2032,"X+8",74,{"$f":"'Min X+8'!K80","v":189.57525410800929},{"$f":"'X+8'!K80","v":196.42835571149539},{"$f":"'Max X+8'!K80","v":203.35107646425035},"MČ Klánovice"]
[2032,"X+8",75,{"$f":"'Min X+8'!K81","v":195.24336584354216},{"$f":"'X+8'!K81","v":202.09085480319641},{"$f":"'Max X+8'!K81","v":209.00979769843931},"MČ Klánovice"]
[2032,"X+8",76,{"$f":"'Min X+8'!K82","v":187.08510661953025},{"$f":"'X+8'!K82","v":193.82598321372191},{"$f":"'Max X+8'!K82","v":200.64422672012944},"MČ Klánovice"]
[2032,"X+8",77,{"$f":"'Min X+8'!K83","v":183.93825110905766},{"$f":"'X+8'!K83","v":190.83761018149141},{"$f":"'Max X+8'!K83","v":197.82621982889771},"MČ Klánovice"]
[2032,"X+8",78,{"$f":"'Min X+8'!K84","v":160.72482568555023},{"$f":"'X+8'!K84","v":167.09606394981881},{"$f":"'Max X+8'!K84","v":173.56586727845496},"MČ Klánovice"]
[2032,"X+8",79,{"$f":"'Min X+8'!K85","v":175.29650130548953},{"$f":"'X+8'!K85","v":182.15362166114141},{"$f":"'Max X+8'!K85","v":189.12219566090229},"MČ Klánovice"]
[2032,"X+8",80,{"$f":"'Min X+8'!K86","v":157.03138975337197},{"$f":"'X+8'!K86","v":163.23086879375666},{"$f":"'Max X+8'!K86","v":169.54967586822659},"MČ Klánovice"]
[2032,"X+8",81,{"$f":"'Min X+8'!K87","v":137.83738191551126},{"$f":"'X+8'!K87","v":143.45641873669496},{"$f":"'Max X+8'!K87","v":149.20310654294855},"MČ Klánovice"]
[2032,"X+8",82,{"$f":"'Min X+8'!K88","v":129.3404348681272},{"$f":"'X+8'!K88","v":134.51724259631794},{"$f":"'Max X+8'!K88","v":139.82728304078813},"MČ Klánovice"]
[2032,"X+8",83,{"$f":"'Min X+8'!K89","v":128.42318207110318},{"$f":"'X+8'!K89","v":133.56317347422436},{"$f":"'Max X+8'!K89","v":138.84497462402769},"MČ Klánovice"]
[2032,"X+8",84,{"$f":"'Min X+8'!K90","v":101.04672697874933},{"$f":"'X+8'!K90","v":105.29481346660461},{"$f":"'Max X+8'!K90","v":109.67469660274801},"MČ Klánovice"]
[2032,"X+8",85,{"$f":"'Min X+8'!K91","v":98.104607258505752},{"$f":"'X+8'!K91","v":102.22393598699162},{"$f":"'Max X+8'!K91","v":106.48312787426934},"MČ Klánovice"]
[2032,"X+8",86,{"$f":"'Min X+8'!K92","v":86.759420943825916},{"$f":"'X+8'!K92","v":90.558641611081057},{"$f":"'Max X+8'!K92","v":94.499110704234653},"MČ Klánovice"]
[2032,"X+8",87,{"$f":"'Min X+8'!K93","v":65.569968861354056},{"$f":"'X+8'!K93","v":68.744850889748264},{"$f":"'Max X+8'!K93","v":72.053835286563086},"MČ Klánovice"]
[2032,"X+8",88,{"$f":"'Min X+8'!K94","v":52.032421872370278},{"$f":"'X+8'!K94","v":54.621044630182681},{"$f":"'Max X+8'!K94","v":57.323402397519416},"MČ Klánovice"]
[2032,"X+8",89,{"$f":"'Min X+8'!K95","v":38.746494451026834},{"$f":"'X+8'!K95","v":40.930388534418562},{"$f":"'Max X+8'!K95","v":43.223356879451963},"MČ Klánovice"]
[2032,"X+8",90,{"$f":"'Min X+8'!K96","v":26.860101850992486},{"$f":"'X+8'!K96","v":28.590343354318239},{"$f":"'Max X+8'!K96","v":30.419592874361438},"MČ Klánovice"]
[2032,"X+8",91,{"$f":"'Min X+8'!K97","v":16.83330496081712},{"$f":"'X+8'!K97","v":18.061400475732558},{"$f":"'Max X+8'!K97","v":19.369324030613477},"MČ Klánovice"]
[2032,"X+8",92,{"$f":"'Min X+8'!K98","v":14.978166143810002},{"$f":"'X+8'!K98","v":16.166583662128875},{"$f":"'Max X+8'!K98","v":17.438235330952114},"MČ Klánovice"]
[2032,"X+8",93,{"$f":"'Min X+8'!K99","v":11.908200088142864},{"$f":"'X+8'!K99","v":12.987331004356495},{"$f":"'Max X+8'!K99","v":14.152449650396544},"MČ Klánovice"]
[2032,"X+8",94,{"$f":"'Min X+8'!K100","v":8.6404121355998402},{"$f":"'X+8'!K100","v":9.5446232151215469},{"$f":"'Max X+8'!K100","v":10.531791074058171},"MČ Klánovice"]
[2032,"X+8",95,{"$f":"'Min X+8'!K101","v":4.4867839638058342},{"$f":"'X+8'!K101","v":5.007175516757675},{"$f":"'Max X+8'!K101","v":5.5801642820458586},"MČ Klánovice"]
[2032,"X+8",96,{"$f":"'Min X+8'!K102","v":4.4357553957095313},{"$f":"'X+8'!K102","v":5.0296278481228684},{"$f":"'Max X+8'!K102","v":5.6926382647027394},"MČ Klánovice"]
[2032,"X+8",97,{"$f":"'Min X+8'!K103","v":3.8449898353910541},{"$f":"'X+8'!K103","v":4.4284861607746686},{"$f":"'Max X+8'!K103","v":5.0887003130310937},"MČ Klánovice"]
[2032,"X+8",98,{"$f":"'Min X+8'!K104","v":0.53509357302900196},{"$f":"'X+8'!K104","v":0.63076383951518211},{"$f":"'Max X+8'!K104","v":0.74122684686596252},"MČ Klánovice"]
[2032,"X+8",99,{"$f":"'Min X+8'!K105","v":0.14013702816570656},{"$f":"'X+8'!K105","v":0.1668491716631825},{"$f":"'Max X+8'!K105","v":0.19793300646181247},"MČ Klánovice"]
[2032,"X+8",100,{"$f":"'Min X+8'!K106","v":0},{"$f":"'X+8'!K106","v":0},{"$f":"'Max X+8'!K106","v":1.5201928631371021E-2},"MČ Klánovice"]
[2033,"X+9",0,{"$f":"'Min X+9'!K6","v":202.36062457515123},{"$f":"'X+9'!K6","v":246.43290224772215},{"$f":"'Max X+9'!K6","v":293.34875599610768},"MČ Klánovice"]
[2033,"X+9",1,{"$f":"'Min X+9'!K7","v":193.28279841102136},{"$f":"'X+9'!K7","v":237.90613302725365},{"$f":"'Max X+9'!K7","v":285.07016386692112},"MČ Klánovice"]
[2033,"X+9",2,{"$f":"'Min X+9'!K8","v":184.43566375471426},{"$f":"'X+9'!K8","v":230.50505956334078},{"$f":"'Max X+9'!K8","v":278.79506695560724},"MČ Klánovice"]
[2033,"X+9",3,{"$f":"'Min X+9'!K9","v":178.70474207165523},{"$f":"'X+9'!K9","v":225.00957099908226},{"$f":"'Max X+9'!K9","v":273.19861608136046},"MČ Klánovice"]
[2033,"X+9",4,{"$f":"'Min X+9'!K10","v":174.75309325435194},{"$f":"'X+9'!K10","v":221.22999631327497},{"$f":"'Max X+9'!K10","v":269.23894271276305},"MČ Klánovice"]
[2033,"X+9",5,{"$f":"'Min X+9'!K11","v":170.72275645597944},{"$f":"'X+9'!K11","v":217.80540215530107},{"$f":"'Max X+9'!K11","v":266.0537723464966},"MČ Klánovice"]
[2033,"X+9",6,{"$f":"'Min X+9'!K12","v":169.48250723753108},{"$f":"'X+9'!K12","v":214.35249535290586},{"$f":"'Max X+9'!K12","v":260.00965090391509},"MČ Klánovice"]
[2033,"X+9",7,{"$f":"'Min X+9'!K13","v":174.40304611750383},{"$f":"'X+9'!K13","v":217.12193261367889},{"$f":"'Max X+9'!K13","v":260.23904886598507},"MČ Klánovice"]
[2033,"X+9",8,{"$f":"'Min X+9'!K14","v":179.62190936766663},{"$f":"'X+9'!K14","v":220.24356764315232},{"$f":"'Max X+9'!K14","v":260.44569134443617},"MČ Klánovice"]
[2033,"X+9",9,{"$f":"'Min X+9'!K15","v":196.08893280884467},{"$f":"'X+9'!K15","v":227.59835325859075},{"$f":"'Max X+9'!K15","v":259.1087889559717},"MČ Klánovice"]
[2033,"X+9",10,{"$f":"'Min X+9'!K16","v":256.7137938633025},{"$f":"'X+9'!K16","v":284.81379383311116},{"$f":"'Max X+9'!K16","v":312.91468036376},"MČ Klánovice"]
[2033,"X+9",11,{"$f":"'Min X+9'!K17","v":232.75149091615481},{"$f":"'X+9'!K17","v":258.84989489299221},{"$f":"'Max X+9'!K17","v":284.94916551609873},"MČ Klánovice"]
[2033,"X+9",12,{"$f":"'Min X+9'!K18","v":286.61649205034996},{"$f":"'X+9'!K18","v":309.81735280110786},{"$f":"'Max X+9'!K18","v":333.01900119072343},"MČ Klánovice"]
[2033,"X+9",13,{"$f":"'Min X+9'!K19","v":283.21207277810618},{"$f":"'X+9'!K19","v":303.81327321685882},{"$f":"'Max X+9'!K19","v":324.41524836001179},"MČ Klánovice"]
[2033,"X+9",14,{"$f":"'Min X+9'!K20","v":338.76144897189874},{"$f":"'X+9'!K20","v":356.76531588313981},{"$f":"'Max X+9'!K20","v":374.76993190715973},"MČ Klánovice"]
[2033,"X+9",15,{"$f":"'Min X+9'!K21","v":317.05007331466857},{"$f":"'X+9'!K21","v":331.75533209547501},{"$f":"'Max X+9'!K21","v":346.46125497924265},"MČ Klánovice"]
[2033,"X+9",16,{"$f":"'Min X+9'!K22","v":374.95524392324808},{"$f":"'X+9'!K22","v":390.66401287780593},{"$f":"'Max X+9'!K22","v":406.3735464343178},"MČ Klánovice"]
[2033,"X+9",17,{"$f":"'Min X+9'!K23","v":322.94418744499268},{"$f":"'X+9'!K23","v":339.65202640018617},{"$f":"'Max X+9'!K23","v":356.36077552434574},"MČ Klánovice"]
[2033,"X+9",18,{"$f":"'Min X+9'!K24","v":350.74431528774687},{"$f":"'X+9'!K24","v":369.55454452412692},{"$f":"'Max X+9'!K24","v":388.36592033532372},"MČ Klánovice"]
[2033,"X+9",19,{"$f":"'Min X+9'!K25","v":394.38776022859986},{"$f":"'X+9'!K25","v":415.40183411538942},{"$f":"'Max X+9'!K25","v":436.41741536056452},"MČ Klánovice"]
[2033,"X+9",20,{"$f":"'Min X+9'!K26","v":403.6515235106948},{"$f":"'X+9'!K26","v":426.26780752988435},{"$f":"'Max X+9'!K26","v":448.88602627155478},"MČ Klánovice"]
[2033,"X+9",21,{"$f":"'Min X+9'!K27","v":411.42023664761678},{"$f":"'X+9'!K27","v":435.13869335859437},{"$f":"'Max X+9'!K27","v":458.85949226173915},"MČ Klánovice"]
[2033,"X+9",22,{"$f":"'Min X+9'!K28","v":410.37302815268379},{"$f":"'X+9'!K28","v":435.99483831752497},{"$f":"'Max X+9'!K28","v":461.61935586976824},"MČ Klánovice"]
[2033,"X+9",23,{"$f":"'Min X+9'!K29","v":400.37742997867781},{"$f":"'X+9'!K29","v":428.89825267917524},{"$f":"'Max X+9'!K29","v":457.42233608309994},"MČ Klánovice"]
[2033,"X+9",24,{"$f":"'Min X+9'!K30","v":390.09302625707892},{"$f":"'X+9'!K30","v":421.81103279334252},{"$f":"'Max X+9'!K30","v":453.53298268699928},"MČ Klánovice"]
[2033,"X+9",25,{"$f":"'Min X+9'!K31","v":354.44398833666492},{"$f":"'X+9'!K31","v":389.85144267792958},{"$f":"'Max X+9'!K31","v":425.26365182947467},"MČ Klánovice"]
[2033,"X+9",26,{"$f":"'Min X+9'!K32","v":321.1195698265895},{"$f":"'X+9'!K32","v":358.91753011302126},{"$f":"'Max X+9'!K32","v":396.72083381703703},"MČ Klánovice"]
[2033,"X+9",27,{"$f":"'Min X+9'!K33","v":350.90238332927356},{"$f":"'X+9'!K33","v":391.7050510734565},{"$f":"'Max X+9'!K33","v":432.51362498244748},"MČ Klánovice"]
[2033,"X+9",28,{"$f":"'Min X+9'!K34","v":333.0603068194257},{"$f":"'X+9'!K34","v":375.75672331770011},{"$f":"'Max X+9'!K34","v":418.45939504985631},"MČ Klánovice"]
[2033,"X+9",29,{"$f":"'Min X+9'!K35","v":289.48105837413044},{"$f":"'X+9'!K35","v":335.8670459077091},{"$f":"'Max X+9'!K35","v":382.25975620838716},"MČ Klánovice"]
[2033,"X+9",30,{"$f":"'Min X+9'!K36","v":289.89080595939225},{"$f":"'X+9'!K36","v":339.86788751054149},{"$f":"'Max X+9'!K36","v":389.85253510133128},"MČ Klánovice"]
[2033,"X+9",31,{"$f":"'Min X+9'!K37","v":302.57364333089686},{"$f":"'X+9'!K37","v":355.74423622351748},{"$f":"'Max X+9'!K37","v":408.92360033992384},"MČ Klánovice"]
[2033,"X+9",32,{"$f":"'Min X+9'!K38","v":270.83466030575892},{"$f":"'X+9'!K38","v":326.8864058585624},{"$f":"'Max X+9'!K38","v":382.94803901134497},"MČ Klánovice"]
[2033,"X+9",33,{"$f":"'Min X+9'!K39","v":219.08278594938892},{"$f":"'X+9'!K39","v":277.01528143547262},{"$f":"'Max X+9'!K39","v":334.95888233173434},"MČ Klánovice"]
[2033,"X+9",34,{"$f":"'Min X+9'!K40","v":242.59598357619109},{"$f":"'X+9'!K40","v":301.82379479218048},{"$f":"'Max X+9'!K40","v":361.06406690498955},"MČ Klánovice"]
[2033,"X+9",35,{"$f":"'Min X+9'!K41","v":201.82913981377843},{"$f":"'X+9'!K41","v":261.93629012025855},{"$f":"'Max X+9'!K41","v":322.0573302459062},"MČ Klánovice"]
[2033,"X+9",36,{"$f":"'Min X+9'!K42","v":204.76257331804152},{"$f":"'X+9'!K42","v":265.85824632158221},{"$f":"'Max X+9'!K42","v":326.96927028506957},"MČ Klánovice"]
[2033,"X+9",37,{"$f":"'Min X+9'!K43","v":197.39054356259064},{"$f":"'X+9'!K43","v":257.77645037206497},{"$f":"'Max X+9'!K43","v":318.17902401325557},"MČ Klánovice"]
[2033,"X+9",38,{"$f":"'Min X+9'!K44","v":236.42839893310477},{"$f":"'X+9'!K44","v":296.41670487637248},{"$f":"'Max X+9'!K44","v":356.42315748904707},"MČ Klánovice"]
[2033,"X+9",39,{"$f":"'Min X+9'!K45","v":241.44482270453051},{"$f":"'X+9'!K45","v":297.33206614820512},{"$f":"'Max X+9'!K45","v":353.23795774068594},"MČ Klánovice"]
[2033,"X+9",40,{"$f":"'Min X+9'!K46","v":245.46188276071601},{"$f":"'X+9'!K46","v":298.24725612264098},{"$f":"'Max X+9'!K46","v":351.05185586329571},"MČ Klánovice"]
[2033,"X+9",41,{"$f":"'Min X+9'!K47","v":298.67537785759077},{"$f":"'X+9'!K47","v":349.775072929999},{"$f":"'Max X+9'!K47","v":400.89487356029059},"MČ Klánovice"]
[2033,"X+9",42,{"$f":"'Min X+9'!K48","v":248.42957942524302},{"$f":"'X+9'!K48","v":295.91771356074707},{"$f":"'Max X+9'!K48","v":343.426370702501},"MČ Klánovice"]
[2033,"X+9",43,{"$f":"'Min X+9'!K49","v":259.3883502783757},{"$f":"'X+9'!K49","v":304.67951553618514},{"$f":"'Max X+9'!K49","v":349.9920426150768},"MČ Klánovice"]
[2033,"X+9",44,{"$f":"'Min X+9'!K50","v":299.93309803032139},{"$f":"'X+9'!K50","v":343.14031829643034},{"$f":"'Max X+9'!K50","v":386.36993043564871},"MČ Klánovice"]
[2033,"X+9",45,{"$f":"'Min X+9'!K51","v":319.53933202663694},{"$f":"'X+9'!K51","v":360.6597804958422},{"$f":"'Max X+9'!K51","v":401.803639530623},"MČ Klánovice"]
[2033,"X+9",46,{"$f":"'Min X+9'!K52","v":349.97408439275114},{"$f":"'X+9'!K52","v":388.02111273336391},{"$f":"'Max X+9'!K52","v":426.0920530182143},"MČ Klánovice"]
[2033,"X+9",47,{"$f":"'Min X+9'!K53","v":343.35273091701617},{"$f":"'X+9'!K53","v":378.70263485144199},{"$f":"'Max X+9'!K53","v":414.07767946306467},"MČ Klánovice"]
[2033,"X+9",48,{"$f":"'Min X+9'!K54","v":380.42438844997804},{"$f":"'X+9'!K54","v":412.71669736665854},{"$f":"'Max X+9'!K54","v":445.03479004033346},"MČ Klánovice"]
[2033,"X+9",49,{"$f":"'Min X+9'!K55","v":410.9504047616482},{"$f":"'X+9'!K55","v":442.57341820462977},{"$f":"'Max X+9'!K55","v":474.22470891797491},"MČ Klánovice"]
[2033,"X+9",50,{"$f":"'Min X+9'!K56","v":360.30169353677439},{"$f":"'X+9'!K56","v":389.70058009852096},{"$f":"'Max X+9'!K56","v":419.12941103386993},"MČ Klánovice"]
[2033,"X+9",51,{"$f":"'Min X+9'!K57","v":422.7703802946229},{"$f":"'X+9'!K57","v":448.95614167432484},{"$f":"'Max X+9'!K57","v":475.17186330420316},"MČ Klánovice"]
[2033,"X+9",52,{"$f":"'Min X+9'!K58","v":447.05664004770563},{"$f":"'X+9'!K58","v":471.40185380959866},{"$f":"'Max X+9'!K58","v":495.77873006265287},"MČ Klánovice"]
[2033,"X+9",53,{"$f":"'Min X+9'!K59","v":443.8395265821535},{"$f":"'X+9'!K59","v":465.62443360095529},{"$f":"'Max X+9'!K59","v":487.44089858998666},"MČ Klánovice"]
[2033,"X+9",54,{"$f":"'Min X+9'!K60","v":506.96256170970628},{"$f":"'X+9'!K60","v":526.98436186624531},{"$f":"'Max X+9'!K60","v":547.03722937938392},"MČ Klánovice"]
[2033,"X+9",55,{"$f":"'Min X+9'!K61","v":509.11319696652072},{"$f":"'X+9'!K61","v":527.32991129033053},{"$f":"'Max X+9'!K61","v":545.57651843496865},"MČ Klánovice"]
[2033,"X+9",56,{"$f":"'Min X+9'!K62","v":510.03837132861804},{"$f":"'X+9'!K62","v":526.83006594148219},{"$f":"'Max X+9'!K62","v":543.65162916179588},"MČ Klánovice"]
[2033,"X+9",57,{"$f":"'Min X+9'!K63","v":501.49346822295661},{"$f":"'X+9'!K63","v":517.43955653496232},{"$f":"'Max X+9'!K63","v":533.41690346952737},"MČ Klánovice"]
[2033,"X+9",58,{"$f":"'Min X+9'!K64","v":507.59209691065325},{"$f":"'X+9'!K64","v":522.75086354114126},{"$f":"'Max X+9'!K64","v":537.9428985229797},"MČ Klánovice"]
[2033,"X+9",59,{"$f":"'Min X+9'!K65","v":413.09680327433159},{"$f":"'X+9'!K65","v":426.76805311170779},{"$f":"'Max X+9'!K65","v":440.47129854755963},"MČ Klánovice"]
[2033,"X+9",60,{"$f":"'Min X+9'!K66","v":402.39953130773188},{"$f":"'X+9'!K66","v":415.4119963390159},{"$f":"'Max X+9'!K66","v":428.45890950633736},"MČ Klánovice"]
[2033,"X+9",61,{"$f":"'Min X+9'!K67","v":339.55999234055474},{"$f":"'X+9'!K67","v":352.28544149443974},{"$f":"'Max X+9'!K67","v":365.04931902081859},"MČ Klánovice"]
[2033,"X+9",62,{"$f":"'Min X+9'!K68","v":356.91758579980961},{"$f":"'X+9'!K68","v":369.25029207740653},{"$f":"'Max X+9'!K68","v":381.62549291065324},"MČ Klánovice"]
[2033,"X+9",63,{"$f":"'Min X+9'!K69","v":306.75393338472026},{"$f":"'X+9'!K69","v":318.619151949936},{"$f":"'Max X+9'!K69","v":330.53130226034864},"MČ Klánovice"]
[2033,"X+9",64,{"$f":"'Min X+9'!K70","v":293.62608919070249},{"$f":"'X+9'!K70","v":303.87052525720651},{"$f":"'Max X+9'!K70","v":314.16254709387863},"MČ Klánovice"]
[2033,"X+9",65,{"$f":"'Min X+9'!K71","v":270.7604304138406},{"$f":"'X+9'!K71","v":279.66851815477696},{"$f":"'Max X+9'!K71","v":288.62371871484891},"MČ Klánovice"]
[2033,"X+9",66,{"$f":"'Min X+9'!K72","v":253.9886339643603},{"$f":"'X+9'!K72","v":262.64144456545273},{"$f":"'Max X+9'!K72","v":271.34179354988078},"MČ Klánovice"]
[2033,"X+9",67,{"$f":"'Min X+9'!K73","v":264.94663295908629},{"$f":"'X+9'!K73","v":273.21472883608811},{"$f":"'Max X+9'!K73","v":281.5307928896741},"MČ Klánovice"]
[2033,"X+9",68,{"$f":"'Min X+9'!K74","v":250.13763640544624},{"$f":"'X+9'!K74","v":257.94671551136037},{"$f":"'Max X+9'!K74","v":265.80566076765456},"MČ Klánovice"]
[2033,"X+9",69,{"$f":"'Min X+9'!K75","v":225.84484528370137},{"$f":"'X+9'!K75","v":233.17776364910571},{"$f":"'Max X+9'!K75","v":240.56171619822968},"MČ Klánovice"]
[2033,"X+9",70,{"$f":"'Min X+9'!K76","v":198.8188099259927},{"$f":"'X+9'!K76","v":205.79533565369707},{"$f":"'Max X+9'!K76","v":212.82501483109348},"MČ Klánovice"]
[2033,"X+9",71,{"$f":"'Min X+9'!K77","v":177.03164939827525},{"$f":"'X+9'!K77","v":183.71737889094487},{"$f":"'Max X+9'!K77","v":190.45563273559435},"MČ Klánovice"]
[2033,"X+9",72,{"$f":"'Min X+9'!K78","v":199.70483820592364},{"$f":"'X+9'!K78","v":206.36761026907683},{"$f":"'Max X+9'!K78","v":213.0864485534029},"MČ Klánovice"]
[2033,"X+9",73,{"$f":"'Min X+9'!K79","v":179.97039915415661},{"$f":"'X+9'!K79","v":186.48993641481263},{"$f":"'Max X+9'!K79","v":193.06865246792188},"MČ Klánovice"]
[2033,"X+9",74,{"$f":"'Min X+9'!K80","v":184.886107200704},{"$f":"'X+9'!K80","v":191.94448017204186},{"$f":"'Max X+9'!K80","v":199.07833541270139},"MČ Klánovice"]
[2033,"X+9",75,{"$f":"'Min X+9'!K81","v":183.15662530885243},{"$f":"'X+9'!K81","v":190.79508110082969},{"$f":"'Max X+9'!K81","v":198.52415757486096},"MČ Klánovice"]
[2033,"X+9",76,{"$f":"'Min X+9'!K82","v":186.0642227416202},{"$f":"'X+9'!K82","v":193.51848544316115},{"$f":"'Max X+9'!K82","v":201.06732988290412},"MČ Klánovice"]
[2033,"X+9",77,{"$f":"'Min X+9'!K83","v":177.50276797976022},{"$f":"'X+9'!K83","v":184.84701611230668},{"$f":"'Max X+9'!K83","v":192.29349251704389},"MČ Klánovice"]
[2033,"X+9",78,{"$f":"'Min X+9'!K84","v":173.96234287087813},{"$f":"'X+9'!K84","v":181.06339914909461},{"$f":"'Max X+9'!K84","v":188.28159751672189},"MČ Klánovice"]
[2033,"X+9",79,{"$f":"'Min X+9'!K85","v":156.33204317427854},{"$f":"'X+9'!K85","v":163.48707971696535},{"$f":"'Max X+9'!K85","v":170.76854497957211},"MČ Klánovice"]
[2033,"X+9",80,{"$f":"'Min X+9'!K86","v":164.91609784082397},{"$f":"'X+9'!K86","v":171.87294332771972},{"$f":"'Max X+9'!K86","v":178.97426235042244},"MČ Klánovice"]
[2033,"X+9",81,{"$f":"'Min X+9'!K87","v":146.43787340829857},{"$f":"'X+9'!K87","v":152.73861833286975},{"$f":"'Max X+9'!K87","v":159.19128719883074},"MČ Klánovice"]
[2033,"X+9",82,{"$f":"'Min X+9'!K88","v":127.3399956709813},{"$f":"'X+9'!K88","v":133.04698451112714},{"$f":"'Max X+9'!K88","v":138.9135695015737},"MČ Klánovice"]
[2033,"X+9",83,{"$f":"'Min X+9'!K89","v":120.12236502701097},{"$f":"'X+9'!K89","v":125.59835690991494},{"$f":"'Max X+9'!K89","v":131.23937997504615},"MČ Klánovice"]
[2033,"X+9",84,{"$f":"'Min X+9'!K90","v":116.30466799762472},{"$f":"'X+9'!K90","v":121.55021038472881},{"$f":"'Max X+9'!K90","v":126.97198085423284},"MČ Klánovice"]
[2033,"X+9",85,{"$f":"'Min X+9'!K91","v":90.253505381254911},{"$f":"'X+9'!K91","v":94.575860939918726},{"$f":"'Max X+9'!K91","v":99.060697279580495},"MČ Klánovice"]
[2033,"X+9",86,{"$f":"'Min X+9'!K92","v":86.437511606710729},{"$f":"'X+9'!K92","v":90.636282445538001},{"$f":"'Max X+9'!K92","v":95.006811556644905},"MČ Klánovice"]
[2033,"X+9",87,{"$f":"'Min X+9'!K93","v":75.195237879988881},{"$f":"'X+9'!K93","v":79.053124882328603},{"$f":"'Max X+9'!K93","v":83.083716269813706},"MČ Klánovice"]
[2033,"X+9",88,{"$f":"'Min X+9'!K94","v":55.938419556179177},{"$f":"'X+9'!K94","v":59.118982577177647},{"$f":"'Max X+9'!K94","v":62.460398187822946},"MČ Klánovice"]
[2033,"X+9",89,{"$f":"'Min X+9'!K95","v":43.482922936376468},{"$f":"'X+9'!K95","v":46.066104156832374},{"$f":"'Max X+9'!K95","v":48.786734273129809},"MČ Klánovice"]
[2033,"X+9",90,{"$f":"'Min X+9'!K96","v":31.705015634968507},{"$f":"'X+9'!K96","v":33.840505447480865},{"$f":"'Max X+9'!K96","v":36.104950210209353},"MČ Klánovice"]
[2033,"X+9",91,{"$f":"'Min X+9'!K97","v":21.459223827948023},{"$f":"'X+9'!K97","v":23.111271091300125},{"$f":"'Max X+9'!K97","v":24.877402057171906},"MČ Klánovice"]
[2033,"X+9",92,{"$f":"'Min X+9'!K98","v":13.123389245223112},{"$f":"'X+9'!K98","v":14.267927670232968},{"$f":"'Max X+9'!K98","v":15.502082894202639},"MČ Klánovice"]
[2033,"X+9",93,{"$f":"'Min X+9'!K99","v":11.34666974993522},{"$f":"'X+9'!K99","v":12.431679369312491},{"$f":"'Max X+9'!K99","v":13.609031146653507},"MČ Klánovice"]
[2033,"X+9",94,{"$f":"'Min X+9'!K100","v":8.7436285368753275},{"$f":"'X+9'!K100","v":9.698897034671468},{"$f":"'Max X+9'!K100","v":10.746707472413608},"MČ Klánovice"]
[2033,"X+9",95,{"$f":"'Min X+9'!K101","v":6.1250211050665273},{"$f":"'X+9'!K101","v":6.8972943160809272},{"$f":"'Max X+9'!K101","v":7.7556631890456575},"MČ Klánovice"]
[2033,"X+9",96,{"$f":"'Min X+9'!K102","v":3.0815984052848195},{"$f":"'X+9'!K102","v":3.5133473903499488},{"$f":"'Max X+9'!K102","v":3.998276611560049},"MČ Klánovice"]
[2033,"X+9",97,{"$f":"'Min X+9'!K103","v":2.9287601439067723},{"$f":"'X+9'!K103","v":3.4019239617669195},{"$f":"'Max X+9'!K103","v":3.9421481467935662},"MČ Klánovice"]
[2033,"X+9",98,{"$f":"'Min X+9'!K104","v":2.4418098492810221},{"$f":"'X+9'!K104","v":2.8891381113178936},{"$f":"'Max X+9'!K104","v":3.4081034863938893},"MČ Klánovice"]
[2033,"X+9",99,{"$f":"'Min X+9'!K105","v":0.32509560403752796},{"$f":"'X+9'!K105","v":0.39498668469858167},{"$f":"'Max X+9'!K105","v":0.47798968472574094},"MČ Klánovice"]
[2033,"X+9",100,{"$f":"'Min X+9'!K106","v":0},{"$f":"'X+9'!K106","v":0},{"$f":"'Max X+9'!K106","v":9.8966503230906444E-3},"MČ Klánovice"]
[2034,"X+10",0,{"$f":"'Min X+10'!K6","v":209.29612648758308},{"$f":"'X+10'!K6","v":256.58712219919181},{"$f":"'Max X+10'!K6","v":307.00810799158489},"MČ Klánovice"]
[2034,"X+10",1,{"$f":"'Min X+10'!K7","v":199.42969405338562},{"$f":"'X+10'!K7","v":247.39703479954608},{"$f":"'Max X+10'!K7","v":298.20819953264106},"MČ Klánovice"]
[2034,"X+10",2,{"$f":"'Min X+10'!K8","v":189.36665217914236},{"$f":"'X+10'!K8","v":238.88720448141373},{"$f":"'Max X+10'!K8","v":290.94861616701945},"MČ Klánovice"]
[2034,"X+10",3,{"$f":"'Min X+10'!K9","v":182.61919245401938},{"$f":"'X+10'!K9","v":232.48538128374508},{"$f":"'Max X+10'!K9","v":284.57239892143036},"MČ Klánovice"]
[2034,"X+10",4,{"$f":"'Min X+10'!K10","v":176.89330266305808},{"$f":"'X+10'!K10","v":226.99581911291614},{"$f":"'Max X+10'!K10","v":278.98272728583106},"MČ Klánovice"]
[2034,"X+10",5,{"$f":"'Min X+10'!K11","v":171.44495284438466},{"$f":"'X+10'!K11","v":222.22020038110855},{"$f":"'Max X+10'!K11","v":274.52763147963105},"MČ Klánovice"]
[2034,"X+10",6,{"$f":"'Min X+10'!K12","v":168.21528030676788},{"$f":"'X+10'!K12","v":216.79633485000761},{"$f":"'Max X+10'!K12","v":266.54326277005146},"MČ Klánovice"]
[2034,"X+10",7,{"$f":"'Min X+10'!K13","v":171.87454917877494},{"$f":"'X+10'!K13","v":218.34293962204197},{"$f":"'Max X+10'!K13","v":265.59866211570568},"MČ Klánovice"]
[2034,"X+10",8,{"$f":"'Min X+10'!K14","v":174.9937850595594},{"$f":"'X+10'!K14","v":219.11096440516172},{"$f":"'Max X+10'!K14","v":263.62656927533862},"MČ Klánovice"]
[2034,"X+10",9,{"$f":"'Min X+10'!K15","v":177.31091034983083},{"$f":"'X+10'!K15","v":219.23071542098597},{"$f":"'Max X+10'!K15","v":260.73124691823284},"MČ Klánovice"]
[2034,"X+10",10,{"$f":"'Min X+10'!K16","v":198.47494040303243},{"$f":"'X+10'!K16","v":231.5828927113194},{"$f":"'Max X+10'!K16","v":264.69207364643006},"MČ Klánovice"]
[2034,"X+10",11,{"$f":"'Min X+10'!K17","v":259.79324796558427},{"$f":"'X+10'!K17","v":289.79206427203394},{"$f":"'Max X+10'!K17","v":319.79198327836087},"MČ Klánovice"]
[2034,"X+10",12,{"$f":"'Min X+10'!K18","v":234.7306412715655},{"$f":"'X+10'!K18","v":262.82778979207865},{"$f":"'Max X+10'!K18","v":290.92602971714018},"MČ Klánovice"]
[2034,"X+10",13,{"$f":"'Min X+10'!K19","v":281.38725927458324},{"$f":"'X+10'!K19","v":305.78725392493754},{"$f":"'Max X+10'!K19","v":330.18826195451152},"MČ Klánovice"]
[2034,"X+10",14,{"$f":"'Min X+10'!K20","v":285.97872487155945},{"$f":"'X+10'!K20","v":307.779200340275},{"$f":"'Max X+10'!K20","v":329.58068172638923},"MČ Klánovice"]
[2034,"X+10",15,{"$f":"'Min X+10'!K21","v":343.71509183292574},{"$f":"'X+10'!K21","v":362.71875831266351},{"$f":"'Max X+10'!K21","v":381.72341459900957},"MČ Klánovice"]
[2034,"X+10",16,{"$f":"'Min X+10'!K22","v":313.49660136186083},{"$f":"'X+10'!K22","v":330.70198075565412},{"$f":"'Max X+10'!K22","v":347.90826671017476},"MČ Klánovice"]
[2034,"X+10",17,{"$f":"'Min X+10'!K23","v":370.27778450026074},{"$f":"'X+10'!K23","v":388.58713085210854},{"$f":"'Max X+10'!K23","v":406.89755276311598},"MČ Klánovice"]
[2034,"X+10",18,{"$f":"'Min X+10'!K24","v":324.36018775367006},{"$f":"'X+10'!K24","v":344.56794471877697},{"$f":"'Max X+10'!K24","v":364.77701980865436},"MČ Klánovice"]
[2034,"X+10",19,{"$f":"'Min X+10'!K25","v":348.13386789779219},{"$f":"'X+10'!K25","v":370.44379617220022},{"$f":"'Max X+10'!K25","v":392.75542667234879},"MČ Klánovice"]
[2034,"X+10",20,{"$f":"'Min X+10'!K26","v":391.04732593411711},{"$f":"'X+10'!K26","v":415.26103680018934},{"$f":"'Max X+10'!K26","v":439.4769594649091},"MČ Klánovice"]
[2034,"X+10",21,{"$f":"'Min X+10'!K27","v":400.49888411458767},{"$f":"'X+10'!K27","v":426.11444688225322},{"$f":"'Max X+10'!K27","v":451.73274252521753},"MČ Klánovice"]
[2034,"X+10",22,{"$f":"'Min X+10'!K28","v":412.36527916529258},{"$f":"'X+10'!K28","v":439.98267740720109},{"$f":"'Max X+10'!K28","v":467.60326056520171},"MČ Klánovice"]
[2034,"X+10",23,{"$f":"'Min X+10'!K29","v":405.11193971566559},{"$f":"'X+10'!K29","v":434.83233468886294},{"$f":"'Max X+10'!K29","v":464.55634449401919},"MČ Klánovice"]
[2034,"X+10",24,{"$f":"'Min X+10'!K30","v":407.82212406839261},{"$f":"'X+10'!K30","v":440.74013624942302},{"$f":"'Max X+10'!K30","v":473.66242836174376},"MČ Klánovice"]
[2034,"X+10",25,{"$f":"'Min X+10'!K31","v":396.23766256662566},{"$f":"'X+10'!K31","v":432.65158908278238},{"$f":"'Max X+10'!K31","v":469.07060513228549},"MČ Klánovice"]
[2034,"X+10",26,{"$f":"'Min X+10'!K32","v":352.40375019390899},{"$f":"'X+10'!K32","v":392.70495659271512},{"$f":"'Max X+10'!K32","v":433.01220842408202},"MČ Klánovice"]
[2034,"X+10",27,{"$f":"'Min X+10'!K33","v":319.39572369179939},{"$f":"'X+10'!K33","v":362.78538657079332},{"$f":"'Max X+10'!K33","v":406.18181011624858},"MČ Klánovice"]
[2034,"X+10",28,{"$f":"'Min X+10'!K34","v":351.3597131276145},{"$f":"'X+10'!K34","v":397.55335360955041},{"$f":"'Max X+10'!K34","v":443.7544798605395},"MČ Klánovice"]
[2034,"X+10",29,{"$f":"'Min X+10'!K35","v":333.72286128063183},{"$f":"'X+10'!K35","v":383.6084395924413},{"$f":"'Max X+10'!K35","v":433.50200872290827},"MČ Klánovice"]
[2034,"X+10",30,{"$f":"'Min X+10'!K36","v":294.55364859885293},{"$f":"'X+10'!K36","v":347.72553605558812},{"$f":"'Max X+10'!K36","v":400.90615990141021},"MČ Klánovice"]
[2034,"X+10",31,{"$f":"'Min X+10'!K37","v":289.55588754079537},{"$f":"'X+10'!K37","v":345.71605417008578},{"$f":"'Max X+10'!K37","v":401.88611707730672},"MČ Klánovice"]
[2034,"X+10",32,{"$f":"'Min X+10'!K38","v":305.61926022125544},{"$f":"'X+10'!K38","v":365.57058182596984},{"$f":"'Max X+10'!K38","v":425.53333233636999},"MČ Klánovice"]
[2034,"X+10",33,{"$f":"'Min X+10'!K39","v":270.69241384941665},{"$f":"'X+10'!K39","v":332.72094307734017},{"$f":"'Max X+10'!K39","v":394.7623533848307},"MČ Klánovice"]
[2034,"X+10",34,{"$f":"'Min X+10'!K40","v":214.25710503895476},{"$f":"'X+10'!K40","v":277.86259077258853},{"$f":"'Max X+10'!K40","v":341.48247482450506},"MČ Klánovice"]
[2034,"X+10",35,{"$f":"'Min X+10'!K41","v":238.84485781452636},{"$f":"'X+10'!K41","v":303.64383528035961},{"$f":"'Max X+10'!K41","v":368.45886886373967},"MČ Klánovice"]
[2034,"X+10",36,{"$f":"'Min X+10'!K42","v":202.7949194197609},{"$f":"'X+10'!K42","v":268.76927507430935},{"$f":"'Max X+10'!K42","v":334.76142988771124},"MČ Klánovice"]
[2034,"X+10",37,{"$f":"'Min X+10'!K43","v":198.71442160580261},{"$f":"'X+10'!K43","v":264.67436679287249},{"$f":"'Max X+10'!K43","v":330.65393025545598},"MČ Klánovice"]
[2034,"X+10",38,{"$f":"'Min X+10'!K44","v":192.23341742698847},{"$f":"'X+10'!K44","v":257.58114164279607},{"$f":"'Max X+10'!K44","v":322.95008637027695},"MČ Klánovice"]
[2034,"X+10",39,{"$f":"'Min X+10'!K45","v":242.11890233421389},{"$f":"'X+10'!K45","v":305.16795108716792},{"$f":"'Max X+10'!K45","v":368.24005474881108},"MČ Klánovice"]
[2034,"X+10",40,{"$f":"'Min X+10'!K46","v":248.51355399273478},{"$f":"'X+10'!K46","v":308.06158825073112},{"$f":"'Max X+10'!K46","v":367.63327597595242},"MČ Klánovice"]
[2034,"X+10",41,{"$f":"'Min X+10'!K47","v":251.70558081538539},{"$f":"'X+10'!K47","v":308.9508421139011},{"$f":"'Max X+10'!K47","v":366.22054232940627},"MČ Klánovice"]
[2034,"X+10",42,{"$f":"'Min X+10'!K48","v":297.12959962028754},{"$f":"'X+10'!K48","v":351.38962400233504},{"$f":"'Max X+10'!K48","v":405.67534535725713},"MČ Klánovice"]
[2034,"X+10",43,{"$f":"'Min X+10'!K49","v":250.30127911541805},{"$f":"'X+10'!K49","v":301.54696928869055},{"$f":"'Max X+10'!K49","v":352.81896489177359},"MČ Klánovice"]
[2034,"X+10",44,{"$f":"'Min X+10'!K50","v":263.41069573670546},{"$f":"'X+10'!K50","v":312.25801056051057},{"$f":"'Max X+10'!K50","v":361.13284108536868},"MČ Klánovice"]
[2034,"X+10",45,{"$f":"'Min X+10'!K51","v":300.95152620574885},{"$f":"'X+10'!K51","v":347.61595111860674},{"$f":"'Max X+10'!K51","v":394.30930601128807},"MČ Klánovice"]
[2034,"X+10",46,{"$f":"'Min X+10'!K52","v":320.17356485953144},{"$f":"'X+10'!K52","v":364.05168181492724},{"$f":"'Max X+10'!K52","v":407.9600963926024},"MČ Klánovice"]
[2034,"X+10",47,{"$f":"'Min X+10'!K53","v":347.10126165525446},{"$f":"'X+10'!K53","v":387.30973937321295},{"$f":"'Max X+10'!K53","v":427.54914260603084},"MČ Klánovice"]
[2034,"X+10",48,{"$f":"'Min X+10'!K54","v":341.73835500641064},{"$f":"'X+10'!K54","v":378.9500365356057},{"$f":"'Max X+10'!K54","v":416.19402988428988},"MČ Klánovice"]
[2034,"X+10",49,{"$f":"'Min X+10'!K55","v":377.14634681817569},{"$f":"'X+10'!K55","v":411.80720104603859},{"$f":"'Max X+10'!K55","v":446.50110521762429},"MČ Klánovice"]
[2034,"X+10",50,{"$f":"'Min X+10'!K56","v":405.38654787883513},{"$f":"'X+10'!K56","v":438.48050931919278},{"$f":"'Max X+10'!K56","v":471.61064571928796},"MČ Klánovice"]
[2034,"X+10",51,{"$f":"'Min X+10'!K57","v":358.07355789109965},{"$f":"'X+10'!K57","v":388.63883606635761},{"$f":"'Max X+10'!K57","v":419.24222837737955},"MČ Klánovice"]
[2034,"X+10",52,{"$f":"'Min X+10'!K58","v":419.13139901923194},{"$f":"'X+10'!K58","v":446.59892323889113},{"$f":"'Max X+10'!K58","v":474.10450979048755},"MČ Klánovice"]
[2034,"X+10",53,{"$f":"'Min X+10'!K59","v":444.24250447899453},{"$f":"'X+10'!K59","v":469.77946309354888},{"$f":"'Max X+10'!K59","v":495.35648002320045},"MČ Klánovice"]
[2034,"X+10",54,{"$f":"'Min X+10'!K60","v":443.38976080009854},{"$f":"'X+10'!K60","v":466.87341145588391},{"$f":"'Max X+10'!K60","v":490.39694849031378},"MČ Klánovice"]
[2034,"X+10",55,{"$f":"'Min X+10'!K61","v":507.14490370571275},{"$f":"'X+10'!K61","v":528.78589481934659},{"$f":"'Max X+10'!K61","v":550.46645262443872},"MČ Klánovice"]
[2034,"X+10",56,{"$f":"'Min X+10'!K62","v":508.29389711626982},{"$f":"'X+10'!K62","v":527.84356697689395},{"$f":"'Max X+10'!K62","v":547.43167946236213},"MČ Klánovice"]
[2034,"X+10",57,{"$f":"'Min X+10'!K63","v":506.95048912856419},{"$f":"'X+10'!K63","v":525.08615919806289},{"$f":"'Max X+10'!K63","v":543.26040793522941},"MČ Klánovice"]
[2034,"X+10",58,{"$f":"'Min X+10'!K64","v":495.46395548229344},{"$f":"'X+10'!K64","v":512.45991013504795},{"$f":"'Max X+10'!K64","v":529.49636595163224},"MČ Klánovice"]
[2034,"X+10",59,{"$f":"'Min X+10'!K65","v":505.10619862145768},{"$f":"'X+10'!K65","v":521.3308184234869},{"$f":"'Max X+10'!K65","v":537.59848653532356},"MČ Klánovice"]
[2034,"X+10",60,{"$f":"'Min X+10'!K66","v":409.14265633320599},{"$f":"'X+10'!K66","v":423.66406292620081},{"$f":"'Max X+10'!K66","v":438.22721991318167},"MČ Klánovice"]
[2034,"X+10",61,{"$f":"'Min X+10'!K67","v":400.00603949853155},{"$f":"'X+10'!K67","v":414.07371131977004},{"$f":"'Max X+10'!K67","v":428.18617002674381},"MČ Klánovice"]
[2034,"X+10",62,{"$f":"'Min X+10'!K68","v":335.5139384629237},{"$f":"'X+10'!K68","v":349.07680632436484},{"$f":"'Max X+10'!K68","v":362.68943997521978},"MČ Klánovice"]
[2034,"X+10",63,{"$f":"'Min X+10'!K69","v":352.36551812197763},{"$f":"'X+10'!K69","v":365.54984321638665},{"$f":"'Max X+10'!K69","v":378.78889942062642},"MČ Klánovice"]
[2034,"X+10",64,{"$f":"'Min X+10'!K70","v":303.10515506957637},{"$f":"'X+10'!K70","v":315.00822530238275},{"$f":"'Max X+10'!K70","v":326.97123795277378},"MČ Klánovice"]
[2034,"X+10",65,{"$f":"'Min X+10'!K71","v":287.51597702285085},{"$f":"'X+10'!K71","v":298.01660468763203},{"$f":"'Max X+10'!K71","v":308.57717027150522},"MČ Klánovice"]
[2034,"X+10",66,{"$f":"'Min X+10'!K72","v":267.73387636766029},{"$f":"'X+10'!K72","v":277.70710190574084},{"$f":"'Max X+10'!K72","v":287.7393904806089},"MČ Klánovice"]
[2034,"X+10",67,{"$f":"'Min X+10'!K73","v":250.11447902916464},{"$f":"'X+10'!K73","v":259.52920268181202},{"$f":"'Max X+10'!K73","v":269.00435409236002},"MČ Klánovice"]
[2034,"X+10",68,{"$f":"'Min X+10'!K74","v":258.57355671787263},{"$f":"'X+10'!K74","v":267.42930050549887},{"$f":"'Max X+10'!K74","v":276.34656690108011},"MČ Klánovice"]
[2034,"X+10",69,{"$f":"'Min X+10'!K75","v":243.63198360177336},{"$f":"'X+10'!K75","v":252.02944685583503},{"$f":"'Max X+10'!K75","v":260.49076128790603},"MČ Klánovice"]
[2034,"X+10",70,{"$f":"'Min X+10'!K76","v":219.31176138683151},{"$f":"'X+10'!K76","v":227.22908490809641},{"$f":"'Max X+10'!K76","v":235.21182847197105},"MČ Klánovice"]
[2034,"X+10",71,{"$f":"'Min X+10'!K77","v":194.26622333234366},{"$f":"'X+10'!K77","v":202.01163313467097},{"$f":"'Max X+10'!K77","v":209.82511306746352},"MČ Klánovice"]
[2034,"X+10",72,{"$f":"'Min X+10'!K78","v":170.70564665687806},{"$f":"'X+10'!K78","v":177.94965212601758},{"$f":"'Max X+10'!K78","v":185.26192004604465},"MČ Klánovice"]
[2034,"X+10",73,{"$f":"'Min X+10'!K79","v":191.32017828597617},{"$f":"'X+10'!K79","v":198.67098546062203},{"$f":"'Max X+10'!K79","v":206.0949499669359},"MČ Klánovice"]
[2034,"X+10",74,{"$f":"'Min X+10'!K80","v":172.58662881937062},{"$f":"'X+10'!K80","v":179.68096190475916},{"$f":"'Max X+10'!K80","v":186.85307139204582},"MČ Klánovice"]
[2034,"X+10",75,{"$f":"'Min X+10'!K81","v":178.70116464860763},{"$f":"'X+10'!K81","v":186.52565354277334},{"$f":"'Max X+10'!K81","v":194.44720240225189},"MČ Klánovice"]
[2034,"X+10",76,{"$f":"'Min X+10'!K82","v":174.4892631980461},{"$f":"'X+10'!K82","v":182.6806949766613},{"$f":"'Max X+10'!K82","v":190.98807175866301},"MČ Klánovice"]
[2034,"X+10",77,{"$f":"'Min X+10'!K83","v":176.46700437717857},{"$f":"'X+10'!K83","v":184.49525300694546},{"$f":"'Max X+10'!K83","v":192.64521892698409},"MČ Klánovice"]
[2034,"X+10",78,{"$f":"'Min X+10'!K84","v":167.88426523188227},{"$f":"'X+10'!K84","v":175.39385679197019},{"$f":"'Max X+10'!K84","v":183.03490782705177},"MČ Klánovice"]
[2034,"X+10",79,{"$f":"'Min X+10'!K85","v":168.9091051125996},{"$f":"'X+10'!K85","v":176.78822092133865},{"$f":"'Max X+10'!K85","v":184.81510019753244},"MČ Klánovice"]
[2034,"X+10",80,{"$f":"'Min X+10'!K86","v":146.88080988705434},{"$f":"'X+10'!K86","v":154.07189483680429},{"$f":"'Max X+10'!K86","v":161.42347612414113},"MČ Klánovice"]
[2034,"X+10",81,{"$f":"'Min X+10'!K87","v":153.98308848545801},{"$f":"'X+10'!K87","v":161.0120321371362},{"$f":"'Max X+10'!K87","v":168.22101474571809},"MČ Klánovice"]
[2034,"X+10",82,{"$f":"'Min X+10'!K88","v":135.36560801401879},{"$f":"'X+10'!K88","v":141.73353913835726},{"$f":"'Max X+10'!K88","v":148.28842711576496},"MČ Klánovice"]
[2034,"X+10",83,{"$f":"'Min X+10'!K89","v":118.27123791052453},{"$f":"'X+10'!K89","v":124.22608120691336},{"$f":"'Max X+10'!K89","v":130.3745747929986},"MČ Klánovice"]
[2034,"X+10",84,{"$f":"'Min X+10'!K90","v":108.65499797838694},{"$f":"'X+10'!K90","v":114.17203989505165},{"$f":"'Max X+10'!K90","v":119.88973235747181},"MČ Klánovice"]
[2034,"X+10",85,{"$f":"'Min X+10'!K91","v":104.01107274962528},{"$f":"'X+10'!K91","v":109.30318637417871},{"$f":"'Max X+10'!K91","v":114.80774222031059},"MČ Klánovice"]
[2034,"X+10",86,{"$f":"'Min X+10'!K92","v":79.47994964526417},{"$f":"'X+10'!K92","v":83.815454610355246},{"$f":"'Max X+10'!K92","v":88.345171190948122},"MČ Klánovice"]
[2034,"X+10",87,{"$f":"'Min X+10'!K93","v":74.967147475500582},{"$f":"'X+10'!K93","v":79.171324413309762},{"$f":"'Max X+10'!K93","v":83.579878091092894},"MČ Klánovice"]
[2034,"X+10",88,{"$f":"'Min X+10'!K94","v":64.040060482580429},{"$f":"'X+10'!K94","v":67.874155458623704},{"$f":"'Max X+10'!K94","v":71.912404657923588},"MČ Klánovice"]
[2034,"X+10",89,{"$f":"'Min X+10'!K95","v":46.803072825711588},{"$f":"'X+10'!K95","v":49.915476050953373},{"$f":"'Max X+10'!K95","v":53.214445139864665},"MČ Klánovice"]
[2034,"X+10",90,{"$f":"'Min X+10'!K96","v":35.563992119155159},{"$f":"'X+10'!K96","v":38.069268825049569},{"$f":"'Max X+10'!K96","v":40.734128256970017},"MČ Klánovice"]
[2034,"X+10",91,{"$f":"'Min X+10'!K97","v":25.336240928904889},{"$f":"'X+10'!K97","v":27.361384595809067},{"$f":"'Max X+10'!K97","v":29.532809387397918},"MČ Klánovice"]
[2034,"X+10",92,{"$f":"'Min X+10'!K98","v":16.703252932195792},{"$f":"'X+10'!K98","v":18.229631702824957},{"$f":"'Max X+10'!K98","v":19.881967805740306},"MČ Klánovice"]
[2034,"X+10",93,{"$f":"'Min X+10'!K99","v":9.9434447619984301},{"$f":"'X+10'!K99","v":10.973314928812606},{"$f":"'Max X+10'!K99","v":12.099458023186362},"MČ Klánovice"]
[2034,"X+10",94,{"$f":"'Min X+10'!K100","v":8.3340990452953818},{"$f":"'X+10'!K100","v":9.2867384514030498},{"$f":"'Max X+10'!K100","v":10.336871472921453},"MČ Klánovice"]
[2034,"X+10",95,{"$f":"'Min X+10'!K101","v":6.2103107894711087},{"$f":"'X+10'!K101","v":7.0215913326567856},{"$f":"'Max X+10'!K101","v":7.9274193350618276},"MČ Klánovice"]
[2034,"X+10",96,{"$f":"'Min X+10'!K102","v":4.1918147626852376},{"$f":"'X+10'!K102","v":4.8233265082098926},{"$f":"'Max X+10'!K102","v":5.5394820889112033},"MČ Klánovice"]
[2034,"X+10",97,{"$f":"'Min X+10'!K103","v":2.037872468901607},{"$f":"'X+10'!K103","v":2.3798500881558491},{"$f":"'Max X+10'!K103","v":2.7726081753319445},"MČ Klánovice"]
[2034,"X+10",98,{"$f":"'Min X+10'!K104","v":1.8591840779068376},{"$f":"'X+10'!K104","v":2.2185413906360782},{"$f":"'Max X+10'!K104","v":2.6392277596686542},"MČ Klánovice"]
[2034,"X+10",99,{"$f":"'Min X+10'!K105","v":1.4884486090448639},{"$f":"'X+10'!K105","v":1.8147581135434503},{"$f":"'Max X+10'!K105","v":2.2040146709212411},"MČ Klánovice"]
[2034,"X+10",100,{"$f":"'Min X+10'!K106","v":0},{"$f":"'X+10'!K106","v":0},{"$f":"'Max X+10'!K106","v":2.3899484236287072E-2},"MČ Klánovice"]
[2035,"X+11",0,{"$f":"'Min X+11'!K6","v":216.61061316047932},{"$f":"'X+11'!K6","v":266.97200415836846},{"$f":"'Max X+11'!K6","v":320.73297218296227},"MČ Klánovice"]
[2035,"X+11",1,{"$f":"'Min X+11'!K7","v":206.36413634300948},{"$f":"'X+11'!K7","v":257.54977724054083},{"$f":"'Max X+11'!K7","v":311.86566337329077},"MČ Klánovice"]
[2035,"X+11",2,{"$f":"'Min X+11'!K8","v":195.51303452996393},{"$f":"'X+11'!K8","v":248.37735146250509},{"$f":"'Max X+11'!K8","v":304.08565923387829},"MČ Klánovice"]
[2035,"X+11",3,{"$f":"'Min X+11'!K9","v":187.54973446162461},{"$f":"'X+11'!K9","v":240.86680347585957},{"$f":"'Max X+11'!K9","v":296.72495262098744},"MČ Klánovice"]
[2035,"X+11",4,{"$f":"'Min X+11'!K10","v":180.80750013022657},{"$f":"'X+11'!K10","v":234.47116938061907},{"$f":"'Max X+11'!K10","v":290.35584524348218},"MČ Klánovice"]
[2035,"X+11",5,{"$f":"'Min X+11'!K11","v":173.58506328411943},{"$f":"'X+11'!K11","v":227.98576925066021},{"$f":"'Max X+11'!K11","v":284.27100838759316},"MČ Klánovice"]
[2035,"X+11",6,{"$f":"'Min X+11'!K12","v":168.93744530938284},{"$f":"'X+11'!K12","v":221.21095035066065},{"$f":"'Max X+11'!K12","v":275.01678871365664},"MČ Klánovice"]
[2035,"X+11",7,{"$f":"'Min X+11'!K13","v":170.60738105596897},{"$f":"'X+11'!K13","v":220.78667110904107},{"$f":"'Max X+11'!K13","v":272.13199965523336},"MČ Klánovice"]
[2035,"X+11",8,{"$f":"'Min X+11'!K14","v":172.46542179265489},{"$f":"'X+11'!K14","v":220.33190993746243},{"$f":"'Max X+11'!K14","v":268.98592616835174},"MČ Klánovice"]
[2035,"X+11",9,{"$f":"'Min X+11'!K15","v":172.68307018298549},{"$f":"'X+11'!K15","v":218.09817840738162},{"$f":"'Max X+11'!K15","v":263.91194815956942},"MČ Klánovice"]
[2035,"X+11",10,{"$f":"'Min X+11'!K16","v":179.69843312081539},{"$f":"'X+11'!K16","v":223.21599472375425},{"$f":"'Max X+11'!K16","v":266.31459341814002},"MČ Klánovice"]
[2035,"X+11",11,{"$f":"'Min X+11'!K17","v":201.55878784449854},{"$f":"'X+11'!K17","v":236.56495462029352},{"$f":"'Max X+11'!K17","v":271.57260540255737},"MČ Klánovice"]
[2035,"X+11",12,{"$f":"'Min X+11'!K18","v":261.7700701046324},{"$f":"'X+11'!K18","v":293.76741271239257},{"$f":"'Max X+11'!K18","v":325.76611567012776},"MČ Klánovice"]
[2035,"X+11",13,{"$f":"'Min X+11'!K19","v":229.50690523811852},{"$f":"'X+11'!K19","v":258.80244462196254},{"$f":"'Max X+11'!K19","v":288.09934925062794},"MČ Klánovice"]
[2035,"X+11",14,{"$f":"'Min X+11'!K20","v":284.1543551627563},{"$f":"'X+11'!K20","v":309.75317766791113},{"$f":"'Max X+11'!K20","v":335.35328734378584},"MČ Klánovice"]
[2035,"X+11",15,{"$f":"'Min X+11'!K21","v":290.93870602156352},{"$f":"'X+11'!K21","v":313.73817939286459},{"$f":"'Max X+11'!K21","v":336.53894932701814},"MČ Klánovice"]
[2035,"X+11",16,{"$f":"'Min X+11'!K22","v":340.15841070552972},{"$f":"'X+11'!K22","v":361.66168015925911},{"$f":"'Max X+11'!K22","v":383.16624887313901},"MČ Klánovice"]
[2035,"X+11",17,{"$f":"'Min X+11'!K23","v":308.83062535615659},{"$f":"'X+11'!K23","v":328.63568861435976},{"$f":"'Max X+11'!K23","v":348.44200402842358},"MČ Klánovice"]
[2035,"X+11",18,{"$f":"'Min X+11'!K24","v":371.68272965265612},{"$f":"'X+11'!K24","v":393.49213030753174},{"$f":"'Max X+11'!K24","v":415.30305344957242},"MČ Klánovice"]
[2035,"X+11",19,{"$f":"'Min X+11'!K25","v":321.75744528086},{"$f":"'X+11'!K25","v":345.46412140916823},{"$f":"'Max X+11'!K25","v":369.17271255548644},"MČ Klánovice"]
[2035,"X+11",20,{"$f":"'Min X+11'!K26","v":344.80846533659053},{"$f":"'X+11'!K26","v":370.31685946046446},{"$f":"'Max X+11'!K26","v":395.82770570741729},"MČ Klánovice"]
[2035,"X+11",21,{"$f":"'Min X+11'!K27","v":387.89961099082313},{"$f":"'X+11'!K27","v":415.11179659095365},{"$f":"'Max X+11'!K27","v":442.32704898050156},"MČ Klánovice"]
[2035,"X+11",22,{"$f":"'Min X+11'!K28","v":401.44548567958418},{"$f":"'X+11'!K28","v":430.95921128208352},{"$f":"'Max X+11'!K28","v":460.47658276225991},"MČ Klánovice"]
[2035,"X+11",23,{"$f":"'Min X+11'!K29","v":407.10957517953102},{"$f":"'X+11'!K29","v":438.82454477681608},{"$f":"'Max X+11'!K29","v":470.54368223238839},"MČ Klánovice"]
[2035,"X+11",24,{"$f":"'Min X+11'!K30","v":412.55345481120469},{"$f":"'X+11'!K30","v":446.67068589445068},{"$f":"'Max X+11'!K30","v":480.79260135014226},"MČ Klánovice"]
[2035,"X+11",25,{"$f":"'Min X+11'!K31","v":413.96356537025588},{"$f":"'X+11'!K31","v":451.57721162498012},{"$f":"'Max X+11'!K31","v":489.19632764996766},"MČ Klánovice"]
[2035,"X+11",26,{"$f":"'Min X+11'!K32","v":394.17952891695347},{"$f":"'X+11'!K32","v":435.48765749839106},{"$f":"'Max X+11'!K32","v":476.80220630360566},"MČ Klánovice"]
[2035,"X+11",27,{"$f":"'Min X+11'!K33","v":350.66329074568637},{"$f":"'X+11'!K33","v":396.55615478880179},{"$f":"'Max X+11'!K33","v":442.45656484649174},"MČ Klánovice"]
[2035,"X+11",28,{"$f":"'Min X+11'!K34","v":319.86962585108432},{"$f":"'X+11'!K34","v":368.64850686786195},{"$f":"'Max X+11'!K34","v":417.43582434043469},"MČ Klánovice"]
[2035,"X+11",29,{"$f":"'Min X+11'!K35","v":352.01141483641288},{"$f":"'X+11'!K35","v":405.39334234659901},{"$f":"'Max X+11'!K35","v":458.7846298280009},"MČ Klánovice"]
[2035,"X+11",30,{"$f":"'Min X+11'!K36","v":338.7770832845107},{"$f":"'X+11'!K36","v":395.44795614561639},{"$f":"'Max X+11'!K36","v":452.12898086593066},"MČ Klánovice"]
[2035,"X+11",31,{"$f":"'Min X+11'!K37","v":294.21524762887429},{"$f":"'X+11'!K37","v":353.56895293548257},{"$f":"'Max X+11'!K37","v":412.93386760577681},"MČ Klánovice"]
[2035,"X+11",32,{"$f":"'Min X+11'!K38","v":292.61166096647855},{"$f":"'X+11'!K38","v":355.55063745286014},{"$f":"'Max X+11'!K38","v":418.50231083975598},"MČ Klánovice"]
[2035,"X+11",33,{"$f":"'Min X+11'!K39","v":305.45252515801599},{"$f":"'X+11'!K39","v":371.3797662680588},{"$f":"'Max X+11'!K39","v":437.32163194320015},"MČ Klánovice"]
[2035,"X+11",34,{"$f":"'Min X+11'!K40","v":265.83973907282461},{"$f":"'X+11'!K40","v":333.5401711789786},{"$f":"'Max X+11'!K40","v":401.25701348467851},"MČ Klánovice"]
[2035,"X+11",35,{"$f":"'Min X+11'!K41","v":210.52486253851802},{"$f":"'X+11'!K41","v":279.69795791608306},{"$f":"'Max X+11'!K41","v":348.88931135777631},"MČ Klánovice"]
[2035,"X+11",36,{"$f":"'Min X+11'!K42","v":239.78427590499598},{"$f":"'X+11'!K42","v":310.44867394382379},{"$f":"'Max X+11'!K42","v":381.13334000914551},"MČ Klánovice"]
[2035,"X+11",37,{"$f":"'Min X+11'!K43","v":196.74846866082811},{"$f":"'X+11'!K43","v":267.58354366692811},{"$f":"'Max X+11'!K43","v":338.4410305626551},"MČ Klánovice"]
[2035,"X+11",38,{"$f":"'Min X+11'!K44","v":193.55760073886614},{"$f":"'X+11'!K44","v":264.47508287807221},{"$f":"'Max X+11'!K44","v":335.41716128006664},"MČ Klánovice"]
[2035,"X+11",39,{"$f":"'Min X+11'!K45","v":197.96544116451767},{"$f":"'X+11'!K45","v":266.36742433314197},{"$f":"'Max X+11'!K45","v":334.79598432024648},"MČ Klánovice"]
[2035,"X+11",40,{"$f":"'Min X+11'!K46","v":249.18500184135698},{"$f":"'X+11'!K46","v":315.88836019289568},{"$f":"'Max X+11'!K46","v":382.62043533952442},"MČ Klánovice"]
[2035,"X+11",41,{"$f":"'Min X+11'!K47","v":254.75169685705112},{"$f":"'X+11'!K47","v":318.7530777844097},{"$f":"'Max X+11'!K47","v":382.7840008106906},"MČ Klánovice"]
[2035,"X+11",42,{"$f":"'Min X+11'!K48","v":250.21442462320775},{"$f":"'X+11'!K48","v":310.61059771783641},{"$f":"'Max X+11'!K48","v":371.03747793962714},"MČ Klánovice"]
[2035,"X+11",43,{"$f":"'Min X+11'!K49","v":298.94543979654054},{"$f":"'X+11'!K49","v":356.95730970870397},{"$f":"'Max X+11'!K49","v":415.00148959571715},"MČ Klánovice"]
[2035,"X+11",44,{"$f":"'Min X+11'!K50","v":254.33154619237638},{"$f":"'X+11'!K50","v":309.12485047314925},{"$f":"'Max X+11'!K50","v":363.9514230094926},"MČ Klánovice"]
[2035,"X+11",45,{"$f":"'Min X+11'!K51","v":264.483468854021},{"$f":"'X+11'!K51","v":316.77683942769602},{"$f":"'Max X+11'!K51","v":369.10511198480606},"MČ Klánovice"]
[2035,"X+11",46,{"$f":"'Min X+11'!K52","v":301.61806795476605},{"$f":"'X+11'!K52","v":351.02937367046394},{"$f":"'Max X+11'!K52","v":400.47741192211299},"MČ Klánovice"]
[2035,"X+11",47,{"$f":"'Min X+11'!K53","v":317.3506705983292},{"$f":"'X+11'!K53","v":363.37721462596295},{"$f":"'Max X+11'!K53","v":409.44212237627073},"MČ Klánovice"]
[2035,"X+11",48,{"$f":"'Min X+11'!K54","v":345.46807120728818},{"$f":"'X+11'!K54","v":387.52961972597097},{"$f":"'Max X+11'!K54","v":429.63021342230195},"MČ Klánovice"]
[2035,"X+11",49,{"$f":"'Min X+11'!K55","v":338.55415713291717},{"$f":"'X+11'!K55","v":378.11912373982864},{"$f":"'Max X+11'!K55","v":417.72473273688257},"MČ Klánovice"]
[2035,"X+11",50,{"$f":"'Min X+11'!K56","v":371.68345117986723},{"$f":"'X+11'!K56","v":407.80249171895412},{"$f":"'Max X+11'!K56","v":443.96326250440842},"MČ Klánovice"]
[2035,"X+11",51,{"$f":"'Min X+11'!K57","v":403.01772696428213},{"$f":"'X+11'!K57","v":437.27420104063071},{"$f":"'Max X+11'!K57","v":471.57605927911447},"MČ Klánovice"]
[2035,"X+11",52,{"$f":"'Min X+11'!K58","v":354.63054149618603},{"$f":"'X+11'!K58","v":386.45451063703126},{"$f":"'Max X+11'!K58","v":418.32604340023545},"MČ Klánovice"]
[2035,"X+11",53,{"$f":"'Min X+11'!K59","v":416.44954139993933},{"$f":"'X+11'!K59","v":445.09168624191261},{"$f":"'Max X+11'!K59","v":473.78134848676621},"MČ Klánovice"]
[2035,"X+11",54,{"$f":"'Min X+11'!K60","v":443.75432305060008},{"$f":"'X+11'!K60","v":470.97727518572958},{"$f":"'Max X+11'!K60","v":498.25003732336825},"MČ Klánovice"]
[2035,"X+11",55,{"$f":"'Min X+11'!K61","v":443.85426765015103},{"$f":"'X+11'!K61","v":468.92883332800659},{"$f":"'Max X+11'!K61","v":494.05322874396916},"MČ Klánovice"]
[2035,"X+11",56,{"$f":"'Min X+11'!K62","v":506.39002508623179},{"$f":"'X+11'!K62","v":529.34453304815077},{"$f":"'Max X+11'!K62","v":552.34874566600172},"MČ Klánovice"]
[2035,"X+11",57,{"$f":"'Min X+11'!K63","v":505.20490139231094},{"$f":"'X+11'!K63","v":526.08404088950874},{"$f":"'Max X+11'!K63","v":547.01174104191318},"MČ Klánovice"]
[2035,"X+11",58,{"$f":"'Min X+11'!K64","v":500.86878758520851},{"$f":"'X+11'!K64","v":520.04432641419646},{"$f":"'Max X+11'!K64","v":539.2688902544628},"MČ Klánovice"]
[2035,"X+11",59,{"$f":"'Min X+11'!K65","v":493.12770729971396},{"$f":"'X+11'!K65","v":511.1702815805387},{"$f":"'Max X+11'!K65","v":529.26429680118758},"MČ Klánovice"]
[2035,"X+11",60,{"$f":"'Min X+11'!K66","v":500.42772763991064},{"$f":"'X+11'!K66","v":517.51707904237435},{"$f":"'Max X+11'!K66","v":534.66113485021083},"MČ Klánovice"]
[2035,"X+11",61,{"$f":"'Min X+11'!K67","v":406.64477788003137},{"$f":"'X+11'!K67","v":422.21356795283714},{"$f":"'Max X+11'!K67","v":437.8356610334705},"MČ Klánovice"]
[2035,"X+11",62,{"$f":"'Min X+11'!K68","v":395.4333257160406},{"$f":"'X+11'!K68","v":410.35174987950455},{"$f":"'Max X+11'!K68","v":425.32741289548107},"MČ Klánovice"]
[2035,"X+11",63,{"$f":"'Min X+11'!K69","v":331.14001436395995},{"$f":"'X+11'!K69","v":345.53370119314025},{"$f":"'Max X+11'!K69","v":359.9905435486254},"MČ Klánovice"]
[2035,"X+11",64,{"$f":"'Min X+11'!K70","v":348.24418137073957},{"$f":"'X+11'!K70","v":361.47461775001057},{"$f":"'Max X+11'!K70","v":374.77412902271999},"MČ Klánovice"]
[2035,"X+11",65,{"$f":"'Min X+11'!K71","v":296.91219667789227},{"$f":"'X+11'!K71","v":309.05416100305558},{"$f":"'Max X+11'!K71","v":321.27037443102779},"MČ Klánovice"]
[2035,"X+11",66,{"$f":"'Min X+11'!K72","v":284.29017773456394},{"$f":"'X+11'!K72","v":295.84323007471028},{"$f":"'Max X+11'!K72","v":307.470198582997},"MČ Klánovice"]
[2035,"X+11",67,{"$f":"'Min X+11'!K73","v":263.62993121093734},{"$f":"'X+11'!K73","v":274.35587686743344},{"$f":"'Max X+11'!K73","v":285.15560054122125},"MČ Klánovice"]
[2035,"X+11",68,{"$f":"'Min X+11'!K74","v":244.06523504450058},{"$f":"'X+11'!K74","v":254.03242599117732},{"$f":"'Max X+11'!K74","v":264.07534425843244},"MČ Klánovice"]
[2035,"X+11",69,{"$f":"'Min X+11'!K75","v":251.81846829761739},{"$f":"'X+11'!K75","v":261.25399641244093},{"$f":"'Max X+11'!K75","v":270.76684183875432},"MČ Klánovice"]
[2035,"X+11",70,{"$f":"'Min X+11'!K76","v":236.74665552285694},{"$f":"'X+11'!K76","v":245.72290870491526},{"$f":"'Max X+11'!K76","v":254.77935263715275},"MČ Klánovice"]
[2035,"X+11",71,{"$f":"'Min X+11'!K77","v":214.21196244034729},{"$f":"'X+11'!K77","v":222.9016419533412},{"$f":"'Max X+11'!K77","v":231.6736121954869},"MČ Klánovice"]
[2035,"X+11",72,{"$f":"'Min X+11'!K78","v":187.52146745795818},{"$f":"'X+11'!K78","v":195.81788670492458},{"$f":"'Max X+11'!K78","v":204.20041582198692},"MČ Klánovice"]
[2035,"X+11",73,{"$f":"'Min X+11'!K79","v":162.96018396573976},{"$f":"'X+11'!K79","v":170.8440764683636},{"$f":"'Max X+11'!K79","v":178.81472305695013},"MČ Klánovice"]
[2035,"X+11",74,{"$f":"'Min X+11'!K80","v":183.71122307712801},{"$f":"'X+11'!K80","v":191.62405203759988},{"$f":"'Max X+11'!K80","v":199.63056201539587},"MČ Klánovice"]
[2035,"X+11",75,{"$f":"'Min X+11'!K81","v":166.66549842791773},{"$f":"'X+11'!K81","v":174.51033948497758},{"$f":"'Max X+11'!K81","v":182.45473889719685},"MČ Klánovice"]
[2035,"X+11",76,{"$f":"'Min X+11'!K82","v":170.27635593106936},{"$f":"'X+11'!K82","v":178.63429157816219},{"$f":"'Max X+11'!K82","v":187.11512783627066},"MČ Klánovice"]
[2035,"X+11",77,{"$f":"'Min X+11'!K83","v":165.43185426521046},{"$f":"'X+11'!K83","v":174.14139167895991},{"$f":"'Max X+11'!K83","v":182.99611433199416},"MČ Klánovice"]
[2035,"X+11",78,{"$f":"'Min X+11'!K84","v":166.8388023943541},{"$f":"'X+11'!K84","v":175.00075500143231},{"$f":"'Max X+11'!K84","v":183.31594624412895},"MČ Klánovice"]
[2035,"X+11",79,{"$f":"'Min X+11'!K85","v":163.20431444889689},{"$f":"'X+11'!K85","v":171.454568497075},{"$f":"'Max X+11'!K85","v":179.86814204989093},"MČ Klánovice"]
[2035,"X+11",80,{"$f":"'Min X+11'!K86","v":158.75427746273493},{"$f":"'X+11'!K86","v":166.66178942736727},{"$f":"'Max X+11'!K86","v":174.75402278937671},"MČ Klánovice"]
[2035,"X+11",81,{"$f":"'Min X+11'!K87","v":136.95276833713669},{"$f":"'X+11'!K87","v":144.15027287411397},{"$f":"'Max X+11'!K87","v":151.54454723644545},"MČ Klánovice"]
[2035,"X+11",82,{"$f":"'Min X+11'!K88","v":142.52845644681236},{"$f":"'X+11'!K88","v":149.59418911528184},{"$f":"'Max X+11'!K88","v":156.87791042911689},"MČ Klánovice"]
[2035,"X+11",83,{"$f":"'Min X+11'!K89","v":125.68956580840319},{"$f":"'X+11'!K89","v":132.28201670901288},{"$f":"'Max X+11'!K89","v":139.09853378525986},"MČ Klánovice"]
[2035,"X+11",84,{"$f":"'Min X+11'!K90","v":106.96030179779623},{"$f":"'X+11'!K90","v":112.90399150712318},{"$f":"'Max X+11'!K90","v":119.07880241622775},"MČ Klánovice"]
[2035,"X+11",85,{"$f":"'Min X+11'!K91","v":97.045876062128627},{"$f":"'X+11'!K91","v":102.54591930099025},{"$f":"'Max X+11'!K91","v":108.28339142484191},"MČ Klánovice"]
[2035,"X+11",86,{"$f":"'Min X+11'!K92","v":91.714060868409518},{"$f":"'X+11'!K92","v":96.98421646253567},{"$f":"'Max X+11'!K92","v":102.50382632046262},"MČ Klánovice"]
[2035,"X+11",87,{"$f":"'Min X+11'!K93","v":68.897032481305544},{"$f":"'X+11'!K93","v":73.177612877590903},{"$f":"'Max X+11'!K93","v":77.684024478755475},"MČ Klánovice"]
[2035,"X+11",88,{"$f":"'Min X+11'!K94","v":63.889873161302042},{"$f":"'X+11'!K94","v":68.019628714416456},{"$f":"'Max X+11'!K94","v":72.385630419517611},"MČ Klánovice"]
[2035,"X+11",89,{"$f":"'Min X+11'!K95","v":53.489885511260304},{"$f":"'X+11'!K95","v":57.215148590507809},{"$f":"'Max X+11'!K95","v":61.174255704067562},"MČ Klánovice"]
[2035,"X+11",90,{"$f":"'Min X+11'!K96","v":38.324753771520506},{"$f":"'X+11'!K96","v":41.296107051501288},{"$f":"'Max X+11'!K96","v":44.477009761797135},"MČ Klánovice"]
[2035,"X+11",91,{"$f":"'Min X+11'!K97","v":28.407125176111954},{"$f":"'X+11'!K97","v":30.76692280138132},{"$f":"'Max X+11'!K97","v":33.305114919675944},"MČ Klánovice"]
[2035,"X+11",92,{"$f":"'Min X+11'!K98","v":19.725709523931201},{"$f":"'X+11'!K98","v":21.586631398627972},{"$f":"'Max X+11'!K98","v":23.607057580692441},"MČ Klánovice"]
[2035,"X+11",93,{"$f":"'Min X+11'!K99","v":12.637005869737667},{"$f":"'X+11'!K99","v":14.000368700196677},{"$f":"'Max X+11'!K99","v":15.497163574701082},"MČ Klánovice"]
[2035,"X+11",94,{"$f":"'Min X+11'!K100","v":7.3046845497280408},{"$f":"'X+11'!K100","v":8.1984394843906365},{"$f":"'Max X+11'!K100","v":9.191252824526412},"MČ Klánovice"]
[2035,"X+11",95,{"$f":"'Min X+11'!K101","v":5.9211951485000149},{"$f":"'X+11'!K101","v":6.7250137732844157},{"$f":"'Max X+11'!K101","v":7.6269467576215808},"MČ Klánovice"]
[2035,"X+11",96,{"$f":"'Min X+11'!K102","v":4.2573530112621985},{"$f":"'X+11'!K102","v":4.9179798151432124},{"$f":"'Max X+11'!K102","v":5.6704618046578918},"MČ Klánovice"]
[2035,"X+11",97,{"$f":"'Min X+11'!K103","v":2.7639911410274509},{"$f":"'X+11'!K103","v":3.2582244793828954},{"$f":"'Max X+11'!K103","v":3.8314361722864287},"MČ Klánovice"]
[2035,"X+11",98,{"$f":"'Min X+11'!K104","v":1.295193366366554},{"$f":"'X+11'!K104","v":1.5537336814047813},{"$f":"'Max X+11'!K104","v":1.8581587664499541},"MČ Klánovice"]
[2035,"X+11",99,{"$f":"'Min X+11'!K105","v":1.1329916123947732},{"$f":"'X+11'!K105","v":1.3931754480836638},{"$f":"'Max X+11'!K105","v":1.7063652228592323},"MČ Klánovice"]
[2035,"X+11",100,{"$f":"'Min X+11'!K106","v":0},{"$f":"'X+11'!K106","v":0},{"$f":"'Max X+11'!K106","v":0.11020073354606208},"MČ Klánovice"]
[2036,"X+12",0,{"$f":"'Min X+12'!K6","v":223.9024132208138},{"$f":"'X+12'!K6","v":277.17044968655875},{"$f":"'Max X+12'!K6","v":334.09138547995673},"MČ Klánovice"]
[2036,"X+12",1,{"$f":"'Min X+12'!K7","v":213.67750549088663},{"$f":"'X+12'!K7","v":267.93314812629694},{"$f":"'Max X+12'!K7","v":325.58863035398133},"MČ Klánovice"]
[2036,"X+12",2,{"$f":"'Min X+12'!K8","v":202.44689776460012},{"$f":"'X+12'!K8","v":258.5292864775202},{"$f":"'Max X+12'!K8","v":317.74209123206697},"MČ Klánovice"]
[2036,"X+12",3,{"$f":"'Min X+12'!K9","v":193.6955603624518},{"$f":"'X+12'!K9","v":250.35613219675142},{"$f":"'Max X+12'!K9","v":309.86091961682473},"MČ Klánovice"]
[2036,"X+12",4,{"$f":"'Min X+12'!K10","v":185.73772357229268},{"$f":"'X+12'!K10","v":242.85207582979598},{"$f":"'Max X+12'!K10","v":302.50768853565648},"MČ Klánovice"]
[2036,"X+12",5,{"$f":"'Min X+12'!K11","v":177.49907974839374},{"$f":"'X+12'!K11","v":235.46079029971929},{"$f":"'Max X+12'!K11","v":295.64365051131131},"MČ Klánovice"]
[2036,"X+12",6,{"$f":"'Min X+12'!K12","v":171.07746274248046},{"$f":"'X+12'!K12","v":226.97628058768413},{"$f":"'Max X+12'!K12","v":284.75978251504193},"MČ Klánovice"]
[2036,"X+12",7,{"$f":"'Min X+12'!K13","v":171.32951254521112},{"$f":"'X+12'!K13","v":225.20109149742342},{"$f":"'Max X+12'!K13","v":280.60516982110289},"MČ Klánovice"]
[2036,"X+12",8,{"$f":"'Min X+12'!K14","v":171.19832066011185},{"$f":"'X+12'!K14","v":222.77551838586442},{"$f":"'Max X+12'!K14","v":275.51895121053639},"MČ Klánovice"]
[2036,"X+12",9,{"$f":"'Min X+12'!K15","v":170.15486214361624},{"$f":"'X+12'!K15","v":219.31905254983832},{"$f":"'Max X+12'!K15","v":269.2710073541283},"MČ Klánovice"]
[2036,"X+12",10,{"$f":"'Min X+12'!K16","v":175.07092118137479},{"$f":"'X+12'!K16","v":222.08353420989931},{"$f":"'Max X+12'!K16","v":269.4950905540689},"MČ Klánovice"]
[2036,"X+12",11,{"$f":"'Min X+12'!K17","v":182.7840697043826},{"$f":"'X+12'!K17","v":228.19896004555102},{"$f":"'Max X+12'!K17","v":273.19525360843227},"MČ Klánovice"]
[2036,"X+12",12,{"$f":"'Min X+12'!K18","v":203.54048179823792},{"$f":"'X+12'!K18","v":240.54450378820533},{"$f":"'Max X+12'!K18","v":277.55031131229799},"MČ Klánovice"]
[2036,"X+12",13,{"$f":"'Min X+12'!K19","v":256.54370639484841},{"$f":"'X+12'!K19","v":289.73919308545373},{"$f":"'Max X+12'!K19","v":322.93635113236883},"MČ Klánovice"]
[2036,"X+12",14,{"$f":"'Min X+12'!K20","v":232.28035416958488},{"$f":"'X+12'!K20","v":262.77386463687913},{"$f":"'Max X+12'!K20","v":293.26906952652848},"MČ Klánovice"]
[2036,"X+12",15,{"$f":"'Min X+12'!K21","v":289.11492576982539},{"$f":"'X+12'!K21","v":315.7122117762558},{"$f":"'Max X+12'!K21","v":342.31112619578658},"MČ Klánovice"]
[2036,"X+12",16,{"$f":"'Min X+12'!K22","v":287.38938535940349},{"$f":"'X+12'!K22","v":312.68750624707087},{"$f":"'Max X+12'!K22","v":337.98729359927046},"MČ Klánovice"]
[2036,"X+12",17,{"$f":"'Min X+12'!K23","v":335.48887365281217},{"$f":"'X+12'!K23","v":359.59117410860642},{"$f":"'Max X+12'!K23","v":383.69520158787157},"MČ Klánovice"]
[2036,"X+12",18,{"$f":"'Min X+12'!K24","v":310.24949840336876},{"$f":"'X+12'!K24","v":333.55351035676955},{"$f":"'Max X+12'!K24","v":356.85926557921101},"MČ Klánovice"]
[2036,"X+12",19,{"$f":"'Min X+12'!K25","v":369.06674870129257},{"$f":"'X+12'!K25","v":394.3752255676809},{"$f":"'Max X+12'!K25","v":419.68586908480097},"MČ Klánovice"]
[2036,"X+12",20,{"$f":"'Min X+12'!K26","v":318.44079627069328},{"$f":"'X+12'!K26","v":345.3450505775341},{"$f":"'Max X+12'!K26","v":372.25201680292753},"MČ Klánovice"]
[2036,"X+12",21,{"$f":"'Min X+12'!K27","v":341.67664777900239},{"$f":"'X+12'!K27","v":370.18227863449238},{"$f":"'Max X+12'!K27","v":398.69126460119901},"MČ Klánovice"]
[2036,"X+12",22,{"$f":"'Min X+12'!K28","v":388.85119132120053},{"$f":"'X+12'!K28","v":419.96072612018656},{"$f":"'Max X+12'!K28","v":451.07429822651318},"MČ Klánovice"]
[2036,"X+12",23,{"$f":"'Min X+12'!K29","v":396.19146759125533},{"$f":"'X+12'!K29","v":429.80198043910184},{"$f":"'Max X+12'!K29","v":463.41719229306079},"MČ Klánovice"]
[2036,"X+12",24,{"$f":"'Min X+12'!K30","v":414.55615920542903},{"$f":"'X+12'!K30","v":450.66696564258268},{"$f":"'Max X+12'!K30","v":486.78308502866179},"MČ Klánovice"]
[2036,"X+12",25,{"$f":"'Min X+12'!K31","v":418.69178012144675},{"$f":"'X+12'!K31","v":457.50429004942441},{"$f":"'Max X+12'!K31","v":496.32272436572555},"MČ Klánovice"]
[2036,"X+12",26,{"$f":"'Min X+12'!K32","v":411.90195782054025},{"$f":"'X+12'!K32","v":454.40952997862962},{"$f":"'Max X+12'!K32","v":496.92394659650239},"MČ Klánovice"]
[2036,"X+12",27,{"$f":"'Min X+12'!K33","v":392.42104451357659},{"$f":"'X+12'!K33","v":439.3212830342776},{"$f":"'Max X+12'!K33","v":486.22948279933655},"MČ Klánovice"]
[2036,"X+12",28,{"$f":"'Min X+12'!K34","v":351.12045092964189},{"$f":"'X+12'!K34","v":402.40246367532541},{"$f":"'Max X+12'!K34","v":453.69378458187441},"MČ Klánovice"]
[2036,"X+12",29,{"$f":"'Min X+12'!K35","v":320.53841845944157},{"$f":"'X+12'!K35","v":376.50376277716703},{"$f":"'Max X+12'!K35","v":432.47951832767245},"MČ Klánovice"]
[2036,"X+12",30,{"$f":"'Min X+12'!K36","v":357.05422313582437},{"$f":"'X+12'!K36","v":417.22050957532781},{"$f":"'Max X+12'!K36","v":477.39846430530747},"MČ Klánovice"]
[2036,"X+12",31,{"$f":"'Min X+12'!K37","v":338.41896244919064},{"$f":"'X+12'!K37","v":401.27100557017604},{"$f":"'Max X+12'!K37","v":464.135831491006},"MČ Klánovice"]
[2036,"X+12",32,{"$f":"'Min X+12'!K38","v":297.26733667420672},{"$f":"'X+12'!K38","v":363.39849104462371},{"$f":"'Max X+12'!K38","v":429.54380834472181},"MČ Klánovice"]
[2036,"X+12",33,{"$f":"'Min X+12'!K39","v":292.4556207891938},{"$f":"'X+12'!K39","v":361.3684730476009},{"$f":"'Max X+12'!K39","v":430.29737061704145},"MČ Klánovice"]
[2036,"X+12",34,{"$f":"'Min X+12'!K40","v":300.57400322924104},{"$f":"'X+12'!K40","v":372.1722075683432},{"$f":"'Max X+12'!K40","v":443.78878161998875},"MČ Klánovice"]
[2036,"X+12",35,{"$f":"'Min X+12'!K41","v":262.07840992569254},{"$f":"'X+12'!K41","v":335.34530125168044},{"$f":"'Max X+12'!K41","v":408.63271478919239},"MČ Klánovice"]
[2036,"X+12",36,{"$f":"'Min X+12'!K42","v":211.48448715643087},{"$f":"'X+12'!K42","v":286.51919102167881},{"$f":"'Max X+12'!K42","v":361.57664837413409},"MČ Klánovice"]
[2036,"X+12",37,{"$f":"'Min X+12'!K43","v":233.70948665147063},{"$f":"'X+12'!K43","v":309.23267777226624},{"$f":"'Max X+12'!K43","v":384.78107546359109},"MČ Klánovice"]
[2036,"X+12",38,{"$f":"'Min X+12'!K44","v":191.5934809933228},{"$f":"'X+12'!K44","v":267.3822485254662},{"$f":"'Max X+12'!K44","v":343.19877947020382},"MČ Klánovice"]
[2036,"X+12",39,{"$f":"'Min X+12'!K45","v":199.28994178715283},{"$f":"'X+12'!K45","v":273.25702493724305},{"$f":"'Max X+12'!K45","v":347.25452210011269},"MČ Klánovice"]
[2036,"X+12",40,{"$f":"'Min X+12'!K46","v":205.07706358423917},{"$f":"'X+12'!K46","v":277.12625285854961},{"$f":"'Max X+12'!K46","v":349.2081711434405},"MČ Klánovice"]
[2036,"X+12",41,{"$f":"'Min X+12'!K47","v":255.42017086236226},{"$f":"'X+12'!K47","v":326.56972771112828},{"$f":"'Max X+12'!K47","v":397.75461377570059},"MČ Klánovice"]
[2036,"X+12",42,{"$f":"'Min X+12'!K48","v":253.25426230056306},{"$f":"'X+12'!K48","v":320.39930864334849},{"$f":"'Max X+12'!K48","v":387.58091407870552},"MČ Klánovice"]
[2036,"X+12",43,{"$f":"'Min X+12'!K49","v":252.09110064698854},{"$f":"'X+12'!K49","v":316.22863281140599},{"$f":"'Max X+12'!K49","v":380.40423778206616},"MČ Klánovice"]
[2036,"X+12",44,{"$f":"'Min X+12'!K50","v":302.91378960931934},{"$f":"'X+12'!K50","v":364.46687995347554},{"$f":"'Max X+12'!K50","v":426.06016889168643},"MČ Klánovice"]
[2036,"X+12",45,{"$f":"'Min X+12'!K51","v":255.41292484491728},{"$f":"'X+12'!K51","v":313.64280176330584},{"$f":"'Max X+12'!K51","v":371.91423160621525},"MČ Klánovice"]
[2036,"X+12",46,{"$f":"'Min X+12'!K52","v":265.20990946451559},{"$f":"'X+12'!K52","v":320.23786677323244},{"$f":"'Max X+12'!K52","v":375.30946255695147},"MČ Klánovice"]
[2036,"X+12",47,{"$f":"'Min X+12'!K53","v":298.83061289392811},{"$f":"'X+12'!K53","v":350.3785151149375},{"$f":"'Max X+12'!K53","v":401.97221818894616},"MČ Klánovice"]
[2036,"X+12",48,{"$f":"'Min X+12'!K54","v":315.77224324566828},{"$f":"'X+12'!K54","v":363.63758130667168},{"$f":"'Max X+12'!K54","v":411.55055434512934},"MČ Klánovice"]
[2036,"X+12",49,{"$f":"'Min X+12'!K55","v":342.26299359801135},{"$f":"'X+12'!K55","v":386.66823713737449},{"$f":"'Max X+12'!K55","v":431.12189972162048},"MČ Klánovice"]
[2036,"X+12",50,{"$f":"'Min X+12'!K56","v":333.19535951531873},{"$f":"'X+12'!K56","v":374.20161180970456},{"$f":"'Max X+12'!K56","v":415.25836202548385},"MČ Klánovice"]
[2036,"X+12",51,{"$f":"'Min X+12'!K57","v":369.42739427855224},{"$f":"'X+12'!K57","v":406.6947306801888},{"$f":"'Max X+12'!K57","v":444.01387455216718},"MČ Klánovice"]
[2036,"X+12",52,{"$f":"'Min X+12'!K58","v":399.41763932854468},{"$f":"'X+12'!K58","v":434.92846130267827},{"$f":"'Max X+12'!K58","v":470.49527509424559},"MČ Klánovice"]
[2036,"X+12",53,{"$f":"'Min X+12'!K59","v":352.16631186982863},{"$f":"'X+12'!K59","v":385.13927394585949},{"$f":"'Max X+12'!K59","v":418.17074637514287},"MČ Klánovice"]
[2036,"X+12",54,{"$f":"'Min X+12'!K60","v":416.10865087751711},{"$f":"'X+12'!K60","v":446.41779903123501},{"$f":"'Max X+12'!K60","v":476.78538360097565},"MČ Klánovice"]
[2036,"X+12",55,{"$f":"'Min X+12'!K61","v":444.17621043858315},{"$f":"'X+12'!K61","v":472.97599278532334},{"$f":"'Max X+12'!K61","v":501.83709493973367},"MČ Klánovice"]
[2036,"X+12",56,{"$f":"'Min X+12'!K62","v":443.41020336929262},{"$f":"'X+12'!K62","v":469.76720601713589},{"$f":"'Max X+12'!K62","v":496.18575278363107},"MČ Klánovice"]
[2036,"X+12",57,{"$f":"'Min X+12'!K63","v":503.37193386819945},{"$f":"'X+12'!K63","v":527.63451255389941},{"$f":"'Max X+12'!K63","v":551.95865296364036},"MČ Klánovice"]
[2036,"X+12",58,{"$f":"'Min X+12'!K64","v":499.12195257657925},{"$f":"'X+12'!K64","v":521.02491938894696},{"$f":"'Max X+12'!K64","v":542.98844116079499},"MČ Klánovice"]
[2036,"X+12",59,{"$f":"'Min X+12'!K65","v":498.47462464896961},{"$f":"'X+12'!K65","v":518.68568176473411},{"$f":"'Max X+12'!K65","v":538.95803171876992},"MČ Klánovice"]
[2036,"X+12",60,{"$f":"'Min X+12'!K66","v":488.61586307283966},{"$f":"'X+12'!K66","v":507.50186403498549},{"$f":"'Max X+12'!K66","v":526.45223288641625},"MČ Klánovice"]
[2036,"X+12",61,{"$f":"'Min X+12'!K67","v":497.12486061401182},{"$f":"'X+12'!K67","v":515.27745284959349},{"$f":"'Max X+12'!K67","v":533.49843063030266},"MČ Klánovice"]
[2036,"X+12",62,{"$f":"'Min X+12'!K68","v":401.95626914094743},{"$f":"'X+12'!K68","v":418.36706121344491},{"$f":"'Max X+12'!K68","v":434.84494895178449},"MČ Klánovice"]
[2036,"X+12",63,{"$f":"'Min X+12'!K69","v":390.47766180572654},{"$f":"'X+12'!K69","v":406.24136498363691},{"$f":"'Max X+12'!K69","v":422.07694221414528},"MČ Klánovice"]
[2036,"X+12",64,{"$f":"'Min X+12'!K70","v":327.21532541748365},{"$f":"'X+12'!K70","v":341.63230760396459},{"$f":"'Max X+12'!K70","v":356.12803329297282},"MČ Klánovice"]
[2036,"X+12",65,{"$f":"'Min X+12'!K71","v":341.53214799317379},{"$f":"'X+12'!K71","v":355.01029680038482},{"$f":"'Max X+12'!K71","v":368.57329887246567},"MČ Klánovice"]
[2036,"X+12",66,{"$f":"'Min X+12'!K72","v":293.59454168610569},{"$f":"'X+12'!K72","v":306.77006096625121},{"$f":"'Max X+12'!K72","v":320.03591485371135},"MČ Klánovice"]
[2036,"X+12",67,{"$f":"'Min X+12'!K73","v":279.96734384152938},{"$f":"'X+12'!K73","v":292.2591809735959},{"$f":"'Max X+12'!K73","v":304.64183955840781},"MČ Klánovice"]
[2036,"X+12",68,{"$f":"'Min X+12'!K74","v":257.331072642815},{"$f":"'X+12'!K74","v":268.59923135842689},{"$f":"'Max X+12'!K74","v":279.95844151540575},"MČ Klánovice"]
[2036,"X+12",69,{"$f":"'Min X+12'!K75","v":237.65861452124039},{"$f":"'X+12'!K75","v":248.16792921628797},{"$f":"'Max X+12'!K75","v":258.77058333903369},"MČ Klánovice"]
[2036,"X+12",70,{"$f":"'Min X+12'!K76","v":244.66746973980875},{"$f":"'X+12'!K76","v":254.67195861431708},{"$f":"'Max X+12'!K76","v":264.77204953282512},"MČ Klánovice"]
[2036,"X+12",71,{"$f":"'Min X+12'!K77","v":231.26472230047244},{"$f":"'X+12'!K77","v":241.00695354536128},{"$f":"'Max X+12'!K77","v":250.84834232489681},"MČ Klánovice"]
[2036,"X+12",72,{"$f":"'Min X+12'!K78","v":206.88018175030891},{"$f":"'X+12'!K78","v":216.12371318975482},{"$f":"'Max X+12'!K78","v":225.46969694684736},"MČ Klánovice"]
[2036,"X+12",73,{"$f":"'Min X+12'!K79","v":179.32365182214789},{"$f":"'X+12'!K79","v":188.2516706663707},{"$f":"'Max X+12'!K79","v":197.28674445424656},"MČ Klánovice"]
[2036,"X+12",74,{"$f":"'Min X+12'!K80","v":156.04866772802012},{"$f":"'X+12'!K80","v":164.4432146702361},{"$f":"'Max X+12'!K80","v":172.94639959311422},"MČ Klánovice"]
[2036,"X+12",75,{"$f":"'Min X+12'!K81","v":177.53936832463236},{"$f":"'X+12'!K81","v":186.18922438919941},{"$f":"'Max X+12'!K81","v":194.95655767023848},"MČ Klánovice"]
[2036,"X+12",76,{"$f":"'Min X+12'!K82","v":158.53626559059492},{"$f":"'X+12'!K82","v":166.8976093125936},{"$f":"'Max X+12'!K82","v":175.3845164560687},"MČ Klánovice"]
[2036,"X+12",77,{"$f":"'Min X+12'!K83","v":161.47000061545214},{"$f":"'X+12'!K83","v":170.32632962677417},{"$f":"'Max X+12'!K83","v":179.33524253416334},"MČ Klánovice"]
[2036,"X+12",78,{"$f":"'Min X+12'!K84","v":156.37258466471167},{"$f":"'X+12'!K84","v":165.15794454272225},{"$f":"'Max X+12'!K84","v":174.12198542774496},"MČ Klánovice"]
[2036,"X+12",79,{"$f":"'Min X+12'!K85","v":162.15524677784484},{"$f":"'X+12'!K85","v":171.02385928947962},{"$f":"'Max X+12'!K85","v":180.07984778844681},"MČ Klánovice"]
[2036,"X+12",80,{"$f":"'Min X+12'!K86","v":153.43789223360761},{"$f":"'X+12'!K86","v":161.67830463809662},{"$f":"'Max X+12'!K86","v":170.120098234019},"MČ Klánovice"]
[2036,"X+12",81,{"$f":"'Min X+12'!K87","v":148.07959201975444},{"$f":"'X+12'!K87","v":155.9835427310984},{"$f":"'Max X+12'!K87","v":164.1114935024884},"MČ Klánovice"]
[2036,"X+12",82,{"$f":"'Min X+12'!K88","v":126.57881299967315},{"$f":"'X+12'!K88","v":133.74623926214986},{"$f":"'Max X+12'!K88","v":141.14866305615683},"MČ Klánovice"]
[2036,"X+12",83,{"$f":"'Min X+12'!K89","v":132.42756083417333},{"$f":"'X+12'!K89","v":139.68606281467433},{"$f":"'Max X+12'!K89","v":147.20247454618837},"MČ Klánovice"]
[2036,"X+12",84,{"$f":"'Min X+12'!K90","v":113.74391530281196},{"$f":"'X+12'!K90","v":120.29902724623692},{"$f":"'Max X+12'!K90","v":127.11862774945237},"MČ Klánovice"]
[2036,"X+12",85,{"$f":"'Min X+12'!K91","v":95.51317380171804},{"$f":"'X+12'!K91","v":101.38750715784917},{"$f":"'Max X+12'!K91","v":107.53109011267199},"MČ Klánovice"]
[2036,"X+12",86,{"$f":"'Min X+12'!K92","v":85.458550923937736},{"$f":"'X+12'!K92","v":90.875510012337244},{"$f":"'Max X+12'!K92","v":96.566740283723618},"MČ Klánovice"]
[2036,"X+12",87,{"$f":"'Min X+12'!K93","v":79.608196390935191},{"$f":"'X+12'!K93","v":84.780222410383459},{"$f":"'Max X+12'!K93","v":90.238160377671832},"MČ Klánovice"]
[2036,"X+12",88,{"$f":"'Min X+12'!K94","v":58.685697487922454},{"$f":"'X+12'!K94","v":62.839057247339163},{"$f":"'Max X+12'!K94","v":67.248294101631132},"MČ Klánovice"]
[2036,"X+12",89,{"$f":"'Min X+12'!K95","v":53.401330974059874},{"$f":"'X+12'!K95","v":57.374932616217563},{"$f":"'Max X+12'!K95","v":61.614123905125012},"MČ Klánovice"]
[2036,"X+12",90,{"$f":"'Min X+12'!K96","v":43.726127594349123},{"$f":"'X+12'!K96","v":47.259755274723084},{"$f":"'Max X+12'!K96","v":51.053168401157038},"MČ Klánovice"]
[2036,"X+12",91,{"$f":"'Min X+12'!K97","v":30.647357859239023},{"$f":"'X+12'!K97","v":33.410584589690302},{"$f":"'Max X+12'!K97","v":36.40180740258954},"MČ Klánovice"]
[2036,"X+12",92,{"$f":"'Min X+12'!K98","v":22.106928898944815},{"$f":"'X+12'!K98","v":24.263145399821298},{"$f":"'Max X+12'!K98","v":26.611556887143603},"MČ Klánovice"]
[2036,"X+12",93,{"$f":"'Min X+12'!K99","v":14.927016771279268},{"$f":"'X+12'!K99","v":16.58187508312232},{"$f":"'Max X+12'!K99","v":18.4040102230434},"MČ Klánovice"]
[2036,"X+12",94,{"$f":"'Min X+12'!K100","v":9.2707325288650111},{"$f":"'X+12'!K100","v":10.446436016344775},{"$f":"'Max X+12'!K100","v":11.757808067627874},"MČ Klánovice"]
[2036,"X+12",95,{"$f":"'Min X+12'!K101","v":5.1906111817202838},{"$f":"'X+12'!K101","v":5.9376496894084783},{"$f":"'Max X+12'!K101","v":6.7823166045630776},"MČ Klánovice"]
[2036,"X+12",96,{"$f":"'Min X+12'!K102","v":4.0601941586290291},{"$f":"'X+12'!K102","v":4.711343340802121},{"$f":"'Max X+12'!K102","v":5.4566694886758853},"MČ Klánovice"]
[2036,"X+12",97,{"$f":"'Min X+12'!K103","v":2.8110888761876494},{"$f":"'X+12'!K103","v":3.3264478929970642},{"$f":"'Max X+12'!K103","v":3.9267321629955019},"MČ Klánovice"]
[2036,"X+12",98,{"$f":"'Min X+12'!K104","v":1.7528034483533017},{"$f":"'X+12'!K104","v":2.1227724811161166},{"$f":"'Max X+12'!K104","v":2.5627523405388826},"MČ Klánovice"]
[2036,"X+12",99,{"$f":"'Min X+12'!K105","v":0.78991756974341043},{"$f":"'X+12'!K105","v":0.97641376990446771},{"$f":"'Max X+12'!K105","v":1.2021929123390804},"MČ Klánovice"]
[2036,"X+12",100,{"$f":"'Min X+12'!K106","v":0},{"$f":"'X+12'!K106","v":0},{"$f":"'Max X+12'!K106","v":8.5318261142961593E-2},"MČ Klánovice"]
[2037,"X+13",0,{"$f":"'Min X+13'!K6","v":231.19667617949762},{"$f":"'X+13'!K6","v":287.20654950973676},{"$f":"'Max X+13'!K6","v":347.10613028725584},"MČ Klánovice"]
[2037,"X+13",1,{"$f":"'Min X+13'!K7","v":220.96819149231771},{"$f":"'X+13'!K7","v":278.13010970887967},{"$f":"'Max X+13'!K7","v":338.94519709540248},"MČ Klánovice"]
[2037,"X+13",2,{"$f":"'Min X+13'!K8","v":209.75965621550915},{"$f":"'X+13'!K8","v":268.91183159590776},{"$f":"'Max X+13'!K8","v":331.46402142143324},"MČ Klánovice"]
[2037,"X+13",3,{"$f":"'Min X+13'!K9","v":200.62879585414296},{"$f":"'X+13'!K9","v":260.50719189082707},{"$f":"'Max X+13'!K9","v":323.51623300021885},"MČ Klánovice"]
[2037,"X+13",4,{"$f":"'Min X+13'!K10","v":191.88315238729473},{"$f":"'X+13'!K10","v":252.34082063376326},{"$f":"'Max X+13'!K10","v":315.64288763627081},"MČ Klánovice"]
[2037,"X+13",5,{"$f":"'Min X+13'!K11","v":182.42907520382417},{"$f":"'X+13'!K11","v":243.84132764904723},{"$f":"'Max X+13'!K11","v":307.7949853888706},"MČ Klánovice"]
[2037,"X+13",6,{"$f":"'Min X+13'!K12","v":174.99130910828592},{"$f":"'X+13'!K12","v":234.45099225128422},{"$f":"'Max X+13'!K12","v":296.13197746997707},"MČ Klánovice"]
[2037,"X+13",7,{"$f":"'Min X+13'!K13","v":173.46943066693004},{"$f":"'X+13'!K13","v":230.9661669247871},{"$f":"'Max X+13'!K13","v":290.34775454363512},"MČ Klánovice"]
[2037,"X+13",8,{"$f":"'Min X+13'!K14","v":171.92041397306355},{"$f":"'X+13'!K14","v":227.18971651411118},{"$f":"'Max X+13'!K14","v":283.99171609454982},"MČ Klánovice"]
[2037,"X+13",9,{"$f":"'Min X+13'!K15","v":168.88783880408192},{"$f":"'X+13'!K15","v":221.7625181181352},{"$f":"'Max X+13'!K15","v":275.80366950361986},"MČ Klánovice"]
[2037,"X+13",10,{"$f":"'Min X+13'!K16","v":172.54289245398121},{"$f":"'X+13'!K16","v":223.30432588567732},{"$f":"'Max X+13'!K16","v":274.85380585812101},"MČ Klánovice"]
[2037,"X+13",11,{"$f":"'Min X+13'!K17","v":178.15693144078378},{"$f":"'X+13'!K17","v":227.06658662440842},{"$f":"'Max X+13'!K17","v":276.37551837549688},"MČ Klánovice"]
[2037,"X+13",12,{"$f":"'Min X+13'!K18","v":184.76778942906668},{"$f":"'X+13'!K18","v":232.17954490444578},{"$f":"'Max X+13'!K18","v":279.17312875113328},"MČ Klánovice"]
[2037,"X+13",13,{"$f":"'Min X+13'!K19","v":198.3196095660461},{"$f":"'X+13'!K19","v":236.52101718848107},{"$f":"'Max X+13'!K19","v":274.72457100600059},"MČ Klánovice"]
[2037,"X+13",14,{"$f":"'Min X+13'!K20","v":259.3141553348442},{"$f":"'X+13'!K20","v":293.70732948204693},{"$f":"'Max X+13'!K20","v":328.10254677903743},"MČ Klánovice"]
[2037,"X+13",15,{"$f":"'Min X+13'!K21","v":237.24854112580152},{"$f":"'X+13'!K21","v":268.73949234383446},{"$f":"'Max X+13'!K21","v":300.23254517986345},"MČ Klánovice"]
[2037,"X+13",16,{"$f":"'Min X+13'!K22","v":285.56642811628365},{"$f":"'X+13'!K22","v":314.6617075658545},{"$f":"'Max X+13'!K22","v":343.75904676585424},"MČ Klánovice"]
[2037,"X+13",17,{"$f":"'Min X+13'!K23","v":282.72846091198159},{"$f":"'X+13'!K23","v":310.62445648357914},{"$f":"'Max X+13'!K23","v":338.52262083044786},"MČ Klánovice"]
[2037,"X+13",18,{"$f":"'Min X+13'!K24","v":336.90381652770418},{"$f":"'X+13'!K24","v":364.50423950945327},{"$f":"'Max X+13'!K24","v":392.10698184411945},"MČ Klánovice"]
[2037,"X+13",19,{"$f":"'Min X+13'!K25","v":307.65012137015151},{"$f":"'X+13'!K25","v":334.45187001593558},{"$f":"'Max X+13'!K25","v":361.25606089736038},"MČ Klánovice"]
[2037,"X+13",20,{"$f":"'Min X+13'!K26","v":365.73510251713628},{"$f":"'X+13'!K26","v":394.24133160153758},{"$f":"'Max X+13'!K26","v":422.75057815396104},"MČ Klánovice"]
[2037,"X+13",21,{"$f":"'Min X+13'!K27","v":315.31823547889098},{"$f":"'X+13'!K27","v":345.21878813316903},{"$f":"'Max X+13'!K27","v":375.12300534709948},"MČ Klánovice"]
[2037,"X+13",22,{"$f":"'Min X+13'!K28","v":342.64437511451882},{"$f":"'X+13'!K28","v":375.0461002737876},{"$f":"'Max X+13'!K28","v":407.45219953785238},"MČ Klánovice"]
[2037,"X+13",23,{"$f":"'Min X+13'!K29","v":383.60214432717567},{"$f":"'X+13'!K29","v":418.80765294609625},{"$f":"'Max X+13'!K29","v":454.01830950789395},"MČ Klánovice"]
[2037,"X+13",24,{"$f":"'Min X+13'!K30","v":403.63987893089518},{"$f":"'X+13'!K30","v":441.64543600773413},{"$f":"'Max X+13'!K30","v":479.65690751501529},"MČ Klánovice"]
[2037,"X+13",25,{"$f":"'Min X+13'!K31","v":420.69923882152136},{"$f":"'X+13'!K31","v":461.50433770644031},{"$f":"'Max X+13'!K31","v":502.31606528592499},"MČ Klánovice"]
[2037,"X+13",26,{"$f":"'Min X+13'!K32","v":416.62712327197244},{"$f":"'X+13'!K32","v":460.33320120538224},{"$f":"'Max X+13'!K32","v":504.04662832182635},"MČ Klánovice"]
[2037,"X+13",27,{"$f":"'Min X+13'!K33","v":410.13969332749161},{"$f":"'X+13'!K33","v":458.23910735968082},{"$f":"'Max X+13'!K33","v":506.34695150116022},"MČ Klánovice"]
[2037,"X+13",28,{"$f":"'Min X+13'!K34","v":392.85981072906031},{"$f":"'X+13'!K34","v":445.14965857377371},{"$f":"'Max X+13'!K34","v":497.44927115241978},"MČ Klánovice"]
[2037,"X+13",29,{"$f":"'Min X+13'!K35","v":351.77199078458864},{"$f":"'X+13'!K35","v":410.24037702457628},{"$f":"'Max X+13'!K35","v":468.72013698217069},"MČ Klánovice"]
[2037,"X+13",30,{"$f":"'Min X+13'!K36","v":325.59924254761057},{"$f":"'X+13'!K36","v":388.34701446247345},{"$f":"'Max X+13'!K36","v":451.10761279204445},"MČ Klánovice"]
[2037,"X+13",31,{"$f":"'Min X+13'!K37","v":356.68395911136469},{"$f":"'X+13'!K37","v":423.03040850473553},{"$f":"'Max X+13'!K37","v":489.39131493651939},"MČ Klánovice"]
[2037,"X+13",32,{"$f":"'Min X+13'!K38","v":341.44987212696452},{"$f":"'X+13'!K38","v":411.07867228724604},{"$f":"'Max X+13'!K38","v":480.72337804565086},"MČ Klánovice"]
[2037,"X+13",33,{"$f":"'Min X+13'!K39","v":297.10741829163436},{"$f":"'X+13'!K39","v":369.21099028140497},{"$f":"'Max X+13'!K39","v":441.33223708804758},"MČ Klánovice"]
[2037,"X+13",34,{"$f":"'Min X+13'!K40","v":287.58831694943177},{"$f":"'X+13'!K40","v":362.1699576321713},{"$f":"'Max X+13'!K40","v":436.7715520095075},"MČ Klánovice"]
[2037,"X+13",35,{"$f":"'Min X+13'!K41","v":296.78533201156893},{"$f":"'X+13'!K41","v":373.94897300179048},{"$f":"'Max X+13'!K41","v":451.13532695626844},"MČ Klánovice"]
[2037,"X+13",36,{"$f":"'Min X+13'!K42","v":263.00661190698219},{"$f":"'X+13'!K42","v":342.13389034810075},{"$f":"'Max X+13'!K42","v":421.28645665280567},"MČ Klánovice"]
[2037,"X+13",37,{"$f":"'Min X+13'!K43","v":205.43141806769157},{"$f":"'X+13'!K43","v":285.32081235725502},{"$f":"'Max X+13'!K43","v":365.23820373240676},"MČ Klánovice"]
[2037,"X+13",38,{"$f":"'Min X+13'!K44","v":228.52385506508955},{"$f":"'X+13'!K44","v":308.99864984942553},{"$f":"'Max X+13'!K44","v":389.50435538791214},"MČ Klánovice"]
[2037,"X+13",39,{"$f":"'Min X+13'!K45","v":197.32781439789511},{"$f":"'X+13'!K45","v":276.1619992897821},{"$f":"'Max X+13'!K45","v":355.03017153901908},"MČ Klánovice"]
[2037,"X+13",40,{"$f":"'Min X+13'!K46","v":206.40193165666906},{"$f":"'X+13'!K46","v":284.01111712907027},{"$f":"'Max X+13'!K46","v":361.65737389741599},"MČ Klánovice"]
[2037,"X+13",41,{"$f":"'Min X+13'!K47","v":211.36255715304117},{"$f":"'X+13'!K47","v":287.85010502358693},{"$f":"'Max X+13'!K47","v":364.37753456003782},"MČ Klánovice"]
[2037,"X+13",42,{"$f":"'Min X+13'!K48","v":253.9193228864842},{"$f":"'X+13'!K48","v":328.20462136221602},{"$f":"'Max X+13'!K48","v":402.53306808162847},"MČ Klánovice"]
[2037,"X+13",43,{"$f":"'Min X+13'!K49","v":255.12378547586343},{"$f":"'X+13'!K49","v":326.0021230694021},{"$f":"'Max X+13'!K49","v":396.92521889786622},"MČ Klánovice"]
[2037,"X+13",44,{"$f":"'Min X+13'!K50","v":256.12731534810462},{"$f":"'X+13'!K50","v":323.79437296463129},{"$f":"'Max X+13'!K50","v":391.5082302479625},"MČ Klánovice"]
[2037,"X+13",45,{"$f":"'Min X+13'!K51","v":303.92662866767716},{"$f":"'X+13'!K51","v":368.90915798810113},{"$f":"'Max X+13'!K51","v":433.94119945593218},"MČ Klánovice"]
[2037,"X+13",46,{"$f":"'Min X+13'!K52","v":256.14876912894727},{"$f":"'X+13'!K52","v":317.10277313680001},{"$f":"'Max X+13'!K52","v":378.10805628706362},"MČ Klánovice"]
[2037,"X+13",47,{"$f":"'Min X+13'!K53","v":262.48816478171494},{"$f":"'X+13'!K53","v":319.63923772203339},{"$f":"'Max X+13'!K53","v":376.84403960723415},"MČ Klánovice"]
[2037,"X+13",48,{"$f":"'Min X+13'!K54","v":297.29104622890952},{"$f":"'X+13'!K54","v":350.66477245259},{"$f":"'Max X+13'!K54","v":404.09466737573445},"MČ Klánovice"]
[2037,"X+13",49,{"$f":"'Min X+13'!K55","v":312.62740634847404},{"$f":"'X+13'!K55","v":362.82071612914194},{"$f":"'Max X+13'!K55","v":413.07230066009799},"MČ Klánovice"]
[2037,"X+13",50,{"$f":"'Min X+13'!K56","v":336.88070333865664},{"$f":"'X+13'!K56","v":382.71662229113565},{"$f":"'Max X+13'!K56","v":428.61196924239914},"MČ Klánovice"]
[2037,"X+13",51,{"$f":"'Min X+13'!K57","v":331.05521525470886},{"$f":"'X+13'!K57","v":373.19098142170679},{"$f":"'Max X+13'!K57","v":415.38862424878221},"MČ Klánovice"]
[2037,"X+13",52,{"$f":"'Min X+13'!K58","v":365.95346492905537},{"$f":"'X+13'!K58","v":404.45928794081516},{"$f":"'Max X+13'!K58","v":443.02848977982478},"MČ Klánovice"]
[2037,"X+13",53,{"$f":"'Min X+13'!K59","v":396.7782877251085},{"$f":"'X+13'!K59","v":433.43324084631644},{"$f":"'Max X+13'!K59","v":470.15642126169325},"MČ Klánovice"]
[2037,"X+13",54,{"$f":"'Min X+13'!K60","v":352.06646679778407},{"$f":"'X+13'!K60","v":386.67805945438283},{"$f":"'Max X+13'!K60","v":421.36072594325401},"MČ Klánovice"]
[2037,"X+13",55,{"$f":"'Min X+13'!K61","v":416.69333646063978},{"$f":"'X+13'!K61","v":448.55837862211035},{"$f":"'Max X+13'!K61","v":480.49464644805869},"MČ Klánovice"]
[2037,"X+13",56,{"$f":"'Min X+13'!K62","v":443.6852501929713},{"$f":"'X+13'!K62","v":473.75192921225914},{"$f":"'Max X+13'!K62","v":503.89336200690263},"MČ Klánovice"]
[2037,"X+13",57,{"$f":"'Min X+13'!K63","v":440.734778378437},{"$f":"'X+13'!K63","v":468.3656689101249},{"$f":"'Max X+13'!K63","v":496.07168124042471},"MČ Klánovice"]
[2037,"X+13",58,{"$f":"'Min X+13'!K64","v":497.36745313548954},{"$f":"'X+13'!K64","v":522.63023206170124},{"$f":"'Max X+13'!K64","v":547.96847482492285},"MČ Klánovice"]
[2037,"X+13",59,{"$f":"'Min X+13'!K65","v":496.72635484747769},{"$f":"'X+13'!K65","v":519.64705632169159},{"$f":"'Max X+13'!K65","v":542.64228558955301},"MČ Klánovice"]
[2037,"X+13",60,{"$f":"'Min X+13'!K66","v":493.89832912766269},{"$f":"'X+13'!K66","v":514.94046060880305},{"$f":"'Max X+13'!K66","v":536.05827905534625},"MČ Klánovice"]
[2037,"X+13",61,{"$f":"'Min X+13'!K67","v":485.49863661581583},{"$f":"'X+13'!K67","v":505.42427398388452},{"$f":"'Max X+13'!K67","v":525.42935133473713},"MČ Klánovice"]
[2037,"X+13",62,{"$f":"'Min X+13'!K68","v":491.54367107616565},{"$f":"'X+13'!K68","v":510.55543058991611},{"$f":"'Max X+13'!K68","v":529.6517471815564},"MČ Klánovice"]
[2037,"X+13",63,{"$f":"'Min X+13'!K69","v":396.8732999766126},{"$f":"'X+13'!K69","v":414.11960105953108},{"$f":"'Max X+13'!K69","v":431.44910542395269},"MČ Klánovice"]
[2037,"X+13",64,{"$f":"'Min X+13'!K70","v":385.91297927033929},{"$f":"'X+13'!K70","v":401.71556524157523},{"$f":"'Max X+13'!K70","v":417.60700002820647},"MČ Klánovice"]
[2037,"X+13",65,{"$f":"'Min X+13'!K71","v":320.72003772475938},{"$f":"'X+13'!K71","v":335.35977830801534},{"$f":"'Max X+13'!K71","v":350.09537574857438},"MČ Klánovice"]
[2037,"X+13",66,{"$f":"'Min X+13'!K72","v":337.64505575166748},{"$f":"'X+13'!K72","v":352.16612783645581},{"$f":"'Max X+13'!K72","v":366.78976155533314},"MČ Klánovice"]
[2037,"X+13",67,{"$f":"'Min X+13'!K73","v":289.16991075179931},{"$f":"'X+13'!K73","v":303.06366728675414},{"$f":"'Max X+13'!K73","v":317.0669283014779},"MČ Klánovice"]
[2037,"X+13",68,{"$f":"'Min X+13'!K74","v":273.42843126260874},{"$f":"'X+13'!K74","v":286.24723402336224},{"$f":"'Max X+13'!K74","v":299.17648889698648},"MČ Klánovice"]
[2037,"X+13",69,{"$f":"'Min X+13'!K75","v":250.65414715686455},{"$f":"'X+13'!K75","v":262.45300591689619},{"$f":"'Max X+13'!K75","v":274.36265404408266},"MČ Klánovice"]
[2037,"X+13",70,{"$f":"'Min X+13'!K76","v":230.88143539689372},{"$f":"'X+13'!K76","v":241.91954508136001},{"$f":"'Max X+13'!K76","v":253.0711571647027},"MČ Klánovice"]
[2037,"X+13",71,{"$f":"'Min X+13'!K77","v":238.90323849384299},{"$f":"'X+13'!K77","v":249.66249071955573},{"$f":"'Max X+13'!K77","v":260.53839575849776},"MČ Klánovice"]
[2037,"X+13",72,{"$f":"'Min X+13'!K78","v":223.51899013734499},{"$f":"'X+13'!K78","v":233.80780917077183},{"$f":"'Max X+13'!K78","v":244.218190714256},"MČ Klánovice"]
[2037,"X+13",73,{"$f":"'Min X+13'!K79","v":198.05458887600565},{"$f":"'X+13'!K79","v":207.93172484509202},{"$f":"'Max X+13'!K79","v":217.93455409061625},"MČ Klánovice"]
[2037,"X+13",74,{"$f":"'Min X+13'!K80","v":171.92545993251287},{"$f":"'X+13'!K80","v":181.35469654422405},{"$f":"'Max X+13'!K80","v":190.91547192741797},"MČ Klánovice"]
[2037,"X+13",75,{"$f":"'Min X+13'!K81","v":150.63667693586973},{"$f":"'X+13'!K81","v":159.71370879806483},{"$f":"'Max X+13'!K81","v":168.92445924956985},"MČ Klánovice"]
[2037,"X+13",76,{"$f":"'Min X+13'!K82","v":169.1309766478858},{"$f":"'X+13'!K82","v":178.28311979625141},{"$f":"'Max X+13'!K82","v":187.58084472376956},"MČ Klánovice"]
[2037,"X+13",77,{"$f":"'Min X+13'!K83","v":150.06067030950896},{"$f":"'X+13'!K83","v":158.90209952503994},{"$f":"'Max X+13'!K83","v":167.8988838827629},"MČ Klánovice"]
[2037,"X+13",78,{"$f":"'Min X+13'!K84","v":152.67010309812832},{"$f":"'X+13'!K84","v":161.58246569096264},{"$f":"'Max X+13'!K84","v":170.68126338880973},"MČ Klánovice"]
[2037,"X+13",79,{"$f":"'Min X+13'!K85","v":152.28750595339216},{"$f":"'X+13'!K85","v":161.71982844974818},{"$f":"'Max X+13'!K85","v":171.36676595064986},"MČ Klánovice"]
[2037,"X+13",80,{"$f":"'Min X+13'!K86","v":152.39236044081213},{"$f":"'X+13'!K86","v":161.21470754161365},{"$f":"'Max X+13'!K86","v":170.26471756625449},"MČ Klánovice"]
[2037,"X+13",81,{"$f":"'Min X+13'!K87","v":143.16541654426123},{"$f":"'X+13'!K87","v":151.36346930559341},{"$f":"'Max X+13'!K87","v":159.80311167689985},"MČ Klánovice"]
[2037,"X+13",82,{"$f":"'Min X+13'!K88","v":136.91747309008829},{"$f":"'X+13'!K88","v":144.77855456661882},{"$f":"'Max X+13'!K88","v":152.90495445799777},"MČ Klánovice"]
[2037,"X+13",83,{"$f":"'Min X+13'!K89","v":117.6294085605245},{"$f":"'X+13'!K89","v":124.92276953066879},{"$f":"'Max X+13'!K89","v":132.49080064713138},"MČ Klánovice"]
[2037,"X+13",84,{"$f":"'Min X+13'!K90","v":120.01653570623166},{"$f":"'X+13'!K90","v":127.20447905798234},{"$f":"'Max X+13'!K90","v":134.69339840781458},"MČ Klánovice"]
[2037,"X+13",85,{"$f":"'Min X+13'!K91","v":101.64108233912452},{"$f":"'X+13'!K91","v":108.09756282860492},{"$f":"'Max X+13'!K91","v":114.85942325876012},"MČ Klánovice"]
[2037,"X+13",86,{"$f":"'Min X+13'!K92","v":84.091343054980385},{"$f":"'X+13'!K92","v":89.830931346189516},{"$f":"'Max X+13'!K92","v":95.877369735913177},"MČ Klánovice"]
[2037,"X+13",87,{"$f":"'Min X+13'!K93","v":74.076924131576419},{"$f":"'X+13'!K93","v":79.338724775146957},{"$f":"'Max X+13'!K93","v":84.91028409987112},"MČ Klánovice"]
[2037,"X+13",88,{"$f":"'Min X+13'!K94","v":67.901118778399564},{"$f":"'X+13'!K94","v":72.894229360049252},{"$f":"'Max X+13'!K94","v":78.207469296539443},"MČ Klánovice"]
[2037,"X+13",89,{"$f":"'Min X+13'!K95","v":49.025576912999284},{"$f":"'X+13'!K95","v":52.978834782622002},{"$f":"'Max X+13'!K95","v":57.214737909971632},"MČ Klánovice"]
[2037,"X+13",90,{"$f":"'Min X+13'!K96","v":43.683596980668241},{"$f":"'X+13'!K96","v":47.422117216138886},{"$f":"'Max X+13'!K96","v":51.451070663297713},"MČ Klánovice"]
[2037,"X+13",91,{"$f":"'Min X+13'!K97","v":34.909376736655631},{"$f":"'X+13'!K97","v":38.176391203136163},{"$f":"'Max X+13'!K97","v":41.723313490047261},"MČ Klánovice"]
[2037,"X+13",92,{"$f":"'Min X+13'!K98","v":23.876481885021473},{"$f":"'X+13'!K98","v":26.37503248893092},{"$f":"'Max X+13'!K98","v":29.11378997070387},"MČ Klánovice"]
[2037,"X+13",93,{"$f":"'Min X+13'!K99","v":16.722095510547788},{"$f":"'X+13'!K99","v":18.630438403966568},{"$f":"'Max X+13'!K99","v":20.738333017621258},"MČ Klánovice"]
[2037,"X+13",94,{"$f":"'Min X+13'!K100","v":10.952980000084356},{"$f":"'X+13'!K100","v":12.374920320824694},{"$f":"'Max X+13'!K100","v":13.965548584023088},"MČ Klánovice"]
[2037,"X+13",95,{"$f":"'Min X+13'!K101","v":6.5796088012660583},{"$f":"'X+13'!K101","v":7.5569713086338455},{"$f":"'Max X+13'!K101","v":8.6666878630472102},"MČ Klánovice"]
[2037,"X+13",96,{"$f":"'Min X+13'!K102","v":3.5596965557374038},{"$f":"'X+13'!K102","v":4.1601793224523647},{"$f":"'Max X+13'!K102","v":4.8527825855456115},"MČ Klánovice"]
[2037,"X+13",97,{"$f":"'Min X+13'!K103","v":2.6814684671387266},{"$f":"'X+13'!K103","v":3.1872844324399345},{"$f":"'Max X+13'!K103","v":3.7793251986788148},"MČ Klánovice"]
[2037,"X+13",98,{"$f":"'Min X+13'!K104","v":1.7845443839399378},{"$f":"'X+13'!K104","v":2.1693399909812792},{"$f":"'Max X+13'!K104","v":2.6288771476860324},"MČ Klánovice"]
[2037,"X+13",99,{"$f":"'Min X+13'!K105","v":1.0674437481551473},{"$f":"'X+13'!K105","v":1.332183653342794},{"$f":"'Max X+13'!K105","v":1.6559186008121212},"MČ Klánovice"]
[2037,"X+13",100,{"$f":"'Min X+13'!K106","v":0},{"$f":"'X+13'!K106","v":0},{"$f":"'Max X+13'!K106","v":6.010964561695406E-2},"MČ Klánovice"]
[2038,"X+14",0,{"$f":"'Min X+14'!K6","v":238.28214944111033},{"$f":"'X+14'!K6","v":296.8651727560142},{"$f":"'Max X+14'!K6","v":359.55891492522505},"MČ Klánovice"]
[2038,"X+14",1,{"$f":"'Min X+14'!K7","v":228.26134001581056},{"$f":"'X+14'!K7","v":288.16474920889283},{"$f":"'Max X+14'!K7","v":351.9581428529923},"MČ Klánovice"]
[2038,"X+14",2,{"$f":"'Min X+14'!K8","v":217.04973341410988},{"$f":"'X+14'!K8","v":279.10798223585664},{"$f":"'Max X+14'!K8","v":344.81957905363333},"MČ Klánovice"]
[2038,"X+14",3,{"$f":"'Min X+14'!K9","v":207.94089225961346},{"$f":"'X+14'!K9","v":270.88884180459263},{"$f":"'Max X+14'!K9","v":337.23703920975493},"MČ Klánovice"]
[2038,"X+14",4,{"$f":"'Min X+14'!K10","v":198.81593991811286},{"$f":"'X+14'!K10","v":262.49125569192086},{"$f":"'Max X+14'!K10","v":329.29740276477298},"MČ Klánovice"]
[2038,"X+14",5,{"$f":"'Min X+14'!K11","v":188.57421983786423},{"$f":"'X+14'!K11","v":253.32965456333923},{"$f":"'Max X+14'!K11","v":320.92963493276068},"MČ Klánovice"]
[2038,"X+14",6,{"$f":"'Min X+14'!K12","v":179.92109031201704},{"$f":"'X+14'!K12","v":242.83118273651939},{"$f":"'Max X+14'!K12","v":308.28283456079441},"MČ Klánovice"]
[2038,"X+14",7,{"$f":"'Min X+14'!K13","v":177.38309540361763},{"$f":"'X+14'!K13","v":238.44054822938642},{"$f":"'Max X+14'!K13","v":301.71947201448654},"MČ Klánovice"]
[2038,"X+14",8,{"$f":"'Min X+14'!K14","v":174.06021896561271},{"$f":"'X+14'!K14","v":232.95450167767277},{"$f":"'Max X+14'!K14","v":293.73383481761067},"MČ Klánovice"]
[2038,"X+14",9,{"$f":"'Min X+14'!K15","v":169.60988778449382},{"$f":"'X+14'!K15","v":226.17645814402812},{"$f":"'Max X+14'!K15","v":284.27596374739437},"MČ Klánovice"]
[2038,"X+14",10,{"$f":"'Min X+14'!K16","v":171.27595897748614},{"$f":"'X+14'!K16","v":225.7476264046191},{"$f":"'Max X+14'!K16","v":281.38604880707453},"MČ Klánovice"]
[2038,"X+14",11,{"$f":"'Min X+14'!K17","v":175.62910685403321},{"$f":"'X+14'!K17","v":228.28728441430084},{"$f":"'Max X+14'!K17","v":281.73384216887138},"MČ Klánovice"]
[2038,"X+14",12,{"$f":"'Min X+14'!K18","v":180.14106829449},{"$f":"'X+14'!K18","v":231.04726870405295},{"$f":"'Max X+14'!K18","v":282.35313412603568},"MČ Klánovice"]
[2038,"X+14",13,{"$f":"'Min X+14'!K19","v":179.54922358864263},{"$f":"'X+14'!K19","v":228.15724435499305},{"$f":"'Max X+14'!K19","v":276.34759393928584},"MČ Klánovice"]
[2038,"X+14",14,{"$f":"'Min X+14'!K20","v":201.09629956500484},{"$f":"'X+14'!K20","v":240.49452438839759},{"$f":"'Max X+14'!K20","v":279.89532445422361},"MČ Klánovice"]
[2038,"X+14",15,{"$f":"'Min X+14'!K21","v":264.27882674047248},{"$f":"'X+14'!K21","v":299.66910512016625},{"$f":"'Max X+14'!K21","v":335.06188419387462},"MČ Klánovice"]
[2038,"X+14",16,{"$f":"'Min X+14'!K22","v":233.70940679275213},{"$f":"'X+14'!K22","v":267.69710162627257},{"$f":"'Max X+14'!K22","v":301.68740973410644},"MČ Klánovice"]
[2038,"X+14",17,{"$f":"'Min X+14'!K23","v":280.90668320890654},{"$f":"'X+14'!K23","v":312.59901964446078},{"$f":"'Max X+14'!K23","v":344.2939942154901},"MČ Klánovice"]
[2038,"X+14",18,{"$f":"'Min X+14'!K24","v":284.15350833534984},{"$f":"'X+14'!K24","v":315.54622089778678},{"$f":"'Max X+14'!K24","v":346.94178689123851},"MČ Klánovice"]
[2038,"X+14",19,{"$f":"'Min X+14'!K25","v":334.30013775028652},{"$f":"'X+14'!K25","v":365.3972786495915},{"$f":"'Max X+14'!K25","v":396.49756005468072},"MČ Klánovice"]
[2038,"X+14",20,{"$f":"'Min X+14'!K26","v":304.33723987178075},{"$f":"'X+14'!K26","v":334.33521405537516},{"$f":"'Max X+14'!K26","v":364.33654448336239},"MČ Klánovice"]
[2038,"X+14",21,{"$f":"'Min X+14'!K27","v":362.59667904431512},{"$f":"'X+14'!K27","v":394.09939051936095},{"$f":"'Max X+14'!K27","v":425.60612911220119},"MČ Klánovice"]
[2038,"X+14",22,{"$f":"'Min X+14'!K28","v":316.29535748103422},{"$f":"'X+14'!K28","v":350.09105343979968},{"$f":"'Max X+14'!K28","v":383.89148318687518},"MČ Klánovice"]
[2038,"X+14",23,{"$f":"'Min X+14'!K29","v":337.41154958189759},{"$f":"'X+14'!K29","v":373.90799115648406},{"$f":"'Max X+14'!K29","v":410.40996582301227},"MČ Klánovice"]
[2038,"X+14",24,{"$f":"'Min X+14'!K30","v":391.05553580757419},{"$f":"'X+14'!K30","v":430.65527262362855},{"$f":"'Max X+14'!K30","v":470.26143050784697},"MČ Klánovice"]
[2038,"X+14",25,{"$f":"'Min X+14'!K31","v":409.78493352394935},{"$f":"'X+14'!K31","v":452.48398045872591},{"$f":"'Max X+14'!K31","v":495.19032816909191},"MČ Klánovice"]
[2038,"X+14",26,{"$f":"'Min X+14'!K32","v":418.63898584058074},{"$f":"'X+14'!K32","v":464.33667936076506},{"$f":"'Max X+14'!K32","v":510.04250243516503},"MČ Klánovice"]
[2038,"X+14",27,{"$f":"'Min X+14'!K33","v":414.8618573944907},{"$f":"'X+14'!K33","v":464.15941426195991},{"$f":"'Max X+14'!K33","v":513.46595632126423},"MČ Klánovice"]
[2038,"X+14",28,{"$f":"'Min X+14'!K34","v":410.57433960823784},{"$f":"'X+14'!K34","v":464.06309882513233},{"$f":"'Max X+14'!K34","v":517.56213747412141},"MČ Klánovice"]
[2038,"X+14",29,{"$f":"'Min X+14'!K35","v":393.49222312179813},{"$f":"'X+14'!K35","v":452.968922634568},{"$f":"'Max X+14'!K35","v":512.45749549387983},"MČ Klánovice"]
[2038,"X+14",30,{"$f":"'Min X+14'!K36","v":356.8146368189922},{"$f":"'X+14'!K36","v":422.06534416628904},{"$f":"'Max X+14'!K36","v":487.32993720822628},"MČ Klánovice"]
[2038,"X+14",31,{"$f":"'Min X+14'!K37","v":325.24817701699288},{"$f":"'X+14'!K37","v":394.1740472262228},{"$f":"'Max X+14'!K37","v":463.1156470782077},"MČ Klánovice"]
[2038,"X+14",32,{"$f":"'Min X+14'!K38","v":359.7019859835566},{"$f":"'X+14'!K38","v":432.82410658793867},{"$f":"'Max X+14'!K38","v":505.96397607997494},"MČ Klánovice"]
[2038,"X+14",33,{"$f":"'Min X+14'!K39","v":341.26725429703458},{"$f":"'X+14'!K39","v":416.86773486189247},{"$f":"'Max X+14'!K39","v":492.4878137578014},"MČ Klánovice"]
[2038,"X+14",34,{"$f":"'Min X+14'!K40","v":292.23604848535638},{"$f":"'X+14'!K40","v":370.00684567119794},{"$f":"'Max X+14'!K40","v":447.79940079195421},"MČ Klánovice"]
[2038,"X+14",35,{"$f":"'Min X+14'!K41","v":283.81144008131304},{"$f":"'X+14'!K41","v":363.95619854020686},{"$f":"'Max X+14'!K41","v":444.12542869176366},"MČ Klánovice"]
[2038,"X+14",36,{"$f":"'Min X+14'!K42","v":297.68451234386657},{"$f":"'X+14'!K42","v":380.70742544956954},{"$f":"'Max X+14'!K42","v":463.7580654181088},"MČ Klánovice"]
[2038,"X+14",37,{"$f":"'Min X+14'!K43","v":256.91951910064904},{"$f":"'X+14'!K43","v":340.90018281589767},{"$f":"'Max X+14'!K43","v":424.91166867932435},"MČ Klánovice"]
[2038,"X+14",38,{"$f":"'Min X+14'!K44","v":200.26927241372715},{"$f":"'X+14'!K44","v":285.10583092250369},{"$f":"'Max X+14'!K44","v":369.97642064814119},"MČ Klánovice"]
[2038,"X+14",39,{"$f":"'Min X+14'!K45","v":234.22484818252565},{"$f":"'X+14'!K45","v":317.74278457467994},{"$f":"'Max X+14'!K45","v":401.29823937397646},"MČ Klánovice"]
[2038,"X+14",40,{"$f":"'Min X+14'!K46","v":204.44199052952084},{"$f":"'X+14'!K46","v":286.91369398181826},{"$f":"'Max X+14'!K46","v":369.42648672280626},"MČ Klánovice"]
[2038,"X+14",41,{"$f":"'Min X+14'!K47","v":212.6878891193345},{"$f":"'X+14'!K47","v":294.72980073572899},{"$f":"'Max X+14'!K47","v":376.81649291618191},"MČ Klánovice"]
[2038,"X+14",42,{"$f":"'Min X+14'!K48","v":209.91768771153414},{"$f":"'X+14'!K48","v":289.53227664124347},{"$f":"'Max X+14'!K48","v":369.19516456291996},"MČ Klánovice"]
[2038,"X+14",43,{"$f":"'Min X+14'!K49","v":255.78488992824208},{"$f":"'X+14'!K49","v":333.7946509769867},{"$f":"'Max X+14'!K49","v":411.8566527071373},"MČ Klánovice"]
[2038,"X+14",44,{"$f":"'Min X+14'!K50","v":259.15184633209248},{"$f":"'X+14'!K50","v":333.55071236143647},{"$f":"'Max X+14'!K50","v":408.00399256253127},"MČ Klánovice"]
[2038,"X+14",45,{"$f":"'Min X+14'!K51","v":257.21564636115306},{"$f":"'X+14'!K51","v":328.29913775653836},{"$f":"'Max X+14'!K51","v":399.4396730484408},"MČ Klánovice"]
[2038,"X+14",46,{"$f":"'Min X+14'!K52","v":304.58699097058877},{"$f":"'X+14'!K52","v":372.28576191790137},{"$f":"'Max X+14'!K52","v":440.04490539714084},"MČ Klánovice"]
[2038,"X+14",47,{"$f":"'Min X+14'!K53","v":253.43735406781354},{"$f":"'X+14'!K53","v":316.50299974725101},{"$f":"'Max X+14'!K53","v":379.63109876273825},"MČ Klánovice"]
[2038,"X+14",48,{"$f":"'Min X+14'!K54","v":261.02066032871977},{"$f":"'X+14'!K54","v":319.98278011267257},{"$f":"'Max X+14'!K54","v":379.01011479920624},"MČ Klánovice"]
[2038,"X+14",49,{"$f":"'Min X+14'!K55","v":294.18903040005353},{"$f":"'X+14'!K55","v":349.87643845613894},{"$f":"'Max X+14'!K55","v":405.6318605577577},"MČ Klánovice"]
[2038,"X+14",50,{"$f":"'Min X+14'!K56","v":307.31160893711035},{"$f":"'X+14'!K56","v":358.91818897548092},{"$f":"'Max X+14'!K56","v":410.59545158794572},"MČ Klánovice"]
[2038,"X+14",51,{"$f":"'Min X+14'!K57","v":334.71392541177499},{"$f":"'X+14'!K57","v":381.66758429602658},{"$f":"'Max X+14'!K57","v":428.6933291143016},"MČ Klánovice"]
[2038,"X+14",52,{"$f":"'Min X+14'!K58","v":327.71055562927825},{"$f":"'X+14'!K58","v":371.06390612842631},{"$f":"'Max X+14'!K58","v":414.49214746262555},"MČ Klánovice"]
[2038,"X+14",53,{"$f":"'Min X+14'!K59","v":363.45501918233526},{"$f":"'X+14'!K59","v":403.08730588483871},{"$f":"'Max X+14'!K59","v":442.79627468167388},"MČ Klánovice"]
[2038,"X+14",54,{"$f":"'Min X+14'!K60","v":396.48398528610812},{"$f":"'X+14'!K60","v":434.77213882250447},{"$f":"'Max X+14'!K60","v":473.14251173599746},"MČ Klánovice"]
[2038,"X+14",55,{"$f":"'Min X+14'!K61","v":352.91713850614599},{"$f":"'X+14'!K61","v":389.05335529162699},{"$f":"'Max X+14'!K61","v":425.2752380844446},"MČ Klánovice"]
[2038,"X+14",56,{"$f":"'Min X+14'!K62","v":416.38165433273826},{"$f":"'X+14'!K62","v":449.49057924148309},{"$f":"'Max X+14'!K62","v":482.68556190057399},"MČ Klánovice"]
[2038,"X+14",57,{"$f":"'Min X+14'!K63","v":440.95822149423628},{"$f":"'X+14'!K63","v":472.28162309148229},{"$f":"'Max X+14'!K63","v":503.69524469470412},"MČ Klánovice"]
[2038,"X+14",58,{"$f":"'Min X+14'!K64","v":435.10906342035082},{"$f":"'X+14'!K64","v":463.70246998178493},{"$f":"'Max X+14'!K64","v":492.38678115527705},"MČ Klánovice"]
[2038,"X+14",59,{"$f":"'Min X+14'!K65","v":495.05910481757451},{"$f":"'X+14'!K65","v":521.31346051085836},{"$f":"'Max X+14'!K65","v":547.65934912176226},"MČ Klánovice"]
[2038,"X+14",60,{"$f":"'Min X+14'!K66","v":492.14837416739738},{"$f":"'X+14'!K66","v":515.88039514155332},{"$f":"'Max X+14'!K66","v":539.70321836794074},"MČ Klánovice"]
[2038,"X+14",61,{"$f":"'Min X+14'!K67","v":490.7093323512363},{"$f":"'X+14'!K67","v":512.77734075568208},{"$f":"'Max X+14'!K67","v":534.93772922885364},"MČ Klánovice"]
[2038,"X+14",62,{"$f":"'Min X+14'!K68","v":480.12337742275679},{"$f":"'X+14'!K68","v":500.88212005633284},{"$f":"'Max X+14'!K68","v":521.73799025315327},"MČ Klánovice"]
[2038,"X+14",63,{"$f":"'Min X+14'!K69","v":485.47574161102779},{"$f":"'X+14'!K69","v":505.34144111403833},{"$f":"'Max X+14'!K69","v":525.31045158600796},"MČ Klánovice"]
[2038,"X+14",64,{"$f":"'Min X+14'!K70","v":392.1699996092471},{"$f":"'X+14'!K70","v":409.44429686042986},{"$f":"'Max X+14'!K70","v":426.82037946496985},"MČ Klánovice"]
[2038,"X+14",65,{"$f":"'Min X+14'!K71","v":378.71550327497118},{"$f":"'X+14'!K71","v":394.75756531872588},{"$f":"'Max X+14'!K71","v":410.90713044309456},"MČ Klánovice"]
[2038,"X+14",66,{"$f":"'Min X+14'!K72","v":317.07165176809349},{"$f":"'X+14'!K72","v":332.72707271341574},{"$f":"'Max X+14'!K72","v":348.49748502248144},"MČ Klánovice"]
[2038,"X+14",67,{"$f":"'Min X+14'!K73","v":332.59657726992714},{"$f":"'X+14'!K73","v":347.84578105913624},{"$f":"'Max X+14'!K73","v":363.21850400234041},"MČ Klánovice"]
[2038,"X+14",68,{"$f":"'Min X+14'!K74","v":282.51830086471057},{"$f":"'X+14'!K74","v":296.91670423881328},{"$f":"'Max X+14'!K74","v":311.44666651121969},"MČ Klánovice"]
[2038,"X+14",69,{"$f":"'Min X+14'!K75","v":266.48882638624951},{"$f":"'X+14'!K75","v":279.82168320556957},{"$f":"'Max X+14'!K75","v":293.28725640127664},"MČ Klánovice"]
[2038,"X+14",70,{"$f":"'Min X+14'!K76","v":243.58502469441498},{"$f":"'X+14'!K76","v":255.89996277264788},{"$f":"'Max X+14'!K76","v":268.34813433187838},"MČ Klánovice"]
[2038,"X+14",71,{"$f":"'Min X+14'!K77","v":225.51740777061349},{"$f":"'X+14'!K77","v":237.26756795356891},{"$f":"'Max X+14'!K77","v":249.15420736237917},"MČ Klánovice"]
[2038,"X+14",72,{"$f":"'Min X+14'!K78","v":230.85807693302235},{"$f":"'X+14'!K78","v":242.15114159444801},{"$f":"'Max X+14'!K78","v":253.58548956736297},"MČ Klánovice"]
[2038,"X+14",73,{"$f":"'Min X+14'!K79","v":214.24620743834271},{"$f":"'X+14'!K79","v":225.16035056820792},{"$f":"'Max X+14'!K79","v":236.22168840724251},"MČ Klánovice"]
[2038,"X+14",74,{"$f":"'Min X+14'!K80","v":189.98838637252624},{"$f":"'X+14'!K80","v":200.36766099764614},{"$f":"'Max X+14'!K80","v":210.89958308855842},"MČ Klánovice"]
[2038,"X+14",75,{"$f":"'Min X+14'!K81","v":165.99164465348724},{"$f":"'X+14'!K81","v":176.09264879490905},{"$f":"'Max X+14'!K81","v":186.35301142419402},"MČ Klánovice"]
[2038,"X+14",76,{"$f":"'Min X+14'!K82","v":143.05553163295497},{"$f":"'X+14'!K82","v":152.57716744198797},{"$f":"'Max X+14'!K82","v":162.26179600681166},"MČ Klánovice"]
[2038,"X+14",77,{"$f":"'Min X+14'!K83","v":160.34484639509191},{"$f":"'X+14'!K83","v":169.96203483835114},{"$f":"'Max X+14'!K83","v":179.75678021383106},"MČ Klánovice"]
[2038,"X+14",78,{"$f":"'Min X+14'!K84","v":141.63013089305332},{"$f":"'X+14'!K84","v":150.50792989764693},{"$f":"'Max X+14'!K84","v":159.57496818868634},"MČ Klánovice"]
[2038,"X+14",79,{"$f":"'Min X+14'!K85","v":148.85210260799238},{"$f":"'X+14'!K85","v":158.39171347176176},{"$f":"'Max X+14'!K85","v":168.15394523747472},"MČ Klánovice"]
[2038,"X+14",80,{"$f":"'Min X+14'!K86","v":143.15209656630353},{"$f":"'X+14'!K86","v":152.47696006807121},{"$f":"'Max X+14'!K86","v":162.058287429724},"MČ Klánovice"]
[2038,"X+14",81,{"$f":"'Min X+14'!K87","v":142.13156789991785},{"$f":"'X+14'!K87","v":150.87271676150044},{"$f":"'Max X+14'!K87","v":159.88385979417293},"MČ Klánovice"]
[2038,"X+14",82,{"$f":"'Min X+14'!K88","v":132.41745171610694},{"$f":"'X+14'!K88","v":140.53364066642692},{"$f":"'Max X+14'!K88","v":148.9334493373251},"MČ Klánovice"]
[2038,"X+14",83,{"$f":"'Min X+14'!K89","v":127.14310008199961},{"$f":"'X+14'!K89","v":135.11400468896898},{"$f":"'Max X+14'!K89","v":143.39302647601431},"MČ Klánovice"]
[2038,"X+14",84,{"$f":"'Min X+14'!K90","v":106.43197159587714},{"$f":"'X+14'!K90","v":113.589511002183},{"$f":"'Max X+14'!K90","v":121.06391918532805},"MČ Klánovice"]
[2038,"X+14",85,{"$f":"'Min X+14'!K91","v":107.4107538302132},{"$f":"'X+14'!K91","v":114.46525979005726},{"$f":"'Max X+14'!K91","v":121.86404045322237},"MČ Klánovice"]
[2038,"X+14",86,{"$f":"'Min X+14'!K92","v":89.550998075651819},{"$f":"'X+14'!K92","v":95.840199287960303},{"$f":"'Max X+14'!K92","v":102.47485674731793},"MČ Klánovice"]
[2038,"X+14",87,{"$f":"'Min X+14'!K93","v":72.876170854921511},{"$f":"'X+14'!K93","v":78.410572681147812},{"$f":"'Max X+14'!K93","v":84.287405581614905},"MČ Klánovice"]
[2038,"X+14",88,{"$f":"'Min X+14'!K94","v":63.095578989609926},{"$f":"'X+14'!K94","v":68.12721099294474},{"$f":"'Max X+14'!K94","v":73.501029220874386},"MČ Klánovice"]
[2038,"X+14",89,{"$f":"'Min X+14'!K95","v":56.800887019833453},{"$f":"'X+14'!K95","v":61.533741506115405},{"$f":"'Max X+14'!K95","v":66.616754780478985},"MČ Klánovice"]
[2038,"X+14",90,{"$f":"'Min X+14'!K96","v":40.083151865892496},{"$f":"'X+14'!K96","v":43.767154379751105},{"$f":"'Max X+14'!K96","v":47.755459027077755},"MČ Klánovice"]
[2038,"X+14",91,{"$f":"'Min X+14'!K97","v":34.898551719699995},{"$f":"'X+14'!K97","v":38.331350517073417},{"$f":"'Max X+14'!K97","v":42.072912892838474},"MČ Klánovice"]
[2038,"X+14",92,{"$f":"'Min X+14'!K98","v":27.154148239130784},{"$f":"'X+14'!K98","v":30.092630033515956},{"$f":"'Max X+14'!K98","v":33.323435163845573},"MČ Klánovice"]
[2038,"X+14",93,{"$f":"'Min X+14'!K99","v":18.079244429559985},{"$f":"'X+14'!K99","v":20.271598107572068},{"$f":"'Max X+14'!K99","v":22.708762476001297},"MČ Klánovice"]
[2038,"X+14",94,{"$f":"'Min X+14'!K100","v":12.265527019625798},{"$f":"'X+14'!K100","v":13.898664627221972},{"$f":"'Max X+14'!K100","v":15.731349843232204},"MČ Klánovice"]
[2038,"X+14",95,{"$f":"'Min X+14'!K101","v":7.7749612580435308},{"$f":"'X+14'!K101","v":8.9535150131533818},{"$f":"'Max X+14'!K101","v":10.295524632199527},"MČ Klánovice"]
[2038,"X+14",96,{"$f":"'Min X+14'!K102","v":4.5075157404229653},{"$f":"'X+14'!K102","v":5.2894669386727227},{"$f":"'Max X+14'!K102","v":6.1952156529432241},"MČ Klánovice"]
[2038,"X+14",97,{"$f":"'Min X+14'!K103","v":2.3511783503645982},{"$f":"'X+14'!K103","v":2.8146580554847547},{"$f":"'Max X+14'!K103","v":3.3612955923262131},"MČ Klánovice"]
[2038,"X+14",98,{"$f":"'Min X+14'!K104","v":1.702528963279657},{"$f":"'X+14'!K104","v":2.0788822602013721},{"$f":"'Max X+14'!K104","v":2.5305157712637336},"MČ Klánovice"]
[2038,"X+14",99,{"$f":"'Min X+14'!K105","v":1.0875294869056062},{"$f":"'X+14'!K105","v":1.3622866925268879},{"$f":"'Max X+14'!K105","v":1.6996604728740417},"MČ Klánovice"]
[2038,"X+14",100,{"$f":"'Min X+14'!K106","v":0},{"$f":"'X+14'!K106","v":0},{"$f":"'Max X+14'!K106","v":8.2795930040606147E-2},"MČ Klánovice"]
[2039,"X+15",0,{"$f":"'Min X+15'!K6","v":244.68090909475092},{"$f":"'X+15'!K6","v":305.6441260996076},{"$f":"'Max X+15'!K6","v":370.92335619616949},"MČ Klánovice"]
[2039,"X+15",1,{"$f":"'Min X+15'!K7","v":235.34573074162876},{"$f":"'X+15'!K7","v":297.82196705750437},{"$f":"'Max X+15'!K7","v":364.40920612193617},"MČ Klánovice"]
[2039,"X+15",2,{"$f":"'Min X+15'!K8","v":224.34227292914147},{"$f":"'X+15'!K8","v":289.14182370236551},{"$f":"'Max X+15'!K8","v":357.8315416630976},"MČ Klánovice"]
[2039,"X+15",3,{"$f":"'Min X+15'!K9","v":215.23030946617581},{"$f":"'X+15'!K9","v":281.08411331123898},{"$f":"'Max X+15'!K9","v":350.59150287214226},"MČ Klánovice"]
[2039,"X+15",4,{"$f":"'Min X+15'!K10","v":206.12756388425925},{"$f":"'X+15'!K10","v":272.87226678061586},{"$f":"'Max X+15'!K10","v":343.01740689087296},"MČ Klánovice"]
[2039,"X+15",5,{"$f":"'Min X+15'!K11","v":195.50668677816071},{"$f":"'X+15'!K11","v":263.47964259060939},{"$f":"'Max X+15'!K11","v":334.58357877714695},"MČ Klánovice"]
[2039,"X+15",6,{"$f":"'Min X+15'!K12","v":186.06596788542953},{"$f":"'X+15'!K12","v":252.31911693614768},{"$f":"'Max X+15'!K12","v":321.41696765431288},"MČ Klánovice"]
[2039,"X+15",7,{"$f":"'Min X+15'!K13","v":182.31264783193762},{"$f":"'X+15'!K13","v":246.82036833627402},{"$f":"'Max X+15'!K13","v":313.86981892755131},"MČ Klánovice"]
[2039,"X+15",8,{"$f":"'Min X+15'!K14","v":177.97367680202791},{"$f":"'X+15'!K14","v":240.42850665721562},{"$f":"'Max X+15'!K14","v":305.10500836562414},"MČ Klánovice"]
[2039,"X+15",9,{"$f":"'Min X+15'!K15","v":171.74956140483897},{"$f":"'X+15'!K15","v":231.94090623513011},{"$f":"'Max X+15'!K15","v":294.01754132088411},"MČ Klánovice"]
[2039,"X+15",10,{"$f":"'Min X+15'!K16","v":171.99795674691094},{"$f":"'X+15'!K16","v":230.16126828104581},{"$f":"'Max X+15'!K16","v":289.85779938423605},"MČ Klánovice"]
[2039,"X+15",11,{"$f":"'Min X+15'!K17","v":174.36227568358069},{"$f":"'X+15'!K17","v":230.73039702941139},{"$f":"'Max X+15'!K17","v":288.26560786857431},"MČ Klánovice"]
[2039,"X+15",12,{"$f":"'Min X+15'!K18","v":177.61347158703285},{"$f":"'X+15'!K18","v":232.2678616900422},{"$f":"'Max X+15'!K18","v":287.71102087806401},"MČ Klánovice"]
[2039,"X+15",13,{"$f":"'Min X+15'!K19","v":174.92297415386861},{"$f":"'X+15'!K19","v":227.02507809471768},{"$f":"'Max X+15'!K19","v":279.52730598449813},"MČ Klánovice"]
[2039,"X+15",14,{"$f":"'Min X+15'!K20","v":182.32862893870089},{"$f":"'X+15'!K20","v":232.13217586489935},{"$f":"'Max X+15'!K20","v":281.51864135073646},"MČ Klánovice"]
[2039,"X+15",15,{"$f":"'Min X+15'!K21","v":206.06822146726117},{"$f":"'X+15'!K21","v":246.46252107937062},{"$f":"'Max X+15'!K21","v":286.85992182587211},"MČ Klánovice"]
[2039,"X+15",16,{"$f":"'Min X+15'!K22","v":260.7355092244531},{"$f":"'X+15'!K22","v":298.62212352912525},{"$f":"'Max X+15'!K22","v":336.51181081177356},"MČ Klánovice"]
[2039,"X+15",17,{"$f":"'Min X+15'!K23","v":229.06142900628825},{"$f":"'X+15'!K23","v":265.64462123875103},{"$f":"'Max X+15'!K23","v":302.23110494213626},"MČ Klánovice"]
[2039,"X+15",18,{"$f":"'Min X+15'!K24","v":282.33339092333858},{"$f":"'X+15'!K24","v":317.52141817161976},{"$f":"'Max X+15'!K24","v":352.71286280302888},"MČ Klánovice"]
[2039,"X+15",19,{"$f":"'Min X+15'!K25","v":281.56153882254381},{"$f":"'X+15'!K25","v":316.44929072502248},{"$f":"'Max X+15'!K25","v":351.34082914351291},"MČ Klánovice"]
[2039,"X+15",20,{"$f":"'Min X+15'!K26","v":330.98262704332791},{"$f":"'X+15'!K26","v":365.27482157423719},{"$f":"'Max X+15'!K26","v":399.57120960353802},"MČ Klánovice"]
[2039,"X+15",21,{"$f":"'Min X+15'!K27","v":301.21866754921757},{"$f":"'X+15'!K27","v":334.21151044500698},{"$f":"'Max X+15'!K27","v":367.20878591485791},"MČ Klánovice"]
[2039,"X+15",22,{"$f":"'Min X+15'!K28","v":363.55767381119642},{"$f":"'X+15'!K28","v":398.9557177381746},{"$f":"'Max X+15'!K28","v":434.35891574350342},"MČ Klánovice"]
[2039,"X+15",23,{"$f":"'Min X+15'!K29","v":311.07196002129399},{"$f":"'X+15'!K29","v":348.96141976698334},{"$f":"'Max X+15'!K29","v":386.85682250615992},"MČ Klánovice"]
[2039,"X+15",24,{"$f":"'Min X+15'!K30","v":344.88129836925611},{"$f":"'X+15'!K30","v":385.77070366336284},{"$f":"'Max X+15'!K30","v":426.66696356652153},"MČ Klánovice"]
[2039,"X+15",25,{"$f":"'Min X+15'!K31","v":397.20558787536055},{"$f":"'X+15'!K31","v":441.49799452261664},{"$f":"'Max X+15'!K31","v":485.79826657756018},"MČ Klánovice"]
[2039,"X+15",26,{"$f":"'Min X+15'!K32","v":407.7268267598011},{"$f":"'X+15'!K32","v":455.31765309723977},{"$f":"'Max X+15'!K32","v":502.91735208961177},"MČ Klánovice"]
[2039,"X+15",27,{"$f":"'Min X+15'!K33","v":416.8777962824575},{"$f":"'X+15'!K33","v":468.16600224501656},{"$f":"'Max X+15'!K33","v":519.46405067488286},"MČ Klánovice"]
[2039,"X+15",28,{"$f":"'Min X+15'!K34","v":415.29350618656918},{"$f":"'X+15'!K34","v":469.98003557346163},{"$f":"'Max X+15'!K34","v":524.67745076294943},"MČ Klánovice"]
[2039,"X+15",29,{"$f":"'Min X+15'!K35","v":411.20227310437417},{"$f":"'X+15'!K35","v":471.87761627782231},{"$f":"'Max X+15'!K35","v":532.56539536878586},"MČ Klánovice"]
[2039,"X+15",30,{"$f":"'Min X+15'!K36","v":398.5146056896553},{"$f":"'X+15'!K36","v":464.77413216965601},{"$f":"'Max X+15'!K36","v":531.04808963779169},"MČ Klánovice"]
[2039,"X+15",31,{"$f":"'Min X+15'!K37","v":356.44420615037149},{"$f":"'X+15'!K37","v":427.8728892478839},{"$f":"'Max X+15'!K37","v":499.31846524932075},"MČ Klánovice"]
[2039,"X+15",32,{"$f":"'Min X+15'!K38","v":328.28661718863668},{"$f":"'X+15'!K38","v":403.98595365727783},{"$f":"'Max X+15'!K38","v":479.70443424688858},"MČ Klánovice"]
[2039,"X+15",33,{"$f":"'Min X+15'!K39","v":359.50576164562722},{"$f":"'X+15'!K39","v":438.59839394636379},{"$f":"'Max X+15'!K39","v":517.71264850544787},"MČ Klánovice"]
[2039,"X+15",34,{"$f":"'Min X+15'!K40","v":336.37154243833584},{"$f":"'X+15'!K40","v":417.63846363456685},{"$f":"'Max X+15'!K40","v":498.92925951825055},"MČ Klánovice"]
[2039,"X+15",35,{"$f":"'Min X+15'!K41","v":288.45489883174827},{"$f":"'X+15'!K41","v":371.78713511216893},{"$f":"'Max X+15'!K41","v":455.14583442240121},"MČ Klánovice"]
[2039,"X+15",36,{"$f":"'Min X+15'!K42","v":284.72306429519278},{"$f":"'X+15'!K42","v":370.72461468252254},{"$f":"'Max X+15'!K42","v":456.75583826544209},"MČ Klánovice"]
[2039,"X+15",37,{"$f":"'Min X+15'!K43","v":291.56642030801589},{"$f":"'X+15'!K43","v":379.44150257751585},{"$f":"'Max X+15'!K43","v":467.35011348815544},"MČ Klánovice"]
[2039,"X+15",38,{"$f":"'Min X+15'!K44","v":251.72040911896221},{"$f":"'X+15'!K44","v":340.646830731867},{"$f":"'Max X+15'!K44","v":429.61042305677711},"MČ Klánovice"]
[2039,"X+15",39,{"$f":"'Min X+15'!K45","v":205.99581756588017},{"$f":"'X+15'!K45","v":293.87068715686428},{"$f":"'Max X+15'!K45","v":381.78655437045364},"MČ Klánovice"]
[2039,"X+15",40,{"$f":"'Min X+15'!K46","v":241.30248697816029},{"$f":"'X+15'!K46","v":328.45544836163594},{"$f":"'Max X+15'!K46","v":415.65345019512847},"MČ Klánovice"]
[2039,"X+15",41,{"$f":"'Min X+15'!K47","v":210.73037029032605},{"$f":"'X+15'!K47","v":297.62974223538771},{"$f":"'Max X+15'!K47","v":384.57840284530698},"MČ Klánovice"]
[2039,"X+15",42,{"$f":"'Min X+15'!K48","v":211.2436300583235},{"$f":"'X+15'!K48","v":296.40633336570124},{"$f":"'Max X+15'!K48","v":381.62285104371176},"MČ Klánovice"]
[2039,"X+15",43,{"$f":"'Min X+15'!K49","v":211.84587922840888},{"$f":"'X+15'!K49","v":295.17522333621395},{"$f":"'Max X+15'!K49","v":378.56262482321711},"MČ Klánovice"]
[2039,"X+15",44,{"$f":"'Min X+15'!K50","v":259.80836938246603},{"$f":"'X+15'!K50","v":341.32880614652368},{"$f":"'Max X+15'!K50","v":422.91213590275459},"MČ Klánovice"]
[2039,"X+15",45,{"$f":"'Min X+15'!K51","v":260.23095900463886},{"$f":"'X+15'!K51","v":338.03625260827187},{"$f":"'Max X+15'!K51","v":415.90723709524599},"MČ Klánovice"]
[2039,"X+15",46,{"$f":"'Min X+15'!K52","v":257.95931312375689},{"$f":"'X+15'!K52","v":331.74470058829047},{"$f":"'Max X+15'!K52","v":405.59901711125423},"MČ Klánovice"]
[2039,"X+15",47,{"$f":"'Min X+15'!K53","v":301.79276011648585},{"$f":"'X+15'!K53","v":371.59451741281708},{"$f":"'Max X+15'!K53","v":441.46906396172983},"MČ Klánovice"]
[2039,"X+15",48,{"$f":"'Min X+15'!K54","v":251.98119075009936},{"$f":"'X+15'!K54","v":316.84530051811703},{"$f":"'Max X+15'!K54","v":381.78453566012558},"MČ Klánovice"]
[2039,"X+15",49,{"$f":"'Min X+15'!K55","v":257.99799411655096},{"$f":"'X+15'!K55","v":319.25751974520898},{"$f":"'Max X+15'!K55","v":380.59533459160366},"MČ Klánovice"]
[2039,"X+15",50,{"$f":"'Min X+15'!K56","v":288.92067679402282},{"$f":"'X+15'!K56","v":346.00552357143317},{"$f":"'Max X+15'!K56","v":403.17212464176032},"MČ Klánovice"]
[2039,"X+15",51,{"$f":"'Min X+15'!K57","v":305.21839725339316},{"$f":"'X+15'!K57","v":357.92338751543468},{"$f":"'Max X+15'!K57","v":410.7132689679936},"MČ Klánovice"]
[2039,"X+15",52,{"$f":"'Min X+15'!K58","v":331.33901123737388},{"$f":"'X+15'!K58","v":379.49717007390933},{"$f":"'Max X+15'!K58","v":427.74184943999296},"MČ Klánovice"]
[2039,"X+15",53,{"$f":"'Min X+15'!K59","v":325.35609787459316},{"$f":"'X+15'!K59","v":369.8126772727619},{"$f":"'Max X+15'!K59","v":414.3590477967058},"MČ Klánovice"]
[2039,"X+15",54,{"$f":"'Min X+15'!K60","v":363.31735789964353},{"$f":"'X+15'!K60","v":404.56325155588706},{"$f":"'Max X+15'!K60","v":445.90099703275496},"MČ Klánovice"]
[2039,"X+15",55,{"$f":"'Min X+15'!K61","v":397.11991074682123},{"$f":"'X+15'!K61","v":436.92664431955416},{"$f":"'Max X+15'!K61","v":476.83176493741394},"MČ Klánovice"]
[2039,"X+15",56,{"$f":"'Min X+15'!K62","v":352.89847193466875},{"$f":"'X+15'!K62","v":390.24418402409754},{"$f":"'Max X+15'!K62","v":427.69236484518552},"MČ Klánovice"]
[2039,"X+15",57,{"$f":"'Min X+15'!K63","v":413.85218003298883},{"$f":"'X+15'!K63","v":448.19251561239184},{"$f":"'Max X+15'!K63","v":482.63590286866713},"MČ Klánovice"]
[2039,"X+15",58,{"$f":"'Min X+15'!K64","v":435.27538875288656},{"$f":"'X+15'!K64","v":467.54230072606208},{"$f":"'Max X+15'!K64","v":499.91729422099218},"MČ Klánovice"]
[2039,"X+15",59,{"$f":"'Min X+15'!K65","v":433.22041542730631},{"$f":"'X+15'!K65","v":462.76376442962686},{"$f":"'Max X+15'!K65","v":492.41614502964023},"MČ Klánovice"]
[2039,"X+15",60,{"$f":"'Min X+15'!K66","v":490.57852128986474},{"$f":"'X+15'!K66","v":517.61517441739238},{"$f":"'Max X+15'!K66","v":544.76194032708759},"MČ Klánovice"]
[2039,"X+15",61,{"$f":"'Min X+15'!K67","v":488.95740687572265},{"$f":"'X+15'!K67","v":513.69334239929071},{"$f":"'Max X+15'!K67","v":538.5388465805122},"MČ Klánovice"]
[2039,"X+15",62,{"$f":"'Min X+15'!K68","v":485.25446380685923},{"$f":"'X+15'!K68","v":508.14026637987689},{"$f":"'Max X+15'!K68","v":531.13792284962562},"MČ Klánovice"]
[2039,"X+15",63,{"$f":"'Min X+15'!K69","v":474.28183202588377},{"$f":"'X+15'!K69","v":495.86593906195105},{"$f":"'Max X+15'!K69","v":517.56756825729462},"MČ Klánovice"]
[2039,"X+15",64,{"$f":"'Min X+15'!K70","v":479.69143412316384},{"$f":"'X+15'!K70","v":499.60474769528776},{"$f":"'Max X+15'!K70","v":519.64288328270618},"MČ Klánovice"]
[2039,"X+15",65,{"$f":"'Min X+15'!K71","v":384.82256524126154},{"$f":"'X+15'!K71","v":402.32422230887289},{"$f":"'Max X+15'!K71","v":419.94806589411428},"MČ Klánovice"]
[2039,"X+15",66,{"$f":"'Min X+15'!K72","v":374.29781057107652},{"$f":"'X+15'!K72","v":391.37340558427445},{"$f":"'Max X+15'!K72","v":408.57734907901221},"MČ Klánovice"]
[2039,"X+15",67,{"$f":"'Min X+15'!K73","v":312.28580441988777},{"$f":"'X+15'!K73","v":328.63967219769734},{"$f":"'Max X+15'!K73","v":345.13100519849041},"MČ Klánovice"]
[2039,"X+15",68,{"$f":"'Min X+15'!K74","v":325.2628633088774},{"$f":"'X+15'!K74","v":341.02708803825556},{"$f":"'Max X+15'!K74","v":356.93885206744932},"MČ Klánovice"]
[2039,"X+15",69,{"$f":"'Min X+15'!K75","v":275.45412506670169},{"$f":"'X+15'!K75","v":290.34241185576388},{"$f":"'Max X+15'!K75","v":305.38710355154075},"MČ Klánovice"]
[2039,"X+15",70,{"$f":"'Min X+15'!K76","v":259.13285217498935},{"$f":"'X+15'!K76","v":272.96364149545047},{"$f":"'Max X+15'!K76","v":286.95228843556424},"MČ Klánovice"]
[2039,"X+15",71,{"$f":"'Min X+15'!K77","v":237.90625671596325},{"$f":"'X+15'!K77","v":250.91909376942036},{"$f":"'Max X+15'!K77","v":264.09058125673363},"MČ Klánovice"]
[2039,"X+15",72,{"$f":"'Min X+15'!K78","v":217.90002254364094},{"$f":"'X+15'!K78","v":230.13869463065424},{"$f":"'Max X+15'!K78","v":242.54043449880004},"MČ Klánovice"]
[2039,"X+15",73,{"$f":"'Min X+15'!K79","v":221.26889754153285},{"$f":"'X+15'!K79","v":233.17276910076956},{"$f":"'Max X+15'!K79","v":245.24592073052708},"MČ Klánovice"]
[2039,"X+15",74,{"$f":"'Min X+15'!K80","v":205.69885640427529},{"$f":"'X+15'!K80","v":217.10571423310324},{"$f":"'Max X+15'!K80","v":228.68925483639981},"MČ Klánovice"]
[2039,"X+15",75,{"$f":"'Min X+15'!K81","v":183.34747139340487},{"$f":"'X+15'!K81","v":194.39807223373677},{"$f":"'Max X+15'!K81","v":205.6317825180646},"MČ Klánovice"]
[2039,"X+15",76,{"$f":"'Min X+15'!K82","v":157.85208891320579},{"$f":"'X+15'!K82","v":168.3855264187315},{"$f":"'Max X+15'!K82","v":179.11046945965145},"MČ Klánovice"]
[2039,"X+15",77,{"$f":"'Min X+15'!K83","v":135.16963252575187},{"$f":"'X+15'!K83","v":145.09552555926081},{"$f":"'Max X+15'!K83","v":155.21739754038163},"MČ Klánovice"]
[2039,"X+15",78,{"$f":"'Min X+15'!K84","v":151.56944304488246},{"$f":"'X+15'!K84","v":161.20699804645733},{"$f":"'Max X+15'!K84","v":171.05825927685066},"MČ Klánovice"]
[2039,"X+15",79,{"$f":"'Min X+15'!K85","v":138.22355516681688},{"$f":"'X+15'!K85","v":147.70764453933231},{"$f":"'Max X+15'!K85","v":157.41709215866291},"MČ Klánovice"]
[2039,"X+15",80,{"$f":"'Min X+15'!K86","v":139.99032358027145},{"$f":"'X+15'!K86","v":149.4030367738381},{"$f":"'Max X+15'!K86","v":159.08035086541554},"MČ Klánovice"]
[2039,"X+15",81,{"$f":"'Min X+15'!K87","v":133.54632350919894},{"$f":"'X+15'!K87","v":142.7277513068629},{"$f":"'Max X+15'!K87","v":152.20923585874112},"MČ Klánovice"]
[2039,"X+15",82,{"$f":"'Min X+15'!K88","v":131.40423436229517},{"$f":"'X+15'!K88","v":140.02235668488527},{"$f":"'Max X+15'!K88","v":148.95446137074671},"MČ Klánovice"]
[2039,"X+15",83,{"$f":"'Min X+15'!K89","v":123.06587430606143},{"$f":"'X+15'!K89","v":131.2532219679361},{"$f":"'Max X+15'!K89","v":139.76743366693137},"MČ Klánovice"]
[2039,"X+15",84,{"$f":"'Min X+15'!K90","v":115.09120011905509},{"$f":"'X+15'!K90","v":122.90634573755186},{"$f":"'Max X+15'!K90","v":131.07489892311941},"MČ Klánovice"]
[2039,"X+15",85,{"$f":"'Min X+15'!K91","v":95.090401665734987},{"$f":"'X+15'!K91","v":102.05257938449051},{"$f":"'Max X+15'!K91","v":109.37335961545725},"MČ Klánovice"]
[2039,"X+15",86,{"$f":"'Min X+15'!K92","v":94.78530575276622},{"$f":"'X+15'!K92","v":101.63601094829842},{"$f":"'Max X+15'!K92","v":108.87316255188591},"MČ Klánovice"]
[2039,"X+15",87,{"$f":"'Min X+15'!K93","v":77.665317125229876},{"$f":"'X+15'!K93","v":83.713470333962746},{"$f":"'Max X+15'!K93","v":90.144739911368518},"MČ Klánovice"]
[2039,"X+15",88,{"$f":"'Min X+15'!K94","v":62.05929792530506},{"$f":"'X+15'!K94","v":67.316100545743552},{"$f":"'Max X+15'!K94","v":72.947145828445215},"MČ Klánovice"]
[2039,"X+15",89,{"$f":"'Min X+15'!K95","v":52.707640574750883},{"$f":"'X+15'!K95","v":57.435088531072381},{"$f":"'Max X+15'!K95","v":62.532185478585816},"MČ Klánovice"]
[2039,"X+15",90,{"$f":"'Min X+15'!K96","v":46.502388058422383},{"$f":"'X+15'!K96","v":50.897948748244509},{"$f":"'Max X+15'!K96","v":55.667427063142469},"MČ Klánovice"]
[2039,"X+15",91,{"$f":"'Min X+15'!K97","v":32.005945153508719},{"$f":"'X+15'!K97","v":35.360240324395008},{"$f":"'Max X+15'!K97","v":39.03357719462808},"MČ Klánovice"]
[2039,"X+15",92,{"$f":"'Min X+15'!K98","v":27.163005449263839},{"$f":"'X+15'!K98","v":30.232787882191317},{"$f":"'Max X+15'!K98","v":33.621359658686245},"MČ Klánovice"]
[2039,"X+15",93,{"$f":"'Min X+15'!K99","v":20.530689222162476},{"$f":"'X+15'!K99","v":23.09670400142214},{"$f":"'Max X+15'!K99","v":25.958294272410086},"MČ Klánovice"]
[2039,"X+15",94,{"$f":"'Min X+15'!K100","v":13.273551911962723},{"$f":"'X+15'!K100","v":15.136406962395419},{"$f":"'Max X+15'!K100","v":17.240292049631602},"MČ Klánovice"]
[2039,"X+15",95,{"$f":"'Min X+15'!K101","v":8.7037368982397147},{"$f":"'X+15'!K101","v":10.052692905739329},{"$f":"'Max X+15'!K101","v":11.593633977320298},"MČ Klánovice"]
[2039,"X+15",96,{"$f":"'Min X+15'!K102","v":5.3272650316329537},{"$f":"'X+15'!K102","v":6.2678600325384082},{"$f":"'Max X+15'!K102","v":7.3604867379745649},"MČ Klánovice"]
[2039,"X+15",97,{"$f":"'Min X+15'!K103","v":2.9746452969177284},{"$f":"'X+15'!K103","v":3.5757814864331121},{"$f":"'Max X+15'!K103","v":4.2878319074325439},"MČ Klánovice"]
[2039,"X+15",98,{"$f":"'Min X+15'!K104","v":1.492941598373831},{"$f":"'X+15'!K104","v":1.835959632579871},{"$f":"'Max X+15'!K104","v":2.2507310832087297},"MČ Klánovice"]
[2039,"X+15",99,{"$f":"'Min X+15'!K105","v":1.037657042116277},{"$f":"'X+15'!K105","v":1.3056049772294966},{"$f":"'Max X+15'!K105","v":1.6362047261078987},"MČ Klánovice"]
[2039,"X+15",100,{"$f":"'Min X+15'!K106","v":0},{"$f":"'X+15'!K106","v":0},{"$f":"'Max X+15'!K106","v":8.4983023643702249E-2},"MČ Klánovice"]
[2040,"X+16",0,{"$f":"'Min X+16'!K6","v":250.60833693846919},{"$f":"'X+16'!K6","v":313.79899805930427},{"$f":"'Max X+16'!K6","v":381.4981392622301},"MČ Klánovice"]
[2040,"X+16",1,{"$f":"'Min X+16'!K7","v":241.74351277724577},{"$f":"'X+16'!K7","v":306.5996430015943},{"$f":"'Max X+16'!K7","v":375.77207646735974},"MČ Klánovice"]
[2040,"X+16",2,{"$f":"'Min X+16'!K8","v":231.42607207864927},{"$f":"'X+16'!K8","v":298.79827353301266},{"$f":"'Max X+16'!K8","v":370.28166423500465},"MČ Klánovice"]
[2040,"X+16",3,{"$f":"'Min X+16'!K9","v":222.52218876624835},{"$f":"'X+16'!K9","v":291.11708963907972},{"$f":"'Max X+16'!K9","v":363.60239965607593},"MČ Klánovice"]
[2040,"X+16",4,{"$f":"'Min X+16'!K10","v":213.41651011681535},{"$f":"'X+16'!K10","v":283.06691093081179},{"$f":"'Max X+16'!K10","v":356.37108988527791},"MČ Klánovice"]
[2040,"X+16",5,{"$f":"'Min X+16'!K11","v":202.81797263538178},{"$f":"'X+16'!K11","v":273.86019649371849},{"$f":"'Max X+16'!K11","v":348.30300887917122},"MČ Klánovice"]
[2040,"X+16",6,{"$f":"'Min X+16'!K12","v":192.99813354901374},{"$f":"'X+16'!K12","v":262.46868486310183},{"$f":"'Max X+16'!K12","v":335.07037462983567},"MČ Klánovice"]
[2040,"X+16",7,{"$f":"'Min X+16'!K13","v":188.45724024119474},{"$f":"'X+16'!K13","v":256.30788319872886},{"$f":"'Max X+16'!K13","v":327.00340055853064},"MČ Klánovice"]
[2040,"X+16",8,{"$f":"'Min X+16'!K14","v":182.90296862403414},{"$f":"'X+16'!K14","v":248.80790485141955},{"$f":"'Max X+16'!K14","v":317.25477411307418},"MČ Klánovice"]
[2040,"X+16",9,{"$f":"'Min X+16'!K15","v":175.66277897656505},{"$f":"'X+16'!K15","v":239.41447420250859},{"$f":"'Max X+16'!K15","v":305.38808322953207},"MČ Klánovice"]
[2040,"X+16",10,{"$f":"'Min X+16'!K16","v":174.13747861190282},{"$f":"'X+16'!K16","v":235.92532699958923},{"$f":"'Max X+16'!K16","v":299.59875184127765},"MČ Klánovice"]
[2040,"X+16",11,{"$f":"'Min X+16'!K17","v":175.08421515102208},{"$f":"'X+16'!K17","v":235.14369947144939},{"$f":"'Max X+16'!K17","v":296.73673949499459},"MČ Klánovice"]
[2040,"X+16",12,{"$f":"'Min X+16'!K18","v":176.3467546193591},{"$f":"'X+16'!K18","v":234.71076454992914},{"$f":"'Max X+16'!K18","v":294.24225382689474},"MČ Klánovice"]
[2040,"X+16",13,{"$f":"'Min X+16'!K19","v":172.39563513794582},{"$f":"'X+16'!K19","v":228.24555256533392},{"$f":"'Max X+16'!K19","v":284.8846985149529},"MČ Klánovice"]
[2040,"X+16",14,{"$f":"'Min X+16'!K20","v":177.70292180185248},{"$f":"'X+16'!K20","v":231.0001359998667},{"$f":"'Max X+16'!K20","v":284.69801616079633},"MČ Klánovice"]
[2040,"X+16",15,{"$f":"'Min X+16'!K21","v":187.30391475056092},{"$f":"'X+16'!K21","v":238.10199707268944},{"$f":"'Max X+16'!K21","v":288.48371460661895},"MČ Klánovice"]
[2040,"X+16",16,{"$f":"'Min X+16'!K22","v":202.53342078170454},{"$f":"'X+16'!K22","v":245.42281448441781},{"$f":"'Max X+16'!K22","v":288.31596513444759},"MČ Klánovice"]
[2040,"X+16",17,{"$f":"'Min X+16'!K23","v":256.08247921617073},{"$f":"'X+16'!K23","v":296.56408744826831},{"$f":"'Max X+16'!K23","v":337.04952117202811},"MČ Klánovice"]
[2040,"X+16",18,{"$f":"'Min X+16'!K24","v":230.50297751043686},{"$f":"'X+16'!K24","v":270.57990683506506},{"$f":"'Max X+16'!K24","v":310.66103140912423},"MČ Klánovice"]
[2040,"X+16",19,{"$f":"'Min X+16'!K25","v":279.74362719264445},{"$f":"'X+16'!K25","v":318.42543651135486},{"$f":"'Max X+16'!K25","v":357.11171134092569},"MČ Klánovice"]
[2040,"X+16",20,{"$f":"'Min X+16'!K26","v":278.25705720232054},{"$f":"'X+16'!K26","v":316.33796399269079},{"$f":"'Max X+16'!K26","v":354.42383788469567},"MČ Klánovice"]
[2040,"X+16",21,{"$f":"'Min X+16'!K27","v":327.85913922426187},{"$f":"'X+16'!K27","v":365.14496424111132},{"$f":"'Max X+16'!K27","v":402.43620599084045},"MČ Klánovice"]
[2040,"X+16",22,{"$f":"'Min X+16'!K28","v":302.19987414995182},{"$f":"'X+16'!K28","v":339.08641554139285},{"$f":"'Max X+16'!K28","v":375.97858342441066},"MČ Klánovice"]
[2040,"X+16",23,{"$f":"'Min X+16'!K29","v":358.31805414650808},{"$f":"'X+16'!K29","v":397.81005494616738},{"$f":"'Max X+16'!K29","v":437.30847679564476},"MČ Klánovice"]
[2040,"X+16",24,{"$f":"'Min X+16'!K30","v":318.55120528963454},{"$f":"'X+16'!K30","v":360.83267106372972},{"$f":"'Max X+16'!K30","v":403.12145172625623},"MČ Klánovice"]
[2040,"X+16",25,{"$f":"'Min X+16'!K31","v":351.04787327393774},{"$f":"'X+16'!K31","v":396.62867462244287},{"$f":"'Max X+16'!K31","v":442.21782343305711},"MČ Klánovice"]
[2040,"X+16",26,{"$f":"'Min X+16'!K32","v":395.15250635607833},{"$f":"'X+16'!K32","v":444.33586649820109},{"$f":"'Max X+16'!K32","v":493.52872235419693},"MČ Klánovice"]
[2040,"X+16",27,{"$f":"'Min X+16'!K33","v":405.96797150518324},{"$f":"'X+16'!K33","v":459.14847688831679},{"$f":"'Max X+16'!K33","v":512.33963974961182},"MČ Klánovice"]
[2040,"X+16",28,{"$f":"'Min X+16'!K34","v":417.31326922970356},{"$f":"'X+16'!K34","v":473.98947442956904},{"$f":"'Max X+16'!K34","v":530.67750145385116},"MČ Klánovice"]
[2040,"X+16",29,{"$f":"'Min X+16'!K35","v":415.91837112886833},{"$f":"'X+16'!K35","v":477.7910952186237},{"$f":"'Max X+16'!K35","v":539.67691484938348},"MČ Klánovice"]
[2040,"X+16",30,{"$f":"'Min X+16'!K36","v":416.21978743758092},{"$f":"'X+16'!K36","v":483.67767834721042},{"$f":"'Max X+16'!K36","v":551.15061366003897},"MČ Klánovice"]
[2040,"X+16",31,{"$f":"'Min X+16'!K37","v":398.12250546386576},{"$f":"'X+16'!K37","v":470.56054794481241},{"$f":"'Max X+16'!K37","v":543.01607750494281},"MČ Klánovice"]
[2040,"X+16",32,{"$f":"'Min X+16'!K38","v":359.462064942609},{"$f":"'X+16'!K38","v":437.66407101339905},{"$f":"'Max X+16'!K38","v":515.88649623026777},"MČ Klánovice"]
[2040,"X+16",33,{"$f":"'Min X+16'!K39","v":328.11201100088294},{"$f":"'X+16'!K39","v":409.7795116833571},{"$f":"'Max X+16'!K39","v":491.47016089442877},"MČ Klánovice"]
[2040,"X+16",34,{"$f":"'Min X+16'!K40","v":354.59572295274882},{"$f":"'X+16'!K40","v":439.35353619903805},{"$f":"'Max X+16'!K40","v":524.13744105798423},"MČ Klánovice"]
[2040,"X+16",35,{"$f":"'Min X+16'!K41","v":332.56424617820949},{"$f":"'X+16'!K41","v":419.39176977180455},{"$f":"'Max X+16'!K41","v":506.24808000116099},"MČ Klánovice"]
[2040,"X+16",36,{"$f":"'Min X+16'!K42","v":289.36201707785972},{"$f":"'X+16'!K42","v":378.54923759237829},{"$f":"'Max X+16'!K42","v":467.76832355027955},"MČ Klánovice"]
[2040,"X+16",37,{"$f":"'Min X+16'!K43","v":278.61820130806052},{"$f":"'X+16'!K43","v":369.46925599000201},{"$f":"'Max X+16'!K43","v":460.35598776369125},"MČ Klánovice"]
[2040,"X+16",38,{"$f":"'Min X+16'!K44","v":286.33392965575842},{"$f":"'X+16'!K44","v":379.1534418653693},{"$f":"'Max X+16'!K44","v":472.0131209565285},"MČ Klánovice"]
[2040,"X+16",39,{"$f":"'Min X+16'!K45","v":257.40667697975533},{"$f":"'X+16'!K45","v":349.36988029066708},{"$f":"'Max X+16'!K45","v":441.37756277354447},"MČ Klánovice"]
[2040,"X+16",40,{"$f":"'Min X+16'!K46","v":213.10145919340235},{"$f":"'X+16'!K46","v":304.60606282455853},{"$f":"'Max X+16'!K46","v":396.15957866514589},"MČ Klánovice"]
[2040,"X+16",41,{"$f":"'Min X+16'!K47","v":247.55052560805535},{"$f":"'X+16'!K47","v":339.12840656235693},{"$f":"'Max X+16'!K47","v":430.75999034033788},"MČ Klánovice"]
[2040,"X+16",42,{"$f":"'Min X+16'!K48","v":209.28881456468713},{"$f":"'X+16'!K48","v":299.30336806267007},{"$f":"'Max X+16'!K48","v":389.37678702806613},"MČ Klánovice"]
[2040,"X+16",43,{"$f":"'Min X+16'!K49","v":213.17262742261335},{"$f":"'X+16'!K49","v":302.04311533958412},{"$f":"'Max X+16'!K49","v":390.97786224316189},"MČ Klánovice"]
[2040,"X+16",44,{"$f":"'Min X+16'!K50","v":215.9395214574013},{"$f":"'X+16'!K50","v":302.76869431761992},{"$f":"'Max X+16'!K50","v":389.66731912346864},"MČ Klánovice"]
[2040,"X+16",45,{"$f":"'Min X+16'!K51","v":260.88224306060721},{"$f":"'X+16'!K51","v":345.79814350851609},{"$f":"'Max X+16'!K51","v":430.7893214215149},"MČ Klánovice"]
[2040,"X+16",46,{"$f":"'Min X+16'!K52","v":260.96438709768768},{"$f":"'X+16'!K52","v":341.4605345698061},{"$f":"'Max X+16'!K52","v":422.03539592420765},"MČ Klánovice"]
[2040,"X+16",47,{"$f":"'Min X+16'!K53","v":255.25645283716995},{"$f":"'X+16'!K53","v":331.12909907497374},{"$f":"'Max X+16'!K53","v":407.08421239386593},"MČ Klánovice"]
[2040,"X+16",48,{"$f":"'Min X+16'!K54","v":300.24576574341347},{"$f":"'X+16'!K54","v":371.83648868359762},{"$f":"'Max X+16'!K54","v":443.51403357961061},"MČ Klánovice"]
[2040,"X+16",49,{"$f":"'Min X+16'!K55","v":248.97091822765742},{"$f":"'X+16'!K55","v":316.1185697056128},{"$f":"'Max X+16'!K55","v":383.3557254005209},"MČ Klánovice"]
[2040,"X+16",50,{"$f":"'Min X+16'!K56","v":252.81741879979342},{"$f":"'X+16'!K56","v":315.45635968517547},{"$f":"'Max X+16'!K56","v":378.1886880925656},"MČ Klánovice"]
[2040,"X+16",51,{"$f":"'Min X+16'!K57","v":286.88021290469919},{"$f":"'X+16'!K57","v":345.04586920948282},{"$f":"'Max X+16'!K57","v":403.30896574225733},"MČ Klánovice"]
[2040,"X+16",52,{"$f":"'Min X+16'!K58","v":301.92497662859},{"$f":"'X+16'!K58","v":355.81296920493151},{"$f":"'Max X+16'!K58","v":409.8020084505257},"MČ Klánovice"]
[2040,"X+16",53,{"$f":"'Min X+16'!K59","v":328.9503251636076},{"$f":"'X+16'!K59","v":378.19718039550412},{"$f":"'Max X+16'!K59","v":427.54703172252135},"MČ Klánovice"]
[2040,"X+16",54,{"$f":"'Min X+16'!K60","v":325.37822443495054},{"$f":"'X+16'!K60","v":371.42267178266735},{"$f":"'Max X+16'!K60","v":417.57384109727309},"MČ Klánovice"]
[2040,"X+16",55,{"$f":"'Min X+16'!K61","v":364.12632860755173},{"$f":"'X+16'!K61","v":406.86919955410178},{"$f":"'Max X+16'!K61","v":449.72138091468048},"MČ Klánovice"]
[2040,"X+16",56,{"$f":"'Min X+16'!K62","v":396.86471558892481},{"$f":"'X+16'!K62","v":437.87422469049159},{"$f":"'Max X+16'!K62","v":479.00065666204142},"MČ Klánovice"]
[2040,"X+16",57,{"$f":"'Min X+16'!K63","v":350.69208477558971},{"$f":"'X+16'!K63","v":389.2313658324403},{"$f":"'Max X+16'!K63","v":427.89226338829599},"MČ Klánovice"]
[2040,"X+16",58,{"$f":"'Min X+16'!K64","v":408.38778980805927},{"$f":"'X+16'!K64","v":443.64372169759366},{"$f":"'Max X+16'!K64","v":479.02223867272085},"MČ Klánovice"]
[2040,"X+16",59,{"$f":"'Min X+16'!K65","v":433.32320094618387},{"$f":"'X+16'!K65","v":466.51896202049977},{"$f":"'Max X+16'!K65","v":499.84322415208118},"MČ Klánovice"]
[2040,"X+16",60,{"$f":"'Min X+16'!K66","v":429.20581598688545},{"$f":"'X+16'!K66","v":459.48538854913687},{"$f":"'Max X+16'!K66","v":489.89482516122564},"MČ Klánovice"]
[2040,"X+16",61,{"$f":"'Min X+16'!K67","v":487.49633071861524},{"$f":"'X+16'!K67","v":515.50468381500866},{"$f":"'Max X+16'!K67","v":543.64445006072197},"MČ Klánovice"]
[2040,"X+16",62,{"$f":"'Min X+16'!K68","v":483.50033888095322},{"$f":"'X+16'!K68","v":509.02969579798264},{"$f":"'Max X+16'!K68","v":534.69037424157591},"MČ Klánovice"]
[2040,"X+16",63,{"$f":"'Min X+16'!K69","v":479.32533738036216},{"$f":"'X+16'!K69","v":503.0195213840675},{"$f":"'Max X+16'!K69","v":526.84791176473595},"MČ Klánovice"]
[2040,"X+16",64,{"$f":"'Min X+16'!K70","v":468.74398644973121},{"$f":"'X+16'!K70","v":490.34460702802676},{"$f":"'Max X+16'!K70","v":512.08602320834916},"MČ Klánovice"]
[2040,"X+16",65,{"$f":"'Min X+16'!K71","v":471.16177565607899},{"$f":"'X+16'!K71","v":491.32317199701265},{"$f":"'Max X+16'!K71","v":511.63302312750659},"MČ Klánovice"]
[2040,"X+16",66,{"$f":"'Min X+16'!K72","v":380.24326179864937},{"$f":"'X+16'!K72","v":398.76497187369671},{"$f":"'Max X+16'!K72","v":417.43160697886123},"MČ Klánovice"]
[2040,"X+16",67,{"$f":"'Min X+16'!K73","v":368.67035909827388},{"$f":"'X+16'!K73","v":386.4633734852589},{"$f":"'Max X+16'!K73","v":404.40910848514341},"MČ Klánovice"]
[2040,"X+16",68,{"$f":"'Min X+16'!K74","v":305.24058324933793},{"$f":"'X+16'!K74","v":322.07721112745253},{"$f":"'Max X+16'!K74","v":339.07692716964709},"MČ Klánovice"]
[2040,"X+16",69,{"$f":"'Min X+16'!K75","v":317.45474069352957},{"$f":"'X+16'!K75","v":333.71963008990917},{"$f":"'Max X+16'!K75","v":350.15906141965627},"MČ Klánovice"]
[2040,"X+16",70,{"$f":"'Min X+16'!K76","v":267.96068850197696},{"$f":"'X+16'!K76","v":283.32079161700523},{"$f":"'Max X+16'!K76","v":298.86517850492419},"MČ Klánovice"]
[2040,"X+16",71,{"$f":"'Min X+16'!K77","v":253.14136428106909},{"$f":"'X+16'!K77","v":267.65027432514694},{"$f":"'Max X+16'!K77","v":282.3453288107122},"MČ Klánovice"]
[2040,"X+16",72,{"$f":"'Min X+16'!K78","v":229.95005412465827},{"$f":"'X+16'!K78","v":243.4356500671592},{"$f":"'Max X+16'!K78","v":257.10908709463683},"MČ Klánovice"]
[2040,"X+16",73,{"$f":"'Min X+16'!K79","v":208.76658552474507},{"$f":"'X+16'!K79","v":221.56822980628857},{"$f":"'Max X+16'!K79","v":234.56290623524168},"MČ Klánovice"]
[2040,"X+16",74,{"$f":"'Min X+16'!K80","v":212.38936919809379},{"$f":"'X+16'!K80","v":224.76951620611948},{"$f":"'Max X+16'!K80","v":237.35092533767761},"MČ Klánovice"]
[2040,"X+16",75,{"$f":"'Min X+16'!K81","v":198.54200889800364},{"$f":"'X+16'!K81","v":210.6094949273359},{"$f":"'Max X+16'!K81","v":222.88679506868979},"MČ Klánovice"]
[2040,"X+16",76,{"$f":"'Min X+16'!K82","v":174.46195548652315},{"$f":"'X+16'!K82","v":185.94288528454959},{"$f":"'Max X+16'!K82","v":197.64188432838023},"MČ Klánovice"]
[2040,"X+16",77,{"$f":"'Min X+16'!K83","v":149.36905384412086},{"$f":"'X+16'!K83","v":160.29289213701952},{"$f":"'Max X+16'!K83","v":171.44422534125192},"MČ Klánovice"]
[2040,"X+16",78,{"$f":"'Min X+16'!K84","v":127.37326754604274},{"$f":"'X+16'!K84","v":137.25573143734857},{"$f":"'Max X+16'!K84","v":147.37112416710667},"MČ Klánovice"]
[2040,"X+16",79,{"$f":"'Min X+16'!K85","v":147.78071320936547},{"$f":"'X+16'!K85","v":158.00743385000618},{"$f":"'Max X+16'!K85","v":168.48632040519996},"MČ Klánovice"]
[2040,"X+16",80,{"$f":"'Min X+16'!K86","v":129.81851110101923},{"$f":"'X+16'!K86","v":139.15359283862449},{"$f":"'Max X+16'!K86","v":148.75581681318988},"MČ Klánovice"]
[2040,"X+16",81,{"$f":"'Min X+16'!K87","v":130.66321109214357},{"$f":"'X+16'!K87","v":139.91356251786004},{"$f":"'Max X+16'!K87","v":149.47210129874523},"MČ Klánovice"]
[2040,"X+16",82,{"$f":"'Min X+16'!K88","v":123.49908152689542},{"$f":"'X+16'!K88","v":132.49480037066911},{"$f":"'Max X+16'!K88","v":141.83545226601495},"MČ Klánovice"]
[2040,"X+16",83,{"$f":"'Min X+16'!K89","v":122.08277021192899},{"$f":"'X+16'!K89","v":130.72883322500459},{"$f":"'Max X+16'!K89","v":139.73383850632348},"MČ Klánovice"]
[2040,"X+16",84,{"$f":"'Min X+16'!K90","v":111.44088327002194},{"$f":"'X+16'!K90","v":119.43477539419987},{"$f":"'Max X+16'!K90","v":127.8009551069581},"MČ Klánovice"]
[2040,"X+16",85,{"$f":"'Min X+16'!K91","v":102.87498772408067},{"$f":"'X+16'!K91","v":110.47054744027839},{"$f":"'Max X+16'!K91","v":118.46421714445344},"MČ Klánovice"]
[2040,"X+16",86,{"$f":"'Min X+16'!K92","v":83.764135150909624},{"$f":"'X+16'!K92","v":90.465905963791414},{"$f":"'Max X+16'!K92","v":97.566140197090306},"MČ Klánovice"]
[2040,"X+16",87,{"$f":"'Min X+16'!K93","v":82.339586308286329},{"$f":"'X+16'!K93","v":88.910870607928643},{"$f":"'Max X+16'!K93","v":95.907963874893852},"MČ Klánovice"]
[2040,"X+16",88,{"$f":"'Min X+16'!K94","v":66.187494104251044},{"$f":"'X+16'!K94","v":71.918932975718789},{"$f":"'Max X+16'!K94","v":78.066866488916034},"MČ Klánovice"]
[2040,"X+16",89,{"$f":"'Min X+16'!K95","v":51.830645160224563},{"$f":"'X+16'!K95","v":56.739353340090886},{"$f":"'Max X+16'!K95","v":62.04843456012695},"MČ Klánovice"]
[2040,"X+16",90,{"$f":"'Min X+16'!K96","v":43.092043577445764},{"$f":"'X+16'!K96","v":47.446842227632089},{"$f":"'Max X+16'!K96","v":52.191819823730988},"MČ Klánovice"]
[2040,"X+16",91,{"$f":"'Min X+16'!K97","v":37.179781806006048},{"$f":"'X+16'!K97","v":41.170976192141836},{"$f":"'Max X+16'!K97","v":45.551540724990005},"MČ Klánovice"]
[2040,"X+16",92,{"$f":"'Min X+16'!K98","v":24.899450545670813},{"$f":"'X+16'!K98","v":27.876703769914332},{"$f":"'Max X+16'!K98","v":31.179285366963633},"MČ Klánovice"]
[2040,"X+16",93,{"$f":"'Min X+16'!K99","v":20.549691366475166},{"$f":"'X+16'!K99","v":23.217292769879418},{"$f":"'Max X+16'!K99","v":26.204083772697071},"MČ Klánovice"]
[2040,"X+16",94,{"$f":"'Min X+16'!K100","v":15.052881832232135},{"$f":"'X+16'!K100","v":17.223795554173783},{"$f":"'Max X+16'!K100","v":19.683643180465303},"MČ Klánovice"]
[2040,"X+16",95,{"$f":"'Min X+16'!K101","v":9.4270160096568141},{"$f":"'X+16'!K101","v":10.956596729817614},{"$f":"'Max X+16'!K101","v":12.715061104067955},"MČ Klánovice"]
[2040,"X+16",96,{"$f":"'Min X+16'!K102","v":5.9619126363876767},{"$f":"'X+16'!K102","v":7.0353549496449617},{"$f":"'Max X+16'!K102","v":8.2862854524219465},"MČ Klánovice"]
[2040,"X+16",97,{"$f":"'Min X+16'!K103","v":3.5160798202229357},{"$f":"'X+16'!K103","v":4.2376860707806348},{"$f":"'Max X+16'!K103","v":5.0948645629436111},"MČ Klánovice"]
[2040,"X+16",98,{"$f":"'Min X+16'!K104","v":1.8875915164143973},{"$f":"'X+16'!K104","v":2.3309868124951905},{"$f":"'Max X+16'!K104","v":2.8694693781514871},"MČ Klánovice"]
[2040,"X+16",99,{"$f":"'Min X+16'!K105","v":0.90996684104189962},{"$f":"'X+16'!K105","v":1.153091503382405},{"$f":"'Max X+16'!K105","v":1.4553476835817012},"MČ Klánovice"]
[2040,"X+16",100,{"$f":"'Min X+16'!K106","v":0},{"$f":"'X+16'!K106","v":0},{"$f":"'Max X+16'!K106","v":8.1810236305395023E-2},"MČ Klánovice"]
[2041,"X+17",0,{"$f":"'Min X+17'!K6","v":255.11838456816361},{"$f":"'X+17'!K6","v":320.3479748785013},{"$f":"'Max X+17'!K6","v":390.26701284066604},"MČ Klánovice"]
[2041,"X+17",1,{"$f":"'Min X+17'!K7","v":247.67003501415792},{"$f":"'X+17'!K7","v":314.75332837002156},{"$f":"'Max X+17'!K7","v":386.34539776365966},"MČ Klánovice"]
[2041,"X+17",2,{"$f":"'Min X+17'!K8","v":237.82331987265854},{"$f":"'X+17'!K8","v":307.57525140723237},{"$f":"'Max X+17'!K8","v":381.64367609804538},"MČ Klánovice"]
[2041,"X+17",3,{"$f":"'Min X+17'!K9","v":229.60534659867363},{"$f":"'X+17'!K9","v":300.77270687054988},{"$f":"'Max X+17'!K9","v":376.05150242344661},"MČ Klánovice"]
[2041,"X+17",4,{"$f":"'Min X+17'!K10","v":220.70791828380413},{"$f":"'X+17'!K10","v":293.09926988888333},{"$f":"'Max X+17'!K10","v":369.3812260852751},"MČ Klánovice"]
[2041,"X+17",5,{"$f":"'Min X+17'!K11","v":210.10658180769121},{"$f":"'X+17'!K11","v":284.05439166603367},{"$f":"'Max X+17'!K11","v":361.65613317581847},"MČ Klánovice"]
[2041,"X+17",6,{"$f":"'Min X+17'!K12","v":200.30910166650602},{"$f":"'X+17'!K12","v":272.84880912294801},{"$f":"'Max X+17'!K12","v":348.78926528809694},"MČ Klánovice"]
[2041,"X+17",7,{"$f":"'Min X+17'!K13","v":195.38908420509614},{"$f":"'X+17'!K13","v":266.45700254635722},{"$f":"'Max X+17'!K13","v":340.65623426877391},"MČ Klánovice"]
[2041,"X+17",8,{"$f":"'Min X+17'!K14","v":189.04723619252724},{"$f":"'X+17'!K14","v":258.29494203024797},{"$f":"'Max X+17'!K14","v":330.38772754914697},"MČ Klánovice"]
[2041,"X+17",9,{"$f":"'Min X+17'!K15","v":180.59176816728802},{"$f":"'X+17'!K15","v":247.79338244534756},{"$f":"'Max X+17'!K15","v":317.53717408882773},"MČ Klánovice"]
[2041,"X+17",10,{"$f":"'Min X+17'!K16","v":178.05041864049835},{"$f":"'X+17'!K16","v":243.39839014807876},{"$f":"'Max X+17'!K16","v":310.9685641029339},"MČ Klánovice"]
[2041,"X+17",11,{"$f":"'Min X+17'!K17","v":177.22356424765715},{"$f":"'X+17'!K17","v":240.90731490079935},{"$f":"'Max X+17'!K17","v":306.47698027270991},"MČ Klánovice"]
[2041,"X+17",12,{"$f":"'Min X+17'!K18","v":177.06862900512647},{"$f":"'X+17'!K18","v":239.12368808465231},{"$f":"'Max X+17'!K18","v":302.71269452180127},"MČ Klánovice"]
[2041,"X+17",13,{"$f":"'Min X+17'!K19","v":171.12904731359541},{"$f":"'X+17'!K19","v":230.68821822777096},{"$f":"'Max X+17'!K19","v":291.41532901054512},"MČ Klánovice"]
[2041,"X+17",14,{"$f":"'Min X+17'!K20","v":175.17587904550777},{"$f":"'X+17'!K20","v":232.22047421649592},{"$f":"'Max X+17'!K20","v":290.0548404948039},"MČ Klánovice"]
[2041,"X+17",15,{"$f":"'Min X+17'!K21","v":182.67885143872894},{"$f":"'X+17'!K21","v":236.97010726711687},{"$f":"'Max X+17'!K21","v":291.6626890404948},"MČ Klánovice"]
[2041,"X+17",16,{"$f":"'Min X+17'!K22","v":183.77343560246135},{"$f":"'X+17'!K22","v":237.06473387194154},{"$f":"'Max X+17'!K22","v":289.94055445019279},"MČ Klánovice"]
[2041,"X+17",17,{"$f":"'Min X+17'!K23","v":197.89050818883589},{"$f":"'X+17'!K23","v":243.37337022286221},{"$f":"'Max X+17'!K23","v":288.86084595772269},"MČ Klánovice"]
[2041,"X+17",18,{"$f":"'Min X+17'!K24","v":257.51789935974989},{"$f":"'X+17'!K24","v":301.4926202440073},{"$f":"'Max X+17'!K24","v":345.4721618954535},"MČ Klánovice"]
[2041,"X+17",19,{"$f":"'Min X+17'!K25","v":227.93146694032367},{"$f":"'X+17'!K25","v":271.49978805977065},{"$f":"'Max X+17'!K25","v":315.07350440913513},"MČ Klánovice"]
[2041,"X+17",20,{"$f":"'Min X+17'!K26","v":276.44177561182056},{"$f":"'X+17'!K26","v":318.31529840599035},{"$f":"'Max X+17'!K26","v":360.19459865827235},"MČ Klánovice"]
[2041,"X+17",21,{"$f":"'Min X+17'!K27","v":275.14736887629215},{"$f":"'X+17'!K27","v":316.21989781238773},{"$f":"'Max X+17'!K27","v":357.29875189879692},"MČ Klánovice"]
[2041,"X+17",22,{"$f":"'Min X+17'!K28","v":328.83518784832097},{"$f":"'X+17'!K28","v":370.0134640572054},{"$f":"'Max X+17'!K28","v":411.19849981728237},"MČ Klánovice"]
[2041,"X+17",23,{"$f":"'Min X+17'!K29","v":296.9806247179157},{"$f":"'X+17'!K29","v":337.95948809464414},{"$f":"'Max X+17'!K29","v":378.94531120034515},"MČ Klánovice"]
[2041,"X+17",24,{"$f":"'Min X+17'!K30","v":365.78091943855111},{"$f":"'X+17'!K30","v":409.66512426144698},{"$f":"'Max X+17'!K30","v":453.55718003191976},"MČ Klánovice"]
[2041,"X+17",25,{"$f":"'Min X+17'!K31","v":324.727362074295},{"$f":"'X+17'!K31","v":371.69925947140371},{"$f":"'Max X+17'!K31","v":418.68001523463784},"MČ Klánovice"]
[2041,"X+17",26,{"$f":"'Min X+17'!K32","v":349.01152957568138},{"$f":"'X+17'!K32","v":399.48199796307483},{"$f":"'Max X+17'!K32","v":449.96249285671956},"MČ Klánovice"]
[2041,"X+17",27,{"$f":"'Min X+17'!K33","v":393.3987373515954},{"$f":"'X+17'!K33","v":448.17093926409319},{"$f":"'Max X+17'!K33","v":502.95448096194804},"MČ Klánovice"]
[2041,"X+17",28,{"$f":"'Min X+17'!K34","v":406.40598768479214},{"$f":"'X+17'!K34","v":464.97363039775303},{"$f":"'Max X+17'!K34","v":523.55398367704197},"MČ Klánovice"]
[2041,"X+17",29,{"$f":"'Min X+17'!K35","v":417.94186188721812},{"$f":"'X+17'!K35","v":481.80325936654208},{"$f":"'Max X+17'!K35","v":545.67877048047421},"MČ Klánovice"]
[2041,"X+17",30,{"$f":"'Min X+17'!K36","v":420.93266536718448},{"$f":"'X+17'!K36","v":489.587523685154},{"$f":"'Max X+17'!K36","v":558.25814238805924},"MČ Klánovice"]
[2041,"X+17",31,{"$f":"'Min X+17'!K37","v":415.82238894738668},{"$f":"'X+17'!K37","v":489.45850049850867},{"$f":"'Max X+17'!K37","v":563.112767006269},"MČ Klánovice"]
[2041,"X+17",32,{"$f":"'Min X+17'!K38","v":401.11721342953001},{"$f":"'X+17'!K38","v":480.32915520042502},{"$f":"'Max X+17'!K38","v":559.56216257672008},"MČ Klánovice"]
[2041,"X+17",33,{"$f":"'Min X+17'!K39","v":359.26567422167716},{"$f":"'X+17'!K39","v":443.4356762897927},{"$f":"'Max X+17'!K39","v":527.63022180357552},"MČ Klánovice"]
[2041,"X+17",34,{"$f":"'Min X+17'!K40","v":323.22481249339125},{"$f":"'X+17'!K40","v":410.55499731642141},{"$f":"'Max X+17'!K40","v":497.9129400497373},"MČ Klánovice"]
[2041,"X+17",35,{"$f":"'Min X+17'!K41","v":350.77330696010256},{"$f":"'X+17'!K41","v":441.09036296549743},{"$f":"'Max X+17'!K41","v":531.43862910562984},"MČ Klánovice"]
[2041,"X+17",36,{"$f":"'Min X+17'!K42","v":333.44320177542744},{"$f":"'X+17'!K42","v":426.12481443215091},{"$f":"'Max X+17'!K42","v":518.84083821402203},"MČ Klánovice"]
[2041,"X+17",37,{"$f":"'Min X+17'!K43","v":283.25236560260123},{"$f":"'X+17'!K43","v":377.28713778569056},{"$f":"'Max X+17'!K43","v":471.35999582065318},"MČ Klánovice"]
[2041,"X+17",38,{"$f":"'Min X+17'!K44","v":273.39991138124606},{"$f":"'X+17'!K44","v":369.19251547494378},{"$f":"'Max X+17'!K44","v":465.02765369511928},"MČ Klánovice"]
[2041,"X+17",39,{"$f":"'Min X+17'!K45","v":291.98392884453256},{"$f":"'X+17'!K45","v":387.83877222350429},{"$f":"'Max X+17'!K45","v":483.74140620946525},"MČ Klánovice"]
[2041,"X+17",40,{"$f":"'Min X+17'!K46","v":264.46825949203475},{"$f":"'X+17'!K46","v":360.05951605708697},{"$f":"'Max X+17'!K46","v":455.7035410073928},"MČ Klánovice"]
[2041,"X+17",41,{"$f":"'Min X+17'!K47","v":219.38041764599384},{"$f":"'X+17'!K47","v":315.30410549208597},{"$f":"'Max X+17'!K47","v":411.2858002807684},"MČ Klánovice"]
[2041,"X+17",42,{"$f":"'Min X+17'!K48","v":246.06417830781413},{"$f":"'X+17'!K48","v":340.75419644358396},{"$f":"'Max X+17'!K48","v":435.50800697495913},"MČ Klánovice"]
[2041,"X+17",43,{"$f":"'Min X+17'!K49","v":211.22084780103472},{"$f":"'X+17'!K49","v":304.93693024836978},{"$f":"'Max X+17'!K49","v":398.72292743716196},"MČ Klánovice"]
[2041,"X+17",44,{"$f":"'Min X+17'!K50","v":217.26730587616612},{"$f":"'X+17'!K50","v":309.62983537942216},{"$f":"'Max X+17'!K50","v":402.06878340522542},"MČ Klánovice"]
[2041,"X+17",45,{"$f":"'Min X+17'!K51","v":217.0917000045277},{"$f":"'X+17'!K51","v":307.30425706164999},{"$f":"'Max X+17'!K51","v":397.59947510174595},"MČ Klánovice"]
[2041,"X+17",46,{"$f":"'Min X+17'!K52","v":261.60982606780635},{"$f":"'X+17'!K52","v":349.20447896180588},{"$f":"'Max X+17'!K52","v":436.88865329400284},"MČ Klánovice"]
[2041,"X+17",47,{"$f":"'Min X+17'!K53","v":258.25030783131018},{"$f":"'X+17'!K53","v":340.82159987119587},{"$f":"'Max X+17'!K53","v":423.48638981946829},"MČ Klánovice"]
[2041,"X+17",48,{"$f":"'Min X+17'!K54","v":253.80964570096796},{"$f":"'X+17'!K54","v":331.45402084373961},{"$f":"'Max X+17'!K54","v":409.19612201788834},"MČ Klánovice"]
[2041,"X+17",49,{"$f":"'Min X+17'!K55","v":297.13554887187672},{"$f":"'X+17'!K55","v":370.99932431317615},{"$f":"'Max X+17'!K55","v":444.96579821244615},"MČ Klánovice"]
[2041,"X+17",50,{"$f":"'Min X+17'!K56","v":243.80382383190562},{"$f":"'X+17'!K56","v":312.31553313510523},{"$f":"'Max X+17'!K56","v":380.9332876644014},"MČ Klánovice"]
[2041,"X+17",51,{"$f":"'Min X+17'!K57","v":250.87434919118289},{"$f":"'X+17'!K57","v":314.57407341168027},{"$f":"'Max X+17'!K57","v":378.38437659074214},"MČ Klánovice"]
[2041,"X+17",52,{"$f":"'Min X+17'!K58","v":283.64552467296562},{"$f":"'X+17'!K58","v":342.97458694733513},{"$f":"'Max X+17'!K58","v":402.41888473475581},"MČ Klánovice"]
[2041,"X+17",53,{"$f":"'Min X+17'!K59","v":299.62653531747151},{"$f":"'X+17'!K59","v":354.57933812032741},{"$f":"'Max X+17'!K59","v":409.65157012788518},"MČ Klánovice"]
[2041,"X+17",54,{"$f":"'Min X+17'!K60","v":328.93409004963587},{"$f":"'X+17'!K60","v":379.75270966071275},{"$f":"'Max X+17'!K60","v":430.69299727633597},"MČ Klánovice"]
[2041,"X+17",55,{"$f":"'Min X+17'!K61","v":326.36362106864942},{"$f":"'X+17'!K61","v":373.87666615820285},{"$f":"'Max X+17'!K61","v":421.51582422369808},"MČ Klánovice"]
[2041,"X+17",56,{"$f":"'Min X+17'!K62","v":364.06171672997147},{"$f":"'X+17'!K62","v":407.98361457384078},{"$f":"'Max X+17'!K62","v":452.03476900287535},"MČ Klánovice"]
[2041,"X+17",57,{"$f":"'Min X+17'!K63","v":394.39760278437092},{"$f":"'X+17'!K63","v":436.59319662115888},{"$f":"'Max X+17'!K63","v":478.92676882028468},"MČ Klánovice"]
[2041,"X+17",58,{"$f":"'Min X+17'!K64","v":345.58478400447029},{"$f":"'X+17'!K64","v":384.9979208241914},{"$f":"'Max X+17'!K64","v":424.55456549590099},"MČ Klánovice"]
[2041,"X+17",59,{"$f":"'Min X+17'!K65","v":406.67789596813333},{"$f":"'X+17'!K65","v":442.8318183713219},{"$f":"'Max X+17'!K65","v":479.13057733916241},"MČ Klánovice"]
[2041,"X+17",60,{"$f":"'Min X+17'!K66","v":429.23761929401621},{"$f":"'X+17'!K66","v":463.14614713779628},{"$f":"'Max X+17'!K66","v":497.20654048271842},"MČ Klánovice"]
[2041,"X+17",61,{"$f":"'Min X+17'!K67","v":426.64137223318835},{"$f":"'X+17'!K67","v":457.8416427268869},{"$f":"'Max X+17'!K67","v":489.19554029322103},"MČ Klánovice"]
[2041,"X+17",62,{"$f":"'Min X+17'!K68","v":482.15996701744837},{"$f":"'X+17'!K68","v":510.92609108310648},{"$f":"'Max X+17'!K68","v":539.84815654955173},"MČ Klánovice"]
[2041,"X+17",63,{"$f":"'Min X+17'!K69","v":477.56896376769697},{"$f":"'X+17'!K69","v":503.87977239253985},{"$f":"'Max X+17'!K69","v":530.34674545451082},"MČ Klánovice"]
[2041,"X+17",64,{"$f":"'Min X+17'!K70","v":473.69198797694617},{"$f":"'X+17'!K70","v":497.38391254128578},{"$f":"'Max X+17'!K70","v":521.23545083175247},"MČ Klánovice"]
[2041,"X+17",65,{"$f":"'Min X+17'!K71","v":460.4808947566537},{"$f":"'X+17'!K71","v":482.2959230531103},{"$f":"'Max X+17'!K71","v":504.27726167247147},"MČ Klánovice"]
[2041,"X+17",66,{"$f":"'Min X+17'!K72","v":465.29207312482322},{"$f":"'X+17'!K72","v":486.49526302476147},{"$f":"'Max X+17'!K72","v":507.87320632838907},"MČ Klánovice"]
[2041,"X+17",67,{"$f":"'Min X+17'!K73","v":374.44222998032683},{"$f":"'X+17'!K73","v":393.66636980947339},{"$f":"'Max X+17'!K73","v":413.06185230855624},"MČ Klánovice"]
[2041,"X+17",68,{"$f":"'Min X+17'!K74","v":360.70639212117919},{"$f":"'X+17'!K74","v":379.00220821026664},{"$f":"'Max X+17'!K74","v":397.47847107139},"MČ Klánovice"]
[2041,"X+17",69,{"$f":"'Min X+17'!K75","v":297.7486969200724},{"$f":"'X+17'!K75","v":315.05104161617044},{"$f":"'Max X+17'!K75","v":332.54515952655368},"MČ Klánovice"]
[2041,"X+17",70,{"$f":"'Min X+17'!K76","v":309.15168870977573},{"$f":"'X+17'!K76","v":325.89948539180455},{"$f":"'Max X+17'!K76","v":342.85206438290771},"MČ Klánovice"]
[2041,"X+17",71,{"$f":"'Min X+17'!K77","v":261.81778380001549},{"$f":"'X+17'!K77","v":277.82782410891059},{"$f":"'Max X+17'!K77","v":294.05332618274514},"MČ Klánovice"]
[2041,"X+17",72,{"$f":"'Min X+17'!K78","v":244.84475915381671},{"$f":"'X+17'!K78","v":259.80486369434266},{"$f":"'Max X+17'!K78","v":274.98334694966076},"MČ Klánovice"]
[2041,"X+17",73,{"$f":"'Min X+17'!K79","v":220.45295770188486},{"$f":"'X+17'!K79","v":234.48400837199603},{"$f":"'Max X+17'!K79","v":248.73562592849987},"MČ Klánovice"]
[2041,"X+17",74,{"$f":"'Min X+17'!K80","v":200.36996954758331},{"$f":"'X+17'!K80","v":213.59769804938884},{"$f":"'Max X+17'!K80","v":227.05238864885143},"MČ Klánovice"]
[2041,"X+17",75,{"$f":"'Min X+17'!K81","v":204.88653257823148},{"$f":"'X+17'!K81","v":217.90874346599338},{"$f":"'Max X+17'!K81","v":231.16795754491386},"MČ Klánovice"]
[2041,"X+17",76,{"$f":"'Min X+17'!K82","v":189.10434741675849},{"$f":"'X+17'!K82","v":201.59001911343461},{"$f":"'Max X+17'!K82","v":214.32326424242751},"MČ Klánovice"]
[2041,"X+17",77,{"$f":"'Min X+17'!K83","v":165.19308944427345},{"$f":"'X+17'!K83","v":177.06031503170112},{"$f":"'Max X+17'!K83","v":189.18458274638135},"MČ Klánovice"]
[2041,"X+17",78,{"$f":"'Min X+17'!K84","v":140.93444065925129},{"$f":"'X+17'!K84","v":151.79901583665114},{"$f":"'Max X+17'!K84","v":162.93116401025651},"MČ Klánovice"]
[2041,"X+17",79,{"$f":"'Min X+17'!K85","v":124.64776399245582},{"$f":"'X+17'!K85","v":135.05283608413652},{"$f":"'Max X+17'!K85","v":145.72982343261421},"MČ Klánovice"]
[2041,"X+17",80,{"$f":"'Min X+17'!K86","v":138.95350869056608},{"$f":"'X+17'!K86","v":149.01279275216501},{"$f":"'Max X+17'!K86","v":159.36843147584693},"MČ Klánovice"]
[2041,"X+17",81,{"$f":"'Min X+17'!K87","v":120.99590268226542},{"$f":"'X+17'!K87","v":130.14561322063577},{"$f":"'Max X+17'!K87","v":139.6056934411196},"MČ Klánovice"]
[2041,"X+17",82,{"$f":"'Min X+17'!K88","v":120.89787089980148},{"$f":"'X+17'!K88","v":129.94436495074262},{"$f":"'Max X+17'!K88","v":139.34376277978339},"MČ Klánovice"]
[2041,"X+17",83,{"$f":"'Min X+17'!K89","v":114.87781363225515},{"$f":"'X+17'!K89","v":123.8392177551618},{"$f":"'Max X+17'!K89","v":133.19095012443216},"MČ Klánovice"]
[2041,"X+17",84,{"$f":"'Min X+17'!K90","v":110.4977298387256},{"$f":"'X+17'!K90","v":118.90548806029011},{"$f":"'Max X+17'!K90","v":127.71899730596701},"MČ Klánovice"]
[2041,"X+17",85,{"$f":"'Min X+17'!K91","v":99.650115601856413},{"$f":"'X+17'!K91","v":107.38838859117982},{"$f":"'Max X+17'!K91","v":115.5434346872226},"MČ Klánovice"]
[2041,"X+17",86,{"$f":"'Min X+17'!K92","v":90.665639272767152},{"$f":"'X+17'!K92","v":97.971912597913558},{"$f":"'Max X+17'!K92","v":105.71889346075218},"MČ Klánovice"]
[2041,"X+17",87,{"$f":"'Min X+17'!K93","v":72.632794517137384},{"$f":"'X+17'!K93","v":79.005925821319011},{"$f":"'Max X+17'!K93","v":85.813824880494963},"MČ Klánovice"]
[2041,"X+17",88,{"$f":"'Min X+17'!K94","v":70.287473683395234},{"$f":"'X+17'!K94","v":76.501709636269226},{"$f":"'Max X+17'!K94","v":83.176356507673873},"MČ Klánovice"]
[2041,"X+17",89,{"$f":"'Min X+17'!K95","v":55.320202608651265},{"$f":"'X+17'!K95","v":60.661437119766205},{"$f":"'Max X+17'!K95","v":66.446235234466499},"MČ Klánovice"]
[2041,"X+17",90,{"$f":"'Min X+17'!K96","v":42.365874741459876},{"$f":"'X+17'!K96","v":46.862351032944211},{"$f":"'Max X+17'!K96","v":51.777719058708541},"MČ Klánovice"]
[2041,"X+17",91,{"$f":"'Min X+17'!K97","v":34.407309626305711},{"$f":"'X+17'!K97","v":38.331763739015237},{"$f":"'Max X+17'!K97","v":42.658147379011325},"MČ Klánovice"]
[2041,"X+17",92,{"$f":"'Min X+17'!K98","v":28.960465861655404},{"$f":"'X+17'!K98","v":32.495230062139655},{"$f":"'Max X+17'!K98","v":36.424794079683785},"MČ Klánovice"]
[2041,"X+17",93,{"$f":"'Min X+17'!K99","v":18.8286137100689},{"$f":"'X+17'!K99","v":21.398761970699361},{"$f":"'Max X+17'!K99","v":24.291034484578852},"MČ Klánovice"]
[2041,"X+17",94,{"$f":"'Min X+17'!K100","v":15.075120073529641},{"$f":"'X+17'!K100","v":17.322650447149048},{"$f":"'Max X+17'!K100","v":19.879578981191216},"MČ Klánovice"]
[2041,"X+17",95,{"$f":"'Min X+17'!K101","v":10.677724266520656},{"$f":"'X+17'!K101","v":12.453322139685872},{"$f":"'Max X+17'!K101","v":14.501525255094847},"MČ Klánovice"]
[2041,"X+17",96,{"$f":"'Min X+17'!K102","v":6.4620576845172106},{"$f":"'X+17'!K102","v":7.6731730477827531},{"$f":"'Max X+17'!K102","v":9.0935636731564529},"MČ Klánovice"]
[2041,"X+17",97,{"$f":"'Min X+17'!K103","v":3.9340196590346728},{"$f":"'X+17'!K103","v":4.7554925062598095},{"$f":"'Max X+17'!K103","v":5.734422922364633},"MČ Klánovice"]
[2041,"X+17",98,{"$f":"'Min X+17'!K104","v":2.2313847676007441},{"$f":"'X+17'!K104","v":2.7627135659222564},{"$f":"'Max X+17'!K104","v":3.4098115960420086},"MČ Klánovice"]
[2041,"X+17",99,{"$f":"'Min X+17'!K105","v":1.1500128179239657},{"$f":"'X+17'!K105","v":1.4634005229483569},{"$f":"'Max X+17'!K105","v":1.8547190327798777},"MČ Klánovice"]
[2041,"X+17",100,{"$f":"'Min X+17'!K106","v":0},{"$f":"'X+17'!K106","v":0},{"$f":"'Max X+17'!K106","v":7.2767384179085182E-2},"MČ Klánovice"]
[2042,"X+18",0,{"$f":"'Min X+18'!K6","v":258.91278992583432},{"$f":"'X+18'!K6","v":326.06959026872596},{"$f":"'Max X+18'!K6","v":398.08922469293464},"MČ Klánovice"]
[2042,"X+18",1,{"$f":"'Min X+18'!K7","v":252.17939358783391},{"$f":"'X+18'!K7","v":321.30135226699548},{"$f":"'Max X+18'!K7","v":395.11305920619168},"MČ Klánovice"]
[2042,"X+18",2,{"$f":"'Min X+18'!K8","v":243.7493472201308},{"$f":"'X+18'!K8","v":315.7282883304307},{"$f":"'Max X+18'!K8","v":392.21619856361116},"MČ Klánovice"]
[2042,"X+18",3,{"$f":"'Min X+18'!K9","v":236.00201523110525},{"$f":"'X+18'!K9","v":309.54892797549292},{"$f":"'Max X+18'!K9","v":387.41258361040974},"MČ Klánovice"]
[2042,"X+18",4,{"$f":"'Min X+18'!K10","v":227.79061846877605},{"$f":"'X+18'!K10","v":302.75429297102181},{"$f":"'Max X+18'!K10","v":381.82960110975876},"MČ Klánovice"]
[2042,"X+18",5,{"$f":"'Min X+18'!K11","v":217.39765280058703},{"$f":"'X+18'!K11","v":294.0863087933559},{"$f":"'Max X+18'!K11","v":374.66572505153272},"MČ Klánovice"]
[2042,"X+18",6,{"$f":"'Min X+18'!K12","v":207.59739408458825},{"$f":"'X+18'!K12","v":283.04258236524697},{"$f":"'Max X+18'!K12","v":362.14186454401272},"MČ Klánovice"]
[2042,"X+18",7,{"$f":"'Min X+18'!K13","v":202.69971304389276},{"$f":"'X+18'!K13","v":276.83666803700504},{"$f":"'Max X+18'!K13","v":354.37454891229385},"MČ Klánovice"]
[2042,"X+18",8,{"$f":"'Min X+18'!K14","v":195.97871369672885},{"$f":"'X+18'!K14","v":268.44355038335306},{"$f":"'Max X+18'!K14","v":344.03990822803627},"MČ Klánovice"]
[2042,"X+18",9,{"$f":"'Min X+18'!K15","v":186.7356585116998},{"$f":"'X+18'!K15","v":257.27986490810849},{"$f":"'Max X+18'!K15","v":330.66939802320576},"MČ Klánovice"]
[2042,"X+18",10,{"$f":"'Min X+18'!K16","v":182.97905824496254},{"$f":"'X+18'!K16","v":251.77673241879188},{"$f":"'Max X+18'!K16","v":323.11687535579847},"MČ Klánovice"]
[2042,"X+18",11,{"$f":"'Min X+18'!K17","v":181.13618830274936},{"$f":"'X+18'!K17","v":248.3798033278473},{"$f":"'Max X+18'!K17","v":317.84596184964965},"MČ Klánovice"]
[2042,"X+18",12,{"$f":"'Min X+18'!K18","v":179.20778524290452},{"$f":"'X+18'!K18","v":244.88680867457657},{"$f":"'Max X+18'!K18","v":312.45214085556256},"MČ Klánovice"]
[2042,"X+18",13,{"$f":"'Min X+18'!K19","v":171.85084810339811},{"$f":"'X+18'!K19","v":235.10071328282504},{"$f":"'Max X+18'!K19","v":299.88498837603532},"MČ Klánovice"]
[2042,"X+18",14,{"$f":"'Min X+18'!K20","v":173.90943969303714},{"$f":"'X+18'!K20","v":234.66286717930382},{"$f":"'Max X+18'!K20","v":296.58477836221493},"MČ Klánovice"]
[2042,"X+18",15,{"$f":"'Min X+18'!K21","v":180.1521604066279},{"$f":"'X+18'!K21","v":238.19028371974861},{"$f":"'Max X+18'!K21","v":297.01883879380239},"MČ Klánovice"]
[2042,"X+18",16,{"$f":"'Min X+18'!K22","v":179.14915298330567},{"$f":"'X+18'!K22","v":235.93302602767784},{"$f":"'Max X+18'!K22","v":293.11904338620462},"MČ Klánovice"]
[2042,"X+18",17,{"$f":"'Min X+18'!K23","v":179.1362287543769},{"$f":"'X+18'!K23","v":235.01865623423228},{"$f":"'Max X+18'!K23","v":290.48674866248405},"MČ Klánovice"]
[2042,"X+18",18,{"$f":"'Min X+18'!K24","v":199.337992066802},{"$f":"'X+18'!K24","v":248.31208433718132},{"$f":"'Max X+18'!K24","v":297.29191617046735},"MČ Klánovice"]
[2042,"X+18",19,{"$f":"'Min X+18'!K25","v":254.93908230018431},{"$f":"'X+18'!K25","v":302.40443691543487},{"$f":"'Max X+18'!K25","v":349.87592268833237},"MČ Klánovice"]
[2042,"X+18",20,{"$f":"'Min X+18'!K26","v":224.65058372778293},{"$f":"'X+18'!K26","v":271.40788014762597},{"$f":"'Max X+18'!K26","v":318.17205735486368},"MČ Klánovice"]
[2042,"X+18",21,{"$f":"'Min X+18'!K27","v":273.33485882042271},{"$f":"'X+18'!K27","v":318.19848055768563},{"$f":"'Max X+18'!K27","v":363.06937659522293},"MČ Klánovice"]
[2042,"X+18",22,{"$f":"'Min X+18'!K28","v":276.1376021866584},{"$f":"'X+18'!K28","v":321.10053892927016},{"$f":"'Max X+18'!K28","v":366.07128006291725},"MČ Klánovice"]
[2042,"X+18",23,{"$f":"'Min X+18'!K29","v":323.61053663328835},{"$f":"'X+18'!K29","v":368.87989559220864},{"$f":"'Max X+18'!K29","v":414.15749653351929},"MČ Klánovice"]
[2042,"X+18",24,{"$f":"'Min X+18'!K30","v":304.46410019177182},{"$f":"'X+18'!K30","v":349.8335260054638},{"$f":"'Max X+18'!K30","v":395.21140720994413},"MČ Klánovice"]
[2042,"X+18",25,{"$f":"'Min X+18'!K31","v":371.9405082453892},{"$f":"'X+18'!K31","v":420.51534804151976},{"$f":"'Max X+18'!K31","v":469.09964060173314},"MČ Klánovice"]
[2042,"X+18",26,{"$f":"'Min X+18'!K32","v":322.70071287078088},{"$f":"'X+18'!K32","v":374.56130362554131},{"$f":"'Max X+18'!K32","v":426.43248278346726},"MČ Klánovice"]
[2042,"X+18",27,{"$f":"'Min X+18'!K33","v":347.27482611280107},{"$f":"'X+18'!K33","v":403.33282853135404},{"$f":"'Max X+18'!K33","v":459.40275081243482},"MČ Klánovice"]
[2042,"X+18",28,{"$f":"'Min X+18'!K34","v":393.84196693183389},{"$f":"'X+18'!K34","v":454.00044672900515},{"$f":"'Max X+18'!K34","v":514.17238023049936},"MČ Klánovice"]
[2042,"X+18",29,{"$f":"'Min X+18'!K35","v":407.03734451269293},{"$f":"'X+18'!K35","v":472.78927474177215},{"$f":"'Max X+18'!K35","v":538.55628426714611},"MČ Klánovice"]
[2042,"X+18",30,{"$f":"'Min X+18'!K36","v":422.95994752622505},{"$f":"'X+18'!K36","v":493.60242345601773},{"$f":"'Max X+18'!K36","v":564.26176490637545},"MČ Klánovice"]
[2042,"X+18",31,{"$f":"'Min X+18'!K37","v":420.5318462975394},{"$f":"'X+18'!K37","v":495.36448216875499},{"$f":"'Max X+18'!K37","v":570.21604919822198},"MČ Klánovice"]
[2042,"X+18",32,{"$f":"'Min X+18'!K38","v":418.81130303789894},{"$f":"'X+18'!K38","v":499.2210030448897},{"$f":"'Max X+18'!K38","v":579.65249485639958},"MČ Klánovice"]
[2042,"X+18",33,{"$f":"'Min X+18'!K39","v":400.89616502555941},{"$f":"'X+18'!K39","v":486.07671560947432},{"$f":"'Max X+18'!K39","v":571.28251185801673},"MČ Klánovice"]
[2042,"X+18",34,{"$f":"'Min X+18'!K40","v":354.35547520586118},{"$f":"'X+18'!K40","v":444.18796190638272},{"$f":"'Max X+18'!K40","v":534.04973013751885},"MČ Klánovice"]
[2042,"X+18",35,{"$f":"'Min X+18'!K41","v":319.42658121703334},{"$f":"'X+18'!K41","v":412.31334788497406},{"$f":"'Max X+18'!K41","v":505.23314087854033},"MČ Klánovice"]
[2042,"X+18",36,{"$f":"'Min X+18'!K42","v":351.63625095521229},{"$f":"'X+18'!K42","v":447.80592481400538},{"$f":"'Max X+18'!K42","v":544.01265504545415},"MČ Klánovice"]
[2042,"X+18",37,{"$f":"'Min X+18'!K43","v":327.30312538780498},{"$f":"'X+18'!K43","v":424.83132732961315},{"$f":"'Max X+18'!K43","v":522.4004001054733},"MČ Klánovice"]
[2042,"X+18",38,{"$f":"'Min X+18'!K44","v":278.02893675094265},{"$f":"'X+18'!K44","v":377.00314013615423},{"$f":"'Max X+18'!K44","v":476.02252085955854},"MČ Klánovice"]
[2042,"X+18",39,{"$f":"'Min X+18'!K45","v":279.06532421562883},{"$f":"'X+18'!K45","v":377.89012633302013},{"$f":"'Max X+18'!K45","v":476.76532426051449},"MČ Klánovice"]
[2042,"X+18",40,{"$f":"'Min X+18'!K46","v":299.00569941712024},{"$f":"'X+18'!K46","v":398.48700970279242},{"$f":"'Max X+18'!K46","v":498.02474500404389},"MČ Klánovice"]
[2042,"X+18",41,{"$f":"'Min X+18'!K47","v":270.69880938182166},{"$f":"'X+18'!K47","v":370.70728355836832},{"$f":"'Max X+18'!K47","v":470.77803404335936},"MČ Klánovice"]
[2042,"X+18",42,{"$f":"'Min X+18'!K48","v":217.92840403236423},{"$f":"'X+18'!K48","v":316.95775995905348},{"$f":"'Max X+18'!K48","v":416.05569094917428},"MČ Klánovice"]
[2042,"X+18",43,{"$f":"'Min X+18'!K49","v":247.9462089299721},{"$f":"'X+18'!K49","v":346.33436781122947},{"$f":"'Max X+18'!K49","v":444.79793909866891},"MČ Klánovice"]
[2042,"X+18",44,{"$f":"'Min X+18'!K50","v":215.31894012979484},{"$f":"'X+18'!K50","v":312.52007772640758},{"$f":"'Max X+18'!K50","v":409.80396388684034},"MČ Klánovice"]
[2042,"X+18",45,{"$f":"'Min X+18'!K51","v":218.42075358763213},{"$f":"'X+18'!K51","v":314.15799533840004},{"$f":"'Max X+18'!K51","v":409.98571473635496},"MČ Klánovice"]
[2042,"X+18",46,{"$f":"'Min X+18'!K52","v":217.90580649985816},{"$f":"'X+18'!K52","v":310.78378464952863},{"$f":"'Max X+18'!K52","v":403.75957577808265},"MČ Klánovice"]
[2042,"X+18",47,{"$f":"'Min X+18'!K53","v":258.88934641789251},{"$f":"'X+18'!K53","v":348.54586867815908},{"$f":"'Max X+18'!K53","v":438.30803332299672},"MČ Klánovice"]
[2042,"X+18",48,{"$f":"'Min X+18'!K54","v":256.79120975879681},{"$f":"'X+18'!K54","v":341.12094422173448},{"$f":"'Max X+18'!K54","v":425.56079936465039},"MČ Klánovice"]
[2042,"X+18",49,{"$f":"'Min X+18'!K55","v":250.80986065377425},{"$f":"'X+18'!K55","v":330.7082989854278},{"$f":"'Max X+18'!K55","v":410.72168754898911},"MČ Klánovice"]
[2042,"X+18",50,{"$f":"'Min X+18'!K56","v":291.85806915254528},{"$f":"'X+18'!K56","v":367.07423887705272},{"$f":"'Max X+18'!K56","v":442.41130588215799},"MČ Klánovice"]
[2042,"X+18",51,{"$f":"'Min X+18'!K57","v":241.87538264622412},{"$f":"'X+18'!K57","v":311.43080596942139},{"$f":"'Max X+18'!K57","v":381.11106677402972},"MČ Klánovice"]
[2042,"X+18",52,{"$f":"'Min X+18'!K58","v":247.74787573151849},{"$f":"'X+18'!K58","v":312.58872262894886},{"$f":"'Max X+18'!K58","v":377.55961454174366},"MČ Klánovice"]
[2042,"X+18",53,{"$f":"'Min X+18'!K59","v":281.41241296450755},{"$f":"'X+18'!K59","v":341.78449088807128},{"$f":"'Max X+18'!K59","v":402.29200432641142},"MČ Klánovice"]
[2042,"X+18",54,{"$f":"'Min X+18'!K60","v":299.71007127965862},{"$f":"'X+18'!K60","v":356.2081782742863},{"$f":"'Max X+18'!K60","v":412.84649169219637},"MČ Klánovice"]
[2042,"X+18",55,{"$f":"'Min X+18'!K61","v":329.87700136492811},{"$f":"'X+18'!K61","v":382.14643385450154},{"$f":"'Max X+18'!K61","v":434.55884077728797},"MČ Klánovice"]
[2042,"X+18",56,{"$f":"'Min X+18'!K62","v":326.49333848173865},{"$f":"'X+18'!K62","v":375.15419018404998},{"$f":"'Max X+18'!K62","v":423.96321572941474},"MČ Klánovice"]
[2042,"X+18",57,{"$f":"'Min X+18'!K63","v":361.80465613930824},{"$f":"'X+18'!K63","v":406.88651625615773},{"$f":"'Max X+18'!K63","v":452.1202290518417},"MČ Klánovice"]
[2042,"X+18",58,{"$f":"'Min X+18'!K64","v":389.00207583444092},{"$f":"'X+18'!K64","v":432.06316014343025},{"$f":"'Max X+18'!K64","v":475.28621947287951},"MČ Klánovice"]
[2042,"X+18",59,{"$f":"'Min X+18'!K65","v":344.27046057816437},{"$f":"'X+18'!K65","v":384.53544635518847},{"$f":"'Max X+18'!K65","v":424.9687762455585},"MČ Klánovice"]
[2042,"X+18",60,{"$f":"'Min X+18'!K66","v":402.8617537203483},{"$f":"'X+18'!K66","v":439.69426532612891},{"$f":"'Max X+18'!K66","v":476.69698629413392},"MČ Klánovice"]
[2042,"X+18",61,{"$f":"'Min X+18'!K67","v":426.59384462483592},{"$f":"'X+18'!K67","v":461.39695773430628},{"$f":"'Max X+18'!K67","v":496.37849584278365},"MČ Klánovice"]
[2042,"X+18",62,{"$f":"'Min X+18'!K68","v":421.87913736479038},{"$f":"'X+18'!K68","v":453.78086147371954},{"$f":"'Max X+18'!K68","v":485.86342178024609},"MČ Klánovice"]
[2042,"X+18",63,{"$f":"'Min X+18'!K69","v":476.36080209227993},{"$f":"'X+18'!K69","v":505.86917555824778},{"$f":"'Max X+18'!K69","v":535.56135390039947},"MČ Klánovice"]
[2042,"X+18",64,{"$f":"'Min X+18'!K70","v":471.93357305739903},{"$f":"'X+18'!K70","v":498.21250473164855},{"$f":"'Max X+18'!K70","v":524.67571258675093},"MČ Klánovice"]
[2042,"X+18",65,{"$f":"'Min X+18'!K71","v":465.32536892616145},{"$f":"'X+18'!K71","v":489.21099487037537},{"$f":"'Max X+18'!K71","v":513.28406532087331},"MČ Klánovice"]
[2042,"X+18",66,{"$f":"'Min X+18'!K72","v":454.89839753927566},{"$f":"'X+18'!K72","v":477.71887253712697},{"$f":"'Max X+18'!K72","v":500.73395676517595},"MČ Klánovice"]
[2042,"X+18",67,{"$f":"'Min X+18'!K73","v":458.08516792555798},{"$f":"'X+18'!K73","v":480.01341956061304},{"$f":"'Max X+18'!K73","v":502.1467586734525},"MČ Klánovice"]
[2042,"X+18",68,{"$f":"'Min X+18'!K74","v":366.2926308893002},{"$f":"'X+18'!K74","v":386.00292346554522},{"$f":"'Max X+18'!K74","v":405.91448654951233},"MČ Klánovice"]
[2042,"X+18",69,{"$f":"'Min X+18'!K75","v":352.21418387047675},{"$f":"'X+18'!K75","v":370.99673608732587},{"$f":"'Max X+18'!K75","v":389.9907458424583},"MČ Klánovice"]
[2042,"X+18",70,{"$f":"'Min X+18'!K76","v":289.79161258805721},{"$f":"'X+18'!K76","v":307.53911870785868},{"$f":"'Max X+18'!K76","v":325.51039168647821},"MČ Klánovice"]
[2042,"X+18",71,{"$f":"'Min X+18'!K77","v":302.12920302932969},{"$f":"'X+18'!K77","v":319.53820973841715},{"$f":"'Max X+18'!K77","v":337.18575913561665},"MČ Klánovice"]
[2042,"X+18",72,{"$f":"'Min X+18'!K78","v":253.35468779950685},{"$f":"'X+18'!K78","v":269.78553013201667},{"$f":"'Max X+18'!K78","v":286.46710931455243},"MČ Klánovice"]
[2042,"X+18",73,{"$f":"'Min X+18'!K79","v":234.97810124381112},{"$f":"'X+18'!K79","v":250.46017448943383},{"$f":"'Max X+18'!K79","v":266.19656398032549},"MČ Klánovice"]
[2042,"X+18",74,{"$f":"'Min X+18'!K80","v":211.66782110610788},{"$f":"'X+18'!K80","v":226.10552505499584},{"$f":"'Max X+18'!K80","v":240.80063669934304},"MČ Klánovice"]
[2042,"X+18",75,{"$f":"'Min X+18'!K81","v":193.37575369447526},{"$f":"'X+18'!K81","v":207.19322693906224},{"$f":"'Max X+18'!K81","v":221.27530003247597},"MČ Klánovice"]
[2042,"X+18",76,{"$f":"'Min X+18'!K82","v":195.09053633506716},{"$f":"'X+18'!K82","v":208.51001510190662},{"$f":"'Max X+18'!K82","v":222.20696811942355},"MČ Klánovice"]
[2042,"X+18",77,{"$f":"'Min X+18'!K83","v":179.2450002521249},{"$f":"'X+18'!K83","v":192.10314830867756},{"$f":"'Max X+18'!K83","v":205.25076883873311},"MČ Klánovice"]
[2042,"X+18",78,{"$f":"'Min X+18'!K84","v":155.93132306500064},{"$f":"'X+18'!K84","v":167.73278706122306},{"$f":"'Max X+18'!K84","v":179.8345238504661},"MČ Klánovice"]
[2042,"X+18",79,{"$f":"'Min X+18'!K85","v":137.52773414175272},{"$f":"'X+18'!K85","v":148.8967749064476},{"$f":"'Max X+18'!K85","v":160.57561554196974},"MČ Klánovice"]
[2042,"X+18",80,{"$f":"'Min X+18'!K86","v":116.97227784754307},{"$f":"'X+18'!K86","v":127.14104512181825},{"$f":"'Max X+18'!K86","v":137.62609392025462},"MČ Klánovice"]
[2042,"X+18",81,{"$f":"'Min X+18'!K87","v":129.66673324241924},{"$f":"'X+18'!K87","v":139.52068633158132},{"$f":"'Max X+18'!K87","v":149.71667189427461},"MČ Klánovice"]
[2042,"X+18",82,{"$f":"'Min X+18'!K88","v":111.78386361593223},{"$f":"'X+18'!K88","v":120.70620007648395},{"$f":"'Max X+18'!K88","v":129.98306388447637},"MČ Klánovice"]
[2042,"X+18",83,{"$f":"'Min X+18'!K89","v":112.5590891314048},{"$f":"'X+18'!K89","v":121.55422284087682},{"$f":"'Max X+18'!K89","v":130.94732937675116},"MČ Klánovice"]
[2042,"X+18",84,{"$f":"'Min X+18'!K90","v":104.00601804566907},{"$f":"'X+18'!K90","v":112.66835519096813},{"$f":"'Max X+18'!K90","v":121.76773635563097},"MČ Klánovice"]
[2042,"X+18",85,{"$f":"'Min X+18'!K91","v":98.757050102166573},{"$f":"'X+18'!K91","v":106.86326842060097},{"$f":"'Max X+18'!K91","v":115.42068597293311},"MČ Klánovice"]
[2042,"X+18",86,{"$f":"'Min X+18'!K92","v":87.858345843713892},{"$f":"'X+18'!K92","v":95.273686012347312},{"$f":"'Max X+18'!K92","v":103.14780543380215},"MČ Klánovice"]
[2042,"X+18",87,{"$f":"'Min X+18'!K93","v":78.656563933004975},{"$f":"'X+18'!K93","v":85.600443170557725},{"$f":"'Max X+18'!K93","v":93.023712021364361},"MČ Klánovice"]
[2042,"X+18",88,{"$f":"'Min X+18'!K94","v":61.886836584114853},{"$f":"'X+18'!K94","v":67.86307786056048},{"$f":"'Max X+18'!K94","v":74.304945192709454},"MČ Klánovice"]
[2042,"X+18",89,{"$f":"'Min X+18'!K95","v":58.844474026096151},{"$f":"'X+18'!K95","v":64.626183955413268},{"$f":"'Max X+18'!K95","v":70.896029752287973},"MČ Klánovice"]
[2042,"X+18",90,{"$f":"'Min X+18'!K96","v":45.252020654911064},{"$f":"'X+18'!K96","v":50.13640430013978},{"$f":"'Max X+18'!K96","v":55.483073952319927},"MČ Klánovice"]
[2042,"X+18",91,{"$f":"'Min X+18'!K97","v":33.820392908059354},{"$f":"'X+18'!K97","v":37.851923244475181},{"$f":"'Max X+18'!K97","v":42.311493634792726},"MČ Klánovice"]
[2042,"X+18",92,{"$f":"'Min X+18'!K98","v":26.766726496720235},{"$f":"'X+18'!K98","v":30.218313892730549},{"$f":"'Max X+18'!K98","v":34.073336110747917},"MČ Klánovice"]
[2042,"X+18",93,{"$f":"'Min X+18'!K99","v":21.925104241231303},{"$f":"'X+18'!K99","v":24.97117833680668},{"$f":"'Max X+18'!K99","v":28.406327367004966},"MČ Klánovice"]
[2042,"X+18",94,{"$f":"'Min X+18'!K100","v":13.806730191314227},{"$f":"'X+18'!K100","v":15.959536300753381},{"$f":"'Max X+18'!K100","v":18.421478737141836},"MČ Klánovice"]
[2042,"X+18",95,{"$f":"'Min X+18'!K101","v":10.698772143570659},{"$f":"'X+18'!K101","v":12.530569827229932},{"$f":"'Max X+18'!K101","v":14.652168040373285},"MČ Klánovice"]
[2042,"X+18",96,{"$f":"'Min X+18'!K102","v":7.3117291757399165},{"$f":"'X+18'!K102","v":8.71278498310296},{"$f":"'Max X+18'!K102","v":10.361648243111146},"MČ Klánovice"]
[2042,"X+18",97,{"$f":"'Min X+18'!K103","v":4.2665946258900096},{"$f":"'X+18'!K103","v":5.1895122573948083},{"$f":"'Max X+18'!K103","v":6.2963522906947489},"MČ Klánovice"]
[2042,"X+18",98,{"$f":"'Min X+18'!K104","v":2.4961669768806152},{"$f":"'X+18'!K104","v":3.0997505764754294},{"$f":"'Max X+18'!K104","v":3.8372012840396978},"MČ Klánovice"]
[2042,"X+18",99,{"$f":"'Min X+18'!K105","v":1.3595573022199239},{"$f":"'X+18'!K105","v":1.7345406745709113},{"$f":"'Max X+18'!K105","v":2.2040895973461376},"MČ Klánovice"]
[2042,"X+18",100,{"$f":"'Min X+18'!K106","v":0},{"$f":"'X+18'!K106","v":0},{"$f":"'Max X+18'!K106","v":9.2735951638993952E-2},"MČ Klánovice"]
[2043,"X+19",0,{"$f":"'Min X+19'!K6","v":260.41395215853447},{"$f":"'X+19'!K6","v":329.32184408522591},{"$f":"'Max X+19'!K6","v":403.26072853210599},"MČ Klánovice"]
[2043,"X+19",1,{"$f":"'Min X+19'!K7","v":255.97321922704873},{"$f":"'X+19'!K7","v":327.02213512190843},{"$f":"'Max X+19'!K7","v":402.93418978117302},"MČ Klánovice"]
[2043,"X+19",2,{"$f":"'Min X+19'!K8","v":248.25832924347088},{"$f":"'X+19'!K8","v":322.27579147701221},{"$f":"'Max X+19'!K8","v":400.98319759579624},"MČ Klánovice"]
[2043,"X+19",3,{"$f":"'Min X+19'!K9","v":241.92750607796688},{"$f":"'X+19'!K9","v":317.70126192690032},{"$f":"'Max X+19'!K9","v":397.9842400679255},"MČ Klánovice"]
[2043,"X+19",4,{"$f":"'Min X+19'!K10","v":234.18687380826981},{"$f":"'X+19'!K10","v":311.52997403944721},{"$f":"'Max X+19'!K10","v":393.1900181568094},"MČ Klánovice"]
[2043,"X+19",5,{"$f":"'Min X+19'!K11","v":224.48002546267767},{"$f":"'X+19'!K11","v":303.74090666282984},{"$f":"'Max X+19'!K11","v":387.11357925496537},"MČ Klánovice"]
[2043,"X+19",6,{"$f":"'Min X+19'!K12","v":214.88814821626903},{"$f":"'X+19'!K12","v":293.07408427911827},{"$f":"'Max X+19'!K12","v":375.15094488658428},"MČ Klánovice"]
[2043,"X+19",7,{"$f":"'Min X+19'!K13","v":209.98766723558612},{"$f":"'X+19'!K13","v":287.02999074624074},{"$f":"'Max X+19'!K13","v":367.72658753293683},"MČ Klánovice"]
[2043,"X+19",8,{"$f":"'Min X+19'!K14","v":203.28895605093879},{"$f":"'X+19'!K14","v":278.82269327178903},{"$f":"'Max X+19'!K14","v":357.75756670817088},"MČ Klánovice"]
[2043,"X+19",9,{"$f":"'Min X+19'!K15","v":193.66671046147945},{"$f":"'X+19'!K15","v":267.42787986245162},{"$f":"'Max X+19'!K15","v":344.32082035866586},"MČ Klánovice"]
[2043,"X+19",10,{"$f":"'Min X+19'!K16","v":189.12251283681806},{"$f":"'X+19'!K16","v":261.26257409584531},{"$f":"'Max X+19'!K16","v":336.24825659615487},"MČ Klánovice"]
[2043,"X+19",11,{"$f":"'Min X+19'!K17","v":186.0644299150361},{"$f":"'X+19'!K17","v":256.75750125595926},{"$f":"'Max X+19'!K17","v":329.99338554023467},"MČ Klánovice"]
[2043,"X+19",12,{"$f":"'Min X+19'!K18","v":183.12005658127353},{"$f":"'X+19'!K18","v":252.35865554565549},{"$f":"'Max X+19'!K18","v":323.82019514344614},"MČ Klánovice"]
[2043,"X+19",13,{"$f":"'Min X+19'!K19","v":173.98978625161641},{"$f":"'X+19'!K19","v":240.86327429359869},{"$f":"'Max X+19'!K19","v":309.62353632490806},"MČ Klánovice"]
[2043,"X+19",14,{"$f":"'Min X+19'!K20","v":174.63115587195222},{"$f":"'X+19'!K20","v":239.07486962262493},{"$f":"'Max X+19'!K20","v":305.05353944923621},"MČ Klánovice"]
[2043,"X+19",15,{"$f":"'Min X+19'!K21","v":178.88589732241479},{"$f":"'X+19'!K21","v":240.63235292702407},{"$f":"'Max X+19'!K21","v":303.54795435124333},"MČ Klánovice"]
[2043,"X+19",16,{"$f":"'Min X+19'!K22","v":176.62288844681152},{"$f":"'X+19'!K22","v":237.15300632614043},{"$f":"'Max X+19'!K22","v":298.47437514008527},"MČ Klánovice"]
[2043,"X+19",17,{"$f":"'Min X+19'!K23","v":174.51291129061116},{"$f":"'X+19'!K23","v":233.88717334749464},{"$f":"'Max X+19'!K23","v":293.664637374797},"MČ Klánovice"]
[2043,"X+19",18,{"$f":"'Min X+19'!K24","v":180.59123535914495},{"$f":"'X+19'!K24","v":239.96196816915943},{"$f":"'Max X+19'!K24","v":298.91984665934581},"MČ Klánovice"]
[2043,"X+19",19,{"$f":"'Min X+19'!K25","v":196.77335208073211},{"$f":"'X+19'!K25","v":249.23580241932285},{"$f":"'Max X+19'!K25","v":301.70546246266218},"MČ Klánovice"]
[2043,"X+19",20,{"$f":"'Min X+19'!K26","v":251.64994135982755},{"$f":"'X+19'!K26","v":302.30340619842912},{"$f":"'Max X+19'!K26","v":352.96461332121902},"MČ Klánovice"]
[2043,"X+19",21,{"$f":"'Min X+19'!K27","v":221.56582265621651},{"$f":"'X+19'!K27","v":271.31032468170088},{"$f":"'Max X+19'!K27","v":321.06338771003925},"MČ Klánovice"]
[2043,"X+19",22,{"$f":"'Min X+19'!K28","v":274.32782357361049},{"$f":"'X+19'!K28","v":323.08031584795049},{"$f":"'Max X+19'!K28","v":371.8417019896815},"MČ Klánovice"]
[2043,"X+19",23,{"$f":"'Min X+19'!K29","v":270.92742537023832},{"$f":"'X+19'!K29","v":319.97938731733188},{"$f":"'Max X+19'!K29","v":369.04077248865764},"MČ Klánovice"]
[2043,"X+19",24,{"$f":"'Min X+19'!K30","v":331.08833102336393},{"$f":"'X+19'!K30","v":380.74701750868405},{"$f":"'Max X+19'!K30","v":430.41559166857058},"MČ Klánovice"]
[2043,"X+19",25,{"$f":"'Min X+19'!K31","v":310.64457812874161},{"$f":"'X+19'!K31","v":360.70298780172567},{"$f":"'Max X+19'!K31","v":410.77152004206397},"MČ Klánovice"]
[2043,"X+19",26,{"$f":"'Min X+19'!K32","v":369.89705043140651},{"$f":"'X+19'!K32","v":423.36079340570853},{"$f":"'Max X+19'!K32","v":476.83577799516149},"MČ Klánovice"]
[2043,"X+19",27,{"$f":"'Min X+19'!K33","v":320.97388161590044},{"$f":"'X+19'!K33","v":378.42101696448913},{"$f":"'Max X+19'!K33","v":435.88068577301829},"MČ Klánovice"]
[2043,"X+19",28,{"$f":"'Min X+19'!K34","v":347.7356635752343},{"$f":"'X+19'!K34","v":409.17859821222419},{"$f":"'Max X+19'!K34","v":470.63561710122735},"MČ Klánovice"]
[2043,"X+19",29,{"$f":"'Min X+19'!K35","v":394.47876213115967},{"$f":"'X+19'!K35","v":461.82063202673953},{"$f":"'Max X+19'!K35","v":529.17838787658729},"MČ Klánovice"]
[2043,"X+19",30,{"$f":"'Min X+19'!K36","v":412.05843421054874},{"$f":"'X+19'!K36","v":484.59047902335823},{"$f":"'Max X+19'!K36","v":557.14043664836151},"MČ Klánovice"]
[2043,"X+19",31,{"$f":"'Min X+19'!K37","v":422.56306501737112},{"$f":"'X+19'!K37","v":499.38219413187562},{"$f":"'Max X+19'!K37","v":576.22145267451492},"MČ Klánovice"]
[2043,"X+19",32,{"$f":"'Min X+19'!K38","v":423.51713920768611},{"$f":"'X+19'!K38","v":505.12288891210375},{"$f":"'Max X+19'!K38","v":586.75127089342334},"MČ Klánovice"]
[2043,"X+19",33,{"$f":"'Min X+19'!K39","v":418.58391426558717},{"$f":"'X+19'!K39","v":504.96189800849572},{"$f":"'Max X+19'!K39","v":591.36591590938178},"MČ Klánovice"]
[2043,"X+19",34,{"$f":"'Min X+19'!K40","v":395.959727530804},{"$f":"'X+19'!K40","v":486.80341364641555},{"$f":"'Max X+19'!K40","v":577.67714293414747},"MČ Klánovice"]
[2043,"X+19",35,{"$f":"'Min X+19'!K41","v":350.53290544144778},{"$f":"'X+19'!K41","v":445.92174014963837},{"$f":"'Max X+19'!K41","v":541.34526318488065},"MČ Klánovice"]
[2043,"X+19",36,{"$f":"'Min X+19'!K42","v":320.31521986552752},{"$f":"'X+19'!K42","v":419.05175972785582},{"$f":"'Max X+19'!K42","v":517.82733306378248},"MČ Klánovice"]
[2043,"X+19",37,{"$f":"'Min X+19'!K43","v":345.47910281594756},{"$f":"'X+19'!K43","v":446.49377081540524},{"$f":"'Max X+19'!K43","v":547.55219381256586},"MČ Klánovice"]
[2043,"X+19",38,{"$f":"'Min X+19'!K44","v":322.04669039878002},{"$f":"'X+19'!K44","v":424.51328233925017},{"$f":"'Max X+19'!K44","v":527.02809574675894},"MČ Klánovice"]
[2043,"X+19",39,{"$f":"'Min X+19'!K45","v":283.68877218288355},{"$f":"'X+19'!K45","v":385.69286638711429},{"$f":"'Max X+19'!K45","v":487.75025469910031},"MČ Klánovice"]
[2043,"X+19",40,{"$f":"'Min X+19'!K46","v":286.10403516430074},{"$f":"'X+19'!K46","v":388.55187108809321},{"$f":"'Max X+19'!K46","v":491.05899751319373},"MČ Klánovice"]
[2043,"X+19",41,{"$f":"'Min X+19'!K47","v":305.19209956364386},{"$f":"'X+19'!K47","v":409.08888917637887},{"$f":"'Max X+19'!K47","v":513.05199211153422},"MČ Klánovice"]
[2043,"X+19",42,{"$f":"'Min X+19'!K48","v":269.19343562885149},{"$f":"'X+19'!K48","v":372.30548853780874},{"$f":"'Max X+19'!K48","v":475.49084399615731},"MČ Klánovice"]
[2043,"X+19",43,{"$f":"'Min X+19'!K49","v":219.84876634471561},{"$f":"'X+19'!K49","v":322.56905429343215},{"$f":"'Max X+19'!K49","v":425.37006960803063},"MČ Klánovice"]
[2043,"X+19",44,{"$f":"'Min X+19'!K50","v":251.98839543202942},{"$f":"'X+19'!K50","v":353.85783193769248},{"$f":"'Max X+19'!K50","v":455.81615090177286},"MČ Klánovice"]
[2043,"X+19",45,{"$f":"'Min X+19'!K51","v":216.47620849943721},{"$f":"'X+19'!K51","v":317.04427986408024},{"$f":"'Max X+19'!K51","v":417.70990843724064},"MČ Klánovice"]
[2043,"X+19",46,{"$f":"'Min X+19'!K52","v":219.23631276342383},{"$f":"'X+19'!K52","v":317.62940163746646},{"$f":"'Max X+19'!K52","v":416.12905688737357},"MČ Klánovice"]
[2043,"X+19",47,{"$f":"'Min X+19'!K53","v":215.2802089469931},{"$f":"'X+19'!K53","v":310.20544374659551},{"$f":"'Max X+19'!K53","v":405.2456057532886},"MČ Klánovice"]
[2043,"X+19",48,{"$f":"'Min X+19'!K54","v":257.42324058143015},{"$f":"'X+19'!K54","v":348.82364659494533},{"$f":"'Max X+19'!K54","v":440.34778096067043},"MČ Klánovice"]
[2043,"X+19",49,{"$f":"'Min X+19'!K55","v":253.77780008237627},{"$f":"'X+19'!K55","v":340.34695077160768},{"$f":"'Max X+19'!K55","v":427.04494687389342},"MČ Klánovice"]
[2043,"X+19",50,{"$f":"'Min X+19'!K56","v":245.65481764151957},{"$f":"'X+19'!K56","v":326.88460861995929},{"$f":"'Max X+19'!K56","v":408.24903801550886},"MČ Klánovice"]
[2043,"X+19",51,{"$f":"'Min X+19'!K57","v":289.80740191332387},{"$f":"'X+19'!K57","v":366.05426067255388},{"$f":"'Max X+19'!K57","v":442.44265039954206},"MČ Klánovice"]
[2043,"X+19",52,{"$f":"'Min X+19'!K58","v":238.76477869740546},{"$f":"'X+19'!K58","v":309.44232429495185},{"$f":"'Max X+19'!K58","v":380.26595181434681},"MČ Klánovice"]
[2043,"X+19",53,{"$f":"'Min X+19'!K59","v":245.63491372752696},{"$f":"'X+19'!K59","v":311.49400787470938},{"$f":"'Max X+19'!K59","v":377.50519833903235},"MČ Klánovice"]
[2043,"X+19",54,{"$f":"'Min X+19'!K60","v":281.56838303895023},{"$f":"'X+19'!K60","v":343.46160649917584},{"$f":"'Max X+19'!K60","v":405.51304948430868},"MČ Klánovice"]
[2043,"X+19",55,{"$f":"'Min X+19'!K61","v":300.7630136588898},{"$f":"'X+19'!K61","v":358.68274443278005},{"$f":"'Max X+19'!K61","v":416.76630073993022},"MČ Klánovice"]
[2043,"X+19",56,{"$f":"'Min X+19'!K62","v":329.95995284550031},{"$f":"'X+19'!K62","v":383.35757803709316},{"$f":"'Max X+19'!K62","v":436.92234081423567},"MČ Klánovice"]
[2043,"X+19",57,{"$f":"'Min X+19'!K63","v":324.45050259497907},{"$f":"'X+19'!K63","v":374.23694673163936},{"$f":"'Max X+19'!K63","v":424.19647525599743},"MČ Klánovice"]
[2043,"X+19",58,{"$f":"'Min X+19'!K64","v":356.6413591428045},{"$f":"'X+19'!K64","v":402.55989879413858},{"$f":"'Max X+19'!K64","v":448.65597356855886},"MČ Klánovice"]
[2043,"X+19",59,{"$f":"'Min X+19'!K65","v":387.36826967283218},{"$f":"'X+19'!K65","v":431.27181939982313},{"$f":"'Max X+19'!K65","v":475.36450921354378},"MČ Klánovice"]
[2043,"X+19",60,{"$f":"'Min X+19'!K66","v":340.8933176010907},{"$f":"'X+19'!K66","v":381.78580067545835},{"$f":"'Max X+19'!K66","v":422.87483586441738},"MČ Klánovice"]
[2043,"X+19",61,{"$f":"'Min X+19'!K67","v":400.51780204078841},{"$f":"'X+19'!K67","v":438.20703412814487},{"$f":"'Max X+19'!K67","v":476.09523459666974},"MČ Klánovice"]
[2043,"X+19",62,{"$f":"'Min X+19'!K68","v":421.74357200419178},{"$f":"'X+19'!K68","v":457.21909960150271},{"$f":"'Max X+19'!K68","v":492.90334102641685},"MČ Klánovice"]
[2043,"X+19",63,{"$f":"'Min X+19'!K69","v":416.71369111505635},{"$f":"'X+19'!K69","v":449.29580073256238},{"$f":"'Max X+19'!K69","v":482.08950752876331},"MČ Klánovice"]
[2043,"X+19",64,{"$f":"'Min X+19'!K70","v":470.86818633573387},{"$f":"'X+19'!K70","v":500.30186448868471},{"$f":"'Max X+19'!K70","v":529.95072477807184},"MČ Klánovice"]
[2043,"X+19",65,{"$f":"'Min X+19'!K71","v":463.56535630654196},{"$f":"'X+19'!K71","v":490.00551531811431},{"$f":"'Max X+19'!K71","v":516.66070423938891},"MČ Klánovice"]
[2043,"X+19",66,{"$f":"'Min X+19'!K72","v":459.631031519864},{"$f":"'X+19'!K72","v":484.49928852240998},{"$f":"'Max X+19'!K72","v":509.58579547185673},"MČ Klánovice"]
[2043,"X+19",67,{"$f":"'Min X+19'!K73","v":447.99987812881636},{"$f":"'X+19'!K73","v":471.50630191233711},{"$f":"'Max X+19'!K73","v":495.23978468328448},"MČ Klánovice"]
[2043,"X+19",68,{"$f":"'Min X+19'!K74","v":448.40777982342013},{"$f":"'X+19'!K74","v":470.84551870862549},{"$f":"'Max X+19'!K74","v":493.52257199342955},"MČ Klánovice"]
[2043,"X+19",69,{"$f":"'Min X+19'!K75","v":357.60289845905442},{"$f":"'X+19'!K75","v":377.78146714908416},{"$f":"'Max X+19'!K75","v":398.1946759763922},"MČ Klánovice"]
[2043,"X+19",70,{"$f":"'Min X+19'!K76","v":343.17044936091361},{"$f":"'X+19'!K76","v":362.42003744969634},{"$f":"'Max X+19'!K76","v":381.9156442830365},"MČ Klánovice"]
[2043,"X+19",71,{"$f":"'Min X+19'!K77","v":283.14698176470296},{"$f":"'X+19'!K77","v":301.5150340299304},{"$f":"'Max X+19'!K77","v":320.14242711363704},"MČ Klánovice"]
[2043,"X+19",72,{"$f":"'Min X+19'!K78","v":292.71192814139795},{"$f":"'X+19'!K78","v":310.55302504562457},{"$f":"'Max X+19'!K78","v":328.67076041721822},"MČ Klánovice"]
[2043,"X+19",73,{"$f":"'Min X+19'!K79","v":243.30543196682547},{"$f":"'X+19'!K79","v":260.22554180304866},{"$f":"'Max X+19'!K79","v":277.43550513946889},"MČ Klánovice"]
[2043,"X+19",74,{"$f":"'Min X+19'!K80","v":225.7932110634456},{"$f":"'X+19'!K80","v":241.65643237419772},{"$f":"'Max X+19'!K80","v":257.81417667633235},"MČ Klánovice"]
[2043,"X+19",75,{"$f":"'Min X+19'!K81","v":204.26040496274646},{"$f":"'X+19'!K81","v":219.26634842682466},{"$f":"'Max X+19'!K81","v":234.57038480166335},"MČ Klánovice"]
[2043,"X+19",76,{"$f":"'Min X+19'!K82","v":184.11330842142715},{"$f":"'X+19'!K82","v":198.27377566601183},{"$f":"'Max X+19'!K82","v":212.74112786075148},"MČ Klánovice"]
[2043,"X+19",77,{"$f":"'Min X+19'!K83","v":184.86119000390602},{"$f":"'X+19'!K83","v":198.62961130441425},{"$f":"'Max X+19'!K83","v":212.72020581179729},"MČ Klánovice"]
[2043,"X+19",78,{"$f":"'Min X+19'!K84","v":169.35205074569254},{"$f":"'X+19'!K84","v":182.12865233952576},{"$f":"'Max X+19'!K84","v":195.24100449599189},"MČ Klánovice"]
[2043,"X+19",79,{"$f":"'Min X+19'!K85","v":151.65569351260211},{"$f":"'X+19'!K85","v":163.95227636349},{"$f":"'Max X+19'!K85","v":176.59467056412632},"MČ Klánovice"]
[2043,"X+19",83,{"$f":"'Min X+19'!K89","v":104.04551303830553},{"$f":"'X+19'!K89","v":112.89304982419338},{"$f":"'Max X+19'!K89","v":122.13938811253789},"MČ Klánovice"]
[2043,"X+19",88,{"$f":"'Min X+19'!K94","v":67.053481091247363},{"$f":"'X+19'!K94","v":73.561832065188995},{"$f":"'Max X+19'!K94","v":80.582309756039535},"MČ Klánovice"]
[2043,"X+19",96,{"$f":"'Min X+19'!K102","v":7.3292582873185026},{"$f":"'X+19'!K102","v":8.7703115527208357},{"$f":"'Max X+19'!K102","v":10.47315587685363},"MČ Klánovice"]
[2044,"X+20",0,{"$f":"'Min X+20'!K6","v":260.31441966562323},{"$f":"'X+20'!K6","v":330.86246037346177},{"$f":"'Max X+20'!K6","v":406.60738818224354},"MČ Klánovice"]
[2044,"X+20",8,{"$f":"'Min X+20'!K14","v":210.57652495676609},{"$f":"'X+20'!K14","v":289.01550276092155},{"$f":"'Max X+20'!K14","v":371.1089666848485},"MČ Klánovice"]
[2044,"X+20",16,{"$f":"'Min X+20'!K22","v":175.35683910287602},{"$f":"'X+20'!K22","v":239.59468294916687},{"$f":"'Max X+20'!K22","v":305.00249356095793},"MČ Klánovice"]
[2044,"X+20",21,{"$f":"'Min X+20'!K27","v":248.55644447428475},{"$f":"'X+20'!K27","v":302.19620020303796},{"$f":"'Max X+20'!K27","v":355.84551117192677},"MČ Klánovice"]
[2044,"X+20",29,{"$f":"'Min X+20'!K35","v":348.39091193382342},{"$f":"'X+20'!K35","v":417.0158291744707},{"$f":"'Max X+20'!K35","v":485.65731551420447},"MČ Klánovice"]
[2044,"X+20",34,{"$f":"'Min X+20'!K40","v":413.64050572976788},{"$f":"'X+20'!K40","v":505.68128702194412},{"$f":"'Max X+20'!K40","v":597.75296650634368},"MČ Klánovice"]
[2044,"X+20",42,{"$f":"'Min X+20'!K48","v":303.63738917794001},{"$f":"'X+20'!K48","v":410.63585008907091},{"$f":"'Max X+20'!K48","v":517.71207172822483},"MČ Klánovice"]
[2044,"X+20",50,{"$f":"'Min X+20'!K56","v":248.60746466256671},{"$f":"'X+20'!K56","v":336.4917286521603},{"$f":"'Max X+20'!K56","v":424.52618669888955},"MČ Klánovice"]
[2044,"X+20",55,{"$f":"'Min X+20'!K61","v":282.70127986198861},{"$f":"'X+20'!K61","v":345.98947050866082},{"$f":"'Max X+20'!K61","v":409.46170447084546},"MČ Klánovice"]
[2044,"X+20",63,{"$f":"'Min X+20'!K69","v":416.48179638776361},{"$f":"'X+20'!K69","v":452.60551847897284},{"$f":"'Max X+20'!K69","v":488.97208764323148},"MČ Klánovice"]
[2044,"X+20",71,{"$f":"'Min X+20'!K77","v":335.34741949933675},{"$f":"'X+20'!K77","v":355.24012646104779},{"$f":"'Max X+20'!K77","v":375.41725771104262},"MČ Klánovice"]
[2044,"X+20",79,{"$f":"'Min X+20'!K85","v":164.4027066641479},{"$f":"'X+20'!K85","v":177.65634849330061},{"$f":"'Max X+20'!K85","v":191.29443541565672},"MČ Klánovice"]
[2044,"X+20",83,{"$f":"'Min X+20'!K89","v":111.66148758989581},{"$f":"'X+20'!K89","v":121.16762826341652},{"$f":"'Max X+20'!K89","v":131.10914320346654},"MČ Klánovice"]
[2044,"X+20",95,{"$f":"'Min X+20'!K101","v":11.428976630956257},{"$f":"'X+20'!K101","v":13.492596042779372},{"$f":"'Max X+20'!K101","v":15.900359564773543},"MČ Klánovice"]
[2044,"X+20",96,{"$f":"'Min X+20'!K102","v":6.7078795540294385},{"$f":"'X+20'!K102","v":8.0748831291095353},{"$f":"'Max X+20'!K102","v":9.6990577071046822},"MČ Klánovice"]
[2045,"X+21",3,{"$f":"'Min X+21'!K9","v":250.22924529137188},{"$f":"'X+21'!K9","v":329.96803520882747},{"$f":"'Max X+21'!K9","v":414.57042007133651},"MČ Klánovice"]
[2045,"X+21",15,{"$f":"'Min X+21'!K21","v":181.74590279629092},{"$f":"'X+21'!K21","v":250.80492442658351},{"$f":"'Max X+21'!K21","v":321.75193783025873},"MČ Klánovice"]
[2045,"X+21",16,{"$f":"'Min X+21'!K22","v":176.07833302442899},{"$f":"'X+21'!K22","v":244.00539137759597},{"$f":"'Max X+21'!K22","v":313.46889498417278},"MČ Klánovice"]
[2045,"X+21",28,{"$f":"'Min X+21'!K34","v":368.60633704900579},{"$f":"'X+21'!K34","v":433.04098499296151},{"$f":"'Max X+21'!K34","v":497.49115806719095},"MČ Klánovice"]
[2045,"X+21",36,{"$f":"'Min X+21'!K42","v":392.94205606950339},{"$f":"'X+21'!K42","v":495.19302370532648},{"$f":"'Max X+21'!K42","v":597.48572906812478},"MČ Klánovice"]
[2045,"X+21",37,{"$f":"'Min X+21'!K43","v":345.23841124663329},{"$f":"'X+21'!K43","v":451.31837580117781},{"$f":"'Max X+21'!K43","v":557.44621826380217},"MČ Klánovice"]
[2045,"X+21",49,{"$f":"'Min X+21'!K55","v":211.01170318813277},{"$f":"'X+21'!K55","v":309.87052753795956},{"$f":"'Max X+21'!K55","v":408.88497922409323},"MČ Klánovice"]
[2045,"X+21",57,{"$f":"'Min X+21'!K63","v":299.00655986382208},{"$f":"'X+21'!K63","v":359.09087386373221},{"$f":"'Max X+21'!K63","v":419.39570603727316},"MČ Klánovice"]
[2045,"X+21",58,{"$f":"'Min X+21'!K64","v":322.88216363755191},{"$f":"'X+21'!K64","v":378.1585134380374},{"$f":"'Max X+21'!K64","v":433.65997958348817},"MČ Klánovice"]
[2045,"X+21",70,{"$f":"'Min X+21'!K76","v":427.02128316391202},{"$f":"'X+21'!K76","v":450.42159227376044},{"$f":"'Max X+21'!K76","v":474.14150818133419},"MČ Klánovice"]
[2045,"X+21",78,{"$f":"'Min X+21'!K84","v":164.75276399495601},{"$f":"'X+21'!K84","v":179.04020032430066},{"$f":"'Max X+21'!K84","v":193.73161225940618},"MČ Klánovice"]
[2045,"X+21",79,{"$f":"'Min X+21'!K85","v":169.24615916995697},{"$f":"'X+21'!K85","v":183.35398699237322},{"$f":"'Max X+21'!K85","v":197.88474255166233},"MČ Klánovice"]
[2045,"X+21",90,{"$f":"'Min X+21'!K96","v":45.872989602917613},{"$f":"'X+21'!K96","v":51.311935495949797},{"$f":"'Max X+21'!K96","v":57.302231655624382},"MČ Klánovice"]
[2045,"X+21",98,{"$f":"'Min X+21'!K104","v":3.0691264810098202},{"$f":"'X+21'!K104","v":3.864686140022259},{"$f":"'Max X+21'!K104","v":4.8504617649454991},"MČ Klánovice"]
[2046,"X+22",2,{"$f":"'Min X+22'!K8","v":253.4531366536705},{"$f":"'X+22'!K8","v":332.78791096736359},{"$f":"'Max X+22'!K8","v":417.32007981034201},"MČ Klánovice"]
[2046,"X+22",10,{"$f":"'Min X+22'!K16","v":210.64895296066265},{"$f":"'X+22'!K16","v":291.97926359842199},{"$f":"'Max X+22'!K16","v":376.96462083771729},"MČ Klánovice"]
[2046,"X+22",18,{"$f":"'Min X+22'!K24","v":172.17857651841325},{"$f":"'X+22'!K24","v":242.49078997164401},{"$f":"'Max X+22'!K24","v":313.97541006527365},"MČ Klánovice"]
[2046,"X+22",23,{"$f":"'Min X+22'!K29","v":244.36855336135079},{"$f":"'X+22'!K29","v":305.97698932078231},{"$f":"'Max X+22'!K29","v":367.59899839424611},"MČ Klánovice"]
[2046,"X+22",31,{"$f":"'Min X+22'!K37","v":353.07105144702712},{"$f":"'X+22'!K37","v":434.64662825898972},{"$f":"'Max X+22'!K37","v":516.24521405394535},"MČ Klánovice"]
[2046,"X+22",36,{"$f":"'Min X+22'!K42","v":410.60673950871387},{"$f":"'X+22'!K42","v":514.05408160809725},{"$f":"'Max X+22'!K42","v":617.54416400859759},"MČ Klánovice"]
[2046,"X+22",44,{"$f":"'Min X+22'!K50","v":309.40027908058579},{"$f":"'X+22'!K50","v":423.55347815147911},{"$f":"'Max X+22'!K50","v":537.81272456525176},"MČ Klánovice"]
[2046,"X+22",52,{"$f":"'Min X+22'!K58","v":243.56190773636314},{"$f":"'X+22'!K58","v":333.49674391766348},{"$f":"'Max X+22'!K58","v":423.63307805918839},"MČ Klánovice"]
[2046,"X+22",57,{"$f":"'Min X+22'!K63","v":281.12999964098776},{"$f":"'X+22'!K63","v":346.52108439550949},{"$f":"'Max X+22'!K63","v":412.15796824868539},"MČ Klánovice"]
[2046,"X+22",65,{"$f":"'Min X+22'!K71","v":404.01745301056843},{"$f":"'X+22'!K71","v":439.96525321945177},{"$f":"'Max X+22'!K71","v":476.23561018047519},"MČ Klánovice"]
[2046,"X+22",70,{"$f":"'Min X+22'!K76","v":417.98778115527222},{"$f":"'X+22'!K76","v":442.83200891242114},{"$f":"'Max X+22'!K76","v":468.02477061014338},"MČ Klánovice"]
[2046,"X+22",77,{"$f":"'Min X+22'!K83","v":197.15400065113965},{"$f":"'X+22'!K83","v":214.08130920182481},{"$f":"'Max X+22'!K83","v":231.44983282763809},"MČ Klánovice"]
[2046,"X+22",85,{"$f":"'Min X+22'!K91","v":90.441224872623408},{"$f":"'X+22'!K91","v":99.160593700014545},{"$f":"'Max X+22'!K91","v":108.40779569160991},"MČ Klánovice"]
[2046,"X+22",90,{"$f":"'Min X+22'!K96","v":44.525711326284416},{"$f":"'X+22'!K96","v":49.975213668859659},{"$f":"'Max X+22'!K96","v":55.988266290452543},"MČ Klánovice"]
[2046,"X+22",98,{"$f":"'Min X+22'!K104","v":2.807606312499118},{"$f":"'X+22'!K104","v":3.5566870319207613},{"$f":"'Max X+22'!K104","v":4.4901275000330685},"MČ Klánovice"]
[2047,"X+23",5,{"$f":"'Min X+23'!K11","v":245.1016379895413},{"$f":"'X+23'!K11","v":332.93315279440196},{"$f":"'Max X+23'!K11","v":425.62863370625342},"MČ Klánovice"]
[2047,"X+23",10,{"$f":"'Min X+23'!K16","v":217.93801875786613},{"$f":"'X+23'!K16","v":302.00855310822595},{"$f":"'Max X+23'!K16","v":389.97097552808015},"MČ Klánovice"]
[2047,"X+23",18,{"$f":"'Min X+23'!K24","v":172.89973289296273},{"$f":"'X+23'!K24","v":246.89953311142563},{"$f":"'Max X+23'!K24","v":322.438227668629},"MČ Klánovice"]
[2047,"X+23",23,{"$f":"'Min X+23'!K29","v":186.27022457891752},{"$f":"'X+23'!K29","v":252.86486992627195},{"$f":"'Max X+23'!K29","v":319.47493233631451},"MČ Klánovice"]
[2047,"X+23",31,{"$f":"'Min X+23'!K37","v":326.81442874657159},{"$f":"'X+23'!K37","v":409.77471262571385},{"$f":"'Max X+23'!K37","v":492.75884935075391},"MČ Klánovice"]
[2047,"X+23",39,{"$f":"'Min X+23'!K45","v":345.56726279578334},{"$f":"'X+23'!K45","v":459.60312161844826},{"$f":"'Max X+23'!K45","v":573.70390526073595},"MČ Klánovice"]
[2047,"X+23",44,{"$f":"'Min X+23'!K50","v":296.58964835073755},{"$f":"'X+23'!K50","v":413.69142242490705},{"$f":"'Max X+23'!K50","v":530.90345495021234},"MČ Klánovice"]
[2047,"X+23",52,{"$f":"'Min X+23'!K58","v":244.15570228993829},{"$f":"'X+23'!K58","v":341.08543079462947},{"$f":"'Max X+23'!K58","v":438.23783875327331},"MČ Klánovice"]
[2047,"X+23",57,{"$f":"'Min X+23'!K63","v":245.97246021037452},{"$f":"'X+23'!K63","v":316.72285066517554},{"$f":"'Max X+23'!K63","v":387.74513596402153},"MČ Klánovice"]
[2047,"X+23",65,{"$f":"'Min X+23'!K71","v":379.47578734360928},{"$f":"'X+23'!K71","v":418.11743996681645},{"$f":"'Max X+23'!K71","v":457.11297962429296},"MČ Klánovice"]
[2047,"X+23",73,{"$f":"'Min X+23'!K79","v":317.53468322774592},{"$f":"'X+23'!K79","v":339.61614800826538},{"$f":"'Max X+23'!K79","v":362.10679887626247},"MČ Klánovice"]
[2047,"X+23",83,{"$f":"'Min X+23'!K89","v":113.6773466303201},{"$f":"'X+23'!K89","v":124.79233139693119},{"$f":"'Max X+23'!K89","v":136.46165598830959},"MČ Klánovice"]
[2047,"X+23",85,{"$f":"'Min X+23'!K91","v":75.493720335213425},{"$f":"'X+23'!K91","v":83.980199675005508},{"$f":"'Max X+23'!K91","v":93.007003801762792},"MČ Klánovice"]
[2047,"X+23",93,{"$f":"'Min X+23'!K99","v":19.884701848635093},{"$f":"'X+23'!K99","v":23.140521329595316},{"$f":"'Max X+23'!K99","v":26.872482310461596},"MČ Klánovice"]
[2047,"X+23",98,{"$f":"'Min X+23'!K104","v":3.2826271105039808},{"$f":"'X+23'!K104","v":4.1661161582545718},{"$f":"'Max X+23'!K104","v":5.2691601956844938},"MČ Klánovice"]
[2048,"X+24",5,{"$f":"'Min X+24'!K11","v":246.60214331440636},{"$f":"'X+24'!K11","v":336.18405118510907},{"$f":"'Max X+24'!K11","v":430.79808999044997},"MČ Klánovice"]
[2048,"X+24",17,{"$f":"'Min X+24'!K23","v":177.48970806958977},{"$f":"'X+24'!K23","v":255.18362866074227},{"$f":"'Max X+24'!K23","v":335.10409725120149},"MČ Klánovice"]
[2048,"X+24",18,{"$f":"'Min X+24'!K24","v":175.03676142236677},{"$f":"'X+24'!K24","v":252.65719425480106},{"$f":"'Max X+24'!K24","v":332.16890885146904},"MČ Klánovice"]
[2048,"X+24",26,{"$f":"'Min X+24'!K32","v":229.13907134997123},{"$f":"'X+24'!K32","v":300.79752171105918},{"$f":"'Max X+24'!K32","v":372.47514419511992},"MČ Klánovice"]
[2048,"X+24",38,{"$f":"'Min X+24'!K44","v":399.08819692475424},{"$f":"'X+24'!K44","v":512.31101597959832},{"$f":"'Max X+24'!K44","v":625.59190417649529},"MČ Klánovice"]
[2048,"X+24",39,{"$f":"'Min X+24'!K45","v":387.00889443660185},{"$f":"'X+24'!K45","v":502.05996293311409},{"$f":"'Max X+24'!K45","v":617.17708782451109},"MČ Klánovice"]
[2048,"X+24",47,{"$f":"'Min X+24'!K53","v":274.14385237612402},{"$f":"'X+24'!K53","v":392.40307315698021},{"$f":"'Max X+24'!K53","v":510.82027762248629},"MČ Klánovice"]
[2048,"X+24",59,{"$f":"'Min X+24'!K65","v":275.50697192822076},{"$f":"'X+24'!K65","v":342.25721194349944},{"$f":"'Max X+24'!K65","v":409.33111429561893},"MČ Klánovice"]
[2048,"X+24",60,{"$f":"'Min X+24'!K66","v":290.11373891519906},{"$f":"'X+24'!K66","v":352.09008489323583},{"$f":"'Max X+24'!K66","v":414.40136317805877},"MČ Klánovice"]
[2048,"X+24",72,{"$f":"'Min X+24'!K78","v":396.22805245411013},{"$f":"'X+24'!K78","v":422.02218116211554},{"$f":"'Max X+24'!K78","v":448.26854724455666},"MČ Klánovice"]
[2048,"X+24",75,{"$f":"'Min X+24'!K81","v":291.24672018475547},{"$f":"'X+24'!K81","v":312.84033910078398},{"$f":"'Max X+24'!K81","v":334.91858185914134},"MČ Klánovice"]
[2048,"X+24",80,{"$f":"'Min X+24'!K86","v":158.65230382440041},{"$f":"'X+24'!K86","v":173.9844387121974},{"$f":"'Max X+24'!K86","v":189.8821714307573},"MČ Klánovice"]
[2048,"X+24",92,{"$f":"'Min X+24'!K98","v":27.723092125200253},{"$f":"'X+24'!K98","v":31.898605742634835},{"$f":"'Max X+24'!K98","v":36.625845731657577},"MČ Klánovice"]
[2048,"X+24",100,{"$f":"'Min X+24'!K106","v":0},{"$f":"'X+24'!K106","v":0},{"$f":"'Max X+24'!K106","v":0.14509213858446601},"MČ Klánovice"]
[2049,"X+25",4,{"$f":"'Min X+25'!K10","v":248.12622042007877},{"$f":"'X+25'!K10","v":336.62425741750542},{"$f":"'Max X+25'!K10","v":430.48823178735165},"MČ Klánovice"]
[2049,"X+25",12,{"$f":"'Min X+25'!K18","v":223.00084022607524},{"$f":"'X+25'!K18","v":310.95927941643311},{"$f":"'Max X+25'!K18","v":402.81039140056095},"MČ Klánovice"]
[2049,"X+25",20,{"$f":"'Min X+25'!K26","v":167.08776668409467},{"$f":"'X+25'!K26","v":247.74413542261863},{"$f":"'Max X+25'!K26","v":329.94333381181616},"MČ Klánovice"]
[2049,"X+25",25,{"$f":"'Min X+25'!K31","v":200.01951342573727},{"$f":"'X+25'!K31","v":275.67069098381},{"$f":"'Max X+25'!K31","v":351.34233611670197},"MČ Klánovice"]
[2049,"X+25",33,{"$f":"'Min X+25'!K39","v":329.67160072019442},{"$f":"'X+25'!K39","v":425.35951038076064},{"$f":"'Max X+25'!K39","v":521.08011473101305},"MČ Klánovice"]
[2049,"X+25",41,{"$f":"'Min X+25'!K47","v":358.66903179285623},{"$f":"'X+25'!K47","v":480.71819788529899},{"$f":"'Max X+25'!K47","v":602.85414784820307},"MČ Klánovice"]
[2049,"X+25",46,{"$f":"'Min X+25'!K52","v":298.30053084694049},{"$f":"'X+25'!K52","v":421.36485385237472},{"$f":"'Max X+25'!K52","v":544.57749400883358},"MČ Klánovice"]
[2049,"X+25",54,{"$f":"'Min X+25'!K60","v":242.33341629888398},{"$f":"'X+25'!K60","v":341.53579760975458},{"$f":"'Max X+25'!K60","v":441.03089322025221},"MČ Klánovice"]
[2049,"X+25",59,{"$f":"'Min X+25'!K65","v":240.76488360668179},{"$f":"'X+25'!K65","v":312.78907768128147},{"$f":"'Max X+25'!K65","v":385.1692270458027},"MČ Klánovice"]
[2049,"X+25",67,{"$f":"'Min X+25'!K73","v":369.57933264760175},{"$f":"'X+25'!K73","v":409.30539920236282},{"$f":"'Max X+25'!K73","v":449.48831457006668},"MČ Klánovice"]
[2049,"X+25",75,{"$f":"'Min X+25'!K81","v":295.20727114295636},{"$f":"'X+25'!K81","v":318.03794992975588},{"$f":"'Max X+25'!K81","v":341.39374820370091},"MČ Klánovice"]
[2049,"X+25",81,{"$f":"'Min X+25'!K87","v":147.80640806102232},{"$f":"'X+25'!K87","v":162.66055011078328},{"$f":"'Max X+25'!K87","v":178.14304156780577},"MČ Klánovice"]
[2049,"X+25",87,{"$f":"'Min X+25'!K93","v":57.473004735885219},{"$f":"'X+25'!K93","v":64.824999247133661},{"$f":"'Max X+25'!K93","v":72.784265156624187},"MČ Klánovice"]
[2049,"X+25",95,{"$f":"'Min X+25'!K101","v":10.349123918697124},{"$f":"'X+25'!K101","v":12.485133670299161},{"$f":"'Max X+25'!K101","v":15.02122409977529},"MČ Klánovice"]
[2049,"X+25",100,{"$f":"'Min X+25'!K106","v":0},{"$f":"'X+25'!K106","v":0},{"$f":"'Max X+25'!K106","v":0.17031484242534278},"MČ Klánovice"]
[2050,"X+26",7,{"$f":"'Min X+26'!K13","v":246.47994911997642},{"$f":"'X+26'!K13","v":339.1551887847869},{"$f":"'Max X+26'!K13","v":436.86292275956077},"MČ Klánovice"]
[2050,"X+26",12,{"$f":"'Min X+26'!K18","v":230.08005510073278},{"$f":"'X+26'!K18","v":320.60977757678739},{"$f":"'Max X+26'!K18","v":415.25322401701703},"MČ Klánovice"]
[2050,"X+26",20,{"$f":"'Min X+26'!K26","v":169.22335377955119},{"$f":"'X+26'!K26","v":253.49809784584684},{"$f":"'Max X+26'!K26","v":339.66807641666958},"MČ Klánovice"]
[2050,"X+26",28,{"$f":"'Min X+26'!K34","v":227.96155270220783},{"$f":"'X+26'!K34","v":310.57142712303869},{"$f":"'Max X+26'!K34","v":393.20615928033965},"MČ Klánovice"]
[2050,"X+26",33,{"$f":"'Min X+26'!K39","v":376.72611333584138},{"$f":"'X+26'!K39","v":474.01902235525125},{"$f":"'Max X+26'!K39","v":571.34576708297345},"MČ Klánovice"]
[2050,"X+26",41,{"$f":"'Min X+26'!K47","v":400.02344908496315},{"$f":"'X+26'!K47","v":523.08996286225101},{"$f":"'Max X+26'!K47","v":646.24459121281393},"MČ Klánovice"]
[2050,"X+26",46,{"$f":"'Min X+26'!K52","v":302.86158274516288},{"$f":"'X+26'!K52","v":429.08074559682188},{"$f":"'Max X+26'!K52","v":555.4538300407155},"MČ Klánovice"]
[2050,"X+26",54,{"$f":"'Min X+26'!K60","v":199.74789916391029},{"$f":"'X+26'!K60","v":304.0625677142524},{"$f":"'Max X+26'!K60","v":408.68970875125916},"MČ Klánovice"]
[2050,"X+26",62,{"$f":"'Min X+26'!K68","v":285.06115153826704},{"$f":"'X+26'!K68","v":348.00773755778448},{"$f":"'Max X+26'!K68","v":411.39058046447747},"MČ Klánovice"]
[2050,"X+26",67,{"$f":"'Min X+26'!K73","v":312.2653917353847},{"$f":"'X+26'!K73","v":355.51992665950013},{"$f":"'Max X+26'!K73","v":399.2852924954027},"MČ Klánovice"]
[2050,"X+26",75,{"$f":"'Min X+26'!K81","v":362.71693354130036},{"$f":"'X+26'!K81","v":388.42764068253098},{"$f":"'Max X+26'!K81","v":414.74451662113051},"MČ Klánovice"]
[2050,"X+26",83,{"$f":"'Min X+26'!K89","v":119.95361010882709},{"$f":"'X+26'!K89","v":132.94484236881146},{"$f":"'Max X+26'!K89","v":146.62779771079539},"MČ Klánovice"]
[2050,"X+26",87,{"$f":"'Min X+26'!K93","v":63.620314210672888},{"$f":"'X+26'!K93","v":71.660994546179609},{"$f":"'Max X+26'!K93","v":80.37064398484047},"MČ Klánovice"]
[2050,"X+26",95,{"$f":"'Min X+26'!K101","v":11.248759071908461},{"$f":"'X+26'!K101","v":13.572986044616496},{"$f":"'Max X+26'!K101","v":16.333639146422783},"MČ Klánovice"]
[2050,"X+26",100,{"$f":"'Min X+26'!K106","v":0},{"$f":"'X+26'!K106","v":0},{"$f":"'Max X+26'!K106","v":0.15853484270422047},"MČ Klánovice"]
[2024,"X+0",7,{"$f":"D9","v":370.3828666334},371.98368250800002,373.58449838260003,"MČ Koloděje"]
[2024,"X+0",15,{"$f":"D17","v":402.94405901840003},403.94672287466665,404.94938673093333,"MČ Koloděje"]
[2024,"X+0",20,{"$f":"D22","v":285.695129384675},288.90012322350003,292.10511706232501,"MČ Koloděje"]
[2024,"X+0",28,{"$f":"D30","v":202.51790091369998},207.921810394,213.32571987430001,"MČ Koloděje"]
[2024,"X+0",40,{"$f":"D42","v":407.92324812187502},411.64118868750001,415.35912925312499,"MČ Koloděje"]
[2024,"X+0",41,{"$f":"D43","v":368.12821658694997},372.64592055899999,377.16362453105,"MČ Koloděje"]
[2024,"X+0",49,{"$f":"D51","v":534.32707819810003},536.78769352199993,539.24830884590006,"MČ Koloděje"]
[2024,"X+0",61,{"$f":"D63","v":235.93663244620001},237.03488804400001,238.13314364180002,"MČ Koloděje"]
[2024,"X+0",62,{"$f":"D64","v":213.07459666802498},213.97580635050002,214.87701603297501,"MČ Koloděje"]
[2024,"X+0",70,{"$f":"D72","v":224.46419081775002},225.20399125500001,225.94379169224999,"MČ Koloděje"]
[2024,"X+0",79,{"$f":"D81","v":139.68586695600001},140.74844472000001,141.81102248399998,"MČ Koloděje"]
[2024,"X+0",82,{"$f":"D84","v":79.504016003749996},79.813348575000006,80.122681146250002,"MČ Koloděje"]
[2024,"X+0",94,{"$f":"D96","v":0.74211648249999995},0.75439665,0.76667681750000005,"MČ Koloděje"]
[2025,"X+1",1,{"$f":"D104","v":208.78820638194713},217.70232724992144,226.61652076261288,"MČ Koloděje"]
[2025,"X+1",2,{"$f":"D105","v":263.1364451871122},271.93916533807004,280.74191611589822,"MČ Koloděje"]
[2025,"X+1",14,{"$f":"D117","v":420.50773052170882},422.9119822215136,425.31624812980601,"MČ Koloděje"]
[2025,"X+1",22,{"$f":"D125","v":278.88645486974485},285.79557553571073,292.70480101665271,"MČ Koloděje"]
[2025,"X+1",23,{"$f":"D126","v":286.76715879970504},294.7768516317235,302.78668394816043,"MČ Koloděje"]
[2025,"X+1",35,{"$f":"D138","v":250.38859181018233},261.70001131519263,273.01177176584383,"MČ Koloděje"]
[2025,"X+1",43,{"$f":"D146","v":433.96466951072443},441.01001399470925,448.05575417548266,"MČ Koloděje"]
[2025,"X+1",48,{"$f":"D151","v":530.73588946368272},534.9344711715853,539.13349999696584,"MČ Koloděje"]
[2025,"X+1",56,{"$f":"D159","v":318.06004015696823},321.09680574185103,324.13437076749813,"MČ Koloděje"]
[2025,"X+1",64,{"$f":"D167","v":239.79266410495273},240.84029161933927,241.8889056008349,"MČ Koloděje"]
[2025,"X+1",69,{"$f":"D172","v":239.78800186924826},241.2133959225267,242.64011722824279,"MČ Koloděje"]
[2025,"X+1",77,{"$f":"D180","v":161.41926624763403},163.07828325143674,164.74083062034663,"MČ Koloděje"]
[2025,"X+1",79,{"$f":"D182","v":162.45652278662712},164.07484295188399,165.6958238492503,"MČ Koloděje"]
[2025,"X+1",89,{"$f":"D192","v":32.122162072610593},32.685757871528878,33.25431712830482,"MČ Koloděje"]
[2025,"X+1",97,{"$f":"D200","v":0.9185807738677485},0.9606789071362799,1.0037168424404928,"MČ Koloděje"]
[2026,"X+2",1,{"$f":"D205","v":190.0003357544918},209.33015998908536,228.23909694931956,"MČ Koloděje"]
[2026,"X+2",9,{"$f":"D213","v":368.64050347005252},372.94308057950781,377.24568329438011,"MČ Koloděje"]
[2026,"X+2",17,{"$f":"D221","v":394.69024004284699},400.79940717792613,406.90865645269696,"MČ Koloděje"]
[2026,"X+2",22,{"$f":"D226","v":283.57474197329202},293.68695765588677,303.79950056994562,"MČ Koloděje"]
[2026,"X+2",30,{"$f":"D234","v":208.3428388217942},227.74725413882254,247.15245239685868,"MČ Koloděje"]
[2026,"X+2",35,{"$f":"D239","v":241.25682779343407},258.56755241261556,275.8793147076168,"MČ Koloděje"]
[2026,"X+2",43,{"$f":"D247","v":368.24443180324977},379.78969505407144,391.33641025066424,"MČ Koloděje"]
[2026,"X+2",51,{"$f":"D255","v":525.68109948258643},530.96382891317148,536.24837344083448,"MČ Koloděje"]
[2026,"X+2",56,{"$f":"D260","v":327.96808970018628},332.75479807870101,337.54393593710779,"MČ Koloděje"]
[2026,"X+2",64,{"$f":"D268","v":207.37359227752299},209.27864571620441,211.1866411631444,"MČ Koloděje"]
[2026,"X+2",69,{"$f":"D273","v":238.94651312986718},241.23741124965954,243.53277744530772,"MČ Koloděje"]
[2026,"X+2",77,{"$f":"D281","v":185.40645934456256},188.12456043294233,190.85445902596081,"MČ Koloděje"]
[2026,"X+2",84,{"$f":"D288","v":67.48705223604999},68.553427573408243,69.629656792138505,"MČ Koloděje"]
[2026,"X+2",89,{"$f":"D293","v":21.90332344089601},22.435919950462711,22.977174297365899,"MČ Koloděje"]
[2026,"X+2",97,{"$f":"D301","v":1.3172163950584963},1.4034778149823648,1.4934069584692065,"MČ Koloděje"]
[2027,"X+3",4,{"$f":"D309","v":259.49621049824464},275.89931342304885,292.30260028204873,"MČ Koloděje"]
[2027,"X+3",9,{"$f":"D314","v":307.13728569405112},312.93979236803841,318.74234701268915,"MČ Koloděje"]
[2027,"X+3",17,{"$f":"D322","v":412.43626602998404},419.74741708428257,427.05870889566927,"MČ Koloděje"]
[2027,"X+3",22,{"$f":"D327","v":327.92694637214311},341.54255775323253,355.15886042838639,"MČ Koloděje"]
[2027,"X+3",30,{"$f":"D335","v":209.66372384444014},234.66494627904558,259.66764737704335,"MČ Koloděje"]
[2027,"X+3",38,{"$f":"D343","v":276.79154284440608},298.20634759491935,319.6235205561174,"MČ Koloděje"]
[2027,"X+3",43,{"$f":"D348","v":413.99928672808812},429.25791321459542,444.51924982373708,"MČ Koloděje"]
[2027,"X+3",51,{"$f":"D356","v":512.84074248896877},520.05332783231654,527.26921662294308,"MČ Koloděje"]
[2027,"X+3",59,{"$f":"D364","v":292.25408546622282},297.14573411337017,302.04222532383977,"MČ Koloděje"]
[2027,"X+3",64,{"$f":"D369","v":226.73785690537645},229.73414744434507,232.73676923369922,"MČ Koloděje"]
[2027,"X+3",72,{"$f":"D377","v":228.39337847827909},231.54959361216288,234.71671920167751,"MČ Koloděje"]
[2027,"X+3",83,{"$f":"D388","v":98.877150661058778},100.51817638890712,102.17579005751301,"MČ Koloděje"]
[2027,"X+3",84,{"$f":"D389","v":79.539289924568749},81.031681131998255,82.542734437621078,"MČ Koloděje"]
[2027,"X+3",92,{"$f":"D397","v":21.434299369764975},22.41263206908981,23.424189719865197,"MČ Koloděje"]
[2028,"X+4",3,{"$f":"D409","v":184.26784305062316},212.29556670780451,239.902834127604,"MČ Koloděje"]
[2028,"X+4",4,{"$f":"D410","v":201.23816487580802},222.65165530586967,244.06551968324715,"MČ Koloděje"]
[2028,"X+4",16,{"$f":"D422","v":423.84246622893988},431.7526650083887,439.66307023188233,"MČ Koloděje"]
[2028,"X+4",24,{"$f":"D430","v":285.85582250660968},304.46973104887297,323.08483958063903,"MČ Koloděje"]
[2028,"X+4",25,{"$f":"D431","v":287.36617983474719},307.47837205440482,327.59188654265864,"MČ Koloděje"]
[2028,"X+4",37,{"$f":"D443","v":236.11071520631208},264.2107823951377,292.31459897880745,"MČ Koloděje"]
[2028,"X+4",45,{"$f":"D451","v":373.03657377497314},391.69554791926339,410.35987163760603,"MČ Koloděje"]
[2028,"X+4",46,{"$f":"D452","v":439.01239044038778},456.00553685853788,473.00406366773421,"MČ Koloděje"]
[2028,"X+4",58,{"$f":"D464","v":320.85500847442142},328.06137667387691,335.27632072972108,"MČ Koloděje"]
[2028,"X+4",66,{"$f":"D472","v":200.35193076173593},203.6784327258656,207.01333571341763,"MČ Koloděje"]
[2028,"X+4",71,{"$f":"D477","v":227.00052872693038},230.88735681336328,234.78991505895348,"MČ Koloděje"]
[2028,"X+4",79,{"$f":"D485","v":170.35072798264599},174.4507223405129,178.58945786570598,"MČ Koloděje"]
[2028,"X+4",85,{"$f":"D491","v":71.097497967466012},72.836447039808348,74.607699767556028,"MČ Koloděje"]
[2028,"X+4",91,{"$f":"D497","v":14.433645415621797},15.111156626672351,15.813985761608981,"MČ Koloděje"]
[2028,"X+4",99,{"$f":"D505","v":0.51377667822126072},0.5792323793412899,0.65114799926319544,"MČ Koloděje"]
[2029,"X+5",6,{"$f":"D513","v":253.67290909952436},275.87553693204961,298.07850714982737,"MČ Koloděje"]
[2029,"X+5",11,{"$f":"D518","v":312.59032258024843},321.89409276559269,331.1980081946158,"MČ Koloděje"]
[2029,"X+5",19,{"$f":"D526","v":411.19808402757974},425.51579864954942,439.8341317316598,"MČ Koloděje"]
[2029,"X+5",24,{"$f":"D531","v":330.17799133236588},352.2942215176347,374.41226581936814,"MČ Koloděje"]
[2029,"X+5",32,{"$f":"D539","v":212.46151435074424},250.44493919507255,288.43258324440825,"MČ Koloděje"]
[2029,"X+5",40,{"$f":"D547","v":289.48328565258839},317.68312638441739,345.88924642975235,"MČ Koloděje"]
[2029,"X+5",45,{"$f":"D552","v":418.64413368390183},441.01248132730655,463.38853248673479,"MČ Koloděje"]
[2029,"X+5",53,{"$f":"D560","v":505.8681360827386},515.69283167764786,525.52612388269517,"MČ Koloděje"]
[2029,"X+5",58,{"$f":"D565","v":368.23434123265042},376.72682026544334,385.23076273582467,"MČ Koloděje"]
[2029,"X+5",66,{"$f":"D573","v":219.2342555794292},223.64559496571133,228.07154129718464,"MČ Koloděje"]
[2029,"X+5",74,{"$f":"D581","v":210.53826512354033},215.23608927372825,219.96522029923884,"MČ Koloděje"]
[2029,"X+5",81,{"$f":"D588","v":130.01555874009765},133.5466156465605,137.13437437447507,"MČ Koloděje"]
[2029,"X+5",86,{"$f":"D593","v":62.660287159574921},64.599093016085504,66.586734616489352,"MČ Koloděje"]
[2029,"X+5",94,{"$f":"D601","v":11.937840639654219},12.888337166100447,13.900954832282336,"MČ Koloděje"]
[2029,"X+5",99,{"$f":"D606","v":9.5320535308024104E-2},0.10924274163664958,0.12480501894914979,"MČ Koloděje"]
[2030,"X+6",6,{"$f":"D614","v":195.42052952410444},222.63285772378896,249.84576003895512,"MČ Koloděje"]
[2030,"X+6",11,{"$f":"D619","v":339.26507314201194},352.86858856109239,366.47239491660321,"MČ Koloděje"]
[2030,"X+6",19,{"$f":"D627","v":415.94564861259505},431.46431628290333,446.98375671705026,"MČ Koloděje"]
[2030,"X+6",27,{"$f":"D635","v":283.64463692256186},314.25039016858079,344.8591631246951,"MČ Koloděje"]
[2030,"X+6",32,{"$f":"D640","v":210.48802753095492},253.36210646823713,296.24168766729349,"MČ Koloděje"]
[2030,"X+6",40,{"$f":"D648","v":252.79209273139779},286.66649553850391,320.54967492681152,"MČ Koloděje"]
[2030,"X+6",45,{"$f":"D653","v":384.52353270409907},409.96987560273374,435.42621347033855,"MČ Koloděje"]
[2030,"X+6",53,{"$f":"D661","v":511.48925980488025},523.53482902860321,535.59249710596146,"MČ Koloděje"]
[2030,"X+6",61,{"$f":"D669","v":305.01354648945613},313.48374749571889,321.97329087316285,"MČ Koloděje"]
[2030,"X+6",66,{"$f":"D674","v":241.55267160870818},246.88766799424593,252.24321211868249,"MČ Koloděje"]
[2030,"X+6",74,{"$f":"D682","v":203.12523363190707},208.36979003185087,213.65426286440768,"MČ Koloděje"]
[2030,"X+6",83,{"$f":"D691","v":121.31023038778592},125.08475424877439,128.94162513127344,"MČ Koloděje"]
[2030,"X+6",86,{"$f":"D694","v":70.419627396025248},72.804735807600238,75.257480846982418,"MČ Koloděje"]
[2030,"X+6",94,{"$f":"D702","v":9.1110612252393572},9.9193975513485793,10.788308376954218,"MČ Koloděje"]
[2031,"X+7",5,{"$f":"D714","v":174.51876264027317},214.14034998900706,254.15985452205166,"MČ Koloděje"]
[2031,"X+7",6,{"$f":"D715","v":176.63970531099972},214.26414470563225,251.46864895997234,"MČ Koloděje"]
[2031,"X+7",14,{"$f":"D723","v":373.56970397404962},385.77680791413638,397.9842980493097,"MČ Koloděje"]
[2031,"X+7",26,{"$f":"D735","v":334.32216167079071},366.03256127197733,397.74657441777748,"MČ Koloděje"]
[2031,"X+7",27,{"$f":"D736","v":288.3169458688651},322.12084991298229,355.92856565297035,"MČ Koloděje"]
[2031,"X+7",35,{"$f":"D744","v":202.47518224769283},252.11867587160322,301.77173770813874,"MČ Koloděje"]
[2031,"X+7",47,{"$f":"D756","v":416.10100730641659},443.45790522230789,470.83096434130346,"MČ Koloděje"]
[2031,"X+7",48,{"$f":"D757","v":368.9944962565279},394.53579601543311,420.09436136957748,"MČ Koloděje"]
[2031,"X+7",60,{"$f":"D769","v":363.18842758482697},373.60477419959835,384.04496553387105,"MČ Koloděje"]
[2031,"X+7",68,{"$f":"D777","v":210.55091688192448},216.35788003945237,222.19488573431181,"MČ Koloděje"]
[2031,"X+7",69,{"$f":"D778","v":186.86503617456719},192.18942023395988,197.54297708132577,"MČ Koloděje"]
[2031,"X+7",79,{"$f":"D788","v":167.11348450971417},173.18516103358255,179.34613099032435,"MČ Koloděje"]
[2031,"X+7",88,{"$f":"D797","v":46.342729706959076},48.509203945518962,50.763883427596419,"MČ Koloděje"]
[2031,"X+7",93,{"$f":"D802","v":11.793360504026213},12.806903892002627,13.895915345608397,"MČ Koloděje"]
[2032,"X+8",0,{"$f":"D810","v":196.21278965165249},236.94061928144532,280.2089039869029,"MČ Koloděje"]
[2032,"X+8",8,{"$f":"D818","v":198.40114330151448},228.61175052762187,258.82319622517241,"MČ Koloděje"]
[2032,"X+8",13,{"$f":"D823","v":336.00029404156993},352.80420257061485,369.608671134867,"MČ Koloděje"]
[2032,"X+8",21,{"$f":"D831","v":409.4336827948224},431.15552138975102,452.87930034745091,"MČ Koloděje"]
[2032,"X+8",29,{"$f":"D839","v":284.81493574496199},328.0049368860939,371.20062363808449,"MČ Koloděje"]
[2032,"X+8",34,{"$f":"D844","v":205.55563296570176},260.08995757245725,314.63485884742704,"MČ Koloděje"]
[2032,"X+8",42,{"$f":"D852","v":257.52396973257231},299.04991510885475,340.59216617961465,"MČ Koloděje"]
[2032,"X+8",47,{"$f":"D857","v":382.12388270699705},412.54055853952013,442.97681584694863,"MČ Koloděje"]
[2032,"X+8",55,{"$f":"D865","v":510.85664232782904},526.30223014213789,541.77042007511545,"MČ Koloděje"]
[2032,"X+8",63,{"$f":"D873","v":297.20014897864706},307.39090994819662,317.61805314207197,"MČ Koloděje"]
[2032,"X+8",68,{"$f":"D878","v":232.02636291146183},238.76594282892208,245.54438820494948,"MČ Koloděje"]
[2032,"X+8",76,{"$f":"D886","v":187.08510661953025},193.82598321372191,200.64422672012944,"MČ Koloděje"]
[2032,"X+8",81,{"$f":"D891","v":137.83738191551126},143.45641873669496,149.20310654294855,"MČ Koloděje"]
[2032,"X+8",88,{"$f":"D898","v":52.032421872370278},54.621044630182681,57.323402397519416,"MČ Koloděje"]
[2032,"X+8",96,{"$f":"D906","v":4.4357553957095313},5.0296278481228684,5.6926382647027394,"MČ Koloděje"]
[2033,"X+9",0,{"$f":"D911","v":202.36062457515123},246.43290224772215,293.34875599610768,"MČ Koloděje"]
[2033,"X+9",8,{"$f":"D919","v":179.62190936766663},220.24356764315232,260.44569134443617,"MČ Koloděje"]
[2033,"X+9",16,{"$f":"D927","v":374.95524392324808},390.66401287780593,406.3735464343178,"MČ Koloděje"]
[2033,"X+9",21,{"$f":"D932","v":411.42023664761678},435.13869335859437,458.85949226173915,"MČ Koloděje"]
[2033,"X+9",29,{"$f":"D940","v":289.48105837413044},335.8670459077091,382.25975620838716,"MČ Koloděje"]
[2033,"X+9",34,{"$f":"D945","v":242.59598357619109},301.82379479218048,361.06406690498955,"MČ Koloděje"]
[2033,"X+9",42,{"$f":"D953","v":248.42957942524302},295.91771356074707,343.426370702501,"MČ Koloděje"]
[2033,"X+9",50,{"$f":"D961","v":360.30169353677439},389.70058009852096,419.12941103386993,"MČ Koloděje"]
[2033,"X+9",55,{"$f":"D966","v":509.11319696652072},527.32991129033053,545.57651843496865,"MČ Koloděje"]
[2033,"X+9",63,{"$f":"D974","v":306.75393338472026},318.619151949936,330.53130226034864,"MČ Koloděje"]
[2033,"X+9",71,{"$f":"D982","v":177.03164939827525},183.71737889094487,190.45563273559435,"MČ Koloděje"]
[2033,"X+9",76,{"$f":"D987","v":186.0642227416202},193.51848544316115,201.06732988290412,"MČ Koloděje"]
[2033,"X+9",87,{"$f":"D998","v":75.195237879988881},79.053124882328603,83.083716269813706,"MČ Koloděje"]
[2033,"X+9",88,{"$f":"D999","v":55.938419556179177},59.118982577177647,62.460398187822946,"MČ Koloděje"]
[2033,"X+9",96,{"$f":"D1007","v":3.0815984052848195},3.5133473903499488,3.998276611560049,"MČ Koloděje"]
[2034,"X+10",3,{"$f":"D1015","v":182.61919245401938},232.48538128374508,284.57239892143036,"MČ Koloděje"]
[2034,"X+10",8,{"$f":"D1020","v":174.9937850595594},219.11096440516172,263.62656927533862,"MČ Koloděje"]
[2034,"X+10",16,{"$f":"D1028","v":313.49660136186083},330.70198075565412,347.90826671017476,"MČ Koloděje"]
[2034,"X+10",28,{"$f":"D1040","v":351.3597131276145},397.55335360955041,443.7544798605395,"MČ Koloděje"]
[2034,"X+10",29,{"$f":"D1041","v":333.72286128063183},383.6084395924413,433.50200872290827,"MČ Koloděje"]
[2034,"X+10",37,{"$f":"D1049","v":198.71442160580261},264.67436679287249,330.65393025545598,"MČ Koloděje"]
[2034,"X+10",49,{"$f":"D1061","v":377.14634681817569},411.80720104603859,446.50110521762429,"MČ Koloděje"]
[2034,"X+10",50,{"$f":"D1062","v":405.38654787883513},438.48050931919278,471.61064571928796,"MČ Koloděje"]
[2034,"X+10",58,{"$f":"D1070","v":495.46395548229344},512.45991013504795,529.49636595163224,"MČ Koloděje"]
[2034,"X+10",70,{"$f":"D1082","v":219.31176138683151},227.22908490809641,235.21182847197105,"MČ Koloděje"]
[2034,"X+10",71,{"$f":"D1083","v":194.26622333234366},202.01163313467097,209.82511306746352,"MČ Koloděje"]
[2034,"X+10",83,{"$f":"D1095","v":118.27123791052453},124.22608120691336,130.3745747929986,"MČ Koloděje"]
[2034,"X+10",90,{"$f":"D1102","v":35.563992119155159},38.069268825049569,40.734128256970017,"MČ Koloděje"]
[2034,"X+10",91,{"$f":"D1103","v":25.336240928904889},27.361384595809067,29.532809387397918,"MČ Koloděje"]
[2035,"X+11",2,{"$f":"D1115","v":195.51303452996393},248.37735146250509,304.08565923387829,"MČ Koloděje"]
[2035,"X+11",10,{"$f":"D1123","v":179.69843312081539},223.21599472375425,266.31459341814002,"MČ Koloděje"]
[2035,"X+11",11,{"$f":"D1124","v":201.55878784449854},236.56495462029352,271.57260540255737,"MČ Koloděje"]
[2035,"X+11",23,{"$f":"D1136","v":407.10957517953102},438.82454477681608,470.54368223238839,"MČ Koloděje"]
[2035,"X+11",31,{"$f":"D1144","v":294.21524762887429},353.56895293548257,412.93386760577681,"MČ Koloděje"]
[2035,"X+11",36,{"$f":"D1149","v":239.78427590499598},310.44867394382379,381.13334000914551,"MČ Koloděje"]
[2035,"X+11",44,{"$f":"D1157","v":254.33154619237638},309.12485047314925,363.9514230094926,"MČ Koloděje"]
[2035,"X+11",52,{"$f":"D1165","v":354.63054149618603},386.45451063703126,418.32604340023545,"MČ Koloděje"]
[2035,"X+11",57,{"$f":"D1170","v":505.20490139231094},526.08404088950874,547.01174104191318,"MČ Koloděje"]
[2035,"X+11",65,{"$f":"D1178","v":296.91219667789227},309.05416100305558,321.27037443102779,"MČ Koloděje"]
[2035,"X+11",70,{"$f":"D1183","v":236.74665552285694},245.72290870491526,254.77935263715275,"MČ Koloděje"]
[2035,"X+11",78,{"$f":"D1191","v":166.8388023943541},175.00075500143231,183.31594624412895,"MČ Koloděje"]
[2035,"X+11",85,{"$f":"D1198","v":97.045876062128627},102.54591930099025,108.28339142484191,"MČ Koloděje"]
[2035,"X+11",90,{"$f":"D1203","v":38.324753771520506},41.296107051501288,44.477009761797135,"MČ Koloděje"]
[2035,"X+11",98,{"$f":"D1211","v":1.295193366366554},1.5537336814047813,1.8581587664499541,"MČ Koloděje"]
[2036,"X+12",5,{"$f":"D1219","v":177.49907974839374},235.46079029971929,295.64365051131131,"MČ Koloděje"]
[2036,"X+12",10,{"$f":"D1224","v":175.07092118137479},222.08353420989931,269.4950905540689,"MČ Koloděje"]
[2036,"X+12",18,{"$f":"D1232","v":310.24949840336876},333.55351035676955,356.85926557921101,"MČ Koloděje"]
[2036,"X+12",23,{"$f":"D1237","v":396.19146759125533},429.80198043910184,463.41719229306079,"MČ Koloděje"]
[2036,"X+12",31,{"$f":"D1245","v":338.41896244919064},401.27100557017604,464.135831491006,"MČ Koloděje"]
[2036,"X+12",39,{"$f":"D1253","v":199.28994178715283},273.25702493724305,347.25452210011269,"MČ Koloděje"]
[2036,"X+12",44,{"$f":"D1258","v":302.91378960931934},364.46687995347554,426.06016889168643,"MČ Koloděje"]
[2036,"X+12",52,{"$f":"D1266","v":399.41763932854468},434.92846130267827,470.49527509424559,"MČ Koloděje"]
[2036,"X+12",57,{"$f":"D1271","v":503.37193386819945},527.63451255389941,551.95865296364036,"MČ Koloděje"]
[2036,"X+12",65,{"$f":"D1279","v":341.53214799317379},355.01029680038482,368.57329887246567,"MČ Koloděje"]
[2036,"X+12",73,{"$f":"D1287","v":179.32365182214789},188.2516706663707,197.28674445424656,"MČ Koloděje"]
[2036,"X+12",81,{"$f":"D1295","v":148.07959201975444},155.9835427310984,164.1114935024884,"MČ Koloděje"]
[2036,"X+12",85,{"$f":"D1299","v":95.51317380171804},101.38750715784917,107.53109011267199,"MČ Koloděje"]
[2036,"X+12",93,{"$f":"D1307","v":14.927016771279268},16.58187508312232,18.4040102230434,"MČ Koloděje"]
[2036,"X+12",98,{"$f":"D1312","v":1.7528034483533017},2.1227724811161166,2.5627523405388826,"MČ Koloděje"]
[2037,"X+13",5,{"$f":"D1320","v":182.42907520382417},243.84132764904723,307.7949853888706,"MČ Koloděje"]
[2037,"X+13",10,{"$f":"D1325","v":172.54289245398121},223.30432588567732,274.85380585812101,"MČ Koloděje"]
[2037,"X+13",18,{"$f":"D1333","v":336.90381652770418},364.50423950945327,392.10698184411945,"MČ Koloděje"]
[2037,"X+13",26,{"$f":"D1341","v":416.62712327197244},460.33320120538224,504.04662832182635,"MČ Koloděje"]
[2037,"X+13",31,{"$f":"D1346","v":356.68395911136469},423.03040850473553,489.39131493651939,"MČ Koloděje"]
[2037,"X+13",39,{"$f":"D1354","v":197.32781439789511},276.1619992897821,355.03017153901908,"MČ Koloděje"]
[2037,"X+13",47,{"$f":"D1362","v":262.48816478171494},319.63923772203339,376.84403960723415,"MČ Koloděje"]
[2037,"X+13",52,{"$f":"D1367","v":365.95346492905537},404.45928794081516,443.02848977982478,"MČ Koloděje"]
[2037,"X+13",60,{"$f":"D1375","v":493.89832912766269},514.94046060880305,536.05827905534625,"MČ Koloděje"]
[2037,"X+13",72,{"$f":"D1387","v":223.51899013734499},233.80780917077183,244.218190714256,"MČ Koloděje"]
[2037,"X+13",73,{"$f":"D1388","v":198.05458887600565},207.93172484509202,217.93455409061625,"MČ Koloděje"]
[2037,"X+13",83,{"$f":"D1398","v":117.6294085605245},124.92276953066879,132.49080064713138,"MČ Koloděje"]
[2037,"X+13",92,{"$f":"D1407","v":23.876481885021473},26.37503248893092,29.11378997070387,"MČ Koloděje"]
[2037,"X+13",93,{"$f":"D1408","v":16.722095510547788},18.630438403966568,20.738333017621258,"MČ Koloděje"]
[2038,"X+14",4,{"$f":"D1420","v":198.81593991811286},262.49125569192086,329.29740276477298,"MČ Koloděje"]
[2038,"X+14",12,{"$f":"D1428","v":180.14106829449},231.04726870405295,282.35313412603568,"MČ Koloděje"]
[2038,"X+14",13,{"$f":"D1429","v":179.54922358864263},228.15724435499305,276.34759393928584,"MČ Koloděje"]
[2038,"X+14",25,{"$f":"D1441","v":409.78493352394935},452.48398045872591,495.19032816909191,"MČ Koloděje"]
[2038,"X+14",33,{"$f":"D1449","v":341.26725429703458},416.86773486189247,492.4878137578014,"MČ Koloděje"]
[2038,"X+14",34,{"$f":"D1450","v":292.23604848535638},370.00684567119794,447.79940079195421,"MČ Koloděje"]
[2038,"X+14",46,{"$f":"D1462","v":304.58699097058877},372.28576191790137,440.04490539714084,"MČ Koloděje"]
[2038,"X+14",54,{"$f":"D1470","v":396.48398528610812},434.77213882250447,473.14251173599746,"MČ Koloděje"]
[2038,"X+14",59,{"$f":"D1475","v":495.05910481757451},521.31346051085836,547.65934912176226,"MČ Koloděje"]
[2038,"X+14",67,{"$f":"D1483","v":332.59657726992714},347.84578105913624,363.21850400234041,"MČ Koloděje"]
[2038,"X+14",75,{"$f":"D1491","v":165.99164465348724},176.09264879490905,186.35301142419402,"MČ Koloděje"]
[2038,"X+14",80,{"$f":"D1496","v":143.15209656630353},152.47696006807121,162.058287429724,"MČ Koloděje"]
[2038,"X+14",83,{"$f":"D1499","v":127.14310008199961},135.11400468896898,143.39302647601431,"MČ Koloděje"]
[2038,"X+14",95,{"$f":"D1511","v":7.7749612580435308},8.9535150131533818,10.295524632199527,"MČ Koloděje"]
[2038,"X+14",100,{"$f":"D1516","v":0},0,8.2795930040606147E-2,"MČ Koloděje"]
[2039,"X+15",7,{"$f":"D1524","v":182.31264783193762},246.82036833627402,313.86981892755131,"MČ Koloděje"]
[2039,"X+15",12,{"$f":"D1529","v":177.61347158703285},232.2678616900422,287.71102087806401,"MČ Koloděje"]
[2039,"X+15",20,{"$f":"D1537","v":330.98262704332791},365.27482157423719,399.57120960353802,"MČ Koloděje"]
[2039,"X+15",28,{"$f":"D1545","v":415.29350618656918},469.98003557346163,524.67745076294943,"MČ Koloděje"]
[2039,"X+15",33,{"$f":"D1550","v":359.50576164562722},438.59839394636379,517.71264850544787,"MČ Koloděje"]
[2039,"X+15",41,{"$f":"D1558","v":210.73037029032605},297.62974223538771,384.57840284530698,"MČ Koloděje"]
[2039,"X+15",46,{"$f":"D1563","v":257.95931312375689},331.74470058829047,405.59901711125423,"MČ Koloděje"]
[2039,"X+15",54,{"$f":"D1571","v":363.31735789964353},404.56325155588706,445.90099703275496,"MČ Koloděje"]
[2039,"X+15",62,{"$f":"D1579","v":485.25446380685923},508.14026637987689,531.13792284962562,"MČ Koloděje"]
[2039,"X+15",67,{"$f":"D1584","v":312.28580441988777},328.63967219769734,345.13100519849041,"MČ Koloděje"]
[2039,"X+15",75,{"$f":"D1592","v":183.34747139340487},194.39807223373677,205.6317825180646,"MČ Koloděje"]
[2039,"X+15",81,{"$f":"D1598","v":133.54632350919894},142.7277513068629,152.20923585874112,"MČ Koloděje"]
[2039,"X+15",87,{"$f":"D1604","v":77.665317125229876},83.713470333962746,90.144739911368518,"MČ Koloděje"]
[2039,"X+15",95,{"$f":"D1612","v":8.7037368982397147},10.052692905739329,11.593633977320298,"MČ Koloděje"]
[2039,"X+15",100,{"$f":"D1617","v":0},0,8.4983023643702249E-2,"MČ Koloděje"]
[2040,"X+16",7,{"$f":"D1625","v":188.45724024119474},256.30788319872886,327.00340055853064,"MČ Koloděje"]
[2040,"X+16",15,{"$f":"D1633","v":187.30391475056092},238.10199707268944,288.48371460661895,"MČ Koloděje"]
[2040,"X+16",20,{"$f":"D1638","v":278.25705720232054},316.33796399269079,354.42383788469567,"MČ Koloděje"]
[2040,"X+16",28,{"$f":"D1646","v":417.31326922970356},473.98947442956904,530.67750145385116,"MČ Koloděje"]
[2040,"X+16",33,{"$f":"D1651","v":328.11201100088294},409.7795116833571,491.47016089442877,"MČ Koloděje"]
[2040,"X+16",41,{"$f":"D1659","v":247.55052560805535},339.12840656235693,430.75999034033788,"MČ Koloděje"]
[2040,"X+16",49,{"$f":"D1667","v":248.97091822765742},316.1185697056128,383.3557254005209,"MČ Koloděje"]
[2040,"X+16",54,{"$f":"D1672","v":325.37822443495054},371.42267178266735,417.57384109727309,"MČ Koloděje"]
[2040,"X+16",62,{"$f":"D1680","v":483.50033888095322},509.02969579798264,534.69037424157591,"MČ Koloděje"]
[2040,"X+16",70,{"$f":"D1688","v":267.96068850197696},283.32079161700523,298.86517850492419,"MČ Koloděje"]
[2040,"X+16",75,{"$f":"D1693","v":198.54200889800364},210.6094949273359,222.88679506868979,"MČ Koloděje"]
[2040,"X+16",87,{"$f":"D1705","v":82.339586308286329},88.910870607928643,95.907963874893852,"MČ Koloděje"]
[2040,"X+16",94,{"$f":"D1712","v":15.052881832232135},17.223795554173783,19.683643180465303,"MČ Koloděje"]
[2040,"X+16",95,{"$f":"D1713","v":9.4270160096568141},10.956596729817614,12.715061104067955,"MČ Koloděje"]
[2041,"X+17",2,{"$f":"D1721","v":237.82331987265854},307.57525140723237,381.64367609804538,"MČ Koloděje"]
[2041,"X+17",14,{"$f":"D1733","v":175.17587904550777},232.22047421649592,290.0548404948039,"MČ Koloděje"]
[2041,"X+17",15,{"$f":"D1734","v":182.67885143872894},236.97010726711687,291.6626890404948,"MČ Koloděje"]
[2041,"X+17",23,{"$f":"D1742","v":296.9806247179157},337.95948809464414,378.94531120034515,"MČ Koloděje"]
[2041,"X+17",35,{"$f":"D1754","v":350.77330696010256},441.09036296549743,531.43862910562984,"MČ Koloděje"]
[2041,"X+17",36,{"$f":"D1755","v":333.44320177542744},426.12481443215091,518.84083821402203,"MČ Koloděje"]
[2041,"X+17",48,{"$f":"D1767","v":253.80964570096796},331.45402084373961,409.19612201788834,"MČ Koloděje"]
[2041,"X+17",56,{"$f":"D1775","v":364.06171672997147},407.98361457384078,452.03476900287535,"MČ Koloděje"]
[2041,"X+17",57,{"$f":"D1776","v":394.39760278437092},436.59319662115888,478.92676882028468,"MČ Koloděje"]
[2041,"X+17",69,{"$f":"D1788","v":297.7486969200724},315.05104161617044,332.54515952655368,"MČ Koloděje"]
[2041,"X+17",77,{"$f":"D1796","v":165.19308944427345},177.06031503170112,189.18458274638135,"MČ Koloděje"]
[2041,"X+17",83,{"$f":"D1802","v":114.87781363225515},123.8392177551618,133.19095012443216,"MČ Koloděje"]
[2041,"X+17",89,{"$f":"D1808","v":55.320202608651265},60.661437119766205,66.446235234466499,"MČ Koloděje"]
[2041,"X+17",97,{"$f":"D1816","v":3.9340196590346728},4.7554925062598095,5.734422922364633,"MČ Koloděje"]
[2042,"X+18",1,{"$f":"D1821","v":252.17939358783391},321.30135226699548,395.11305920619168,"MČ Koloděje"]
[2042,"X+18",9,{"$f":"D1829","v":186.7356585116998},257.27986490810849,330.66939802320576,"MČ Koloděje"]
[2042,"X+18",17,{"$f":"D1837","v":179.1362287543769},235.01865623423228,290.48674866248405,"MČ Koloděje"]
[2042,"X+18",22,{"$f":"D1842","v":276.1376021866584},321.10053892927016,366.07128006291725,"MČ Koloděje"]
[2042,"X+18",30,{"$f":"D1850","v":422.95994752622505},493.60242345601773,564.26176490637545,"MČ Koloděje"]
[2042,"X+18",35,{"$f":"D1855","v":319.42658121703334},412.31334788497406,505.23314087854033,"MČ Koloděje"]
[2042,"X+18",43,{"$f":"D1863","v":247.9462089299721},346.33436781122947,444.79793909866891,"MČ Koloděje"]
[2042,"X+18",51,{"$f":"D1871","v":241.87538264622412},311.43080596942139,381.11106677402972,"MČ Koloděje"]
[2042,"X+18",56,{"$f":"D1876","v":326.49333848173865},375.15419018404998,423.96321572941474,"MČ Koloděje"]
[2042,"X+18",64,{"$f":"D1884","v":471.93357305739903},498.21250473164855,524.67571258675093,"MČ Koloděje"]
[2042,"X+18",69,{"$f":"D1889","v":352.21418387047675},370.99673608732587,389.9907458424583,"MČ Koloděje"]
[2042,"X+18",77,{"$f":"D1897","v":179.2450002521249},192.10314830867756,205.25076883873311,"MČ Koloděje"]
[2042,"X+18",85,{"$f":"D1905","v":98.757050102166573},106.86326842060097,115.42068597293311,"MČ Koloděje"]
[2042,"X+18",89,{"$f":"D1909","v":58.844474026096151},64.626183955413268,70.896029752287973,"MČ Koloděje"]
[2042,"X+18",97,{"$f":"D1917","v":4.2665946258900096},5.1895122573948083,6.2963522906947489,"MČ Koloděje"]
[2043,"X+19",4,{"$f":"D1925","v":234.18687380826981},311.52997403944721,393.1900181568094,"MČ Koloděje"]
[2043,"X+19",9,{"$f":"D1930","v":193.66671046147945},267.42787986245162,344.32082035866586,"MČ Koloděje"]
[2043,"X+19",17,{"$f":"D1938","v":174.51291129061116},233.88717334749464,293.664637374797,"MČ Koloděje"]
[2043,"X+19",22,{"$f":"D1943","v":274.32782357361049},323.08031584795049,371.8417019896815,"MČ Koloděje"]
[2043,"X+19",30,{"$f":"D1951","v":412.05843421054874},484.59047902335823,557.14043664836151,"MČ Koloděje"]
[2043,"X+19",38,{"$f":"D1959","v":322.04669039878002},424.51328233925017,527.02809574675894,"MČ Koloděje"]
[2043,"X+19",43,{"$f":"D1964","v":219.84876634471561},322.56905429343215,425.37006960803063,"MČ Koloděje"]
[2043,"X+19",51,{"$f":"D1972","v":289.80740191332387},366.05426067255388,442.44265039954206,"MČ Koloděje"]
[2043,"X+19",59,{"$f":"D1980","v":387.36826967283218},431.27181939982313,475.36450921354378,"MČ Koloděje"]
[2043,"X+19",64,{"$f":"D1985","v":470.86818633573387},500.30186448868471,529.95072477807184,"MČ Koloděje"]
[2043,"X+19",72,{"$f":"D1993","v":292.71192814139795},310.55302504562457,328.67076041721822,"MČ Koloděje"]
[2043,"X+19",77,{"$f":"D1998","v":184.86119000390602},198.62961130441425,212.72020581179729,"MČ Koloděje"]
[2043,"X+19",85,{"$f":"D2006","v":92.982850125572497},101.28555682254674,110.07007319462696,"MČ Koloděje"]
[2043,"X+19",92,{"$f":"D2013","v":26.304839771926432},29.834260650315041,33.790165990598879,"MČ Koloděje"]
[2043,"X+19",97,{"$f":"D2018","v":4.8234458696617102},5.8878736679475727,7.1689622784781459,"MČ Koloděje"]
[2044,"X+20",4,{"$f":"D2026","v":240.11198180529806},319.6818063446467,403.76105662217458,"MČ Koloděje"]
[2044,"X+20",16,{"$f":"D2038","v":175.35683910287602},239.59468294916687,305.00249356095793,"MČ Koloděje"]
[2044,"X+20",17,{"$f":"D2039","v":171.98717402245993},235.10691114189473,299.01895783145471,"MČ Koloděje"]
[2044,"X+20",25,{"$f":"D2047","v":337.26283287714904},391.6092707287014,445.96741456396165,"MČ Koloděje"]
[2044,"X+20",37,{"$f":"D2059","v":314.18553760849136},417.76401637974254,521.38840058251026,"MČ Koloděje"]
[2044,"X+20",38,{"$f":"D2060","v":340.20430654230807},446.15562969114865,552.15831716493574,"MČ Koloděje"]
[2044,"X+20",46,{"$f":"D2068","v":217.29599407686669},320.51132582478562,423.84112950732538,"MČ Koloděje"]
[2044,"X+20",58,{"$f":"D2080","v":319.52401388449289},370.10920775381999,420.89570576831682,"MČ Koloděje"]
[2044,"X+20",59,{"$f":"D2081","v":355.26503781837266},401.99418910199427,448.92988771128955,"MČ Koloděje"]
[2044,"X+20",71,{"$f":"D2093","v":335.34741949933675},355.24012646104779,375.41725771104262,"MČ Koloděje"]
[2044,"X+20",79,{"$f":"D2101","v":164.4027066641479},177.65634849330061,191.29443541565672,"MČ Koloděje"]
[2044,"X+20",83,{"$f":"D2105","v":111.66148758989581},121.16762826341652,131.10914320346654,"MČ Koloděje"]
[2044,"X+20",91,{"$f":"D2113","v":38.577627114986598},43.301372359137027,48.539776048195343,"MČ Koloděje"]
[2044,"X+20",99,{"$f":"D2121","v":1.650506077778551},2.1250099692622126,2.7248791205322331,"MČ Koloděje"]
[2044,"X+20",100,{"$f":"D2122","v":0},0,0.12400392728478205,"MČ Koloděje"]
[2045,"X+21",11,{"$f":"D2134","v":199.13738913632233},276.38916251342386,356.7733564027904,"MČ Koloděje"]
[2045,"X+21",19,{"$f":"D2142","v":173.41549420589971},239.76081071175304,306.51247729051443,"MČ Koloděje"]
[2045,"X+21",24,{"$f":"D2147","v":276.61544452888324},333.84114826561506,391.07942782064924,"MČ Koloděje"]
[2045,"X+21",32,{"$f":"D2155","v":414.65772329240394},500.13619455115793,585.63982413442523,"MČ Koloděje"]
[2045,"X+21",40,{"$f":"D2163","v":334.66381368203514},443.77842564968307,552.95914050654335,"MČ Koloděje"]
[2045,"X+21",45,{"$f":"D2168","v":225.07654976004611},334.62385022683839,444.28211521393951,"MČ Koloděje"]
[2045,"X+21",53,{"$f":"D2176","v":284.31540003559121},362.65064804003674,441.17701808377149,"MČ Koloděje"]
[2045,"X+21",58,{"$f":"D2181","v":322.88216363755191},378.1585134380374,433.65997958348817,"MČ Koloděje"]
[2045,"X+21",66,{"$f":"D2189","v":457.11964923248217},487.56459844293295,518.29671372283144,"MČ Koloděje"]
[2045,"X+21",74,{"$f":"D2197","v":271.13335745823895},289.8315030386741,308.89531489896683,"MČ Koloděje"]
[2045,"X+21",79,{"$f":"D2202","v":169.24615916995697},183.35398699237322,197.88474255166233,"MČ Koloděje"]
[2045,"X+21",83,{"$f":"D2206","v":93.673557402670724},103.07736452083964,112.93402331760193,"MČ Koloděje"]
[2045,"X+21",94,{"$f":"D2217","v":14.579815866570094},17.073218458874564,19.956096451089984,"MČ Koloděje"]
[2045,"X+21",99,{"$f":"D2222","v":1.8638976171146813},2.40853112707619,3.099583931769597,"MČ Koloděje"]
[2046,"X+22",6,{"$f":"D2230","v":234.2904712039221},319.6543498423834,409.5279852759553,"MČ Koloděje"]
[2046,"X+22",11,{"$f":"D2235","v":206.44607400766259},286.76619936699819,370.48837059027915,"MČ Koloděje"]
[2046,"X+22",19,{"$f":"D2243","v":170.89120689016016},240.97988162178208,311.86401662667913,"MČ Koloděje"]
[2046,"X+22",27,{"$f":"D2251","v":333.50532161054076},398.32160033873822,463.15381655327155,"MČ Koloděje"]
[2046,"X+22",32,{"$f":"D2256","v":402.11770891166589},489.18305293622109,576.27457891564359,"MČ Koloděje"]
[2046,"X+22",40,{"$f":"D2264","v":352.77958703577889},465.37496845143801,578.0401852664022,"MČ Koloděje"]
[2046,"X+22",45,{"$f":"D2269","v":276.14454200765351},389.76654721118678,503.50595891132002,"MČ Koloděje"]
[2046,"X+22",53,{"$f":"D2277","v":238.56926313806898},322.83968684017418,407.32048850109845,"MČ Koloděje"]
[2046,"X+22",61,{"$f":"D2285","v":349.88646261731952},397.94638258618443,446.28260877788625,"MČ Koloděje"]
[2046,"X+22",66,{"$f":"D2290","v":399.76368819608228},433.06140159658378,466.68400528366135,"MČ Koloděje"]
[2046,"X+22",74,{"$f":"D2298","v":253.49703706683124},273.0139196112259,292.92290065684631,"MČ Koloděje"]
[2046,"X+22",81,{"$f":"D2305","v":143.85364874503523},156.47657530547099,169.59398291209084,"MČ Koloděje"]
[2046,"X+22",86,{"$f":"D2310","v":73.981995444278738},81.644667577369887,89.832696213617481,"MČ Koloděje"]
[2046,"X+22",94,{"$f":"D2318","v":15.614824311111052},18.311390317174201,21.433227444538144,"MČ Koloděje"]
[2046,"X+22",99,{"$f":"D2323","v":1.8698418621331772},2.4262159157101335,3.135078120241626,"MČ Koloděje"]
[2047,"X+23",6,{"$f":"D2331","v":238.79834932355112},326.20032633256835,418.29304233890662,"MČ Koloděje"]
[2047,"X+23",14,{"$f":"D2339","v":191.74903311507808},270.16462295722607,351.42762651272238,"MČ Koloděje"]
[2047,"X+23",19,{"$f":"D2344","v":169.62614843969723},243.41973818879433,318.38751211229976,"MČ Koloděje"]
[2047,"X+23",27,{"$f":"D2352","v":280.88424704717443},349.47461685003316,418.08265888647196,"MČ Koloděje"]
[2047,"X+23",35,{"$f":"D2360","v":416.5235246393085},517.29670648111255,618.10902497191626,"MČ Koloděje"]
[2047,"X+23",40,{"$f":"D2365","v":321.58305784730692},436.73142506885404,551.95239265254031,"MČ Koloděje"]
[2047,"X+23",48,{"$f":"D2373","v":249.70154799367845},361.29900686895155,473.06067710175228,"MČ Koloděje"]
[2047,"X+23",60,{"$f":"D2385","v":318.48003784514208},375.00408024580014,431.82680142878922,"MČ Koloděje"]
[2047,"X+23",61,{"$f":"D2386","v":313.64699133720694},366.23358916944244,419.12946800038401,"MČ Koloděje"]
[2047,"X+23",69,{"$f":"D2394","v":431.24558482244066},460.02338765503379,489.1790280523519,"MČ Koloděje"]
[2047,"X+23",81,{"$f":"D2406","v":147.89154904792156},161.29867911602014,175.244539953318,"MČ Koloděje"]
[2047,"X+23",87,{"$f":"D2412","v":64.116715181071257},71.267840481298023,78.977051629450727,"MČ Koloděje"]
[2047,"X+23",93,{"$f":"D2418","v":19.884701848635093},23.140521329595316,26.872482310461596,"MČ Koloděje"]
[2048,"X+24",0,{"$f":"D2426","v":244.5507302582555},321.25948777527526,403.88670244537536,"MČ Koloděje"]
[2048,"X+24",1,{"$f":"D2427","v":247.8540171947144},326.90937785745746,411.68597150348319,"MČ Koloděje"]
[2048,"X+24",13,{"$f":"D2439","v":203.20668264812841},286.71376915430358,373.62380162716636,"MČ Koloděje"]
[2048,"X+24",21,{"$f":"D2447","v":164.56953282787333},240.81351631602089,317.85747378513747,"MČ Koloděje"]
[2048,"X+24",22,{"$f":"D2448","v":168.12911244107909},244.50898143110771,321.30221439934377,"MČ Koloděje"]
[2048,"X+24",34,{"$f":"D2460","v":396.97003444592571},495.65793177804147,594.38185477664797,"MČ Koloděje"]
[2048,"X+24",42,{"$f":"D2468","v":357.29413219661637},477.38511914624519,597.56995962700603,"MČ Koloděje"]
[2048,"X+24",47,{"$f":"D2473","v":274.14385237612402},392.40307315698021,510.82027762248629,"MČ Koloděje"]
[2048,"X+24",55,{"$f":"D2481","v":240.22273492097199},327.19656437003454,414.44823053597247,"MČ Koloděje"]
[2048,"X+24",63,{"$f":"D2489","v":341.43279468836221},390.4750580946735,439.8817958356218,"MČ Koloděje"]
[2048,"X+24",68,{"$f":"D2494","v":385.51836623383241},419.54237146567249,453.98863697442357,"MČ Koloděje"]
[2048,"X+24",76,{"$f":"D2502","v":233.65280357406965},253.83232034267377,274.51519722136538,"MČ Koloděje"]
[2048,"X+24",84,{"$f":"D2510","v":102.72908624120475},113.34530341399763,124.56784619489264,"MČ Koloděje"]
[2048,"X+24",87,{"$f":"D2513","v":69.226705417487977},76.914421245328541,85.204988592312105,"MČ Koloděje"]
[2048,"X+24",96,{"$f":"D2522","v":7.5913699403607362},9.270381852415591,11.290833893406273,"MČ Koloděje"]
[2049,"X+25",0,{"$f":"D2527","v":237.95960005747224},316.31990868468506,400.81625652347873,"MČ Koloděje"]
[2049,"X+25",8,{"$f":"D2535","v":241.77438286206225},332.1691664518417,427.25510119637568,"MČ Koloděje"]
[2049,"X+25",16,{"$f":"D2543","v":193.19093870187348},275.08602626670199,359.83006076511543,"MČ Koloděje"]
[2049,"X+25",21,{"$f":"D2548","v":163.30541031735336},243.2516536882481,324.37660232841165,"MČ Koloděje"]
[2049,"X+25",29,{"$f":"D2556","v":282.05118980203224},363.19610235656205,444.36432625575065,"MČ Koloděje"]
[2049,"X+25",34,{"$f":"D2561","v":350.99562977862905},450.95795517833471,550.95730893956954,"MČ Koloděje"]
[2049,"X+25",42,{"$f":"D2569","v":326.18039651452699},448.81520435387768,571.54714680712573,"MČ Koloděje"]
[2049,"X+25",50,{"$f":"D2577","v":241.56720338229692},356.5842662635128,471.81858497563235,"MČ Koloděje"]
[2049,"X+25",55,{"$f":"D2582","v":243.06435783813919},336.57967466958587,430.39983634424902,"MČ Koloděje"]
[2049,"X+25",63,{"$f":"D2590","v":305.9489180155569},359.39812194871831,413.25244902505648,"MČ Koloděje"]
[2049,"X+25",71,{"$f":"D2598","v":410.70273921503156},440.32383038285207,470.43171313756295,"MČ Koloděje"]
[2049,"X+25",76,{"$f":"D2603","v":278.43029555224621},300.24766592616294,322.61234127618343,"MČ Koloděje"]
[2049,"X+25",85,{"$f":"D2612","v":91.662692268059104},101.71446922716872,112.42067688215712,"MČ Koloděje"]
[2049,"X+25",88,{"$f":"D2615","v":59.048341969236134},66.131737209945484,73.844057861752901,"MČ Koloděje"]
[2049,"X+25",96,{"$f":"D2623","v":8.1532333870564244},9.9649525200738758,12.146965825918162,"MČ Koloděje"]
[2050,"X+26",3,{"$f":"D2631","v":242.11145624018559},329.85529663311411,423.32082376821501,"MČ Koloděje"]
[2050,"X+26",8,{"$f":"D2636","v":245.56658647048067},337.88761986530011,435.07320629763387,"MČ Koloděje"]
[2050,"X+26",16,{"$f":"D2644","v":200.11666256188289},285.22661150990348,373.47198798863877,"MČ Koloděje"]
[2050,"X+26",21,{"$f":"D2649","v":164.0258061785473},247.65596872158824,332.83134466280671,"MČ Koloděje"]
[2050,"X+26",29,{"$f":"D2657","v":280.25801112462239},365.18156725379259,450.1305318925414,"MČ Koloděje"]
[2050,"X+26",37,{"$f":"D2665","v":400.27733339130589},513.61854209670764,627.01461809417697,"MČ Koloděje"]
[2050,"X+26",42,{"$f":"D2670","v":357.05251277531238},482.18673301335923,607.42111785882264,"MČ Koloděje"]
[2050,"X+26",50,{"$f":"D2678","v":213.88200597926215},333.15405706346718,452.6543236058543,"MČ Koloděje"]
[2050,"X+26",58,{"$f":"D2686","v":279.21727713796326},362.84748384419504,446.85688069006619,"MČ Koloděje"]
[2050,"X+26",63,{"$f":"D2691","v":308.91141455160664},366.885798796014,425.30628597722568,"MČ Koloděje"]
[2050,"X+26",71,{"$f":"D2699","v":410.88478462926912},443.24669368167827,476.15605583825572,"MČ Koloděje"]
[2050,"X+26",83,{"$f":"D2711","v":119.95361010882709},132.94484236881146,146.62779771079539,"MČ Koloděje"]
[2050,"X+26",85,{"$f":"D2713","v":99.534468815942517},110.36432175015685,121.90613159113546,"MČ Koloděje"]
[2050,"X+26",91,{"$f":"D2719","v":32.66904305490899},37.546328879646111,43.030765250598108,"MČ Koloděje"]
[2024,"X+0",2,{"$f":"D4","v":236.07990710760001},240.98086391200002,245.8818207164,"MČ Újezd nad Lesy"]
[2024,"X+0",3,{"$f":"D5","v":286.173604009575},289.97486096149999,293.77611791342497,"MČ Újezd nad Lesy"]
[2024,"X+0",11,{"$f":"D13","v":412.06707887749997},413.96864655000002,415.87021422250001,"MČ Újezd nad Lesy"]
[2024,"X+0",23,{"$f":"D25","v":251.80298152774998},255.90760145500002,260.01222138225,"MČ Újezd nad Lesy"]
[2024,"X+0",24,{"$f":"D26","v":207.52154250584999},211.925278577,216.32901464815001,"MČ Újezd nad Lesy"]
[2024,"X+0",36,{"$f":"D38","v":306.89425796525001},312.804055205,318.71385244474999,"MČ Újezd nad Lesy"]
[2024,"X+0",44,{"$f":"D46","v":465.75041722175001},469.38134973500001,473.01228224825002,"MČ Újezd nad Lesy"]
[2024,"X+0",45,{"$f":"D47","v":531.66787666530001},535.20750158600003,538.74712650670006,"MČ Újezd nad Lesy"]
[2024,"X+0",57,{"$f":"D59","v":283.09348590112495},284.46998657250003,285.846487243875,"MČ Újezd nad Lesy"]
[2024,"X+0",65,{"$f":"D67","v":235.70201689394997},236.04953989900002,236.39706290405002,"MČ Újezd nad Lesy"]
[2024,"X+0",70,{"$f":"D72","v":224.46419081775002},225.20399125500001,225.94379169224999,"MČ Újezd nad Lesy"]
[2024,"X+0",78,{"$f":"D80","v":167.25428209750001},167.76598294999999,168.27768380250001,"MČ Újezd nad Lesy"]
[2024,"X+0",83,{"$f":"D85","v":57.718095303249996},58.160090765,58.602086226750004,"MČ Újezd nad Lesy"]
[2024,"X+0",90,{"$f":"D92","v":8.0974007350000008},8.1880006999999999,8.2786006650000008,"MČ Újezd nad Lesy"]
[2024,"X+0",98,{"$f":"D100","v":0.63796041999999997},0.65520040000000002,0.67244038000000006,"MČ Újezd nad Lesy"]
[2025,"X+1",5,{"$f":"D108","v":282.86806540358498},290.96941800557369,299.0707874168703,"MČ Újezd nad Lesy"]
[2025,"X+1",10,{"$f":"D113","v":350.05386273569161},352.95597138883596,355.8580888779245,"MČ Újezd nad Lesy"]
[2025,"X+1",18,{"$f":"D121","v":322.75141442144513},328.85787786317701,334.96440251110977,"MČ Újezd nad Lesy"]
[2025,"X+1",23,{"$f":"D126","v":286.76715879970504},294.7768516317235,302.78668394816043,"MČ Újezd nad Lesy"]
[2025,"X+1",31,{"$f":"D134","v":251.76850432536588},264.77635459728083,277.78452220235965,"MČ Újezd nad Lesy"]
[2025,"X+1",39,{"$f":"D142","v":327.37398448900717},335.49499533402241,343.61640993030272,"MČ Újezd nad Lesy"]
[2025,"X+1",44,{"$f":"D147","v":466.34851255036102},473.80285831828093,481.25772897345479,"MČ Újezd nad Lesy"]
[2025,"X+1",52,{"$f":"D155","v":418.92192215830994},421.54095115468482,424.16035381257313,"MČ Újezd nad Lesy"]
[2025,"X+1",57,{"$f":"D160","v":298.1805571134567},300.92674265271705,303.67364031846341,"MČ Újezd nad Lesy"]
[2025,"X+1",65,{"$f":"D168","v":222.02048522770696},222.49381801391786,222.96733902042337,"MČ Újezd nad Lesy"]
[2025,"X+1",73,{"$f":"D176","v":217.02027250763985},218.71108049301799,220.40413971553625,"MČ Újezd nad Lesy"]
[2025,"X+1",78,{"$f":"D181","v":165.83776416884319},167.18511768220472,168.53660363390225,"MČ Újezd nad Lesy"]
[2025,"X+1",83,{"$f":"D186","v":74.570149080860162},75.374275510258656,76.180988586808439,"MČ Újezd nad Lesy"]
[2025,"X+1",93,{"$f":"D196","v":2.3722708957964418},2.4401833790670677,2.5090557049830284,"MČ Újezd nad Lesy"]
[2025,"X+1",98,{"$f":"D201","v":0.4239998635866844},0.44592179191535997,0.46839438520361243,"MČ Újezd nad Lesy"]
[2026,"X+2",5,{"$f":"D209","v":281.04192550931657},292.94412110730127,304.84637368972773,"MČ Újezd nad Lesy"]
[2026,"X+2",10,{"$f":"D214","v":323.64025573053266},327.94283623005356,332.24544317561788,"MČ Újezd nad Lesy"]
[2026,"X+2",18,{"$f":"D222","v":354.17009919888073},362.77946322128264,371.38898559645435,"MČ Újezd nad Lesy"]
[2026,"X+2",26,{"$f":"D230","v":211.75646706243236},225.76301939046613,239.77007609724308,"MČ Újezd nad Lesy"]
[2026,"X+2",31,{"$f":"D235","v":252.45878642301409},272.66525999456724,292.87271087819204,"MČ Újezd nad Lesy"]
[2026,"X+2",39,{"$f":"D243","v":331.2180352159686},344.24368798829289,357.27049883504935,"MČ Újezd nad Lesy"]
[2026,"X+2",47,{"$f":"D251","v":528.73650691318142},537.35018762896925,545.96565860273006,"MČ Újezd nad Lesy"]
[2026,"X+2",52,{"$f":"D256","v":426.20282917729094},430.37050935224971,434.53950179489925,"MČ Újezd nad Lesy"]
[2026,"X+2",60,{"$f":"D264","v":290.87973225246515},293.95722904783645,297.0370669299665,"MČ Újezd nad Lesy"]
[2026,"X+2",65,{"$f":"D269","v":234.49356632802952},235.87606310867744,237.26080431777783,"MČ Újezd nad Lesy"]
[2026,"X+2",73,{"$f":"D277","v":226.30638548673193},228.93210280190499,231.56514557546922,"MČ Újezd nad Lesy"]
[2026,"X+2",81,{"$f":"D285","v":122.59449781386314},124.31828079951219,126.05693518013467,"MČ Újezd nad Lesy"]
[2026,"X+2",89,{"$f":"D293","v":21.90332344089601},22.435919950462711,22.977174297365899,"MČ Újezd nad Lesy"]
[2026,"X+2",93,{"$f":"D297","v":1.4701661894035734},1.5273250118359043,1.5859378743611086,"MČ Újezd nad Lesy"]
[2027,"X+3",4,{"$f":"D309","v":259.49621049824464},275.89931342304885,292.30260028204873,"MČ Újezd nad Lesy"]
[2027,"X+3",5,{"$f":"D310","v":229.13275195743807},245.93443130418328,262.73626293840186,"MČ Újezd nad Lesy"]
[2027,"X+3",13,{"$f":"D318","v":396.16368436457822},402.86921549106091,409.57484262194498,"MČ Újezd nad Lesy"]
[2027,"X+3",25,{"$f":"D330","v":300.43662067133187},317.54967667568667,334.66363340240162,"MČ Újezd nad Lesy"]
[2027,"X+3",26,{"$f":"D331","v":263.51037140147179},281.61913215014778,299.72887192436656,"MČ Újezd nad Lesy"]
[2027,"X+3",34,{"$f":"D339","v":246.7747314177214},271.47907134804166,296.18547781737459,"MČ Újezd nad Lesy"]
[2027,"X+3",46,{"$f":"D351","v":467.48529261205192},481.28411016344808,495.08644561627216,"MČ Újezd nad Lesy"]
[2027,"X+3",47,{"$f":"D352","v":463.82903470056385},476.03900941839936,488.2526059557992,"MČ Újezd nad Lesy"]
[2027,"X+3",59,{"$f":"D364","v":292.25408546622282},297.14573411337017,302.04222532383977,"MČ Újezd nad Lesy"]
[2027,"X+3",67,{"$f":"D372","v":216.50349037104218},218.96625242717096,221.43269990771427,"MČ Újezd nad Lesy"]
[2027,"X+3",68,{"$f":"D373","v":224.49301795782245},227.49214848187532,230.49847047373149,"MČ Újezd nad Lesy"]
[2027,"X+3",80,{"$f":"D385","v":151.46977191938521},154.19678265016424,156.94800883428843,"MČ Újezd nad Lesy"]
[2027,"X+3",87,{"$f":"D392","v":41.026119413072735},42.018130418598517,43.028384932322496,"MČ Újezd nad Lesy"]
[2027,"X+3",88,{"$f":"D393","v":36.825139071505099},37.840209141516894,38.876467038657054,"MČ Újezd nad Lesy"]
[2027,"X+3",100,{"$f":"D405","v":0},0,1.5185512014110669E-2,"MČ Újezd nad Lesy"]
[2028,"X+4",7,{"$f":"D413","v":280.91694427372943},295.91924180668087,310.92170508201838,"MČ Újezd nad Lesy"]
[2028,"X+4",12,{"$f":"D418","v":328.68461877055319},336.88898513784449,345.0934642954025,"MČ Újezd nad Lesy"]
[2028,"X+4",20,{"$f":"D426","v":348.22627049753612},363.54097133317441,378.85645772649889,"MČ Újezd nad Lesy"]
[2028,"X+4",28,{"$f":"D434","v":210.58884827448156},235.59032686787356,260.59361474714603,"MČ Újezd nad Lesy"]
[2028,"X+4",33,{"$f":"D439","v":255.38700351411774},288.38188968422764,321.38020449504648,"MČ Újezd nad Lesy"]
[2028,"X+4",41,{"$f":"D447","v":344.35861693732102},365.58745389299463,386.82026729232189,"MČ Újezd nad Lesy"]
[2028,"X+4",46,{"$f":"D452","v":439.01239044038778},456.00553685853788,473.00406366773421,"MČ Újezd nad Lesy"]
[2028,"X+4",54,{"$f":"D460","v":423.03809460510439},430.22626432421794,437.41922766646962,"MČ Újezd nad Lesy"]
[2028,"X+4",62,{"$f":"D468","v":285.62865219156743},290.70103984594306,295.78216724141873,"MČ Újezd nad Lesy"]
[2028,"X+4",67,{"$f":"D473","v":228.78586349392896},232.14202040010031,235.50632435042516,"MČ Újezd nad Lesy"]
[2028,"X+4",75,{"$f":"D481","v":210.36127850660137},214.69060188613898,219.04632962010243,"MČ Újezd nad Lesy"]
[2028,"X+4",83,{"$f":"D489","v":105.69819743104432},108.21846161896657,110.77977350159068,"MČ Újezd nad Lesy"]
[2028,"X+4",87,{"$f":"D493","v":35.907663293974885},37.051647101885472,38.225330267402001,"MČ Újezd nad Lesy"]
[2028,"X+4",95,{"$f":"D501","v":0.78225489387190583},0.84164416362902261,0.90455601397849961,"MČ Újezd nad Lesy"]
[2028,"X+4",100,{"$f":"D506","v":0},0,2.1881785472990856E-2,"MČ Újezd nad Lesy"]
[2029,"X+5",7,{"$f":"D514","v":229.01221065442434},248.91336758340583,268.81482684235243,"MČ Újezd nad Lesy"]
[2029,"X+5",15,{"$f":"D522","v":403.86268119133126},412.77119945375233,421.67999594119391,"MČ Újezd nad Lesy"]
[2029,"X+5",20,{"$f":"D527","v":390.10959434775964},406.42849925896888,422.74832484169536,"MČ Újezd nad Lesy"]
[2029,"X+5",28,{"$f":"D535","v":262.30763792708609},291.40974544871756,320.5144615856766,"MČ Újezd nad Lesy"]
[2029,"X+5",33,{"$f":"D540","v":211.02571567123681},249.40590499478554,287.79080703170484,"MČ Újezd nad Lesy"]
[2029,"X+5",41,{"$f":"D548","v":314.36961663435397},341.47844394290053,368.59366848537923,"MČ Újezd nad Lesy"]
[2029,"X+5",49,{"$f":"D556","v":458.49842680960722},475.04844500114081,491.60772840976205,"MČ Újezd nad Lesy"]
[2029,"X+5",54,{"$f":"D561","v":517.74193800236128},527.4267726779924,537.12049750997585,"MČ Újezd nad Lesy"]
[2029,"X+5",62,{"$f":"D569","v":269.51750271739826},275.87716782081304,282.25062355201078,"MČ Újezd nad Lesy"]
[2029,"X+5",70,{"$f":"D577","v":212.51670393128305},216.80799962021121,221.11957208162755,"MČ Újezd nad Lesy"]
[2029,"X+5",75,{"$f":"D582","v":188.37371748171796},193.22768826763337,198.11687846467561,"MČ Újezd nad Lesy"]
[2029,"X+5",85,{"$f":"D592","v":79.937938338791156},82.124685985538036,84.358992362308072,"MČ Újezd nad Lesy"]
[2029,"X+5",87,{"$f":"D594","v":46.089942117527912},47.720912326213991,49.399780313597603,"MČ Újezd nad Lesy"]
[2029,"X+5",95,{"$f":"D602","v":1.8960239833401864},2.0759173292091813,2.2697888398683492,"MČ Újezd nad Lesy"]
[2030,"X+6",2,{"$f":"D610","v":177.65797561744185},212.84628473272574,249.19979663679612,"MČ Újezd nad Lesy"]
[2030,"X+6",7,{"$f":"D615","v":256.0610185016838},279.86323252194563,303.66588691627578,"MČ Újezd nad Lesy"]
[2030,"X+6",15,{"$f":"D623","v":357.56810124574912},367.77561182491149,377.98347557019451,"MČ Újezd nad Lesy"]
[2030,"X+6",23,{"$f":"D631","v":309.4809550139596},333.29267426813306,357.10664416360146,"MČ Újezd nad Lesy"]
[2030,"X+6",28,{"$f":"D636","v":297.1770169365542},330.18154158833909,363.18953045393914,"MČ Újezd nad Lesy"]
[2030,"X+6",36,{"$f":"D644","v":247.02677423219632},289.99538311866456,332.97175795676253,"MČ Újezd nad Lesy"]
[2030,"X+6",48,{"$f":"D656","v":434.1701060810442},455.2755782370578,476.3934665930509,"MČ Újezd nad Lesy"]
[2030,"X+6",49,{"$f":"D657","v":459.01397953862141},479.35566496816125,499.71068942257477,"MČ Újezd nad Lesy"]
[2030,"X+6",57,{"$f":"D665","v":413.50952358118161},423.54546366826833,433.59434113901375,"MČ Újezd nad Lesy"]
[2030,"X+6",69,{"$f":"D677","v":217.46451116626304},222.08253704013811,226.7217197870543,"MČ Újezd nad Lesy"]
[2030,"X+6",70,{"$f":"D678","v":199.41745416562622},203.79485785021467,208.19385589025859,"MČ Újezd nad Lesy"]
[2030,"X+6",82,{"$f":"D690","v":120.13812183331814},123.88062376345167,127.7016285061414,"MČ Újezd nad Lesy"]
[2030,"X+6",85,{"$f":"D693","v":85.636534636206818},88.594475313562327,91.635418027613412,"MČ Újezd nad Lesy"]
[2030,"X+6",90,{"$f":"D698","v":24.017748279437477},25.28495916641781,26.609565254372939,"MČ Újezd nad Lesy"]
[2031,"X+7",1,{"$f":"D710","v":184.43626646299953},222.04627188806074,261.54012236793619,"MČ Újezd nad Lesy"]
[2031,"X+7",9,{"$f":"D718","v":227.28600010566015},249.88615833522871,272.48684354003723,"MČ Újezd nad Lesy"]
[2031,"X+7",10,{"$f":"D719","v":281.56498150212411},300.86684215357138,320.16915963451947,"MČ Újezd nad Lesy"]
[2031,"X+7",22,{"$f":"D731","v":387.90049641537246},411.12177756304936,434.34521263068825,"MČ Újezd nad Lesy"]
[2031,"X+7",30,{"$f":"D739","v":268.08863786109282},311.17324185675238,354.26324476191894,"MČ Újezd nad Lesy"]
[2031,"X+7",35,{"$f":"D744","v":202.47518224769283},252.11867587160322,301.77173770813874,"MČ Újezd nad Lesy"]
[2031,"X+7",43,{"$f":"D752","v":314.60319601108813},348.68167602044616,382.77321907841252,"MČ Újezd nad Lesy"]
[2031,"X+7",51,{"$f":"D760","v":450.34684479706436},469.62099880894607,488.91361563275007,"MČ Újezd nad Lesy"]
[2031,"X+7",56,{"$f":"D765","v":516.91899590037178},529.64171663935019,542.38287351886527,"MČ Újezd nad Lesy"]
[2031,"X+7",64,{"$f":"D773","v":262.53977135966443},269.84405652420986,277.17668111885712,"MČ Újezd nad Lesy"]
[2031,"X+7",72,{"$f":"D781","v":200.89801773375459},206.65408623372969,212.4522564157902,"MČ Újezd nad Lesy"]
[2031,"X+7",77,{"$f":"D786","v":170.08243090712756},176.24779396200489,182.48644676523878,"MČ Újezd nad Lesy"]
[2031,"X+7",85,{"$f":"D794","v":98.534962953098614},102.19960200181529,105.97544463692563,"MČ Újezd nad Lesy"]
[2031,"X+7",91,{"$f":"D800","v":19.216242177370781},20.468146770225843,21.79122067546437,"MČ Újezd nad Lesy"]
[2031,"X+7",97,{"$f":"D806","v":0.84680657443266449},0.97133838090991009,1.1115136693516181,"MČ Újezd nad Lesy"]
[2032,"X+8",4,{"$f":"D814","v":174.03086346812177},216.81500364869936,260.76472903143514,"MČ Újezd nad Lesy"]
[2032,"X+8",9,{"$f":"D819","v":254.33170918146078},280.83264712513528,307.33429256656007,"MČ Újezd nad Lesy"]
[2032,"X+8",17,{"$f":"D827","v":349.33471448609976},364.6443803790321,379.95481891527481,"MČ Újezd nad Lesy"]
[2032,"X+8",22,{"$f":"D832","v":405.63527280928986},430.05715859384458,454.48144816282138,"MČ Újezd nad Lesy"]
[2032,"X+8",30,{"$f":"D840","v":302.91815893179137},349.90387061993749,396.89615672469483,"MČ Újezd nad Lesy"]
[2032,"X+8",38,{"$f":"D848","v":235.75193884796624},288.57252322464251,341.40744725160192,"MČ Újezd nad Lesy"]
[2032,"X+8",43,{"$f":"D853","v":295.95974770751292},335.6007832761411,375.25882100537473,"MČ Újezd nad Lesy"]
[2032,"X+8",51,{"$f":"D861","v":450.81375125844477},473.86182831986036,496.93442299348271,"MČ Újezd nad Lesy"]
[2032,"X+8",59,{"$f":"D869","v":406.25997866012574},418.41529227631588,430.59639529831293,"MČ Újezd nad Lesy"]
[2032,"X+8",64,{"$f":"D874","v":276.68937944199399},285.32969121345309,294.00663631674297,"MČ Újezd nad Lesy"]
[2032,"X+8",72,{"$f":"D882","v":188.15272336276183},193.97217501064802,199.83554723330877,"MČ Újezd nad Lesy"]
[2032,"X+8",77,{"$f":"D887","v":183.93825110905766},190.83761018149141,197.82621982889771,"MČ Újezd nad Lesy"]
[2032,"X+8",83,{"$f":"D893","v":128.42318207110318},133.56317347422436,138.84497462402769,"MČ Újezd nad Lesy"]
[2032,"X+8",92,{"$f":"D902","v":14.978166143810002},16.166583662128875,17.438235330952114,"MČ Újezd nad Lesy"]
[2032,"X+8",97,{"$f":"D907","v":3.8449898353910541},4.4284861607746686,5.0887003130310937,"MČ Újezd nad Lesy"]
[2033,"X+9",4,{"$f":"D915","v":174.75309325435194},221.22999631327497,269.23894271276305,"MČ Újezd nad Lesy"]
[2033,"X+9",9,{"$f":"D920","v":196.08893280884467},227.59835325859075,259.1087889559717,"MČ Újezd nad Lesy"]
[2033,"X+9",17,{"$f":"D928","v":322.94418744499268},339.65202640018617,356.36077552434574,"MČ Újezd nad Lesy"]
[2033,"X+9",25,{"$f":"D936","v":354.44398833666492},389.85144267792958,425.26365182947467,"MČ Újezd nad Lesy"]
[2033,"X+9",30,{"$f":"D941","v":289.89080595939225},339.86788751054149,389.85253510133128,"MČ Újezd nad Lesy"]
[2033,"X+9",38,{"$f":"D949","v":236.42839893310477},296.41670487637248,356.42315748904707,"MČ Újezd nad Lesy"]
[2033,"X+9",46,{"$f":"D957","v":349.97408439275114},388.02111273336391,426.0920530182143,"MČ Újezd nad Lesy"]
[2033,"X+9",51,{"$f":"D962","v":422.7703802946229},448.95614167432484,475.17186330420316,"MČ Újezd nad Lesy"]
[2033,"X+9",59,{"$f":"D970","v":413.09680327433159},426.76805311170779,440.47129854755963,"MČ Újezd nad Lesy"]
[2033,"X+9",71,{"$f":"D982","v":177.03164939827525},183.71737889094487,190.45563273559435,"MČ Újezd nad Lesy"]
[2033,"X+9",72,{"$f":"D983","v":199.70483820592364},206.36761026907683,213.0864485534029,"MČ Újezd nad Lesy"]
[2033,"X+9",80,{"$f":"D991","v":164.91609784082397},171.87294332771972,178.97426235042244,"MČ Újezd nad Lesy"]
[2033,"X+9",89,{"$f":"D1000","v":43.482922936376468},46.066104156832374,48.786734273129809,"MČ Újezd nad Lesy"]
[2033,"X+9",92,{"$f":"D1003","v":13.123389245223112},14.267927670232968,15.502082894202639,"MČ Újezd nad Lesy"]
[2033,"X+9",100,{"$f":"D1011","v":0},0,9.8966503230906444E-3,"MČ Újezd nad Lesy"]
[2034,"X+10",11,{"$f":"D1023","v":259.79324796558427},289.79206427203394,319.79198327836087,"MČ Újezd nad Lesy"]
[2034,"X+10",12,{"$f":"D1024","v":234.7306412715655},262.82778979207865,290.92602971714018,"MČ Újezd nad Lesy"]
[2034,"X+10",24,{"$f":"D1036","v":407.82212406839261},440.74013624942302,473.66242836174376,"MČ Újezd nad Lesy"]
[2034,"X+10",32,{"$f":"D1044","v":305.61926022125544},365.57058182596984,425.53333233636999,"MČ Újezd nad Lesy"]
[2034,"X+10",33,{"$f":"D1045","v":270.69241384941665},332.72094307734017,394.7623533848307,"MČ Újezd nad Lesy"]
[2034,"X+10",45,{"$f":"D1057","v":300.95152620574885},347.61595111860674,394.30930601128807,"MČ Újezd nad Lesy"]
[2034,"X+10",53,{"$f":"D1065","v":444.24250447899453},469.77946309354888,495.35648002320045,"MČ Újezd nad Lesy"]
[2034,"X+10",58,{"$f":"D1070","v":495.46395548229344},512.45991013504795,529.49636595163224,"MČ Újezd nad Lesy"]
[2034,"X+10",66,{"$f":"D1078","v":267.73387636766029},277.70710190574084,287.7393904806089,"MČ Újezd nad Lesy"]
[2034,"X+10",74,{"$f":"D1086","v":172.58662881937062},179.68096190475916,186.85307139204582,"MČ Újezd nad Lesy"]
[2034,"X+10",79,{"$f":"D1091","v":168.9091051125996},176.78822092133865,184.81510019753244,"MČ Újezd nad Lesy"]
[2034,"X+10",87,{"$f":"D1099","v":74.967147475500582},79.171324413309762,83.579878091092894,"MČ Újezd nad Lesy"]
[2034,"X+10",94,{"$f":"D1106","v":8.3340990452953818},9.2867384514030498,10.336871472921453,"MČ Újezd nad Lesy"]
[2034,"X+10",99,{"$f":"D1111","v":1.4884486090448639},1.8147581135434503,2.2040146709212411,"MČ Újezd nad Lesy"]
[2035,"X+11",6,{"$f":"D1119","v":168.93744530938284},221.21095035066065,275.01678871365664,"MČ Újezd nad Lesy"]
[2035,"X+11",11,{"$f":"D1124","v":201.55878784449854},236.56495462029352,271.57260540255737,"MČ Újezd nad Lesy"]
[2035,"X+11",19,{"$f":"D1132","v":321.75744528086},345.46412140916823,369.17271255548644,"MČ Újezd nad Lesy"]
[2035,"X+11",27,{"$f":"D1140","v":350.66329074568637},396.55615478880179,442.45656484649174,"MČ Újezd nad Lesy"]
[2035,"X+11",32,{"$f":"D1145","v":292.61166096647855},355.55063745286014,418.50231083975598,"MČ Újezd nad Lesy"]
[2035,"X+11",40,{"$f":"D1153","v":249.18500184135698},315.88836019289568,382.62043533952442,"MČ Újezd nad Lesy"]
[2035,"X+11",45,{"$f":"D1158","v":264.483468854021},316.77683942769602,369.10511198480606,"MČ Újezd nad Lesy"]
[2035,"X+11",53,{"$f":"D1166","v":416.44954139993933},445.09168624191261,473.78134848676621,"MČ Újezd nad Lesy"]
[2035,"X+11",61,{"$f":"D1174","v":406.64477788003137},422.21356795283714,437.8356610334705,"MČ Újezd nad Lesy"]
[2035,"X+11",66,{"$f":"D1179","v":284.29017773456394},295.84323007471028,307.470198582997,"MČ Újezd nad Lesy"]
[2035,"X+11",74,{"$f":"D1187","v":183.71122307712801},191.62405203759988,199.63056201539587,"MČ Újezd nad Lesy"]
[2035,"X+11",82,{"$f":"D1195","v":142.52845644681236},149.59418911528184,156.87791042911689,"MČ Újezd nad Lesy"]
[2035,"X+11",87,{"$f":"D1200","v":68.897032481305544},73.177612877590903,77.684024478755475,"MČ Újezd nad Lesy"]
[2035,"X+11",94,{"$f":"D1207","v":7.3046845497280408},8.1984394843906365,9.191252824526412,"MČ Újezd nad Lesy"]
[2035,"X+11",99,{"$f":"D1212","v":1.1329916123947732},1.3931754480836638,1.7063652228592323,"MČ Újezd nad Lesy"]
[2036,"X+12",6,{"$f":"D1220","v":171.07746274248046},226.97628058768413,284.75978251504193,"MČ Újezd nad Lesy"]
[2036,"X+12",14,{"$f":"D1228","v":232.28035416958488},262.77386463687913,293.26906952652848,"MČ Újezd nad Lesy"]
[2036,"X+12",19,{"$f":"D1233","v":369.06674870129257},394.3752255676809,419.68586908480097,"MČ Újezd nad Lesy"]
[2036,"X+12",27,{"$f":"D1241","v":392.42104451357659},439.3212830342776,486.22948279933655,"MČ Újezd nad Lesy"]
[2036,"X+12",35,{"$f":"D1249","v":262.07840992569254},335.34530125168044,408.63271478919239,"MČ Újezd nad Lesy"]
[2036,"X+12",40,{"$f":"D1254","v":205.07706358423917},277.12625285854961,349.2081711434405,"MČ Újezd nad Lesy"]
[2036,"X+12",48,{"$f":"D1262","v":315.77224324566828},363.63758130667168,411.55055434512934,"MČ Újezd nad Lesy"]
[2036,"X+12",53,{"$f":"D1267","v":352.16631186982863},385.13927394585949,418.17074637514287,"MČ Újezd nad Lesy"]
[2036,"X+12",61,{"$f":"D1275","v":497.12486061401182},515.27745284959349,533.49843063030266,"MČ Újezd nad Lesy"]
[2036,"X+12",69,{"$f":"D1283","v":237.65861452124039},248.16792921628797,258.77058333903369,"MČ Újezd nad Lesy"]
[2036,"X+12",74,{"$f":"D1288","v":156.04866772802012},164.4432146702361,172.94639959311422,"MČ Újezd nad Lesy"]
[2036,"X+12",82,{"$f":"D1296","v":126.57881299967315},133.74623926214986,141.14866305615683,"MČ Újezd nad Lesy"]
[2036,"X+12",93,{"$f":"D1307","v":14.927016771279268},16.58187508312232,18.4040102230434,"MČ Újezd nad Lesy"]
[2036,"X+12",94,{"$f":"D1308","v":9.2707325288650111},10.446436016344775,11.757808067627874,"MČ Újezd nad Lesy"]
[2037,"X+13",1,{"$f":"D1316","v":220.96819149231771},278.13010970887967,338.94519709540248,"MČ Újezd nad Lesy"]
[2037,"X+13",13,{"$f":"D1328","v":198.3196095660461},236.52101718848107,274.72457100600059,"MČ Újezd nad Lesy"]
[2037,"X+13",14,{"$f":"D1329","v":259.3141553348442},293.70732948204693,328.10254677903743,"MČ Újezd nad Lesy"]
[2037,"X+13",22,{"$f":"D1337","v":342.64437511451882},375.0461002737876,407.45219953785238,"MČ Újezd nad Lesy"]
[2037,"X+13",34,{"$f":"D1349","v":287.58831694943177},362.1699576321713,436.7715520095075,"MČ Újezd nad Lesy"]
[2037,"X+13",35,{"$f":"D1350","v":296.78533201156893},373.94897300179048,451.13532695626844,"MČ Újezd nad Lesy"]
[2037,"X+13",47,{"$f":"D1362","v":262.48816478171494},319.63923772203339,376.84403960723415,"MČ Újezd nad Lesy"]
[2037,"X+13",55,{"$f":"D1370","v":416.69333646063978},448.55837862211035,480.49464644805869,"MČ Újezd nad Lesy"]
[2037,"X+13",56,{"$f":"D1371","v":443.6852501929713},473.75192921225914,503.89336200690263,"MČ Újezd nad Lesy"]
[2037,"X+13",68,{"$f":"D1383","v":273.42843126260874},286.24723402336224,299.17648889698648,"MČ Újezd nad Lesy"]
[2037,"X+13",76,{"$f":"D1391","v":169.1309766478858},178.28311979625141,187.58084472376956,"MČ Újezd nad Lesy"]
[2037,"X+13",77,{"$f":"D1392","v":150.06067030950896},158.90209952503994,167.8988838827629,"MČ Újezd nad Lesy"]
[2037,"X+13",85,{"$f":"D1400","v":101.64108233912452},108.09756282860492,114.85942325876012,"MČ Újezd nad Lesy"]
[2037,"X+13",96,{"$f":"D1411","v":3.5596965557374038},4.1601793224523647,4.8527825855456115,"MČ Újezd nad Lesy"]
[2038,"X+14",0,{"$f":"D1416","v":238.28214944111033},296.8651727560142,359.55891492522505,"MČ Újezd nad Lesy"]
[2038,"X+14",8,{"$f":"D1424","v":174.06021896561271},232.95450167767277,293.73383481761067,"MČ Újezd nad Lesy"]
[2038,"X+14",16,{"$f":"D1432","v":233.70940679275213},267.69710162627257,301.68740973410644,"MČ Újezd nad Lesy"]
[2038,"X+14",21,{"$f":"D1437","v":362.59667904431512},394.09939051936095,425.60612911220119,"MČ Újezd nad Lesy"]
[2038,"X+14",29,{"$f":"D1445","v":393.49222312179813},452.968922634568,512.45749549387983,"MČ Újezd nad Lesy"]
[2038,"X+14",34,{"$f":"D1450","v":292.23604848535638},370.00684567119794,447.79940079195421,"MČ Újezd nad Lesy"]
[2038,"X+14",42,{"$f":"D1458","v":209.91768771153414},289.53227664124347,369.19516456291996,"MČ Újezd nad Lesy"]
[2038,"X+14",50,{"$f":"D1466","v":307.31160893711035},358.91818897548092,410.59545158794572,"MČ Újezd nad Lesy"]
[2038,"X+14",55,{"$f":"D1471","v":352.91713850614599},389.05335529162699,425.2752380844446,"MČ Újezd nad Lesy"]
[2038,"X+14",63,{"$f":"D1479","v":485.47574161102779},505.34144111403833,525.31045158600796,"MČ Újezd nad Lesy"]
[2038,"X+14",71,{"$f":"D1487","v":225.51740777061349},237.26756795356891,249.15420736237917,"MČ Újezd nad Lesy"]
[2038,"X+14",76,{"$f":"D1492","v":143.05553163295497},152.57716744198797,162.26179600681166,"MČ Újezd nad Lesy"]
[2038,"X+14",84,{"$f":"D1500","v":106.43197159587714},113.589511002183,121.06391918532805,"MČ Újezd nad Lesy"]
[2038,"X+14",91,{"$f":"D1507","v":34.898551719699995},38.331350517073417,42.072912892838474,"MČ Újezd nad Lesy"]
[2038,"X+14",96,{"$f":"D1512","v":4.5075157404229653},5.2894669386727227,6.1952156529432241,"MČ Újezd nad Lesy"]
[2039,"X+15",3,{"$f":"D1520","v":215.23030946617581},281.08411331123898,350.59150287214226,"MČ Újezd nad Lesy"]
[2039,"X+15",8,{"$f":"D1525","v":177.97367680202791},240.42850665721562,305.10500836562414,"MČ Újezd nad Lesy"]
[2039,"X+15",16,{"$f":"D1533","v":260.7355092244531},298.62212352912525,336.51181081177356,"MČ Újezd nad Lesy"]
[2039,"X+15",21,{"$f":"D1538","v":301.21866754921757},334.21151044500698,367.20878591485791,"MČ Újezd nad Lesy"]
[2039,"X+15",29,{"$f":"D1546","v":411.20227310437417},471.87761627782231,532.56539536878586,"MČ Újezd nad Lesy"]
[2039,"X+15",37,{"$f":"D1554","v":291.56642030801589},379.44150257751585,467.35011348815544,"MČ Újezd nad Lesy"]
[2039,"X+15",42,{"$f":"D1559","v":211.2436300583235},296.40633336570124,381.62285104371176,"MČ Újezd nad Lesy"]
[2039,"X+15",50,{"$f":"D1567","v":288.92067679402282},346.00552357143317,403.17212464176032,"MČ Újezd nad Lesy"]
[2039,"X+15",58,{"$f":"D1575","v":435.27538875288656},467.54230072606208,499.91729422099218,"MČ Újezd nad Lesy"]
[2039,"X+15",63,{"$f":"D1580","v":474.28183202588377},495.86593906195105,517.56756825729462,"MČ Újezd nad Lesy"]
[2039,"X+15",71,{"$f":"D1588","v":237.90625671596325},250.91909376942036,264.09058125673363,"MČ Újezd nad Lesy"]
[2039,"X+15",76,{"$f":"D1593","v":157.85208891320579},168.3855264187315,179.11046945965145,"MČ Újezd nad Lesy"]
[2039,"X+15",83,{"$f":"D1600","v":123.06587430606143},131.2532219679361,139.76743366693137,"MČ Újezd nad Lesy"]
[2039,"X+15",91,{"$f":"D1608","v":32.005945153508719},35.360240324395008,39.03357719462808,"MČ Újezd nad Lesy"]
[2039,"X+15",96,{"$f":"D1613","v":5.3272650316329537},6.2678600325384082,7.3604867379745649,"MČ Újezd nad Lesy"]
[2040,"X+16",3,{"$f":"D1621","v":222.52218876624835},291.11708963907972,363.60239965607593,"MČ Újezd nad Lesy"]
[2040,"X+16",11,{"$f":"D1629","v":175.08421515102208},235.14369947144939,296.73673949499459,"MČ Újezd nad Lesy"]
[2040,"X+16",16,{"$f":"D1634","v":202.53342078170454},245.42281448441781,288.31596513444759,"MČ Újezd nad Lesy"]
[2040,"X+16",24,{"$f":"D1642","v":318.55120528963454},360.83267106372972,403.12145172625623,"MČ Újezd nad Lesy"]
[2040,"X+16",36,{"$f":"D1654","v":289.36201707785972},378.54923759237829,467.76832355027955,"MČ Újezd nad Lesy"]
[2040,"X+16",37,{"$f":"D1655","v":278.61820130806052},369.46925599000201,460.35598776369125,"MČ Újezd nad Lesy"]
[2040,"X+16",45,{"$f":"D1663","v":260.88224306060721},345.79814350851609,430.7893214215149,"MČ Újezd nad Lesy"]
[2040,"X+16",57,{"$f":"D1675","v":350.69208477558971},389.2313658324403,427.89226338829599,"MČ Újezd nad Lesy"]
[2040,"X+16",58,{"$f":"D1676","v":408.38778980805927},443.64372169759366,479.02223867272085,"MČ Újezd nad Lesy"]
[2040,"X+16",70,{"$f":"D1688","v":267.96068850197696},283.32079161700523,298.86517850492419,"MČ Újezd nad Lesy"]
[2040,"X+16",78,{"$f":"D1696","v":127.37326754604274},137.25573143734857,147.37112416710667,"MČ Újezd nad Lesy"]
[2040,"X+16",79,{"$f":"D1697","v":147.78071320936547},158.00743385000618,168.48632040519996,"MČ Újezd nad Lesy"]
[2040,"X+16",89,{"$f":"D1707","v":51.830645160224563},56.739353340090886,62.04843456012695,"MČ Újezd nad Lesy"]
[2040,"X+16",98,{"$f":"D1716","v":1.8875915164143973},2.3309868124951905,2.8694693781514871,"MČ Újezd nad Lesy"]
[2040,"X+16",99,{"$f":"D1717","v":0.90996684104189962},1.153091503382405,1.4553476835817012,"MČ Újezd nad Lesy"]
[2041,"X+17",10,{"$f":"D1729","v":178.05041864049835},243.39839014807876,310.9685641029339,"MČ Újezd nad Lesy"]
[2041,"X+17",18,{"$f":"D1737","v":257.51789935974989},301.4926202440073,345.4721618954535,"MČ Újezd nad Lesy"]
[2041,"X+17",23,{"$f":"D1742","v":296.9806247179157},337.95948809464414,378.94531120034515,"MČ Újezd nad Lesy"]
[2041,"X+17",31,{"$f":"D1750","v":415.82238894738668},489.45850049850867,563.112767006269,"MČ Újezd nad Lesy"]
[2041,"X+17",39,{"$f":"D1758","v":291.98392884453256},387.83877222350429,483.74140620946525,"MČ Újezd nad Lesy"]
[2041,"X+17",44,{"$f":"D1763","v":217.26730587616612},309.62983537942216,402.06878340522542,"MČ Újezd nad Lesy"]
[2041,"X+17",52,{"$f":"D1771","v":283.64552467296562},342.97458694733513,402.41888473475581,"MČ Újezd nad Lesy"]
[2041,"X+17",57,{"$f":"D1776","v":394.39760278437092},436.59319662115888,478.92676882028468,"MČ Újezd nad Lesy"]
[2041,"X+17",65,{"$f":"D1784","v":460.4808947566537},482.2959230531103,504.27726167247147,"MČ Újezd nad Lesy"]
[2041,"X+17",73,{"$f":"D1792","v":220.45295770188486},234.48400837199603,248.73562592849987,"MČ Újezd nad Lesy"]
[2041,"X+17",78,{"$f":"D1797","v":140.93444065925129},151.79901583665114,162.93116401025651,"MČ Újezd nad Lesy"]
[2041,"X+17",86,{"$f":"D1805","v":90.665639272767152},97.971912597913558,105.71889346075218,"MČ Újezd nad Lesy"]
[2041,"X+17",91,{"$f":"D1810","v":34.407309626305711},38.331763739015237,42.658147379011325,"MČ Újezd nad Lesy"]
[2041,"X+17",98,{"$f":"D1817","v":2.2313847676007441},2.7627135659222564,3.4098115960420086,"MČ Újezd nad Lesy"]
[2042,"X+18",5,{"$f":"D1825","v":217.39765280058703},294.0863087933559,374.66572505153272,"MČ Újezd nad Lesy"]
[2042,"X+18",10,{"$f":"D1830","v":182.97905824496254},251.77673241879188,323.11687535579847,"MČ Újezd nad Lesy"]
[2042,"X+18",18,{"$f":"D1838","v":199.337992066802},248.31208433718132,297.29191617046735,"MČ Újezd nad Lesy"]
[2042,"X+18",26,{"$f":"D1846","v":322.70071287078088},374.56130362554131,426.43248278346726,"MČ Újezd nad Lesy"]
[2042,"X+18",31,{"$f":"D1851","v":420.5318462975394},495.36448216875499,570.21604919822198,"MČ Újezd nad Lesy"]
[2042,"X+18",39,{"$f":"D1859","v":279.06532421562883},377.89012633302013,476.76532426051449,"MČ Újezd nad Lesy"]
[2042,"X+18",47,{"$f":"D1867","v":258.88934641789251},348.54586867815908,438.30803332299672,"MČ Újezd nad Lesy"]
[2042,"X+18",52,{"$f":"D1872","v":247.74787573151849},312.58872262894886,377.55961454174366,"MČ Újezd nad Lesy"]
[2042,"X+18",60,{"$f":"D1880","v":402.8617537203483},439.69426532612891,476.69698629413392,"MČ Újezd nad Lesy"]
[2042,"X+18",65,{"$f":"D1885","v":465.32536892616145},489.21099487037537,513.28406532087331,"MČ Újezd nad Lesy"]
[2042,"X+18",73,{"$f":"D1893","v":234.97810124381112},250.46017448943383,266.19656398032549,"MČ Újezd nad Lesy"]
[2042,"X+18",81,{"$f":"D1901","v":129.66673324241924},139.52068633158132,149.71667189427461,"MČ Újezd nad Lesy"]
[2042,"X+18",87,{"$f":"D1907","v":78.656563933004975},85.600443170557725,93.023712021364361,"MČ Újezd nad Lesy"]
[2042,"X+18",93,{"$f":"D1913","v":21.925104241231303},24.97117833680668,28.406327367004966,"MČ Újezd nad Lesy"]
[2042,"X+18",98,{"$f":"D1918","v":2.4961669768806152},3.0997505764754294,3.8372012840396978,"MČ Újezd nad Lesy"]
[2043,"X+19",5,{"$f":"D1926","v":224.48002546267767},303.74090666282984,387.11357925496537,"MČ Újezd nad Lesy"]
[2043,"X+19",13,{"$f":"D1934","v":173.98978625161641},240.86327429359869,309.62353632490806,"MČ Újezd nad Lesy"]
[2043,"X+19",18,{"$f":"D1939","v":180.59123535914495},239.96196816915943,298.91984665934581,"MČ Újezd nad Lesy"]
[2043,"X+19",26,{"$f":"D1947","v":369.89705043140651},423.36079340570853,476.83577799516149,"MČ Újezd nad Lesy"]
[2043,"X+19",34,{"$f":"D1955","v":395.959727530804},486.80341364641555,577.67714293414747,"MČ Újezd nad Lesy"]
[2043,"X+19",39,{"$f":"D1960","v":283.68877218288355},385.69286638711429,487.75025469910031,"MČ Újezd nad Lesy"]
[2043,"X+19",47,{"$f":"D1968","v":215.2802089469931},310.20544374659551,405.2456057532886,"MČ Újezd nad Lesy"]
[2043,"X+19",59,{"$f":"D1980","v":387.36826967283218},431.27181939982313,475.36450921354378,"MČ Újezd nad Lesy"]
[2043,"X+19",60,{"$f":"D1981","v":340.8933176010907},381.78580067545835,422.87483586441738,"MČ Újezd nad Lesy"]
[2043,"X+19",68,{"$f":"D1989","v":448.40777982342013},470.84551870862549,493.52257199342955,"MČ Újezd nad Lesy"]
[2043,"X+19",80,{"$f":"D2001","v":129.1271591323827},140.23907589954263,151.70848863042733,"MČ Újezd nad Lesy"]
[2043,"X+19",81,{"$f":"D2002","v":108.92816629334163},118.82112373873531,129.07578310856937,"MČ Újezd nad Lesy"]
[2043,"X+19",89,{"$f":"D2010","v":51.71573752855447},57.230683825802657,63.234690494985941,"MČ Újezd nad Lesy"]
[2043,"X+19",100,{"$f":"D2021","v":0},0,0.11020447986730686,"MČ Újezd nad Lesy"]
[2044,"X+20",0,{"$f":"D2022","v":260.31441966562323},330.86246037346177,406.60738818224354,"MČ Újezd nad Lesy"]
[2044,"X+20",12,{"$f":"D2034","v":188.04785392055877},260.73563420037351,335.96662805284529,"MČ Újezd nad Lesy"]
[2044,"X+20",20,{"$f":"D2042","v":193.50010926939513},249.14807901679103,304.80505255142498,"MČ Újezd nad Lesy"]
[2044,"X+20",21,{"$f":"D2043","v":248.55644447428475},302.19620020303796,355.84551117192677,"MČ Újezd nad Lesy"]
[2044,"X+20",33,{"$f":"D2055","v":423.28593572525222},510.85946208865477,598.45993145595844,"MČ Újezd nad Lesy"]
[2044,"X+20",41,{"$f":"D2063","v":292.30928304582108},399.16880791938604,506.09779802473656,"MČ Újezd nad Lesy"]
[2044,"X+20",46,{"$f":"D2068","v":217.29599407686669},320.51132582478562,423.84112950732538,"MČ Újezd nad Lesy"]
[2044,"X+20",54,{"$f":"D2076","v":245.92394212424489},313.27674065641952,380.80646289882202,"MČ Újezd nad Lesy"]
[2044,"X+20",62,{"$f":"D2084","v":396.00006907227498},434.31988877012077,472.87136504489592,"MČ Újezd nad Lesy"]
[2044,"X+20",67,{"$f":"D2089","v":452.61206113767287},478.14115321406325,503.92364955110531,"MČ Újezd nad Lesy"]
[2044,"X+20",75,{"$f":"D2097","v":217.95450833378962},234.35835529854597,251.10091411359059,"MČ Újezd nad Lesy"]
[2044,"X+20",83,{"$f":"D2105","v":111.66148758989581},121.16762826341652,131.10914320346654,"MČ Újezd nad Lesy"]
[2044,"X+20",85,{"$f":"D2107","v":91.216449607574049},99.523528968916239,108.31889582475863,"MČ Újezd nad Lesy"]
[2044,"X+20",95,{"$f":"D2117","v":11.428976630956257},13.492596042779372,15.900359564773543,"MČ Újezd nad Lesy"]
[2044,"X+20",100,{"$f":"D2122","v":0},0,0.12400392728478205,"MČ Újezd nad Lesy"]
[2045,"X+21",7,{"$f":"D2130","v":224.35981924126648},306.71482088638993,393.18196379398523,"MČ Újezd nad Lesy"]
[2045,"X+21",15,{"$f":"D2138","v":181.74590279629092},250.80492442658351,321.75193783025873,"MČ Újezd nad Lesy"]
[2045,"X+21",20,{"$f":"D2143","v":174.7740812023344},240.8110271704191,306.43930593332828,"MČ Újezd nad Lesy"]
[2045,"X+21",28,{"$f":"D2151","v":368.60633704900579},433.04098499296151,497.49115806719095,"MČ Újezd nad Lesy"]
[2045,"X+21",33,{"$f":"D2156","v":425.32527053276937},514.88283180593726,604.46874015643459,"MČ Újezd nad Lesy"]
[2045,"X+21",41,{"$f":"D2164","v":296.91977810264211},406.95328859556878,517.05974912677971,"MČ Újezd nad Lesy"]
[2045,"X+21",49,{"$f":"D2172","v":211.01170318813277},309.87052753795956,408.88497922409323,"MČ Újezd nad Lesy"]
[2045,"X+21",54,{"$f":"D2177","v":236.97693389739578},310.12187475843336,383.46392894161659,"MČ Újezd nad Lesy"]
[2045,"X+21",62,{"$f":"D2185","v":335.05981297964365},377.32045602818619,419.845596766521,"MČ Újezd nad Lesy"]
[2045,"X+21",70,{"$f":"D2193","v":427.02128316391202},450.42159227376044,474.14150818133419,"MČ Újezd nad Lesy"]
[2045,"X+21",75,{"$f":"D2198","v":225.86414486448265},243.63358593430712,261.7839654826206,"MČ Újezd nad Lesy"]
[2045,"X+21",83,{"$f":"D2206","v":93.673557402670724},103.07736452083964,112.93402331760193,"MČ Újezd nad Lesy"]
[2045,"X+21",91,{"$f":"D2214","v":33.782503476428602},38.219120111178924,43.162052036886898,"MČ Újezd nad Lesy"]
[2045,"X+21",95,{"$f":"D2218","v":10.528541190205988},12.508765530576362,14.831534036023292,"MČ Újezd nad Lesy"]
[2046,"X+22",2,{"$f":"D2226","v":253.4531366536705},332.78791096736359,417.32007981034201,"MČ Újezd nad Lesy"]
[2046,"X+22",7,{"$f":"D2231","v":230.7552040369996},315.48936444140668,404.54098191822743,"MČ Újezd nad Lesy"]
[2046,"X+22",15,{"$f":"D2239","v":185.65677230986449},258.27422149318238,333.1163066546996,"MČ Újezd nad Lesy"]
[2046,"X+22",23,{"$f":"D2247","v":244.36855336135079},305.97698932078231,367.59899839424611,"MČ Újezd nad Lesy"]
[2046,"X+22",28,{"$f":"D2252","v":307.37588270949811},373.28901095547872,439.21853029112492,"MČ Újezd nad Lesy"]
[2046,"X+22",36,{"$f":"D2260","v":410.60673950871387},514.05408160809725,617.54416400859759,"MČ Újezd nad Lesy"]
[2046,"X+22",41,{"$f":"D2265","v":340.8189436717243},454.34108679293649,567.94015510932627,"MČ Újezd nad Lesy"]
[2046,"X+22",49,{"$f":"D2273","v":212.34748978151771},316.68671300144069,421.19369964252695,"MČ Újezd nad Lesy"]
[2046,"X+22",57,{"$f":"D2281","v":281.12999964098776},346.52108439550949,412.15796824868539,"MČ Újezd nad Lesy"]
[2046,"X+22",62,{"$f":"D2286","v":376.97068002865922},422.83398595463143,468.99119074823534,"MČ Újezd nad Lesy"]
[2046,"X+22",70,{"$f":"D2294","v":417.98778115527222},442.83200891242114,468.02477061014338,"MČ Újezd nad Lesy"]
[2046,"X+22",82,{"$f":"D2306","v":122.4046813545005},133.74625670520865,145.58997383541805,"MČ Újezd nad Lesy"]
[2046,"X+22",83,{"$f":"D2307","v":103.40074349671761},113.66489342951587,124.43320266768575,"MČ Újezd nad Lesy"]
[2046,"X+22",93,{"$f":"D2317","v":22.781833274008505},26.297254760151404,30.305163049161251,"MČ Újezd nad Lesy"]
[2047,"X+23",1,{"$f":"D2326","v":252.30337936876941},329.82865694963021,412.89194963435409,"MČ Újezd nad Lesy"]
[2047,"X+23",2,{"$f":"D2327","v":251.76482933863039},332.67324303446634,418.94712578526162,"MČ Újezd nad Lesy"]
[2047,"X+23",10,{"$f":"D2335","v":217.93801875786613},302.00855310822595,389.97097552808015,"MČ Újezd nad Lesy"]
[2047,"X+23",22,{"$f":"D2347","v":172.74457949417211},245.63863445092051,318.12920834117887,"MČ Újezd nad Lesy"]
[2047,"X+23",23,{"$f":"D2348","v":186.27022457891752},252.86486992627195,319.47493233631451,"MČ Újezd nad Lesy"]
[2047,"X+23",35,{"$f":"D2360","v":416.5235246393085},517.29670648111255,618.10902497191626,"MČ Újezd nad Lesy"]
[2047,"X+23",43,{"$f":"D2368","v":297.19964171428717},414.00590785504517,530.91108894373656,"MČ Újezd nad Lesy"]
[2047,"X+23",44,{"$f":"D2369","v":296.58964835073755},413.69142242490705,530.90345495021234,"MČ Újezd nad Lesy"]
[2047,"X+23",56,{"$f":"D2381","v":238.75415948634776},314.24284252679081,389.99330043221022,"MČ Újezd nad Lesy"]
[2047,"X+23",64,{"$f":"D2389","v":326.91813787337765},369.40902809733251,412.24973268616907,"MČ Újezd nad Lesy"]
[2047,"X+23",65,{"$f":"D2390","v":379.47578734360928},418.11743996681645,457.11297962429296,"MČ Újezd nad Lesy"]
[2047,"X+23",77,{"$f":"D2402","v":204.5660731150538},222.77671235601238,241.47777592670985,"MČ Újezd nad Lesy"]
[2047,"X+23",85,{"$f":"D2410","v":75.493720335213425},83.980199675005508,93.007003801762792,"MČ Újezd nad Lesy"]
[2047,"X+23",89,{"$f":"D2414","v":50.709369650926206},56.946327281335947,63.788435241894256,"MČ Újezd nad Lesy"]
[2047,"X+23",97,{"$f":"D2422","v":4.756729096842494},5.9148502254098823,7.3329564508645309,"MČ Újezd nad Lesy"]
[2048,"X+24",4,{"$f":"D2430","v":249.81426581495069},336.73890840812004,428.86141419090654,"MČ Újezd nad Lesy"]
[2048,"X+24",9,{"$f":"D2435","v":229.02878945425209},316.45490621957072,408.19896386104085,"MČ Újezd nad Lesy"]
[2048,"X+24",17,{"$f":"D2443","v":177.48970806958977},255.18362866074227,335.10409725120149,"MČ Újezd nad Lesy"]
[2048,"X+24",22,{"$f":"D2448","v":168.12911244107909},244.50898143110771,321.30221439934377,"MČ Újezd nad Lesy"]
[2048,"X+24",30,{"$f":"D2456","v":313.11003793134523},392.97737910284729,472.86693991242993,"MČ Újezd nad Lesy"]
[2048,"X+24",38,{"$f":"D2464","v":399.08819692475424},512.31101597959832,625.59190417649529,"MČ Újezd nad Lesy"]
[2048,"X+24",43,{"$f":"D2469","v":340.99788844556042},461.28953764785263,581.68487255442676,"MČ Újezd nad Lesy"]
[2048,"X+24",51,{"$f":"D2477","v":205.50170288522401},312.03647593780101,418.79391691427361,"MČ Újezd nad Lesy"]
[2048,"X+24",59,{"$f":"D2485","v":275.50697192822076},342.25721194349944,409.33111429561893,"MČ Újezd nad Lesy"]
[2048,"X+24",64,{"$f":"D2490","v":367.81725234863222},413.87878396664041,460.3268137299126,"MČ Újezd nad Lesy"]
[2048,"X+24",72,{"$f":"D2498","v":396.22805245411013},422.02218116211554,448.26854724455666,"MČ Újezd nad Lesy"]
[2048,"X+24",77,{"$f":"D2503","v":237.92867902498489},257.59681196837039,277.79935083160615,"MČ Újezd nad Lesy"]
[2048,"X+24",85,{"$f":"D2511","v":83.445687352185899},92.716235638959532,102.58444454254744,"MČ Újezd nad Lesy"]
[2048,"X+24",91,{"$f":"D2517","v":35.162991454460389},40.103944540635595,45.636773804888414,"MČ Újezd nad Lesy"]
[2048,"X+24",97,{"$f":"D2523","v":4.6710635585354074},5.8353850363253947,7.2668978463994343,"MČ Újezd nad Lesy"]
[2049,"X+25",4,{"$f":"D2531","v":248.12622042007877},336.62425741750542,430.48823178735165,"MČ Újezd nad Lesy"]
[2049,"X+25",9,{"$f":"D2536","v":234.9524141366619},324.60479493512668,418.7676079510727,"MČ Újezd nad Lesy"]
[2049,"X+25",17,{"$f":"D2544","v":182.41388024983078},263.55473810125841,347.24244530000942,"MČ Újezd nad Lesy"]
[2049,"X+25",25,{"$f":"D2552","v":200.01951342573727},275.67069098381,351.34233611670197,"MČ Újezd nad Lesy"]
[2049,"X+25",30,{"$f":"D2557","v":339.69207084029676},423.84100518458706,508.01455458407253,"MČ Újezd nad Lesy"]
[2049,"X+25",38,{"$f":"D2565","v":403.76775343612883},518.18297548911028,632.6575926192927,"MČ Újezd nad Lesy"]
[2049,"X+25",46,{"$f":"D2573","v":298.30053084694049},421.36485385237472,544.57749400883358,"MČ Újezd nad Lesy"]
[2049,"X+25",51,{"$f":"D2578","v":203.58995450240272},314.88913379281809,426.42441208639434,"MČ Újezd nad Lesy"]
[2049,"X+25",59,{"$f":"D2586","v":240.76488360668179},312.78907768128147,385.1692270458027,"MČ Újezd nad Lesy"]
[2049,"X+25",64,{"$f":"D2591","v":337.48640971948316},386.15676319012778,435.24311360935604,"MČ Újezd nad Lesy"]
[2049,"X+25",72,{"$f":"D2599","v":400.1055102532012},427.75562042911503,455.90086867892751,"MČ Újezd nad Lesy"]
[2049,"X+25",80,{"$f":"D2607","v":169.64377713249038},186.19639140124747,203.37422554834049,"MČ Újezd nad Lesy"]
[2049,"X+25",87,{"$f":"D2614","v":57.473004735885219},64.824999247133661,72.784265156624187,"MČ Újezd nad Lesy"]
[2049,"X+25",92,{"$f":"D2619","v":27.372759669934528},31.634926762298615,36.47336461425936,"MČ Újezd nad Lesy"]
[2049,"X+25",100,{"$f":"D2627","v":0},0,0.17031484242534278,"MČ Újezd nad Lesy"]
[2050,"X+26",4,{"$f":"D2632","v":244.74422050972879},334.75370880026651,430.30187696460814,"MČ Újezd nad Lesy"]
[2050,"X+26",12,{"$f":"D2640","v":230.08005510073278},320.60977757678739,415.25322401701703,"MČ Újezd nad Lesy"]
[2050,"X+26",24,{"$f":"D2652","v":170.50474912365053},255.3331338454656,340.58033107473966,"MČ Újezd nad Lesy"]
[2050,"X+26",25,{"$f":"D2653","v":181.35106721708598},267.36945098316141,352.99325880414858,"MČ Újezd nad Lesy"]
[2050,"X+26",33,{"$f":"D2661","v":376.72611333584138},474.01902235525125,571.34576708297345,"MČ Újezd nad Lesy"]
[2050,"X+26",45,{"$f":"D2673","v":345.86740288480513},472.9523608125495,600.17624595531868,"MČ Újezd nad Lesy"]
[2050,"X+26",46,{"$f":"D2674","v":302.86158274516288},429.08074559682188,555.4538300407155,"MČ Újezd nad Lesy"]
[2050,"X+26",58,{"$f":"D2686","v":279.21727713796326},362.84748384419504,446.85688069006619,"MČ Újezd nad Lesy"]
[2050,"X+26",66,{"$f":"D2694","v":356.64463725143833},403.15685144375288,450.16619490819528,"MČ Újezd nad Lesy"]
[2050,"X+26",67,{"$f":"D2695","v":312.2653917353847},355.51992665950013,399.2852924954027,"MČ Újezd nad Lesy"]
[2050,"X+26",79,{"$f":"D2707","v":217.74411424068126},237.41296719582527,257.75083047854309,"MČ Újezd nad Lesy"]
[2050,"X+26",87,{"$f":"D2715","v":63.620314210672888},71.660994546179609,80.37064398484047,"MČ Újezd nad Lesy"]
[2050,"X+26",89,{"$f":"D2717","v":49.397023681250445},55.825633458994389,62.898940675117103,"MČ Újezd nad Lesy"]
[2050,"X+26",99,{"$f":"D2727","v":1.8049062833688705},2.3869159762193903,3.1417343901205665,"MČ Újezd nad Lesy"]
[2024,"X+0",6,{"$f":"D8","v":306.48673776499999},307.98736930000001,309.48800083499998,"Jirny"]
[2024,"X+0",11,{"$f":"D13","v":412.06707887749997},413.96864655000002,415.87021422250001,"Jirny"]
[2024,"X+0",19,{"$f":"D21","v":333.39539500369995},336.90037619400005,340.40535738430003,"Jirny"]
[2024,"X+0",27,{"$f":"D29","v":203.31934137037501},208.9231822575,214.52702314462499,"Jirny"]
[2024,"X+0",32,{"$f":"D34","v":299.04977394954994},305.85692757100003,312.66408119245,"Jirny"]
[2024,"X+0",40,{"$f":"D42","v":407.92324812187502},411.64118868750001,415.35912925312499,"Jirny"]
[2024,"X+0",45,{"$f":"D47","v":531.66787666530001},535.20750158600003,538.74712650670006,"Jirny"]
[2024,"X+0",53,{"$f":"D55","v":375.44374567994998},376.70832921900001,377.97291275805003,"Jirny"]
[2024,"X+0",61,{"$f":"D63","v":235.93663244620001},237.03488804400001,238.13314364180002,"Jirny"]
[2024,"X+0",66,{"$f":"D68","v":239.52281648774999},240.68839665500002,241.85397682224999,"Jirny"]
[2024,"X+0",74,{"$f":"D76","v":199.70692055124999},200.530400525,201.35388049874999,"Jirny"]
[2024,"X+0",82,{"$f":"D84","v":79.504016003749996},79.813348575000006,80.122681146250002,"Jirny"]
[2024,"X+0",87,{"$f":"D89","v":30.4852585625},30.700246249999999,30.915233937500002,"Jirny"]
[2024,"X+0",95,{"$f":"D97","v":2.86793809},2.9218457999999998,2.9757535099999997,"Jirny"]
[2024,"X+0",99,{"$f":"D101","v":0},0,0,"Jirny"]
[2025,"X+1",6,{"$f":"D109","v":333.1695520429472},338.97081974825142,344.77210567329683,"Jirny"]
[2025,"X+1",14,{"$f":"D117","v":420.50773052170882},422.9119822215136,425.31624812980601,"Jirny"]
[2025,"X+1",19,{"$f":"D122","v":351.79313408850237},358.80196396668356,365.8108959328157,"Jirny"]
[2025,"X+1",27,{"$f":"D130","v":201.34022534046852},211.84592707991817,222.35181947713494,"Jirny"]
[2025,"X+1",35,{"$f":"D138","v":250.38859181018233},261.70001131519263,273.01177176584383,"Jirny"]
[2025,"X+1",40,{"$f":"D143","v":373.55189586633469},380.37985147698839,387.20809773673705,"Jirny"]
[2025,"X+1",48,{"$f":"D151","v":530.73588946368272},534.9344711715853,539.13349999696584,"Jirny"]
[2025,"X+1",53,{"$f":"D156","v":353.04250035461126},355.65489698821324,358.26775633771877,"Jirny"]
[2025,"X+1",61,{"$f":"D164","v":259.82909561922247},261.82971936544664,263.83109456743307,"Jirny"]
[2025,"X+1",69,{"$f":"D172","v":239.78800186924826},241.2133959225267,242.64011722824279,"Jirny"]
[2025,"X+1",74,{"$f":"D177","v":196.82141017586409},198.5149871883234,200.21148549869937,"Jirny"]
[2025,"X+1",82,{"$f":"D185","v":94.012146918345081},94.699780828521625,95.390022076640761,"Jirny"]
[2025,"X+1",91,{"$f":"D194","v":6.4048336691893599},6.5578415579948848,6.7126684975903839,"Jirny"]
[2025,"X+1",94,{"$f":"D197","v":2.2334864588988945},2.3060151726974101,2.3797029843594126,"Jirny"]
[2026,"X+2",1,{"$f":"D205","v":190.0003357544918},209.33015998908536,228.23909694931956,"Jirny"]
[2026,"X+2",6,{"$f":"D210","v":280.35599120926724},289.95757818883385,299.55921603542572,"Jirny"]
[2026,"X+2",14,{"$f":"D218","v":422.47079523427419},426.87638252636054,431.28202634784583,"Jirny"]
[2026,"X+2",22,{"$f":"D226","v":283.57474197329202},293.68695765588677,303.79950056994562,"Jirny"]
[2026,"X+2",27,{"$f":"D231","v":238.51545959081568},253.72357937679052,268.9322420658998,"Jirny"]
[2026,"X+2",35,{"$f":"D239","v":241.25682779343407},258.56755241261556,275.8793147076168,"Jirny"]
[2026,"X+2",47,{"$f":"D251","v":528.73650691318142},537.35018762896925,545.96565860273006,"Jirny"]
[2026,"X+2",48,{"$f":"D252","v":528.99528772477174},536.02758624374496,543.0614381436892,"Jirny"]
[2026,"X+2",56,{"$f":"D260","v":327.96808970018628},332.75479807870101,337.54393593710779,"Jirny"]
[2026,"X+2",68,{"$f":"D272","v":230.35504303274212},233.0467135830383,235.74368286497472,"Jirny"]
[2026,"X+2",69,{"$f":"D273","v":238.94651312986718},241.23741124965954,243.53277744530772,"Jirny"]
[2026,"X+2",77,{"$f":"D281","v":185.40645934456256},188.12456043294233,190.85445902596081,"Jirny"]
[2026,"X+2",89,{"$f":"D293","v":21.90332344089601},22.435919950462711,22.977174297365899,"Jirny"]
[2026,"X+2",93,{"$f":"D297","v":1.4701661894035734},1.5273250118359043,1.5859378743611086,"Jirny"]
[2027,"X+3",0,{"$f":"D305","v":185.76918279204034},208.44887877548894,231.91470103127895,"Jirny"]
[2027,"X+3",8,{"$f":"D313","v":336.1361699012773},344.9384006629744,353.74071229842133,"Jirny"]
[2027,"X+3",9,{"$f":"D314","v":307.13728569405112},312.93979236803841,318.74234701268915,"Jirny"]
[2027,"X+3",21,{"$f":"D326","v":345.32757512966765},358.54315720001426,371.75943051806769,"Jirny"]
[2027,"X+3",29,{"$f":"D334","v":202.5762003462751},225.67895690665392,248.78297936644117,"Jirny"]
[2027,"X+3",34,{"$f":"D339","v":246.7747314177214},271.47907134804166,296.18547781737459,"Jirny"]
[2027,"X+3",42,{"$f":"D347","v":378.03915230861492},392.58610773881668,407.13532261933295,"Jirny"]
[2027,"X+3",50,{"$f":"D355","v":521.22712089111849},529.4236374472539,537.62322577053465,"Jirny"]
[2027,"X+3",55,{"$f":"D360","v":353.7297823932841},359.75725404061052,365.78801888580614,"Jirny"]
[2027,"X+3",63,{"$f":"D368","v":252.85854715969413},256.66588064614371,260.47883182234699,"Jirny"]
[2027,"X+3",71,{"$f":"D376","v":227.89879231559587},230.95489579363817,234.020026173563,"Jirny"]
[2027,"X+3",76,{"$f":"D381","v":180.94567032330551},184.37589687463475,187.82481144877724,"Jirny"]
[2027,"X+3",84,{"$f":"D389","v":79.539289924568749},81.031681131998255,82.542734437621078,"Jirny"]
[2027,"X+3",89,{"$f":"D394","v":30.831587867047801},31.815642959948448,32.823392124993447,"Jirny"]
[2027,"X+3",96,{"$f":"D401","v":1.091131419636038},1.1732052227299392,1.2598082334874983,"Jirny"]
[2028,"X+4",3,{"$f":"D409","v":184.26784305062316},212.29556670780451,239.902834127604,"Jirny"]
[2028,"X+4",8,{"$f":"D414","v":283.32821951495396},295.93014184217873,308.53221374106579,"Jirny"]
[2028,"X+4",16,{"$f":"D422","v":423.84246622893988},431.7526650083887,439.66307023188233,"Jirny"]
[2028,"X+4",21,{"$f":"D427","v":313.71990042244215},329.53276993389994,345.34663832824265,"Jirny"]
[2028,"X+4",29,{"$f":"D435","v":239.71850683412194},267.52152566435029,295.3265346360912,"Jirny"]
[2028,"X+4",37,{"$f":"D443","v":236.11071520631208},264.2107823951377,292.31459897880745,"Jirny"]
[2028,"X+4",42,{"$f":"D448","v":338.94625734263047},358.47892590129857,378.0157223233366,"Jirny"]
[2028,"X+4",50,{"$f":"D456","v":519.48660872203436},530.50337317789422,541.52565503807421,"Jirny"]
[2028,"X+4",58,{"$f":"D464","v":320.85500847442142},328.06137667387691,335.27632072972108,"Jirny"]
[2028,"X+4",63,{"$f":"D469","v":272.22325673380669},277.11739797337168,282.02097047617906,"Jirny"]
[2028,"X+4",71,{"$f":"D477","v":227.00052872693038},230.88735681336328,234.78991505895348,"Jirny"]
[2028,"X+4",76,{"$f":"D482","v":191.89329836592009},196.0807470096135,200.29661373341813,"Jirny"]
[2028,"X+4",84,{"$f":"D490","v":89.468425172095948},91.403748283334664,93.369505838597462,"Jirny"]
[2028,"X+4",91,{"$f":"D497","v":14.433645415621797},15.111156626672351,15.813985761608981,"Jirny"]
[2028,"X+4",96,{"$f":"D502","v":0.85325842865051116},0.92956464944436323,1.0112103340438605,"Jirny"]
[2029,"X+5",3,{"$f":"D510","v":179.63854494015868},211.16268989568198,243.08444196026034,"Jirny"]
[2029,"X+5",11,{"$f":"D518","v":312.59032258024843},321.89409276559269,331.1980081946158,"Jirny"]
[2029,"X+5",16,{"$f":"D523","v":412.91446529699203},422.72487384931111,432.53560118006988,"Jirny"]
[2029,"X+5",24,{"$f":"D531","v":330.17799133236588},352.2942215176347,374.41226581936814,"Jirny"]
[2029,"X+5",29,{"$f":"D536","v":211.30144704391407},243.49679910090023,275.69498850260413,"Jirny"]
[2029,"X+5",37,{"$f":"D544","v":285.02181881118906},319.91491416890494,354.81382924356751,"Jirny"]
[2029,"X+5",45,{"$f":"D552","v":418.64413368390183},441.01248132730655,463.38853248673479,"Jirny"]
[2029,"X+5",50,{"$f":"D557","v":517.28277198212527},531.79636180056445,546.31912237106553,"Jirny"]
[2029,"X+5",58,{"$f":"D565","v":368.23434123265042},376.72682026544334,385.23076273582467,"Jirny"]
[2029,"X+5",70,{"$f":"D577","v":212.51670393128305},216.80799962021121,221.11957208162755,"Jirny"]
[2029,"X+5",71,{"$f":"D578","v":213.14141840423844},218.01129621409513,222.90701736275537,"Jirny"]
[2029,"X+5",79,{"$f":"D586","v":159.86629726663597},164.54728027190379,169.28127051106222,"Jirny"]
[2029,"X+5",91,{"$f":"D598","v":20.085847826297972},21.19730622200089,22.359916178760358,"Jirny"]
[2029,"X+5",97,{"$f":"D604","v":0.56420061259087528},0.62962564465098003,0.70121448336772563,"Jirny"]
[2029,"X+5",99,{"$f":"D606","v":9.5320535308024104E-2},0.10924274163664958,0.12480501894914979,"Jirny"]
[2030,"X+6",10,{"$f":"D618","v":283.39073882786636},298.89276922357033,314.39511684112097,"Jirny"]
[2030,"X+6",11,{"$f":"D619","v":339.26507314201194},352.86858856109239,366.47239491660321,"Jirny"]
[2030,"X+6",23,{"$f":"D631","v":309.4809550139596},333.29267426813306,357.10664416360146,"Jirny"]
[2030,"X+6",31,{"$f":"D639","v":244.4966506151635},285.28178567557927,326.07175321667751,"Jirny"]
[2030,"X+6",32,{"$f":"D640","v":210.48802753095492},253.36210646823713,296.24168766729349,"Jirny"]
[2030,"X+6",44,{"$f":"D652","v":344.64206620361847},371.56149717969396,398.49067115837056,"Jirny"]
[2030,"X+6",52,{"$f":"D660","v":512.8050764530484},526.40366960221149,540.01470316109555,"Jirny"]
[2030,"X+6",57,{"$f":"D665","v":413.50952358118161},423.54546366826833,433.59434113901375,"Jirny"]
[2030,"X+6",65,{"$f":"D673","v":263.12472319264577},268.42803639745762,273.75239298167344,"Jirny"]
[2030,"X+6",73,{"$f":"D681","v":210.44700695319892},215.80023333522138,221.19070375435808,"Jirny"]
[2030,"X+6",78,{"$f":"D686","v":172.10192872375887},177.30160088299368,182.56698264552679,"Jirny"]
[2030,"X+6",86,{"$f":"D694","v":70.419627396025248},72.804735807600238,75.257480846982418,"Jirny"]
[2030,"X+6",89,{"$f":"D697","v":25.669297075411933},26.94405882238911,28.273715384573674,"Jirny"]
[2030,"X+6",98,{"$f":"D706","v":0.35855421324779302},0.41104556705155704,0.46993788276564075,"Jirny"]
[2031,"X+7",5,{"$f":"D714","v":174.51876264027317},214.14034998900706,254.15985452205166,"Jirny"]
[2031,"X+7",10,{"$f":"D719","v":281.56498150212411},300.86684215357138,320.16915963451947,"Jirny"]
[2031,"X+7",18,{"$f":"D727","v":409.62438748282864},425.5388788700991,441.45418567868751,"Jirny"]
[2031,"X+7",26,{"$f":"D735","v":334.32216167079071},366.03256127197733,397.74657441777748,"Jirny"]
[2031,"X+7",31,{"$f":"D740","v":216.10784050725499},261.28002308643704,306.45827849583588,"Jirny"]
[2031,"X+7",39,{"$f":"D748","v":285.45197411383617},328.40884604138694,371.3773860477707,"Jirny"]
[2031,"X+7",47,{"$f":"D756","v":416.10100730641659},443.45790522230789,470.83096434130346,"Jirny"]
[2031,"X+7",52,{"$f":"D761","v":510.67851480848549},527.74947455436495,544.83858012345627,"Jirny"]
[2031,"X+7",60,{"$f":"D769","v":363.18842758482697},373.60477419959835,384.04496553387105,"Jirny"]
[2031,"X+7",65,{"$f":"D774","v":272.2128565677549},278.58260577136423,284.9804049203866,"Jirny"]
[2031,"X+7",73,{"$f":"D782","v":197.41842985372716},203.66360589962454,209.96065597128211,"Jirny"]
[2031,"X+7",81,{"$f":"D790","v":139.97881767210069},145.01780388695636,150.16064087562773,"Jirny"]
[2031,"X+7",86,{"$f":"D795","v":75.526290793472242},78.624815279831864,81.831110850520872,"Jirny"]
[2031,"X+7",95,{"$f":"D804","v":6.4708910595363101},7.1811013652492415,7.9582765510317515,"Jirny"]
[2031,"X+7",98,{"$f":"D807","v":0.22920779315451448},0.26488107465441857,0.30526039815791106,"Jirny"]
[2032,"X+8",5,{"$f":"D815","v":171.99003846130111},215.36146150534705,259.51990357065392,"Jirny"]
[2032,"X+8",13,{"$f":"D823","v":336.00029404156993},352.80420257061485,369.608671134867,"Jirny"]
[2032,"X+8",18,{"$f":"D828","v":397.01145578404532},414.52480122902284,432.039138183722,"Jirny"]
[2032,"X+8",26,{"$f":"D836","v":352.64265737704716},387.85190216205831,423.06572935594613,"Jirny"]
[2032,"X+8",34,{"$f":"D844","v":205.55563296570176},260.08995757245725,314.63485884742704,"Jirny"]
[2032,"X+8",39,{"$f":"D849","v":238.38818109069163},287.5068301607543,336.64031380989604,"Jirny"]
[2032,"X+8",47,{"$f":"D857","v":382.12388270699705},412.54055853952013,442.97681584694863,"Jirny"]
[2032,"X+8",52,{"$f":"D862","v":446.61958148010137},467.20123647104668,487.80734029134942,"Jirny"]
[2032,"X+8",60,{"$f":"D870","v":341.47851446787536},353.16098210629605,364.87253346360581,"Jirny"]
[2032,"X+8",68,{"$f":"D878","v":232.02636291146183},238.76594282892208,245.54438820494948,"Jirny"]
[2032,"X+8",73,{"$f":"D883","v":192.50534674392139},198.97460122200931,205.50097070618156,"Jirny"]
[2032,"X+8",81,{"$f":"D891","v":137.83738191551126},143.45641873669496,149.20310654294855,"Jirny"]
[2032,"X+8",87,{"$f":"D897","v":65.569968861354056},68.744850889748264,72.053835286563086,"Jirny"]
[2032,"X+8",93,{"$f":"D903","v":11.908200088142864},12.987331004356495,14.152449650396544,"Jirny"]
[2033,"X+9",0,{"$f":"D911","v":202.36062457515123},246.43290224772215,293.34875599610768,"Jirny"]
[2033,"X+9",12,{"$f":"D923","v":286.61649205034996},309.81735280110786,333.01900119072343,"Jirny"]
[2033,"X+9",13,{"$f":"D924","v":283.21207277810618},303.81327321685882,324.41524836001179,"Jirny"]
[2033,"X+9",21,{"$f":"D932","v":411.42023664761678},435.13869335859437,458.85949226173915,"Jirny"]
[2033,"X+9",33,{"$f":"D944","v":219.08278594938892},277.01528143547262,334.95888233173434,"Jirny"]
[2033,"X+9",34,{"$f":"D945","v":242.59598357619109},301.82379479218048,361.06406690498955,"Jirny"]
[2033,"X+9",46,{"$f":"D957","v":349.97408439275114},388.02111273336391,426.0920530182143,"Jirny"]
[2033,"X+9",54,{"$f":"D965","v":506.96256170970628},526.98436186624531,547.03722937938392,"Jirny"]
[2033,"X+9",55,{"$f":"D966","v":509.11319696652072},527.32991129033053,545.57651843496865,"Jirny"]
[2033,"X+9",67,{"$f":"D978","v":264.94663295908629},273.21472883608811,281.5307928896741,"Jirny"]
[2033,"X+9",75,{"$f":"D986","v":183.15662530885243},190.79508110082969,198.52415757486096,"Jirny"]
[2033,"X+9",76,{"$f":"D987","v":186.0642227416202},193.51848544316115,201.06732988290412,"Jirny"]
[2033,"X+9",88,{"$f":"D999","v":55.938419556179177},59.118982577177647,62.460398187822946,"Jirny"]
[2033,"X+9",93,{"$f":"D1004","v":11.34666974993522},12.431679369312491,13.609031146653507,"Jirny"]
[2033,"X+9",100,{"$f":"D1011","v":0},0,9.8966503230906444E-3,"Jirny"]
[2034,"X+10",7,{"$f":"D1019","v":171.87454917877494},218.34293962204197,265.59866211570568,"Jirny"]
[2034,"X+10",15,{"$f":"D1027","v":343.71509183292574},362.71875831266351,381.72341459900957,"Jirny"]
[2034,"X+10",20,{"$f":"D1032","v":391.04732593411711},415.26103680018934,439.4769594649091,"Jirny"]
[2034,"X+10",28,{"$f":"D1040","v":351.3597131276145},397.55335360955041,443.7544798605395,"Jirny"]
[2034,"X+10",33,{"$f":"D1045","v":270.69241384941665},332.72094307734017,394.7623533848307,"Jirny"]
[2034,"X+10",41,{"$f":"D1053","v":251.70558081538539},308.9508421139011,366.22054232940627,"Jirny"]
[2034,"X+10",49,{"$f":"D1061","v":377.14634681817569},411.80720104603859,446.50110521762429,"Jirny"]
[2034,"X+10",54,{"$f":"D1066","v":443.38976080009854},466.87341145588391,490.39694849031378,"Jirny"]
[2034,"X+10",62,{"$f":"D1074","v":335.5139384629237},349.07680632436484,362.68943997521978,"Jirny"]
[2034,"X+10",70,{"$f":"D1082","v":219.31176138683151},227.22908490809641,235.21182847197105,"Jirny"]
[2034,"X+10",75,{"$f":"D1087","v":178.70116464860763},186.52565354277334,194.44720240225189,"Jirny"]
[2034,"X+10",83,{"$f":"D1095","v":118.27123791052453},124.22608120691336,130.3745747929986,"Jirny"]
[2034,"X+10",88,{"$f":"D1100","v":64.040060482580429},67.874155458623704,71.912404657923588,"Jirny"]
[2034,"X+10",93,{"$f":"D1105","v":9.9434447619984301},10.973314928812606,12.099458023186362,"Jirny"]
[2035,"X+11",2,{"$f":"D1115","v":195.51303452996393},248.37735146250509,304.08565923387829,"Jirny"]
[2035,"X+11",7,{"$f":"D1120","v":170.60738105596897},220.78667110904107,272.13199965523336,"Jirny"]
[2035,"X+11",15,{"$f":"D1128","v":290.93870602156352},313.73817939286459,336.53894932701814,"Jirny"]
[2035,"X+11",23,{"$f":"D1136","v":407.10957517953102},438.82454477681608,470.54368223238839,"Jirny"]
[2035,"X+11",28,{"$f":"D1141","v":319.86962585108432},368.64850686786195,417.43582434043469,"Jirny"]
[2035,"X+11",36,{"$f":"D1149","v":239.78427590499598},310.44867394382379,381.13334000914551,"Jirny"]
[2035,"X+11",41,{"$f":"D1154","v":254.75169685705112},318.7530777844097,382.7840008106906,"Jirny"]
[2035,"X+11",49,{"$f":"D1162","v":338.55415713291717},378.11912373982864,417.72473273688257,"Jirny"]
[2035,"X+11",57,{"$f":"D1170","v":505.20490139231094},526.08404088950874,547.01174104191318,"Jirny"]
[2035,"X+11",62,{"$f":"D1175","v":395.4333257160406},410.35174987950455,425.32741289548107,"Jirny"]
[2035,"X+11",70,{"$f":"D1183","v":236.74665552285694},245.72290870491526,254.77935263715275,"Jirny"]
[2035,"X+11",75,{"$f":"D1188","v":166.66549842791773},174.51033948497758,182.45473889719685,"Jirny"]
[2035,"X+11",83,{"$f":"D1196","v":125.68956580840319},132.28201670901288,139.09853378525986,"Jirny"]
[2035,"X+11",91,{"$f":"D1204","v":28.407125176111954},30.76692280138132,33.305114919675944,"Jirny"]
[2035,"X+11",95,{"$f":"D1208","v":5.9211951485000149},6.7250137732844157,7.6269467576215808,"Jirny"]
[2036,"X+12",2,{"$f":"D1216","v":202.44689776460012},258.5292864775202,317.74209123206697,"Jirny"]
[2036,"X+12",10,{"$f":"D1224","v":175.07092118137479},222.08353420989931,269.4950905540689,"Jirny"]
[2036,"X+12",15,{"$f":"D1229","v":289.11492576982539},315.7122117762558,342.31112619578658,"Jirny"]
[2036,"X+12",23,{"$f":"D1237","v":396.19146759125533},429.80198043910184,463.41719229306079,"Jirny"]
[2036,"X+12",35,{"$f":"D1249","v":262.07840992569254},335.34530125168044,408.63271478919239,"Jirny"]
[2036,"X+12",36,{"$f":"D1250","v":211.48448715643087},286.51919102167881,361.57664837413409,"Jirny"]
[2036,"X+12",44,{"$f":"D1258","v":302.91378960931934},364.46687995347554,426.06016889168643,"Jirny"]
[2036,"X+12",56,{"$f":"D1270","v":443.41020336929262},469.76720601713589,496.18575278363107,"Jirny"]
[2036,"X+12",57,{"$f":"D1271","v":503.37193386819945},527.63451255389941,551.95865296364036,"Jirny"]
[2036,"X+12",65,{"$f":"D1279","v":341.53214799317379},355.01029680038482,368.57329887246567,"Jirny"]
[2036,"X+12",77,{"$f":"D1291","v":161.47000061545214},170.32632962677417,179.33524253416334,"Jirny"]
[2036,"X+12",78,{"$f":"D1292","v":156.37258466471167},165.15794454272225,174.12198542774496,"Jirny"]
[2036,"X+12",90,{"$f":"D1304","v":43.726127594349123},47.259755274723084,51.053168401157038,"Jirny"]
[2036,"X+12",97,{"$f":"D1311","v":2.8110888761876494},3.3264478929970642,3.9267321629955019,"Jirny"]
[2036,"X+12",98,{"$f":"D1312","v":1.7528034483533017},2.1227724811161166,2.5627523405388826,"Jirny"]
[2037,"X+13",9,{"$f":"D1324","v":168.88783880408192},221.7625181181352,275.80366950361986,"Jirny"]
[2037,"X+13",17,{"$f":"D1332","v":282.72846091198159},310.62445648357914,338.52262083044786,"Jirny"]
[2037,"X+13",22,{"$f":"D1337","v":342.64437511451882},375.0461002737876,407.45219953785238,"Jirny"]
[2037,"X+13",30,{"$f":"D1345","v":325.59924254761057},388.34701446247345,451.10761279204445,"Jirny"]
[2037,"X+13",38,{"$f":"D1353","v":228.52385506508955},308.99864984942553,389.50435538791214,"Jirny"]
[2037,"X+13",43,{"$f":"D1358","v":255.12378547586343},326.0021230694021,396.92521889786622,"Jirny"]
[2037,"X+13",51,{"$f":"D1366","v":331.05521525470886},373.19098142170679,415.38862424878221,"Jirny"]
[2037,"X+13",59,{"$f":"D1374","v":496.72635484747769},519.64705632169159,542.64228558955301,"Jirny"]
[2037,"X+13",64,{"$f":"D1379","v":385.91297927033929},401.71556524157523,417.60700002820647,"Jirny"]
[2037,"X+13",72,{"$f":"D1387","v":223.51899013734499},233.80780917077183,244.218190714256,"Jirny"]
[2037,"X+13",77,{"$f":"D1392","v":150.06067030950896},158.90209952503994,167.8988838827629,"Jirny"]
[2037,"X+13",85,{"$f":"D1400","v":101.64108233912452},108.09756282860492,114.85942325876012,"Jirny"]
[2037,"X+13",89,{"$f":"D1404","v":49.025576912999284},52.978834782622002,57.214737909971632,"Jirny"]
[2037,"X+13",97,{"$f":"D1412","v":2.6814684671387266},3.1872844324399345,3.7793251986788148,"Jirny"]
[2038,"X+14",4,{"$f":"D1420","v":198.81593991811286},262.49125569192086,329.29740276477298,"Jirny"]
[2038,"X+14",9,{"$f":"D1425","v":169.60988778449382},226.17645814402812,284.27596374739437,"Jirny"]
[2038,"X+14",17,{"$f":"D1433","v":280.90668320890654},312.59901964446078,344.2939942154901,"Jirny"]
[2038,"X+14",25,{"$f":"D1441","v":409.78493352394935},452.48398045872591,495.19032816909191,"Jirny"]
[2038,"X+14",30,{"$f":"D1446","v":356.8146368189922},422.06534416628904,487.32993720822628,"Jirny"]
[2038,"X+14",38,{"$f":"D1454","v":200.26927241372715},285.10583092250369,369.97642064814119,"Jirny"]
[2038,"X+14",46,{"$f":"D1462","v":304.58699097058877},372.28576191790137,440.04490539714084,"Jirny"]
[2038,"X+14",51,{"$f":"D1467","v":334.71392541177499},381.66758429602658,428.6933291143016,"Jirny"]
[2038,"X+14",59,{"$f":"D1475","v":495.05910481757451},521.31346051085836,547.65934912176226,"Jirny"]
[2038,"X+14",64,{"$f":"D1480","v":392.1699996092471},409.44429686042986,426.82037946496985,"Jirny"]
[2038,"X+14",72,{"$f":"D1488","v":230.85807693302235},242.15114159444801,253.58548956736297,"Jirny"]
[2038,"X+14",80,{"$f":"D1496","v":143.15209656630353},152.47696006807121,162.058287429724,"Jirny"]
[2038,"X+14",85,{"$f":"D1501","v":107.4107538302132},114.46525979005726,121.86404045322237,"Jirny"]
[2038,"X+14",95,{"$f":"D1511","v":7.7749612580435308},8.9535150131533818,10.295524632199527,"Jirny"]
[2038,"X+14",100,{"$f":"D1516","v":0},0,8.2795930040606147E-2,"Jirny"]
[2039,"X+15",4,{"$f":"D1521","v":206.12756388425925},272.87226678061586,343.01740689087296,"Jirny"]
[2039,"X+15",12,{"$f":"D1529","v":177.61347158703285},232.2678616900422,287.71102087806401,"Jirny"]
[2039,"X+15",17,{"$f":"D1534","v":229.06142900628825},265.64462123875103,302.23110494213626,"Jirny"]
[2039,"X+15",25,{"$f":"D1542","v":397.20558787536055},441.49799452261664,485.79826657756018,"Jirny"]
[2039,"X+15",33,{"$f":"D1550","v":359.50576164562722},438.59839394636379,517.71264850544787,"Jirny"]
[2039,"X+15",38,{"$f":"D1555","v":251.72040911896221},340.646830731867,429.61042305677711,"Jirny"]
[2039,"X+15",46,{"$f":"D1563","v":257.95931312375689},331.74470058829047,405.59901711125423,"Jirny"]
[2039,"X+15",58,{"$f":"D1575","v":435.27538875288656},467.54230072606208,499.91729422099218,"Jirny"]
[2039,"X+15",59,{"$f":"D1576","v":433.22041542730631},462.76376442962686,492.41614502964023,"Jirny"]
[2039,"X+15",67,{"$f":"D1584","v":312.28580441988777},328.63967219769734,345.13100519849041,"Jirny"]
[2039,"X+15",79,{"$f":"D1596","v":138.22355516681688},147.70764453933231,157.41709215866291,"Jirny"]
[2039,"X+15",80,{"$f":"D1597","v":139.99032358027145},149.4030367738381,159.08035086541554,"Jirny"]
[2039,"X+15",88,{"$f":"D1605","v":62.05929792530506},67.316100545743552,72.947145828445215,"Jirny"]
[2039,"X+15",95,{"$f":"D1612","v":8.7037368982397147},10.052692905739329,11.593633977320298,"Jirny"]
[2039,"X+15",100,{"$f":"D1617","v":0},0,8.4983023643702249E-2,"Jirny"]
[2040,"X+16",11,{"$f":"D1629","v":175.08421515102208},235.14369947144939,296.73673949499459,"Jirny"]
[2040,"X+16",19,{"$f":"D1637","v":279.74362719264445},318.42543651135486,357.11171134092569,"Jirny"]
[2040,"X+16",20,{"$f":"D1638","v":278.25705720232054},316.33796399269079,354.42383788469567,"Jirny"]
[2040,"X+16",32,{"$f":"D1650","v":359.462064942609},437.66407101339905,515.88649623026777,"Jirny"]
[2040,"X+16",40,{"$f":"D1658","v":213.10145919340235},304.60606282455853,396.15957866514589,"Jirny"]
[2040,"X+16",45,{"$f":"D1663","v":260.88224306060721},345.79814350851609,430.7893214215149,"Jirny"]
[2040,"X+16",53,{"$f":"D1671","v":328.9503251636076},378.19718039550412,427.54703172252135,"Jirny"]
[2040,"X+16",61,{"$f":"D1679","v":487.49633071861524},515.50468381500866,543.64445006072197,"Jirny"]
[2040,"X+16",66,{"$f":"D1684","v":380.24326179864937},398.76497187369671,417.43160697886123,"Jirny"]
[2040,"X+16",74,{"$f":"D1692","v":212.38936919809379},224.76951620611948,237.35092533767761,"Jirny"]
[2040,"X+16",82,{"$f":"D1700","v":123.49908152689542},132.49480037066911,141.83545226601495,"Jirny"]
[2040,"X+16",87,{"$f":"D1705","v":82.339586308286329},88.910870607928643,95.907963874893852,"Jirny"]
[2040,"X+16",93,{"$f":"D1711","v":20.549691366475166},23.217292769879418,26.204083772697071,"Jirny"]
[2040,"X+16",99,{"$f":"D1717","v":0.90996684104189962},1.153091503382405,1.4553476835817012,"Jirny"]
[2041,"X+17",6,{"$f":"D1725","v":200.30910166650602},272.84880912294801,348.78926528809694,"Jirny"]
[2041,"X+17",14,{"$f":"D1733","v":175.17587904550777},232.22047421649592,290.0548404948039,"Jirny"]
[2041,"X+17",19,{"$f":"D1738","v":227.93146694032367},271.49978805977065,315.07350440913513,"Jirny"]
[2041,"X+17",27,{"$f":"D1746","v":393.3987373515954},448.17093926409319,502.95448096194804,"Jirny"]
[2041,"X+17",35,{"$f":"D1754","v":350.77330696010256},441.09036296549743,531.43862910562984,"Jirny"]
[2041,"X+17",40,{"$f":"D1759","v":264.46825949203475},360.05951605708697,455.7035410073928,"Jirny"]
[2041,"X+17",48,{"$f":"D1767","v":253.80964570096796},331.45402084373961,409.19612201788834,"Jirny"]
[2041,"X+17",53,{"$f":"D1772","v":299.62653531747151},354.57933812032741,409.65157012788518,"Jirny"]
[2041,"X+17",61,{"$f":"D1780","v":426.64137223318835},457.8416427268869,489.19554029322103,"Jirny"]
[2041,"X+17",69,{"$f":"D1788","v":297.7486969200724},315.05104161617044,332.54515952655368,"Jirny"]
[2041,"X+17",74,{"$f":"D1793","v":200.36996954758331},213.59769804938884,227.05238864885143,"Jirny"]
[2041,"X+17",82,{"$f":"D1801","v":120.89787089980148},129.94436495074262,139.34376277978339,"Jirny"]
[2041,"X+17",87,{"$f":"D1806","v":72.632794517137384},79.005925821319011,85.813824880494963,"Jirny"]
[2041,"X+17",93,{"$f":"D1812","v":18.8286137100689},21.398761970699361,24.291034484578852,"Jirny"]
[2042,"X+18",1,{"$f":"D1821","v":252.17939358783391},321.30135226699548,395.11305920619168,"Jirny"]
[2042,"X+18",6,{"$f":"D1826","v":207.59739408458825},283.04258236524697,362.14186454401272,"Jirny"]
[2042,"X+18",14,{"$f":"D1834","v":173.90943969303714},234.66286717930382,296.58477836221493,"Jirny"]
[2042,"X+18",22,{"$f":"D1842","v":276.1376021866584},321.10053892927016,366.07128006291725,"Jirny"]
[2042,"X+18",27,{"$f":"D1847","v":347.27482611280107},403.33282853135404,459.40275081243482,"Jirny"]
[2042,"X+18",35,{"$f":"D1855","v":319.42658121703334},412.31334788497406,505.23314087854033,"Jirny"]
[2042,"X+18",40,{"$f":"D1860","v":299.00569941712024},398.48700970279242,498.02474500404389,"Jirny"]
[2042,"X+18",48,{"$f":"D1868","v":256.79120975879681},341.12094422173448,425.56079936465039,"Jirny"]
[2042,"X+18",56,{"$f":"D1876","v":326.49333848173865},375.15419018404998,423.96321572941474,"Jirny"]
[2042,"X+18",61,{"$f":"D1881","v":426.59384462483592},461.39695773430628,496.37849584278365,"Jirny"]
[2042,"X+18",69,{"$f":"D1889","v":352.21418387047675},370.99673608732587,389.9907458424583,"Jirny"]
[2042,"X+18",77,{"$f":"D1897","v":179.2450002521249},192.10314830867756,205.25076883873311,"Jirny"]
[2042,"X+18",82,{"$f":"D1902","v":111.78386361593223},120.70620007648395,129.98306388447637,"Jirny"]
[2042,"X+18",91,{"$f":"D1911","v":33.820392908059354},37.851923244475181,42.311493634792726,"Jirny"]
[2043,"X+19",0,{"$f":"D1921","v":260.41395215853447},329.32184408522591,403.26072853210599,"Jirny"]
[2043,"X+19",1,{"$f":"D1922","v":255.97321922704873},327.02213512190843,402.93418978117302,"Jirny"]
[2043,"X+19",9,{"$f":"D1930","v":193.66671046147945},267.42787986245162,344.32082035866586,"Jirny"]
[2043,"X+19",21,{"$f":"D1942","v":221.56582265621651},271.31032468170088,321.06338771003925,"Jirny"]
[2043,"X+19",22,{"$f":"D1943","v":274.32782357361049},323.08031584795049,371.8417019896815,"Jirny"]
[2043,"X+19",34,{"$f":"D1955","v":395.959727530804},486.80341364641555,577.67714293414747,"Jirny"]
[2043,"X+19",42,{"$f":"D1963","v":269.19343562885149},372.30548853780874,475.49084399615731,"Jirny"]
[2043,"X+19",43,{"$f":"D1964","v":219.84876634471561},322.56905429343215,425.37006960803063,"Jirny"]
[2043,"X+19",55,{"$f":"D1976","v":300.7630136588898},358.68274443278005,416.76630073993022,"Jirny"]
[2043,"X+19",63,{"$f":"D1984","v":416.71369111505635},449.29580073256238,482.08950752876331,"Jirny"]
[2043,"X+19",64,{"$f":"D1985","v":470.86818633573387},500.30186448868471,529.95072477807184,"Jirny"]
[2043,"X+19",76,{"$f":"D1997","v":184.11330842142715},198.27377566601183,212.74112786075148,"Jirny"]
[2043,"X+19",84,{"$f":"D2005","v":101.96694177263485},110.64742213478158,119.77209226859807,"Jirny"]
[2043,"X+19",89,{"$f":"D2010","v":51.71573752855447},57.230683825802657,63.234690494985941,"Jirny"]
[2043,"X+19",97,{"$f":"D2018","v":4.8234458696617102},5.8878736679475727,7.1689622784781459,"Jirny"]
[2044,"X+20",3,{"$f":"D2025","v":246.43607988995947},324.2482005341505,406.75052098465977,"Jirny"]
[2044,"X+20",8,{"$f":"D2030","v":210.57652495676609},289.01550276092155,371.1089666848485,"Jirny"]
[2044,"X+20",16,{"$f":"D2038","v":175.35683910287602},239.59468294916687,305.00249356095793,"Jirny"]
[2044,"X+20",21,{"$f":"D2043","v":248.55644447428475},302.19620020303796,355.84551117192677,"Jirny"]
[2044,"X+20",29,{"$f":"D2051","v":348.39091193382342},417.0158291744707,485.65731551420447,"Jirny"]
[2044,"X+20",37,{"$f":"D2059","v":314.18553760849136},417.76401637974254,521.38840058251026,"Jirny"]
[2044,"X+20",42,{"$f":"D2064","v":303.63738917794001},410.63585008907091,517.71207172822483,"Jirny"]
[2044,"X+20",50,{"$f":"D2072","v":248.60746466256671},336.4917286521603,424.52618669888955,"Jirny"]
[2044,"X+20",58,{"$f":"D2080","v":319.52401388449289},370.10920775381999,420.89570576831682,"Jirny"]
[2044,"X+20",63,{"$f":"D2085","v":416.48179638776361},452.60551847897284,488.97208764323148,"Jirny"]
[2044,"X+20",71,{"$f":"D2093","v":335.34741949933675},355.24012646104779,375.41725771104262,"Jirny"]
[2044,"X+20",76,{"$f":"D2098","v":194.55974507361276},209.88489912756984,225.55360332818751,"Jirny"]
[2044,"X+20",84,{"$f":"D2106","v":94.097161581228391},102.60742598175216,111.56164502480991,"Jirny"]
[2044,"X+20",92,{"$f":"D2114","v":28.136783219673109},31.960663539463209,36.252323057658025,"Jirny"]
[2044,"X+20",97,{"$f":"D2119","v":4.8366968331989746},5.9286766251207341,7.2483027442206263,"Jirny"]
[2045,"X+21",3,{"$f":"D2126","v":250.22924529137188},329.96803520882747,414.57042007133651,"Jirny"]
[2045,"X+21",11,{"$f":"D2134","v":199.13738913632233},276.38916251342386,356.7733564027904,"Jirny"]
[2045,"X+21",16,{"$f":"D2139","v":176.07833302442899},244.00539137759597,313.46889498417278,"Jirny"]
[2045,"X+21",24,{"$f":"D2147","v":276.61544452888324},333.84114826561506,391.07942782064924,"Jirny"]
[2045,"X+21",29,{"$f":"D2152","v":322.11079725736988},392.12276525292435,462.15202442416188,"Jirny"]
[2045,"X+21",37,{"$f":"D2160","v":345.23841124663329},451.31837580117781,557.44621826380217,"Jirny"]
[2045,"X+21",45,{"$f":"D2168","v":225.07654976004611},334.62385022683839,444.28211521393951,"Jirny"]
[2045,"X+21",50,{"$f":"D2173","v":249.22287104316723},344.14395071516083,439.23222430114583,"Jirny"]
[2045,"X+21",58,{"$f":"D2181","v":322.88216363755191},378.1585134380374,433.65997958348817,"Jirny"]
[2045,"X+21",63,{"$f":"D2186","v":391.10452072292594},430.026610505831,469.21708977584865,"Jirny"]
[2045,"X+21",71,{"$f":"D2194","v":340.30562014572433},361.55130718890439,383.10979087327689,"Jirny"]
[2045,"X+21",79,{"$f":"D2202","v":169.24615916995697},183.35398699237322,197.88474255166233,"Jirny"]
[2045,"X+21",84,{"$f":"D2207","v":101.12772530186311},110.27034243395318,119.8958455840762,"Jirny"]
[2045,"X+21",95,{"$f":"D2218","v":10.528541190205988},12.508765530576362,14.831534036023292,"Jirny"]
[2045,"X+21",99,{"$f":"D2222","v":1.8638976171146813},2.40853112707619,3.099583931769597,"Jirny"]
[2046,"X+22",3,{"$f":"D2227","v":251.72991696617703},333.21927683933779,419.74039487033815,"Jirny"]
[2046,"X+22",11,{"$f":"D2235","v":206.44607400766259},286.76619936699819,370.48837059027915,"Jirny"]
[2046,"X+22",23,{"$f":"D2247","v":244.36855336135079},305.97698932078231,367.59899839424611,"Jirny"]
[2046,"X+22",24,{"$f":"D2248","v":224.91311252816723},287.01095474431941,349.12321415898185,"Jirny"]
[2046,"X+22",32,{"$f":"D2256","v":402.11770891166589},489.18305293622109,576.27457891564359,"Jirny"]
[2046,"X+22",44,{"$f":"D2268","v":309.40027908058579},423.55347815147911,537.81272456525176,"Jirny"]
[2046,"X+22",45,{"$f":"D2269","v":276.14454200765351},389.76654721118678,503.50595891132002,"Jirny"]
[2046,"X+22",53,{"$f":"D2277","v":238.56926313806898},322.83968684017418,407.32048850109845,"Jirny"]
[2046,"X+22",65,{"$f":"D2289","v":404.01745301056843},439.96525321945177,476.23561018047519,"Jirny"]
[2046,"X+22",66,{"$f":"D2290","v":399.76368819608228},433.06140159658378,466.68400528366135,"Jirny"]
[2046,"X+22",78,{"$f":"D2302","v":174.24350604949882},189.64012857682678,205.4840606434725,"Jirny"]
[2046,"X+22",86,{"$f":"D2310","v":73.981995444278738},81.644667577369887,89.832696213617481,"Jirny"]
[2046,"X+22",87,{"$f":"D2311","v":69.859923015418474},77.234920026342877,85.173210152295511,"Jirny"]
[2046,"X+22",95,{"$f":"D2319","v":10.341470648229528},12.343614883658695,14.70122909447311,"Jirny"]
[2047,"X+23",5,{"$f":"D2330","v":245.1016379895413},332.93315279440196,425.62863370625342,"Jirny"]
[2047,"X+23",10,{"$f":"D2335","v":217.93801875786613},302.00855310822595,389.97097552808015,"Jirny"]
[2047,"X+23",18,{"$f":"D2343","v":172.89973289296273},246.89953311142563,322.438227668629,"Jirny"]
[2047,"X+23",26,{"$f":"D2351","v":280.7971115210313},347.58926110582127,414.39837020437795,"Jirny"]
[2047,"X+23",31,{"$f":"D2356","v":326.81442874657159},409.77471262571385,492.75884935075391,"Jirny"]
[2047,"X+23",39,{"$f":"D2364","v":345.56726279578334},459.60312161844826,573.70390526073595,"Jirny"]
[2047,"X+23",47,{"$f":"D2372","v":223.24331213143711},337.43476723715253,451.77629827590516,"Jirny"]
[2047,"X+23",52,{"$f":"D2377","v":244.15570228993829},341.08543079462947,438.23783875327331,"Jirny"]
[2047,"X+23",60,{"$f":"D2385","v":318.48003784514208},375.00408024580014,431.82680142878922,"Jirny"]
[2047,"X+23",65,{"$f":"D2390","v":379.47578734360928},418.11743996681645,457.11297962429296,"Jirny"]
[2047,"X+23",73,{"$f":"D2398","v":317.53468322774592},339.61614800826538,362.10679887626247,"Jirny"]
[2047,"X+23",81,{"$f":"D2406","v":147.89154904792156},161.29867911602014,175.244539953318,"Jirny"]
[2047,"X+23",86,{"$f":"D2411","v":79.751176415123794},87.985432941499027,96.788160991401156,"Jirny"]
[2047,"X+23",93,{"$f":"D2418","v":19.884701848635093},23.140521329595316,26.872482310461596,"Jirny"]
[2047,"X+23",98,{"$f":"D2423","v":3.2826271105039808},4.1661161582545718,5.2691601956844938,"Jirny"]
[2048,"X+24",5,{"$f":"D2431","v":246.60214331440636},336.18405118510907,430.79808999044997,"Jirny"]
[2048,"X+24",13,{"$f":"D2439","v":203.20668264812841},286.71376915430358,373.62380162716636,"Jirny"]
[2048,"X+24",18,{"$f":"D2444","v":175.03676142236677},252.65719425480106,332.16890885146904,"Jirny"]
[2048,"X+24",26,{"$f":"D2452","v":229.13907134997123},300.79752171105918,372.47514419511992,"Jirny"]
[2048,"X+24",34,{"$f":"D2460","v":396.97003444592571},495.65793177804147,594.38185477664797,"Jirny"]
[2048,"X+24",39,{"$f":"D2465","v":387.00889443660185},502.05996293311409,617.17708782451109,"Jirny"]
[2048,"X+24",47,{"$f":"D2473","v":274.14385237612402},392.40307315698021,510.82027762248629,"Jirny"]
[2048,"X+24",52,{"$f":"D2478","v":201.19469679016271},303.29379961824088,405.63155317819826,"Jirny"]
[2048,"X+24",60,{"$f":"D2486","v":290.11373891519906},352.09008489323583,414.40136317805877,"Jirny"]
[2048,"X+24",68,{"$f":"D2494","v":385.51836623383241},419.54237146567249,453.98863697442357,"Jirny"]
[2048,"X+24",73,{"$f":"D2499","v":389.96789487692894},414.89284655983977,440.2932002583874,"Jirny"]
[2048,"X+24",81,{"$f":"D2507","v":139.9565785259208},153.8094407448076,168.23690550793185,"Jirny"]
[2048,"X+24",89,{"$f":"D2515","v":49.878032069595932},56.087299430591969,62.904343602385481,"Jirny"]
[2048,"X+24",93,{"$f":"D2519","v":21.596702228390466},25.139160318280204,29.201634329753208,"Jirny"]
[2049,"X+25",0,{"$f":"D2527","v":237.95960005747224},316.31990868468506,400.81625652347873,"Jirny"]
[2049,"X+25",5,{"$f":"D2532","v":246.50265437686375},337.72402539828818,434.14342459668762,"Jirny"]
[2049,"X+25",13,{"$f":"D2540","v":210.49129932802231},296.90264608307189,386.97030792149752,"Jirny"]
[2049,"X+25",21,{"$f":"D2548","v":163.30541031735336},243.2516536882481,324.37660232841165,"Jirny"]
[2049,"X+25",26,{"$f":"D2553","v":256.08422995290925},331.6332743472783,407.20316505656245,"Jirny"]
[2049,"X+25",34,{"$f":"D2561","v":350.99562977862905},450.95795517833471,550.95730893956954,"Jirny"]
[2049,"X+25",46,{"$f":"D2573","v":298.30053084694049},421.36485385237472,544.57749400883358,"Jirny"]
[2049,"X+25",47,{"$f":"D2574","v":308.23739003011849},430.37012925442724,552.66822387419938,"Jirny"]
[2049,"X+25",55,{"$f":"D2582","v":243.06435783813919},336.57967466958587,430.39983634424902,"Jirny"]
[2049,"X+25",67,{"$f":"D2594","v":369.57933264760175},409.30539920236282,449.48831457006668,"Jirny"]
[2049,"X+25",68,{"$f":"D2595","v":384.70317987896743},422.05125155310077,459.87435135690015,"Jirny"]
[2049,"X+25",76,{"$f":"D2603","v":278.43029555224621},300.24766592616294,322.61234127618343,"Jirny"]
[2049,"X+25",88,{"$f":"D2615","v":59.048341969236134},66.131737209945484,73.844057861752901,"Jirny"]
[2049,"X+25",89,{"$f":"D2616","v":45.603130496186935},51.574858816632499,58.14462144446037,"Jirny"]
[2049,"X+25",99,{"$f":"D2626","v":1.8382648794268368},2.4197434882285762,3.1706968540844085,"Jirny"]
[2050,"X+26",7,{"$f":"D2635","v":246.47994911997642},339.1551887847869,436.86292275956077,"Jirny"]
[2050,"X+26",8,{"$f":"D2636","v":245.56658647048067},337.88761986530011,435.07320629763387,"Jirny"]
[2050,"X+26",20,{"$f":"D2648","v":169.22335377955119},253.49809784584684,339.66807641666958,"Jirny"]
[2050,"X+26",28,{"$f":"D2656","v":227.96155270220783},310.57142712303869,393.20615928033965,"Jirny"]
[2050,"X+26",33,{"$f":"D2661","v":376.72611333584138},474.01902235525125,571.34576708297345,"Jirny"]
[2050,"X+26",41,{"$f":"D2669","v":400.02344908496315},523.08996286225101,646.24459121281393,"Jirny"]
[2050,"X+26",49,{"$f":"D2677","v":269.64734721791456},391.7490970892913,514.05951826562227,"Jirny"]
[2050,"X+26",54,{"$f":"D2682","v":199.74789916391029},304.0625677142524,408.68970875125916,"Jirny"]
[2050,"X+26",62,{"$f":"D2690","v":285.06115153826704},348.00773755778448,411.39058046447747,"Jirny"]
[2050,"X+26",70,{"$f":"D2698","v":367.19321943211997},401.5891363900987,436.52408082077545,"Jirny"]
[2050,"X+26",75,{"$f":"D2703","v":362.71693354130036},388.42764068253098,414.74451662113051,"Jirny"]
[2050,"X+26",83,{"$f":"D2711","v":119.95361010882709},132.94484236881146,146.62779771079539,"Jirny"]
[2050,"X+26",88,{"$f":"D2716","v":48.885987672256334},55.598236086659547,62.93878049087062,"Jirny"]
[2050,"X+26",97,{"$f":"D2725","v":5.3848127644491566},6.7412352706173007,8.4123886278125042,"Jirny"]
[2024,"X+0",2,{"$f":"D4","v":236.07990710760001},240.98086391200002,245.8818207164,"Květnice"]
[2024,"X+0",7,{"$f":"D9","v":370.3828666334},371.98368250800002,373.58449838260003,"Květnice"]
[2024,"X+0",15,{"$f":"D17","v":402.94405901840003},403.94672287466665,404.94938673093333,"Květnice"]
[2024,"X+0",23,{"$f":"D25","v":251.80298152774998},255.90760145500002,260.01222138225,"Květnice"]
[2024,"X+0",28,{"$f":"D30","v":202.51790091369998},207.921810394,213.32571987430001,"Květnice"]
[2024,"X+0",36,{"$f":"D38","v":306.89425796525001},312.804055205,318.71385244474999,"Květnice"]
[2024,"X+0",41,{"$f":"D43","v":368.12821658694997},372.64592055899999,377.16362453105,"Květnice"]
[2024,"X+0",49,{"$f":"D51","v":534.32707819810003},536.78769352199993,539.24830884590006,"Květnice"]
[2024,"X+0",57,{"$f":"D59","v":283.09348590112495},284.46998657250003,285.846487243875,"Květnice"]
[2024,"X+0",62,{"$f":"D64","v":213.07459666802498},213.97580635050002,214.87701603297501,"Květnice"]
[2024,"X+0",70,{"$f":"D72","v":224.46419081775002},225.20399125500001,225.94379169224999,"Květnice"]
[2024,"X+0",75,{"$f":"D77","v":204.81654653825001},205.87290146499998,206.92925639175002,"Květnice"]
[2024,"X+0",83,{"$f":"D85","v":57.718095303249996},58.160090765,58.602086226750004,"Květnice"]
[2024,"X+0",91,{"$f":"D93","v":2.4316403025},2.4587050499999998,2.4857697974999997,"Květnice"]
[2024,"X+0",97,{"$f":"D99","v":0.66461781999999991},0.68058839999999998,0.69655898000000005,"Květnice"]
[2025,"X+1",2,{"$f":"D105","v":263.1364451871122},271.93916533807004,280.74191611589822,"Květnice"]
[2025,"X+1",10,{"$f":"D113","v":350.05386273569161},352.95597138883596,355.8580888779245,"Květnice"]
[2025,"X+1",15,{"$f":"D118","v":420.6939987839869},422.89888816610147,425.10379337769984,"Květnice"]
[2025,"X+1",23,{"$f":"D126","v":286.76715879970504},294.7768516317235,302.78668394816043,"Květnice"]
[2025,"X+1",28,{"$f":"D131","v":203.83778452928917},214.84329994215574,225.84903626835805,"Květnice"]
[2025,"X+1",36,{"$f":"D139","v":288.12523737259409},299.63950002492322,311.15412099595937,"Květnice"]
[2025,"X+1",44,{"$f":"D147","v":466.34851255036102},473.80285831828093,481.25772897345479,"Květnice"]
[2025,"X+1",49,{"$f":"D152","v":521.36600236765912},525.77267358581548,530.17979195659598,"Květnice"]
[2025,"X+1",57,{"$f":"D160","v":298.1805571134567},300.92674265271705,303.67364031846341,"Květnice"]
[2025,"X+1",65,{"$f":"D168","v":222.02048522770696},222.49381801391786,222.96733902042337,"Květnice"]
[2025,"X+1",70,{"$f":"D173","v":241.62571647748808},243.10441872362861,244.58465209526224,"Květnice"]
[2025,"X+1",78,{"$f":"D181","v":165.83776416884319},167.18511768220472,168.53660363390225,"Květnice"]
[2025,"X+1",90,{"$f":"D193","v":34.332766955244409},35.011741430153663,35.697424329213689,"Květnice"]
[2025,"X+1",95,{"$f":"D198","v":0.53208603184464209},0.55105767083414248,0.57036030767781365,"Květnice"]
[2025,"X+1",98,{"$f":"D201","v":0.4239998635866844},0.44592179191535997,0.46839438520361243,"Květnice"]
[2026,"X+2",9,{"$f":"D213","v":368.64050347005252},372.94308057950781,377.24568329438011,"Květnice"]
[2026,"X+2",10,{"$f":"D214","v":323.64025573053266},327.94283623005356,332.24544317561788,"Květnice"]
[2026,"X+2",22,{"$f":"D226","v":283.57474197329202},293.68695765588677,303.79950056994562,"Květnice"]
[2026,"X+2",30,{"$f":"D234","v":208.3428388217942},227.74725413882254,247.15245239685868,"Květnice"]
[2026,"X+2",31,{"$f":"D235","v":252.45878642301409},272.66525999456724,292.87271087819204,"Květnice"]
[2026,"X+2",43,{"$f":"D247","v":368.24443180324977},379.78969505407144,391.33641025066424,"Květnice"]
[2026,"X+2",51,{"$f":"D255","v":525.68109948258643},530.96382891317148,536.24837344083448,"Květnice"]
[2026,"X+2",52,{"$f":"D256","v":426.20282917729094},430.37050935224971,434.53950179489925,"Květnice"]
[2026,"X+2",64,{"$f":"D268","v":207.37359227752299},209.27864571620441,211.1866411631444,"Květnice"]
[2026,"X+2",72,{"$f":"D276","v":212.00850966825561},214.42448689002981,216.84639984530739,"Květnice"]
[2026,"X+2",77,{"$f":"D281","v":185.40645934456256},188.12456043294233,190.85445902596081,"Květnice"]
[2026,"X+2",85,{"$f":"D289","v":46.827320649991862},47.679208755596164,48.541556311343967,"Květnice"]
[2026,"X+2",93,{"$f":"D297","v":1.4701661894035734},1.5273250118359043,1.5859378743611086,"Květnice"]
[2026,"X+2",95,{"$f":"D299","v":1.5892143088194939},1.6724539834693943,1.758545756404122,"Květnice"]
[2027,"X+3",4,{"$f":"D309","v":259.49621049824464},275.89931342304885,292.30260028204873,"Květnice"]
[2027,"X+3",9,{"$f":"D314","v":307.13728569405112},312.93979236803841,318.74234701268915,"Květnice"]
[2027,"X+3",17,{"$f":"D322","v":412.43626602998404},419.74741708428257,427.05870889566927,"Květnice"]
[2027,"X+3",25,{"$f":"D330","v":300.43662067133187},317.54967667568667,334.66363340240162,"Květnice"]
[2027,"X+3",30,{"$f":"D335","v":209.66372384444014},234.66494627904558,259.66764737704335,"Květnice"]
[2027,"X+3",38,{"$f":"D343","v":276.79154284440608},298.20634759491935,319.6235205561174,"Květnice"]
[2027,"X+3",46,{"$f":"D351","v":467.48529261205192},481.28411016344808,495.08644561627216,"Květnice"]
[2027,"X+3",51,{"$f":"D356","v":512.84074248896877},520.05332783231654,527.26921662294308,"Květnice"]
[2027,"X+3",59,{"$f":"D364","v":292.25408546622282},297.14573411337017,302.04222532383977,"Květnice"]
[2027,"X+3",64,{"$f":"D369","v":226.73785690537645},229.73414744434507,232.73676923369922,"Květnice"]
[2027,"X+3",72,{"$f":"D377","v":228.39337847827909},231.54959361216288,234.71671920167751,"Květnice"]
[2027,"X+3",80,{"$f":"D385","v":151.46977191938521},154.19678265016424,156.94800883428843,"Květnice"]
[2027,"X+3",85,{"$f":"D390","v":60.310015047697675},61.606988230257556,62.923927893317604,"Květnice"]
[2027,"X+3",93,{"$f":"D398","v":3.701138438429346},3.9038799095921899,4.1148602223651993,"Květnice"]
[2027,"X+3",97,{"$f":"D402","v":0.24438199944803546},0.26469474049300395,0.28624012353788153,"Květnice"]
[2028,"X+4",4,{"$f":"D410","v":201.23816487580802},222.65165530586967,244.06551968324715,"Květnice"]
[2028,"X+4",12,{"$f":"D418","v":328.68461877055319},336.88898513784449,345.0934642954025,"Květnice"]
[2028,"X+4",17,{"$f":"D423","v":417.18862941247926},425.70125877852342,434.2141078922561,"Květnice"]
[2028,"X+4",25,{"$f":"D431","v":287.36617983474719},307.47837205440482,327.59188654265864,"Květnice"]
[2028,"X+4",33,{"$f":"D439","v":255.38700351411774},288.38188968422764,321.38020449504648,"Květnice"]
[2028,"X+4",38,{"$f":"D444","v":240.03777645064099},267.13985895807275,294.24583638600319,"Květnice"]
[2028,"X+4",46,{"$f":"D452","v":439.01239044038778},456.00553685853788,473.00406366773421,"Květnice"]
[2028,"X+4",51,{"$f":"D457","v":518.52146224867568},527.96640077499353,537.41672973188452,"Květnice"]
[2028,"X+4",59,{"$f":"D465","v":309.87086367203437},316.40993801144145,322.95757021672011,"Květnice"]
[2028,"X+4",67,{"$f":"D473","v":228.78586349392896},232.14202040010031,235.50632435042516,"Květnice"]
[2028,"X+4",72,{"$f":"D478","v":220.40815818378735},224.17221884590458,227.95279940640603,"Květnice"]
[2028,"X+4",80,{"$f":"D486","v":139.47247213843207},142.76811051776485,146.10138803485077,"Květnice"]
[2028,"X+4",88,{"$f":"D494","v":35.018655702080103},36.15573300302389,37.32264172257009,"Květnice"]
[2028,"X+4",93,{"$f":"D499","v":16.245621891601722},17.244237058640959,18.291396551261084,"Květnice"]
[2028,"X+4",100,{"$f":"D506","v":0},0,2.1881785472990856E-2,"Květnice"]
[2029,"X+5",11,{"$f":"D518","v":312.59032258024843},321.89409276559269,331.1980081946158,"Květnice"]
[2029,"X+5",12,{"$f":"D519","v":376.05096380011321},385.85639135896122,395.66198584373865,"Květnice"]
[2029,"X+5",20,{"$f":"D527","v":390.10959434775964},406.42849925896888,422.74832484169536,"Květnice"]
[2029,"X+5",32,{"$f":"D539","v":212.46151435074424},250.44493919507255,288.43258324440825,"Květnice"]
[2029,"X+5",33,{"$f":"D540","v":211.02571567123681},249.40590499478554,287.79080703170484,"Květnice"]
[2029,"X+5",45,{"$f":"D552","v":418.64413368390183},441.01248132730655,463.38853248673479,"Květnice"]
[2029,"X+5",53,{"$f":"D560","v":505.8681360827386},515.69283167764786,525.52612388269517,"Květnice"]
[2029,"X+5",54,{"$f":"D561","v":517.74193800236128},527.4267726779924,537.12049750997585,"Květnice"]
[2029,"X+5",66,{"$f":"D573","v":219.2342555794292},223.64559496571133,228.07154129718464,"Květnice"]
[2029,"X+5",74,{"$f":"D581","v":210.53826512354033},215.23608927372825,219.96522029923884,"Květnice"]
[2029,"X+5",75,{"$f":"D582","v":188.37371748171796},193.22768826763337,198.11687846467561,"Květnice"]
[2029,"X+5",87,{"$f":"D594","v":46.089942117527912},47.720912326213991,49.399780313597603,"Květnice"]
[2029,"X+5",95,{"$f":"D602","v":1.8960239833401864},2.0759173292091813,2.2697888398683492,"Květnice"]
[2029,"X+5",99,{"$f":"D606","v":9.5320535308024104E-2},0.10924274163664958,0.12480501894914979,"Květnice"]
[2030,"X+6",6,{"$f":"D614","v":195.42052952410444},222.63285772378896,249.84576003895512,"Květnice"]
[2030,"X+6",14,{"$f":"D622","v":326.21332628980974},336.81922684065603,347.42542621969335,"Květnice"]
[2030,"X+6",19,{"$f":"D627","v":415.94564861259505},431.46431628290333,446.98375671705026,"Květnice"]
[2030,"X+6",27,{"$f":"D635","v":283.64463692256186},314.25039016858079,344.8591631246951,"Květnice"]
[2030,"X+6",35,{"$f":"D643","v":246.77662825473459},291.04410183061077,335.31921796570623,"Květnice"]
[2030,"X+6",40,{"$f":"D648","v":252.79209273139779},286.66649553850391,320.54967492681152,"Květnice"]
[2030,"X+6",48,{"$f":"D656","v":434.1701060810442},455.2755782370578,476.3934665930509,"Květnice"]
[2030,"X+6",53,{"$f":"D661","v":511.48925980488025},523.53482902860321,535.59249710596146,"Květnice"]
[2030,"X+6",61,{"$f":"D669","v":305.01354648945613},313.48374749571889,321.97329087316285,"Květnice"]
[2030,"X+6",69,{"$f":"D677","v":217.46451116626304},222.08253704013811,226.7217197870543,"Květnice"]
[2030,"X+6",74,{"$f":"D682","v":203.12523363190707},208.36979003185087,213.65426286440768,"Květnice"]
[2030,"X+6",82,{"$f":"D690","v":120.13812183331814},123.88062376345167,127.7016285061414,"Květnice"]
[2030,"X+6",87,{"$f":"D695","v":54.361308294659104},56.444817173664767,58.596072043223515,"Květnice"]
[2030,"X+6",97,{"$f":"D705","v":0.35928215288734444},0.40427489765637892,0.45395905308052897,"Květnice"]
[2031,"X+7",1,{"$f":"D710","v":184.43626646299953},222.04627188806074,261.54012236793619,"Květnice"]
[2031,"X+7",6,{"$f":"D715","v":176.63970531099972},214.26414470563225,251.46864895997234,"Květnice"]
[2031,"X+7",14,{"$f":"D723","v":373.56970397404962},385.77680791413638,397.9842980493097,"Květnice"]
[2031,"X+7",22,{"$f":"D731","v":387.90049641537246},411.12177756304936,434.34521263068825,"Květnice"]
[2031,"X+7",27,{"$f":"D736","v":288.3169458688651},322.12084991298229,355.92856565297035,"Květnice"]
[2031,"X+7",35,{"$f":"D744","v":202.47518224769283},252.11867587160322,301.77173770813874,"Květnice"]
[2031,"X+7",40,{"$f":"D749","v":243.68466516696722},283.53437811084672,323.39584181543432,"Květnice"]
[2031,"X+7",48,{"$f":"D757","v":368.9944962565279},394.53579601543311,420.09436136957748,"Květnice"]
[2031,"X+7",56,{"$f":"D765","v":516.91899590037178},529.64171663935019,542.38287351886527,"Květnice"]
[2031,"X+7",61,{"$f":"D770","v":314.69550320883701},324.86763125093876,335.06646729332977,"Květnice"]
[2031,"X+7",69,{"$f":"D778","v":186.86503617456719},192.18942023395988,197.54297708132577,"Květnice"]
[2031,"X+7",77,{"$f":"D786","v":170.08243090712756},176.24779396200489,182.48644676523878,"Květnice"]
[2031,"X+7",82,{"$f":"D791","v":138.25340978218662},143.03007803167543,147.91848355602642,"Květnice"]
[2031,"X+7",90,{"$f":"D799","v":21.035014063209118},22.308079645575091,23.649040612145981,"Květnice"]
[2031,"X+7",97,{"$f":"D806","v":0.84680657443266449},0.97133838090991009,1.1115136693516181,"Květnice"]
[2032,"X+8",1,{"$f":"D811","v":188.35139819401175},229.52332144203177,272.91569636674001,"Květnice"]
[2032,"X+8",9,{"$f":"D819","v":254.33170918146078},280.83264712513528,307.33429256656007,"Květnice"]
[2032,"X+8",14,{"$f":"D824","v":312.09356006349253},325.79859950343882,339.50411796439619,"Květnice"]
[2032,"X+8",22,{"$f":"D832","v":405.63527280928986},430.05715859384458,454.48144816282138,"Květnice"]
[2032,"X+8",34,{"$f":"D844","v":205.55563296570176},260.08995757245725,314.63485884742704,"Květnice"]
[2032,"X+8",35,{"$f":"D845","v":203.7983840796482},259.02355009673931,314.26047889156933,"Květnice"]
[2032,"X+8",43,{"$f":"D853","v":295.95974770751292},335.6007832761411,375.25882100537473,"Květnice"]
[2032,"X+8",55,{"$f":"D865","v":510.85664232782904},526.30223014213789,541.77042007511545,"Květnice"]
[2032,"X+8",56,{"$f":"D866","v":504.53415983198238},519.12724706247661,533.74397616418719,"Květnice"]
[2032,"X+8",64,{"$f":"D874","v":276.68937944199399},285.32969121345309,294.00663631674297,"Květnice"]
[2032,"X+8",76,{"$f":"D886","v":187.08510661953025},193.82598321372191,200.64422672012944,"Květnice"]
[2032,"X+8",77,{"$f":"D887","v":183.93825110905766},190.83761018149141,197.82621982889771,"Květnice"]
[2032,"X+8",89,{"$f":"D899","v":38.746494451026834},40.930388534418562,43.223356879451963,"Květnice"]
[2032,"X+8",97,{"$f":"D907","v":3.8449898353910541},4.4284861607746686,5.0887003130310937,"Květnice"]
[2032,"X+8",99,{"$f":"D909","v":0.14013702816570656},0.1668491716631825,0.19793300646181247,"Květnice"]
[2033,"X+9",8,{"$f":"D919","v":179.62190936766663},220.24356764315232,260.44569134443617,"Květnice"]
[2033,"X+9",16,{"$f":"D927","v":374.95524392324808},390.66401287780593,406.3735464343178,"Květnice"]
[2033,"X+9",21,{"$f":"D932","v":411.42023664761678},435.13869335859437,458.85949226173915,"Květnice"]
[2033,"X+9",29,{"$f":"D940","v":289.48105837413044},335.8670459077091,382.25975620838716,"Květnice"]
[2033,"X+9",37,{"$f":"D948","v":197.39054356259064},257.77645037206497,318.17902401325557,"Květnice"]
[2033,"X+9",42,{"$f":"D953","v":248.42957942524302},295.91771356074707,343.426370702501,"Květnice"]
[2033,"X+9",50,{"$f":"D961","v":360.30169353677439},389.70058009852096,419.12941103386993,"Květnice"]
[2033,"X+9",58,{"$f":"D969","v":507.59209691065325},522.75086354114126,537.9428985229797,"Květnice"]
[2033,"X+9",63,{"$f":"D974","v":306.75393338472026},318.619151949936,330.53130226034864,"Květnice"]
[2033,"X+9",71,{"$f":"D982","v":177.03164939827525},183.71737889094487,190.45563273559435,"Květnice"]
[2033,"X+9",76,{"$f":"D987","v":186.0642227416202},193.51848544316115,201.06732988290412,"Květnice"]
[2033,"X+9",84,{"$f":"D995","v":116.30466799762472},121.55021038472881,126.97198085423284,"Květnice"]
[2033,"X+9",92,{"$f":"D1003","v":13.123389245223112},14.267927670232968,15.502082894202639,"Květnice"]
[2033,"X+9",95,{"$f":"D1006","v":6.1250211050665273},6.8972943160809272,7.7556631890456575,"Květnice"]
[2034,"X+10",3,{"$f":"D1015","v":182.61919245401938},232.48538128374508,284.57239892143036,"Květnice"]
[2034,"X+10",11,{"$f":"D1023","v":259.79324796558427},289.79206427203394,319.79198327836087,"Květnice"]
[2034,"X+10",16,{"$f":"D1028","v":313.49660136186083},330.70198075565412,347.90826671017476,"Květnice"]
[2034,"X+10",24,{"$f":"D1036","v":407.82212406839261},440.74013624942302,473.66242836174376,"Květnice"]
[2034,"X+10",29,{"$f":"D1041","v":333.72286128063183},383.6084395924413,433.50200872290827,"Květnice"]
[2034,"X+10",37,{"$f":"D1049","v":198.71442160580261},264.67436679287249,330.65393025545598,"Květnice"]
[2034,"X+10",45,{"$f":"D1057","v":300.95152620574885},347.61595111860674,394.30930601128807,"Květnice"]
[2034,"X+10",50,{"$f":"D1062","v":405.38654787883513},438.48050931919278,471.61064571928796,"Květnice"]
[2034,"X+10",58,{"$f":"D1070","v":495.46395548229344},512.45991013504795,529.49636595163224,"Květnice"]
[2034,"X+10",63,{"$f":"D1075","v":352.36551812197763},365.54984321638665,378.78889942062642,"Květnice"]
[2034,"X+10",71,{"$f":"D1083","v":194.26622333234366},202.01163313467097,209.82511306746352,"Květnice"]
[2034,"X+10",79,{"$f":"D1091","v":168.9091051125996},176.78822092133865,184.81510019753244,"Květnice"]
[2034,"X+10",84,{"$f":"D1096","v":108.65499797838694},114.17203989505165,119.88973235747181,"Květnice"]
[2034,"X+10",92,{"$f":"D1104","v":16.703252932195792},18.229631702824957,19.881967805740306,"Květnice"]
[2034,"X+10",97,{"$f":"D1109","v":2.037872468901607},2.3798500881558491,2.7726081753319445,"Květnice"]
[2035,"X+11",3,{"$f":"D1116","v":187.54973446162461},240.86680347585957,296.72495262098744,"Květnice"]
[2035,"X+11",11,{"$f":"D1124","v":201.55878784449854},236.56495462029352,271.57260540255737,"Květnice"]
[2035,"X+11",16,{"$f":"D1129","v":340.15841070552972},361.66168015925911,383.16624887313901,"Květnice"]
[2035,"X+11",24,{"$f":"D1137","v":412.55345481120469},446.67068589445068,480.79260135014226,"Květnice"]
[2035,"X+11",32,{"$f":"D1145","v":292.61166096647855},355.55063745286014,418.50231083975598,"Květnice"]
[2035,"X+11",37,{"$f":"D1150","v":196.74846866082811},267.58354366692811,338.4410305626551,"Květnice"]
[2035,"X+11",45,{"$f":"D1158","v":264.483468854021},316.77683942769602,369.10511198480606,"Květnice"]
[2035,"X+11",53,{"$f":"D1166","v":416.44954139993933},445.09168624191261,473.78134848676621,"Květnice"]
[2035,"X+11",58,{"$f":"D1171","v":500.86878758520851},520.04432641419646,539.2688902544628,"Květnice"]
[2035,"X+11",66,{"$f":"D1179","v":284.29017773456394},295.84323007471028,307.470198582997,"Květnice"]
[2035,"X+11",78,{"$f":"D1191","v":166.8388023943541},175.00075500143231,183.31594624412895,"Květnice"]
[2035,"X+11",79,{"$f":"D1192","v":163.20431444889689},171.454568497075,179.86814204989093,"Květnice"]
[2035,"X+11",87,{"$f":"D1200","v":68.897032481305544},73.177612877590903,77.684024478755475,"Květnice"]
[2035,"X+11",93,{"$f":"D1206","v":12.637005869737667},14.000368700196677,15.497163574701082,"Květnice"]
[2035,"X+11",99,{"$f":"D1212","v":1.1329916123947732},1.3931754480836638,1.7063652228592323,"Květnice"]
[2036,"X+12",10,{"$f":"D1224","v":175.07092118137479},222.08353420989931,269.4950905540689,"Květnice"]
[2036,"X+12",18,{"$f":"D1232","v":310.24949840336876},333.55351035676955,356.85926557921101,"Květnice"]
[2036,"X+12",19,{"$f":"D1233","v":369.06674870129257},394.3752255676809,419.68586908480097,"Květnice"]
[2036,"X+12",31,{"$f":"D1245","v":338.41896244919064},401.27100557017604,464.135831491006,"Květnice"]
[2036,"X+12",39,{"$f":"D1253","v":199.28994178715283},273.25702493724305,347.25452210011269,"Květnice"]
[2036,"X+12",40,{"$f":"D1254","v":205.07706358423917},277.12625285854961,349.2081711434405,"Květnice"]
[2036,"X+12",52,{"$f":"D1266","v":399.41763932854468},434.92846130267827,470.49527509424559,"Květnice"]
[2036,"X+12",60,{"$f":"D1274","v":488.61586307283966},507.50186403498549,526.45223288641625,"Květnice"]
[2036,"X+12",65,{"$f":"D1279","v":341.53214799317379},355.01029680038482,368.57329887246567,"Květnice"]
[2036,"X+12",73,{"$f":"D1287","v":179.32365182214789},188.2516706663707,197.28674445424656,"Květnice"]
[2036,"X+12",81,{"$f":"D1295","v":148.07959201975444},155.9835427310984,164.1114935024884,"Květnice"]
[2036,"X+12",86,{"$f":"D1300","v":85.458550923937736},90.875510012337244,96.566740283723618,"Květnice"]
[2036,"X+12",94,{"$f":"D1308","v":9.2707325288650111},10.446436016344775,11.757808067627874,"Květnice"]
[2036,"X+12",99,{"$f":"D1313","v":0.78991756974341043},0.97641376990446771,1.2021929123390804,"Květnice"]
[2037,"X+13",5,{"$f":"D1320","v":182.42907520382417},243.84132764904723,307.7949853888706,"Květnice"]
[2037,"X+13",13,{"$f":"D1328","v":198.3196095660461},236.52101718848107,274.72457100600059,"Květnice"]
[2037,"X+13",18,{"$f":"D1333","v":336.90381652770418},364.50423950945327,392.10698184411945,"Květnice"]
[2037,"X+13",26,{"$f":"D1341","v":416.62712327197244},460.33320120538224,504.04662832182635,"Květnice"]
[2037,"X+13",34,{"$f":"D1349","v":287.58831694943177},362.1699576321713,436.7715520095075,"Květnice"]
[2037,"X+13",39,{"$f":"D1354","v":197.32781439789511},276.1619992897821,355.03017153901908,"Květnice"]
[2037,"X+13",47,{"$f":"D1362","v":262.48816478171494},319.63923772203339,376.84403960723415,"Květnice"]
[2037,"X+13",52,{"$f":"D1367","v":365.95346492905537},404.45928794081516,443.02848977982478,"Květnice"]
[2037,"X+13",60,{"$f":"D1375","v":493.89832912766269},514.94046060880305,536.05827905534625,"Květnice"]
[2037,"X+13",68,{"$f":"D1383","v":273.42843126260874},286.24723402336224,299.17648889698648,"Květnice"]
[2037,"X+13",73,{"$f":"D1388","v":198.05458887600565},207.93172484509202,217.93455409061625,"Květnice"]
[2037,"X+13",81,{"$f":"D1396","v":143.16541654426123},151.36346930559341,159.80311167689985,"Květnice"]
[2037,"X+13",89,{"$f":"D1404","v":49.025576912999284},52.978834782622002,57.214737909971632,"Květnice"]
[2037,"X+13",94,{"$f":"D1409","v":10.952980000084356},12.374920320824694,13.965548584023088,"Květnice"]
[2038,"X+14",0,{"$f":"D1416","v":238.28214944111033},296.8651727560142,359.55891492522505,"Květnice"]
[2038,"X+14",5,{"$f":"D1421","v":188.57421983786423},253.32965456333923,320.92963493276068,"Květnice"]
[2038,"X+14",13,{"$f":"D1429","v":179.54922358864263},228.15724435499305,276.34759393928584,"Květnice"]
[2038,"X+14",21,{"$f":"D1437","v":362.59667904431512},394.09939051936095,425.60612911220119,"Květnice"]
[2038,"X+14",26,{"$f":"D1442","v":418.63898584058074},464.33667936076506,510.04250243516503,"Květnice"]
[2038,"X+14",34,{"$f":"D1450","v":292.23604848535638},370.00684567119794,447.79940079195421,"Květnice"]
[2038,"X+14",39,{"$f":"D1455","v":234.22484818252565},317.74278457467994,401.29823937397646,"Květnice"]
[2038,"X+14",47,{"$f":"D1463","v":253.43735406781354},316.50299974725101,379.63109876273825,"Květnice"]
[2038,"X+14",55,{"$f":"D1471","v":352.91713850614599},389.05335529162699,425.2752380844446,"Květnice"]
[2038,"X+14",60,{"$f":"D1476","v":492.14837416739738},515.88039514155332,539.70321836794074,"Květnice"]
[2038,"X+14",68,{"$f":"D1484","v":282.51830086471057},296.91670423881328,311.44666651121969,"Květnice"]
[2038,"X+14",76,{"$f":"D1492","v":143.05553163295497},152.57716744198797,162.26179600681166,"Květnice"]
[2038,"X+14",81,{"$f":"D1497","v":142.13156789991785},150.87271676150044,159.88385979417293,"Květnice"]
[2038,"X+14",89,{"$f":"D1505","v":56.800887019833453},61.533741506115405,66.616754780478985,"Květnice"]
[2038,"X+14",97,{"$f":"D1513","v":2.3511783503645982},2.8146580554847547,3.3612955923262131,"Květnice"]
[2039,"X+15",0,{"$f":"D1517","v":244.68090909475092},305.6441260996076,370.92335619616949,"Květnice"]
[2039,"X+15",8,{"$f":"D1525","v":177.97367680202791},240.42850665721562,305.10500836562414,"Květnice"]
[2039,"X+15",20,{"$f":"D1537","v":330.98262704332791},365.27482157423719,399.57120960353802,"Květnice"]
[2039,"X+15",21,{"$f":"D1538","v":301.21866754921757},334.21151044500698,367.20878591485791,"Květnice"]
[2039,"X+15",33,{"$f":"D1550","v":359.50576164562722},438.59839394636379,517.71264850544787,"Květnice"]
[2039,"X+15",41,{"$f":"D1558","v":210.73037029032605},297.62974223538771,384.57840284530698,"Květnice"]
[2039,"X+15",42,{"$f":"D1559","v":211.2436300583235},296.40633336570124,381.62285104371176,"Květnice"]
[2039,"X+15",54,{"$f":"D1571","v":363.31735789964353},404.56325155588706,445.90099703275496,"Květnice"]
[2039,"X+15",62,{"$f":"D1579","v":485.25446380685923},508.14026637987689,531.13792284962562,"Květnice"]
[2039,"X+15",63,{"$f":"D1580","v":474.28183202588377},495.86593906195105,517.56756825729462,"Květnice"]
[2039,"X+15",75,{"$f":"D1592","v":183.34747139340487},194.39807223373677,205.6317825180646,"Květnice"]
[2039,"X+15",83,{"$f":"D1600","v":123.06587430606143},131.2532219679361,139.76743366693137,"Květnice"]
[2039,"X+15",88,{"$f":"D1605","v":62.05929792530506},67.316100545743552,72.947145828445215,"Květnice"]
[2039,"X+15",96,{"$f":"D1613","v":5.3272650316329537},6.2678600325384082,7.3604867379745649,"Květnice"]
[2039,"X+15",99,{"$f":"D1616","v":1.037657042116277},1.3056049772294966,1.6362047261078987,"Květnice"]
[2040,"X+16",7,{"$f":"D1625","v":188.45724024119474},256.30788319872886,327.00340055853064,"Květnice"]
[2040,"X+16",15,{"$f":"D1633","v":187.30391475056092},238.10199707268944,288.48371460661895,"Květnice"]
[2040,"X+16",23,{"$f":"D1641","v":358.31805414650808},397.81005494616738,437.30847679564476,"Květnice"]
[2040,"X+16",28,{"$f":"D1646","v":417.31326922970356},473.98947442956904,530.67750145385116,"Květnice"]
[2040,"X+16",36,{"$f":"D1654","v":289.36201707785972},378.54923759237829,467.76832355027955,"Květnice"]
[2040,"X+16",41,{"$f":"D1659","v":247.55052560805535},339.12840656235693,430.75999034033788,"Květnice"]
[2040,"X+16",49,{"$f":"D1667","v":248.97091822765742},316.1185697056128,383.3557254005209,"Květnice"]
[2040,"X+16",57,{"$f":"D1675","v":350.69208477558971},389.2313658324403,427.89226338829599,"Květnice"]
[2040,"X+16",62,{"$f":"D1680","v":483.50033888095322},509.02969579798264,534.69037424157591,"Květnice"]
[2040,"X+16",70,{"$f":"D1688","v":267.96068850197696},283.32079161700523,298.86517850492419,"Květnice"]
[2040,"X+16",75,{"$f":"D1693","v":198.54200889800364},210.6094949273359,222.88679506868979,"Květnice"]
[2040,"X+16",83,{"$f":"D1701","v":122.08277021192899},130.72883322500459,139.73383850632348,"Květnice"]
[2040,"X+16",91,{"$f":"D1709","v":37.179781806006048},41.170976192141836,45.551540724990005,"Květnice"]
[2040,"X+16",95,{"$f":"D1713","v":9.4270160096568141},10.956596729817614,12.715061104067955,"Květnice"]
[2041,"X+17",2,{"$f":"D1721","v":237.82331987265854},307.57525140723237,381.64367609804538,"Květnice"]
[2041,"X+17",10,{"$f":"D1729","v":178.05041864049835},243.39839014807876,310.9685641029339,"Květnice"]
[2041,"X+17",15,{"$f":"D1734","v":182.67885143872894},236.97010726711687,291.6626890404948,"Květnice"]
[2041,"X+17",23,{"$f":"D1742","v":296.9806247179157},337.95948809464414,378.94531120034515,"Květnice"]
[2041,"X+17",28,{"$f":"D1747","v":406.40598768479214},464.97363039775303,523.55398367704197,"Květnice"]
[2041,"X+17",36,{"$f":"D1755","v":333.44320177542744},426.12481443215091,518.84083821402203,"Květnice"]
[2041,"X+17",44,{"$f":"D1763","v":217.26730587616612},309.62983537942216,402.06878340522542,"Květnice"]
[2041,"X+17",49,{"$f":"D1768","v":297.13554887187672},370.99932431317615,444.96579821244615,"Květnice"]
[2041,"X+17",57,{"$f":"D1776","v":394.39760278437092},436.59319662115888,478.92676882028468,"Květnice"]
[2041,"X+17",65,{"$f":"D1784","v":460.4808947566537},482.2959230531103,504.27726167247147,"Květnice"]
[2041,"X+17",70,{"$f":"D1789","v":309.15168870977573},325.89948539180455,342.85206438290771,"Květnice"]
[2041,"X+17",78,{"$f":"D1797","v":140.93444065925129},151.79901583665114,162.93116401025651,"Květnice"]
[2041,"X+17",83,{"$f":"D1802","v":114.87781363225515},123.8392177551618,133.19095012443216,"Květnice"]
[2041,"X+17",91,{"$f":"D1810","v":34.407309626305711},38.331763739015237,42.658147379011325,"Květnice"]
[2041,"X+17",97,{"$f":"D1816","v":3.9340196590346728},4.7554925062598095,5.734422922364633,"Květnice"]
[2042,"X+18",2,{"$f":"D1822","v":243.7493472201308},315.7282883304307,392.21619856361116,"Květnice"]
[2042,"X+18",10,{"$f":"D1830","v":182.97905824496254},251.77673241879188,323.11687535579847,"Květnice"]
[2042,"X+18",22,{"$f":"D1842","v":276.1376021866584},321.10053892927016,366.07128006291725,"Květnice"]
[2042,"X+18",23,{"$f":"D1843","v":323.61053663328835},368.87989559220864,414.15749653351929,"Květnice"]
[2042,"X+18",31,{"$f":"D1851","v":420.5318462975394},495.36448216875499,570.21604919822198,"Květnice"]
[2042,"X+18",43,{"$f":"D1863","v":247.9462089299721},346.33436781122947,444.79793909866891,"Květnice"]
[2042,"X+18",44,{"$f":"D1864","v":215.31894012979484},312.52007772640758,409.80396388684034,"Květnice"]
[2042,"X+18",52,{"$f":"D1872","v":247.74787573151849},312.58872262894886,377.55961454174366,"Květnice"]
[2042,"X+18",64,{"$f":"D1884","v":471.93357305739903},498.21250473164855,524.67571258675093,"Květnice"]
[2042,"X+18",65,{"$f":"D1885","v":465.32536892616145},489.21099487037537,513.28406532087331,"Květnice"]
[2042,"X+18",77,{"$f":"D1897","v":179.2450002521249},192.10314830867756,205.25076883873311,"Květnice"]
[2042,"X+18",85,{"$f":"D1905","v":98.757050102166573},106.86326842060097,115.42068597293311,"Květnice"]
[2042,"X+18",86,{"$f":"D1906","v":87.858345843713892},95.273686012347312,103.14780543380215,"Květnice"]
[2042,"X+18",98,{"$f":"D1918","v":2.4961669768806152},3.0997505764754294,3.8372012840396978,"Květnice"]
[2043,"X+19",2,{"$f":"D1923","v":248.25832924347088},322.27579147701221,400.98319759579624,"Květnice"]
[2043,"X+19",9,{"$f":"D1930","v":193.66671046147945},267.42787986245162,344.32082035866586,"Květnice"]
[2043,"X+19",17,{"$f":"D1938","v":174.51291129061116},233.88717334749464,293.664637374797,"Květnice"]
[2043,"X+19",25,{"$f":"D1946","v":310.64457812874161},360.70298780172567,410.77152004206397,"Květnice"]
[2043,"X+19",30,{"$f":"D1951","v":412.05843421054874},484.59047902335823,557.14043664836151,"Květnice"]
[2043,"X+19",38,{"$f":"D1959","v":322.04669039878002},424.51328233925017,527.02809574675894,"Květnice"]
[2043,"X+19",46,{"$f":"D1967","v":219.23631276342383},317.62940163746646,416.12905688737357,"Květnice"]
[2043,"X+19",51,{"$f":"D1972","v":289.80740191332387},366.05426067255388,442.44265039954206,"Květnice"]
[2043,"X+19",59,{"$f":"D1980","v":387.36826967283218},431.27181939982313,475.36450921354378,"Květnice"]
[2043,"X+19",64,{"$f":"D1985","v":470.86818633573387},500.30186448868471,529.95072477807184,"Květnice"]
[2043,"X+19",72,{"$f":"D1993","v":292.71192814139795},310.55302504562457,328.67076041721822,"Květnice"]
[2043,"X+19",80,{"$f":"D2001","v":129.1271591323827},140.23907589954263,151.70848863042733,"Květnice"]
[2043,"X+19",85,{"$f":"D2006","v":92.982850125572497},101.28555682254674,110.07007319462696,"Květnice"]
[2043,"X+19",93,{"$f":"D2014","v":20.239982375975863},23.195489278680352,26.544849762337996,"Květnice"]
[2044,"X+20",0,{"$f":"D2022","v":260.31441966562323},330.86246037346177,406.60738818224354,"Květnice"]
[2044,"X+20",4,{"$f":"D2026","v":240.11198180529806},319.6818063446467,403.76105662217458,"Květnice"]
[2044,"X+20",12,{"$f":"D2034","v":188.04785392055877},260.73563420037351,335.96662805284529,"Květnice"]
[2044,"X+20",17,{"$f":"D2039","v":171.98717402245993},235.10691114189473,299.01895783145471,"Květnice"]
[2044,"X+20",25,{"$f":"D2047","v":337.26283287714904},391.6092707287014,445.96741456396165,"Květnice"]
[2044,"X+20",33,{"$f":"D2055","v":423.28593572525222},510.85946208865477,598.45993145595844,"Květnice"]
[2044,"X+20",38,{"$f":"D2060","v":340.20430654230807},446.15562969114865,552.15831716493574,"Květnice"]
[2044,"X+20",46,{"$f":"D2068","v":217.29599407686669},320.51132582478562,423.84112950732538,"Květnice"]
[2044,"X+20",51,{"$f":"D2073","v":243.74039433619237},325.97747466611861,408.37147838536487,"Květnice"]
[2044,"X+20",59,{"$f":"D2081","v":355.26503781837266},401.99418910199427,448.92988771128955,"Květnice"]
[2044,"X+20",67,{"$f":"D2089","v":452.61206113767287},478.14115321406325,503.92364955110531,"Květnice"]
[2044,"X+20",72,{"$f":"D2094","v":274.14174775710092},292.89818939730867,311.9539280867607,"Květnice"]
[2044,"X+20",80,{"$f":"D2102","v":142.34540332271263},154.37215629305274,166.79586578007383,"Květnice"]
[2044,"X+20",88,{"$f":"D2110","v":65.030675420135026},71.590643612914491,78.678503535731124,"Květnice"]
[2044,"X+20",93,{"$f":"D2115","v":19.886945133572496},22.896516594751439,26.319643806116119,"Květnice"]
[2045,"X+21",0,{"$f":"D2123","v":258.62571335342727},330.74776663179614,408.23478204963135,"Květnice"]
[2045,"X+21",4,{"$f":"D2127","v":244.62026431539221},326.22834209218257,412.52682508442103,"Květnice"]
[2045,"X+21",12,{"$f":"D2135","v":194.19025864504789},270.21993201051146,349.09597894975468,"Květnice"]
[2045,"X+21",20,{"$f":"D2143","v":174.7740812023344},240.8110271704191,306.43930593332828,"Květnice"]
[2045,"X+21",25,{"$f":"D2148","v":284.60978232923026},342.73463734199686,400.87265399397063,"Květnice"]
[2045,"X+21",33,{"$f":"D2156","v":425.32527053276937},514.88283180593726,604.46874015643459,"Květnice"]
[2045,"X+21",41,{"$f":"D2164","v":296.91977810264211},406.95328859556878,517.05974912677971,"Květnice"]
[2045,"X+21",46,{"$f":"D2169","v":253.83436337810659},361.70915137133909,469.70603212105516,"Květnice"]
[2045,"X+21",54,{"$f":"D2177","v":236.97693389739578},310.12187475843336,383.46392894161659,"Květnice"]
[2045,"X+21",66,{"$f":"D2189","v":457.11964923248217},487.56459844293295,518.29671372283144,"Květnice"]
[2045,"X+21",67,{"$f":"D2190","v":450.85104493955896},478.86027127195808,507.15701571766931,"Květnice"]
[2045,"X+21",75,{"$f":"D2198","v":225.86414486448265},243.63358593430712,261.7839654826206,"Květnice"]
[2045,"X+21",87,{"$f":"D2210","v":71.119701850009989},78.511243171741199,86.46136603181904,"Květnice"]
[2045,"X+21",88,{"$f":"D2211","v":64.34434832423095},71.135854356560884,78.489200463981021,"Květnice"]
[2045,"X+21",97,{"$f":"D2220","v":4.4254586898780914},5.4572148620391898,6.7110104906547319,"Květnice"]
[2046,"X+22",6,{"$f":"D2230","v":234.2904712039221},319.6543498423834,409.5279852759553,"Květnice"]
[2046,"X+22",7,{"$f":"D2231","v":230.7552040369996},315.48936444140668,404.54098191822743,"Květnice"]
[2046,"X+22",19,{"$f":"D2243","v":170.89120689016016},240.97988162178208,311.86401662667913,"Květnice"]
[2046,"X+22",27,{"$f":"D2251","v":333.50532161054076},398.32160033873822,463.15381655327155,"Květnice"]
[2046,"X+22",28,{"$f":"D2252","v":307.37588270949811},373.28901095547872,439.21853029112492,"Květnice"]
[2046,"X+22",40,{"$f":"D2264","v":352.77958703577889},465.37496845143801,578.0401852664022,"Květnice"]
[2046,"X+22",48,{"$f":"D2272","v":213.32133704718342},320.27003770498038,427.37353837826538,"Květnice"]
[2046,"X+22",53,{"$f":"D2277","v":238.56926313806898},322.83968684017418,407.32048850109845,"Květnice"]
[2046,"X+22",61,{"$f":"D2285","v":349.88646261731952},397.94638258618443,446.28260877788625,"Květnice"]
[2046,"X+22",69,{"$f":"D2293","v":433.00292840541374},459.38903022316117,486.11140310458461,"Květnice"]
[2046,"X+22",74,{"$f":"D2298","v":253.49703706683124},273.0139196112259,292.92290065684631,"Květnice"]
[2046,"X+22",82,{"$f":"D2306","v":122.4046813545005},133.74625670520865,145.58997383541805,"Květnice"]
[2046,"X+22",87,{"$f":"D2311","v":69.859923015418474},77.234920026342877,85.173210152295511,"Květnice"]
[2046,"X+22",95,{"$f":"D2319","v":10.341470648229528},12.343614883658695,14.70122909447311,"Květnice"]
[2046,"X+22",99,{"$f":"D2323","v":1.8698418621331772},2.4262159157101335,3.135078120241626,"Květnice"]
[2047,"X+23",6,{"$f":"D2331","v":238.79834932355112},326.20032633256835,418.29304233890662,"Květnice"]
[2047,"X+23",14,{"$f":"D2339","v":191.74903311507808},270.16462295722607,351.42762651272238,"Květnice"]
[2047,"X+23",22,{"$f":"D2347","v":172.74457949417211},245.63863445092051,318.12920834117887,"Květnice"]
[2047,"X+23",27,{"$f":"D2352","v":280.88424704717443},349.47461685003316,418.08265888647196,"Květnice"]
[2047,"X+23",35,{"$f":"D2360","v":416.5235246393085},517.29670648111255,618.10902497191626,"Květnice"]
[2047,"X+23",40,{"$f":"D2365","v":321.58305784730692},436.73142506885404,551.95239265254031,"Květnice"]
[2047,"X+23",48,{"$f":"D2373","v":249.70154799367845},361.29900686895155,473.06067710175228,"Květnice"]
[2047,"X+23",56,{"$f":"D2381","v":238.75415948634776},314.24284252679081,389.99330043221022,"Květnice"]
[2047,"X+23",61,{"$f":"D2386","v":313.64699133720694},366.23358916944244,419.12946800038401,"Květnice"]
[2047,"X+23",69,{"$f":"D2394","v":431.24558482244066},460.02338765503379,489.1790280523519,"Květnice"]
[2047,"X+23",77,{"$f":"D2402","v":204.5660731150538},222.77671235601238,241.47777592670985,"Květnice"]
[2047,"X+23",82,{"$f":"D2407","v":132.87190446492767},145.09867020633146,157.87604187758549,"Květnice"]
[2047,"X+23",90,{"$f":"D2415","v":44.008014878024561},49.608470813736346,55.802861520657601,"Květnice"]
[2047,"X+23",95,{"$f":"D2420","v":11.081576909174405},13.24538854688139,15.79665423593177,"Květnice"]
[2048,"X+24",4,{"$f":"D2430","v":249.81426581495069},336.73890840812004,428.86141419090654,"Květnice"]
[2048,"X+24",9,{"$f":"D2435","v":229.02878945425209},316.45490621957072,408.19896386104085,"Květnice"]
[2048,"X+24",14,{"$f":"D2440","v":198.67689045545325},280.30818324820763,365.07335586660906,"Květnice"]
[2048,"X+24",22,{"$f":"D2448","v":168.12911244107909},244.50898143110771,321.30221439934377,"Květnice"]
[2048,"X+24",27,{"$f":"D2453","v":279.0866661390184},351.45891322840691,423.85062892027531,"Květnice"]
[2048,"X+24",35,{"$f":"D2461","v":405.64179136993744},508.29855636110449,610.99600615452437,"Květnice"]
[2048,"X+24",43,{"$f":"D2469","v":340.99788844556042},461.28953764785263,581.68487255442676,"Květnice"]
[2048,"X+24",48,{"$f":"D2474","v":221.86873941986926},337.74875893258803,453.80194189903773,"Květnice"]
[2048,"X+24",56,{"$f":"D2482","v":285.84931882576558},367.9383017879195,450.3184039762815,"Květnice"]
[2048,"X+24",64,{"$f":"D2490","v":367.81725234863222},413.87878396664041,460.3268137299126,"Květnice"]
[2048,"X+24",69,{"$f":"D2495","v":431.03426072480841},462.69301513936273,494.78058261492674,"Květnice"]
[2048,"X+24",77,{"$f":"D2503","v":237.92867902498489},257.59681196837039,277.79935083160615,"Květnice"]
[2048,"X+24",89,{"$f":"D2515","v":49.878032069595932},56.087299430591969,62.904343602385481,"Květnice"]
[2048,"X+24",90,{"$f":"D2516","v":41.501206601161627},47.088195557583006,53.28742168981799,"Květnice"]
[2048,"X+24",97,{"$f":"D2523","v":4.6710635585354074},5.8353850363253947,7.2668978463994343,"Květnice"]
[2049,"X+25",8,{"$f":"D2535","v":241.77438286206225},332.1691664518417,427.25510119637568,"Květnice"]
[2049,"X+25",9,{"$f":"D2536","v":234.9524141366619},324.60479493512668,418.7676079510727,"Květnice"]
[2049,"X+25",21,{"$f":"D2548","v":163.30541031735336},243.2516536882481,324.37660232841165,"Květnice"]
[2049,"X+25",29,{"$f":"D2556","v":282.05118980203224},363.19610235656205,444.36432625575065,"Květnice"]
[2049,"X+25",30,{"$f":"D2557","v":339.69207084029676},423.84100518458706,508.01455458407253,"Květnice"]
[2049,"X+25",42,{"$f":"D2569","v":326.18039651452699},448.81520435387768,571.54714680712573,"Květnice"]
[2049,"X+25",50,{"$f":"D2577","v":241.56720338229692},356.5842662635128,471.81858497563235,"Květnice"]
[2049,"X+25",51,{"$f":"D2578","v":203.58995450240272},314.88913379281809,426.42441208639434,"Květnice"]
[2049,"X+25",63,{"$f":"D2590","v":305.9489180155569},359.39812194871831,413.25244902505648,"Květnice"]
[2049,"X+25",71,{"$f":"D2598","v":410.70273921503156},440.32383038285207,470.43171313756295,"Květnice"]
[2049,"X+25",76,{"$f":"D2603","v":278.43029555224621},300.24766592616294,322.61234127618343,"Květnice"]
[2049,"X+25",84,{"$f":"D2611","v":111.48901289319413},122.92353525950089,135.01913002076967,"Květnice"]
[2049,"X+25",92,{"$f":"D2619","v":27.372759669934528},31.634926762298615,36.47336461425936,"Květnice"]
[2049,"X+25",97,{"$f":"D2624","v":5.0095976505946567},6.2665877789285336,7.8139872138767235,"Květnice"]
[2050,"X+26",2,{"$f":"D2630","v":237.69317179401912},323.18709926211272,414.59997568195547,"Květnice"]
[2050,"X+26",11,{"$f":"D2639","v":234.49410477229048},325.40910702523558,420.64273417583001,"Květnice"]
[2050,"X+26",16,{"$f":"D2644","v":200.11666256188289},285.22661150990348,373.47198798863877,"Květnice"]
[2050,"X+26",24,{"$f":"D2652","v":170.50474912365053},255.3331338454656,340.58033107473966,"Květnice"]
[2050,"X+26",29,{"$f":"D2657","v":280.25801112462239},365.18156725379259,450.1305318925414,"Květnice"]
[2050,"X+26",37,{"$f":"D2665","v":400.27733339130589},513.61854209670764,627.01461809417697,"Květnice"]
[2050,"X+26",45,{"$f":"D2673","v":345.86740288480513},472.9523608125495,600.17624595531868,"Květnice"]
[2050,"X+26",50,{"$f":"D2678","v":213.88200597926215},333.15405706346718,452.6543236058543,"Květnice"]
[2050,"X+26",58,{"$f":"D2686","v":279.21727713796326},362.84748384419504,446.85688069006619,"Květnice"]
[2050,"X+26",63,{"$f":"D2691","v":308.91141455160664},366.885798796014,425.30628597722568,"Květnice"]
[2050,"X+26",71,{"$f":"D2699","v":410.88478462926912},443.24669368167827,476.15605583825572,"Květnice"]
[2050,"X+26",79,{"$f":"D2707","v":217.74411424068126},237.41296719582527,257.75083047854309,"Květnice"]
[2050,"X+26",84,{"$f":"D2712","v":114.30765331015442},126.39239670732164,139.18984942072501,"Květnice"]
[2050,"X+26",92,{"$f":"D2720","v":25.829220699167173},30.044501657755085,34.846983034119454,"Květnice"]
[2024,"X+0",0,{"$f":"D2","v":211.72045703577498},{"$f":"E2","v":216.73376860550002},{"$f":"F2","v":221.74708017522502},"Šestajovice"]
[2024,"X+0",3,{"$f":"D5","v":286.173604009575},289.97486096149999,293.77611791342497,"Šestajovice"]
[2024,"X+0",11,{"$f":"D13","v":412.06707887749997},413.96864655000002,415.87021422250001,"Šestajovice"]
[2024,"X+0",16,{"$f":"D18","v":357.4388316893},359.94174446599999,362.44465724270003,"Šestajovice"]
[2024,"X+0",24,{"$f":"D26","v":207.52154250584999},211.925278577,216.32901464815001,"Šestajovice"]
[2024,"X+0",32,{"$f":"D34","v":299.04977394954994},305.85692757100003,312.66408119245,"Šestajovice"]
[2024,"X+0",37,{"$f":"D39","v":330.85705282385004},335.76862173699999,340.68019065014994,"Šestajovice"]
[2024,"X+0",45,{"$f":"D47","v":531.66787666530001},535.20750158600003,538.74712650670006,"Šestajovice"]
[2024,"X+0",53,{"$f":"D55","v":375.44374567994998},376.70832921900001,377.97291275805003,"Šestajovice"]
[2024,"X+0",58,{"$f":"D60","v":295.09647404805003},296.18711814099998,297.27776223395,"Šestajovice"]
[2024,"X+0",66,{"$f":"D68","v":239.52281648774999},240.68839665500002,241.85397682224999,"Šestajovice"]
[2024,"X+0",71,{"$f":"D73","v":243.47145761250002},244.44900724999999,245.4265568875,"Šestajovice"]
[2024,"X+0",79,{"$f":"D81","v":139.68586695600001},140.74844472000001,141.81102248399998,"Šestajovice"]
[2024,"X+0",87,{"$f":"D89","v":30.4852585625},30.700246249999999,30.915233937500002,"Šestajovice"]
[2024,"X+0",92,{"$f":"D94","v":3.1248827499999998},3.1665549999999998,3.2082272499999998,"Šestajovice"]
[2025,"X+1",101,{"$f":"D103","v":192.92982541588239},208.36048763295679,223.36998013080915,"Šestajovice"]
[2025,"X+1",111,{"$f":"D113","v":350.05386273569161},352.95597138883596,355.8580888779245,"Šestajovice"]
[2025,"X+1",112,{"$f":"D114","v":399.4402377715154},402.94296096849473,406.44569642781653,"Šestajovice"]
[2025,"X+1",120,{"$f":"D122","v":351.79313408850237},358.80196396668356,365.8108959328157,"Šestajovice"]
[2025,"X+1",132,{"$f":"D134","v":251.76850432536588},264.77635459728083,277.78452220235965,"Šestajovice"]
[2025,"X+1",133,{"$f":"D135","v":251.75667095523937},264.76518373107996,277.7740039390734,"Šestajovice"]
[2025,"X+1",141,{"$f":"D143","v":373.55189586633469},380.37985147698839,387.20809773673705,"Šestajovice"]
[2025,"X+1",153,{"$f":"D155","v":418.92192215830994},421.54095115468482,424.16035381257313,"Šestajovice"]
[2025,"X+1",154,{"$f":"D156","v":353.04250035461126},355.65489698821324,358.26775633771877,"Šestajovice"]
[2025,"X+1",166,{"$f":"D168","v":222.02048522770696},222.49381801391786,222.96733902042337,"Šestajovice"]
[2025,"X+1",174,{"$f":"D176","v":217.02027250763985},218.71108049301799,220.40413971553625,"Šestajovice"]
[2025,"X+1",175,{"$f":"D177","v":196.82141017586409},198.5149871883234,200.21148549869937,"Šestajovice"]
[2025,"X+1",187,{"$f":"D189","v":49.708942090038462},50.305433639343278,50.905566785669819,"Šestajovice"]
[2025,"X+1",195,{"$f":"D197","v":2.2334864588988945},2.3060151726974101,2.3797029843594126,"Šestajovice"]
[2025,"X+1",200,{"$f":"D202","v":0.3900472846744702},0.41271217340088007,0.43601510999429427,"Šestajovice"]
[2026,"X+2",208,{"$f":"D210","v":280.35599120926724},289.95757818883385,299.55921603542572,"Šestajovice"]
[2026,"X+2",215,{"$f":"D217","v":408.78807962832241},413.89286321141776,418.99770138879512,"Šestajovice"]
[2026,"X+2",220,{"$f":"D222","v":354.17009919888073},362.77946322128264,371.38898559645435,"Šestajovice"]
[2026,"X+2",228,{"$f":"D230","v":211.75646706243236},225.76301939046613,239.77007609724308,"Šestajovice"]
[2026,"X+2",236,{"$f":"D238","v":294.01358423003751},312.52593488581158,331.03936653264259,"Šestajovice"]
[2026,"X+2",241,{"$f":"D243","v":331.2180352159686},344.24368798829289,357.27049883504935,"Šestajovice"]
[2026,"X+2",249,{"$f":"D251","v":528.73650691318142},537.35018762896925,545.96565860273006,"Šestajovice"]
[2026,"X+2",254,{"$f":"D256","v":426.20282917729094},430.37050935224971,434.53950179489925,"Šestajovice"]
[2026,"X+2",262,{"$f":"D264","v":290.87973225246515},293.95722904783645,297.0370669299665,"Šestajovice"]
[2026,"X+2",270,{"$f":"D272","v":230.35504303274212},233.0467135830383,235.74368286497472,"Šestajovice"]
[2026,"X+2",275,{"$f":"D277","v":226.30638548673193},228.93210280190499,231.56514557546922,"Šestajovice"]
[2026,"X+2",283,{"$f":"D285","v":122.59449781386314},124.31828079951219,126.05693518013467,"Šestajovice"]
[2026,"X+2",291,{"$f":"D293","v":21.90332344089601},22.435919950462711,22.977174297365899,"Šestajovice"]
[2026,"X+2",296,{"$f":"D298","v":1.7458115387571174},1.8264215730858315,1.9094740050790655,"Šestajovice"]
[2026,"X+2",301,{"$f":"D303","v":0.25923237603726579},0.28088711775542746,0.30371024028221338,"Šestajovice"]
[2027,"X+3",308,{"$f":"D310","v":229.13275195743807},245.93443130418328,262.73626293840186,"Šestajovice"]
[2027,"X+3",316,{"$f":"D318","v":396.16368436457822},402.86921549106091,409.57484262194498,"Šestajovice"]
[2027,"X+3",324,{"$f":"D326","v":345.32757512966765},358.54315720001426,371.75943051806769,"Šestajovice"]
[2027,"X+3",329,{"$f":"D331","v":263.51037140147179},281.61913215014778,299.72887192436656,"Šestajovice"]
[2027,"X+3",337,{"$f":"D339","v":246.7747314177214},271.47907134804166,296.18547781737459,"Šestajovice"]
[2027,"X+3",342,{"$f":"D344","v":301.17605810828138},320.09523453765593,339.01689176735317,"Šestajovice"]
[2027,"X+3",350,{"$f":"D352","v":463.82903470056385},476.03900941839936,488.2526059557992,"Šestajovice"]
[2027,"X+3",358,{"$f":"D360","v":353.7297823932841},359.75725404061052,365.78801888580614,"Šestajovice"]
[2027,"X+3",363,{"$f":"D365","v":274.39956665836223},278.80551208176837,283.21655346560851,"Šestajovice"]
[2027,"X+3",371,{"$f":"D373","v":224.49301795782245},227.49214848187532,230.49847047373149,"Šestajovice"]
[2027,"X+3",379,{"$f":"D381","v":180.94567032330551},184.37589687463475,187.82481144877724,"Šestajovice"]
[2027,"X+3",384,{"$f":"D386","v":142.2208516540893},144.57734443887094,146.95811466296965,"Šestajovice"]
[2027,"X+3",392,{"$f":"D394","v":30.831587867047801},31.815642959948448,32.823392124993447,"Šestajovice"]
[2027,"X+3",397,{"$f":"D399","v":1.0910345611706087},1.1522088723902166,1.2159018022678896,"Šestajovice"]
[2028,"X+4",408,{"$f":"D410","v":201.23816487580802},222.65165530586967,244.06551968324715,"Šestajovice"]
[2028,"X+4",412,{"$f":"D414","v":283.32821951495396},295.93014184217873,308.53221374106579,"Šestajovice"]
[2028,"X+4",417,{"$f":"D419","v":349.85769076405086},357.86307839280744,365.86860491157353,"Šestajovice"]
[2028,"X+4",425,{"$f":"D427","v":313.71990042244215},329.53276993389994,345.34663832824265,"Šestajovice"]
[2028,"X+4",437,{"$f":"D439","v":255.38700351411774},288.38188968422764,321.38020449504648,"Šestajovice"]
[2028,"X+4",438,{"$f":"D440","v":249.85116604909206},281.34732192152353,312.84695002089961,"Šestajovice"]
[2028,"X+4",446,{"$f":"D448","v":338.94625734263047},358.47892590129857,378.0157223233366,"Šestajovice"]
[2028,"X+4",458,{"$f":"D460","v":423.03809460510439},430.22626432421794,437.41922766646962,"Šestajovice"]
[2028,"X+4",459,{"$f":"D461","v":416.41210675231468},423.72259928838292,431.03815718193988,"Šestajovice"]
[2028,"X+4",467,{"$f":"D469","v":272.22325673380669},277.11739797337168,282.02097047617906,"Šestajovice"]
[2028,"X+4",479,{"$f":"D481","v":210.36127850660137},214.69060188613898,219.04632962010243,"Šestajovice"]
[2028,"X+4",480,{"$f":"D482","v":191.89329836592009},196.0807470096135,200.29661373341813,"Šestajovice"]
[2028,"X+4",492,{"$f":"D494","v":35.018655702080103},36.15573300302389,37.32264172257009,"Šestajovice"]
[2028,"X+4",500,{"$f":"D502","v":0.85325842865051116},0.92956464944436323,1.0112103340438605,"Šestajovice"]
[2028,"X+4",501,{"$f":"D503","v":0.72137082542591302},0.79453685931481743,0.87349206830414161,"Šestajovice"]
[2029,"X+5",512,{"$f":"D514","v":229.01221065442434},248.91336758340583,268.81482684235243,"Šestajovice"]
[2029,"X+5",520,{"$f":"D522","v":403.86268119133126},412.77119945375233,421.67999594119391,"Šestajovice"]
[2029,"X+5",521,{"$f":"D523","v":412.91446529699203},422.72487384931111,432.53560118006988,"Šestajovice"]
[2029,"X+5",533,{"$f":"D535","v":262.30763792708609},291.40974544871756,320.5144615856766,"Šestajovice"]
[2029,"X+5",541,{"$f":"D543","v":243.95755544075598},280.14258262589158,316.33311437455382,"Šestajovice"]
[2029,"X+5",546,{"$f":"D548","v":314.36961663435397},341.47844394290053,368.59366848537923,"Šestajovice"]
[2029,"X+5",554,{"$f":"D556","v":458.49842680960722},475.04844500114081,491.60772840976205,"Šestajovice"]
[2029,"X+5",562,{"$f":"D564","v":351.42749087563652},360.16411444610418,368.9106954701482,"Šestajovice"]
[2029,"X+5",567,{"$f":"D569","v":269.51750271739826},275.87716782081304,282.25062355201078,"Šestajovice"]
[2029,"X+5",575,{"$f":"D577","v":212.51670393128305},216.80799962021121,221.11957208162755,"Šestajovice"]
[2029,"X+5",580,{"$f":"D582","v":188.37371748171796},193.22768826763337,198.11687846467561,"Šestajovice"]
[2029,"X+5",588,{"$f":"D590","v":121.99293262772821},125.19995304478957,128.46608834297717,"Šestajovice"]
[2029,"X+5",596,{"$f":"D598","v":20.085847826297972},21.19730622200089,22.359916178760358,"Šestajovice"]
[2029,"X+5",601,{"$f":"D603","v":0.5405845917392712},0.59400791676199438,0.65171660421423172,"Šestajovice"]
[2030,"X+6",608,{"$f":"D610","v":177.65797561744185},212.84628473272574,249.19979663679612,"Šestajovice"]
[2030,"X+6",616,{"$f":"D618","v":283.39073882786636},298.89276922357033,314.39511684112097,"Šestajovice"]
[2030,"X+6",621,{"$f":"D623","v":357.56810124574912},367.77561182491149,377.98347557019451,"Šestajovice"]
[2030,"X+6",629,{"$f":"D631","v":309.4809550139596},333.29267426813306,357.10664416360146,"Šestajovice"]
[2030,"X+6",634,{"$f":"D636","v":297.1770169365542},330.18154158833909,363.18953045393914,"Šestajovice"]
[2030,"X+6",642,{"$f":"D644","v":247.02677423219632},289.99538311866456,332.97175795676253,"Šestajovice"]
[2030,"X+6",650,{"$f":"D652","v":344.64206620361847},371.56149717969396,398.49067115837056,"Šestajovice"]
[2030,"X+6",655,{"$f":"D657","v":459.01397953862141},479.35566496816125,499.71068942257477,"Šestajovice"]
[2030,"X+6",663,{"$f":"D665","v":413.50952358118161},423.54546366826833,433.59434113901375,"Šestajovice"]
[2030,"X+6",671,{"$f":"D673","v":263.12472319264577},268.42803639745762,273.75239298167344,"Šestajovice"]
[2030,"X+6",676,{"$f":"D678","v":199.41745416562622},203.79485785021467,208.19385589025859,"Šestajovice"]
[2030,"X+6",684,{"$f":"D686","v":172.10192872375887},177.30160088299368,182.56698264552679,"Šestajovice"]
[2030,"X+6",689,{"$f":"D691","v":121.31023038778592},125.08475424877439,128.94162513127344,"Šestajovice"]
[2030,"X+6",697,{"$f":"D699","v":20.182354517691369},21.397534238783969,22.675261443091006,"Šestajovice"]
[2030,"X+6",705,{"$f":"D707","v":0.27952021201952104},0.32590233923455442,0.37867635262547333,"Šestajovice"]
[2031,"X+7",709,{"$f":"D711","v":178.38031746614834},217.26192981254121,257.67519995855935,"Šestajovice"]
[2031,"X+7",717,{"$f":"D719","v":281.56498150212411},300.86684215357138,320.16915963451947,"Šestajovice"]
[2031,"X+7",722,{"$f":"D724","v":331.1680960608623},342.77472898471143,354.38180284215753,"Šestajovice"]
[2031,"X+7",730,{"$f":"D732","v":340.81592322966219},367.13087581597949,393.44854111933256,"Šestajovice"]
[2031,"X+7",738,{"$f":"D740","v":216.10784050725499},261.28002308643704,306.45827849583588,"Šestajovice"]
[2031,"X+7",743,{"$f":"D745","v":247.70752204481886},297.85430855500988,348.01160652550914,"Šestajovice"]
[2031,"X+7",751,{"$f":"D753","v":348.43755025072153},380.23728146623159,412.05016545726244,"Šestajovice"]
[2031,"X+7",759,{"$f":"D761","v":510.67851480848549},527.74947455436495,544.83858012345627,"Šestajovice"]
[2031,"X+7",764,{"$f":"D766","v":420.50631966875187},432.07008251915227,443.65110323497066,"Šestajovice"]
[2031,"X+7",772,{"$f":"D774","v":272.2128565677549},278.58260577136423,284.9804049203866,"Šestajovice"]
[2031,"X+7",784,{"$f":"D786","v":170.08243090712756},176.24779396200489,182.48644676523878,"Šestajovice"]
[2031,"X+7",785,{"$f":"D787","v":180.54494370431752},186.55713827392029,192.6542297857776,"Šestajovice"]
[2031,"X+7",793,{"$f":"D795","v":75.526290793472242},78.624815279831864,81.831110850520872,"Šestajovice"]
[2031,"X+7",805,{"$f":"D807","v":0.22920779315451448},0.26488107465441857,0.30526039815791106,"Šestajovice"]
[2032,"X+8",808,{"$f":"D810","v":196.21278965165249},236.94061928144532,280.2089039869029,"Šestajovice"]
[2032,"X+8",817,{"$f":"D819","v":254.33170918146078},280.83264712513528,307.33429256656007,"Šestajovice"]
[2032,"X+8",825,{"$f":"D827","v":349.33471448609976},364.6443803790321,379.95481891527481,"Šestajovice"]
[2032,"X+8",826,{"$f":"D828","v":397.01145578404532},414.52480122902284,432.039138183722,"Šestajovice"]
[2032,"X+8",838,{"$f":"D840","v":302.91815893179137},349.90387061993749,396.89615672469483,"Šestajovice"]
[2032,"X+8",846,{"$f":"D848","v":235.75193884796624},288.57252322464251,341.40744725160192,"Šestajovice"]
[2032,"X+8",847,{"$f":"D849","v":238.38818109069163},287.5068301607543,336.64031380989604,"Šestajovice"]
[2032,"X+8",859,{"$f":"D861","v":450.81375125844477},473.86182831986036,496.93442299348271,"Šestajovice"]
[2032,"X+8",867,{"$f":"D869","v":406.25997866012574},418.41529227631588,430.59639529831293,"Šestajovice"]
[2032,"X+8",872,{"$f":"D874","v":276.68937944199399},285.32969121345309,294.00663631674297,"Šestajovice"]
[2032,"X+8",880,{"$f":"D882","v":188.15272336276183},193.97217501064802,199.83554723330877,"Šestajovice"]
[2032,"X+8",888,{"$f":"D890","v":157.03138975337197},163.23086879375666,169.54967586822659,"Šestajovice"]
[2032,"X+8",893,{"$f":"D895","v":98.104607258505752},102.22393598699162,106.48312787426934,"Šestajovice"]
[2032,"X+8",901,{"$f":"D903","v":11.908200088142864},12.987331004356495,14.152449650396544,"Šestajovice"]
[2033,"X+9",909,{"$f":"D911","v":202.36062457515123},246.43290224772215,293.34875599610768,"Šestajovice"]
[2033,"X+9",915,{"$f":"D917","v":169.48250723753108},214.35249535290586,260.00965090391509,"Šestajovice"]
[2033,"X+9",921,{"$f":"D923","v":286.61649205034996},309.81735280110786,333.01900119072343,"Šestajovice"]
[2033,"X+9",926,{"$f":"D928","v":322.94418744499268},339.65202640018617,356.36077552434574,"Šestajovice"]
[2033,"X+9",934,{"$f":"D936","v":354.44398833666492},389.85144267792958,425.26365182947467,"Šestajovice"]
[2033,"X+9",942,{"$f":"D944","v":219.08278594938892},277.01528143547262,334.95888233173434,"Šestajovice"]
[2033,"X+9",947,{"$f":"D949","v":236.42839893310477},296.41670487637248,356.42315748904707,"Šestajovice"]
[2033,"X+9",955,{"$f":"D957","v":349.97408439275114},388.02111273336391,426.0920530182143,"Šestajovice"]
[2033,"X+9",960,{"$f":"D962","v":422.7703802946229},448.95614167432484,475.17186330420316,"Šestajovice"]
[2033,"X+9",968,{"$f":"D970","v":413.09680327433159},426.76805311170779,440.47129854755963,"Šestajovice"]
[2033,"X+9",976,{"$f":"D978","v":264.94663295908629},273.21472883608811,281.5307928896741,"Šestajovice"]
[2033,"X+9",981,{"$f":"D983","v":199.70483820592364},206.36761026907683,213.0864485534029,"Šestajovice"]
[2033,"X+9",989,{"$f":"D991","v":164.91609784082397},171.87294332771972,178.97426235042244,"Šestajovice"]
[2033,"X+9",997,{"$f":"D999","v":55.938419556179177},59.118982577177647,62.460398187822946,"Šestajovice"]
[2033,"X+9",1002,{"$f":"D1004","v":11.34666974993522},12.431679369312491,13.609031146653507,"Šestajovice"]
[2033,"X+9",1008,{"$f":"D1010","v":0.32509560403752796},0.39498668469858167,0.47798968472574094,"Šestajovice"]
[2034,"X+10",1014,{"$f":"D1016","v":176.89330266305808},226.99581911291614,278.98272728583106,"Šestajovice"]
[2034,"X+10",1022,{"$f":"D1024","v":234.7306412715655},262.82778979207865,290.92602971714018,"Šestajovice"]
[2034,"X+10",1030,{"$f":"D1032","v":391.04732593411711},415.26103680018934,439.4769594649091,"Šestajovice"]
[2034,"X+10",1035,{"$f":"D1037","v":396.23766256662566},432.65158908278238,469.07060513228549,"Šestajovice"]
[2034,"X+10",1043,{"$f":"D1045","v":270.69241384941665},332.72094307734017,394.7623533848307,"Šestajovice"]
[2034,"X+10",1051,{"$f":"D1053","v":251.70558081538539},308.9508421139011,366.22054232940627,"Šestajovice"]
[2034,"X+10",1056,{"$f":"D1058","v":320.17356485953144},364.05168181492724,407.9600963926024,"Šestajovice"]
[2034,"X+10",1064,{"$f":"D1066","v":443.38976080009854},466.87341145588391,490.39694849031378,"Šestajovice"]
[2034,"X+10",1069,{"$f":"D1071","v":505.10619862145768},521.3308184234869,537.59848653532356,"Šestajovice"]
[2034,"X+10",1077,{"$f":"D1079","v":250.11447902916464},259.52920268181202,269.00435409236002,"Šestajovice"]
[2034,"X+10",1085,{"$f":"D1087","v":178.70116464860763},186.52565354277334,194.44720240225189,"Šestajovice"]
[2034,"X+10",1090,{"$f":"D1092","v":146.88080988705434},154.07189483680429,161.42347612414113,"Šestajovice"]
[2034,"X+10",1098,{"$f":"D1100","v":64.040060482580429},67.874155458623704,71.912404657923588,"Šestajovice"]
[2034,"X+10",1110,{"$f":"D1112","v":0},0,2.3899484236287072E-2,"Šestajovice"]
[2035,"X+11",1115,{"$f":"D1117","v":180.80750013022657},234.47116938061907,290.35584524348218,"Šestajovice"]
[2035,"X+11",1118,{"$f":"D1120","v":170.60738105596897},220.78667110904107,272.13199965523336,"Šestajovice"]
[2035,"X+11",1130,{"$f":"D1132","v":321.75744528086},345.46412140916823,369.17271255548644,"Šestajovice"]
[2035,"X+11",1131,{"$f":"D1133","v":344.80846533659053},370.31685946046446,395.82770570741729,"Šestajovice"]
[2035,"X+11",1139,{"$f":"D1141","v":319.86962585108432},368.64850686786195,417.43582434043469,"Šestajovice"]
[2035,"X+11",1151,{"$f":"D1153","v":249.18500184135698},315.88836019289568,382.62043533952442,"Šestajovice"]
[2035,"X+11",1152,{"$f":"D1154","v":254.75169685705112},318.7530777844097,382.7840008106906,"Šestajovice"]
[2035,"X+11",1164,{"$f":"D1166","v":416.44954139993933},445.09168624191261,473.78134848676621,"Šestajovice"]
[2035,"X+11",1172,{"$f":"D1174","v":406.64477788003137},422.21356795283714,437.8356610334705,"Šestajovice"]
[2035,"X+11",1173,{"$f":"D1175","v":395.4333257160406},410.35174987950455,425.32741289548107,"Šestajovice"]
[2035,"X+11",1185,{"$f":"D1187","v":183.71122307712801},191.62405203759988,199.63056201539587,"Šestajovice"]
[2035,"X+11",1193,{"$f":"D1195","v":142.52845644681236},149.59418911528184,156.87791042911689,"Šestajovice"]
[2035,"X+11",1198,{"$f":"D1200","v":68.897032481305544},73.177612877590903,77.684024478755475,"Šestajovice"]
[2035,"X+11",1206,{"$f":"D1208","v":5.9211951485000149},6.7250137732844157,7.6269467576215808,"Šestajovice"]
[2036,"X+12",1214,{"$f":"D1216","v":202.44689776460012},258.5292864775202,317.74209123206697,"Šestajovice"]
[2036,"X+12",1216,{"$f":"D1218","v":185.73772357229268},242.85207582979598,302.50768853565648,"Šestajovice"]
[2036,"X+12",1226,{"$f":"D1228","v":232.28035416958488},262.77386463687913,293.26906952652848,"Šestajovice"]
[2036,"X+12",1234,{"$f":"D1236","v":388.85119132120053},419.96072612018656,451.07429822651318,"Šestajovice"]
[2036,"X+12",1239,{"$f":"D1241","v":392.42104451357659},439.3212830342776,486.22948279933655,"Šestajovice"]
[2036,"X+12",1247,{"$f":"D1249","v":262.07840992569254},335.34530125168044,408.63271478919239,"Šestajovice"]
[2036,"X+12",1252,{"$f":"D1254","v":205.07706358423917},277.12625285854961,349.2081711434405,"Šestajovice"]
[2036,"X+12",1260,{"$f":"D1262","v":315.77224324566828},363.63758130667168,411.55055434512934,"Šestajovice"]
[2036,"X+12",1268,{"$f":"D1270","v":443.41020336929262},469.76720601713589,496.18575278363107,"Šestajovice"]
[2036,"X+12",1273,{"$f":"D1275","v":497.12486061401182},515.27745284959349,533.49843063030266,"Šestajovice"]
[2036,"X+12",1281,{"$f":"D1283","v":237.65861452124039},248.16792921628797,258.77058333903369,"Šestajovice"]
[2036,"X+12",1289,{"$f":"D1291","v":161.47000061545214},170.32632962677417,179.33524253416334,"Šestajovice"]
[2036,"X+12",1294,{"$f":"D1296","v":126.57881299967315},133.74623926214986,141.14866305615683,"Šestajovice"]
[2036,"X+12",1302,{"$f":"D1304","v":43.726127594349123},47.259755274723084,51.053168401157038,"Šestajovice"]
[2036,"X+12",1307,{"$f":"D1309","v":5.1906111817202838},5.9376496894084783,6.7823166045630776,"Šestajovice"]
[2037,"X+13",1315,{"$f":"D1317","v":209.75965621550915},268.91183159590776,331.46402142143324,"Šestajovice"]
[2037,"X+13",1322,{"$f":"D1324","v":168.88783880408192},221.7625181181352,275.80366950361986,"Šestajovice"]
[2037,"X+13",1327,{"$f":"D1329","v":259.3141553348442},293.70732948204693,328.10254677903743,"Šestajovice"]
[2037,"X+13",1335,{"$f":"D1337","v":342.64437511451882},375.0461002737876,407.45219953785238,"Šestajovice"]
[2037,"X+13",1340,{"$f":"D1342","v":410.13969332749161},458.23910735968082,506.34695150116022,"Šestajovice"]
[2037,"X+13",1348,{"$f":"D1350","v":296.78533201156893},373.94897300179048,451.13532695626844,"Šestajovice"]
[2037,"X+13",1356,{"$f":"D1358","v":255.12378547586343},326.0021230694021,396.92521889786622,"Šestajovice"]
[2037,"X+13",1361,{"$f":"D1363","v":297.29104622890952},350.66477245259,404.09466737573445,"Šestajovice"]
[2037,"X+13",1369,{"$f":"D1371","v":443.6852501929713},473.75192921225914,503.89336200690263,"Šestajovice"]
[2037,"X+13",1377,{"$f":"D1379","v":385.91297927033929},401.71556524157523,417.60700002820647,"Šestajovice"]
[2037,"X+13",1382,{"$f":"D1384","v":250.65414715686455},262.45300591689619,274.36265404408266,"Šestajovice"]
[2037,"X+13",1390,{"$f":"D1392","v":150.06067030950896},158.90209952503994,167.8988838827629,"Šestajovice"]
[2037,"X+13",1395,{"$f":"D1397","v":136.91747309008829},144.77855456661882,152.90495445799777,"Šestajovice"]
[2037,"X+13",1403,{"$f":"D1405","v":43.683596980668241},47.422117216138886,51.451070663297713,"Šestajovice"]
[2037,"X+13",1411,{"$f":"D1413","v":1.7845443839399378},2.1693399909812792,2.6288771476860324,"Šestajovice"]
[2038,"X+14",1416,{"$f":"D1418","v":217.04973341410988},279.10798223585664,344.81957905363333,"Šestajovice"]
[2038,"X+14",1423,{"$f":"D1425","v":169.60988778449382},226.17645814402812,284.27596374739437,"Šestajovice"]
[2038,"X+14",1435,{"$f":"D1437","v":362.59667904431512},394.09939051936095,425.60612911220119,"Šestajovice"]
[2038,"X+14",1436,{"$f":"D1438","v":316.29535748103422},350.09105343979968,383.89148318687518,"Šestajovice"]
[2038,"X+14",1444,{"$f":"D1446","v":356.8146368189922},422.06534416628904,487.32993720822628,"Šestajovice"]
[2038,"X+14",1456,{"$f":"D1458","v":209.91768771153414},289.53227664124347,369.19516456291996,"Šestajovice"]
[2038,"X+14",1457,{"$f":"D1459","v":255.78488992824208},333.7946509769867,411.8566527071373,"Šestajovice"]
[2038,"X+14",1465,{"$f":"D1467","v":334.71392541177499},381.66758429602658,428.6933291143016,"Šestajovice"]
[2038,"X+14",1477,{"$f":"D1479","v":485.47574161102779},505.34144111403833,525.31045158600796,"Šestajovice"]
[2038,"X+14",1478,{"$f":"D1480","v":392.1699996092471},409.44429686042986,426.82037946496985,"Šestajovice"]
[2038,"X+14",1490,{"$f":"D1492","v":143.05553163295497},152.57716744198797,162.26179600681166,"Šestajovice"]
[2038,"X+14",1498,{"$f":"D1500","v":106.43197159587714},113.589511002183,121.06391918532805,"Šestajovice"]
[2038,"X+14",1499,{"$f":"D1501","v":107.4107538302132},114.46525979005726,121.86404045322237,"Šestajovice"]
[2038,"X+14",1511,{"$f":"D1513","v":2.3511783503645982},2.8146580554847547,3.3612955923262131,"Šestajovice"]
[2039,"X+15",1515,{"$f":"D1517","v":244.68090909475092},305.6441260996076,370.92335619616949,"Šestajovice"]
[2039,"X+15",1519,{"$f":"D1521","v":206.12756388425925},272.87226678061586,343.01740689087296,"Šestajovice"]
[2039,"X+15",1531,{"$f":"D1533","v":260.7355092244531},298.62212352912525,336.51181081177356,"Šestajovice"]
[2039,"X+15",1539,{"$f":"D1541","v":344.88129836925611},385.77070366336284,426.66696356652153,"Šestajovice"]
[2039,"X+15",1544,{"$f":"D1546","v":411.20227310437417},471.87761627782231,532.56539536878586,"Šestajovice"]
[2039,"X+15",1552,{"$f":"D1554","v":291.56642030801589},379.44150257751585,467.35011348815544,"Šestajovice"]
[2039,"X+15",1560,{"$f":"D1562","v":260.23095900463886},338.03625260827187,415.90723709524599,"Šestajovice"]
[2039,"X+15",1565,{"$f":"D1567","v":288.92067679402282},346.00552357143317,403.17212464176032,"Šestajovice"]
[2039,"X+15",1573,{"$f":"D1575","v":435.27538875288656},467.54230072606208,499.91729422099218,"Šestajovice"]
[2039,"X+15",1578,{"$f":"D1580","v":474.28183202588377},495.86593906195105,517.56756825729462,"Šestajovice"]
[2039,"X+15",1586,{"$f":"D1588","v":237.90625671596325},250.91909376942036,264.09058125673363,"Šestajovice"]
[2039,"X+15",1594,{"$f":"D1596","v":138.22355516681688},147.70764453933231,157.41709215866291,"Šestajovice"]
[2039,"X+15",1599,{"$f":"D1601","v":115.09120011905509},122.90634573755186,131.07489892311941,"Šestajovice"]
[2039,"X+15",1607,{"$f":"D1609","v":27.163005449263839},30.232787882191317,33.621359658686245,"Šestajovice"]
[2039,"X+15",1615,{"$f":"D1617","v":0},0,8.4983023643702249E-2,"Šestajovice"]
[2040,"X+16",1622,{"$f":"D1624","v":192.99813354901374},262.46868486310183,335.07037462983567,"Šestajovice"]
[2040,"X+16",1627,{"$f":"D1629","v":175.08421515102208},235.14369947144939,296.73673949499459,"Šestajovice"]
[2040,"X+16",1632,{"$f":"D1634","v":202.53342078170454},245.42281448441781,288.31596513444759,"Šestajovice"]
[2040,"X+16",1640,{"$f":"D1642","v":318.55120528963454},360.83267106372972,403.12145172625623,"Šestajovice"]
[2040,"X+16",1648,{"$f":"D1650","v":359.462064942609},437.66407101339905,515.88649623026777,"Šestajovice"]
[2040,"X+16",1653,{"$f":"D1655","v":278.61820130806052},369.46925599000201,460.35598776369125,"Šestajovice"]
[2040,"X+16",1661,{"$f":"D1663","v":260.88224306060721},345.79814350851609,430.7893214215149,"Šestajovice"]
[2040,"X+16",1669,{"$f":"D1671","v":328.9503251636076},378.19718039550412,427.54703172252135,"Šestajovice"]
[2040,"X+16",1674,{"$f":"D1676","v":408.38778980805927},443.64372169759366,479.02223867272085,"Šestajovice"]
[2040,"X+16",1682,{"$f":"D1684","v":380.24326179864937},398.76497187369671,417.43160697886123,"Šestajovice"]
[2040,"X+16",1687,{"$f":"D1689","v":253.14136428106909},267.65027432514694,282.3453288107122,"Šestajovice"]
[2040,"X+16",1695,{"$f":"D1697","v":147.78071320936547},158.00743385000618,168.48632040519996,"Šestajovice"]
[2040,"X+16",1703,{"$f":"D1705","v":82.339586308286329},88.910870607928643,95.907963874893852,"Šestajovice"]
[2040,"X+16",1708,{"$f":"D1710","v":24.899450545670813},27.876703769914332,31.179285366963633,"Šestajovice"]
[2040,"X+16",1716,{"$f":"D1718","v":0},0,8.1810236305395023E-2,"Šestajovice"]
[2041,"X+17",1723,{"$f":"D1725","v":200.30910166650602},272.84880912294801,348.78926528809694,"Šestajovice"]
[2041,"X+17",1728,{"$f":"D1730","v":177.22356424765715},240.90731490079935,306.47698027270991,"Šestajovice"]
[2041,"X+17",1736,{"$f":"D1738","v":227.93146694032367},271.49978805977065,315.07350440913513,"Šestajovice"]
[2041,"X+17",1741,{"$f":"D1743","v":365.78091943855111},409.66512426144698,453.55718003191976,"Šestajovice"]
[2041,"X+17",1749,{"$f":"D1751","v":401.11721342953001},480.32915520042502,559.56216257672008,"Šestajovice"]
[2041,"X+17",1757,{"$f":"D1759","v":264.46825949203475},360.05951605708697,455.7035410073928,"Šestajovice"]
[2041,"X+17",1762,{"$f":"D1764","v":217.0917000045277},307.30425706164999,397.59947510174595,"Šestajovice"]
[2041,"X+17",1770,{"$f":"D1772","v":299.62653531747151},354.57933812032741,409.65157012788518,"Šestajovice"]
[2041,"X+17",1782,{"$f":"D1784","v":460.4808947566537},482.2959230531103,504.27726167247147,"Šestajovice"]
[2041,"X+17",1783,{"$f":"D1785","v":465.29207312482322},486.49526302476147,507.87320632838907,"Šestajovice"]
[2041,"X+17",1791,{"$f":"D1793","v":200.36996954758331},213.59769804938884,227.05238864885143,"Šestajovice"]
[2041,"X+17",1803,{"$f":"D1805","v":90.665639272767152},97.971912597913558,105.71889346075218,"Šestajovice"]
[2041,"X+17",1804,{"$f":"D1806","v":72.632794517137384},79.005925821319011,85.813824880494963,"Šestajovice"]
[2041,"X+17",1816,{"$f":"D1818","v":1.1500128179239657},1.4634005229483569,1.8547190327798777,"Šestajovice"]
[2042,"X+18",1822,{"$f":"D1824","v":227.79061846877605},302.75429297102181,381.82960110975876,"Šestajovice"]
[2042,"X+18",1824,{"$f":"D1826","v":207.59739408458825},283.04258236524697,362.14186454401272,"Šestajovice"]
[2042,"X+18",1836,{"$f":"D1838","v":199.337992066802},248.31208433718132,297.29191617046735,"Šestajovice"]
[2042,"X+18",1844,{"$f":"D1846","v":322.70071287078088},374.56130362554131,426.43248278346726,"Šestajovice"]
[2042,"X+18",1845,{"$f":"D1847","v":347.27482611280107},403.33282853135404,459.40275081243482,"Šestajovice"]
[2042,"X+18",1857,{"$f":"D1859","v":279.06532421562883},377.89012633302013,476.76532426051449,"Šestajovice"]
[2042,"X+18",1865,{"$f":"D1867","v":258.88934641789251},348.54586867815908,438.30803332299672,"Šestajovice"]
[2042,"X+18",1870,{"$f":"D1872","v":247.74787573151849},312.58872262894886,377.55961454174366,"Šestajovice"]
[2042,"X+18",1878,{"$f":"D1880","v":402.8617537203483},439.69426532612891,476.69698629413392,"Šestajovice"]
[2042,"X+18",1886,{"$f":"D1888","v":366.2926308893002},386.00292346554522,405.91448654951233,"Šestajovice"]
[2042,"X+18",1891,{"$f":"D1893","v":234.97810124381112},250.46017448943383,266.19656398032549,"Šestajovice"]
[2042,"X+18",1899,{"$f":"D1901","v":129.66673324241924},139.52068633158132,149.71667189427461,"Šestajovice"]
[2042,"X+18",1907,{"$f":"D1909","v":58.844474026096151},64.626183955413268,70.896029752287973,"Šestajovice"]
[2042,"X+18",1912,{"$f":"D1914","v":13.806730191314227},15.959536300753381,18.421478737141836,"Šestajovice"]
[2043,"X+19",1920,{"$f":"D1922","v":255.97321922704873},327.02213512190843,402.93418978117302,"Šestajovice"]
[2043,"X+19",1923,{"$f":"D1925","v":234.18687380826981},311.52997403944721,393.1900181568094,"Šestajovice"]
[2043,"X+19",1932,{"$f":"D1934","v":173.98978625161641},240.86327429359869,309.62353632490806,"Šestajovice"]
[2043,"X+19",1940,{"$f":"D1942","v":221.56582265621651},271.31032468170088,321.06338771003925,"Šestajovice"]
[2043,"X+19",1945,{"$f":"D1947","v":369.89705043140651},423.36079340570853,476.83577799516149,"Šestajovice"]
[2043,"X+19",1953,{"$f":"D1955","v":395.959727530804},486.80341364641555,577.67714293414747,"Šestajovice"]
[2043,"X+19",1958,{"$f":"D1960","v":283.68877218288355},385.69286638711429,487.75025469910031,"Šestajovice"]
[2043,"X+19",1966,{"$f":"D1968","v":215.2802089469931},310.20544374659551,405.2456057532886,"Šestajovice"]
[2043,"X+19",1974,{"$f":"D1976","v":300.7630136588898},358.68274443278005,416.76630073993022,"Šestajovice"]
[2043,"X+19",1979,{"$f":"D1981","v":340.8933176010907},381.78580067545835,422.87483586441738,"Šestajovice"]
[2043,"X+19",1987,{"$f":"D1989","v":448.40777982342013},470.84551870862549,493.52257199342955,"Šestajovice"]
[2043,"X+19",1995,{"$f":"D1997","v":184.11330842142715},198.27377566601183,212.74112786075148,"Šestajovice"]
[2043,"X+19",2000,{"$f":"D2002","v":108.92816629334163},118.82112373873531,129.07578310856937,"Šestajovice"]
[2043,"X+19",2008,{"$f":"D2010","v":51.71573752855447},57.230683825802657,63.234690494985941,"Šestajovice"]
[2043,"X+19",2013,{"$f":"D2015","v":16.094621435117983},18.642515000160017,21.562338289613152,"Šestajovice"]
[2044,"X+20",2022,{"$f":"D2024","v":252.05183808234804},327.99611937025077,408.80373727229789,"Šestajovice"]
[2044,"X+20",2028,{"$f":"D2030","v":210.57652495676609},289.01550276092155,371.1089666848485,"Šestajovice"]
[2044,"X+20",2033,{"$f":"D2035","v":177.90165872920161},248.334395674093,320.99054200203545,"Šestajovice"]
[2044,"X+20",2041,{"$f":"D2043","v":248.55644447428475},302.19620020303796,355.84551117192677,"Šestajovice"]
[2044,"X+20",2046,{"$f":"D2048","v":308.62236054128039},363.56800872570977,418.52563334442937,"Šestajovice"]
[2044,"X+20",2054,{"$f":"D2056","v":413.64050572976788},505.68128702194412,597.75296650634368,"Šestajovice"]
[2044,"X+20",2062,{"$f":"D2064","v":303.63738917794001},410.63585008907091,517.71207172822483,"Šestajovice"]
[2044,"X+20",2067,{"$f":"D2069","v":216.61229984551613},317.04214454746813,417.59669546409583,"Šestajovice"]
[2044,"X+20",2075,{"$f":"D2077","v":282.70127986198861},345.98947050866082,409.46170447084546,"Šestajovice"]
[2044,"X+20",2083,{"$f":"D2085","v":416.48179638776361},452.60551847897284,488.97208764323148,"Šestajovice"]
[2044,"X+20",2088,{"$f":"D2090","v":438.6521757854469},462.62615770057096,486.86364995800108,"Šestajovice"]
[2044,"X+20",2096,{"$f":"D2098","v":194.55974507361276},209.88489912756984,225.55360332818751,"Šestajovice"]
[2044,"X+20",2108,{"$f":"D2110","v":65.030675420135026},71.590643612914491,78.678503535731124,"Šestajovice"]
[2044,"X+20",2109,{"$f":"D2111","v":56.061766750223143},62.065562935536533,68.606154586663109,"Šestajovice"]
[2044,"X+20",2117,{"$f":"D2119","v":4.8366968331989746},5.9286766251207341,7.2483027442206263,"Šestajovice"]
[2045,"X+21",2123,{"$f":"D2125","v":253.55264562965567},331.24764135374528,413.97413558485323,"Šestajovice"]
[2045,"X+21",2129,{"$f":"D2131","v":217.86655533181656},299.04605626329669,384.11687860173276,"Šestajovice"]
[2045,"X+21",2137,{"$f":"D2139","v":176.07833302442899},244.00539137759597,313.46889498417278,"Šestajovice"]
[2045,"X+21",2149,{"$f":"D2151","v":368.60633704900579},433.04098499296151,497.49115806719095,"Šestajovice"]
[2045,"X+21",2150,{"$f":"D2152","v":322.11079725736988},392.12276525292435,462.15202442416188,"Šestajovice"]
[2045,"X+21",2162,{"$f":"D2164","v":296.91977810264211},406.95328859556878,517.05974912677971,"Šestajovice"]
[2045,"X+21",2170,{"$f":"D2172","v":211.01170318813277},309.87052753795956,408.88497922409323,"Šestajovice"]
[2045,"X+21",2171,{"$f":"D2173","v":249.22287104316723},344.14395071516083,439.23222430114583,"Šestajovice"]
[2045,"X+21",2183,{"$f":"D2185","v":335.05981297964365},377.32045602818619,419.845596766521,"Šestajovice"]
[2045,"X+21",2191,{"$f":"D2193","v":427.02128316391202},450.42159227376044,474.14150818133419,"Šestajovice"]
[2045,"X+21",2196,{"$f":"D2198","v":225.86414486448265},243.63358593430712,261.7839654826206,"Šestajovice"]
[2045,"X+21",2204,{"$f":"D2206","v":93.673557402670724},103.07736452083964,112.93402331760193,"Šestajovice"]
[2045,"X+21",2212,{"$f":"D2214","v":33.782503476428602},38.219120111178924,43.162052036886898,"Šestajovice"]
[2045,"X+21",2217,{"$f":"D2219","v":7.8334273198615438},9.4480376053033197,11.370215242060356,"Šestajovice"]
[2046,"X+22",2225,{"$f":"D2227","v":251.72991696617703},333.21927683933779,419.74039487033815,"Šestajovice"]
[2046,"X+22",2227,{"$f":"D2229","v":241.30889306173941},327.21392197362189,417.80951890453127,"Šestajovice"]
[2046,"X+22",2228,{"$f":"D2230","v":234.2904712039221},319.6543498423834,409.5279852759553,"Šestajovice"]
[2046,"X+22",2229,{"$f":"D2231","v":230.7552040369996},315.48936444140668,404.54098191822743,"Šestajovice"]
[2046,"X+22",2230,{"$f":"D2232","v":224.94791716252359},308.69934179632071,396.56312538482644,"Šestajovice"]
[2046,"X+22",2231,{"$f":"D2233","v":215.55320830402226},298.02859638483301,384.39556456001242,"Šestajovice"]
[2046,"X+22",2232,{"$f":"D2234","v":210.64895296066265},291.97926359842199,376.96462083771729,"Šestajovice"]
[2046,"X+22",2233,{"$f":"D2235","v":206.44607400766259},286.76619936699819,370.48837059027915,"Šestajovice"]
[2046,"X+22",2234,{"$f":"D2236","v":201.119634635739},280.36560996717662,362.7444146587253,"Šestajovice"]
[2046,"X+22",2235,{"$f":"D2237","v":188.97073217251739},266.19393787055094,346.26399432240123,"Šestajovice"]
[2046,"X+22",2236,{"$f":"D2238","v":185.60797456734258},260.68230476561058,338.30087904131221,"Šestajovice"]
[2046,"X+22",2237,{"$f":"D2239","v":185.65677230986449},258.27422149318238,333.1163066546996,"Šestajovice"]
[2046,"X+22",2238,{"$f":"D2240","v":178.21636181896545},249.76561911778199,323.20369689962274,"Šestajovice"]
[2046,"X+22",2239,{"$f":"D2241","v":171.44273225675548},241.95793409658944,314.01064612056575,"Šestajovice"]
[2046,"X+22",2240,{"$f":"D2242","v":172.17857651841325},242.49078997164401,313.97541006527365,"Šestajovice"]
[2046,"X+22",2241,{"$f":"D2243","v":170.89120689016016},240.97988162178208,311.86401662667913,"Šestajovice"]
[2046,"X+22",2242,{"$f":"D2244","v":170.15507966575603},239.68055026851874,309.61451042578256,"Šestajovice"]
[2046,"X+22",2243,{"$f":"D2245","v":171.70919737988316},240.72537181420981,309.33540502719597,"Šestajovice"]
[2046,"X+22",2244,{"$f":"D2246","v":191.4470612752591},253.96083044964843,316.48774393658096,"Šestajovice"]
[2046,"X+22",2245,{"$f":"D2247","v":244.36855336135079},305.97698932078231,367.59899839424611,"Šestajovice"]
[2046,"X+22",2246,{"$f":"D2248","v":224.91311252816723},287.01095474431941,349.12321415898185,"Šestajovice"]
[2046,"X+22",2247,{"$f":"D2249","v":282.80761479744478},344.71743236025395,406.64192256064155,"Šestajovice"]
[2046,"X+22",2248,{"$f":"D2250","v":282.59694070927014},345.60566331650898,408.62969264359276,"Šestajovice"]
[2046,"X+22",2249,{"$f":"D2251","v":333.50532161054076},398.32160033873822,463.15381655327155,"Šestajovice"]
[2046,"X+22",2250,{"$f":"D2252","v":307.37588270949811},373.28901095547872,439.21853029112492,"Šestajovice"]
[2046,"X+22",2251,{"$f":"D2253","v":369.25364071022693},440.86944851260643,512.50338577118396,"Šestajovice"]
[2046,"X+22",2252,{"$f":"D2254","v":327.16863399516842},403.9571362029676,480.76594512846452,"Šestajovice"]
[2046,"X+22",2253,{"$f":"D2255","v":353.07105144702712},434.64662825898972,516.24521405394535,"Šestajovice"]
[2046,"X+22",2254,{"$f":"D2256","v":402.11770891166589},489.18305293622109,576.27457891564359,"Šestajovice"]
[2046,"X+22",2255,{"$f":"D2257","v":414.43451205528407},505.87830518676606,597.3517733589847,"Šestajovice"]
[2046,"X+22",2256,{"$f":"D2258","v":420.38191455722915},515.60039808734336,610.85227858983126,"Šestajovice"]
[2046,"X+22",2257,{"$f":"D2259","v":414.47610343902772},513.26799459297968,612.09738422539976,"Šestajovice"]
[2046,"X+22",2258,{"$f":"D2260","v":410.60673950871387},514.05408160809725,617.54416400859759,"Šestajovice"]
[2046,"X+22",2259,{"$f":"D2261","v":386.75261267962514},493.84600184331975,600.98823511398109,"Šestajovice"]
[2046,"X+22",2260,{"$f":"D2262","v":339.96347051879047},450.97643979214808,562.04525894488211,"Šestajovice"]
[2046,"X+22",2261,{"$f":"D2263","v":314.57643299746411},426.11154051183297,537.70923462636165,"Šestajovice"]
[2046,"X+22",2262,{"$f":"D2264","v":352.77958703577889},465.37496845143801,578.0401852664022,"Šestajovice"]
[2046,"X+22",2263,{"$f":"D2265","v":340.8189436717243},454.34108679293649,567.94015510932627,"Šestajovice"]
[2046,"X+22",2264,{"$f":"D2266","v":295.37856696152107},408.50646654153206,521.7194201299767,"Šestajovice"]
[2046,"X+22",2265,{"$f":"D2267","v":292.60547967869172},406.24424685403983,519.97772636164791,"Šestajovice"]
[2046,"X+22",2266,{"$f":"D2268","v":309.40027908058579},423.55347815147911,537.81272456525176,"Šestajovice"]
[2046,"X+22",2267,{"$f":"D2269","v":276.14454200765351},389.76654721118678,503.50595891132002,"Šestajovice"]
[2046,"X+22",2268,{"$f":"D2270","v":225.88028927984379},338.06033279310361,450.3697602797763,"Šestajovice"]
[2046,"X+22",2269,{"$f":"D2271","v":251.13954125073212},361.03656879544235,471.07558775516179,"Šestajovice"]
[2046,"X+22",2270,{"$f":"D2272","v":213.32133704718342},320.27003770498038,427.37353837826538,"Šestajovice"]
[2046,"X+22",2271,{"$f":"D2273","v":212.34748978151771},316.68671300144069,421.19369964252695,"Šestajovice"]
[2046,"X+22",2272,{"$f":"D2274","v":205.96013283879662},306.09669229986503,406.41332915048145,"Šestajovice"]
[2046,"X+22",2273,{"$f":"D2275","v":247.28108416052606},343.17156181560767,439.25534187243363,"Šestajovice"]
[2046,"X+22",2274,{"$f":"D2276","v":243.56190773636314},333.49674391766348,423.63307805918839,"Šestajovice"]
[2046,"X+22",2275,{"$f":"D2277","v":238.56926313806898},322.83968684017418,407.32048850109845,"Šestajovice"]
[2046,"X+22",2276,{"$f":"D2278","v":284.45716075845701},364.24457279581026,444.25263083991649,"Šestajovice"]
[2046,"X+22",2277,{"$f":"D2279","v":238.27734586962393},312.76112652765778,387.47248468303474,"Šestajovice"]
[2046,"X+22",2278,{"$f":"D2280","v":247.65765022733922},317.40854478622759,387.39600012025699,"Šestajovice"]
[2046,"X+22",2279,{"$f":"D2281","v":281.12999964098776},346.52108439550949,412.15796824868539,"Šestajovice"]
[2046,"X+22",2280,{"$f":"D2282","v":294.17084649840052},354.99083228863537,416.06514466925069,"Šestajovice"]
[2046,"X+22",2281,{"$f":"D2283","v":321.7050028807484},377.72342708469051,434.0015653442137,"Šestajovice"]
[2046,"X+22",2282,{"$f":"D2284","v":315.25572951798017},367.14474607335671,419.30273867893834,"Šestajovice"]
[2046,"X+22",2283,{"$f":"D2285","v":349.88646261731952},397.94638258618443,446.28260877788625,"Šestajovice"]
[2046,"X+22",2284,{"$f":"D2286","v":376.97068002865922},422.83398595463143,468.99119074823534,"Šestajovice"]
[2046,"X+22",2285,{"$f":"D2287","v":330.76137570879587},373.55549032920567,416.65451182627197,"Šestajovice"]
[2046,"X+22",2286,{"$f":"D2288","v":386.60450129967182},425.29864685911394,464.30213356657288,"Šestajovice"]
[2046,"X+22",2287,{"$f":"D2289","v":404.01745301056843},439.96525321945177,476.23561018047519,"Šestajovice"]
[2046,"X+22",2288,{"$f":"D2290","v":399.76368819608228},433.06140159658378,466.68400528366135,"Šestajovice"]
[2046,"X+22",2289,{"$f":"D2291","v":450.27215111396617},481.28447372455639,512.62651406892928,"Šestajovice"]
[2046,"X+22",2290,{"$f":"D2292","v":441.37522481392216},469.78204749946894,498.51935879524285,"Šestajovice"]
[2046,"X+22",2291,{"$f":"D2293","v":433.00292840541374},459.38903022316117,486.11140310458461,"Šestajovice"]
[2046,"X+22",2292,{"$f":"D2294","v":417.98778115527222},442.83200891242114,468.02477061014338,"Šestajovice"]
[2046,"X+22",2293,{"$f":"D2295","v":417.04788387457666},441.09238820781309,465.50318191275937,"Šestajovice"]
[2046,"X+22",2294,{"$f":"D2296","v":329.79105660367406},351.4232280611875,373.41410198226492,"Šestajovice"]
[2046,"X+22",2295,{"$f":"D2297","v":313.05482731669679},333.83581594454745,354.99181210894949,"Šestajovice"]
[2046,"X+22",2296,{"$f":"D2298","v":253.49703706683124},273.0139196112259,292.92290065684631,"Šestajovice"]
[2046,"X+22",2297,{"$f":"D2299","v":261.88154981439448},281.09273130973565,300.72076378461145,"Šestajovice"]
[2046,"X+22",2298,{"$f":"D2300","v":215.46088135714498},233.47982740628211,251.93226116388752,"Šestajovice"]
[2046,"X+22",2299,{"$f":"D2301","v":197.15400065113965},214.08130920182481,231.44983282763809,"Šestajovice"]
[2046,"X+22",2300,{"$f":"D2302","v":174.24350604949882},189.64012857682678,205.4840606434725,"Šestajovice"]
[2046,"X+22",2301,{"$f":"D2303","v":160.02169677868187},174.69713569815656,189.82950225594112,"Šestajovice"]
[2046,"X+22",2302,{"$f":"D2304","v":158.81888440468893},172.60301718826537,186.86737647799328,"Šestajovice"]
[2046,"X+22",2303,{"$f":"D2305","v":143.85364874503523},156.47657530547099,169.59398291209084,"Šestajovice"]
[2046,"X+22",2304,{"$f":"D2306","v":122.4046813545005},133.74625670520865,145.58997383541805,"Šestajovice"]
[2046,"X+22",2305,{"$f":"D2307","v":103.40074349671761},113.66489342951587,124.43320266768575,"Šestajovice"]
[2046,"X+22",2306,{"$f":"D2308","v":84.630535821525115},93.603205535975633,103.07412813246334,"Šestajovice"]
[2046,"X+22",2307,{"$f":"D2309","v":90.441224872623408},99.160593700014545,108.40779569160991,"Šestajovice"]
[2046,"X+22",2308,{"$f":"D2310","v":73.981995444278738},81.644667577369887,89.832696213617481,"Šestajovice"]
[2046,"X+22",2309,{"$f":"D2311","v":69.859923015418474},77.234920026342877,85.173210152295511,"Šestajovice"]
[2046,"X+22",2310,{"$f":"D2312","v":60.6400454488953},67.482003161965238,74.910615115538633,"Šestajovice"]
[2046,"X+22",2311,{"$f":"D2313","v":53.789604509128864},60.011866697207878,66.817524995227117,"Šestajovice"]
[2046,"X+22",2312,{"$f":"D2314","v":44.525711326284416},49.975213668859659,55.988266290452543,"Šestajovice"]
[2046,"X+22",2313,{"$f":"D2315","v":36.657777371009637},41.485572769025083,46.867417600253674,"Šestajovice"]
[2046,"X+22",2314,{"$f":"D2316","v":26.289016013942046},30.138368101701268,34.485136268440975,"Šestajovice"]
[2046,"X+22",2315,{"$f":"D2317","v":22.781833274008505},26.297254760151404,30.305163049161251,"Šestajovice"]
[2046,"X+22",2316,{"$f":"D2318","v":15.614824311111052},18.311390317174201,21.433227444538144,"Šestajovice"]
[2046,"X+22",2317,{"$f":"D2319","v":10.341470648229528},12.343614883658695,14.70122909447311,"Šestajovice"]
[2046,"X+22",2318,{"$f":"D2320","v":7.210134726428735},8.7521958219845892,10.598123222258401,"Šestajovice"]
[2046,"X+22",2319,{"$f":"D2321","v":5.1715374713498248},6.3892461645365097,7.8718994745423085,"Šestajovice"]
[2046,"X+22",2320,{"$f":"D2322","v":2.807606312499118},3.5566870319207613,4.4901275000330685,"Šestajovice"]
[2046,"X+22",2321,{"$f":"D2323","v":1.8698418621331772},2.4262159157101335,3.135078120241626,"Šestajovice"]
[2046,"X+22",2322,{"$f":"D2324","v":0},0,0.15497919658848014,"Šestajovice"]
[2047,"X+23",2323,{"$f":"D2325","v":250.79234723256477},325.95681659491163,406.84221635576534,"Šestajovice"]
[2047,"X+23",2324,{"$f":"D2326","v":252.30337936876941},329.82865694963021,412.89194963435409,"Šestajovice"]
[2047,"X+23",2325,{"$f":"D2327","v":251.76482933863039},332.67324303446634,418.94712578526162,"Šestajovice"]
[2047,"X+23",2326,{"$f":"D2328","v":251.63041699903087},334.75941364770824,423.08606502550515,"Šestajovice"]
[2047,"X+23",2327,{"$f":"D2329","v":249.913759353339},335.19886637062064,425.5159396151081,"Šestajovice"]
[2047,"X+23",2328,{"$f":"D2330","v":245.1016379895413},332.93315279440196,425.62863370625342,"Šestajovice"]
[2047,"X+23",2329,{"$f":"D2331","v":238.79834932355112},326.20032633256835,418.29304233890662,"Šestajovice"]
[2047,"X+23",2330,{"$f":"D2332","v":236.67950561440807},323.64014009715868,415.11071866493597,"Šestajovice"]
[2047,"X+23",2331,{"$f":"D2333","v":231.34296385907209},317.47344356485848,407.92160019365565,"Šestajovice"]
[2047,"X+23",2332,{"$f":"D2334","v":222.63413537823783},307.68131748109045,396.84111998619488,"Šestajovice"]
[2047,"X+23",2333,{"$f":"D2335","v":217.93801875786613},302.00855310822595,389.97097552808015,"Šestajovice"]
[2047,"X+23",2334,{"$f":"D2336","v":213.73209026130928},296.95694063023268,383.83719687635062,"Šestajovice"]
[2047,"X+23",2335,{"$f":"D2337","v":208.42766064097239},290.74175589264865,376.45831020753258,"Šestajovice"]
[2047,"X+23",2336,{"$f":"D2338","v":195.8994017049647},276.33863071684664,359.91117107393495,"Šestajovice"]
[2047,"X+23",2337,{"$f":"D2339","v":191.74903311507808},270.16462295722607,351.42762651272238,"Šestajovice"]
[2047,"X+23",2338,{"$f":"D2340","v":190.58280394633925},266.64834146274904,345.25880175439858,"Šestajovice"]
[2047,"X+23",2339,{"$f":"D2341","v":182.12657119299467},257.23371542873855,334.56633014018087,"Šestajovice"]
[2047,"X+23",2340,{"$f":"D2342","v":173.58031481342439},247.71701683580312,323.74360972261229,"Šestajovice"]
[2047,"X+23",2341,{"$f":"D2343","v":172.89973289296273},246.89953311142563,322.438227668629,"Šestajovice"]
[2047,"X+23",2342,{"$f":"D2344","v":169.62614843969723},243.41973818879433,318.38751211229976,"Šestajovice"]
[2047,"X+23",2343,{"$f":"D2345","v":167.63170020630582},240.89920361193771,314.96430832844283,"Šestajovice"]
[2047,"X+23",2344,{"$f":"D2346","v":167.09195257668313},239.59530439925376,312.50951686330848,"Šestajovice"]
[2047,"X+23",2345,{"$f":"D2347","v":172.74457949417211},245.63863445092051,318.12920834117887,"Šestajovice"]
[2047,"X+23",2346,{"$f":"D2348","v":186.27022457891752},252.86486992627195,319.47493233631451,"Šestajovice"]
[2047,"X+23",2347,{"$f":"D2349","v":251.87680760406192},317.86712107289827,383.87325110824031,"Šestajovice"]
[2047,"X+23",2348,{"$f":"D2350","v":231.12742176392217},297.90646364286738,364.70220475632527,"Šestajovice"]
[2047,"X+23",2349,{"$f":"D2351","v":280.7971115210313},347.58926110582127,414.39837020437795,"Šestajovice"]
[2047,"X+23",2350,{"$f":"D2352","v":280.88424704717443},349.47461685003316,418.08265888647196,"Šestajovice"]
[2047,"X+23",2351,{"$f":"D2353","v":333.97392730030106},404.17135021153081,474.38721510693824,"Šestajovice"]
[2047,"X+23",2352,{"$f":"D2354","v":308.04682021205161},381.13929493962644,454.25083346551185,"Šestajovice"]
[2047,"X+23",2353,{"$f":"D2355","v":374.29167095276159},452.68427149265142,531.09808510935125,"Šestajovice"]
[2047,"X+23",2354,{"$f":"D2356","v":326.81442874657159},409.77471262571385,492.75884935075391,"Šestajovice"]
[2047,"X+23",2355,{"$f":"D2357","v":356.09317775070235},444.43675106108947,532.80736864237417,"Šestajovice"]
[2047,"X+23",2356,{"$f":"D2358","v":401.90155810804754},494.93105664729103,587.99133640246123,"Šestajovice"]
[2047,"X+23",2357,{"$f":"D2359","v":409.49545565117535},506.59889396895448,603.73716366200313,"Šestajovice"]
[2047,"X+23",2358,{"$f":"D2360","v":416.5235246393085},517.29670648111255,618.10902497191626,"Šestajovice"]
[2047,"X+23",2359,{"$f":"D2361","v":415.29610064513963},519.93724206599506,624.62226527458529,"Šestajovice"]
[2047,"X+23",2360,{"$f":"D2362","v":404.40803993059762},512.69741445560908,621.03671792866658,"Šestajovice"]
[2047,"X+23",2361,{"$f":"D2363","v":381.44291443004977},493.47016405420663,605.55430891869571,"Šestajovice"]
[2047,"X+23",2362,{"$f":"D2364","v":345.56726279578334},459.60312161844826,573.70390526073595,"Šestajovice"]
[2047,"X+23",2363,{"$f":"D2365","v":321.58305784730692},436.73142506885404,551.95239265254031,"Šestajovice"]
[2047,"X+23",2364,{"$f":"D2366","v":358.91039980996112},475.9110377731165,592.99267291880869,"Šestajovice"]
[2047,"X+23",2365,{"$f":"D2367","v":339.22989959625698},455.84489869316184,572.5493035785654,"Šestajovice"]
[2047,"X+23",2366,{"$f":"D2368","v":297.19964171428717},414.00590785504517,530.91108894373656,"Šestajovice"]
[2047,"X+23",2367,{"$f":"D2369","v":296.58964835073755},413.69142242490705,530.90345495021234,"Šestajovice"]
[2047,"X+23",2368,{"$f":"D2370","v":310.40050545453533},427.90194667209391,545.52682397627075,"Šestajovice"]
[2047,"X+23",2369,{"$f":"D2371","v":276.86843399903682},393.11987574217903,509.50784280707956,"Šestajovice"]
[2047,"X+23",2370,{"$f":"D2372","v":223.24331213143711},337.43476723715253,451.77629827590516,"Šestajovice"]
[2047,"X+23",2371,{"$f":"D2373","v":249.70154799367845},361.29900686895155,473.06067710175228,"Šestajovice"]
[2047,"X+23",2372,{"$f":"D2374","v":210.42249516889541},319.55282950855747,428.8618155181378,"Šestajovice"]
[2047,"X+23",2373,{"$f":"D2375","v":207.29824649466082},312.90111504155118,418.69756314155529,"Šestajovice"]
[2047,"X+23",2374,{"$f":"D2376","v":204.16078934485651},305.24494975053813,406.53675925481923,"Šestajovice"]
[2047,"X+23",2375,{"$f":"D2377","v":244.15570228993829},341.08543079462947,438.23783875327331,"Šestajovice"]
[2047,"X+23",2376,{"$f":"D2378","v":241.46296255781306},332.32722993604011,423.4236002093038,"Šestajovice"]
[2047,"X+23",2377,{"$f":"D2379","v":238.89853096505058},324.58899397963336,410.52159985356116,"Šestajovice"]
[2047,"X+23",2378,{"$f":"D2380","v":285.57435738075594},366.68056400673692,448.04065101632858,"Šestajovice"]
[2047,"X+23",2379,{"$f":"D2381","v":238.75415948634776},314.24284252679081,389.99330043221022,"Šestajovice"]
[2047,"X+23",2380,{"$f":"D2382","v":245.97246021037452},316.72285066517554,387.74513596402153,"Šestajovice"]
[2047,"X+23",2381,{"$f":"D2383","v":276.40161490964778},342.4926454121844,408.86619051740689,"Šestajovice"]
[2047,"X+23",2382,{"$f":"D2384","v":293.15727894201768},354.67603565759828,416.48706930796675,"Šestajovice"]
[2047,"X+23",2383,{"$f":"D2385","v":318.48003784514208},375.00408024580014,431.82680142878922,"Šestajovice"]
[2047,"X+23",2384,{"$f":"D2386","v":313.64699133720694},366.23358916944244,419.12946800038401,"Šestajovice"]
[2047,"X+23",2385,{"$f":"D2387","v":345.82476647243362},394.39609564743046,443.28539289897969,"Šestajovice"]
[2047,"X+23",2386,{"$f":"D2388","v":372.18967893804745},418.57135701341019,465.29082211099546,"Šestajovice"]
[2047,"X+23",2387,{"$f":"D2389","v":326.91813787337765},369.40902809733251,412.24973268616907,"Šestajovice"]
[2047,"X+23",2388,{"$f":"D2390","v":379.47578734360928},418.11743996681645,457.11297962429296,"Šestajovice"]
[2047,"X+23",2389,{"$f":"D2391","v":399.20028997365262},435.92167977105328,473.01115034764132,"Šestajovice"]
[2047,"X+23",2390,{"$f":"D2392","v":393.82496705140358},427.60359264385738,461.75336306169629,"Šestajovice"]
[2047,"X+23",2391,{"$f":"D2393","v":440.9763979715035},472.32743094650277,504.05541984523575,"Šestajovice"]
[2047,"X+23",2392,{"$f":"D2394","v":431.24558482244066},460.02338765503379,489.1790280523519,"Šestajovice"]
[2047,"X+23",2393,{"$f":"D2395","v":422.1859956458606},448.96192040261224,476.12205415473488,"Šestajovice"]
[2047,"X+23",2394,{"$f":"D2396","v":408.40675101285098},433.84474090336778,459.68042729968585,"Šestajovice"]
[2047,"X+23",2395,{"$f":"D2397","v":404.45554424810348},428.90951262114515,453.78177718474814,"Šestajovice"]
[2047,"X+23",2396,{"$f":"D2398","v":317.53468322774592},339.61614800826538,362.10679887626247,"Šestajovice"]
[2047,"X+23",2397,{"$f":"D2399","v":301.56160588808933},322.67254428386428,344.21097060767329,"Šestajovice"]
[2047,"X+23",2398,{"$f":"D2400","v":244.77041435582902},264.74752645031958,285.16977585431897,"Šestajovice"]
[2047,"X+23",2399,{"$f":"D2401","v":250.19678658648746},269.66613987540973,289.60877885365744,"Šestajovice"]
[2047,"X+23",2400,{"$f":"D2402","v":204.5660731150538},222.77671235601238,241.47777592670985,"Šestajovice"]
[2047,"X+23",2401,{"$f":"D2403","v":186.43418604784074},203.13129637434099,220.32752727795699,"Šestajovice"]
[2047,"X+23",2402,{"$f":"D2404","v":168.99302456883726},184.74529442090451,201.00128153970942,"Šestajovice"]
[2047,"X+23",2403,{"$f":"D2405","v":150.22824635984549},164.51941149614066,179.32589576787524,"Šestajovice"]
[2047,"X+23",2404,{"$f":"D2406","v":147.89154904792156},161.29867911602014,175.244539953318,"Šestajovice"]
[2047,"X+23",2405,{"$f":"D2407","v":132.87190446492767},145.09867020633146,157.87604187758549,"Šestajovice"]
[2047,"X+23",2406,{"$f":"D2408","v":113.6773466303201},124.79233139693119,136.46165598830959,"Šestajovice"]
[2047,"X+23",2407,{"$f":"D2409","v":93.480096460132245},103.27730333040152,113.6272249296934,"Šestajovice"]
[2047,"X+23",2408,{"$f":"D2410","v":75.493720335213425},83.980199675005508,93.007003801762792,"Šestajovice"]
[2047,"X+23",2409,{"$f":"D2411","v":79.751176415123794},87.985432941499027,96.788160991401156,"Šestajovice"]
[2047,"X+23",2410,{"$f":"D2412","v":64.116715181071257},71.267840481298023,78.977051629450727,"Šestajovice"]
[2047,"X+23",2411,{"$f":"D2413","v":59.605901618940685},66.42451443852292,73.833465858092879,"Šestajovice"]
[2047,"X+23",2412,{"$f":"D2414","v":50.709369650926206},56.946327281335947,63.788435241894256,"Šestajovice"]
[2047,"X+23",2413,{"$f":"D2415","v":44.008014878024561},49.608470813736346,55.802861520657601,"Šestajovice"]
[2047,"X+23",2414,{"$f":"D2416","v":35.595215706678076},40.419718595822594,45.808401137631897,"Šestajovice"]
[2047,"X+23",2415,{"$f":"D2417","v":28.539849024588037},32.728213634083815,37.460297323152339,"Šestajovice"]
[2047,"X+23",2416,{"$f":"D2418","v":19.884701848635093},23.140521329595316,26.872482310461596,"Šestajovice"]
[2047,"X+23",2417,{"$f":"D2419","v":16.73410667556557},19.643775470021019,23.015601170274881,"Šestajovice"]
[2047,"X+23",2418,{"$f":"D2420","v":11.081576909174405},13.24538854688139,15.79665423593177,"Šestajovice"]
[2047,"X+23",2419,{"$f":"D2421","v":7.081069476590395},8.6355260377831868,10.503713034757773,"Šestajovice"]
[2047,"X+23",2420,{"$f":"D2422","v":4.756729096842494},5.9148502254098823,7.3329564508645309,"Šestajovice"]
[2047,"X+23",2421,{"$f":"D2423","v":3.2826271105039808},4.1661161582545718,5.2691601956844938,"Šestajovice"]
[2047,"X+23",2422,{"$f":"D2424","v":1.7102833364885621},2.2325788798539836,2.9018427716893163,"Šestajovice"]
[2047,"X+23",2423,{"$f":"D2425","v":0},0,0.15675390601208161,"Šestajovice"]
[2048,"X+24",2424,{"$f":"D2426","v":244.5507302582555},321.25948777527526,403.88670244537536,"Šestajovice"]
[2048,"X+24",2425,{"$f":"D2427","v":247.8540171947144},326.90937785745746,411.68597150348319,"Šestajovice"]
[2048,"X+24",2426,{"$f":"D2428","v":248.38230467107417},330.80241800126987,418.7607448013614,"Šestajovice"]
[2048,"X+24",2427,{"$f":"D2429","v":249.94226253139632},334.64475560171854,424.7129777271291,"Šestajovice"]
[2048,"X+24",2428,{"$f":"D2430","v":249.81426581495069},336.73890840812004,428.86141419090654,"Šestajovice"]
[2048,"X+24",2429,{"$f":"D2431","v":246.60214331440636},336.18405118510907,430.79808999044997,"Šestajovice"]
[2048,"X+24",2430,{"$f":"D2432","v":242.5909294231999},331.91932043871702,426.11184969544479,"Šestajovice"]
[2048,"X+24",2431,{"$f":"D2433","v":241.18717453780152},330.18582727554815,423.87540770964131,"Šestajovice"]
[2048,"X+24",2432,{"$f":"D2434","v":237.26695224163825},325.6238088400072,418.49083137722283,"Šestajovice"]
[2048,"X+24",2433,{"$f":"D2435","v":229.02878945425209},316.45490621957072,408.19896386104085,"Šestajovice"]
[2048,"X+24",2434,{"$f":"D2436","v":225.01844362063252},311.66062218981506,402.41573232371798,"Šestajovice"]
[2048,"X+24",2435,{"$f":"D2437","v":221.02056745975102},306.98545883011855,396.84260131530993,"Šestajovice"]
[2048,"X+24",2436,{"$f":"D2438","v":215.71302007205139},300.93162222232519,389.80604772233244,"Šestajovice"]
[2048,"X+24",2437,{"$f":"D2439","v":203.20668264812841},286.71376915430358,373.62380162716636,"Šestajovice"]
[2048,"X+24",2438,{"$f":"D2440","v":198.67689045545325},280.30818324820763,365.07335586660906,"Šestajovice"]
[2048,"X+24",2439,{"$f":"D2441","v":196.72300775619291},276.12940270962986,358.3838961847631,"Šestajovice"]
[2048,"X+24",2440,{"$f":"D2442","v":187.05177133451201},265.60648918436925,346.70697081935577,"Šestajovice"]
[2048,"X+24",2441,{"$f":"D2443","v":177.48970806958977},255.18362866074227,335.10409725120149,"Šestajovice"]
[2048,"X+24",2442,{"$f":"D2444","v":175.03676142236677},252.65719425480106,332.16890885146904,"Šestajovice"]
[2048,"X+24",2443,{"$f":"D2445","v":170.34707767266138},247.82715882049951,326.84791799084553,"Šestajovice"]
[2048,"X+24",2444,{"$f":"D2446","v":166.3670967322885},243.33822445838001,321.48568101669792,"Šestajovice"]
[2048,"X+24",2445,{"$f":"D2447","v":164.56953282787333},240.81351631602089,317.85747378513747,"Šestajovice"]
[2048,"X+24",2446,{"$f":"D2448","v":168.12911244107909},244.50898143110771,321.30221439934377,"Šestajovice"]
[2048,"X+24",2447,{"$f":"D2449","v":167.57928152839571},244.54985753927272,321.11975073209908,"Šestajovice"]
[2048,"X+24",2448,{"$f":"D2450","v":193.79625863880617},264.76998627285087,335.76156849262338,"Šestajovice"]
[2048,"X+24",2449,{"$f":"D2451","v":258.08192563310951},328.75250378215333,399.44131724378747,"Šestajovice"]
[2048,"X+24",2450,{"$f":"D2452","v":229.13907134997123},300.79752171105918,372.47514419511992,"Šestajovice"]
[2048,"X+24",2451,{"$f":"D2453","v":279.0866661390184},351.45891322840691,423.85062892027531,"Šestajovice"]
[2048,"X+24",2452,{"$f":"D2454","v":281.36990121299709},355.33915348480946,429.328726751391,"Šestajovice"]
[2048,"X+24",2453,{"$f":"D2455","v":334.63716369925123},412.01262100074939,489.40936000240805,"Šestajovice"]
[2048,"X+24",2454,{"$f":"D2456","v":313.11003793134523},392.97737910284729,472.86693991242993,"Šestajovice"]
[2048,"X+24",2455,{"$f":"D2457","v":373.91620848423923},458.48086891244833,543.07036150408749,"Šestajovice"]
[2048,"X+24",2456,{"$f":"D2458","v":329.84959405156189},419.57657518520671,509.33151184499457,"Šestajovice"]
[2048,"X+24",2457,{"$f":"D2459","v":355.90123189062137},450.20712257320315,544.54472475274281,"Šestajovice"]
[2048,"X+24",2458,{"$f":"D2460","v":396.97003444592571},495.65793177804147,594.38185477664797,"Šestajovice"]
[2048,"X+24",2459,{"$f":"D2461","v":405.64179136993744},508.29855636110449,610.99600615452437,"Šestajovice"]
[2048,"X+24",2460,{"$f":"D2462","v":417.34753090980638},523.96846608782278,630.6350507087011,"Šestajovice"]
[2048,"X+24",2461,{"$f":"D2463","v":409.09267308243454},518.57517663259466,628.10883929505599,"Šestajovice"]
[2048,"X+24",2462,{"$f":"D2464","v":399.08819692475424},512.31101597959832,625.59190417649529,"Šestajovice"]
[2048,"X+24",2463,{"$f":"D2465","v":387.00889443660185},502.05996293311409,617.17708782451109,"Šestajovice"]
[2048,"X+24",2464,{"$f":"D2466","v":352.53842439430133},470.18712436186286,587.9109716063623,"Šestajovice"]
[2048,"X+24",2465,{"$f":"D2467","v":327.75298594221852},447.30226700177218,566.93555544425146,"Šestajovice"]
[2048,"X+24",2466,{"$f":"D2468","v":357.29413219661637},477.38511914624519,597.56995962700603,"Šestajovice"]
[2048,"X+24",2467,{"$f":"D2469","v":340.99788844556042},461.28953764785263,581.68487255442676,"Šestajovice"]
[2048,"X+24",2468,{"$f":"D2470","v":301.1739920311914},421.4394684371041,541.81982648222242,"Šestajovice"]
[2048,"X+24",2469,{"$f":"D2471","v":297.62034540943489},418.06450902521203,538.63675348818992,"Šestajovice"]
[2048,"X+24",2470,{"$f":"D2472","v":311.04691698723622},431.17497802650689,551.44623418171977,"Šestajovice"]
[2048,"X+24",2471,{"$f":"D2473","v":274.14385237612402},392.40307315698021,510.82027762248629,"Šestajovice"]
[2048,"X+24",2472,{"$f":"D2474","v":221.86873941986926},337.74875893258803,453.80194189903773,"Šestajovice"]
[2048,"X+24",2473,{"$f":"D2475","v":246.711477434556},360.48438898473421,474.44639416510608,"Šestajovice"]
[2048,"X+24",2474,{"$f":"D2476","v":205.37950172614484},315.7608476992699,426.34786630594419,"Šestajovice"]
[2048,"X+24",2475,{"$f":"D2477","v":205.50170288522401},312.03647593780101,418.79391691427361,"Šestajovice"]
[2048,"X+24",2476,{"$f":"D2478","v":201.19469679016271},303.29379961824088,405.63155317819826,"Šestajovice"]
[2048,"X+24",2477,{"$f":"D2479","v":242.04363115426025},339.8781735098861,437.96844534962281,"Šestajovice"]
[2048,"X+24",2478,{"$f":"D2480","v":241.7675138478952},334.02694237580243,426.55275475036461,"Šestajovice"]
[2048,"X+24",2479,{"$f":"D2481","v":240.22273492097199},327.19656437003454,414.44823053597247,"Šestajovice"]
[2048,"X+24",2480,{"$f":"D2482","v":285.84931882576558},367.9383017879195,450.3184039762815,"Šestajovice"]
[2048,"X+24",2481,{"$f":"D2483","v":237.09417488211028},313.55093338455652,390.30768306662065,"Šestajovice"]
[2048,"X+24",2482,{"$f":"D2484","v":241.4411844937257},312.85100687124725,384.57239211963764,"Šestajovice"]
[2048,"X+24",2483,{"$f":"D2485","v":275.50697192822076},342.25721194349944,409.33111429561893,"Šestajovice"]
[2048,"X+24",2484,{"$f":"D2486","v":290.11373891519906},352.09008489323583,414.40136317805877,"Šestajovice"]
[2048,"X+24",2485,{"$f":"D2487","v":316.79260829169846},373.98135943688726,431.51250547831046,"Šestajovice"]
[2048,"X+24",2486,{"$f":"D2488","v":309.9445324536365},362.98553837991039,416.38116342500678,"Šestajovice"]
[2048,"X+24",2487,{"$f":"D2489","v":341.43279468836221},390.4750580946735,439.8817958356218,"Šestajovice"]
[2048,"X+24",2488,{"$f":"D2490","v":367.81725234863222},413.87878396664041,460.3268137299126,"Šestajovice"]
[2048,"X+24",2489,{"$f":"D2491","v":320.5098498662328},362.86617111048901,405.62108413483804,"Šestajovice"]
[2048,"X+24",2490,{"$f":"D2492","v":375.13067909993686},414.48698352510291,454.24588423200078,"Šestajovice"]
[2048,"X+24",2491,{"$f":"D2493","v":393.13837600083366},430.29319745067846,467.86697668399887,"Šestajovice"]
[2048,"X+24",2492,{"$f":"D2494","v":385.51836623383241},419.54237146567249,453.98863697442357,"Šestajovice"]
[2048,"X+24",2493,{"$f":"D2495","v":431.03426072480841},462.69301513936273,494.78058261492674,"Šestajovice"]
[2048,"X+24",2494,{"$f":"D2496","v":420.43303714621271},449.55068637545548,479.09817363098932,"Šestajovice"]
[2048,"X+24",2495,{"$f":"D2497","v":412.4492027483808},439.78269457360147,467.55307192027425,"Šestajovice"]
[2048,"X+24",2496,{"$f":"D2498","v":396.22805245411013},422.02218116211554,448.26854724455666,"Šestajovice"]
[2048,"X+24",2497,{"$f":"D2499","v":389.96789487692894},414.89284655983977,440.2932002583874,"Šestajovice"]
[2048,"X+24",2498,{"$f":"D2500","v":305.78598977349804},328.167146066236,351.01307458359292,"Šestajovice"]
[2048,"X+24",2499,{"$f":"D2501","v":291.24672018475547},312.84033910078398,334.91858185914134,"Šestajovice"]
[2048,"X+24",2500,{"$f":"D2502","v":233.65280357406965},253.83232034267377,274.51519722136538,"Šestajovice"]
[2048,"X+24",2501,{"$f":"D2503","v":237.92867902498489},257.59681196837039,277.79935083160615,"Šestajovice"]
[2048,"X+24",2502,{"$f":"D2504","v":193.56325244236052},211.49844209883915,229.98550528882373,"Šestajovice"]
[2048,"X+24",2503,{"$f":"D2505","v":180.60495168816226},197.61942276000187,215.19331591379932,"Šestajovice"]
[2048,"X+24",2504,{"$f":"D2506","v":158.65230382440041},173.9844387121974,189.8821714307573,"Šestajovice"]
[2048,"X+24",2505,{"$f":"D2507","v":139.9565785259208},153.8094407448076,168.23690550793185,"Šestajovice"]
[2048,"X+24",2506,{"$f":"D2508","v":136.50088760183519},149.47108983513181,163.03887364987492,"Šestajovice"]
[2048,"X+24",2507,{"$f":"D2509","v":123.3055955900508},135.27449262931219,147.84941788254872,"Šestajovice"]
[2048,"X+24",2508,{"$f":"D2510","v":102.72908624120475},113.34530341399763,124.56784619489264,"Šestajovice"]
[2048,"X+24",2509,{"$f":"D2511","v":83.445687352185899},92.716235638959532,102.58444454254744,"Šestajovice"]
[2048,"X+24",2510,{"$f":"D2512","v":66.392921363784964},74.3382627022565,82.860906051000839,"Šestajovice"]
[2048,"X+24",2511,{"$f":"D2513","v":69.226705417487977},76.914421245328541,85.204988592312105,"Šestajovice"]
[2048,"X+24",2512,{"$f":"D2514","v":54.601393293123728},61.186449262481432,68.354444648741534,"Šestajovice"]
[2048,"X+24",2513,{"$f":"D2515","v":49.878032069595932},56.087299430591969,62.904343602385481,"Šestajovice"]
[2048,"X+24",2514,{"$f":"D2516","v":41.501206601161627},47.088195557583006,53.28742168981799,"Šestajovice"]
[2048,"X+24",2515,{"$f":"D2517","v":35.162991454460389},40.103944540635595,45.636773804888414,"Šestajovice"]
[2048,"X+24",2516,{"$f":"D2518","v":27.723092125200253},31.898605742634835,36.625845731657577,"Šestajovice"]
[2048,"X+24",2517,{"$f":"D2519","v":21.596702228390466},25.139160318280204,29.201634329753208,"Šestajovice"]
[2048,"X+24",2518,{"$f":"D2520","v":14.584732554604077},17.262448417339883,20.383298507554734,"Šestajovice"]
[2048,"X+24",2519,{"$f":"D2521","v":11.889793693308405},14.224536049150382,16.979850434188691,"Šestajovice"]
[2048,"X+24",2520,{"$f":"D2522","v":7.5913699403607362},9.270381852415591,11.290833893406273,"Šestajovice"]
[2048,"X+24",2521,{"$f":"D2523","v":4.6710635585354074},5.8353850363253947,7.2668978463994343,"Šestajovice"]
[2048,"X+24",2522,{"$f":"D2524","v":3.0177291576946037},3.8548920299145721,4.9061816759036514,"Šestajovice"]
[2048,"X+24",2523,{"$f":"D2525","v":2.0003296841790483},2.6159490751382175,3.4062968485068534,"Šestajovice"]
[2048,"X+24",2524,{"$f":"D2526","v":0},0,0.14509213858446601,"Šestajovice"]
[2049,"X+25",2525,{"$f":"D2527","v":237.95960005747224},316.31990868468506,400.81625652347873,"Šestajovice"]
[2049,"X+25",2526,{"$f":"D2528","v":241.61335382978885},322.21273253222716,408.73086613867133,"Šestajovice"]
[2049,"X+25",2527,{"$f":"D2529","v":243.93331403740424},327.88337107314481,417.5548577839985,"Šestajovice"]
[2049,"X+25",2528,{"$f":"D2530","v":246.56004409370425},332.77409187494527,424.52661200991975,"Šestajovice"]
[2049,"X+25",2529,{"$f":"D2531","v":248.12622042007877},336.62425741750542,430.48823178735165,"Šestajovice"]
[2049,"X+25",2530,{"$f":"D2532","v":246.50265437686375},337.72402539828818,434.14342459668762,"Šestajovice"]
[2049,"X+25",2531,{"$f":"D2533","v":244.09136953790028},335.17008427720225,431.28110271821362,"Šestajovice"]
[2049,"X+25",2532,{"$f":"D2534","v":244.97957863591279},335.90456861994983,431.69388677809786,"Šestajovice"]
[2049,"X+25",2533,{"$f":"D2535","v":241.77438286206225},332.1691664518417,427.25510119637568,"Šestajovice"]
[2049,"X+25",2534,{"$f":"D2536","v":234.9524141366619},324.60479493512668,418.7676079510727,"Šestajovice"]
[2049,"X+25",2535,{"$f":"D2537","v":231.41264415878987},320.43361829659136,413.77284736640428,"Šestajovice"]
[2049,"X+25",2536,{"$f":"D2538","v":228.10042057170284},316.63678561220524,409.28644889019438,"Šestajovice"]
[2049,"X+25",2537,{"$f":"D2539","v":223.00084022607524},310.95927941643311,402.81039140056095,"Šestajovice"]
[2049,"X+25",2538,{"$f":"D2540","v":210.49129932802231},296.90264608307189,386.97030792149752,"Šestajovice"]
[2049,"X+25",2539,{"$f":"D2541","v":205.98331482498136},290.68216340336357,378.78453208026826,"Šestajovice"]
[2049,"X+25",2540,{"$f":"D2542","v":203.64990084878193},286.2716184038112,372.02790714262142,"Šestajovice"]
[2049,"X+25",2541,{"$f":"D2543","v":193.19093870187348},275.08602626670199,359.83006076511543,"Šestajovice"]
[2049,"X+25",2542,{"$f":"D2544","v":182.41388024983078},263.55473810125841,347.24244530000942,"Šestajovice"]
[2049,"X+25",2543,{"$f":"D2545","v":178.94514142622694},260.12196299034963,343.52673229992922,"Šestajovice"]
[2049,"X+25",2544,{"$f":"D2546","v":172.48343310526548},253.58309281554216,336.57582613445436,"Šestajovice"]
[2049,"X+25",2545,{"$f":"D2547","v":167.08776668409467},247.74413542261863,329.94333381181616,"Šestajovice"]
[2049,"X+25",2546,{"$f":"D2548","v":163.30541031735336},243.2516536882481,324.37660232841165,"Šestajovice"]
[2049,"X+25",2547,{"$f":"D2549","v":165.60766388443466},245.72674663018785,326.64830823217847,"Šestajovice"]
[2049,"X+25",2548,{"$f":"D2550","v":162.96559168128974},243.42061879679062,324.29165130261333,"Šestajovice"]
[2049,"X+25",2549,{"$f":"D2551","v":175.11665618115558},256.4619570003282,337.40953951160293,"Šestajovice"]
[2049,"X+25",2550,{"$f":"D2552","v":200.01951342573727},275.67069098381,351.34233611670197,"Šestajovice"]
[2049,"X+25",2551,{"$f":"D2553","v":256.08422995290925},331.6332743472783,407.20316505656245,"Šestajovice"]
[2049,"X+25",2552,{"$f":"D2554","v":227.45093743044384},304.68653314273058,381.94399810433475,"Šestajovice"]
[2049,"X+25",2553,{"$f":"D2555","v":279.57451471530715},357.32406004404129,435.09586994983044,"Šestajovice"]
[2049,"X+25",2554,{"$f":"D2556","v":282.05118980203224},363.19610235656205,444.36432625575065,"Šestajovice"]
[2049,"X+25",2555,{"$f":"D2557","v":339.69207084029676},423.84100518458706,508.01455458407253,"Šestajovice"]
[2049,"X+25",2556,{"$f":"D2558","v":312.76162286595195},398.79896025083855,484.86221339120544,"Šestajovice"]
[2049,"X+25",2557,{"$f":"D2559","v":376.92855302302485},468.26021061748548,559.62088122266982,"Šestajovice"]
[2049,"X+25",2558,{"$f":"D2560","v":329.67160072019442},425.35951038076064,521.08011473101305,"Šestajovice"]
[2049,"X+25",2559,{"$f":"D2561","v":350.99562977862905},450.95795517833471,550.95730893956954,"Šestajovice"]
[2049,"X+25",2560,{"$f":"D2562","v":393.12442200826894},497.36431277966517,601.64617687635746,"Šestajovice"]
[2049,"X+25",2561,{"$f":"D2563","v":406.470996865492},514.97403791604165,623.52439848477411,"Šestajovice"]
[2049,"X+25",2562,{"$f":"D2564","v":411.14816044640247},522.60885909535261,634.12262376625017,"Šestajovice"]
[2049,"X+25",2563,{"$f":"D2565","v":403.76775343612883},518.18297548911028,632.6575926192927,"Šestajovice"]
[2049,"X+25",2564,{"$f":"D2566","v":404.64309207372031},520.88927893719801,637.20279300047082,"Šestajovice"]
[2049,"X+25",2565,{"$f":"D2567","v":393.9386131329785},512.60353961467627,631.34483952997994,"Šestajovice"]
[2049,"X+25",2566,{"$f":"D2568","v":358.66903179285623},480.71819788529899,602.85414784820307,"Šestajovice"]
[2049,"X+25",2567,{"$f":"D2569","v":326.18039651452699},448.81520435387768,571.54714680712573,"Šestajovice"]
[2049,"X+25",2568,{"$f":"D2570","v":359.03143829868884},482.79630099495591,606.669715093896,"Šestajovice"]
[2049,"X+25",2569,{"$f":"D2571","v":344.9132245691535},468.66215904734133,592.53121274091791,"Šestajovice"]
[2049,"X+25",2570,{"$f":"D2572","v":302.1936426878824},425.79729405038057,549.53411633485052,"Šestajovice"]
[2049,"X+25",2571,{"$f":"D2573","v":298.30053084694049},421.36485385237472,544.57749400883358,"Šestajovice"]
[2049,"X+25",2572,{"$f":"D2574","v":308.23739003011849},430.37012925442724,552.66822387419938,"Šestajovice"]
[2049,"X+25",2573,{"$f":"D2575","v":272.67319743692099},392.61699204544368,512.74269739669774,"Šestajovice"]
[2049,"X+25",2574,{"$f":"D2576","v":218.94861867605039},336.99101450778232,455.23240964762579,"Šestajovice"]
[2049,"X+25",2575,{"$f":"D2577","v":241.56720338229692},356.5842662635128,471.81858497563235,"Šestajovice"]
[2049,"X+25",2576,{"$f":"D2578","v":203.58995450240272},314.88913379281809,426.42441208639434,"Šestajovice"]
[2049,"X+25",2577,{"$f":"D2579","v":202.53897544535721},310.07117693600446,417.85873384825089,"Šestajovice"]
[2049,"X+25",2578,{"$f":"D2580","v":199.26046502203968},302.23731290791125,405.48766195921348,"Šestajovice"]
[2049,"X+25",2579,{"$f":"D2581","v":242.33341629888398},341.53579760975458,441.03089322025221,"Šestajovice"]
[2049,"X+25",2580,{"$f":"D2582","v":243.06435783813919},336.57967466958587,430.39983634424902,"Šestajovice"]
[2049,"X+25",2581,{"$f":"D2583","v":240.72571614894764},328.64334365752711,416.8787381686995,"Šestajovice"]
[2049,"X+25",2582,{"$f":"D2584","v":283.96673062349817},366.99934166236437,450.36462911059203,"Šestajovice"]
[2049,"X+25",2583,{"$f":"D2585","v":232.59072392081592},309.67217674978519,387.09645653315988,"Šestajovice"]
[2049,"X+25",2584,{"$f":"D2586","v":240.76488360668179},312.78907768128147,385.1692270458027,"Šestajovice"]
[2049,"X+25",2585,{"$f":"D2587","v":272.59546523896512},339.75940221785595,407.29317719812769,"Šestajovice"]
[2049,"X+25",2586,{"$f":"D2588","v":288.62766492994382},351.21541574290768,414.18587608305813,"Šestajovice"]
[2049,"X+25",2587,{"$f":"D2589","v":313.00284448626479},370.60947689423256,428.60759716183247,"Šestajovice"]
[2049,"X+25",2588,{"$f":"D2590","v":305.9489180155569},359.39812194871831,413.25244902505648,"Šestajovice"]
[2049,"X+25",2589,{"$f":"D2591","v":337.48640971948316},386.15676319012778,435.24311360935604,"Šestajovice"]
[2049,"X+25",2590,{"$f":"D2592","v":360.83086847194727},406.73889758010705,453.08634379837963,"Šestajovice"]
[2049,"X+25",2591,{"$f":"D2593","v":316.95380041831606},359.9354869404948,403.36897962606758,"Šestajovice"]
[2049,"X+25",2592,{"$f":"D2594","v":369.57933264760175},409.30539920236282,449.48831457006668,"Šestajovice"]
[2049,"X+25",2593,{"$f":"D2595","v":384.70317987896743},422.05125155310077,459.87435135690015,"Šestajovice"]
[2049,"X+25",2594,{"$f":"D2596","v":376.64973111373718},410.88109532620979,445.59060387355999,"Šestajovice"]
[2049,"X+25",2595,{"$f":"D2597","v":420.41559085384529},452.34644801049865,484.76285489227712,"Šestajovice"]
[2049,"X+25",2596,{"$f":"D2598","v":410.70273921503156},440.32383038285207,470.43171313756295,"Šestajovice"]
[2049,"X+25",2597,{"$f":"D2599","v":400.1055102532012},427.75562042911503,455.90086867892751,"Šestajovice"]
[2049,"X+25",2598,{"$f":"D2600","v":382.17460437063204},408.38357866343154,435.10445912821137,"Šestajovice"]
[2049,"X+25",2599,{"$f":"D2601","v":375.83402850920032},401.0783474188936,426.86080607503277,"Šestajovice"]
[2049,"X+25",2600,{"$f":"D2602","v":295.20727114295636},318.03794992975588,341.39374820370091,"Šestajovice"]
[2049,"X+25",2601,{"$f":"D2603","v":278.43029555224621},300.24766592616294,322.61234127618343,"Šestajovice"]
[2049,"X+25",2602,{"$f":"D2604","v":221.99687644423855},242.3164370525285,263.20216276662103,"Šestajovice"]
[2049,"X+25",2603,{"$f":"D2605","v":225.45485335037091},244.85248907343424,264.85047811072889,"Šestajovice"]
[2049,"X+25",2604,{"$f":"D2606","v":187.42594954139435},205.63022789424906,224.45021458572154,"Šestajovice"]
[2049,"X+25",2605,{"$f":"D2607","v":169.64377713249038},186.19639140124747,203.37422554834049,"Šestajovice"]
[2049,"X+25",2606,{"$f":"D2608","v":147.80640806102232},162.66055011078328,178.14304156780577,"Šestajovice"]
[2049,"X+25",2607,{"$f":"D2609","v":129.24032287060933},142.5948319776283,156.58319316550043,"Šestajovice"]
[2049,"X+25",2608,{"$f":"D2610","v":126.52646863475493},139.19409525726212,152.51722639962998,"Šestajovice"]
[2049,"X+25",2609,{"$f":"D2611","v":111.48901289319413},122.92353525950089,135.01913002076967,"Šestajovice"]
[2049,"X+25",2610,{"$f":"D2612","v":91.662692268059104},101.71446922716872,112.42067688215712,"Šestajovice"]
[2049,"X+25",2611,{"$f":"D2613","v":73.439420051141298},82.123538731437023,91.444755961144153,"Šestajovice"]
[2049,"X+25",2612,{"$f":"D2614","v":57.473004735885219},64.824999247133661,72.784265156624187,"Šestajovice"]
[2049,"X+25",2613,{"$f":"D2615","v":59.048341969236134},66.131737209945484,73.844057861752901,"Šestajovice"]
[2049,"X+25",2614,{"$f":"D2616","v":45.603130496186935},51.574858816632499,58.14462144446037,"Šestajovice"]
[2049,"X+25",2615,{"$f":"D2617","v":40.847872669091053},46.40512295847558,52.576204786417591,"Šestajovice"]
[2049,"X+25",2616,{"$f":"D2618","v":33.170303273573943},38.077362829359977,43.590927390772805,"Šestajovice"]
[2049,"X+25",2617,{"$f":"D2619","v":27.372759669934528},31.634926762298615,36.47336461425936,"Šestajovice"]
[2049,"X+25",2618,{"$f":"D2620","v":20.986115804621491},24.510045969970889,28.559939789234178,"Šestajovice"]
[2049,"X+25",2619,{"$f":"D2621","v":15.84683257284034},18.760348233716257,22.157505603855519,"Šestajovice"]
[2049,"X+25",2620,{"$f":"D2622","v":10.349123918697124},12.485133670299161,15.02122409977529,"Šestajovice"]
[2049,"X+25",2621,{"$f":"D2623","v":8.1532333870564244},9.9649525200738758,12.146965825918162,"Šestajovice"]
[2049,"X+25",2622,{"$f":"D2624","v":5.0095976505946567},6.2665877789285336,7.8139872138767235,"Šestajovice"]
[2049,"X+25",2623,{"$f":"D2625","v":2.963132277545371},3.8027964123988891,4.8616120482457514,"Šestajovice"]
[2049,"X+25",2624,{"$f":"D2626","v":1.8382648794268368},2.4197434882285762,3.1706968540844085,"Šestajovice"]
[2049,"X+25",2625,{"$f":"D2627","v":0},0,0.17031484242534278,"Šestajovice"]
[2050,"X+26",2626,{"$f":"D2628","v":229.74490127739244},309.81348204204812,396.25574385898153,"Šestajovice"]
[2050,"X+26",2627,{"$f":"D2629","v":235.02323063786798},317.27387218516259,405.66084464959499,"Šestajovice"]
[2050,"X+26",2628,{"$f":"D2630","v":237.69317179401912},323.18709926211272,414.59997568195547,"Šestajovice"]
[2050,"X+26",2629,{"$f":"D2631","v":242.11145624018559},329.85529663311411,423.32082376821501,"Šestajovice"]
[2050,"X+26",2630,{"$f":"D2632","v":244.74422050972879},334.75370880026651,430.30187696460814,"Šestajovice"]
[2050,"X+26",2631,{"$f":"D2633","v":244.81468704169743},337.60937945696787,435.77017412956229,"Šestajovice"]
[2050,"X+26",2632,{"$f":"D2634","v":243.99188492402772},336.70999475201518,434.62630578692574,"Šestajovice"]
[2050,"X+26",2633,{"$f":"D2635","v":246.47994911997642},339.1551887847869,436.86292275956077,"Šestajovice"]
[2050,"X+26",2634,{"$f":"D2636","v":245.56658647048067},337.88761986530011,435.07320629763387,"Šestajovice"]
[2050,"X+26",2635,{"$f":"D2637","v":239.4595680257496},331.14976983368973,427.53139093763923,"Šestajovice"]
[2050,"X+26",2636,{"$f":"D2638","v":237.33584871088271},328.5829565096584,424.34081326717933,"Šestajovice"]
[2050,"X+26",2637,{"$f":"D2639","v":234.49410477229048},325.40910702523558,420.64273417583001,"Šestajovice"]
[2050,"X+26",2638,{"$f":"D2640","v":230.08005510073278},320.60977757678739,415.25322401701703,"Šestajovice"]
[2050,"X+26",2639,{"$f":"D2641","v":217.7783764799874},306.92932962621978,399.97345205455213,"Šestajovice"]
[2050,"X+26",2640,{"$f":"D2642","v":213.26707758798855},300.86990284409887,392.1296228655782,"Šestajovice"]
[2050,"X+26",2641,{"$f":"D2643","v":210.95530828000187},296.64422341847182,385.73735671858037,"Šestajovice"]
[2050,"X+26",2642,{"$f":"D2644","v":200.11666256188289},285.22661150990348,373.47198798863877,"Šestajovice"]
[2050,"X+26",2643,{"$f":"D2645","v":188.55176628320766},273.03239086934769,360.36305709034775,"Šestajovice"]
[2050,"X+26",2644,{"$f":"D2646","v":183.86803733967008},268.49100607153724,355.66223385717984,"Šestajovice"]
[2050,"X+26",2645,{"$f":"D2647","v":176.39058209230134},261.04562231495731,347.93041284240121,"Šestajovice"]
[2050,"X+26",2646,{"$f":"D2648","v":169.22335377955119},253.49809784584684,339.66807641666958,"Šestajovice"]
[2050,"X+26",2647,{"$f":"D2649","v":164.0258061785473},247.65596872158824,332.83134466280671,"Šestajovice"]
[2050,"X+26",2648,{"$f":"D2650","v":164.34402809143216},248.16398993868731,333.16516568074888,"Šestajovice"]
[2050,"X+26",2649,{"$f":"D2651","v":160.44511401955566},244.63793740518565,329.63588253556532,"Šestajovice"]
[2050,"X+26",2650,{"$f":"D2652","v":170.50474912365053},255.3331338454656,340.58033107473966,"Šestajovice"]
[2050,"X+26",2651,{"$f":"D2653","v":181.35106721708598},267.36945098316141,352.99325880414858,"Šestajovice"]
[2050,"X+26",2652,{"$f":"D2654","v":198.04038993735523},278.56719219137597,359.11726779120687,"Šestajovice"]
[2050,"X+26",2653,{"$f":"D2655","v":254.38653319687245},335.51176718669944,416.66068506027273,"Šestajovice"]
[2050,"X+26",2654,{"$f":"D2656","v":227.96155270220783},310.57142712303869,393.20615928033965,"Šestajovice"]
[2050,"X+26",2655,{"$f":"D2657","v":280.25801112462239},365.18156725379259,450.1305318925414,"Šestajovice"]
[2050,"X+26",2656,{"$f":"D2658","v":287.12542646022621},375.04128701473928,462.98395219845747,"Šestajovice"]
[2050,"X+26",2657,{"$f":"D2659","v":339.33465479163067},429.65209993473928,519.99804650184797,"Šestajovice"]
[2050,"X+26",2658,{"$f":"D2660","v":315.80302597340267},408.60515024556764,501.43745315629064,"Šestajovice"]
[2050,"X+26",2659,{"$f":"D2661","v":376.72611333584138},474.01902235525125,571.34576708297345,"Šestajovice"]
[2050,"X+26",2660,{"$f":"D2662","v":324.78093144823333},426.12379121671796,527.50473931197689,"Šestajovice"]
[2050,"X+26",2661,{"$f":"D2663","v":347.17782494809251},452.69004030280348,558.24530897062289,"Šestajovice"]
[2050,"X+26",2662,{"$f":"D2664","v":393.96226016934048},504.04699664616157,614.18044222934623,"Šestajovice"]
[2050,"X+26",2663,{"$f":"D2665","v":400.27733339130589},513.61854209670764,627.01461809417697,"Šestajovice"]
[2050,"X+26",2664,{"$f":"D2666","v":405.8274495756836},522.21914554801151,638.67229408040498,"Šestajovice"]
[2050,"X+26",2665,{"$f":"D2667","v":409.31713784756062},526.75493716645383,644.2614937376386,"Šestajovice"]
[2050,"X+26",2666,{"$f":"D2668","v":411.56072610171799},531.42027388909707,651.35757199576824,"Šestajovice"]
[2050,"X+26",2667,{"$f":"D2669","v":400.02344908496315},523.08996286225101,646.24459121281393,"Šestajovice"]
[2050,"X+26",2668,{"$f":"D2670","v":357.05251277531238},482.18673301335923,607.42111785882264,"Šestajovice"]
[2050,"X+26",2669,{"$f":"D2671","v":327.96678569553279},454.2700854364125,580.68551824589019,"Šestajovice"]
[2050,"X+26",2670,{"$f":"D2672","v":362.9121519920518},490.13122402502717,617.47574659098723,"Šestajovice"]
[2050,"X+26",2671,{"$f":"D2673","v":345.86740288480513},472.9523608125495,600.17624595531868,"Šestajovice"]
[2050,"X+26",2672,{"$f":"D2674","v":302.86158274516288},429.08074559682188,555.4538300407155,"Šestajovice"]
[2050,"X+26",2673,{"$f":"D2675","v":295.5280230121175},420.58994274296066,545.82286214868009,"Šestajovice"]
[2050,"X+26",2674,{"$f":"D2676","v":306.67362882494581},430.48752856495571,554.49148006427663,"Šestajovice"]
[2050,"X+26",2675,{"$f":"D2677","v":269.64734721791456},391.7490970892913,514.05951826562227,"Šestajovice"]
[2050,"X+26",2676,{"$f":"D2678","v":213.88200597926215},333.15405706346718,452.6543236058543,"Šestajovice"]
[2050,"X+26",2677,{"$f":"D2679","v":239.66476119734278},355.59201543348638,471.76822002645167,"Šestajovice"]
[2050,"X+26",2678,{"$f":"D2680","v":200.63507292513634},312.91598369496165,425.46716865159772,"Šestajovice"]
[2050,"X+26",2679,{"$f":"D2681","v":200.60872454204821},308.9991542874875,417.68166084812515,"Šestajovice"]
[2050,"X+26",2680,{"$f":"D2682","v":199.74789916391029},304.0625677142524,408.68970875125916,"Šestajovice"]
[2050,"X+26",2681,{"$f":"D2683","v":243.61388819427515},344.04198031062504,444.80422120595699,"Šestajovice"]
[2050,"X+26",2682,{"$f":"D2684","v":243.5372192561473},337.96604879495385,432.74268834594068,"Šestajovice"]
[2050,"X+26",2683,{"$f":"D2685","v":239.09450345073176},327.91284453462799,417.09345535038597,"Šestajovice"]
[2050,"X+26",2684,{"$f":"D2686","v":279.21727713796326},362.84748384419504,446.85688069006619,"Šestajovice"]
[2050,"X+26",2685,{"$f":"D2687","v":231.9451393819777},309.60246517802801,387.65049812109731,"Šestajovice"]
[2050,"X+26",2686,{"$f":"D2688","v":238.09567645885346},310.48385374946793,383.27773107630719,"Šestajovice"]
[2050,"X+26",2687,{"$f":"D2689","v":271.25608479026874},338.9826984334012,407.13080159455876,"Šestajovice"]
[2050,"X+26",2688,{"$f":"D2690","v":285.06115153826704},348.00773755778448,411.39058046447747,"Šestajovice"]
[2050,"X+26",2689,{"$f":"D2691","v":308.91141455160664},366.885798796014,425.30628597722568,"Šestajovice"]
[2050,"X+26",2690,{"$f":"D2692","v":302.43750338317943},355.44610827581403,408.91567817035491,"Šestajovice"]
[2050,"X+26",2691,{"$f":"D2693","v":330.9645851133763},379.42520329311816,428.3577375856438,"Šestajovice"]
[2050,"X+26",2692,{"$f":"D2694","v":356.64463725143833},403.15685144375288,450.16619490819528,"Šestajovice"]
[2050,"X+26",2693,{"$f":"D2695","v":312.2653917353847},355.51992665950013,399.2852924954027,"Šestajovice"]
[2050,"X+26",2694,{"$f":"D2696","v":361.69448880624043},401.54525798818759,441.91250264235418,"Šestajovice"]
[2050,"X+26",2695,{"$f":"D2697","v":375.70153756445438},413.19986813708607,451.23439561619864,"Šestajovice"]
[2050,"X+26",2696,{"$f":"D2698","v":367.19321943211997},401.5891363900987,436.52408082077545,"Šestajovice"]
[2050,"X+26",2697,{"$f":"D2699","v":410.88478462926912},443.24669368167827,476.15605583825572,"Šestajovice"]
[2050,"X+26",2698,{"$f":"D2700","v":398.36795449686394},428.24712680564232,458.67582375493697,"Šestajovice"]
[2050,"X+26",2699,{"$f":"D2701","v":385.87796974629828},413.8998720061125,442.48047766167997,"Šestajovice"]
[2050,"X+26",2700,{"$f":"D2702","v":368.49316533654098},394.96278847100729,422.00961469594745,"Šestajovice"]
[2050,"X+26",2701,{"$f":"D2703","v":362.71693354130036},388.42764068253098,414.74451662113051,"Šestajovice"]
[2050,"X+26",2702,{"$f":"D2704","v":282.12032396314055},305.13848124976334,328.74773239571158,"Šestajovice"]
[2050,"X+26",2703,{"$f":"D2705","v":264.95863341930988},286.93571974539805,309.52776099130097,"Šestajovice"]
[2050,"X+26",2704,{"$f":"D2706","v":210.18351740343212},230.17089502538059,250.79192189894255,"Šestajovice"]
[2050,"X+26",2705,{"$f":"D2707","v":217.74411424068126},237.41296719582527,257.75083047854309,"Šestajovice"]
[2050,"X+26",2706,{"$f":"D2708","v":176.13028557249038},193.82124932685599,212.19719186785906,"Šestajovice"]
[2050,"X+26",2707,{"$f":"D2709","v":158.13527340941891},174.16440558884733,190.88539300022887,"Šestajovice"]
[2050,"X+26",2708,{"$f":"D2710","v":136.49082225828943},150.80278761059645,165.80572667591474,"Šestajovice"]
[2050,"X+26",2709,{"$f":"D2711","v":119.95361010882709},132.94484236881146,146.62779771079539,"Šestajovice"]
[2050,"X+26",2710,{"$f":"D2712","v":114.30765331015442},126.39239670732164,139.18984942072501,"Šestajovice"]
[2050,"X+26",2711,{"$f":"D2713","v":99.534468815942517},110.36432175015685,121.90613159113546,"Šestajovice"]
[2050,"X+26",2712,{"$f":"D2714","v":80.63511172678119},90.056569212644462,100.17462744005839,"Šestajovice"]
[2050,"X+26",2713,{"$f":"D2715","v":63.620314210672888},71.660994546179609,80.37064398484047,"Šestajovice"]
[2050,"X+26",2714,{"$f":"D2716","v":48.885987672256334},55.598236086659547,62.93878049087062,"Šestajovice"]
[2050,"X+26",2715,{"$f":"D2717","v":49.397023681250445},55.825633458994389,62.898940675117103,"Šestajovice"]
[2050,"X+26",2716,{"$f":"D2718","v":37.27651354350769},42.59856121266904,48.522334555097075,"Šestajovice"]
[2050,"X+26",2717,{"$f":"D2719","v":32.66904305490899},37.546328879646111,43.030765250598108,"Šestajovice"]
[2050,"X+26",2718,{"$f":"D2720","v":25.829220699167173},30.044501657755085,34.846983034119454,"Šestajovice"]
[2050,"X+26",2719,{"$f":"D2721","v":20.711174253472272},24.296994540766306,28.429867524637519,"Šestajovice"]
[2050,"X+26",2720,{"$f":"D2722","v":15.403846022581698},18.296433968882184,21.676726209275653,"Šestajovice"]
[2050,"X+26",2721,{"$f":"D2723","v":11.248759071908461},13.572986044616496,16.333639146422783,"Šestajovice"]
[2050,"X+26",2722,{"$f":"D2724","v":7.0887718838599332},8.7373719650952708,10.735593709828041,"Šestajovice"]
[2050,"X+26",2723,{"$f":"D2725","v":5.3848127644491566},6.7412352706173007,8.4123886278125042,"Šestajovice"]
[2050,"X+26",2724,{"$f":"D2726","v":3.1788065189954109},4.0848920969364215,5.2288997212064521,"Šestajovice"]
[2050,"X+26",2725,{"$f":"D2727","v":1.8049062833688705},2.3869159762193903,3.1417343901205665,"Šestajovice"]
[2050,"X+26",2726,{"$f":"D2728","v":0},0,0.15853484270422047,"Šestajovice"]

{"sheet":"Roční Koeficienty","index":7,"n_rows":210,"n_cols":42,"rows_kept":210,"cut":false,"hidden":true,"merged":[[0,0,0,2],[0,6,0,36]]}
["Uhrnná Plodnost - interpolace dat",null,null,null,null,null,"Úmrtnost muži"]
[null,"úhrnná plodnost","Meziroční koeficienty","Rok",null,null,"X+0","X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10","X+11","X+12","X+13","X+14","X+15","X+16","X+17","X+18","X+19","X+20","X+21","X+22","X+23","X+24","X+25","X+26","X+27","X+28","X+29","X+30","X+31","X+32","X+33","X+34","X+35"]
[null,1.67,1,2024,null,"VS",2024,{"$f":"G3+1","v":2025},{"$f":"H3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
["X+1",1.68,1,{"$f":"D3+1","v":2025},null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+2",1.68,1,2023,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+3",1.69,1,2024,null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+4",1.69,1,2025,null,3,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+5",1.7,1,2026,null,4,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+6",1.71,1,2027,null,5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+7",1.71,1,2028,null,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+8",1.72,1,2029,null,7,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+9",1.72,{"$f":"B12/B11","v":1},2030,null,8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+10",1.72,{"$f":"B13/B12","v":1},2031,null,9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+11",null,null,null,null,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+12",null,null,null,null,11,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+13",{"$f":"B3/B4","v":0.99404761904761907},null,null,null,12,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+14",null,null,null,null,13,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+15",null,null,null,null,14,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+16",null,null,null,null,15,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+17",null,null,null,null,16,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+18",null,null,null,null,17,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+19",null,null,null,null,18,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+20",null,null,null,null,19,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+21",null,null,null,null,20,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+22",null,null,null,null,21,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+23",null,null,null,null,22,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+24",null,null,null,null,23,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+25",null,null,null,null,24,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+26",null,null,null,null,25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+27",null,null,null,null,26,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+28",null,null,null,null,27,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+29",null,null,null,null,28,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+30",null,null,null,null,29,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+31",null,null,null,null,30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+32",null,null,null,null,31,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+33",null,null,null,null,32,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+34",null,null,null,null,33,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["X+35",null,null,null,null,34,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,35,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,36,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,37,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,38,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,39,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,40,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,41,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,42,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,43,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,44,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,45,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,46,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,47,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,48,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,49,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,50,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,51,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,52,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,53,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,54,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,55,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,56,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,57,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,58,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,59,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,60,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,61,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,62,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,63,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,64,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,65,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,66,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,67,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,68,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,69,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,70,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,71,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,72,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,73,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,74,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,75,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,76,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,77,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,78,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,79,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,80,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,81,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,82,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,83,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,84,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,85,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,86,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,87,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,88,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,89,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,90,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,91,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,92,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,93,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,94,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,95,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,96,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,97,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,98,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,99,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,100,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,null,null,"Úmrtnost ženy"]
[null,null,null,null,null,null,{"$f":"G2","v":"X+0"},{"$f":"H2","v":"X+1"},"X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10","X+11","X+12","X+13","X+14","X+15","X+16","X+17","X+18","X+19","X+20","X+21","X+22","X+23","X+24","X+25","X+26","X+27","X+28","X+29","X+30","X+31","X+32","X+33","X+34","X+35"]
[null,null,null,null,null,"VS",{"$f":"G3","v":2024},{"$f":"H3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,3,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,4,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,7,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,10,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,11,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,12,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,13,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,14,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,15,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,16,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,17,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,18,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,19,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,20,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,21,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,22,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,23,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,24,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,26,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,27,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,28,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,29,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,31,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,32,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,33,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,34,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,35,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,36,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,37,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,38,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,39,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,40,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,41,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,42,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,43,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,44,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,45,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,46,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,47,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,48,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,49,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,50,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,51,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,52,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,53,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,54,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,55,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,56,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,57,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,58,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,59,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,60,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,61,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,62,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,63,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,64,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,65,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,66,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,67,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,68,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,69,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,70,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,71,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,72,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,73,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,74,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,75,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,76,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,77,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,78,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,79,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,80,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,81,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,82,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,83,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,84,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,85,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,86,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,87,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,88,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,89,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,90,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,91,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,92,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,93,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,94,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,95,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,96,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,97,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,98,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,99,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,100,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Kopie listu Roční Koeficienty 1","index":8,"n_rows":189,"n_cols":28,"rows_kept":189,"cut":false,"hidden":true,"merged":[[0,0,0,2],[0,5,0,15],[0,17,0,27]]}
["Uhrnná Plodnost - interpolace dat",null,null,null,null,"Úmrtnost Muži",null,null,null,null,null,null,null,null,null,null,null,"Úmrtnost Ženy"]
[null,"úhrnná plodnost","Meziroční koeficienty","Rok",null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,1.67,1,2021,null,0,2.2899999999999999E-3,2.1900000000000001E-3,2.1099999999999999E-3,2.0600000000000002E-3,2E-3,1.9499999999999999E-3,1.9E-3,1.8500000000000001E-3,1.8E-3,1.75E-3,null,0,1.8600000000000001E-3,1.7899999999999999E-3,1.73E-3,1.6999999999999999E-3,1.66E-3,1.6299999999999999E-3,1.5900000000000001E-3,1.56E-3,1.5299999999999999E-3,1.5E-3]
["X+1",1.68,{"$f":"B4/B3","v":1.0059880239520957},2022,null,1,1.4999999999999999E-4,1.7000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,null,1,1.2999999999999999E-4,1.4999999999999999E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.3999999999999999E-4,1.3999999999999999E-4]
["X+2",1.68,1,2023,null,2,1.3999999999999999E-4,1.3999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2E-4,1.2E-4,1.2E-4,1.1E-4,1.1E-4,null,2,1.2E-4,1.2E-4,1.1E-4,1.1E-4,1.1E-4,1.1E-4,1E-4,1E-4,1E-4,1E-4]
["X+3",1.69,1.0059523809523809,2024,null,3,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,null,3,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5]
["X+4",1.69,1,2025,null,4,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,4,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+5",1.7,1.0059171597633136,2026,null,5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,5,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5]
["X+6",1.71,1.0058823529411764,2027,null,6,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,6,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+7",1.71,1,2028,null,7,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,7,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+8",1.72,1.0058479532163742,2029,null,8,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,8,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+9",1.72,1,2030,null,9,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,9,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+10",1.72,1,2031,null,10,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,10,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5]
[null,null,null,null,null,11,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,11,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,null,null,null,12,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,null,12,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,null,null,null,13,1E-4,1E-4,1E-4,1E-4,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,8.0000000000000007E-5,8.0000000000000007E-5,null,13,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
[null,null,null,null,null,14,1.3999999999999999E-4,1.3999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2E-4,1.2E-4,1.2E-4,1.1E-4,null,14,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5]
[null,null,null,null,null,15,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,null,15,1.2E-4,1.2E-4,1.2E-4,1.1E-4,1.1E-4,1.1E-4,1.1E-4,1.1E-4,1E-4,1E-4]
[null,null,null,null,null,16,2.9999999999999997E-4,2.9999999999999997E-4,2.9E-4,2.9E-4,2.7999999999999998E-4,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4,null,16,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.3999999999999999E-4,1.3999999999999999E-4,1.3999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4]
[null,null,null,null,null,17,3.8000000000000002E-4,3.6999999999999999E-4,3.6000000000000002E-4,3.6000000000000002E-4,3.5E-4,3.4000000000000002E-4,3.3E-4,3.2000000000000003E-4,3.2000000000000003E-4,3.1E-4,null,17,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,18,4.2999999999999999E-4,4.2000000000000002E-4,4.0999999999999999E-4,4.0000000000000002E-4,3.8999999999999999E-4,3.8000000000000002E-4,3.6999999999999999E-4,3.6000000000000002E-4,3.6000000000000002E-4,3.5E-4,null,18,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4]
[null,null,null,null,null,19,4.6000000000000001E-4,4.4999999999999999E-4,4.4000000000000002E-4,4.2999999999999999E-4,4.2000000000000002E-4,4.0999999999999999E-4,4.0000000000000002E-4,3.8999999999999999E-4,3.8000000000000002E-4,3.6999999999999999E-4,null,19,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4]
[null,null,null,null,null,20,5.0000000000000001E-4,4.8999999999999998E-4,4.8000000000000001E-4,4.6999999999999999E-4,4.6000000000000001E-4,4.4999999999999999E-4,4.4000000000000002E-4,4.2999999999999999E-4,4.2000000000000002E-4,4.0999999999999999E-4,null,20,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4]
[null,null,null,null,null,21,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.2999999999999998E-4,5.1999999999999995E-4,5.1000000000000004E-4,5.0000000000000001E-4,4.8999999999999998E-4,4.8000000000000001E-4,4.6999999999999999E-4,null,21,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4]
[null,null,null,null,null,22,6.2E-4,6.0999999999999997E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.4000000000000001E-4,5.2999999999999998E-4,5.1999999999999995E-4,5.1000000000000004E-4,null,22,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4]
[null,null,null,null,null,23,6.4000000000000005E-4,6.3000000000000003E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.8E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.2999999999999998E-4,null,23,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4]
[null,null,null,null,null,24,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.2999999999999998E-4,null,24,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4]
[null,null,null,null,null,25,6.3000000000000003E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.4000000000000001E-4,5.2999999999999998E-4,5.1999999999999995E-4,null,25,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4]
[null,null,null,null,null,26,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.2999999999999998E-4,null,26,2.4000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4]
[null,null,null,null,null,27,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,null,27,2.5000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4]
[null,null,null,null,null,28,6.6E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5000000000000003E-4,null,28,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4]
[null,null,null,null,null,29,6.8000000000000005E-4,6.7000000000000002E-4,6.6E-4,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.8E-4,5.6999999999999998E-4,null,29,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4]
[null,null,null,null,null,30,6.9999999999999999E-4,6.8999999999999997E-4,6.7000000000000002E-4,6.6E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,null,30,2.7999999999999998E-4,2.7999999999999998E-4,2.7999999999999998E-4,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4]
[null,null,null,null,null,31,7.2000000000000005E-4,6.9999999999999999E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4,5.9999999999999995E-4,null,31,2.9999999999999997E-4,2.9E-4,2.9E-4,2.7999999999999998E-4,2.7999999999999998E-4,2.7999999999999998E-4,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5999999999999998E-4]
[null,null,null,null,null,32,7.3999999999999999E-4,7.2999999999999996E-4,7.2000000000000005E-4,7.1000000000000002E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.3000000000000003E-4,null,32,3.2000000000000003E-4,3.1E-4,3.1E-4,2.9999999999999997E-4,2.9999999999999997E-4,2.9E-4,2.9E-4,2.9E-4,2.7999999999999998E-4,2.7999999999999998E-4]
[null,null,null,null,null,33,7.9000000000000001E-4,7.6999999999999996E-4,7.6000000000000004E-4,7.5000000000000002E-4,7.2999999999999996E-4,7.2000000000000005E-4,7.1000000000000002E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,null,33,3.4000000000000002E-4,3.4000000000000002E-4,3.3E-4,3.3E-4,3.3E-4,3.2000000000000003E-4,3.2000000000000003E-4,3.1E-4,3.1E-4,2.9999999999999997E-4]
[null,null,null,null,null,34,8.4000000000000003E-4,8.1999999999999998E-4,8.0999999999999996E-4,7.9000000000000001E-4,7.7999999999999999E-4,7.6999999999999996E-4,7.5000000000000002E-4,7.3999999999999999E-4,7.2000000000000005E-4,7.1000000000000002E-4,null,34,3.8000000000000002E-4,3.6999999999999999E-4,3.6999999999999999E-4,3.6000000000000002E-4,3.6000000000000002E-4,3.5E-4,3.5E-4,3.4000000000000002E-4,3.4000000000000002E-4,3.3E-4]
[null,null,null,null,null,35,8.8999999999999995E-4,8.7000000000000001E-4,8.5999999999999998E-4,8.4000000000000003E-4,8.3000000000000001E-4,8.0999999999999996E-4,8.0000000000000004E-4,7.7999999999999999E-4,7.6999999999999996E-4,7.6000000000000004E-4,null,35,4.2000000000000002E-4,4.0999999999999999E-4,4.0999999999999999E-4,4.0000000000000002E-4,4.0000000000000002E-4,3.8999999999999999E-4,3.8999999999999999E-4,3.8000000000000002E-4,3.6999999999999999E-4,3.6999999999999999E-4]
[null,null,null,null,null,36,9.3999999999999997E-4,9.3000000000000005E-4,9.1E-4,8.8999999999999995E-4,8.8000000000000003E-4,8.5999999999999998E-4,8.4999999999999995E-4,8.3000000000000001E-4,8.1999999999999998E-4,8.0000000000000004E-4,null,36,4.6999999999999999E-4,4.6000000000000001E-4,4.4999999999999999E-4,4.4999999999999999E-4,4.4000000000000002E-4,4.2999999999999999E-4,4.2999999999999999E-4,4.2000000000000002E-4,4.2000000000000002E-4,4.0999999999999999E-4]
[null,null,null,null,null,37,1.01E-3,1E-3,9.7999999999999997E-4,9.6000000000000002E-4,9.5E-4,9.3000000000000005E-4,9.1E-4,8.9999999999999998E-4,8.8000000000000003E-4,8.7000000000000001E-4,null,37,5.1000000000000004E-4,5.1000000000000004E-4,5.0000000000000001E-4,4.8999999999999998E-4,4.8999999999999998E-4,4.8000000000000001E-4,4.6999999999999999E-4,4.6999999999999999E-4,4.6000000000000001E-4,4.4999999999999999E-4]
[null,null,null,null,null,38,1.1000000000000001E-3,1.09E-3,1.07E-3,1.0499999999999999E-3,1.0300000000000001E-3,1.01E-3,1E-3,9.7999999999999997E-4,9.6000000000000002E-4,9.3999999999999997E-4,null,38,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.4000000000000001E-4,5.2999999999999998E-4,5.1999999999999995E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.0000000000000001E-4]
[null,null,null,null,null,39,1.2199999999999999E-3,1.1999999999999999E-3,1.1800000000000001E-3,1.16E-3,1.14E-3,1.1199999999999999E-3,1.1000000000000001E-3,1.08E-3,1.06E-3,1.0399999999999999E-3,null,39,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4]
[null,null,null,null,null,40,1.3600000000000001E-3,1.34E-3,1.31E-3,1.2899999999999999E-3,1.2700000000000001E-3,1.25E-3,1.23E-3,1.2099999999999999E-3,1.1800000000000001E-3,1.16E-3,null,40,6.9999999999999999E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,6.6E-4,6.6E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4]
[null,null,null,null,null,41,1.5100000000000001E-3,1.49E-3,1.4599999999999999E-3,1.4400000000000001E-3,1.42E-3,1.39E-3,1.3699999999999999E-3,1.34E-3,1.32E-3,1.2999999999999999E-3,null,41,7.9000000000000001E-4,7.7999999999999999E-4,7.6999999999999996E-4,7.6000000000000004E-4,7.5000000000000002E-4,7.3999999999999999E-4,7.2999999999999996E-4,7.2000000000000005E-4,7.1000000000000002E-4,6.9999999999999999E-4]
[null,null,null,null,null,42,1.67E-3,1.65E-3,1.6199999999999999E-3,1.6000000000000001E-3,1.57E-3,1.5399999999999999E-3,1.5200000000000001E-3,1.49E-3,1.4599999999999999E-3,1.4400000000000001E-3,null,42,8.8000000000000003E-4,8.7000000000000001E-4,8.5999999999999998E-4,8.4999999999999995E-4,8.4000000000000003E-4,8.1999999999999998E-4,8.0999999999999996E-4,8.0000000000000004E-4,7.9000000000000001E-4,7.7999999999999999E-4]
[null,null,null,null,null,43,1.8400000000000001E-3,1.81E-3,1.7799999999999999E-3,1.75E-3,1.72E-3,1.6900000000000001E-3,1.67E-3,1.64E-3,1.6100000000000001E-3,1.58E-3,null,43,9.7999999999999997E-4,9.6000000000000002E-4,9.5E-4,9.3999999999999997E-4,9.2000000000000003E-4,9.1E-4,8.9999999999999998E-4,8.8999999999999995E-4,8.7000000000000001E-4,8.5999999999999998E-4]
[null,null,null,null,null,44,2.0200000000000001E-3,1.99E-3,1.9599999999999999E-3,1.9300000000000001E-3,1.9E-3,1.8600000000000001E-3,1.83E-3,1.8E-3,1.7700000000000001E-3,1.74E-3,null,44,1.08E-3,1.06E-3,1.0499999999999999E-3,1.0399999999999999E-3,1.0200000000000001E-3,1.01E-3,9.8999999999999999E-4,9.7999999999999997E-4,9.6000000000000002E-4,9.5E-4]
[null,null,null,null,null,45,2.2399999999999998E-3,2.2100000000000002E-3,2.1800000000000001E-3,2.14E-3,2.1099999999999999E-3,2.0699999999999998E-3,2.0400000000000001E-3,2E-3,1.97E-3,1.9300000000000001E-3,null,45,1.2099999999999999E-3,1.1900000000000001E-3,1.17E-3,1.16E-3,1.14E-3,1.1299999999999999E-3,1.1100000000000001E-3,1.1000000000000001E-3,1.08E-3,1.07E-3]
[null,null,null,null,null,46,2.5100000000000001E-3,2.47E-3,2.4299999999999999E-3,2.3900000000000002E-3,2.3600000000000001E-3,2.32E-3,2.2799999999999999E-3,2.2399999999999998E-3,2.2000000000000001E-3,2.16E-3,null,46,1.3600000000000001E-3,1.34E-3,1.32E-3,1.31E-3,1.2899999999999999E-3,1.2700000000000001E-3,1.25E-3,1.24E-3,1.2199999999999999E-3,1.1999999999999999E-3]
[null,null,null,null,null,47,2.7899999999999999E-3,2.7499999999999998E-3,2.7000000000000001E-3,2.66E-3,2.6199999999999999E-3,2.5799999999999998E-3,2.5300000000000001E-3,2.49E-3,2.4499999999999999E-3,2.4099999999999998E-3,null,47,1.5100000000000001E-3,1.49E-3,1.47E-3,1.4499999999999999E-3,1.4400000000000001E-3,1.42E-3,1.4E-3,1.3799999999999999E-3,1.3600000000000001E-3,1.34E-3]
[null,null,null,null,null,48,3.0699999999999998E-3,3.0200000000000001E-3,2.98E-3,2.9299999999999999E-3,2.8800000000000002E-3,2.8300000000000001E-3,2.7899999999999999E-3,2.7399999999999998E-3,2.6900000000000001E-3,2.65E-3,null,48,1.66E-3,1.64E-3,1.6199999999999999E-3,1.6000000000000001E-3,1.57E-3,1.5499999999999999E-3,1.5299999999999999E-3,1.5100000000000001E-3,1.49E-3,1.47E-3]
[null,null,null,null,null,49,3.3700000000000002E-3,3.32E-3,3.2699999999999999E-3,3.2100000000000002E-3,3.16E-3,3.1099999999999999E-3,3.0599999999999998E-3,3.0100000000000001E-3,2.96E-3,2.9099999999999998E-3,null,49,1.82E-3,1.7899999999999999E-3,1.7700000000000001E-3,1.74E-3,1.72E-3,1.6999999999999999E-3,1.67E-3,1.65E-3,1.6299999999999999E-3,1.6100000000000001E-3]
[null,null,null,null,null,50,3.7299999999999998E-3,3.6800000000000001E-3,3.62E-3,3.5599999999999998E-3,3.5000000000000001E-3,3.4399999999999999E-3,3.3899999999999998E-3,3.3300000000000001E-3,3.2799999999999999E-3,3.2200000000000002E-3,null,50,2E-3,1.98E-3,1.9499999999999999E-3,1.92E-3,1.9E-3,1.8699999999999999E-3,1.8400000000000001E-3,1.82E-3,1.8E-3,1.7700000000000001E-3]
[null,null,null,null,null,51,4.1599999999999996E-3,4.1099999999999999E-3,4.0400000000000002E-3,3.98E-3,3.9100000000000003E-3,3.8400000000000001E-3,3.7799999999999999E-3,3.7200000000000002E-3,3.6600000000000001E-3,3.5999999999999999E-3,null,51,2.2200000000000002E-3,2.2000000000000001E-3,2.1700000000000001E-3,2.14E-3,2.1099999999999999E-3,2.0799999999999998E-3,2.0500000000000002E-3,2.0200000000000001E-3,2E-3,1.97E-3]
[null,null,null,null,null,52,4.6499999999999996E-3,4.5700000000000003E-3,4.5100000000000001E-3,4.4299999999999999E-3,4.3600000000000002E-3,4.2900000000000004E-3,4.2100000000000002E-3,4.1399999999999996E-3,4.0699999999999998E-3,4.0099999999999997E-3,null,52,2.47E-3,2.4299999999999999E-3,2.3999999999999998E-3,2.3700000000000001E-3,2.33E-3,2.3E-3,2.2699999999999999E-3,2.2399999999999998E-3,2.2100000000000002E-3,2.1800000000000001E-3]
[null,null,null,null,null,53,5.1599999999999997E-3,5.0800000000000003E-3,4.9899999999999996E-3,4.9199999999999999E-3,4.8300000000000001E-3,4.7499999999999999E-3,4.6699999999999997E-3,4.5900000000000003E-3,4.5199999999999997E-3,4.4400000000000004E-3,null,53,2.7000000000000001E-3,2.6700000000000001E-3,2.6199999999999999E-3,2.5899999999999999E-3,2.5600000000000002E-3,2.5200000000000001E-3,2.49E-3,2.4499999999999999E-3,2.4199999999999998E-3,2.3800000000000002E-3]
[null,null,null,null,null,54,5.7400000000000003E-3,5.6600000000000001E-3,5.5700000000000003E-3,5.45E-3,5.3800000000000002E-3,5.2900000000000004E-3,5.1999999999999998E-3,5.11E-3,5.0200000000000002E-3,4.9399999999999999E-3,null,54,2.96E-3,2.9199999999999999E-3,2.8800000000000002E-3,2.8300000000000001E-3,2.8E-3,2.7599999999999999E-3,2.7200000000000002E-3,2.6800000000000001E-3,2.64E-3,2.6099999999999999E-3]
[null,null,null,null,null,55,6.4799999999999996E-3,6.3800000000000003E-3,6.28E-3,6.1700000000000001E-3,6.0400000000000002E-3,5.96E-3,5.8599999999999998E-3,5.7600000000000004E-3,5.6600000000000001E-3,5.5599999999999998E-3,null,55,3.2699999999999999E-3,3.2299999999999998E-3,3.1800000000000001E-3,3.14E-3,3.0799999999999998E-3,3.0500000000000002E-3,3.0000000000000001E-3,2.96E-3,2.9199999999999999E-3,2.8800000000000002E-3]
[null,null,null,null,null,56,7.3600000000000002E-3,7.2399999999999999E-3,7.1199999999999996E-3,7.0000000000000001E-3,6.8900000000000003E-3,6.7400000000000003E-3,6.6400000000000001E-3,6.5300000000000002E-3,6.4200000000000004E-3,6.3099999999999996E-3,null,56,3.64E-3,3.5899999999999999E-3,3.5400000000000002E-3,3.49E-3,3.4399999999999999E-3,3.3800000000000002E-3,3.3400000000000001E-3,3.29E-3,3.2499999999999999E-3,3.2000000000000002E-3]
[null,null,null,null,null,57,8.2699999999999996E-3,8.1399999999999997E-3,8.0000000000000002E-3,7.8700000000000003E-3,7.7299999999999999E-3,7.6E-3,7.4400000000000004E-3,7.3299999999999997E-3,7.2100000000000003E-3,7.0800000000000004E-3,null,57,4.0299999999999997E-3,3.98E-3,3.9199999999999999E-3,3.8600000000000001E-3,3.81E-3,3.7499999999999999E-3,3.6900000000000001E-3,3.64E-3,3.5899999999999999E-3,3.5400000000000002E-3]
[null,null,null,null,null,58,9.1599999999999997E-3,9.0200000000000002E-3,8.8699999999999994E-3,8.7200000000000003E-3,8.5699999999999995E-3,8.4200000000000004E-3,8.2699999999999996E-3,8.0999999999999996E-3,7.9799999999999992E-3,7.8399999999999997E-3,null,58,4.4200000000000003E-3,4.3600000000000002E-3,4.3E-3,4.2399999999999998E-3,4.1700000000000001E-3,4.1099999999999999E-3,4.0499999999999998E-3,3.98E-3,3.9300000000000003E-3,3.8800000000000002E-3]
[null,null,null,null,null,59,1.0160000000000001E-2,0.01,9.8300000000000002E-3,9.6600000000000002E-3,9.4999999999999998E-3,9.3299999999999998E-3,9.1699999999999993E-3,8.9999999999999993E-3,8.8199999999999997E-3,8.6800000000000002E-3,null,59,4.8399999999999997E-3,4.7800000000000004E-3,4.7099999999999998E-3,4.64E-3,4.5700000000000003E-3,4.4999999999999997E-3,4.4400000000000004E-3,4.3699999999999998E-3,4.2900000000000004E-3,4.2399999999999998E-3]
[null,null,null,null,null,60,1.1469999999999999E-2,1.129E-2,1.11E-2,1.09E-2,1.0710000000000001E-2,1.052E-2,1.0330000000000001E-2,1.0149999999999999E-2,9.9699999999999997E-3,9.75E-3,null,60,5.3600000000000002E-3,5.28E-3,5.1999999999999998E-3,5.13E-3,5.0499999999999998E-3,4.9800000000000001E-3,4.8999999999999998E-3,4.8300000000000001E-3,4.7600000000000003E-3,4.6699999999999997E-3]
[null,null,null,null,null,61,1.302E-2,1.281E-2,1.259E-2,1.2370000000000001E-2,1.214E-2,1.193E-2,1.171E-2,1.15E-2,1.129E-2,1.1089999999999999E-2,null,61,5.9699999999999996E-3,5.8799999999999998E-3,5.79E-3,5.7099999999999998E-3,5.62E-3,5.5399999999999998E-3,5.45E-3,5.3699999999999998E-3,5.2900000000000004E-3,5.2100000000000002E-3]
[null,null,null,null,null,62,1.451E-2,1.427E-2,1.4019999999999999E-2,1.3769999999999999E-2,1.3520000000000001E-2,1.328E-2,1.304E-2,1.2800000000000001E-2,1.257E-2,1.234E-2,null,62,6.6100000000000004E-3,6.5100000000000002E-3,6.4099999999999999E-3,6.3200000000000001E-3,6.2199999999999998E-3,6.13E-3,6.0299999999999998E-3,5.94E-3,5.8500000000000002E-3,5.77E-3]
[null,null,null,null,null,63,1.5800000000000002E-2,1.553E-2,1.5259999999999999E-2,1.499E-2,1.472E-2,1.4460000000000001E-2,1.4189999999999999E-2,1.393E-2,1.3679999999999999E-2,1.3429999999999999E-2,null,63,7.2500000000000004E-3,7.1399999999999996E-3,7.0400000000000003E-3,6.9300000000000004E-3,6.8199999999999997E-3,6.7200000000000003E-3,6.62E-3,6.5199999999999998E-3,6.4200000000000004E-3,6.3200000000000001E-3]
[null,null,null,null,null,64,1.704E-2,1.6750000000000001E-2,1.6449999999999999E-2,1.6160000000000001E-2,1.5869999999999999E-2,1.558E-2,1.5299999999999999E-2,1.502E-2,1.474E-2,1.447E-2,null,64,7.9500000000000005E-3,7.8300000000000002E-3,7.7099999999999998E-3,7.5900000000000004E-3,7.4799999999999997E-3,7.3600000000000002E-3,7.2500000000000004E-3,7.1399999999999996E-3,7.0299999999999998E-3,6.9300000000000004E-3]
[null,null,null,null,null,65,1.8540000000000001E-2,1.822E-2,1.7899999999999999E-2,1.7579999999999998E-2,1.7260000000000001E-2,1.695E-2,1.6639999999999999E-2,1.6330000000000001E-2,1.6029999999999999E-2,1.5730000000000001E-2,null,65,8.8000000000000005E-3,8.6700000000000006E-3,8.5299999999999994E-3,8.3999999999999995E-3,8.2699999999999996E-3,8.1499999999999993E-3,8.0199999999999994E-3,7.9000000000000008E-3,7.7799999999999996E-3,7.6600000000000001E-3]
[null,null,null,null,null,66,2.034E-2,0.02,1.9640000000000001E-2,1.9290000000000002E-2,1.8939999999999999E-2,1.8589999999999999E-2,1.8249999999999999E-2,1.7909999999999999E-2,1.7579999999999998E-2,1.7250000000000001E-2,null,66,9.7999999999999997E-3,9.6500000000000006E-3,9.5099999999999994E-3,9.3600000000000003E-3,9.2200000000000008E-3,9.0799999999999995E-3,8.94E-3,8.8000000000000005E-3,8.6599999999999993E-3,8.5299999999999994E-3]
[null,null,null,null,null,67,2.2169999999999999E-2,2.18E-2,2.1420000000000002E-2,2.104E-2,2.0650000000000002E-2,2.027E-2,1.9900000000000001E-2,1.9539999999999998E-2,1.917E-2,1.881E-2,null,67,1.085E-2,1.069E-2,1.0529999999999999E-2,1.0370000000000001E-2,1.021E-2,1.005E-2,9.8899999999999995E-3,9.7400000000000004E-3,9.5899999999999996E-3,9.4500000000000001E-3]
[null,null,null,null,null,68,2.3900000000000001E-2,2.35E-2,2.3089999999999999E-2,2.2679999999999999E-2,2.2270000000000002E-2,2.1860000000000001E-2,2.146E-2,2.1069999999999998E-2,2.068E-2,2.0289999999999999E-2,null,68,1.189E-2,1.171E-2,1.154E-2,1.137E-2,1.119E-2,1.102E-2,1.085E-2,1.068E-2,1.052E-2,1.0359999999999999E-2]
[null,null,null,null,null,69,2.562E-2,2.5190000000000001E-2,2.4760000000000001E-2,2.4320000000000001E-2,2.3879999999999998E-2,2.3449999999999999E-2,2.3019999999999999E-2,2.2599999999999999E-2,2.2179999999999998E-2,2.1770000000000001E-2,null,69,1.298E-2,1.2789999999999999E-2,1.26E-2,1.2409999999999999E-2,1.223E-2,1.204E-2,1.1849999999999999E-2,1.167E-2,1.15E-2,1.132E-2]
[null,null,null,null,null,70,2.7570000000000001E-2,2.7109999999999999E-2,2.665E-2,2.6179999999999998E-2,2.571E-2,2.5250000000000002E-2,2.479E-2,2.4340000000000001E-2,2.3890000000000002E-2,2.3449999999999999E-2,null,70,1.4250000000000001E-2,1.405E-2,1.384E-2,1.3639999999999999E-2,1.3440000000000001E-2,1.323E-2,1.303E-2,1.2829999999999999E-2,1.264E-2,1.2449999999999999E-2]
[null,null,null,null,null,71,2.9870000000000001E-2,2.937E-2,2.887E-2,2.8369999999999999E-2,2.7869999999999999E-2,2.7369999999999998E-2,2.6880000000000001E-2,2.639E-2,2.5909999999999999E-2,2.5430000000000001E-2,null,71,1.5789999999999998E-2,1.5559999999999999E-2,1.5339999999999999E-2,1.512E-2,1.489E-2,1.4670000000000001E-2,1.4449999999999999E-2,1.423E-2,1.4019999999999999E-2,1.38E-2]
[null,null,null,null,null,72,3.2410000000000001E-2,3.1870000000000002E-2,3.1329999999999997E-2,3.0790000000000001E-2,3.0249999999999999E-2,2.972E-2,2.9190000000000001E-2,2.8670000000000001E-2,2.8139999999999998E-2,2.7629999999999998E-2,null,72,1.754E-2,1.729E-2,1.704E-2,1.6789999999999999E-2,1.6549999999999999E-2,1.6299999999999999E-2,1.6060000000000001E-2,1.583E-2,1.559E-2,1.5350000000000001E-2]
[null,null,null,null,null,73,3.5099999999999999E-2,3.4529999999999998E-2,3.3950000000000001E-2,3.3369999999999997E-2,3.279E-2,3.2210000000000003E-2,3.1649999999999998E-2,3.109E-2,3.0530000000000002E-2,2.998E-2,null,73,1.9449999999999999E-2,1.9179999999999999E-2,1.891E-2,1.8630000000000001E-2,1.8360000000000001E-2,1.8100000000000002E-2,1.7829999999999999E-2,1.7569999999999999E-2,1.7309999999999999E-2,1.7059999999999999E-2]
[null,null,null,null,null,74,3.7999999999999999E-2,3.7400000000000003E-2,3.678E-2,3.6150000000000002E-2,3.5529999999999999E-2,3.492E-2,3.431E-2,3.3709999999999997E-2,3.3119999999999997E-2,3.2530000000000003E-2,null,74,2.1600000000000001E-2,2.1309999999999999E-2,2.1010000000000001E-2,2.0709999999999999E-2,2.0410000000000001E-2,2.0119999999999999E-2,1.983E-2,1.9539999999999998E-2,1.9259999999999999E-2,1.898E-2]
[null,null,null,null,null,75,4.1279999999999997E-2,4.0640000000000003E-2,3.9969999999999999E-2,3.9309999999999998E-2,3.8640000000000001E-2,3.798E-2,3.7330000000000002E-2,3.669E-2,3.6060000000000002E-2,3.542E-2,null,75,2.419E-2,2.3859999999999999E-2,2.3539999999999998E-2,2.3210000000000001E-2,2.2880000000000001E-2,2.2550000000000001E-2,2.223E-2,2.1919999999999999E-2,2.1610000000000001E-2,2.1299999999999999E-2]
[null,null,null,null,null,76,4.5109999999999997E-2,4.4409999999999998E-2,4.3700000000000003E-2,4.2979999999999997E-2,4.2270000000000002E-2,4.156E-2,4.086E-2,4.0169999999999997E-2,3.9480000000000001E-2,3.8800000000000001E-2,null,76,2.733E-2,2.6960000000000001E-2,2.6599999999999999E-2,2.6239999999999999E-2,2.588E-2,2.5510000000000001E-2,2.5149999999999999E-2,2.4799999999999999E-2,2.4459999999999999E-2,2.4119999999999999E-2]
[null,null,null,null,null,77,4.9489999999999999E-2,4.8730000000000002E-2,4.795E-2,4.718E-2,4.6420000000000003E-2,4.5659999999999999E-2,4.4900000000000002E-2,4.4139999999999999E-2,4.3400000000000001E-2,4.267E-2,null,77,3.0960000000000001E-2,3.056E-2,3.014E-2,2.9729999999999999E-2,2.9329999999999998E-2,2.894E-2,2.853E-2,2.8139999999999998E-2,2.775E-2,2.7369999999999998E-2]
[null,null,null,null,null,78,5.4370000000000002E-2,5.3560000000000003E-2,5.2720000000000003E-2,5.1880000000000003E-2,5.1049999999999998E-2,5.0229999999999997E-2,4.9419999999999999E-2,4.8599999999999997E-2,4.7789999999999999E-2,4.7E-2,null,78,3.5020000000000003E-2,3.4569999999999997E-2,3.4110000000000001E-2,3.3640000000000003E-2,3.3189999999999997E-2,3.2750000000000001E-2,3.2309999999999998E-2,3.1870000000000002E-2,3.143E-2,3.1009999999999999E-2]
[null,null,null,null,null,79,5.7549999999999997E-2,5.672E-2,5.5849999999999997E-2,5.4969999999999998E-2,5.4100000000000002E-2,5.3220000000000003E-2,5.2350000000000001E-2,5.1490000000000001E-2,5.0639999999999998E-2,4.9799999999999997E-2,null,79,3.7530000000000001E-2,3.705E-2,3.6560000000000002E-2,3.6069999999999998E-2,3.5580000000000001E-2,3.5090000000000003E-2,3.4610000000000002E-2,3.4139999999999997E-2,3.3669999999999999E-2,3.3210000000000003E-2]
[null,null,null,null,null,80,0.12927,0.12817999999999999,0.12711,0.12606999999999999,0.12504000000000001,0.12401,0.12307,0.12223000000000001,0.12143,0.1206,null,80,0.11388,0.11305999999999999,0.11228,0.11154,0.1108,0.11008,0.10944,0.1089,0.10841000000000001,0.1079]
[null,null,null,null,null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10",null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10"]
[]
[null,null,null,null,null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10",null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10"]
[null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,null,null,15,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,null,null,0,1,{"$f":"H3/G3","v":0.95633187772925776},0.96347031963470309,0.97630331753554511,0.97087378640776689,0.97499999999999998,0.97435897435897445,0.97368421052631582,0.97297297297297292,0.97222222222222232,null,0,1,{"$f":"T3/S3","v":0.96236559139784938},0.96648044692737434,0.98265895953757221,0.9764705882352942,0.98192771084337349,0.97546012269938653,0.98113207547169812,0.98076923076923073,0.98039215686274517]
[null,null,null,null,null,1,1,{"$f":"H4/G4","v":1.1333333333333335},1.1176470588235294,1,0.94736842105263164,1,0.94444444444444442,1,0.94117647058823528,1,null,1,1,{"$f":"T4/S4","v":1.1538461538461537},1.0666666666666669,1,1,0.93749999999999989,1,1,0.93333333333333335,1]
[null,null,null,null,null,2,1,{"$f":"H5/G5","v":1},0.9285714285714286,1,1,0.92307692307692313,1,1,0.91666666666666663,1,null,2,1,{"$f":"T5/S5","v":1},0.91666666666666663,1,1,1,0.90909090909090906,1,1,1]
[null,null,null,null,null,3,1,{"$f":"H6/G6","v":1},1,0.88888888888888895,1,1,1,0.87499999999999989,1,1,null,3,1,{"$f":"T6/S6","v":1},0.87499999999999989,1,1,1,1,1,1,0.85714285714285721]
[null,null,null,null,null,4,1,{"$f":"H7/G7","v":0.87499999999999989},1,1,1,1,0.85714285714285721,1,1,1,null,4,1,{"$f":"T7/S7","v":1},1,1,1,1,0.85714285714285721,1,1,1]
[null,null,null,null,null,5,1,{"$f":"H8/G8","v":1},1,1,0.85714285714285721,1,1,1,1,1,null,5,1,{"$f":"T8/S8","v":1},0.87499999999999989,1,1,1,1,1,1,0.85714285714285721]
[null,null,null,null,null,6,1,{"$f":"H9/G9","v":1},1,1,1,1,0.83333333333333337,1,1,1,null,6,1,{"$f":"T9/S9","v":0.87499999999999989},1,1,1,1,1,1,0.85714285714285721,1]
[null,null,null,null,null,7,1,{"$f":"H10/G10","v":1},0.83333333333333337,1,1,1,1,1,1,1,null,7,1,{"$f":"T10/S10","v":1},1,1,0.85714285714285721,1,1,1,1,1]
[null,null,null,null,null,8,1,{"$f":"H11/G11","v":1},1,1,0.83333333333333337,1,1,1,1,1,null,8,1,{"$f":"T11/S11","v":1},1,0.85714285714285721,1,1,1,1,1,1]
[null,null,null,null,null,9,1,{"$f":"H12/G12","v":0.85714285714285721},1,1,1,1,1,1,0.83333333333333337,1,null,9,1,{"$f":"T12/S12","v":1},1,0.85714285714285721,1,1,1,1,1,1]
[null,null,null,null,null,10,1,{"$f":"H13/G13","v":1},1,1,0.85714285714285721,1,1,1,1,1,null,10,1,{"$f":"T13/S13","v":0.85714285714285721},1,1,1,1,1,1,1,0.83333333333333337]
[null,null,null,null,null,11,1,{"$f":"H14/G14","v":1},1,1,1,1,0.85714285714285721,1,1,1,null,11,1,{"$f":"T14/S14","v":1},1,1,1,1,0.83333333333333337,1,1,1]
[null,null,null,null,null,12,1,{"$f":"H15/G15","v":1},1,1,1,0.87499999999999989,1,1,1,1,null,12,1,{"$f":"T15/S15","v":1},1,1,1,1,1,1,0.83333333333333337,1]
[null,null,null,null,null,13,1,{"$f":"H16/G16","v":1},1,1,0.9,1,1,1,0.88888888888888895,1,null,13,1,{"$f":"T16/S16","v":1},1,1,1,1,0.85714285714285721,1,1,1]
[null,null,null,null,null,14,1,{"$f":"H17/G17","v":1},0.9285714285714286,1,1,1,0.92307692307692313,1,1,0.91666666666666663,null,14,1,{"$f":"T17/S17","v":1},1,1,0.88888888888888895,1,1,1,1,1]
[null,null,null,null,null,15,1,{"$f":"H18/G18","v":1},0.95238095238095244,1,1,0.95,1,0.94736842105263164,1,0.94444444444444442,null,15,1,{"$f":"T18/S18","v":1},1,0.91666666666666663,1,1,1,1,0.90909090909090906,1]
[null,null,null,null,null,16,1,{"$f":"H19/G19","v":1},0.96666666666666679,1,0.96551724137931028,0.96428571428571441,1,0.96296296296296291,0.96153846153846168,1,null,16,1,{"$f":"T19/S19","v":1},1,1,0.93333333333333335,1,1,0.9285714285714286,1,1]
[null,null,null,null,null,17,1,{"$f":"H20/G20","v":0.97368421052631571},0.97297297297297303,1,0.9722222222222221,0.97142857142857153,0.97058823529411753,0.96969696969696983,1,0.96874999999999989,null,17,1,{"$f":"T20/S20","v":1},0.94444444444444442,1,1,0.94117647058823528,1,1,0.93749999999999989,1]
[null,null,null,null,null,18,1,{"$f":"H21/G21","v":0.9767441860465117},0.97619047619047616,0.97560975609756106,0.97499999999999998,0.97435897435897445,0.97368421052631571,0.97297297297297303,1,0.9722222222222221,null,18,1,{"$f":"T21/S21","v":1},0.94736842105263164,1,1,0.94444444444444442,1,1,0.94117647058823528,1]
[null,null,null,null,null,19,1,{"$f":"H22/G22","v":0.97826086956521729},0.97777777777777786,0.97727272727272718,0.9767441860465117,0.97619047619047616,0.97560975609756106,0.97499999999999998,0.97435897435897445,0.97368421052631571,null,19,1,{"$f":"T22/S22","v":1},1,0.94736842105263164,1,1,0.94444444444444442,1,1,0.94117647058823528]
[null,null,null,null,null,20,1,{"$f":"H23/G23","v":0.98},0.97959183673469397,0.97916666666666663,0.97872340425531923,0.97826086956521729,0.97777777777777786,0.97727272727272718,0.9767441860465117,0.97619047619047616,null,20,1,{"$f":"T23/S23","v":0.95},1,1,0.94736842105263164,1,1,0.94444444444444442,1,1]
[null,null,null,null,null,21,1,{"$f":"H24/G24","v":0.98245614035087714},0.98214285714285732,0.96363636363636351,0.98113207547169812,0.98076923076923095,0.98039215686274506,0.98,0.97959183673469397,0.97916666666666663,null,21,1,{"$f":"T24/S24","v":1},1,0.95,1,1,0.94736842105263164,1,1,1]
[null,null,null,null,null,22,1,{"$f":"H25/G25","v":0.98387096774193539},0.96721311475409844,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.96428571428571441,0.9814814814814814,0.98113207547169812,0.98076923076923095,null,22,1,{"$f":"T25/S25","v":1},1,0.95238095238095244,1,1,0.95,1,1,0.94736842105263164]
[null,null,null,null,null,23,1,{"$f":"H26/G26","v":0.984375},0.96825396825396814,0.98360655737704916,0.9833333333333335,0.98305084745762705,0.96551724137931028,0.98214285714285732,0.98181818181818181,0.9814814814814814,null,23,1,{"$f":"T26/S26","v":1},0.95454545454545459,1,1,0.95238095238095244,1,1,0.95,1]
[null,null,null,null,null,24,1,{"$f":"H27/G27","v":0.98412698412698407},0.98387096774193539,0.98360655737704916,0.96666666666666679,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,0.9814814814814814,null,24,1,{"$f":"T27/S27","v":0.95652173913043481},1,1,0.95454545454545459,1,1,0.95238095238095244,1,1]
[null,null,null,null,null,25,1,{"$f":"H28/G28","v":0.96825396825396814},0.98360655737704916,0.9833333333333335,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.96428571428571441,0.9814814814814814,0.98113207547169812,null,25,1,{"$f":"T28/S28","v":1},0.95652173913043481,1,1,0.95454545454545459,1,1,0.95238095238095244,1]
[null,null,null,null,null,26,1,{"$f":"H29/G29","v":0.98412698412698407},0.98387096774193539,0.96721311475409844,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,0.9814814814814814,null,26,1,{"$f":"T29/S29","v":0.95833333333333337},1,1,0.95652173913043481,1,1,0.95454545454545459,1,1]
[null,null,null,null,null,27,1,{"$f":"H30/G30","v":0.984375},0.98412698412698407,0.98387096774193539,0.96721311475409844,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,null,27,1,{"$f":"T30/S30","v":0.96},1,0.95833333333333337,1,1,0.95652173913043481,1,1,0.95454545454545459]
[null,null,null,null,null,28,1,{"$f":"H31/G31","v":0.98484848484848486},0.98461538461538478,0.96874999999999989,0.98387096774193539,0.98360655737704916,0.9833333333333335,0.98305084745762705,0.98275862068965514,0.9649122807017545,null,28,1,{"$f":"T31/S31","v":0.96153846153846168},1,1,0.96,1,0.95833333333333337,1,1,0.95652173913043481]
[null,null,null,null,null,29,1,{"$f":"H32/G32","v":0.98529411764705876},0.9850746268656716,0.96969696969696983,0.984375,0.98412698412698407,0.98387096774193539,0.98360655737704916,0.96666666666666679,0.98275862068965514,null,29,1,{"$f":"T32/S32","v":1},0.96296296296296291,1,1,0.96153846153846168,1,0.96,1,1]
[null,null,null,null,null,30,1,{"$f":"H33/G33","v":0.98571428571428565},0.97101449275362328,0.9850746268656716,0.98484848484848486,0.98461538461538478,0.96874999999999989,0.98387096774193539,0.98360655737704916,0.9833333333333335,null,30,1,{"$f":"T33/S33","v":1},1,0.96428571428571441,1,0.96296296296296291,1,1,0.96153846153846168,1]
[null,null,null,null,null,31,1,{"$f":"H34/G34","v":0.9722222222222221},0.98571428571428565,0.98550724637681175,0.98529411764705876,0.9701492537313432,0.98461538461538478,0.984375,0.98412698412698407,0.96774193548387089,null,31,1,{"$f":"T34/S34","v":0.96666666666666679},1,0.96551724137931028,1,1,0.96428571428571441,1,0.96296296296296291,1]
[null,null,null,null,null,32,1,{"$f":"H35/G35","v":0.9864864864864864},0.98630136986301387,0.98611111111111105,0.97183098591549288,0.98550724637681175,0.98529411764705876,0.9701492537313432,0.98461538461538478,0.984375,null,32,1,{"$f":"T35/S35","v":0.96874999999999989},1,0.96774193548387089,1,0.96666666666666679,1,1,0.96551724137931028,1]
[null,null,null,null,null,33,1,{"$f":"H36/G36","v":0.97468354430379744},0.98701298701298712,0.98684210526315785,0.97333333333333327,0.98630136986301387,0.98611111111111105,0.97183098591549288,0.98550724637681175,0.98529411764705876,null,33,1,{"$f":"T36/S36","v":1},0.97058823529411753,1,1,0.96969696969696983,1,0.96874999999999989,1,0.96774193548387089]
[null,null,null,null,null,34,1,{"$f":"H37/G37","v":0.97619047619047616},0.98780487804878048,0.97530864197530875,0.98734177215189867,0.98717948717948711,0.97402597402597413,0.98666666666666658,0.97297297297297303,0.98611111111111105,null,34,1,{"$f":"T37/S37","v":0.97368421052631571},1,0.97297297297297303,1,0.9722222222222221,1,0.97142857142857153,1,0.97058823529411753]
[null,null,null,null,null,35,1,{"$f":"H38/G38","v":0.97752808988764051},0.9885057471264368,0.9767441860465117,0.98809523809523803,0.97590361445783125,0.98765432098765438,0.97499999999999998,0.98717948717948711,0.98701298701298712,null,35,1,{"$f":"T38/S38","v":0.97619047619047616},1,0.97560975609756106,1,0.97499999999999998,1,0.97435897435897445,0.97368421052631571,1]
[null,null,null,null,null,36,1,{"$f":"H39/G39","v":0.98936170212765961},0.97849462365591389,0.97802197802197799,0.98876404494382031,0.97727272727272718,0.98837209302325579,0.9764705882352942,0.98795180722891562,0.97560975609756106,null,36,1,{"$f":"T39/S39","v":0.97872340425531923},0.97826086956521729,1,0.97777777777777786,0.97727272727272718,1,0.9767441860465117,1,0.97619047619047616]
[null,null,null,null,null,37,1,{"$f":"H40/G40","v":0.99009900990099009},0.98,0.97959183673469397,0.98958333333333326,0.97894736842105268,0.97849462365591389,0.98901098901098894,0.97777777777777786,0.98863636363636365,null,37,1,{"$f":"T40/S40","v":1},0.98039215686274506,0.98,1,0.97959183673469397,0.97916666666666663,1,0.97872340425531923,0.97826086956521729]
[null,null,null,null,null,38,1,{"$f":"H41/G41","v":0.99090909090909085},0.98165137614678899,0.98130841121495327,0.98095238095238113,0.98058252427184456,0.99009900990099009,0.98,0.97959183673469397,0.97916666666666663,null,38,1,{"$f":"T41/S41","v":0.98245614035087714},0.98214285714285732,0.98181818181818181,1,0.9814814814814814,0.98113207547169812,0.98076923076923095,1,0.98039215686274506]
[null,null,null,null,null,39,1,{"$f":"H42/G42","v":0.98360655737704916},0.9833333333333335,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,0.9814814814814814,0.98113207547169812,null,39,1,{"$f":"T42/S42","v":0.98412698412698407},0.98387096774193539,0.98360655737704916,0.9833333333333335,1,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732]
[null,null,null,null,null,40,1,{"$f":"H43/G43","v":0.98529411764705876},0.9776119402985074,0.98473282442748089,0.98449612403100784,0.98425196850393692,0.98399999999999999,0.9837398373983739,0.97520661157024802,0.98305084745762705,null,40,1,{"$f":"T43/S43","v":0.98571428571428565},0.98550724637681175,0.98529411764705876,0.9850746268656716,1,0.98484848484848486,0.98461538461538478,0.984375,0.98412698412698407]
[null,null,null,null,null,41,1,{"$f":"H44/G44","v":0.98675496688741715},0.97986577181208045,0.98630136986301387,0.98611111111111105,0.97887323943661964,0.98561151079136688,0.97810218978102204,0.9850746268656716,0.98484848484848486,null,41,1,{"$f":"T44/S44","v":0.98734177215189867},0.98717948717948711,0.98701298701298712,0.98684210526315785,0.98666666666666658,0.9864864864864864,0.98630136986301387,0.98611111111111105,0.9859154929577465]
[null,null,null,null,null,42,1,{"$f":"H45/G45","v":0.9880239520958084},0.98181818181818181,0.98765432098765438,0.98124999999999996,0.98089171974522293,0.98701298701298712,0.98026315789473684,0.97986577181208045,0.98630136986301387,null,42,1,{"$f":"T45/S45","v":0.98863636363636365},0.9885057471264368,0.98837209302325579,0.9882352941176471,0.97619047619047616,0.98780487804878048,0.98765432098765438,0.98749999999999993,0.98734177215189867]
[null,null,null,null,null,43,1,{"$f":"H46/G46","v":0.98369565217391297},0.98342541436464082,0.98314606741573041,0.98285714285714276,0.9825581395348838,0.98816568047337272,0.98203592814371254,0.98170731707317083,0.98136645962732916,null,43,1,{"$f":"T46/S46","v":0.97959183673469397},0.98958333333333326,0.98947368421052628,0.97872340425531923,0.98913043478260865,0.98901098901098894,0.98888888888888882,0.97752808988764051,0.9885057471264368]
[null,null,null,null,null,44,1,{"$f":"H47/G47","v":0.98514851485148514},0.98492462311557782,0.98469387755102045,0.98445595854922274,0.97894736842105268,0.98387096774193539,0.98360655737704916,0.98333333333333339,0.98305084745762705,null,44,1,{"$f":"T47/S47","v":0.9814814814814814},0.99056603773584906,0.9904761904761904,0.98076923076923095,0.99019607843137247,0.98019801980198018,0.98989898989898983,0.97959183673469397,0.98958333333333326]
[null,null,null,null,null,45,1,{"$f":"H48/G48","v":0.98660714285714302},0.98642533936651577,0.98165137614678899,0.9859813084112149,0.98104265402843593,0.98550724637681175,0.98039215686274506,0.98499999999999999,0.97969543147208127,null,45,1,{"$f":"T48/S48","v":0.98347107438016546},0.98319327731092432,0.99145299145299148,0.98275862068965514,0.99122807017543857,0.98230088495575241,0.99099099099099097,0.98181818181818181,0.9907407407407407]
[null,null,null,null,null,46,1,{"$f":"H49/G49","v":0.98406374501992033},0.98380566801619429,0.98353909465020595,0.9874476987447699,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,null,46,1,{"$f":"T49/S49","v":0.98529411764705876},0.9850746268656716,0.99242424242424243,0.98473282442748089,0.98449612403100784,0.98425196850393692,0.99199999999999999,0.98387096774193539,0.98360655737704916]
[null,null,null,null,null,47,1,{"$f":"H50/G50","v":0.98566308243727596},0.98181818181818192,0.98518518518518516,0.98496240601503759,0.98473282442748089,0.98062015503875977,0.98418972332015808,0.98393574297188746,0.98367346938775502,null,47,1,{"$f":"T50/S50","v":0.98675496688741715},0.98657718120805371,0.98639455782312924,0.99310344827586217,0.98611111111111105,0.9859154929577465,0.98571428571428565,0.98550724637681175,0.98529411764705876]
[null,null,null,null,null,48,1,{"$f":"H51/G51","v":0.98371335504886004},0.98675496688741715,0.98322147651006708,0.98293515358361783,0.98263888888888884,0.98586572438162545,0.98207885304659492,0.98175182481751833,0.98513011152416352,null,48,1,{"$f":"T51/S51","v":0.98795180722891562},0.98780487804878048,0.98765432098765438,0.98124999999999996,0.98726114649681529,0.98709677419354835,0.98692810457516356,0.98675496688741715,0.98657718120805371]
[null,null,null,null,null,49,1,{"$f":"H52/G52","v":0.98516320474777441},0.9849397590361445,0.9816513761467891,0.98442367601246106,0.98417721518987333,0.98392282958199351,0.98366013071895431,0.98338870431893688,0.98310810810810811,null,49,1,{"$f":"T52/S52","v":0.98351648351648346},0.98882681564245822,0.98305084745762705,0.9885057471264368,0.98837209302325579,0.98235294117647065,0.9880239520958084,0.9878787878787878,0.98773006134969332]
[null,null,null,null,null,50,1,{"$f":"H53/G53","v":0.98659517426273469},0.98369565217391297,0.98342541436464082,0.98314606741573041,0.98285714285714276,0.98546511627906974,0.9823008849557523,0.98498498498498499,0.98170731707317083,null,50,1,{"$f":"T53/S53","v":0.99},0.98484848484848486,0.98461538461538467,0.98958333333333326,0.98421052631578942,0.98395721925133695,0.98913043478260865,0.98901098901098894,0.98333333333333339]
[null,null,null,null,null,51,1,{"$f":"H54/G54","v":0.98798076923076927},0.98296836982968372,0.98514851485148514,0.98241206030150763,0.98209718670076718,0.984375,0.98412698412698418,0.98387096774193539,0.98360655737704916,null,51,1,{"$f":"T54/S54","v":0.99099099099099097},0.98636363636363633,0.98617511520737322,0.9859813084112149,0.98578199052132698,0.98557692307692324,0.98536585365853657,0.99009900990099009,0.98499999999999999]
[null,null,null,null,null,52,1,{"$f":"H55/G55","v":0.98279569892473129},0.98687089715536103,0.98226164079822609,0.98419864559819414,0.98394495412844041,0.98135198135198132,0.98337292161520173,0.98309178743961356,0.98525798525798525,null,52,1,{"$f":"T55/S55","v":0.98380566801619429},0.98765432098765427,0.98750000000000016,0.9831223628691983,0.98712446351931327,0.9869565217391304,0.986784140969163,0.98660714285714302,0.98642533936651577]
[null,null,null,null,null,53,1,{"$f":"H56/G56","v":0.98449612403100784},0.98228346456692905,0.98597194388777565,0.98170731707317083,0.9834368530020704,0.98315789473684201,0.98286937901498939,0.98474945533769054,0.98230088495575241,null,53,1,{"$f":"T56/S56","v":0.98888888888888882},0.98127340823970033,0.98854961832061061,0.98841698841698855,0.984375,0.98809523809523803,0.98393574297188746,0.98775510204081629,0.98347107438016546]
[null,null,null,null,null,54,1,{"$f":"H57/G57","v":0.98606271777003485},0.98409893992932862,0.97845601436265706,0.98715596330275235,0.98327137546468402,0.98298676748582214,0.98269230769230775,0.98238747553816053,0.98406374501992033,null,54,1,{"$f":"T57/S57","v":0.9864864864864864},0.98630136986301387,0.98263888888888884,0.98939929328621901,0.98571428571428565,0.98550724637681175,0.98529411764705876,0.9850746268656716,0.98863636363636365]
[null,null,null,null,null,55,1,{"$f":"H58/G58","v":0.98456790123456794},0.98432601880877735,0.98248407643312108,0.97893030794165314,0.98675496688741715,0.98322147651006708,0.98293515358361783,0.98263888888888884,0.98233215547703179,null,55,1,{"$f":"T58/S58","v":0.98776758409785925},0.98452012383900933,0.98742138364779874,0.98089171974522293,0.9902597402597404,0.98360655737704916,0.98666666666666658,0.9864864864864864,0.98630136986301387]
[null,null,null,null,null,56,1,{"$f":"H59/G59","v":0.98369565217391297},0.98342541436464082,0.98314606741573041,0.98428571428571432,0.97822931785195932,0.98516320474777441,0.98343373493975905,0.98315467075038288,0.98286604361370711,null,56,1,{"$f":"T59/S59","v":0.9862637362637362},0.98607242339832879,0.98587570621468923,0.98567335243553,0.9825581395348838,0.98816568047337272,0.98502994011976042,0.9878419452887538,0.98461538461538467]
[null,null,null,null,null,57,1,{"$f":"H60/G60","v":0.98428053204353083},0.98280098280098283,0.98375000000000001,0.98221092757306216,0.98318240620957309,0.97894736842105268,0.98521505376344076,0.98362892223738074,0.98196948682385576,null,57,1,{"$f":"T60/S60","v":0.98759305210918125},0.98492462311557782,0.98469387755102045,0.98704663212435229,0.98425196850393692,0.9840000000000001,0.98644986449864491,0.9862637362637362,0.98607242339832879]
[null,null,null,null,null,58,1,{"$f":"H61/G61","v":0.98471615720524019},0.98337028824833694,0.98308906426155596,0.98279816513761453,0.98249708284714132,0.98218527315914483,0.97944377267230953,0.98518518518518516,0.98245614035087725,null,58,1,{"$f":"T61/S61","v":0.98642533936651577},0.98623853211009171,0.98604651162790691,0.98349056603773588,0.98561151079136688,0.98540145985401451,0.98271604938271606,0.98743718592964835,0.98727735368956737]
[null,null,null,null,null,59,1,{"$f":"H62/G62","v":0.98425196850393692},0.98299999999999998,0.98270600203458802,0.9834368530020704,0.9821052631578947,0.98285101822079313,0.98146128680479827,0.98000000000000009,0.98412698412698418,null,59,1,{"$f":"T62/S62","v":0.98760330578512412},0.98535564853556468,0.9851380042462845,0.98491379310344829,0.98468271334792112,0.9866666666666668,0.98423423423423406,0.98169336384439376,0.98834498834498818]
[null,null,null,null,null,60,1,{"$f":"H63/G63","v":0.98430688753269402},0.98317094774136415,0.98198198198198194,0.98256880733944962,0.98225957049486456,0.98193916349809895,0.98257502420135512,0.98226600985221679,0.97793380140421271,null,60,1,{"$f":"T63/S63","v":0.9850746268656716},0.98484848484848486,0.98653846153846159,0.98440545808966862,0.98613861386138624,0.98393574297188746,0.98571428571428577,0.98550724637681164,0.98109243697478976]
[null,null,null,null,null,61,1,{"$f":"H64/G64","v":0.9838709677419355},0.98282591725214674,0.98252581413820494,0.98140662894098618,0.98270181219110375,0.98155909471919534,0.98206660973526894,0.98173913043478256,0.98228520814880416,null,61,1,{"$f":"T64/S64","v":0.98492462311557794},0.98469387755102045,0.98618307426597573,0.98423817863397556,0.98576512455516008,0.98375451263537905,0.98532110091743119,0.98510242085661093,0.98487712665406424]
[null,null,null,null,null,62,1,{"$f":"H65/G65","v":0.98345968297725705},0.9824807288016818,0.98216833095577749,0.98184458968772703,0.98224852071005908,0.98192771084337349,0.98159509202453998,0.98203124999999991,0.98170246618933976,null,62,1,{"$f":"T65/S65","v":0.98487140695915276},0.98463901689708133,0.98595943837753508,0.98417721518987333,0.98553054662379425,0.98368678629690043,0.98507462686567171,0.98484848484848486,0.98632478632478626]
[null,null,null,null,null,63,1,{"$f":"H66/G66","v":0.9829113924050632},0.9826142949130714,0.98230668414154654,0.98198799199466313,0.98233695652173914,0.98132780082987547,0.98167723749119096,0.98205312275664036,0.98172514619883045,null,63,1,{"$f":"T66/S66","v":0.98482758620689648},0.98599439775910369,0.984375,0.98412698412698407,0.98533724340175965,0.98511904761904756,0.98489425981873113,0.98466257668711665,0.98442367601246106]
[null,null,null,null,null,64,1,{"$f":"H67/G67","v":0.98298122065727711},0.9820895522388059,0.98237082066869308,0.98205445544554448,0.98172652804032778,0.98202824133504485,0.98169934640522882,0.98135818908122496,0.98168249660786977,null,64,1,{"$f":"T67/S67","v":0.98490566037735849},0.98467432950191569,0.98443579766536971,0.98550724637681153,0.98395721925133695,0.98505434782608703,0.98482758620689648,0.98459383753501406,0.98577524893314372]
[null,null,null,null,null,65,1,{"$f":"H68/G68","v":0.98274002157497298},0.98243688254665196,0.98212290502793287,0.98179749715585907,0.98203939745075308,0.98171091445427716,0.9813701923076924,0.98162890385793011,0.98128509045539625,null,65,1,{"$f":"T68/S68","v":0.98522727272727273},0.98385236447520175,0.98475967174677614,0.98452380952380958,0.9854897218863361,0.98404907975460121,0.98503740648379068,0.98481012658227829,0.98457583547557848]
[null,null,null,null,null,66,1,{"$f":"H69/G69","v":0.98328416912487704},0.9820000000000001,0.98217922606924646,0.98185588387765665,0.98152059134107705,0.98171059709521247,0.98136986301369866,0.98157453936348404,0.98122866894197969,null,66,1,{"$f":"T69/S69","v":0.98469387755102045},0.98549222797927449,0.98422712933753953,0.9850427350427351,0.98481561822125796,0.98458149779735693,0.9843400447427294,0.98409090909090891,0.98498845265588919]
[null,null,null,null,null,67,1,{"$f":"H70/G70","v":0.9833107803337845},0.98256880733944962,0.98225957049486456,0.98146387832699633,0.9815980629539951,0.98174642328564388,0.98190954773869332,0.98106448311156613,0.98122065727699537,null,67,1,{"$f":"T70/S70","v":0.98525345622119809},0.98503274087932646,0.98480531813865158,0.98457087753134032,0.98432908912830552,0.98407960199004973,0.98483316481294247,0.9845995893223819,0.98540145985401462]
[null,null,null,null,null,68,1,{"$f":"H71/G71","v":0.98326359832635979},0.98255319148936171,0.98224339540926808,0.98192239858906538,0.98158958239784455,0.98170173833485819,0.98182665424044724,0.98149027052681548,0.98114119922630549,null,68,1,{"$f":"T71/S71","v":0.98486122792262409},0.98548249359521778,0.98526863084922012,0.9841688654353562,0.98480786416443256,0.98457350272232302,0.98433179723502306,0.98501872659176026,0.98479087452471481]
[null,null,null,null,null,69,1,{"$f":"H72/G72","v":0.98321623731459795},0.98292973402143713,0.98222940226171251,0.98190789473684204,0.98199329983249584,0.98166311300639664,0.98175499565595137,0.98141592920353982,0.98151487826871064,null,69,1,{"$f":"T72/S72","v":0.98536209553158693},0.98514464425332293,0.98492063492063486,0.98549556809024985,0.98446443172526577,0.98421926910298996,0.98481012658227851,0.98543273350471294,0.98434782608695659]
[null,null,null,null,null,70,1,{"$f":"H73/G73","v":0.98331519767863618},0.98303209147915904,0.98236397748592863,0.9820473644003056,0.98210812913263323,0.98178217821782165,0.98184751916095203,0.98151191454396058,0.98158225198827953,null,70,1,{"$f":"T73/S73","v":0.98596491228070171},0.98505338078291815,0.98554913294797686,0.98533724340175965,0.984375,0.98488284202569909,0.98465080583269371,0.98519095869056905,0.98496835443037967]
[null,null,null,null,null,71,1,{"$f":"H74/G74","v":0.98326079678607292},0.98297582567245489,0.98268098372012469,0.98237574903066616,0.98205956225331892,0.9820971867007674,0.98177083333333326,0.98181129215611973,0.98147433423388664,null,71,1,{"$f":"T74/S74","v":0.98543381887270431},0.98586118251928023,0.98565840938722293,0.98478835978835988,0.98522498321020824,0.98500340831629163,0.9847750865051903,0.98524244553759666,0.98430813124108418]
[null,null,null,null,null,72,1,{"$f":"H75/G75","v":0.98333847577908062},0.98305616567304654,0.98276412384296219,0.98246183825917499,0.98247933884297522,0.98216689098250343,0.98218568002740669,0.98151377746773627,0.98187633262260132,null,72,1,{"$f":"T75/S75","v":0.98574686431014824},0.98554077501445925,0.98532863849765262,0.98570577724836206,0.98489425981873113,0.9852760736196321,0.98567870485678699,0.98483891345546426,0.98460551635663895]
[null,null,null,null,null,73,1,{"$f":"H76/G76","v":0.98376068376068371},0.98320301187373305,0.98291605301914564,0.98261911896913401,0.98231168039036298,0.98261409500155217,0.98230647709320706,0.98198777742039245,0.98198493285293154,null,73,1,{"$f":"T76/S76","v":0.98611825192802061},0.98592283628779986,0.98519301956636707,0.98550724637681164,0.98583877995642699,0.98508287292817664,0.9854178351093662,0.98520204894706886,0.98555748122472553]
[null,null,null,null,null,74,1,{"$f":"H77/G77","v":0.98421052631578954},0.98342245989304811,0.9828711256117455,0.9828492392807745,0.98283141007599217,0.98253150057273775,0.98251238705916633,0.98249777514090775,0.98218599033816445,null,74,1,{"$f":"T77/S77","v":0.98657407407407394},0.98592210229939004,0.98572108519752488,0.98551424432641244,0.98579127878490924,0.98558648111332015,0.98537569339384756,0.98567041965199598,0.98546209761163039]
[null,null,null,null,null,75,1,{"$f":"H78/G78","v":0.98449612403100784},0.98351377952755892,0.98348761571178378,0.98295599084202501,0.98291925465838503,0.98288572933122698,0.98285561210822392,0.982829108748978,0.98225180255130329,null,75,1,{"$f":"T78/S78","v":0.9863579991732121},0.98658843252305106,0.98598130841121512,0.98578199052132698,0.98557692307692302,0.98580931263858085,0.98605488079172288,0.98585766423357679,0.98565478944932894]
[null,null,null,null,null,76,1,{"$f":"H79/G79","v":0.98448237641321212},0.98401260977257388,0.98352402745995415,0.98348068869241523,0.983203217411876,0.98315688161693937,0.98311306901615259,0.98282300224047803,0.98277608915906789,null,76,1,{"$f":"T79/S79","v":0.98646176362971094},0.98664688427299696,0.98646616541353382,0.98628048780487809,0.98570324574961365,0.98588788710309672,0.98608349900596426,0.9862903225806452,0.98609975470155353]
[null,null,null,null,null,77,1,{"$f":"H80/G80","v":0.98464336229541327},0.98399343320336541,0.98394160583941603,0.98389147944044097,0.9836277466609219,0.98335523434077976,0.98307349665924271,0.98323516085183515,0.98317972350230409,null,77,1,{"$f":"T80/S80","v":0.98708010335917307},0.98625654450261779,0.98639681486396813,0.98654557685839217,0.98670303443573137,0.98583275742916376,0.98633017875920082,0.98614072494669514,0.98630630630630622]
[null,null,null,null,null,78,1,{"$f":"H81/G81","v":0.98510207835203245},0.98431665421956682,0.98406676783004554,0.98400154202004619,0.98393731635651316,0.98387417877762295,0.98340752731687575,0.98333333333333339,0.98346934505126593,null,78,1,{"$f":"T81/S81","v":0.98715019988577934},0.98669366502748057,0.98622104954558787,0.98662306777645647,0.98674299487797545,0.98656488549618315,0.9863819251005882,0.98619391277063062,0.98663697104677062]
[null,null,null,null,null,79,1,{"$f":"H82/G82","v":0.9855777584708949},0.98466149506346967,0.98424350940017902,0.98417318537384035,0.98373382624768946,0.98365276211950392,0.98357211079274121,0.9834919401825597,0.98341232227488151,null,79,1,{"$f":"T82/S82","v":0.98721023181454837},0.98677462887989209,0.98659737417943094,0.9864153035763793,0.98622821810005623,0.98632088914220573,0.98642010979485684,0.98623315758640895,0.98633798633798653]
[null,null,null,null,null,80,1,{"$f":"H83/G83","v":0.99156803589386544},0.99165236386331734,0.9918181102981668,0.99182993574998035,0.99176263595649383,0.99241996613176364,0.99317461607215407,0.99345496195696625,0.99316478629663185,null,80,1,{"$f":"T83/S83","v":0.99279943800491743},0.99310100831416959,0.99340933380833629,0.99336560875022406,0.99350180505415164,0.9941860465116279,0.99506578947368418,0.99550045913682284,0.99529563693386214]
[null,null,null,null,null,81,1,1,1,1,1,1,1,1,1,1,null,81,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,82,1,1,1,1,1,1,1,1,1,1,null,82,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,83,1,1,1,1,1,1,1,1,1,1,null,83,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,84,1,1,1,1,1,1,1,1,1,1,null,84,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,85,1,1,1,1,1,1,1,1,1,1,null,85,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,86,1,1,1,1,1,1,1,1,1,1,null,86,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,87,1,1,1,1,1,1,1,1,1,1,null,87,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,88,1,1,1,1,1,1,1,1,1,1,null,88,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,89,1,1,1,1,1,1,1,1,1,1,null,89,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,90,1,1,1,1,1,1,1,1,1,1,null,90,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,91,1,1,1,1,1,1,1,1,1,1,null,91,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,92,1,1,1,1,1,1,1,1,1,1,null,92,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,93,1,1,1,1,1,1,1,1,1,1,null,93,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,94,1,1,1,1,1,1,1,1,1,1,null,94,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,95,1,1,1,1,1,1,1,1,1,1,null,95,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,96,1,1,1,1,1,1,1,1,1,1,null,96,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,97,1,1,1,1,1,1,1,1,1,1,null,97,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,98,1,1,1,1,1,1,1,1,1,1,null,98,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,99,1,1,1,1,1,1,1,1,1,1,null,99,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,100,1,1,1,1,1,1,1,1,1,1,null,100,1,1,1,1,1,1,1,1,1,1]

{"sheet":"X+0","index":9,"n_rows":108,"n_cols":19,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,17,2,18],[107,10,107,12]]}
["Rok","X"]
["Migrace","0-6","7-15","16-64","65-99"]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M5:R40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R15,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R15,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R15,6,0)","v":0},{"$f":"F107","v":12986},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,25566.714774833181,12561.776803056004,13004.937971777172,106.22319694400004,84.06202822283332,204.6130237036667,null,"Uživatelská migrace"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","ženy"]
["Px","Qx","MPx","MVx","Vekova skupina","Px","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace"]
[{"$f":"'Vstupní údaje'!A5","v":121},{"$f":"'Vstupní údaje'!B5","v":1.3766324999999998E-3},{"$f":"ROUND('Vstupní údaje'!C5,0)","v":15},{"$f":"ROUND('Vstupní údaje'!D5,0)","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Vstupní údaje'!F5","v":92},{"$f":"'Vstupní údaje'!G5","v":0},{"$f":"'Vstupní údaje'!H5","v":1.0832485000000002E-3},{"$f":"ROUND('Vstupní údaje'!I5,0)","v":12},{"$f":"ROUND('Vstupní údaje'!J5,0)","v":9},{"$f":"L6+M6","v":216.73376860550002},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":121.8334274675},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":94.900341138000002},{"$f":"B6*A6","v":0.16657253249999998},{"$f":"F6*H6","v":9.9658862000000015E-2},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A6","v":136},{"$f":"'Vstupní údaje'!B6","v":1.4104350000000002E-4},{"$f":"ROUND('Vstupní údaje'!C6,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D6,0)","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Vstupní údaje'!F6","v":134},{"$f":"'Vstupní údaje'!G6","v":0},{"$f":"'Vstupní údaje'!H6","v":1.5023700000000001E-4},{"$f":"ROUND('Vstupní údaje'!I6,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J6,0)","v":11},{"$f":"L7+M7","v":270.96068632599997},{"$f":"MAX(A7+C7-D7+R7-N7,0)","v":137.98081808399999},132.97986824200001,1.9181916000000004E-2,2.0131758E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A7","v":126},{"$f":"'Vstupní údaje'!B7","v":8.903800000000001E-5},{"$f":"ROUND('Vstupní údaje'!C7,0)","v":12},{"$f":"ROUND('Vstupní údaje'!D7,0)","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Vstupní údaje'!F7","v":114},{"$f":"'Vstupní údaje'!G7","v":0},{"$f":"'Vstupní údaje'!H7","v":6.9449999999999994E-5},{"$f":"ROUND('Vstupní údaje'!I7,0)","v":13},{"$f":"ROUND('Vstupní údaje'!J7,0)","v":9},240.98086391200002,122.98878121200001,117.9920827,1.1218788000000002E-2,7.9172999999999986E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A8","v":153},{"$f":"'Vstupní údaje'!B8","v":1.1710449999999999E-4},{"$f":"ROUND('Vstupní údaje'!C8,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D8,0)","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Vstupní údaje'!F8","v":135},{"$f":"'Vstupní údaje'!G8","v":0},{"$f":"'Vstupní údaje'!H8","v":5.3496666666666659E-5},{"$f":"ROUND('Vstupní údaje'!I8,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J8,0)","v":8},289.97486096149999,152.98208301150001,136.99277795,1.7916988499999998E-2,7.222049999999999E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A9","v":157},{"$f":"'Vstupní údaje'!B9","v":7.2607999999999993E-5},{"$f":"ROUND('Vstupní údaje'!C9,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D9,0)","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Vstupní údaje'!F9","v":131},{"$f":"'Vstupní údaje'!G9","v":0},{"$f":"'Vstupní údaje'!H9","v":4.9799999999999998E-5},{"$f":"ROUND('Vstupní údaje'!I9,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J9,0)","v":9},289.98207674399998,157.98860054400001,131.9934762,1.1399455999999999E-2,6.5237999999999997E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A10","v":168},{"$f":"'Vstupní údaje'!B10","v":3.7849999999999998E-5},{"$f":"ROUND('Vstupní údaje'!C10,0)","v":11},{"$f":"ROUND('Vstupní údaje'!D10,0)","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Vstupní údaje'!F10","v":171},{"$f":"'Vstupní údaje'!G10","v":0},{"$f":"'Vstupní údaje'!H10","v":5.0600000000000003E-5},{"$f":"ROUND('Vstupní údaje'!I10,0)","v":11},{"$f":"ROUND('Vstupní údaje'!J10,0)","v":12},339.98498860000001,169.99364120000001,169.9913474,6.3587999999999995E-3,8.6525999999999999E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A11","v":167},{"$f":"'Vstupní údaje'!B11","v":3.18E-5},{"$f":"ROUND('Vstupní údaje'!C11,0)","v":4},{"$f":"ROUND('Vstupní údaje'!D11,0)","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Vstupní údaje'!F11","v":142},{"$f":"'Vstupní údaje'!G11","v":0},{"$f":"'Vstupní údaje'!H11","v":5.1550000000000006E-5},{"$f":"ROUND('Vstupní údaje'!I11,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J11,0)","v":1},307.98736930000001,163.9946894,143.99267990000001,5.3106000000000004E-3,7.3201000000000013E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A12","v":186},{"$f":"'Vstupní údaje'!B12","v":3.6455333333333337E-5},{"$f":"ROUND('Vstupní údaje'!C12,0)","v":5},{"$f":"ROUND('Vstupní údaje'!D12,0)","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Vstupní údaje'!F12","v":182},{"$f":"'Vstupní údaje'!G12","v":0},{"$f":"'Vstupní údaje'!H12","v":5.24E-5},{"$f":"ROUND('Vstupní údaje'!I12,0)","v":5},{"$f":"ROUND('Vstupní údaje'!J12,0)","v":3},371.98368250800002,187.99321930799999,183.99046319999999,6.7806920000000005E-3,9.5367999999999998E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A13","v":168},{"$f":"'Vstupní údaje'!B13","v":4.6950000000000003E-5},{"$f":"ROUND('Vstupní údaje'!C13,0)","v":4},{"$f":"ROUND('Vstupní údaje'!D13,0)","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Vstupní údaje'!F13","v":155},{"$f":"'Vstupní údaje'!G13","v":0},{"$f":"'Vstupní údaje'!H13","v":5.3950000000000004E-5},{"$f":"ROUND('Vstupní údaje'!I13,0)","v":4},{"$f":"ROUND('Vstupní údaje'!J13,0)","v":3},324.98375014999999,168.9921124,155.99163775,7.8875999999999998E-3,8.3622499999999999E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A14","v":180},{"$f":"'Vstupní údaje'!B14","v":6.0849999999999988E-5},{"$f":"ROUND('Vstupní údaje'!C14,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D14,0)","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Vstupní údaje'!F14","v":170},{"$f":"'Vstupní údaje'!G14","v":0},{"$f":"'Vstupní údaje'!H14","v":5.5950000000000005E-5},{"$f":"ROUND('Vstupní údaje'!I14,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J14,0)","v":3},348.9795355,178.989047,169.9904885,1.0952999999999997E-2,9.5115000000000009E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A15","v":198},{"$f":"'Vstupní údaje'!B15","v":7.4999999999999993E-5},{"$f":"ROUND('Vstupní údaje'!C15,0)","v":5},{"$f":"ROUND('Vstupní údaje'!D15,0)","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Vstupní údaje'!F15","v":196},{"$f":"'Vstupní údaje'!G15","v":0},{"$f":"'Vstupní údaje'!H15","v":5.9649999999999993E-5},{"$f":"ROUND('Vstupní údaje'!I15,0)","v":5},{"$f":"ROUND('Vstupní údaje'!J15,0)","v":3},397.97345860000001,199.98515,197.98830860000001,1.4849999999999999E-2,1.1691399999999999E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A16","v":206},{"$f":"'Vstupní údaje'!B16","v":8.8000000000000011E-5},{"$f":"ROUND('Vstupní údaje'!C16,0)","v":6},{"$f":"ROUND('Vstupní údaje'!D16,0)","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Vstupní údaje'!F16","v":203},{"$f":"'Vstupní údaje'!G16","v":0},{"$f":"'Vstupní údaje'!H16","v":6.5149999999999998E-5},{"$f":"ROUND('Vstupní údaje'!I16,0)","v":6},{"$f":"ROUND('Vstupní údaje'!J16,0)","v":3},413.96864655000002,207.98187200000001,205.98677455000001,1.8128000000000002E-2,1.322545E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A17","v":206},{"$f":"'Vstupní údaje'!B17","v":9.9403999999999999E-5},{"$f":"ROUND('Vstupní údaje'!C17,0)","v":6},{"$f":"ROUND('Vstupní údaje'!D17,0)","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Vstupní údaje'!F17","v":217},{"$f":"'Vstupní údaje'!G17","v":0},{"$f":"'Vstupní údaje'!H17","v":7.1500000000000017E-5},{"$f":"ROUND('Vstupní údaje'!I17,0)","v":6},{"$f":"ROUND('Vstupní údaje'!J17,0)","v":3},426.96400727600002,206.97952277600001,219.98448450000001,2.0477223999999999E-2,1.5515500000000003E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A18","v":221},{"$f":"'Vstupní údaje'!B18","v":1.1305449999999999E-4},{"$f":"ROUND('Vstupní údaje'!C18,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D18,0)","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Vstupní údaje'!F18","v":202},{"$f":"'Vstupní údaje'!G18","v":0},{"$f":"'Vstupní údaje'!H18","v":8.0187999999999985E-5},{"$f":"ROUND('Vstupní údaje'!I18,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J18,0)","v":2},418.9588169795,216.9750149555,201.983802024,2.4985044499999998E-2,1.6197975999999996E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A19","v":210},{"$f":"'Vstupní údaje'!B19","v":1.3258350000000001E-4},{"$f":"ROUND('Vstupní údaje'!C19,0)","v":4},{"$f":"ROUND('Vstupní údaje'!D19,0)","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Vstupní údaje'!F19","v":203},{"$f":"'Vstupní údaje'!G19","v":0},{"$f":"'Vstupní údaje'!H19","v":8.9449999999999992E-5},{"$f":"ROUND('Vstupní údaje'!I19,0)","v":4},{"$f":"ROUND('Vstupní údaje'!J19,0)","v":2},416.95399911499999,211.97215746500001,204.98184165000001,2.7842535000000002E-2,1.8158349999999997E-2,{"$f":"G21*F21/1000","v":6.2865330999999997E-2},null,0,0]
[{"$f":"'Vstupní údaje'!A20","v":213},{"$f":"'Vstupní údaje'!B20","v":1.63129E-4},{"$f":"ROUND('Vstupní údaje'!C20,0)","v":4},{"$f":"ROUND('Vstupní údaje'!D20,0)","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Vstupní údaje'!F20","v":185},{"$f":"'Vstupní údaje'!G20","v":0.33981259999999996},{"$f":"'Vstupní údaje'!H20","v":1.0016566666666667E-4},{"$f":"ROUND('Vstupní údaje'!I20,0)","v":4},{"$f":"ROUND('Vstupní údaje'!J20,0)","v":0},403.94672287466665,214.965253523,188.98146935166668,3.4746476999999998E-2,1.8530648333333333E-2,0.29313200733333333,null,0,0]
[{"$f":"'Vstupní údaje'!A21","v":188},{"$f":"'Vstupní údaje'!B21","v":2.0770599999999999E-4},{"$f":"ROUND('Vstupní údaje'!C21,0)","v":6},{"$f":"ROUND('Vstupní údaje'!D21,0)","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Vstupní údaje'!F21","v":173},{"$f":"'Vstupní údaje'!G21","v":1.6944046666666666},{"$f":"'Vstupní údaje'!H21","v":1.11022E-4},{"$f":"ROUND('Vstupní údaje'!I21,0)","v":6},{"$f":"ROUND('Vstupní údaje'!J21,0)","v":10},359.94174446599999,190.96095127199999,168.980793194,3.9048727999999998E-2,1.9206806E-2,0.5087824746666666,null,0,0]
[{"$f":"'Vstupní údaje'!A22","v":160},{"$f":"'Vstupní údaje'!B22","v":2.7161200000000001E-4},{"$f":"ROUND('Vstupní údaje'!C22,0)","v":6},{"$f":"ROUND('Vstupní údaje'!D22,0)","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Vstupní údaje'!F22","v":166},{"$f":"'Vstupní údaje'!G22","v":3.0649546666666665},{"$f":"'Vstupní údaje'!H22","v":1.2162150000000003E-4},{"$f":"ROUND('Vstupní údaje'!I22,0)","v":6},{"$f":"ROUND('Vstupní údaje'!J22,0)","v":8},323.93635291099997,159.95654207999999,163.97981083100001,4.3457920000000004E-2,2.0189169000000003E-2,0.87666193999999997,null,0,0]
[{"$f":"'Vstupní údaje'!A23","v":188},{"$f":"'Vstupní údaje'!B23","v":3.5517200000000001E-4},{"$f":"ROUND('Vstupní údaje'!C23,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D23,0)","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Vstupní údaje'!F23","v":165},{"$f":"'Vstupní údaje'!G23","v":5.3131026666666665},{"$f":"'Vstupní údaje'!H23","v":1.3210749999999997E-4},{"$f":"ROUND('Vstupní údaje'!I23,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J23,0)","v":8},357.91142992649998,190.93322766399999,166.97820226249999,6.6772336000000002E-2,2.1797737499999994E-2,1.7446512266666667,null,0,0]
[{"$f":"'Vstupní údaje'!A24","v":169},{"$f":"'Vstupní údaje'!B24","v":4.4887399999999999E-4},{"$f":"ROUND('Vstupní údaje'!C24,0)","v":9},{"$f":"ROUND('Vstupní údaje'!D24,0)","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Vstupní údaje'!F24","v":167},{"$f":"'Vstupní údaje'!G24","v":10.447013333333333},{"$f":"'Vstupní údaje'!H24","v":1.4229999999999999E-4},{"$f":"ROUND('Vstupní údaje'!I24,0)","v":9},{"$f":"ROUND('Vstupní údaje'!J24,0)","v":9},336.90037619400005,169.92414029400001,166.97623590000001,7.5859705999999999E-2,2.37641E-2,2.2235194800000002,null,0,0]
[{"$f":"'Vstupní údaje'!A25","v":151},{"$f":"'Vstupní údaje'!B25","v":5.2286349999999999E-4},{"$f":"ROUND('Vstupní údaje'!C25,0)","v":8},{"$f":"ROUND('Vstupní údaje'!D25,0)","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Vstupní údaje'!F25","v":138},{"$f":"'Vstupní údaje'!G25","v":16.112460000000002},{"$f":"'Vstupní údaje'!H25","v":1.51626E-4},{"$f":"ROUND('Vstupní údaje'!I25,0)","v":8},{"$f":"ROUND('Vstupní údaje'!J25,0)","v":9},288.90012322350003,151.9210476115,136.979075612,7.8952388499999998E-2,2.0924387999999999E-2,3.0724432866666667,null,0,0]
[{"$f":"'Vstupní údaje'!A26","v":144},{"$f":"'Vstupní údaje'!B26","v":5.5223499999999988E-4},{"$f":"ROUND('Vstupní údaje'!C26,0)","v":7},{"$f":"ROUND('Vstupní údaje'!D26,0)","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Vstupní údaje'!F26","v":137},{"$f":"'Vstupní údaje'!G26","v":22.426593333333333},{"$f":"'Vstupní údaje'!H26","v":1.6115499999999998E-4},{"$f":"ROUND('Vstupní údaje'!I26,0)","v":8},{"$f":"ROUND('Vstupní údaje'!J26,0)","v":8},280.89839992499998,143.92047815999999,136.97792176499999,7.9521839999999983E-2,2.2078234999999998E-2,4.3113942733333337,null,0,0]
[{"$f":"'Vstupní údaje'!A27","v":160},{"$f":"'Vstupní údaje'!B27","v":5.5247400000000017E-4},{"$f":"ROUND('Vstupní údaje'!C27,0)","v":11},{"$f":"ROUND('Vstupní údaje'!D27,0)","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Vstupní údaje'!F27","v":131},{"$f":"'Vstupní údaje'!G27","v":32.911406666666664},{"$f":"'Vstupní údaje'!H27","v":1.701885E-4},{"$f":"ROUND('Vstupní údaje'!I27,0)","v":11},{"$f":"ROUND('Vstupní údaje'!J27,0)","v":9},295.88930946649998,162.91160416,132.97770530650001,8.8395840000000031E-2,2.2294693500000001E-2,4.9655519333333329,null,0,0]
[{"$f":"'Vstupní údaje'!A28","v":127},{"$f":"'Vstupní údaje'!B28","v":5.4367999999999994E-4},{"$f":"ROUND('Vstupní údaje'!C28,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D28,0)","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Vstupní údaje'!F28","v":130},{"$f":"'Vstupní údaje'!G28","v":38.196553333333334},{"$f":"'Vstupní údaje'!H28","v":1.7962450000000001E-4},{"$f":"ROUND('Vstupní údaje'!I28,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J28,0)","v":8},255.90760145500002,123.93095264,131.976648815,6.9047359999999988E-2,2.3351185E-2,4.7098110933333341,null,0,0]
[{"$f":"'Vstupní údaje'!A29","v":106},{"$f":"'Vstupní údaje'!B29","v":5.3613100000000002E-4},{"$f":"ROUND('Vstupní údaje'!C29,0)","v":14},{"$f":"ROUND('Vstupní údaje'!D29,0)","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Vstupní údaje'!F29","v":94},{"$f":"'Vstupní údaje'!G29","v":50.104373333333335},{"$f":"'Vstupní údaje'!H29","v":1.9033549999999998E-4},{"$f":"ROUND('Vstupní údaje'!I29,0)","v":14},{"$f":"ROUND('Vstupní údaje'!J29,0)","v":7},211.925278577,110.943170114,100.982108463,5.6829886000000003E-2,1.7891536999999999E-2,6.6400664000000003,null,0,0]
[{"$f":"'Vstupní údaje'!A30","v":126},{"$f":"'Vstupní údaje'!B30","v":5.2925649999999993E-4},{"$f":"ROUND('Vstupní údaje'!C30,0)","v":14},{"$f":"ROUND('Vstupní údaje'!D30,0)","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Vstupní údaje'!F30","v":110},{"$f":"'Vstupní údaje'!G30","v":60.364240000000002},{"$f":"'Vstupní údaje'!H30","v":2.0160950000000001E-4},{"$f":"ROUND('Vstupní údaje'!I30,0)","v":15},{"$f":"ROUND('Vstupní údaje'!J30,0)","v":8},246.91113663599998,129.93331368099999,116.97782295499999,6.6686318999999994E-2,2.2177044999999999E-2,6.6619780000000013,null,0,0]
[{"$f":"'Vstupní údaje'!A31","v":105},{"$f":"'Vstupní údaje'!B31","v":5.2223049999999989E-4},{"$f":"ROUND('Vstupní údaje'!C31,0)","v":13},{"$f":"ROUND('Vstupní údaje'!D31,0)","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Vstupní údaje'!F31","v":100},{"$f":"'Vstupní údaje'!G31","v":66.619780000000006},{"$f":"'Vstupní údaje'!H31","v":2.1476750000000002E-4},{"$f":"ROUND('Vstupní údaje'!I31,0)","v":13},{"$f":"ROUND('Vstupní údaje'!J31,0)","v":9},207.92368904749998,103.9451657975,103.97852324999999,5.4834202499999991E-2,2.1476750000000003E-2,8.5379643999999999,null,0,0]
[{"$f":"'Vstupní údaje'!A32","v":103},{"$f":"'Vstupní údaje'!B32","v":5.184784999999999E-4},{"$f":"ROUND('Vstupní údaje'!C32,0)","v":15},{"$f":"ROUND('Vstupní údaje'!D32,0)","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Vstupní údaje'!F32","v":102},{"$f":"'Vstupní údaje'!G32","v":83.705533333333335},{"$f":"'Vstupní údaje'!H32","v":2.295535E-4},{"$f":"ROUND('Vstupní údaje'!I32,0)","v":15},{"$f":"ROUND('Vstupní údaje'!J32,0)","v":11},208.9231822575,102.9465967145,105.976585543,5.3403285499999988E-2,2.3414457E-2,9.5122730999999998,null,0,0]
[{"$f":"'Vstupní údaje'!A33","v":103},{"$f":"'Vstupní údaje'!B33","v":5.2207650000000007E-4},{"$f":"ROUND('Vstupní údaje'!C33,0)","v":15},{"$f":"ROUND('Vstupní údaje'!D33,0)","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Vstupní údaje'!F33","v":99},{"$f":"'Vstupní údaje'!G33","v":96.08356666666667},{"$f":"'Vstupní údaje'!H33","v":2.4662349999999997E-4},{"$f":"ROUND('Vstupní údaje'!I33,0)","v":15},{"$f":"ROUND('Vstupní údaje'!J33,0)","v":9},207.921810394,102.9462261205,104.9755842735,5.377387950000001E-2,2.4415726499999998E-2,12.932979200000002,null,0,0]
[{"$f":"'Vstupní údaje'!A34","v":131},{"$f":"'Vstupní údaje'!B34","v":5.3777200000000005E-4},{"$f":"ROUND('Vstupní údaje'!C34,0)","v":21},{"$f":"ROUND('Vstupní údaje'!D34,0)","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Vstupní údaje'!F34","v":116},{"$f":"'Vstupní údaje'!G34","v":111.49120000000001},{"$f":"'Vstupní údaje'!H34","v":2.6566049999999998E-4},{"$f":"ROUND('Vstupní údaje'!I34,0)","v":19},{"$f":"ROUND('Vstupní údaje'!J34,0)","v":13},254.89873525000002,132.929551868,121.969183382,7.0448132000000011E-2,3.0816617999999997E-2,13.538609999999998,null,0,0]
[{"$f":"'Vstupní údaje'!A35","v":124},{"$f":"'Vstupní údaje'!B35","v":5.665965E-4},{"$f":"ROUND('Vstupní údaje'!C35,0)","v":20},{"$f":"ROUND('Vstupní údaje'!D35,0)","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Vstupní údaje'!F35","v":123},{"$f":"'Vstupní údaje'!G35","v":110.07},{"$f":"'Vstupní údaje'!H35","v":2.8730649999999998E-4},{"$f":"ROUND('Vstupní údaje'!I35,0)","v":20},{"$f":"ROUND('Vstupní údaje'!J35,0)","v":12},258.8944033345,127.929742034,130.96466130050001,7.0257966000000005E-2,3.5338699500000001E-2,15.141084799999998,null,0,0]
[{"$f":"'Vstupní údaje'!A36","v":118},{"$f":"'Vstupní údaje'!B36","v":6.0370250000000008E-4},{"$f":"ROUND('Vstupní údaje'!C36,0)","v":17},{"$f":"ROUND('Vstupní údaje'!D36,0)","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Vstupní údaje'!F36","v":131},{"$f":"'Vstupní údaje'!G36","v":115.5808},{"$f":"'Vstupní údaje'!H36","v":3.1166599999999999E-4},{"$f":"ROUND('Vstupní údaje'!I36,0)","v":17},{"$f":"ROUND('Vstupní údaje'!J36,0)","v":13},254.88793485900001,119.928763105,134.95917175400001,7.1236895000000008E-2,4.0828245999999999E-2,17.235390333333331,null,0,0]
[{"$f":"'Vstupní údaje'!A37","v":141},{"$f":"'Vstupní údaje'!B37","v":6.4165650000000006E-4},{"$f":"ROUND('Vstupní údaje'!C37,0)","v":20},{"$f":"ROUND('Vstupní údaje'!D37,0)","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Vstupní údaje'!F37","v":155},{"$f":"'Vstupní údaje'!G37","v":111.19606666666665},{"$f":"'Vstupní údaje'!H37","v":3.393475E-4},{"$f":"ROUND('Vstupní údaje'!I37,0)","v":19},{"$f":"ROUND('Vstupní údaje'!J37,0)","v":14},305.85692757100003,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":145.90952643349999},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":159.94740113750001},9.0473566500000005E-2,{"$f":"F38*H38","v":5.2598862499999996E-2},12.080456266666665,null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A38","v":128},{"$f":"'Vstupní údaje'!B38","v":6.7915350000000011E-4},{"$f":"ROUND('Vstupní údaje'!C38,0)","v":17},{"$f":"ROUND('Vstupní údaje'!D38,0)","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Vstupní údaje'!F38","v":122},{"$f":"'Vstupní údaje'!G38","v":99.020133333333334},{"$f":"'Vstupní údaje'!H38","v":3.6952300000000002E-4},{"$f":"ROUND('Vstupní údaje'!I38,0)","v":16},{"$f":"ROUND('Vstupní údaje'!J38,0)","v":14},255.867986546,131.91306835200001,123.954918194,8.6931648000000014E-2,4.5081806000000002E-2,12.5648424,null,0,0]
[{"$f":"'Vstupní údaje'!A39","v":127},{"$f":"'Vstupní údaje'!B39","v":7.1694650000000005E-4},{"$f":"ROUND('Vstupní údaje'!C39,0)","v":15},{"$f":"ROUND('Vstupní údaje'!D39,0)","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Vstupní údaje'!F39","v":132},{"$f":"'Vstupní údaje'!G39","v":95.188199999999995},{"$f":"'Vstupní údaje'!H39","v":4.0390450000000002E-4},{"$f":"ROUND('Vstupní údaje'!I39,0)","v":14},{"$f":"ROUND('Vstupní údaje'!J39,0)","v":15},259.85563240049999,128.90894779449999,130.94668460599999,9.1052205500000011E-2,5.3315394000000002E-2,12.455036686666665,null,0,0]
[{"$f":"'Vstupní údaje'!A40","v":140},{"$f":"'Vstupní údaje'!B40","v":7.5857400000000003E-4},{"$f":"ROUND('Vstupní údaje'!C40,0)","v":15},{"$f":"ROUND('Vstupní údaje'!D40,0)","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Vstupní údaje'!F40","v":151},{"$f":"'Vstupní údaje'!G40","v":82.483686666666657},{"$f":"'Vstupní údaje'!H40","v":4.4166149999999999E-4},{"$f":"ROUND('Vstupní údaje'!I40,0)","v":14},{"$f":"ROUND('Vstupní údaje'!J40,0)","v":15},292.8271087535,142.89379964,149.9333091135,0.10620036000000001,6.6690886500000005E-2,11.41309197333333,null,0,0]
[{"$f":"'Vstupní údaje'!A41","v":149},{"$f":"'Vstupní údaje'!B41","v":8.0539000000000001E-4},{"$f":"ROUND('Vstupní údaje'!C41,0)","v":17},{"$f":"ROUND('Vstupní údaje'!D41,0)","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Vstupní údaje'!F41","v":157},{"$f":"'Vstupní údaje'!G41","v":72.694853333333313},{"$f":"'Vstupní údaje'!H41","v":4.8370499999999991E-4},{"$f":"ROUND('Vstupní údaje'!I41,0)","v":16},{"$f":"ROUND('Vstupní údaje'!J41,0)","v":15},312.804055205,154.87999689,157.924058315,0.12000311,7.5941684999999981E-2,10.374696879999998,null,0,0]
[{"$f":"'Vstupní údaje'!A42","v":160},{"$f":"'Vstupní údaje'!B42","v":8.6064349999999997E-4},{"$f":"ROUND('Vstupní údaje'!C42,0)","v":12},{"$f":"ROUND('Vstupní údaje'!D42,0)","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Vstupní údaje'!F42","v":177},{"$f":"'Vstupní údaje'!G42","v":58.614106666666657},{"$f":"'Vstupní údaje'!H42","v":5.2923900000000003E-4},{"$f":"ROUND('Vstupní údaje'!I42,0)","v":12},{"$f":"ROUND('Vstupní údaje'!J42,0)","v":15},335.76862173699999,161.86229703999999,173.906324697,0.13770295999999999,9.3675303000000001E-2,8.2946409866666659,null,0,0]
[{"$f":"'Vstupní údaje'!A43","v":149},{"$f":"'Vstupní údaje'!B43","v":9.2734600000000001E-4},{"$f":"ROUND('Vstupní údaje'!C43,0)","v":13},{"$f":"ROUND('Vstupní údaje'!D43,0)","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Vstupní údaje'!F43","v":178},{"$f":"'Vstupní údaje'!G43","v":46.599106666666664},{"$f":"'Vstupní údaje'!H43","v":5.78967E-4},{"$f":"ROUND('Vstupní údaje'!I43,0)","v":12},{"$f":"ROUND('Vstupní údaje'!J43,0)","v":15},326.75876932,151.86182544600001,174.89694387399999,0.138174554,0.103056126,7.1852350666666673,null,0,0]
[{"$f":"'Vstupní údaje'!A44","v":171},{"$f":"'Vstupní údaje'!B44","v":1.0084705E-3},{"$f":"ROUND('Vstupní údaje'!C44,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D44,0)","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Vstupní údaje'!F44","v":190},{"$f":"'Vstupní údaje'!G44","v":37.817026666666671},{"$f":"'Vstupní údaje'!H44","v":6.3252000000000013E-4},{"$f":"ROUND('Vstupní údaje'!I44,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J44,0)","v":3},369.70737274450005,172.82755154450001,196.87982120000001,0.17244845549999999,0.12017880000000003,5.940833033333333,null,0,0]
[{"$f":"'Vstupní údaje'!A45","v":196},{"$f":"'Vstupní údaje'!B45","v":1.1082849999999999E-3},{"$f":"ROUND('Vstupní údaje'!C45,0)","v":12},{"$f":"ROUND('Vstupní údaje'!D45,0)","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Vstupní údaje'!F45","v":205},{"$f":"'Vstupní údaje'!G45","v":28.979673333333334},{"$f":"'Vstupní údaje'!H45","v":6.9067049999999984E-4},{"$f":"ROUND('Vstupní údaje'!I45,0)","v":12},{"$f":"ROUND('Vstupní údaje'!J45,0)","v":5},411.64118868750001,199.78277614000001,211.8584125475,0.21722385999999996,0.14158745249999996,3.6267737599999994,null,0,0]
[{"$f":"'Vstupní údaje'!A46","v":170},{"$f":"'Vstupní údaje'!B46","v":1.2308224999999999E-3},{"$f":"ROUND('Vstupní údaje'!C46,0)","v":14},{"$f":"ROUND('Vstupní údaje'!D46,0)","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Vstupní údaje'!F46","v":192},{"$f":"'Vstupní údaje'!G46","v":18.889446666666664},{"$f":"'Vstupní údaje'!H46","v":7.5437300000000013E-4},{"$f":"ROUND('Vstupní údaje'!I46,0)","v":14},{"$f":"ROUND('Vstupní údaje'!J46,0)","v":8},372.64592055899999,174.790760175,197.85516038399999,0.20923982499999996,0.14483961600000003,2.914960293333333,null,0,0]
[{"$f":"'Vstupní údaje'!A47","v":198},{"$f":"'Vstupní údaje'!B47","v":1.3777755000000001E-3},{"$f":"ROUND('Vstupní údaje'!C47,0)","v":9},{"$f":"ROUND('Vstupní údaje'!D47,0)","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Vstupní údaje'!F47","v":236},{"$f":"'Vstupní údaje'!G47","v":12.351526666666667},{"$f":"'Vstupní údaje'!H47","v":8.2390899999999995E-4},{"$f":"ROUND('Vstupní údaje'!I47,0)","v":8},{"$f":"ROUND('Vstupní údaje'!J47,0)","v":8},435.53275792699998,199.72720045099999,235.80555747599999,0.27279954900000003,0.19444252399999998,1.7105001520000001,null,0,0]
[{"$f":"'Vstupní údaje'!A48","v":225},{"$f":"'Vstupní údaje'!B48","v":1.5525859999999999E-3},{"$f":"ROUND('Vstupní údaje'!C48,0)","v":11},{"$f":"ROUND('Vstupní údaje'!D48,0)","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Vstupní údaje'!F48","v":236},{"$f":"'Vstupní údaje'!G48","v":7.2478820000000006},{"$f":"'Vstupní údaje'!H48","v":9.0180349999999991E-4},{"$f":"ROUND('Vstupní údaje'!I48,0)","v":11},{"$f":"ROUND('Vstupní údaje'!J48,0)","v":8},466.43784252399996,227.65066815,238.78717437399999,0.34933185,0.21282562599999999,1.1311058333333335,null,0,0]
[{"$f":"'Vstupní údaje'!A49","v":212},{"$f":"'Vstupní údaje'!B49","v":1.7520949999999997E-3},{"$f":"ROUND('Vstupní údaje'!C49,0)","v":11},{"$f":"ROUND('Vstupní údaje'!D49,0)","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Vstupní údaje'!F49","v":250},{"$f":"'Vstupní údaje'!G49","v":4.5244233333333339},{"$f":"'Vstupní údaje'!H49","v":9.8882449999999986E-4},{"$f":"ROUND('Vstupní údaje'!I49,0)","v":11},{"$f":"ROUND('Vstupní údaje'!J49,0)","v":7},469.38134973500001,215.62855586000001,253.75279387500001,0.37144413999999992,0.24720612499999997,0.68912310133333321,null,0,0]
[{"$f":"'Vstupní údaje'!A50","v":245},{"$f":"'Vstupní údaje'!B50","v":1.9673000000000004E-3},{"$f":"ROUND('Vstupní údaje'!C50,0)","v":10},{"$f":"ROUND('Vstupní údaje'!D50,0)","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Vstupní údaje'!F50","v":286},{"$f":"'Vstupní údaje'!G50","v":2.4095213333333332},{"$f":"'Vstupní údaje'!H50","v":1.0856989999999999E-3},{"$f":"ROUND('Vstupní údaje'!I50,0)","v":10},{"$f":"ROUND('Vstupní údaje'!J50,0)","v":7},535.20750158600003,246.5180115,288.68949008599998,0.4819885000000001,0.31050991399999994,0.37868456533333333,null,0,0]
[{"$f":"'Vstupní údaje'!A51","v":262},{"$f":"'Vstupní údaje'!B51","v":2.1819840000000001E-3},{"$f":"ROUND('Vstupní údaje'!C51,0)","v":8},{"$f":"ROUND('Vstupní údaje'!D51,0)","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Vstupní údaje'!F51","v":272},{"$f":"'Vstupní údaje'!G51","v":1.3922226666666668},{"$f":"'Vstupní údaje'!H51","v":1.1925180000000003E-3},{"$f":"ROUND('Vstupní údaje'!I51,0)","v":8},{"$f":"ROUND('Vstupní údaje'!J51,0)","v":6},537.10395529599998,263.428320192,273.67563510399998,0.57167980800000007,0.32436489600000007,0.21147655439999996,null,0,0]
[{"$f":"'Vstupní údaje'!A52","v":260},{"$f":"'Vstupní údaje'!B52","v":2.3976510000000002E-3},{"$f":"ROUND('Vstupní údaje'!C52,0)","v":5},{"$f":"ROUND('Vstupní údaje'!D52,0)","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Vstupní údaje'!F52","v":276},{"$f":"'Vstupní údaje'!G52","v":0.76621939999999988},{"$f":"'Vstupní údaje'!H52","v":1.310779E-3},{"$f":"ROUND('Vstupní údaje'!I52,0)","v":6},{"$f":"ROUND('Vstupní údaje'!J52,0)","v":6},535.01483573600001,259.37661073999999,275.63822499600002,0.62338926000000006,0.36177500400000001,{"$f":"G53*F53/1000","v":0.21147655439999996},null,0,0]
[{"$f":"'Vstupní údaje'!A53","v":251},{"$f":"'Vstupní údaje'!B53","v":2.6345844999999999E-3},{"$f":"ROUND('Vstupní údaje'!C53,0)","v":5},{"$f":"ROUND('Vstupní údaje'!D53,0)","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Vstupní údaje'!F53","v":276},{"$f":"'Vstupní údaje'!G53","v":0.72774420000000006},{"$f":"'Vstupní údaje'!H53","v":1.4403479999999999E-3},{"$f":"ROUND('Vstupní údaje'!I53,0)","v":5},{"$f":"ROUND('Vstupní údaje'!J53,0)","v":4},526.94118324249996,250.33871929049999,276.60246395199999,0.66128070949999995,0.39753604799999998,0.20085739920000004,null,0,0]
[{"$f":"'Vstupní údaje'!A54","v":270},{"$f":"'Vstupní údaje'!B54","v":2.9197440000000002E-3},{"$f":"ROUND('Vstupní údaje'!C54,0)","v":6},{"$f":"ROUND('Vstupní údaje'!D54,0)","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Vstupní údaje'!F54","v":268},{"$f":"'Vstupní údaje'!G54","v":0.97042133333333336},{"$f":"'Vstupní údaje'!H54","v":1.5819985000000002E-3},{"$f":"ROUND('Vstupní údaje'!I54,0)","v":6},{"$f":"ROUND('Vstupní údaje'!J54,0)","v":4},536.78769352199993,267.21166912000001,269.57602440199997,0.78833088000000007,0.42397559800000006,0.26007291733333338,null,0,0]
[{"$f":"'Vstupní údaje'!A55","v":214},{"$f":"'Vstupní údaje'!B55","v":3.2658650000000002E-3},{"$f":"ROUND('Vstupní údaje'!C55,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D55,0)","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Vstupní údaje'!F55","v":224},{"$f":"'Vstupní údaje'!G55","v":0},{"$f":"'Vstupní údaje'!H55","v":1.737352E-3},{"$f":"ROUND('Vstupní údaje'!I55,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J55,0)","v":4},433.91193804199997,211.30110489,222.610833152,0.69889511000000004,0.38916684800000001,0,null,0,0]
[{"$f":"'Vstupní údaje'!A56","v":199},{"$f":"'Vstupní údaje'!B56","v":3.6736505000000003E-3},{"$f":"ROUND('Vstupní údaje'!C56,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D56,0)","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Vstupní údaje'!F56","v":226},{"$f":"'Vstupní údaje'!G56","v":0},{"$f":"'Vstupní údaje'!H56","v":1.9087475000000001E-3},{"$f":"ROUND('Vstupní údaje'!I56,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J56,0)","v":4},423.83756661550001,199.26894355050001,224.568623065,0.73105644950000004,0.43137693500000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A57","v":175},{"$f":"'Vstupní údaje'!B57","v":4.141563E-3},{"$f":"ROUND('Vstupní údaje'!C57,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D57,0)","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Vstupní údaje'!F57","v":184},{"$f":"'Vstupní údaje'!G57","v":0},{"$f":"'Vstupní údaje'!H57","v":2.0988265E-3},{"$f":"ROUND('Vstupní údaje'!I57,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J57,0)","v":4},356.889042399,174.27522647500001,182.61381592399999,0.72477352500000003,0.38618407599999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A58","v":178},{"$f":"'Vstupní údaje'!B58","v":4.6609144999999992E-3},{"$f":"ROUND('Vstupní údaje'!C58,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D58,0)","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Vstupní údaje'!F58","v":200},{"$f":"'Vstupní údaje'!G58","v":0},{"$f":"'Vstupní údaje'!H58","v":2.31014E-3},{"$f":"ROUND('Vstupní údaje'!I58,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J58,0)","v":4},376.70832921900001,178.17035721900001,198.537972,0.82964278099999988,0.46202799999999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A59","v":162},{"$f":"'Vstupní údaje'!B59","v":5.217625E-3},{"$f":"ROUND('Vstupní údaje'!C59,0)","v":5},{"$f":"ROUND('Vstupní údaje'!D59,0)","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Vstupní údaje'!F59","v":165},{"$f":"'Vstupní údaje'!G59","v":0},{"$f":"'Vstupní údaje'!H59","v":2.5463964999999996E-3},{"$f":"ROUND('Vstupní údaje'!I59,0)","v":5},{"$f":"ROUND('Vstupní údaje'!J59,0)","v":3},328.73458932749998,162.15474474999999,166.57984457750001,0.84525525000000001,0.42015542249999993,0,null,0,0]
[{"$f":"'Vstupní údaje'!A60","v":161},{"$f":"'Vstupní údaje'!B60","v":5.7994749999999992E-3},{"$f":"ROUND('Vstupní údaje'!C60,0)","v":5},{"$f":"ROUND('Vstupní údaje'!D60,0)","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Vstupní údaje'!F60","v":156},{"$f":"'Vstupní údaje'!G60","v":0},{"$f":"'Vstupní údaje'!H60","v":2.8110259999999995E-3},{"$f":"ROUND('Vstupní údaje'!I60,0)","v":5},{"$f":"ROUND('Vstupní údaje'!J60,0)","v":3},319.627764469,162.06628452499999,157.56147994400001,0.93371547499999985,0.43852005599999994,0,null,0,0]
[{"$f":"'Vstupní údaje'!A61","v":157},{"$f":"'Vstupní údaje'!B61","v":6.4255000000000007E-3},{"$f":"ROUND('Vstupní údaje'!C61,0)","v":4},{"$f":"ROUND('Vstupní údaje'!D61,0)","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Vstupní údaje'!F61","v":143},{"$f":"'Vstupní údaje'!G61","v":0},{"$f":"'Vstupní údaje'!H61","v":3.1073699999999995E-3},{"$f":"ROUND('Vstupní údaje'!I61,0)","v":4},{"$f":"ROUND('Vstupní údaje'!J61,0)","v":3},301.54684258999998,157.9911965,143.55564609000001,1.0088035000000002,0.44435390999999991,0,null,0,0]
[{"$f":"'Vstupní údaje'!A62","v":149},{"$f":"'Vstupní údaje'!B62","v":7.1282855000000004E-3},{"$f":"ROUND('Vstupní údaje'!C62,0)","v":4},{"$f":"ROUND('Vstupní údaje'!D62,0)","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Vstupní údaje'!F62","v":136},{"$f":"'Vstupní údaje'!G62","v":0},{"$f":"'Vstupní údaje'!H62","v":3.4404329999999997E-3},{"$f":"ROUND('Vstupní údaje'!I62,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J62,0)","v":3},284.46998657250003,148.93788546050001,135.53210111199999,1.0621145395,0.46789888799999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A63","v":162},{"$f":"'Vstupní údaje'!B63","v":7.9417020000000001E-3},{"$f":"ROUND('Vstupní údaje'!C63,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D63,0)","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Vstupní údaje'!F63","v":138},{"$f":"'Vstupní údaje'!G63","v":0},{"$f":"'Vstupní údaje'!H63","v":3.8139574999999995E-3},{"$f":"ROUND('Vstupní údaje'!I63,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J63,0)","v":3},296.18711814099998,159.71344427599999,136.47367386499999,1.2865557240000001,0.52632613499999992,0,null,0,0]
[{"$f":"'Vstupní údaje'!A64","v":147},{"$f":"'Vstupní údaje'!B64","v":8.8838199999999989E-3},{"$f":"ROUND('Vstupní údaje'!C64,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D64,0)","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Vstupní údaje'!F64","v":138},{"$f":"'Vstupní údaje'!G64","v":0},{"$f":"'Vstupní údaje'!H64","v":4.2344140000000014E-3},{"$f":"ROUND('Vstupní údaje'!I64,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J64,0)","v":2},285.10972932800001,146.69407846000001,138.415650868,1.3059215399999999,0.58434913200000016,0,null,0,0]
[{"$f":"'Vstupní údaje'!A65","v":139},{"$f":"'Vstupní údaje'!B65","v":9.9737284999999992E-3},{"$f":"ROUND('Vstupní údaje'!C65,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D65,0)","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Vstupní údaje'!F65","v":125},{"$f":"'Vstupní údaje'!G65","v":0},{"$f":"'Vstupní údaje'!H65","v":4.7070599999999999E-3},{"$f":"ROUND('Vstupní údaje'!I65,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J65,0)","v":2},262.02526923850002,137.61365173850001,124.41161750000001,1.3863482614999998,0.58838250000000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A66","v":121},{"$f":"'Vstupní údaje'!B66","v":1.121759E-2},{"$f":"ROUND('Vstupní údaje'!C66,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D66,0)","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Vstupní údaje'!F66","v":116},{"$f":"'Vstupní údaje'!G66","v":0},{"$f":"'Vstupní údaje'!H66","v":5.2395135000000001E-3},{"$f":"ROUND('Vstupní údaje'!I66,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J66,0)","v":2},237.03488804400001,120.64267160999999,116.39221643400001,1.3573283899999999,0.60778356600000005,0,null,0,0]
[{"$f":"'Vstupní údaje'!A67","v":113},{"$f":"'Vstupní údaje'!B67","v":1.2590195E-2},{"$f":"ROUND('Vstupní údaje'!C67,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D67,0)","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Vstupní údaje'!F67","v":103},{"$f":"'Vstupní údaje'!G67","v":0},{"$f":"'Vstupní údaje'!H67","v":5.8398215000000009E-3},{"$f":"ROUND('Vstupní údaje'!I67,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J67,0)","v":2},213.97580635050002,111.577307965,102.39849838550001,1.4226920350000001,0.60150161450000006,0,null,0,0]
[{"$f":"'Vstupní údaje'!A68","v":113},{"$f":"'Vstupní údaje'!B68","v":1.4048199999999999E-2},{"$f":"ROUND('Vstupní údaje'!C68,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D68,0)","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Vstupní údaje'!F68","v":133},{"$f":"'Vstupní údaje'!G68","v":0},{"$f":"'Vstupní údaje'!H68","v":6.515972499999999E-3},{"$f":"ROUND('Vstupní údaje'!I68,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J68,0)","v":3},243.54592905750002,112.41255340000001,131.13337565750001,1.5874465999999998,0.86662434249999987,0,null,0,0]
[{"$f":"'Vstupní údaje'!A69","v":115},{"$f":"'Vstupní údaje'!B69","v":1.5576980000000002E-2},{"$f":"ROUND('Vstupní údaje'!C69,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D69,0)","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Vstupní údaje'!F69","v":115},{"$f":"'Vstupní údaje'!G69","v":0},{"$f":"'Vstupní údaje'!H69","v":7.2795300000000002E-3},{"$f":"ROUND('Vstupní údaje'!I69,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J69,0)","v":0},227.37150134999999,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":113.2086473},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":114.16285404999999},1.7913527000000002,{"$f":"F70*H70","v":0.83714595000000003},0,null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A70","v":109},{"$f":"'Vstupní údaje'!B70","v":1.7209945000000004E-2},{"$f":"ROUND('Vstupní údaje'!C70,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D70,0)","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Vstupní údaje'!F70","v":132},{"$f":"'Vstupní údaje'!G70","v":0},{"$f":"'Vstupní údaje'!H70","v":8.1407279999999999E-3},{"$f":"ROUND('Vstupní údaje'!I70,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J70,0)","v":0},{"$f":"L71+M71","v":236.04953989900002},105.124115995,130.92542390400001,1.8758840050000005,1.0745760959999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A71","v":112},{"$f":"'Vstupní údaje'!B71","v":1.8990455E-2},{"$f":"ROUND('Vstupní údaje'!C71,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D71,0)","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Vstupní údaje'!F71","v":130},{"$f":"'Vstupní údaje'!G71","v":0},{"$f":"'Vstupní údaje'!H71","v":9.1128644999999998E-3},{"$f":"ROUND('Vstupní údaje'!I71,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J71,0)","v":2},240.68839665500002,110.87306904,129.815327615,2.1269309600000001,1.184672385,0,null,0,0]
[{"$f":"'Vstupní údaje'!A72","v":120},{"$f":"'Vstupní údaje'!B72","v":2.0938824999999998E-2},{"$f":"ROUND('Vstupní údaje'!C72,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D72,0)","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Vstupní údaje'!F72","v":135},{"$f":"'Vstupní údaje'!G72","v":0},{"$f":"'Vstupní údaje'!H72","v":1.0207496500000001E-2},{"$f":"ROUND('Vstupní údaje'!I72,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J72,0)","v":2},252.10932897250001,118.487341,133.62198797249999,2.5126589999999998,1.3780120275000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A73","v":115},{"$f":"'Vstupní údaje'!B73","v":2.3054420000000003E-2},{"$f":"ROUND('Vstupní údaje'!C73,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D73,0)","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Vstupní údaje'!F73","v":137},{"$f":"'Vstupní údaje'!G73","v":0},{"$f":"'Vstupní údaje'!H73","v":1.1435849999999999E-2},{"$f":"ROUND('Vstupní údaje'!I73,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J73,0)","v":2},246.78203024999999,112.34874170000001,134.43328854999999,2.6512583000000003,1.5667114499999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A74","v":119},{"$f":"'Vstupní údaje'!B74","v":2.5337055000000001E-2},{"$f":"ROUND('Vstupní údaje'!C74,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D74,0)","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Vstupní údaje'!F74","v":136},{"$f":"'Vstupní údaje'!G74","v":0},{"$f":"'Vstupní údaje'!H74","v":1.2809684999999999E-2},{"$f":"ROUND('Vstupní údaje'!I74,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J74,0)","v":2},249.24277329500001,115.984890455,133.25788284000001,3.0151095450000001,1.7421171599999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A75","v":110},{"$f":"'Vstupní údaje'!B75","v":2.7819924999999999E-2},{"$f":"ROUND('Vstupní údaje'!C75,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D75,0)","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Vstupní údaje'!F75","v":121},{"$f":"'Vstupní údaje'!G75","v":0},{"$f":"'Vstupní údaje'!H75","v":1.4345595000000001E-2},{"$f":"ROUND('Vstupní údaje'!I75,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J75,0)","v":2},225.20399125500001,106.93980825,118.26418300500001,3.06019175,1.7358169950000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A76","v":107},{"$f":"'Vstupní údaje'!B76","v":3.056145E-2},{"$f":"ROUND('Vstupní údaje'!C76,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D76,0)","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Vstupní údaje'!F76","v":142},{"$f":"'Vstupní údaje'!G76","v":0},{"$f":"'Vstupní údaje'!H76","v":1.6062799999999999E-2},{"$f":"ROUND('Vstupní údaje'!I76,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J76,0)","v":2},244.44900724999999,104.72992485,139.71908239999999,3.2700751500000003,2.2809176,0,null,0,0]
[{"$f":"'Vstupní údaje'!A77","v":110},{"$f":"'Vstupní údaje'!B77","v":3.3616764999999993E-2},{"$f":"ROUND('Vstupní údaje'!C77,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D77,0)","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Vstupní údaje'!F77","v":124},{"$f":"'Vstupní údaje'!G77","v":0},{"$f":"'Vstupní údaje'!H77","v":1.798568E-2},{"$f":"ROUND('Vstupní údaje'!I77,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J77,0)","v":2},227.07193153,106.30215585000001,120.76977568,3.697844149999999,2.23022432,0,null,0,0]
[{"$f":"'Vstupní údaje'!A78","v":104},{"$f":"'Vstupní údaje'!B78","v":3.6969439999999992E-2},{"$f":"ROUND('Vstupní údaje'!C78,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D78,0)","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Vstupní údaje'!F78","v":110},{"$f":"'Vstupní údaje'!G78","v":0},{"$f":"'Vstupní údaje'!H78","v":2.0128544999999998E-2},{"$f":"ROUND('Vstupní údaje'!I78,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J78,0)","v":2},205.94103828999999,99.155178239999998,106.78586005,3.8448217599999994,2.2141399499999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A79","v":99},{"$f":"'Vstupní údaje'!B79","v":4.0564364999999998E-2},{"$f":"ROUND('Vstupní údaje'!C79,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D79,0)","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Vstupní údaje'!F79","v":109},{"$f":"'Vstupní údaje'!G79","v":0},{"$f":"'Vstupní údaje'!H79","v":2.2511260000000002E-2},{"$f":"ROUND('Vstupní údaje'!I79,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J79,0)","v":2},200.530400525,94.984127865000005,105.54627266,4.0158721349999995,2.4537273400000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A80","v":93},{"$f":"'Vstupní údaje'!B80","v":4.437373E-2},{"$f":"ROUND('Vstupní údaje'!C80,0)","v":2},{"$f":"ROUND('Vstupní údaje'!D80,0)","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Vstupní údaje'!F80","v":119},{"$f":"'Vstupní údaje'!G80","v":0},{"$f":"'Vstupní údaje'!H80","v":2.5212954999999999E-2},{"$f":"ROUND('Vstupní údaje'!I80,0)","v":2},{"$f":"ROUND('Vstupní údaje'!J80,0)","v":2},205.87290146499998,89.873243110000004,115.99965835499999,4.1267568900000002,3.0003416449999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A81","v":84},{"$f":"'Vstupní údaje'!B81","v":4.8510124999999994E-2},{"$f":"ROUND('Vstupní údaje'!C81,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D81,0)","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Vstupní údaje'!F81","v":95},{"$f":"'Vstupní údaje'!G81","v":0},{"$f":"'Vstupní údaje'!H81","v":2.8305269999999997E-2},{"$f":"ROUND('Vstupní údaje'!I81,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J81,0)","v":2},171.23614885000001,79.925149500000003,91.310999350000003,4.0748504999999993,2.6890006499999997,0,null,0,0]
[{"$f":"'Vstupní údaje'!A82","v":84},{"$f":"'Vstupní údaje'!B82","v":5.3147614999999988E-2},{"$f":"ROUND('Vstupní údaje'!C82,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D82,0)","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Vstupní údaje'!F82","v":101},{"$f":"'Vstupní údaje'!G82","v":0},{"$f":"'Vstupní údaje'!H82","v":3.1869485000000003E-2},{"$f":"ROUND('Vstupní údaje'!I82,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J82,0)","v":2},176.31678235499999,79.535600340000002,96.781182014999999,4.4643996599999989,3.2188179850000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A83","v":83},{"$f":"'Vstupní údaje'!B83","v":5.844009E-2},{"$f":"ROUND('Vstupní údaje'!C83,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D83,0)","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Vstupní údaje'!F83","v":94},{"$f":"'Vstupní údaje'!G83","v":0},{"$f":"'Vstupní údaje'!H83","v":3.5994569999999997E-2},{"$f":"ROUND('Vstupní údaje'!I83,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J83,0)","v":1},167.76598294999999,78.149472529999997,89.616510419999997,4.8505274700000003,3.3834895799999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A84","v":60},{"$f":"'Vstupní údaje'!B84","v":6.4453339999999998E-2},{"$f":"ROUND('Vstupní údaje'!C84,0)","v":3},{"$f":"ROUND('Vstupní údaje'!D84,0)","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Vstupní údaje'!F84","v":83},{"$f":"'Vstupní údaje'!G84","v":0},{"$f":"'Vstupní údaje'!H84","v":4.0775360000000004E-2},{"$f":"ROUND('Vstupní údaje'!I84,0)","v":3},{"$f":"ROUND('Vstupní údaje'!J84,0)","v":1},140.74844472000001,59.132799599999998,81.615645119999996,3.8672003999999998,3.3843548800000005,{"$f":"G85*F85/1000","v":0},null,0,0]
[{"$f":"'Vstupní údaje'!A85","v":59},{"$f":"'Vstupní údaje'!B85","v":7.1244605000000003E-2},{"$f":"ROUND('Vstupní údaje'!C85,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D85,0)","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Vstupní údaje'!F85","v":72},{"$f":"'Vstupní údaje'!G85","v":0},{"$f":"'Vstupní údaje'!H85","v":4.6313254999999998E-2},{"$f":"ROUND('Vstupní údaje'!I85,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J85,0)","v":0},123.462013945,54.796568305000001,68.665445640000002,4.2034316949999999,3.3345543599999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A86","v":47},{"$f":"'Vstupní údaje'!B86","v":7.8924264999999993E-2},{"$f":"ROUND('Vstupní údaje'!C86,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D86,0)","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Vstupní údaje'!F86","v":62},{"$f":"'Vstupní údaje'!G86","v":0},{"$f":"'Vstupní údaje'!H86","v":5.2711910000000001E-2},{"$f":"ROUND('Vstupní údaje'!I86,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J86,0)","v":0},102.02242112499999,43.290559545000001,58.73186158,3.7094404549999997,3.2681384200000001,0,null,0,0]
[{"$f":"'Vstupní údaje'!A87","v":37},{"$f":"'Vstupní údaje'!B87","v":8.7655335000000001E-2},{"$f":"ROUND('Vstupní údaje'!C87,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D87,0)","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Vstupní údaje'!F87","v":49},{"$f":"'Vstupní údaje'!G87","v":0},{"$f":"'Vstupní údaje'!H87","v":6.0069469999999993E-2},{"$f":"ROUND('Vstupní údaje'!I87,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J87,0)","v":0},79.813348575000006,33.756752605000003,46.056595970000004,3.243247395,2.9434040299999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A88","v":23},{"$f":"'Vstupní údaje'!B88","v":9.7447104999999992E-2},{"$f":"ROUND('Vstupní údaje'!C88,0)","v":1},{"$f":"ROUND('Vstupní údaje'!D88,0)","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Vstupní údaje'!F88","v":38},{"$f":"'Vstupní údaje'!G88","v":0},{"$f":"'Vstupní údaje'!H88","v":6.838488999999999E-2},{"$f":"ROUND('Vstupní údaje'!I88,0)","v":1},{"$f":"ROUND('Vstupní údaje'!J88,0)","v":0},58.160090765,21.758716585000002,36.401374179999998,2.2412834149999998,2.5986258199999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A89","v":25},{"$f":"'Vstupní údaje'!B89","v":0.10830889999999999},{"$f":"ROUND('Vstupní údaje'!C89,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D89,0)","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Vstupní údaje'!F89","v":41},{"$f":"'Vstupní údaje'!G89","v":0},{"$f":"'Vstupní údaje'!H89","v":7.7724794999999999E-2},{"$f":"ROUND('Vstupní údaje'!I89,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J89,0)","v":0},60.105560905000004,22.292277500000001,37.813283405,2.7077224999999996,3.186716595,0,null,0,0]
[{"$f":"'Vstupní údaje'!A90","v":24},{"$f":"'Vstupní údaje'!B90","v":0.12020679999999999},{"$f":"ROUND('Vstupní údaje'!C90,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D90,0)","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Vstupní údaje'!F90","v":39},{"$f":"'Vstupní údaje'!G90","v":0},{"$f":"'Vstupní údaje'!H90","v":8.8248055000000006E-2},{"$f":"ROUND('Vstupní údaje'!I90,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J90,0)","v":0},56.673362654999998,21.115036799999999,35.558325855,2.8849631999999996,3.4416741450000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A91","v":25},{"$f":"'Vstupní údaje'!B91","v":0.13310035000000001},{"$f":"ROUND('Vstupní údaje'!C91,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D91,0)","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Vstupní údaje'!F91","v":32},{"$f":"'Vstupní údaje'!G91","v":0},{"$f":"'Vstupní údaje'!H91","v":0.10004718},{"$f":"ROUND('Vstupní údaje'!I91,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J91,0)","v":0},50.47098149,21.67249125,28.79849024,3.3275087500000002,3.20150976,0,null,0,0]
[{"$f":"'Vstupní údaje'!A92","v":10},{"$f":"'Vstupní údaje'!B92","v":0.14696075},{"$f":"ROUND('Vstupní údaje'!C92,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D92,0)","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Vstupní údaje'!F92","v":25},{"$f":"'Vstupní údaje'!G92","v":0},{"$f":"'Vstupní údaje'!H92","v":0.11320585},{"$f":"ROUND('Vstupní údaje'!I92,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J92,0)","v":0},30.700246249999999,8.5303924999999996,22.169853750000001,1.4696075,2.8301462499999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A93","v":16},{"$f":"'Vstupní údaje'!B93","v":0.16177274999999999},{"$f":"ROUND('Vstupní údaje'!C93,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D93,0)","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Vstupní údaje'!F93","v":29},{"$f":"'Vstupní údaje'!G93","v":0},{"$f":"'Vstupní údaje'!H93","v":0.12779114999999999},{"$f":"ROUND('Vstupní údaje'!I93,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J93,0)","v":0},38.705692650000003,13.411636,25.294056650000002,2.5883639999999999,3.7059433499999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A94","v":16},{"$f":"'Vstupní údaje'!B94","v":0.17755929999999998},{"$f":"ROUND('Vstupní údaje'!C94,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D94,0)","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Vstupní údaje'!F94","v":34},{"$f":"'Vstupní údaje'!G94","v":0},{"$f":"'Vstupní údaje'!H94","v":0.14385095000000001},{"$f":"ROUND('Vstupní údaje'!I94,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J94,0)","v":0},42.268118900000005,13.1590512,29.109067700000001,2.8409487999999996,4.8909323000000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A95","v":6},{"$f":"'Vstupní údaje'!B95","v":0.19439804999999999},{"$f":"ROUND('Vstupní údaje'!C95,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D95,0)","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Vstupní údaje'!F95","v":4},{"$f":"'Vstupní údaje'!G95","v":0},{"$f":"'Vstupní údaje'!H95","v":0.16140275000000001},{"$f":"ROUND('Vstupní údaje'!I95,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J95,0)","v":0},8.1880006999999999,4.8336117000000005,3.3543889999999998,1.1663882999999999,0.64561100000000005,0,null,0,0]
[{"$f":"'Vstupní údaje'!A96","v":0},{"$f":"'Vstupní údaje'!B96","v":0.21204045000000002},{"$f":"ROUND('Vstupní údaje'!C96,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D96,0)","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Vstupní údaje'!F96","v":3},{"$f":"'Vstupní údaje'!G96","v":0},{"$f":"'Vstupní údaje'!H96","v":0.18043165000000003},{"$f":"ROUND('Vstupní údaje'!I96,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J96,0)","v":0},2.4587050499999998,0,2.4587050499999998,0,0.54129495000000005,0,null,0,0]
[{"$f":"'Vstupní údaje'!A97","v":1},{"$f":"'Vstupní údaje'!B97","v":0.23079885},{"$f":"ROUND('Vstupní údaje'!C97,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D97,0)","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Vstupní údaje'!F97","v":3},{"$f":"'Vstupní údaje'!G97","v":0},{"$f":"'Vstupní údaje'!H97","v":0.20088205000000001},{"$f":"ROUND('Vstupní údaje'!I97,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J97,0)","v":0},3.1665549999999998,0.76920115,2.39735385,0.23079885,0.60264614999999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A98","v":1},{"$f":"'Vstupní údaje'!B98","v":0.25037694999999999},{"$f":"ROUND('Vstupní údaje'!C98,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D98,0)","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Vstupní údaje'!F98","v":3},{"$f":"'Vstupní údaje'!G98","v":0},{"$f":"'Vstupní údaje'!H98","v":0.2226544},{"$f":"ROUND('Vstupní údaje'!I98,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J98,0)","v":0},3.0816598500000003,0.74962305000000007,2.3320368,0.25037694999999999,0.66796319999999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A99","v":0},{"$f":"'Vstupní údaje'!B99","v":0.27065420000000001},{"$f":"ROUND('Vstupní údaje'!C99,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D99,0)","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Vstupní údaje'!F99","v":1},{"$f":"'Vstupní údaje'!G99","v":0},{"$f":"'Vstupní údaje'!H99","v":0.24560335},{"$f":"ROUND('Vstupní údaje'!I99,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J99,0)","v":0},0.75439665,0,0.75439665,0,0.24560335,0,null,0,0]
[{"$f":"'Vstupní údaje'!A100","v":0},{"$f":"'Vstupní údaje'!B100","v":0.29148925000000003},{"$f":"ROUND('Vstupní údaje'!C100,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D100,0)","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Vstupní údaje'!F100","v":4},{"$f":"'Vstupní údaje'!G100","v":0},{"$f":"'Vstupní údaje'!H100","v":0.26953855000000004},{"$f":"ROUND('Vstupní údaje'!I100,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J100,0)","v":0},2.9218457999999998,0,2.9218457999999998,0,1.0781542000000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A101","v":0},{"$f":"'Vstupní údaje'!B101","v":0.31272334999999996},{"$f":"ROUND('Vstupní údaje'!C101,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D101,0)","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Vstupní údaje'!F101","v":2},{"$f":"'Vstupní údaje'!G101","v":0},{"$f":"'Vstupní údaje'!H101","v":0.29422914999999999},{"$f":"ROUND('Vstupní údaje'!I101,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J101,0)","v":0},1.4115416999999999,0,1.4115416999999999,0,0.58845829999999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A102","v":0},{"$f":"'Vstupní údaje'!B102","v":0.33418465000000003},{"$f":"ROUND('Vstupní údaje'!C102,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D102,0)","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Vstupní údaje'!F102","v":1},{"$f":"'Vstupní údaje'!G102","v":0},{"$f":"'Vstupní údaje'!H102","v":0.31941160000000002},{"$f":"ROUND('Vstupní údaje'!I102,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J102,0)","v":0},0.68058839999999998,0,0.68058839999999998,0,0.31941160000000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A103","v":0},{"$f":"'Vstupní údaje'!B103","v":0.35569385000000003},{"$f":"ROUND('Vstupní údaje'!C103,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D103,0)","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Vstupní údaje'!F103","v":1},{"$f":"'Vstupní údaje'!G103","v":0},{"$f":"'Vstupní údaje'!H103","v":0.34479959999999998},{"$f":"ROUND('Vstupní údaje'!I103,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J103,0)","v":0},0.65520040000000002,0,0.65520040000000002,0,0.34479959999999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A104","v":0},{"$f":"'Vstupní údaje'!B104","v":0.37706999999999996},{"$f":"ROUND('Vstupní údaje'!C104,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D104,0)","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Vstupní údaje'!F104","v":0},{"$f":"'Vstupní údaje'!G104","v":0},{"$f":"'Vstupní údaje'!H104","v":0.37009779999999998},{"$f":"ROUND('Vstupní údaje'!I104,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J104,0)","v":0},0,0,0,0,0,0,null,0,0]
[{"$f":"'Vstupní údaje'!A105","v":0},{"$f":"'Vstupní údaje'!B105","v":1},{"$f":"ROUND('Vstupní údaje'!C105,0)","v":0},{"$f":"ROUND('Vstupní údaje'!D105,0)","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Vstupní údaje'!F105","v":0},{"$f":"'Vstupní údaje'!G105","v":0},{"$f":"'Vstupní údaje'!H105","v":1},{"$f":"ROUND('Vstupní údaje'!I105,0)","v":0},{"$f":"ROUND('Vstupní údaje'!J105,0)","v":0},0,0,0,0,0,0,null,0,0]
[{"$f":"SUM(A6:A106)","v":12577},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"ROUND('Vstupní údaje'!C106,0)","v":582},{"$f":"ROUND('Vstupní údaje'!D106,0)","v":491},null,{"$f":"SUM(F6:F106)","v":12986},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"ROUND('Vstupní údaje'!I106,0)","v":572},{"$f":"ROUND('Vstupní údaje'!J106,0)","v":469},{"$f":"SUM(K6:K106)","v":25566.714774833181},12561.776803056004,13004.937971777172,106.22319694400004,84.06202822283332,204.6130237036667,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,null,null,null,null,null,{"$f":"R107+S107","v":0}]

{"sheet":"X+1","index":10,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13104.264682312933},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,25765.359488479837,12646.801565793439,13118.557922686388,111.26155043046431,88.706759626539224,203.47839382600503,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+0'!P107*106/206","v":105.28631316790617},{"$f":"'X+0'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+0'!C6","v":15},{"$f":"'X+0'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+0'!P107*100/206","v":99.326710535760526},{"$f":"'X+0'!G6*W6","v":0},{"$f":"'X+0'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+0'!I6","v":12},{"$f":"'X+0'!J6","v":9},{"$f":"L6+M6","v":208.36048763295679},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":106.14137260739406},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":102.21911502556273},{"$f":"B6*A6","v":0.14494056051211757},{"$f":"F6*H6","v":0.1075955101977968},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L6","v":121.8334274675},{"$f":"'X+0'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+0'!C7","v":10},{"$f":"'X+0'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+0'!M6","v":94.900341138000002},{"$f":"'X+0'!G7*W7","v":0},{"$f":"'X+0'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+0'!I7","v":10},{"$f":"'X+0'!J7","v":11},{"$f":"L7+M7","v":217.70232724992144},123.81624365447298,{"$f":"MAX(F7-J7+I7+S7-O7,0)","v":93.886083595448454},1.7183813027012339E-2,1.4257542551549707E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L7","v":137.98081808399999},{"$f":"'X+0'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+0'!C8","v":12},{"$f":"'X+0'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+0'!M7","v":132.97986824200001},{"$f":"'X+0'!G8*W8","v":0},{"$f":"'X+0'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+0'!I8","v":13},{"$f":"'X+0'!J8","v":9},271.93916533807004,134.96853254791944,136.9706327901506,1.2285536080563193E-2,9.2354518494068994E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L8","v":122.98878121200001},{"$f":"'X+0'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+0'!C9","v":10},{"$f":"'X+0'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+0'!M8","v":117.9920827},{"$f":"'X+0'!G9*W9","v":0},{"$f":"'X+0'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+0'!I9","v":10},{"$f":"'X+0'!J9","v":8},242.96014918915304,122.97437867227055,119.9857705168825,1.4402539729440653E-2,6.3121831175076658E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L9","v":152.98208301150001},{"$f":"'X+0'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+0'!C10","v":10},{"$f":"'X+0'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+0'!M9","v":136.99277795},{"$f":"'X+0'!G10*W10","v":0},{"$f":"'X+0'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+0'!I10","v":10},{"$f":"'X+0'!J10","v":9},291.95693099807477,153.9709752884167,137.9859557096581,1.1107723083298991E-2,6.8222403419099997E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L10","v":157.98860054400001},{"$f":"'X+0'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+0'!C11","v":11},{"$f":"'X+0'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+0'!M10","v":131.9934762},{"$f":"'X+0'!G11*W11","v":0},{"$f":"'X+0'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+0'!I11","v":11},{"$f":"'X+0'!J11","v":12},290.96941800557369,159.98262067546941,130.98679733010428,5.9798685305903999E-3,6.6788698957200004E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L11","v":169.99364120000001},{"$f":"'X+0'!B12*U12","v":3.18E-5},{"$f":"'X+0'!C12","v":4},{"$f":"'X+0'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+0'!M11","v":169.9913474},{"$f":"'X+0'!G12*W12","v":0},{"$f":"'X+0'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+0'!I12","v":3},{"$f":"'X+0'!J12","v":1},338.97081974825142,166.98823540220985,171.98258434604153,5.4057977901600003E-3,8.7630539584700011E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L12","v":163.9946894},{"$f":"'X+0'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+0'!C13","v":5},{"$f":"'X+0'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+0'!M12","v":143.99267990000001},{"$f":"'X+0'!G13*W13","v":0},{"$f":"'X+0'!H13*V13","v":5.24E-5},{"$f":"'X+0'!I13","v":5},{"$f":"'X+0'!J13","v":3},311.97384560250629,165.98871091893304,145.98513468357325,5.9784810669734675E-3,7.545216426760001E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L13","v":187.99321930799999},{"$f":"'X+0'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+0'!C14","v":4},{"$f":"'X+0'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+0'!M13","v":183.99046319999999},{"$f":"'X+0'!G14*W14","v":0},{"$f":"'X+0'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+0'!I14","v":4},{"$f":"'X+0'!J14","v":3},373.96492994086384,188.98439302635347,184.98053691451037,8.8262816465106003E-3,9.9262854896400004E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L14","v":168.9921124},{"$f":"'X+0'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+0'!C15","v":3},{"$f":"'X+0'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+0'!M14","v":155.99163775},{"$f":"'X+0'!G15*W15","v":0},{"$f":"'X+0'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+0'!I15","v":3},{"$f":"'X+0'!J15","v":3},323.96473924782833,167.98182922996045,155.98291001786788,1.0283170039539997E-2,8.7277321321125E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L15","v":178.989047},{"$f":"'X+0'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+0'!C16","v":5},{"$f":"'X+0'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+0'!M15","v":169.9904885},{"$f":"'X+0'!G16*W16","v":0},{"$f":"'X+0'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+0'!I16","v":5},{"$f":"'X+0'!J16","v":3},352.95597138883596,180.97562282147499,171.98034856736098,1.3424178524999998E-2,1.0139932639024999E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L16","v":199.98515},{"$f":"'X+0'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+0'!C17","v":6},{"$f":"'X+0'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+0'!M16","v":197.98830860000001},{"$f":"'X+0'!G17*W17","v":0},{"$f":"'X+0'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+0'!I17","v":6},{"$f":"'X+0'!J17","v":3},402.94296096849473,201.9675513068,200.97540966169473,1.7598693200000001E-2,1.289893830529E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L17","v":207.98187200000001},{"$f":"'X+0'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+0'!C18","v":6},{"$f":"'X+0'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+0'!M17","v":205.98677455000001},{"$f":"'X+0'!G18*W18","v":0},{"$f":"'X+0'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+0'!I18","v":6},{"$f":"'X+0'!J18","v":3},417.93324426561537,208.96119776999572,208.97204649561968,2.0674230004288002E-2,1.4728054380325003E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L18","v":206.97952277600001},{"$f":"'X+0'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+0'!C19","v":2},{"$f":"'X+0'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+0'!M18","v":219.98448450000001},{"$f":"'X+0'!G19*W19","v":0},{"$f":"'X+0'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+0'!I19","v":2},{"$f":"'X+0'!J19","v":2},422.92296719369926,202.95612280954234,219.96684438415693,2.3399966457679292E-2,1.7640115843085998E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L19","v":216.9750149555},{"$f":"'X+0'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+0'!C20","v":4},{"$f":"'X+0'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+0'!M19","v":201.983802024},{"$f":"'X+0'!G20*W20","v":0},{"$f":"'X+0'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+0'!I20","v":4},{"$f":"'X+0'!J20","v":2},422.9119822215136,218.94624764860464,203.96573457290896,2.8767306895352535E-2,1.8067451091046797E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L20","v":211.97215746500001},{"$f":"'X+0'!B21*U21","v":1.63129E-4},{"$f":"'X+0'!C21","v":4},{"$f":"'X+0'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+0'!M20","v":204.98184165000001},{"$f":"'X+0'!G21*W21","v":0.33981259999999996},{"$f":"'X+0'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+0'!I21","v":4},{"$f":"'X+0'!J21","v":0},422.89888816610147,213.93757865892491,208.96130950717657,3.4578806075107986E-2,2.0532142823433353E-2,6.9655412563874794E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L21","v":214.965253523},{"$f":"'X+0'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+0'!C22","v":6},{"$f":"'X+0'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+0'!M21","v":188.98146935166668},{"$f":"'X+0'!G22*W22","v":1.6944046666666666},{"$f":"'X+0'!H22*V22","v":1.11022E-4},{"$f":"'X+0'!I22","v":6},{"$f":"'X+0'!J22","v":10},402.88109220102808,217.92060395005174,184.96048825097631,4.4649572948248235E-2,2.0981100690360736E-2,0.32021108358298761,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L22","v":190.96095127199999},{"$f":"'X+0'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+0'!C23","v":6},{"$f":"'X+0'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+0'!M22","v":168.980793194},{"$f":"'X+0'!G23*W23","v":3.0649546666666665},{"$f":"'X+0'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+0'!I23","v":6},{"$f":"'X+0'!J23","v":8},357.86932548256368,190.9090839861031,166.96024149646055,5.1867285896890464E-2,2.0551697539444077E-2,0.51791847067698515,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L23","v":159.95654207999999},{"$f":"'X+0'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+0'!C24","v":10},{"$f":"'X+0'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+0'!M23","v":163.97981083100001},{"$f":"'X+0'!G24*W24","v":5.3131026666666665},{"$f":"'X+0'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+0'!I24","v":10},{"$f":"'X+0'!J24","v":8},328.85787786317701,162.89972999503635,165.95814786814066,5.6812084963637759E-2,2.166296285935633E-2,0.87124157020568171,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L24","v":190.93322766399999},{"$f":"'X+0'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+0'!C25","v":9},{"$f":"'X+0'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+0'!M24","v":166.97820226249999},{"$f":"'X+0'!G25*W25","v":10.447013333333333},{"$f":"'X+0'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+0'!I25","v":9},{"$f":"'X+0'!J25","v":9},358.80196396668356,191.84752270236552,166.95444126431804,8.5704961634450322E-2,2.3760998181953746E-2,1.7444235054123673,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L25","v":169.92414029400001},{"$f":"'X+0'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+0'!C26","v":8},{"$f":"'X+0'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+0'!M25","v":166.97623590000001},{"$f":"'X+0'!G26*W26","v":16.112460000000002},{"$f":"'X+0'!H26*V26","v":1.51626E-4},{"$f":"'X+0'!I26","v":8},{"$f":"'X+0'!J26","v":9},336.78621112452686,170.83529316327139,165.95091796125544,8.8847130728611876E-2,2.5317938744573401E-2,2.6903979218893146,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L26","v":151.9210476115},{"$f":"'X+0'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+0'!C27","v":7},{"$f":"'X+0'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+0'!M26","v":136.979075612},{"$f":"'X+0'!G27*W27","v":22.426593333333333},{"$f":"'X+0'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+0'!I27","v":8},{"$f":"'X+0'!J27","v":8},288.79415224084198,151.83715149177226,136.95700074906975,8.3896119727736682E-2,2.2074862930251859E-2,3.0719740239262419,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L27","v":143.92047815999999},{"$f":"'X+0'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+0'!C28","v":11},{"$f":"'X+0'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+0'!M27","v":136.97792176499999},{"$f":"'X+0'!G28*W28","v":32.911406666666664},{"$f":"'X+0'!H28*V28","v":1.701885E-4},{"$f":"'X+0'!I28","v":11},{"$f":"'X+0'!J28","v":9},285.79557553571073,146.84096583774902,138.9546096979617,7.9512322250967854E-2,2.33120670383027E-2,4.5081360875627654,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L28","v":162.91160416},{"$f":"'X+0'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+0'!C29","v":10},{"$f":"'X+0'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+0'!M28","v":132.97770530650001},{"$f":"'X+0'!G29*W29","v":38.196553333333334},{"$f":"'X+0'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+0'!I29","v":10},{"$f":"'X+0'!J29","v":8},294.7768516317235,159.82303237905029,134.95381925267318,8.8571780949708787E-2,2.3886053826827413E-2,5.0792900128840106,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L29","v":123.93095264},{"$f":"'X+0'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+0'!C30","v":14},{"$f":"'X+0'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+0'!M29","v":131.976648815},{"$f":"'X+0'!G30*W30","v":50.104373333333335},{"$f":"'X+0'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+0'!I30","v":14},{"$f":"'X+0'!J30","v":7},267.81603838798964,128.86450941443016,138.95152897355948,6.644322556983584E-2,2.5119841440527431E-2,6.6126072835089849,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L30","v":110.943170114},{"$f":"'X+0'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+0'!C31","v":14},{"$f":"'X+0'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+0'!M30","v":100.982108463},{"$f":"'X+0'!G31*W31","v":60.364240000000002},{"$f":"'X+0'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+0'!I31","v":15},{"$f":"'X+0'!J31","v":8},222.84620223069038,114.88445272008656,107.96174951060384,5.8717393913440233E-2,2.03589523961712E-2,6.0957082309665642,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L31","v":129.93331368099999},{"$f":"'X+0'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+0'!C32","v":13},{"$f":"'X+0'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+0'!M31","v":116.97782295499999},{"$f":"'X+0'!G32*W32","v":66.619780000000006},{"$f":"'X+0'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+0'!I32","v":13},{"$f":"'X+0'!J32","v":9},249.81815846203818,128.86545854162969,120.95269992040851,6.785513937028545E-2,2.5123034591487965E-2,7.79303683014105,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L32","v":103.9451657975},{"$f":"'X+0'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+0'!C33","v":15},{"$f":"'X+0'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+0'!M32","v":103.97852324999999},{"$f":"'X+0'!G33*W33","v":83.705533333333335},{"$f":"'X+0'!H33*V33","v":2.295535E-4},{"$f":"'X+0'!I33","v":15},{"$f":"'X+0'!J33","v":11},211.84592707991817,103.89127246385506,107.95465461606312,5.389333364493909E-2,2.3868633936868874E-2,8.7035777438536499,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L33","v":102.9465967145},{"$f":"'X+0'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+0'!C34","v":15},{"$f":"'X+0'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+0'!M33","v":105.976585543},{"$f":"'X+0'!G34*W34","v":96.08356666666667},{"$f":"'X+0'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+0'!I34","v":15},{"$f":"'X+0'!J34","v":9},214.84329994215574,102.89285071560039,111.95044922655534,5.3745998899617668E-2,2.6136316444664055E-2,10.182608322126544,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L34","v":102.9462261205},{"$f":"'X+0'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+0'!C35","v":21},{"$f":"'X+0'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+0'!M34","v":104.9755842735},{"$f":"'X+0'!G35*W35","v":111.49120000000001},{"$f":"'X+0'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+0'!I35","v":19},{"$f":"'X+0'!J35","v":13},215.83856092988083,104.89086452258672,110.94769640729412,5.5361597913273532E-2,2.7887866205890146E-2,11.703853861353643,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L35","v":132.929551868},{"$f":"'X+0'!B36*U36","v":5.665965E-4},{"$f":"'X+0'!C36","v":20},{"$f":"'X+0'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+0'!M35","v":121.969183382},{"$f":"'X+0'!G36*W36","v":110.07},{"$f":"'X+0'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+0'!I36","v":20},{"$f":"'X+0'!J36","v":12},266.78837529197972,136.85423444916503,129.93414084281466,7.5317418834977265E-2,3.5042539185340581E-2,13.425148014856738,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L36","v":127.929742034},{"$f":"'X+0'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+0'!C37","v":17},{"$f":"'X+0'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+0'!M36","v":130.96466130050001},{"$f":"'X+0'!G37*W37","v":115.5808},{"$f":"'X+0'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+0'!I37","v":17},{"$f":"'X+0'!J37","v":13},264.77635459728083,129.85251052890973,134.92384406837112,7.72315050902809E-2,4.0817232128881636E-2,15.137000324840832,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L37","v":119.928763105},{"$f":"'X+0'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+0'!C38","v":20},{"$f":"'X+0'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+0'!M37","v":134.95917175400001},{"$f":"'X+0'!G38*W38","v":111.19606666666665},{"$f":"'X+0'!H38*V38","v":3.393475E-4},{"$f":"'X+0'!I38","v":19},{"$f":"'X+0'!J38","v":14},264.76518373107996,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":124.85181003461672},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":139.91337369646322},7.6953070383283445E-2,{"$f":"F38*H38","v":4.5798057536790518E-2},{"$f":"G38*F38/1000","v":15.006929059635901},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L38","v":145.90952643349999},{"$f":"'X+0'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+0'!C39","v":17},{"$f":"'X+0'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+0'!M38","v":159.94740113750001},{"$f":"'X+0'!G39*W39","v":99.020133333333334},{"$f":"'X+0'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+0'!I39","v":16},{"$f":"'X+0'!J39","v":14},311.69872836192883,149.81043146793934,161.88829689398946,9.9094965560654058E-2,5.9104243510532416E-2,15.838012986955402,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L39","v":131.91306835200001},{"$f":"'X+0'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+0'!C40","v":15},{"$f":"'X+0'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+0'!M39","v":123.954918194},{"$f":"'X+0'!G40*W40","v":95.188199999999995},{"$f":"'X+0'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+0'!I40","v":14},{"$f":"'X+0'!J40","v":15},256.72334598408509,133.81849373934079,122.90485224474432,9.4574612659227189E-2,5.0065949255688476E-2,11.79904554403411,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L40","v":128.90894779449999},{"$f":"'X+0'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+0'!C41","v":15},{"$f":"'X+0'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+0'!M40","v":130.94668460599999},{"$f":"'X+0'!G41*W41","v":82.483686666666657},{"$f":"'X+0'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+0'!I41","v":14},{"$f":"'X+0'!J41","v":15},261.70001131519263,131.81116081833574,129.88885049685689,9.7786976164265044E-2,5.7834109143112863E-2,10.800965303080126,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L41","v":142.89379964},{"$f":"'X+0'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+0'!C42","v":17},{"$f":"'X+0'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+0'!M41","v":149.9333091135},{"$f":"'X+0'!G42*W42","v":72.694853333333313},{"$f":"'X+0'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+0'!I42","v":16},{"$f":"'X+0'!J42","v":15},299.63950002492322,148.77871440270795,150.86078562221525,0.11508523729205961,7.25234912847455E-2,10.899379915787209,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L42","v":154.87999689},{"$f":"'X+0'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+0'!C43","v":12},{"$f":"'X+0'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+0'!M42","v":157.924058315},{"$f":"'X+0'!G43*W43","v":58.614106666666657},{"$f":"'X+0'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+0'!I43","v":12},{"$f":"'X+0'!J43","v":15},311.58717917169804,156.7467004273966,154.84047874430144,0.13329646260339872,8.3579570698572289E-2,9.2565775993082955,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L43","v":161.86229703999999},{"$f":"'X+0'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+0'!C44","v":13},{"$f":"'X+0'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+0'!M43","v":173.906324697},{"$f":"'X+0'!G44*W44","v":46.599106666666664},{"$f":"'X+0'!H44*V44","v":5.78967E-4},{"$f":"'X+0'!I44","v":12},{"$f":"'X+0'!J44","v":15},335.51783336019832,164.71219468628914,170.80563867390916,0.15010235371085584,0.100686023090848,8.103879374563471,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L44","v":151.86182544600001},{"$f":"'X+0'!B45*U45","v":1.0084705E-3},{"$f":"'X+0'!C45","v":10},{"$f":"'X+0'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+0'!M44","v":174.89694387399999},{"$f":"'X+0'!G45*W45","v":37.817026666666671},{"$f":"'X+0'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+0'!I45","v":10},{"$f":"'X+0'!J45","v":3},335.49499533402241,153.70867727496156,181.78631805906082,0.15314817103844036,0.1106258149391825,6.6140823904015615,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L45","v":172.82755154450001},{"$f":"'X+0'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+0'!C46","v":12},{"$f":"'X+0'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+0'!M45","v":196.87982120000001},{"$f":"'X+0'!G46*W46","v":28.979673333333334},{"$f":"'X+0'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+0'!I46","v":12},{"$f":"'X+0'!J46","v":5},380.37985147698839,176.63600936153651,203.74384211545188,0.19154218296349618,0.13597908454811458,5.7055129043010746,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L46","v":199.78277614000001},{"$f":"'X+0'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+0'!C47","v":14},{"$f":"'X+0'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+0'!M46","v":211.8584125475},{"$f":"'X+0'!G47*W47","v":18.889446666666664},{"$f":"'X+0'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+0'!I47","v":14},{"$f":"'X+0'!J47","v":8},422.2354712852657,204.53687900401442,217.69859228125131,0.24589713598557514,0.15982026624869525,4.0018881847006647,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L47","v":174.790760175},{"$f":"'X+0'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+0'!C48","v":9},{"$f":"'X+0'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+0'!M47","v":197.85516038399999},{"$f":"'X+0'!G48*W48","v":12.351526666666667},{"$f":"'X+0'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+0'!I48","v":8},{"$f":"'X+0'!J48","v":8},374.24208348466766,176.54993774800451,197.69214573666318,0.24082242699549072,0.16301464733682103,2.4438132896205862,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L48","v":199.72720045099999},{"$f":"'X+0'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+0'!C49","v":11},{"$f":"'X+0'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+0'!M48","v":235.80555747599999},{"$f":"'X+0'!G49*W49","v":7.2478820000000006},{"$f":"'X+0'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+0'!I49","v":11},{"$f":"'X+0'!J49","v":8},441.01001399470925,202.41710679576056,238.59290719894869,0.31009365523941623,0.21265027705130793,1.7090908555302657,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L49","v":227.65066815},{"$f":"'X+0'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+0'!C50","v":11},{"$f":"'X+0'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+0'!M49","v":238.78717437399999},{"$f":"'X+0'!G50*W50","v":4.5244233333333339},{"$f":"'X+0'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+0'!I50","v":11},{"$f":"'X+0'!J50","v":7},473.80285831828093,231.25180255258772,242.55105576569321,0.39886559741227418,0.23611860830678333,1.0803742634384612,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L50","v":215.62855586000001},{"$f":"'X+0'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+0'!C51","v":10},{"$f":"'X+0'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+0'!M50","v":253.75279387500001},{"$f":"'X+0'!G51*W51","v":2.4095213333333332},{"$f":"'X+0'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+0'!I51","v":10},{"$f":"'X+0'!J51","v":7},473.68164452249937,217.20434980205664,256.47729472044273,0.42420605794337807,0.27549915455729362,0.61142277023474845,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L51","v":246.5180115},{"$f":"'X+0'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+0'!C52","v":8},{"$f":"'X+0'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+0'!M51","v":288.68949008599998},{"$f":"'X+0'!G52*W52","v":1.3922226666666668},{"$f":"'X+0'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+0'!I52","v":8},{"$f":"'X+0'!J52","v":6},538.32533581585676,247.98011314319518,290.34522267266158,0.53789835680481601,0.34426741333837657,0.40192005172617118,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L52","v":263.428320192},{"$f":"'X+0'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+0'!C53","v":5},{"$f":"'X+0'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+0'!M52","v":273.67563510399998},{"$f":"'X+0'!G53*W53","v":0.76621939999999988},{"$f":"'X+0'!H53*V53","v":1.310779E-3},{"$f":"'X+0'!I53","v":6},{"$f":"'X+0'!J53","v":6},536.11361784535734,262.79671101666332,273.31690682869402,0.63160917533666905,0.358728275305986,0.20969558092400578,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L53","v":259.37661073999999},{"$f":"'X+0'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+0'!C54","v":5},{"$f":"'X+0'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+0'!M53","v":275.63822499600002},{"$f":"'X+0'!G54*W54","v":0.72774420000000006},{"$f":"'X+0'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+0'!I54","v":5},{"$f":"'X+0'!J54","v":4},534.9344711715853,258.69326114168183,276.24121002990347,0.68334959831813746,0.39701496609653864,0.20059411953913406,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L54","v":250.33871929049999},{"$f":"'X+0'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+0'!C55","v":6},{"$f":"'X+0'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+0'!M54","v":276.60246395199999},{"$f":"'X+0'!G55*W55","v":0.97042133333333336},{"$f":"'X+0'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+0'!I55","v":6},{"$f":"'X+0'!J55","v":4},525.77267358581548,247.60779431688385,278.1648792689316,0.73092497361612163,0.43758468306836812,0.26842093187158506,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L55","v":267.21166912000001},{"$f":"'X+0'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+0'!C56","v":3},{"$f":"'X+0'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+0'!M55","v":269.57602440199997},{"$f":"'X+0'!G56*W56","v":0},{"$f":"'X+0'!H56*V56","v":1.737352E-3},{"$f":"'X+0'!I56","v":3},{"$f":"'X+0'!J56","v":4},532.44666783908247,264.33899188222944,268.10767595685309,0.87267723777058892,0.46834844514686347,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L56","v":211.30110489},{"$f":"'X+0'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+0'!C57","v":3},{"$f":"'X+0'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+0'!M56","v":222.610833152},{"$f":"'X+0'!G57*W57","v":0},{"$f":"'X+0'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+0'!I57","v":3},{"$f":"'X+0'!J57","v":4},432.71078376111848,211.52485848037031,221.18592528074819,0.77624640962970104,0.42490787125179713,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L57","v":199.26894355050001},{"$f":"'X+0'!B58*U58","v":4.141563E-3},{"$f":"'X+0'!C58","v":3},{"$f":"'X+0'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+0'!M57","v":224.568623065},{"$f":"'X+0'!G58*W58","v":0},{"$f":"'X+0'!H58*V58","v":2.0988265E-3},{"$f":"'X+0'!I58","v":3},{"$f":"'X+0'!J58","v":4},421.54095115468482,198.44365866684217,223.09729248784265,0.82528488365783947,0.47133057715733323,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L58","v":174.27522647500001},{"$f":"'X+0'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+0'!C59","v":3},{"$f":"'X+0'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+0'!M58","v":182.61381592399999},{"$f":"'X+0'!G59*W59","v":0},{"$f":"'X+0'!H59*V59","v":2.31014E-3},{"$f":"'X+0'!I59","v":3},{"$f":"'X+0'!J59","v":4},355.65489698821324,174.4629445449319,181.19195244328134,0.81228193006811134,0.42186348071866936,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L59","v":178.17035721900001},{"$f":"'X+0'!B60*U60","v":5.217625E-3},{"$f":"'X+0'!C60","v":5},{"$f":"'X+0'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+0'!M59","v":198.537972},{"$f":"'X+0'!G60*W60","v":0},{"$f":"'X+0'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+0'!I60","v":5},{"$f":"'X+0'!J60","v":3},378.27314671189731,178.24073110891521,200.0324156029821,0.92962611008478491,0.5055563970178979,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L60","v":162.15474474999999},{"$f":"'X+0'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+0'!C61","v":5},{"$f":"'X+0'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+0'!M60","v":166.57984457750001},{"$f":"'X+0'!G61*W61","v":0},{"$f":"'X+0'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+0'!I61","v":5},{"$f":"'X+0'!J61","v":3},331.3259166650077,163.21433236169099,168.1115843033167,0.94041238830900609,0.46826027418331145,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L61","v":162.06628452499999},{"$f":"'X+0'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+0'!C62","v":4},{"$f":"'X+0'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+0'!M61","v":157.56147994400001},{"$f":"'X+0'!G62*W62","v":0},{"$f":"'X+0'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+0'!I62","v":4},{"$f":"'X+0'!J62","v":3},321.09680574185103,163.0249276137846,158.07187812806643,1.0413569112153875,0.48960181593358726,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L62","v":157.9911965},{"$f":"'X+0'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+0'!C63","v":4},{"$f":"'X+0'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+0'!M62","v":143.55564609000001},{"$f":"'X+0'!G63*W63","v":0},{"$f":"'X+0'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+0'!I63","v":3},{"$f":"'X+0'!J63","v":3},300.92674265271705,157.86499014486139,143.06175250785566,1.1262063551386008,0.49389358214435697,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L63","v":148.93788546050001},{"$f":"'X+0'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+0'!C64","v":2},{"$f":"'X+0'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+0'!M63","v":135.53210111199999},{"$f":"'X+0'!G64*W64","v":0},{"$f":"'X+0'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+0'!I64","v":2},{"$f":"'X+0'!J64","v":3},280.77025259613572,146.75506515766259,134.01518743847313,1.1828203028374238,0.51691367352687068,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L64","v":159.71344427599999},{"$f":"'X+0'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+0'!C65","v":3},{"$f":"'X+0'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+0'!M64","v":136.47367386499999},{"$f":"'X+0'!G65*W65","v":0},{"$f":"'X+0'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+0'!I65","v":3},{"$f":"'X+0'!J65","v":2},296.19036661522659,159.29457878547197,136.8957878297546,1.418865490528014,0.57788603524539028,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L65","v":146.69407846000001},{"$f":"'X+0'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+0'!C66","v":2},{"$f":"'X+0'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+0'!M65","v":138.415650868},{"$f":"'X+0'!G66*W66","v":0},{"$f":"'X+0'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+0'!I66","v":2},{"$f":"'X+0'!J66","v":2},282.99511164330755,145.23099154888229,137.76412009442527,1.463086911117738,0.65153077357472811,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L66","v":137.61365173850001},{"$f":"'X+0'!B67*U67","v":1.121759E-2},{"$f":"'X+0'!C67","v":3},{"$f":"'X+0'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+0'!M66","v":124.41161750000001},{"$f":"'X+0'!G67*W67","v":0},{"$f":"'X+0'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+0'!I67","v":3},{"$f":"'X+0'!J67","v":2},261.82971936544664,137.06995821489474,124.75976115055192,1.5436935236052802,0.65185634944808624,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L67","v":120.64267160999999},{"$f":"'X+0'!B68*U68","v":1.2590195E-2},{"$f":"'X+0'!C68","v":2},{"$f":"'X+0'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+0'!M67","v":116.39221643400001},{"$f":"'X+0'!G68*W68","v":0},{"$f":"'X+0'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+0'!I68","v":2},{"$f":"'X+0'!J68","v":2},234.83626351514522,119.12375684910913,115.71250666603608,1.518914760890864,0.67970976796392668,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L68","v":111.577307965},{"$f":"'X+0'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+0'!C69","v":2},{"$f":"'X+0'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+0'!M68","v":102.39849838550001},{"$f":"'X+0'!G69*W69","v":0},{"$f":"'X+0'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+0'!I69","v":2},{"$f":"'X+0'!J69","v":3},211.74112021322486,111.00984762724609,100.73127258597879,1.5674603377539129,0.6672257995212123,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L69","v":112.41255340000001},{"$f":"'X+0'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+0'!C70","v":0},{"$f":"'X+0'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+0'!M69","v":131.13337565750001},{"$f":"'X+0'!G70*W70","v":0},{"$f":"'X+0'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+0'!I70","v":0},{"$f":"'X+0'!J70","v":0},240.84029161933927,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":110.66150530393928},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":130.17878631539998},1.7510480960607324,{"$f":"F70*H70","v":0.95458934210004109},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L70","v":113.2086473},{"$f":"'X+0'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+0'!C71","v":0},{"$f":"'X+0'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+0'!M70","v":114.16285404999999},{"$f":"'X+0'!G71*W71","v":0},{"$f":"'X+0'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+0'!I71","v":0},{"$f":"'X+0'!J71","v":0},{"$f":"L71+M71","v":222.49381801391786},109.2603327064426,113.23348530747525,1.9483145935573989,0.92936874252474833,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L71","v":105.124115995},{"$f":"'X+0'!B72*U72","v":1.8990455E-2},{"$f":"'X+0'!C72","v":3},{"$f":"'X+0'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+0'!M71","v":130.92542390400001},{"$f":"'X+0'!G72*W72","v":0},{"$f":"'X+0'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+0'!I72","v":3},{"$f":"'X+0'!J72","v":2},234.86007945713996,104.12776120078217,130.73231825635779,1.9963547942178277,1.1931056476422131,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L72","v":110.87306904},{"$f":"'X+0'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+0'!C73","v":2},{"$f":"'X+0'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+0'!M72","v":129.815327615},{"$f":"'X+0'!G73*W73","v":0},{"$f":"'X+0'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+0'!I73","v":2},{"$f":"'X+0'!J73","v":2},238.04175536288207,109.55151725015853,128.49023811272355,2.3215517898414779,1.3250895022764659,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L73","v":118.487341},{"$f":"'X+0'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+0'!C74","v":1},{"$f":"'X+0'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+0'!M73","v":133.62198797249999},{"$f":"'X+0'!G74*W74","v":0},{"$f":"'X+0'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+0'!I74","v":1},{"$f":"'X+0'!J74","v":2},246.84959103724748,115.75568407590278,131.09390696134469,2.7316569240972202,1.528081011155314,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L74","v":112.34874170000001},{"$f":"'X+0'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+0'!C75","v":1},{"$f":"'X+0'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+0'!M74","v":134.43328854999999},{"$f":"'X+0'!G75*W75","v":0},{"$f":"'X+0'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+0'!I75","v":1},{"$f":"'X+0'!J75","v":2},241.2133959225267,109.50215545236631,131.71124047016039,2.8465862476336938,1.7220480798396065,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L75","v":115.984890455},{"$f":"'X+0'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+0'!C76","v":1},{"$f":"'X+0'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+0'!M75","v":133.25788284000001},{"$f":"'X+0'!G76*W76","v":0},{"$f":"'X+0'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+0'!I76","v":1},{"$f":"'X+0'!J76","v":2},243.10441872362861,112.75819950140868,130.34621922221993,3.2266909535913157,1.9116636177800901,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L76","v":106.93980825},{"$f":"'X+0'!B77*U77","v":3.056145E-2},{"$f":"'X+0'!C77","v":2},{"$f":"'X+0'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+0'!M76","v":118.26418300500001},{"$f":"'X+0'!G77*W77","v":0},{"$f":"'X+0'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+0'!I77","v":2},{"$f":"'X+0'!J77","v":2},221.03610173338532,104.67157264715803,116.36452908622729,3.2682356028419624,1.8996539187727139,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L77","v":104.72992485},{"$f":"'X+0'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+0'!C78","v":1},{"$f":"'X+0'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+0'!M77","v":139.71908239999999},{"$f":"'X+0'!G78*W78","v":0},{"$f":"'X+0'!H78*V78","v":1.798568E-2},{"$f":"'X+0'!I78","v":1},{"$f":"'X+0'!J78","v":2},237.41538327190986,101.20924357784989,136.20613969405997,3.5206812721501097,2.512942705940032,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L78","v":106.30215585000001},{"$f":"'X+0'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+0'!C79","v":1},{"$f":"'X+0'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+0'!M78","v":120.76977568},{"$f":"'X+0'!G79*W79","v":0},{"$f":"'X+0'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+0'!I79","v":1},{"$f":"'X+0'!J79","v":2},218.71108049301799,101.37222467743278,117.33885581558521,3.9299311725672235,2.4309198644147854,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L79","v":99.155178239999998},{"$f":"'X+0'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+0'!C80","v":1},{"$f":"'X+0'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+0'!M79","v":106.78586005},{"$f":"'X+0'!G80*W80","v":0},{"$f":"'X+0'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+0'!I80","v":1},{"$f":"'X+0'!J80","v":2},198.5149871883234,95.133011398232583,103.38197579009083,4.022166841767417,2.4038842599091632,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L80","v":94.984127865000005},{"$f":"'X+0'!B81*U81","v":4.437373E-2},{"$f":"'X+0'!C81","v":2},{"$f":"'X+0'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+0'!M80","v":105.54627266},{"$f":"'X+0'!G81*W81","v":0},{"$f":"'X+0'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+0'!I81","v":2},{"$f":"'X+0'!J81","v":2},194.6544670578387,91.769327820833013,102.88513923700569,4.2148000441669868,2.6611334229943102,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L81","v":89.873243110000004},{"$f":"'X+0'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+0'!C82","v":1},{"$f":"'X+0'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+0'!M81","v":115.99965835499999},{"$f":"'X+0'!G82*W82","v":0},{"$f":"'X+0'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+0'!I82","v":1},{"$f":"'X+0'!J82","v":2},197.22973755793248,85.51348085257851,111.71625670535397,4.3597622574214885,3.2834016496460303,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L82","v":79.925149500000003},{"$f":"'X+0'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+0'!C83","v":1},{"$f":"'X+0'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+0'!M82","v":91.310999350000003},{"$f":"'X+0'!G83*W83","v":0},{"$f":"'X+0'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+0'!I83","v":1},{"$f":"'X+0'!J83","v":2},163.07828325143674,75.677318425556564,87.400964825880166,4.2478310744434413,2.9100345241198351,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L83","v":79.535600340000002},{"$f":"'X+0'!B84*U84","v":5.844009E-2},{"$f":"'X+0'!C84","v":0},{"$f":"'X+0'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+0'!M83","v":96.781182014999999},{"$f":"'X+0'!G84*W84","v":0},{"$f":"'X+0'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+0'!I84","v":0},{"$f":"'X+0'!J84","v":1},167.18511768220472,74.887532697926375,92.297584984278345,4.6480676420736309,3.4835970307216582,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L84","v":78.149472529999997},{"$f":"'X+0'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+0'!C85","v":3},{"$f":"'X+0'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+0'!M84","v":89.616510419999997},{"$f":"'X+0'!G85*W85","v":0},{"$f":"'X+0'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+0'!I85","v":3},{"$f":"'X+0'!J85","v":1},164.07484295188399,76.112478006203247,87.962364945680747,5.0369945237967499,3.6541454743192516,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L85","v":59.132799599999998},{"$f":"'X+0'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+0'!C86","v":0},{"$f":"'X+0'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+0'!M85","v":81.615645119999996},{"$f":"'X+0'!G86*W86","v":0},{"$f":"'X+0'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+0'!I86","v":0},{"$f":"'X+0'!J86","v":0},132.75566558552177,54.919906649953838,77.835758935567938,4.2128929500461583,3.779886184432065,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L86","v":54.796568305000001},{"$f":"'X+0'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+0'!C87","v":0},{"$f":"'X+0'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+0'!M86","v":68.665445640000002},{"$f":"'X+0'!G87*W87","v":0},{"$f":"'X+0'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+0'!I87","v":0},{"$f":"'X+0'!J87","v":0},115.51774827632002,50.471789427005582,65.045958849314431,4.3247788779944205,3.6194867906855723,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L87","v":43.290559545000001},{"$f":"'X+0'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+0'!C88","v":0},{"$f":"'X+0'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+0'!M87","v":58.73186158},{"$f":"'X+0'!G88*W88","v":0},{"$f":"'X+0'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+0'!I88","v":0},{"$f":"'X+0'!J88","v":0},94.699780828521625,39.495911045745579,55.203869782776039,3.7946484992544227,3.5279917972239621,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L88","v":33.756752605000003},{"$f":"'X+0'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+0'!C89","v":1},{"$f":"'X+0'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+0'!M88","v":46.056595970000004},{"$f":"'X+0'!G89*W89","v":0},{"$f":"'X+0'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+0'!I89","v":1},{"$f":"'X+0'!J89","v":0},75.374275510258656,31.467254789441544,43.907020720817108,3.2894978155584584,3.149575249182893,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L89","v":21.758716585000002},{"$f":"'X+0'!B90*U90","v":0.10830889999999999},{"$f":"'X+0'!C90","v":0},{"$f":"'X+0'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+0'!M89","v":36.401374179999998},{"$f":"'X+0'!G90*W90","v":0},{"$f":"'X+0'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+0'!I90","v":0},{"$f":"'X+0'!J90","v":0},52.974138760408103,19.402053926266895,33.572084834141208,2.3566626587331063,2.8292893458587929,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L90","v":22.292277500000001},{"$f":"'X+0'!B91*U91","v":0.12020679999999999},{"$f":"'X+0'!C91","v":0},{"$f":"'X+0'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+0'!M90","v":37.813283405},{"$f":"'X+0'!G91*W91","v":0},{"$f":"'X+0'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+0'!I91","v":0},{"$f":"'X+0'!J91","v":0},54.088928848357973,19.612594157013,34.476334691344974,2.6796833429869999,3.3369487136550275,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L91","v":21.115036799999999},{"$f":"'X+0'!B92*U92","v":0.13310035000000001},{"$f":"'X+0'!C92","v":0},{"$f":"'X+0'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+0'!M91","v":35.558325855},{"$f":"'X+0'!G92*W92","v":0},{"$f":"'X+0'!H92*V92","v":0.10004718},{"$f":"'X+0'!I92","v":0},{"$f":"'X+0'!J92","v":0},50.305433639343278,18.304618011657119,32.000815627686158,2.8104187883428797,3.557510227313839,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L92","v":21.67249125},{"$f":"'X+0'!B93*U93","v":0.14696075},{"$f":"'X+0'!C93","v":0},{"$f":"'X+0'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+0'!M92","v":28.79849024},{"$f":"'X+0'!G93*W93","v":0},{"$f":"'X+0'!H93*V93","v":0.11320585},{"$f":"'X+0'!I93","v":0},{"$f":"'X+0'!J93","v":0},44.025818355195653,18.487485681531563,25.538332673664094,3.1850055684684375,3.2601575663359039,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L93","v":8.5303924999999996},{"$f":"'X+0'!B94*U94","v":0.16177274999999999},{"$f":"'X+0'!C94","v":0},{"$f":"'X+0'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+0'!M93","v":22.169853750000001},{"$f":"'X+0'!G94*W94","v":0},{"$f":"'X+0'!H94*V94","v":0.12779114999999999},{"$f":"'X+0'!I94","v":0},{"$f":"'X+0'!J94","v":0},26.487150090651312,7.1504074466956249,19.336742643955688,1.3799850533043749,2.8331111060443126,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L94","v":13.411636},{"$f":"'X+0'!B95*U95","v":0.17755929999999998},{"$f":"'X+0'!C95","v":0},{"$f":"'X+0'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+0'!M94","v":25.294056650000002},{"$f":"'X+0'!G95*W95","v":0},{"$f":"'X+0'!H95*V95","v":0.14385095000000001},{"$f":"'X+0'!I95","v":0},{"$f":"'X+0'!J95","v":0},32.685757871528878,11.030275299985199,21.655482571543683,2.3813607000147998,3.6385740784563181,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L95","v":13.1590512},{"$f":"'X+0'!B96*U96","v":0.19439804999999999},{"$f":"'X+0'!C96","v":0},{"$f":"'X+0'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+0'!M95","v":29.109067700000001},{"$f":"'X+0'!G96*W96","v":0},{"$f":"'X+0'!H96*V96","v":0.16140275000000001},{"$f":"'X+0'!I96","v":0},{"$f":"'X+0'!J96","v":0},35.011741430153663,10.600957306869841,24.410784123283825,2.55809389313016,4.6982835767161752,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L96","v":4.8336117000000005},{"$f":"'X+0'!B97*U97","v":0.21204045000000002},{"$f":"'X+0'!C97","v":0},{"$f":"'X+0'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+0'!M96","v":3.3543889999999998},{"$f":"'X+0'!G97*W97","v":0},{"$f":"'X+0'!H97*V97","v":0.18043165000000003},{"$f":"'X+0'!I97","v":0},{"$f":"'X+0'!J97","v":0},6.5578415579948848,3.808690500006735,2.7491510579881497,1.0249211999932653,0.60523794201185011,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L97","v":0},{"$f":"'X+0'!B98*U98","v":0.23079885},{"$f":"'X+0'!C98","v":0},{"$f":"'X+0'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+0'!M97","v":2.4587050499999998},{"$f":"'X+0'!G98*W98","v":0},{"$f":"'X+0'!H98*V98","v":0.20088205000000001},{"$f":"'X+0'!I98","v":0},{"$f":"'X+0'!J98","v":0},1.9647953392106474,0,1.9647953392106474,0,0.49390971078935247,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L98","v":0.76920115},{"$f":"'X+0'!B99*U99","v":0.25037694999999999},{"$f":"'X+0'!C99","v":0},{"$f":"'X+0'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+0'!M98","v":2.39735385},{"$f":"'X+0'!G99*W99","v":0},{"$f":"'X+0'!H99*V99","v":0.2226544},{"$f":"'X+0'!I99","v":0},{"$f":"'X+0'!J99","v":0},2.4401833790670677,0.5766109121265075,1.86357246694056,0.1925902378734925,0.53378138305944001,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L99","v":0.74962305000000007},{"$f":"'X+0'!B100*U100","v":0.27065420000000001},{"$f":"'X+0'!C100","v":0},{"$f":"'X+0'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+0'!M99","v":2.3320368},{"$f":"'X+0'!G100*W100","v":0},{"$f":"'X+0'!H100*V100","v":0.24560335},{"$f":"'X+0'!I100","v":0},{"$f":"'X+0'!J100","v":0},2.3060151726974101,0.54673442310069009,1.75928074959672,0.20288862689931003,0.57275605040328004,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L100","v":0},{"$f":"'X+0'!B101*U101","v":0.29148925000000003},{"$f":"'X+0'!C101","v":0},{"$f":"'X+0'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+0'!M100","v":0.75439665},{"$f":"'X+0'!G101*W101","v":0},{"$f":"'X+0'!H101*V101","v":0.26953855000000004},{"$f":"'X+0'!I101","v":0},{"$f":"'X+0'!J101","v":0},0.55105767083414248,0,0.55105767083414248,0,0.20333897916585753,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L101","v":0},{"$f":"'X+0'!B102*U102","v":0.31272334999999996},{"$f":"'X+0'!C102","v":0},{"$f":"'X+0'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+0'!M101","v":2.9218457999999998},{"$f":"'X+0'!G102*W102","v":0},{"$f":"'X+0'!H102*V102","v":0.29422914999999999},{"$f":"'X+0'!I102","v":0},{"$f":"'X+0'!J102","v":0},2.06215359383493,0,2.06215359383493,0,0.85969220616506992,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L102","v":0},{"$f":"'X+0'!B103*U103","v":0.33418465000000003},{"$f":"'X+0'!C103","v":0},{"$f":"'X+0'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+0'!M102","v":1.4115416999999999},{"$f":"'X+0'!G103*W103","v":0},{"$f":"'X+0'!H103*V103","v":0.31941160000000002},{"$f":"'X+0'!I103","v":0},{"$f":"'X+0'!J103","v":0},0.9606789071362799,0,0.9606789071362799,0,0.45086279286372,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L103","v":0},{"$f":"'X+0'!B104*U104","v":0.35569385000000003},{"$f":"'X+0'!C104","v":0},{"$f":"'X+0'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+0'!M103","v":0.68058839999999998},{"$f":"'X+0'!G104*W104","v":0},{"$f":"'X+0'!H104*V104","v":0.34479959999999998},{"$f":"'X+0'!I104","v":0},{"$f":"'X+0'!J104","v":0},0.44592179191535997,0,0.44592179191535997,0,0.23466660808463999,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L104","v":0},{"$f":"'X+0'!B105*U105","v":0.37706999999999996},{"$f":"'X+0'!C105","v":0},{"$f":"'X+0'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+0'!M104","v":0.65520040000000002},{"$f":"'X+0'!G105*W105","v":0},{"$f":"'X+0'!H105*V105","v":0.37009779999999998},{"$f":"'X+0'!I105","v":0},{"$f":"'X+0'!J105","v":0},0.41271217340088007,0,0.41271217340088007,0,0.24248822659911998,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+0'!L105","v":0},{"$f":"'X+0'!B106*U106","v":1},{"$f":"'X+0'!C106","v":0},{"$f":"'X+0'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+0'!M105","v":0},{"$f":"'X+0'!G106*W106","v":0},{"$f":"'X+0'!H106*V106","v":1},{"$f":"'X+0'!I106","v":0},{"$f":"'X+0'!J106","v":0},0,0,0,0,0,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12667.06311622391},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13104.264682312933},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},25765.359488479837,12646.801565793439,13118.557922686388,111.26155043046431,{"$f":"SUM(O6:O106)","v":88.706759626539224},{"$f":"SUM(P6:P106)","v":203.47839382600503},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":25771.32779853684},null,null,null,null,null,null,{"$f":"L107+M107","v":25765.359488479829},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":25968.837882305841}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":5.9683100570109673}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-203.4783938260116}]

{"sheet":"Kopie listu Roční Koeficienty","index":11,"n_rows":189,"n_cols":28,"rows_kept":189,"cut":false,"hidden":true,"merged":[[0,0,0,2],[0,5,0,15],[0,17,0,27]]}
["Uhrnná Plodnost",null,null,null,null,"Úmrtnost Muži",null,null,null,null,null,null,null,null,null,null,null,"Úmrtnost Ženy"]
[null,"úhrnná plodnost","Meziroční koeficienty","Rok",null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,1.67,1,2021,null,0,2.2899999999999999E-3,2.1900000000000001E-3,2.1099999999999999E-3,2.0600000000000002E-3,2E-3,1.9499999999999999E-3,1.9E-3,1.8500000000000001E-3,1.8E-3,1.75E-3,null,0,1.8600000000000001E-3,1.7899999999999999E-3,1.73E-3,1.6999999999999999E-3,1.66E-3,1.6299999999999999E-3,1.5900000000000001E-3,1.56E-3,1.5299999999999999E-3,1.5E-3]
["X+1",1.68,{"$f":"B4/B3","v":1.0059880239520957},2022,null,1,1.4999999999999999E-4,1.7000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,null,1,1.2999999999999999E-4,1.4999999999999999E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.3999999999999999E-4,1.3999999999999999E-4]
["X+2",1.68,1,2023,null,2,1.3999999999999999E-4,1.3999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2E-4,1.2E-4,1.2E-4,1.1E-4,1.1E-4,null,2,1.2E-4,1.2E-4,1.1E-4,1.1E-4,1.1E-4,1.1E-4,1E-4,1E-4,1E-4,1E-4]
["X+3",1.69,1.0059523809523809,2024,null,3,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,null,3,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5]
["X+4",1.69,1,2025,null,4,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,4,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+5",1.7,1.0059171597633136,2026,null,5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,5,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5]
["X+6",1.71,1.0058823529411764,2027,null,6,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,6,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+7",1.71,1,2028,null,7,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,7,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+8",1.72,1.0058479532163742,2029,null,8,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,8,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+9",1.72,1,2030,null,9,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,null,9,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
["X+10",1.72,1,2031,null,10,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,10,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5]
[null,null,null,null,null,11,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,null,11,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,null,null,null,12,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,null,12,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,null,null,null,13,1E-4,1E-4,1E-4,1E-4,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,8.0000000000000007E-5,8.0000000000000007E-5,null,13,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.9999999999999994E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5,6.0000000000000002E-5]
[null,null,null,null,null,14,1.3999999999999999E-4,1.3999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2E-4,1.2E-4,1.2E-4,1.1E-4,null,14,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,9.0000000000000006E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5,8.0000000000000007E-5]
[null,null,null,null,null,15,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,null,15,1.2E-4,1.2E-4,1.2E-4,1.1E-4,1.1E-4,1.1E-4,1.1E-4,1.1E-4,1E-4,1E-4]
[null,null,null,null,null,16,2.9999999999999997E-4,2.9999999999999997E-4,2.9E-4,2.9E-4,2.7999999999999998E-4,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4,null,16,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.3999999999999999E-4,1.3999999999999999E-4,1.3999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4,1.2999999999999999E-4]
[null,null,null,null,null,17,3.8000000000000002E-4,3.6999999999999999E-4,3.6000000000000002E-4,3.6000000000000002E-4,3.5E-4,3.4000000000000002E-4,3.3E-4,3.2000000000000003E-4,3.2000000000000003E-4,3.1E-4,null,17,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4,1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,18,4.2999999999999999E-4,4.2000000000000002E-4,4.0999999999999999E-4,4.0000000000000002E-4,3.8999999999999999E-4,3.8000000000000002E-4,3.6999999999999999E-4,3.6000000000000002E-4,3.6000000000000002E-4,3.5E-4,null,18,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4,1.6000000000000001E-4]
[null,null,null,null,null,19,4.6000000000000001E-4,4.4999999999999999E-4,4.4000000000000002E-4,4.2999999999999999E-4,4.2000000000000002E-4,4.0999999999999999E-4,4.0000000000000002E-4,3.8999999999999999E-4,3.8000000000000002E-4,3.6999999999999999E-4,null,19,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.6000000000000001E-4]
[null,null,null,null,null,20,5.0000000000000001E-4,4.8999999999999998E-4,4.8000000000000001E-4,4.6999999999999999E-4,4.6000000000000001E-4,4.4999999999999999E-4,4.4000000000000002E-4,4.2999999999999999E-4,4.2000000000000002E-4,4.0999999999999999E-4,null,20,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4]
[null,null,null,null,null,21,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.2999999999999998E-4,5.1999999999999995E-4,5.1000000000000004E-4,5.0000000000000001E-4,4.8999999999999998E-4,4.8000000000000001E-4,4.6999999999999999E-4,null,21,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4,1.8000000000000001E-4]
[null,null,null,null,null,22,6.2E-4,6.0999999999999997E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.4000000000000001E-4,5.2999999999999998E-4,5.1999999999999995E-4,5.1000000000000004E-4,null,22,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4,1.8000000000000001E-4]
[null,null,null,null,null,23,6.4000000000000005E-4,6.3000000000000003E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.8E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.2999999999999998E-4,null,23,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,1.9000000000000001E-4,1.9000000000000001E-4]
[null,null,null,null,null,24,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.2999999999999998E-4,null,24,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4]
[null,null,null,null,null,25,6.3000000000000003E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.4000000000000001E-4,5.2999999999999998E-4,5.1999999999999995E-4,null,25,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.0000000000000001E-4,2.0000000000000001E-4]
[null,null,null,null,null,26,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.2999999999999998E-4,null,26,2.4000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4,2.1000000000000001E-4]
[null,null,null,null,null,27,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,null,27,2.5000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.2000000000000001E-4,2.1000000000000001E-4]
[null,null,null,null,null,28,6.6E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5000000000000003E-4,null,28,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.3000000000000001E-4,2.2000000000000001E-4]
[null,null,null,null,null,29,6.8000000000000005E-4,6.7000000000000002E-4,6.6E-4,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.8E-4,5.6999999999999998E-4,null,29,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4,2.4000000000000001E-4]
[null,null,null,null,null,30,6.9999999999999999E-4,6.8999999999999997E-4,6.7000000000000002E-4,6.6E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,null,30,2.7999999999999998E-4,2.7999999999999998E-4,2.7999999999999998E-4,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5999999999999998E-4,2.5000000000000001E-4,2.5000000000000001E-4]
[null,null,null,null,null,31,7.2000000000000005E-4,6.9999999999999999E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4,5.9999999999999995E-4,null,31,2.9999999999999997E-4,2.9E-4,2.9E-4,2.7999999999999998E-4,2.7999999999999998E-4,2.7999999999999998E-4,2.7E-4,2.7E-4,2.5999999999999998E-4,2.5999999999999998E-4]
[null,null,null,null,null,32,7.3999999999999999E-4,7.2999999999999996E-4,7.2000000000000005E-4,7.1000000000000002E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.3000000000000003E-4,null,32,3.2000000000000003E-4,3.1E-4,3.1E-4,2.9999999999999997E-4,2.9999999999999997E-4,2.9E-4,2.9E-4,2.9E-4,2.7999999999999998E-4,2.7999999999999998E-4]
[null,null,null,null,null,33,7.9000000000000001E-4,7.6999999999999996E-4,7.6000000000000004E-4,7.5000000000000002E-4,7.2999999999999996E-4,7.2000000000000005E-4,7.1000000000000002E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,null,33,3.4000000000000002E-4,3.4000000000000002E-4,3.3E-4,3.3E-4,3.3E-4,3.2000000000000003E-4,3.2000000000000003E-4,3.1E-4,3.1E-4,2.9999999999999997E-4]
[null,null,null,null,null,34,8.4000000000000003E-4,8.1999999999999998E-4,8.0999999999999996E-4,7.9000000000000001E-4,7.7999999999999999E-4,7.6999999999999996E-4,7.5000000000000002E-4,7.3999999999999999E-4,7.2000000000000005E-4,7.1000000000000002E-4,null,34,3.8000000000000002E-4,3.6999999999999999E-4,3.6999999999999999E-4,3.6000000000000002E-4,3.6000000000000002E-4,3.5E-4,3.5E-4,3.4000000000000002E-4,3.4000000000000002E-4,3.3E-4]
[null,null,null,null,null,35,8.8999999999999995E-4,8.7000000000000001E-4,8.5999999999999998E-4,8.4000000000000003E-4,8.3000000000000001E-4,8.0999999999999996E-4,8.0000000000000004E-4,7.7999999999999999E-4,7.6999999999999996E-4,7.6000000000000004E-4,null,35,4.2000000000000002E-4,4.0999999999999999E-4,4.0999999999999999E-4,4.0000000000000002E-4,4.0000000000000002E-4,3.8999999999999999E-4,3.8999999999999999E-4,3.8000000000000002E-4,3.6999999999999999E-4,3.6999999999999999E-4]
[null,null,null,null,null,36,9.3999999999999997E-4,9.3000000000000005E-4,9.1E-4,8.8999999999999995E-4,8.8000000000000003E-4,8.5999999999999998E-4,8.4999999999999995E-4,8.3000000000000001E-4,8.1999999999999998E-4,8.0000000000000004E-4,null,36,4.6999999999999999E-4,4.6000000000000001E-4,4.4999999999999999E-4,4.4999999999999999E-4,4.4000000000000002E-4,4.2999999999999999E-4,4.2999999999999999E-4,4.2000000000000002E-4,4.2000000000000002E-4,4.0999999999999999E-4]
[null,null,null,null,null,37,1.01E-3,1E-3,9.7999999999999997E-4,9.6000000000000002E-4,9.5E-4,9.3000000000000005E-4,9.1E-4,8.9999999999999998E-4,8.8000000000000003E-4,8.7000000000000001E-4,null,37,5.1000000000000004E-4,5.1000000000000004E-4,5.0000000000000001E-4,4.8999999999999998E-4,4.8999999999999998E-4,4.8000000000000001E-4,4.6999999999999999E-4,4.6999999999999999E-4,4.6000000000000001E-4,4.4999999999999999E-4]
[null,null,null,null,null,38,1.1000000000000001E-3,1.09E-3,1.07E-3,1.0499999999999999E-3,1.0300000000000001E-3,1.01E-3,1E-3,9.7999999999999997E-4,9.6000000000000002E-4,9.3999999999999997E-4,null,38,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4,5.4000000000000001E-4,5.4000000000000001E-4,5.2999999999999998E-4,5.1999999999999995E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.0000000000000001E-4]
[null,null,null,null,null,39,1.2199999999999999E-3,1.1999999999999999E-3,1.1800000000000001E-3,1.16E-3,1.14E-3,1.1199999999999999E-3,1.1000000000000001E-3,1.08E-3,1.06E-3,1.0399999999999999E-3,null,39,6.3000000000000003E-4,6.2E-4,6.0999999999999997E-4,5.9999999999999995E-4,5.9000000000000003E-4,5.9000000000000003E-4,5.8E-4,5.6999999999999998E-4,5.5999999999999995E-4,5.5000000000000003E-4]
[null,null,null,null,null,40,1.3600000000000001E-3,1.34E-3,1.31E-3,1.2899999999999999E-3,1.2700000000000001E-3,1.25E-3,1.23E-3,1.2099999999999999E-3,1.1800000000000001E-3,1.16E-3,null,40,6.9999999999999999E-4,6.8999999999999997E-4,6.8000000000000005E-4,6.7000000000000002E-4,6.6E-4,6.6E-4,6.4999999999999997E-4,6.4000000000000005E-4,6.3000000000000003E-4,6.2E-4]
[null,null,null,null,null,41,1.5100000000000001E-3,1.49E-3,1.4599999999999999E-3,1.4400000000000001E-3,1.42E-3,1.39E-3,1.3699999999999999E-3,1.34E-3,1.32E-3,1.2999999999999999E-3,null,41,7.9000000000000001E-4,7.7999999999999999E-4,7.6999999999999996E-4,7.6000000000000004E-4,7.5000000000000002E-4,7.3999999999999999E-4,7.2999999999999996E-4,7.2000000000000005E-4,7.1000000000000002E-4,6.9999999999999999E-4]
[null,null,null,null,null,42,1.67E-3,1.65E-3,1.6199999999999999E-3,1.6000000000000001E-3,1.57E-3,1.5399999999999999E-3,1.5200000000000001E-3,1.49E-3,1.4599999999999999E-3,1.4400000000000001E-3,null,42,8.8000000000000003E-4,8.7000000000000001E-4,8.5999999999999998E-4,8.4999999999999995E-4,8.4000000000000003E-4,8.1999999999999998E-4,8.0999999999999996E-4,8.0000000000000004E-4,7.9000000000000001E-4,7.7999999999999999E-4]
[null,null,null,null,null,43,1.8400000000000001E-3,1.81E-3,1.7799999999999999E-3,1.75E-3,1.72E-3,1.6900000000000001E-3,1.67E-3,1.64E-3,1.6100000000000001E-3,1.58E-3,null,43,9.7999999999999997E-4,9.6000000000000002E-4,9.5E-4,9.3999999999999997E-4,9.2000000000000003E-4,9.1E-4,8.9999999999999998E-4,8.8999999999999995E-4,8.7000000000000001E-4,8.5999999999999998E-4]
[null,null,null,null,null,44,2.0200000000000001E-3,1.99E-3,1.9599999999999999E-3,1.9300000000000001E-3,1.9E-3,1.8600000000000001E-3,1.83E-3,1.8E-3,1.7700000000000001E-3,1.74E-3,null,44,1.08E-3,1.06E-3,1.0499999999999999E-3,1.0399999999999999E-3,1.0200000000000001E-3,1.01E-3,9.8999999999999999E-4,9.7999999999999997E-4,9.6000000000000002E-4,9.5E-4]
[null,null,null,null,null,45,2.2399999999999998E-3,2.2100000000000002E-3,2.1800000000000001E-3,2.14E-3,2.1099999999999999E-3,2.0699999999999998E-3,2.0400000000000001E-3,2E-3,1.97E-3,1.9300000000000001E-3,null,45,1.2099999999999999E-3,1.1900000000000001E-3,1.17E-3,1.16E-3,1.14E-3,1.1299999999999999E-3,1.1100000000000001E-3,1.1000000000000001E-3,1.08E-3,1.07E-3]
[null,null,null,null,null,46,2.5100000000000001E-3,2.47E-3,2.4299999999999999E-3,2.3900000000000002E-3,2.3600000000000001E-3,2.32E-3,2.2799999999999999E-3,2.2399999999999998E-3,2.2000000000000001E-3,2.16E-3,null,46,1.3600000000000001E-3,1.34E-3,1.32E-3,1.31E-3,1.2899999999999999E-3,1.2700000000000001E-3,1.25E-3,1.24E-3,1.2199999999999999E-3,1.1999999999999999E-3]
[null,null,null,null,null,47,2.7899999999999999E-3,2.7499999999999998E-3,2.7000000000000001E-3,2.66E-3,2.6199999999999999E-3,2.5799999999999998E-3,2.5300000000000001E-3,2.49E-3,2.4499999999999999E-3,2.4099999999999998E-3,null,47,1.5100000000000001E-3,1.49E-3,1.47E-3,1.4499999999999999E-3,1.4400000000000001E-3,1.42E-3,1.4E-3,1.3799999999999999E-3,1.3600000000000001E-3,1.34E-3]
[null,null,null,null,null,48,3.0699999999999998E-3,3.0200000000000001E-3,2.98E-3,2.9299999999999999E-3,2.8800000000000002E-3,2.8300000000000001E-3,2.7899999999999999E-3,2.7399999999999998E-3,2.6900000000000001E-3,2.65E-3,null,48,1.66E-3,1.64E-3,1.6199999999999999E-3,1.6000000000000001E-3,1.57E-3,1.5499999999999999E-3,1.5299999999999999E-3,1.5100000000000001E-3,1.49E-3,1.47E-3]
[null,null,null,null,null,49,3.3700000000000002E-3,3.32E-3,3.2699999999999999E-3,3.2100000000000002E-3,3.16E-3,3.1099999999999999E-3,3.0599999999999998E-3,3.0100000000000001E-3,2.96E-3,2.9099999999999998E-3,null,49,1.82E-3,1.7899999999999999E-3,1.7700000000000001E-3,1.74E-3,1.72E-3,1.6999999999999999E-3,1.67E-3,1.65E-3,1.6299999999999999E-3,1.6100000000000001E-3]
[null,null,null,null,null,50,3.7299999999999998E-3,3.6800000000000001E-3,3.62E-3,3.5599999999999998E-3,3.5000000000000001E-3,3.4399999999999999E-3,3.3899999999999998E-3,3.3300000000000001E-3,3.2799999999999999E-3,3.2200000000000002E-3,null,50,2E-3,1.98E-3,1.9499999999999999E-3,1.92E-3,1.9E-3,1.8699999999999999E-3,1.8400000000000001E-3,1.82E-3,1.8E-3,1.7700000000000001E-3]
[null,null,null,null,null,51,4.1599999999999996E-3,4.1099999999999999E-3,4.0400000000000002E-3,3.98E-3,3.9100000000000003E-3,3.8400000000000001E-3,3.7799999999999999E-3,3.7200000000000002E-3,3.6600000000000001E-3,3.5999999999999999E-3,null,51,2.2200000000000002E-3,2.2000000000000001E-3,2.1700000000000001E-3,2.14E-3,2.1099999999999999E-3,2.0799999999999998E-3,2.0500000000000002E-3,2.0200000000000001E-3,2E-3,1.97E-3]
[null,null,null,null,null,52,4.6499999999999996E-3,4.5700000000000003E-3,4.5100000000000001E-3,4.4299999999999999E-3,4.3600000000000002E-3,4.2900000000000004E-3,4.2100000000000002E-3,4.1399999999999996E-3,4.0699999999999998E-3,4.0099999999999997E-3,null,52,2.47E-3,2.4299999999999999E-3,2.3999999999999998E-3,2.3700000000000001E-3,2.33E-3,2.3E-3,2.2699999999999999E-3,2.2399999999999998E-3,2.2100000000000002E-3,2.1800000000000001E-3]
[null,null,null,null,null,53,5.1599999999999997E-3,5.0800000000000003E-3,4.9899999999999996E-3,4.9199999999999999E-3,4.8300000000000001E-3,4.7499999999999999E-3,4.6699999999999997E-3,4.5900000000000003E-3,4.5199999999999997E-3,4.4400000000000004E-3,null,53,2.7000000000000001E-3,2.6700000000000001E-3,2.6199999999999999E-3,2.5899999999999999E-3,2.5600000000000002E-3,2.5200000000000001E-3,2.49E-3,2.4499999999999999E-3,2.4199999999999998E-3,2.3800000000000002E-3]
[null,null,null,null,null,54,5.7400000000000003E-3,5.6600000000000001E-3,5.5700000000000003E-3,5.45E-3,5.3800000000000002E-3,5.2900000000000004E-3,5.1999999999999998E-3,5.11E-3,5.0200000000000002E-3,4.9399999999999999E-3,null,54,2.96E-3,2.9199999999999999E-3,2.8800000000000002E-3,2.8300000000000001E-3,2.8E-3,2.7599999999999999E-3,2.7200000000000002E-3,2.6800000000000001E-3,2.64E-3,2.6099999999999999E-3]
[null,null,null,null,null,55,6.4799999999999996E-3,6.3800000000000003E-3,6.28E-3,6.1700000000000001E-3,6.0400000000000002E-3,5.96E-3,5.8599999999999998E-3,5.7600000000000004E-3,5.6600000000000001E-3,5.5599999999999998E-3,null,55,3.2699999999999999E-3,3.2299999999999998E-3,3.1800000000000001E-3,3.14E-3,3.0799999999999998E-3,3.0500000000000002E-3,3.0000000000000001E-3,2.96E-3,2.9199999999999999E-3,2.8800000000000002E-3]
[null,null,null,null,null,56,7.3600000000000002E-3,7.2399999999999999E-3,7.1199999999999996E-3,7.0000000000000001E-3,6.8900000000000003E-3,6.7400000000000003E-3,6.6400000000000001E-3,6.5300000000000002E-3,6.4200000000000004E-3,6.3099999999999996E-3,null,56,3.64E-3,3.5899999999999999E-3,3.5400000000000002E-3,3.49E-3,3.4399999999999999E-3,3.3800000000000002E-3,3.3400000000000001E-3,3.29E-3,3.2499999999999999E-3,3.2000000000000002E-3]
[null,null,null,null,null,57,8.2699999999999996E-3,8.1399999999999997E-3,8.0000000000000002E-3,7.8700000000000003E-3,7.7299999999999999E-3,7.6E-3,7.4400000000000004E-3,7.3299999999999997E-3,7.2100000000000003E-3,7.0800000000000004E-3,null,57,4.0299999999999997E-3,3.98E-3,3.9199999999999999E-3,3.8600000000000001E-3,3.81E-3,3.7499999999999999E-3,3.6900000000000001E-3,3.64E-3,3.5899999999999999E-3,3.5400000000000002E-3]
[null,null,null,null,null,58,9.1599999999999997E-3,9.0200000000000002E-3,8.8699999999999994E-3,8.7200000000000003E-3,8.5699999999999995E-3,8.4200000000000004E-3,8.2699999999999996E-3,8.0999999999999996E-3,7.9799999999999992E-3,7.8399999999999997E-3,null,58,4.4200000000000003E-3,4.3600000000000002E-3,4.3E-3,4.2399999999999998E-3,4.1700000000000001E-3,4.1099999999999999E-3,4.0499999999999998E-3,3.98E-3,3.9300000000000003E-3,3.8800000000000002E-3]
[null,null,null,null,null,59,1.0160000000000001E-2,0.01,9.8300000000000002E-3,9.6600000000000002E-3,9.4999999999999998E-3,9.3299999999999998E-3,9.1699999999999993E-3,8.9999999999999993E-3,8.8199999999999997E-3,8.6800000000000002E-3,null,59,4.8399999999999997E-3,4.7800000000000004E-3,4.7099999999999998E-3,4.64E-3,4.5700000000000003E-3,4.4999999999999997E-3,4.4400000000000004E-3,4.3699999999999998E-3,4.2900000000000004E-3,4.2399999999999998E-3]
[null,null,null,null,null,60,1.1469999999999999E-2,1.129E-2,1.11E-2,1.09E-2,1.0710000000000001E-2,1.052E-2,1.0330000000000001E-2,1.0149999999999999E-2,9.9699999999999997E-3,9.75E-3,null,60,5.3600000000000002E-3,5.28E-3,5.1999999999999998E-3,5.13E-3,5.0499999999999998E-3,4.9800000000000001E-3,4.8999999999999998E-3,4.8300000000000001E-3,4.7600000000000003E-3,4.6699999999999997E-3]
[null,null,null,null,null,61,1.302E-2,1.281E-2,1.259E-2,1.2370000000000001E-2,1.214E-2,1.193E-2,1.171E-2,1.15E-2,1.129E-2,1.1089999999999999E-2,null,61,5.9699999999999996E-3,5.8799999999999998E-3,5.79E-3,5.7099999999999998E-3,5.62E-3,5.5399999999999998E-3,5.45E-3,5.3699999999999998E-3,5.2900000000000004E-3,5.2100000000000002E-3]
[null,null,null,null,null,62,1.451E-2,1.427E-2,1.4019999999999999E-2,1.3769999999999999E-2,1.3520000000000001E-2,1.328E-2,1.304E-2,1.2800000000000001E-2,1.257E-2,1.234E-2,null,62,6.6100000000000004E-3,6.5100000000000002E-3,6.4099999999999999E-3,6.3200000000000001E-3,6.2199999999999998E-3,6.13E-3,6.0299999999999998E-3,5.94E-3,5.8500000000000002E-3,5.77E-3]
[null,null,null,null,null,63,1.5800000000000002E-2,1.553E-2,1.5259999999999999E-2,1.499E-2,1.472E-2,1.4460000000000001E-2,1.4189999999999999E-2,1.393E-2,1.3679999999999999E-2,1.3429999999999999E-2,null,63,7.2500000000000004E-3,7.1399999999999996E-3,7.0400000000000003E-3,6.9300000000000004E-3,6.8199999999999997E-3,6.7200000000000003E-3,6.62E-3,6.5199999999999998E-3,6.4200000000000004E-3,6.3200000000000001E-3]
[null,null,null,null,null,64,1.704E-2,1.6750000000000001E-2,1.6449999999999999E-2,1.6160000000000001E-2,1.5869999999999999E-2,1.558E-2,1.5299999999999999E-2,1.502E-2,1.474E-2,1.447E-2,null,64,7.9500000000000005E-3,7.8300000000000002E-3,7.7099999999999998E-3,7.5900000000000004E-3,7.4799999999999997E-3,7.3600000000000002E-3,7.2500000000000004E-3,7.1399999999999996E-3,7.0299999999999998E-3,6.9300000000000004E-3]
[null,null,null,null,null,65,1.8540000000000001E-2,1.822E-2,1.7899999999999999E-2,1.7579999999999998E-2,1.7260000000000001E-2,1.695E-2,1.6639999999999999E-2,1.6330000000000001E-2,1.6029999999999999E-2,1.5730000000000001E-2,null,65,8.8000000000000005E-3,8.6700000000000006E-3,8.5299999999999994E-3,8.3999999999999995E-3,8.2699999999999996E-3,8.1499999999999993E-3,8.0199999999999994E-3,7.9000000000000008E-3,7.7799999999999996E-3,7.6600000000000001E-3]
[null,null,null,null,null,66,2.034E-2,0.02,1.9640000000000001E-2,1.9290000000000002E-2,1.8939999999999999E-2,1.8589999999999999E-2,1.8249999999999999E-2,1.7909999999999999E-2,1.7579999999999998E-2,1.7250000000000001E-2,null,66,9.7999999999999997E-3,9.6500000000000006E-3,9.5099999999999994E-3,9.3600000000000003E-3,9.2200000000000008E-3,9.0799999999999995E-3,8.94E-3,8.8000000000000005E-3,8.6599999999999993E-3,8.5299999999999994E-3]
[null,null,null,null,null,67,2.2169999999999999E-2,2.18E-2,2.1420000000000002E-2,2.104E-2,2.0650000000000002E-2,2.027E-2,1.9900000000000001E-2,1.9539999999999998E-2,1.917E-2,1.881E-2,null,67,1.085E-2,1.069E-2,1.0529999999999999E-2,1.0370000000000001E-2,1.021E-2,1.005E-2,9.8899999999999995E-3,9.7400000000000004E-3,9.5899999999999996E-3,9.4500000000000001E-3]
[null,null,null,null,null,68,2.3900000000000001E-2,2.35E-2,2.3089999999999999E-2,2.2679999999999999E-2,2.2270000000000002E-2,2.1860000000000001E-2,2.146E-2,2.1069999999999998E-2,2.068E-2,2.0289999999999999E-2,null,68,1.189E-2,1.171E-2,1.154E-2,1.137E-2,1.119E-2,1.102E-2,1.085E-2,1.068E-2,1.052E-2,1.0359999999999999E-2]
[null,null,null,null,null,69,2.562E-2,2.5190000000000001E-2,2.4760000000000001E-2,2.4320000000000001E-2,2.3879999999999998E-2,2.3449999999999999E-2,2.3019999999999999E-2,2.2599999999999999E-2,2.2179999999999998E-2,2.1770000000000001E-2,null,69,1.298E-2,1.2789999999999999E-2,1.26E-2,1.2409999999999999E-2,1.223E-2,1.204E-2,1.1849999999999999E-2,1.167E-2,1.15E-2,1.132E-2]
[null,null,null,null,null,70,2.7570000000000001E-2,2.7109999999999999E-2,2.665E-2,2.6179999999999998E-2,2.571E-2,2.5250000000000002E-2,2.479E-2,2.4340000000000001E-2,2.3890000000000002E-2,2.3449999999999999E-2,null,70,1.4250000000000001E-2,1.405E-2,1.384E-2,1.3639999999999999E-2,1.3440000000000001E-2,1.323E-2,1.303E-2,1.2829999999999999E-2,1.264E-2,1.2449999999999999E-2]
[null,null,null,null,null,71,2.9870000000000001E-2,2.937E-2,2.887E-2,2.8369999999999999E-2,2.7869999999999999E-2,2.7369999999999998E-2,2.6880000000000001E-2,2.639E-2,2.5909999999999999E-2,2.5430000000000001E-2,null,71,1.5789999999999998E-2,1.5559999999999999E-2,1.5339999999999999E-2,1.512E-2,1.489E-2,1.4670000000000001E-2,1.4449999999999999E-2,1.423E-2,1.4019999999999999E-2,1.38E-2]
[null,null,null,null,null,72,3.2410000000000001E-2,3.1870000000000002E-2,3.1329999999999997E-2,3.0790000000000001E-2,3.0249999999999999E-2,2.972E-2,2.9190000000000001E-2,2.8670000000000001E-2,2.8139999999999998E-2,2.7629999999999998E-2,null,72,1.754E-2,1.729E-2,1.704E-2,1.6789999999999999E-2,1.6549999999999999E-2,1.6299999999999999E-2,1.6060000000000001E-2,1.583E-2,1.559E-2,1.5350000000000001E-2]
[null,null,null,null,null,73,3.5099999999999999E-2,3.4529999999999998E-2,3.3950000000000001E-2,3.3369999999999997E-2,3.279E-2,3.2210000000000003E-2,3.1649999999999998E-2,3.109E-2,3.0530000000000002E-2,2.998E-2,null,73,1.9449999999999999E-2,1.9179999999999999E-2,1.891E-2,1.8630000000000001E-2,1.8360000000000001E-2,1.8100000000000002E-2,1.7829999999999999E-2,1.7569999999999999E-2,1.7309999999999999E-2,1.7059999999999999E-2]
[null,null,null,null,null,74,3.7999999999999999E-2,3.7400000000000003E-2,3.678E-2,3.6150000000000002E-2,3.5529999999999999E-2,3.492E-2,3.431E-2,3.3709999999999997E-2,3.3119999999999997E-2,3.2530000000000003E-2,null,74,2.1600000000000001E-2,2.1309999999999999E-2,2.1010000000000001E-2,2.0709999999999999E-2,2.0410000000000001E-2,2.0119999999999999E-2,1.983E-2,1.9539999999999998E-2,1.9259999999999999E-2,1.898E-2]
[null,null,null,null,null,75,4.1279999999999997E-2,4.0640000000000003E-2,3.9969999999999999E-2,3.9309999999999998E-2,3.8640000000000001E-2,3.798E-2,3.7330000000000002E-2,3.669E-2,3.6060000000000002E-2,3.542E-2,null,75,2.419E-2,2.3859999999999999E-2,2.3539999999999998E-2,2.3210000000000001E-2,2.2880000000000001E-2,2.2550000000000001E-2,2.223E-2,2.1919999999999999E-2,2.1610000000000001E-2,2.1299999999999999E-2]
[null,null,null,null,null,76,4.5109999999999997E-2,4.4409999999999998E-2,4.3700000000000003E-2,4.2979999999999997E-2,4.2270000000000002E-2,4.156E-2,4.086E-2,4.0169999999999997E-2,3.9480000000000001E-2,3.8800000000000001E-2,null,76,2.733E-2,2.6960000000000001E-2,2.6599999999999999E-2,2.6239999999999999E-2,2.588E-2,2.5510000000000001E-2,2.5149999999999999E-2,2.4799999999999999E-2,2.4459999999999999E-2,2.4119999999999999E-2]
[null,null,null,null,null,77,4.9489999999999999E-2,4.8730000000000002E-2,4.795E-2,4.718E-2,4.6420000000000003E-2,4.5659999999999999E-2,4.4900000000000002E-2,4.4139999999999999E-2,4.3400000000000001E-2,4.267E-2,null,77,3.0960000000000001E-2,3.056E-2,3.014E-2,2.9729999999999999E-2,2.9329999999999998E-2,2.894E-2,2.853E-2,2.8139999999999998E-2,2.775E-2,2.7369999999999998E-2]
[null,null,null,null,null,78,5.4370000000000002E-2,5.3560000000000003E-2,5.2720000000000003E-2,5.1880000000000003E-2,5.1049999999999998E-2,5.0229999999999997E-2,4.9419999999999999E-2,4.8599999999999997E-2,4.7789999999999999E-2,4.7E-2,null,78,3.5020000000000003E-2,3.4569999999999997E-2,3.4110000000000001E-2,3.3640000000000003E-2,3.3189999999999997E-2,3.2750000000000001E-2,3.2309999999999998E-2,3.1870000000000002E-2,3.143E-2,3.1009999999999999E-2]
[null,null,null,null,null,79,5.7549999999999997E-2,5.672E-2,5.5849999999999997E-2,5.4969999999999998E-2,5.4100000000000002E-2,5.3220000000000003E-2,5.2350000000000001E-2,5.1490000000000001E-2,5.0639999999999998E-2,4.9799999999999997E-2,null,79,3.7530000000000001E-2,3.705E-2,3.6560000000000002E-2,3.6069999999999998E-2,3.5580000000000001E-2,3.5090000000000003E-2,3.4610000000000002E-2,3.4139999999999997E-2,3.3669999999999999E-2,3.3210000000000003E-2]
[null,null,null,null,null,80,0.12927,0.12817999999999999,0.12711,0.12606999999999999,0.12504000000000001,0.12401,0.12307,0.12223000000000001,0.12143,0.1206,null,80,0.11388,0.11305999999999999,0.11228,0.11154,0.1108,0.11008,0.10944,0.1089,0.10841000000000001,0.1079]
[null,null,null,null,null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10",null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10"]
[]
[null,null,null,null,null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10",null,null,"X+1","X+2","X+3","X+4","X+5","X+6","X+7","X+8","X+9","X+10"]
[null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,null,null,15,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,"VS",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,null,null,0,1,{"$f":"H3/G3","v":0.95633187772925776},0.96347031963470309,0.97630331753554511,0.97087378640776689,0.97499999999999998,0.97435897435897445,0.97368421052631582,0.97297297297297292,0.97222222222222232,null,0,1,{"$f":"T3/S3","v":0.96236559139784938},0.96648044692737434,0.98265895953757221,0.9764705882352942,0.98192771084337349,0.97546012269938653,0.98113207547169812,0.98076923076923073,0.98039215686274517]
[null,null,null,null,null,1,1,{"$f":"H4/G4","v":1.1333333333333335},1.1176470588235294,1,0.94736842105263164,1,0.94444444444444442,1,0.94117647058823528,1,null,1,1,{"$f":"T4/S4","v":1.1538461538461537},1.0666666666666669,1,1,0.93749999999999989,1,1,0.93333333333333335,1]
[null,null,null,null,null,2,1,{"$f":"H5/G5","v":1},0.9285714285714286,1,1,0.92307692307692313,1,1,0.91666666666666663,1,null,2,1,{"$f":"T5/S5","v":1},0.91666666666666663,1,1,1,0.90909090909090906,1,1,1]
[null,null,null,null,null,3,1,{"$f":"H6/G6","v":1},1,0.88888888888888895,1,1,1,0.87499999999999989,1,1,null,3,1,{"$f":"T6/S6","v":1},0.87499999999999989,1,1,1,1,1,1,0.85714285714285721]
[null,null,null,null,null,4,1,{"$f":"H7/G7","v":0.87499999999999989},1,1,1,1,0.85714285714285721,1,1,1,null,4,1,{"$f":"T7/S7","v":1},1,1,1,1,0.85714285714285721,1,1,1]
[null,null,null,null,null,5,1,{"$f":"H8/G8","v":1},1,1,0.85714285714285721,1,1,1,1,1,null,5,1,{"$f":"T8/S8","v":1},0.87499999999999989,1,1,1,1,1,1,0.85714285714285721]
[null,null,null,null,null,6,1,{"$f":"H9/G9","v":1},1,1,1,1,0.83333333333333337,1,1,1,null,6,1,{"$f":"T9/S9","v":0.87499999999999989},1,1,1,1,1,1,0.85714285714285721,1]
[null,null,null,null,null,7,1,{"$f":"H10/G10","v":1},0.83333333333333337,1,1,1,1,1,1,1,null,7,1,{"$f":"T10/S10","v":1},1,1,0.85714285714285721,1,1,1,1,1]
[null,null,null,null,null,8,1,{"$f":"H11/G11","v":1},1,1,0.83333333333333337,1,1,1,1,1,null,8,1,{"$f":"T11/S11","v":1},1,0.85714285714285721,1,1,1,1,1,1]
[null,null,null,null,null,9,1,{"$f":"H12/G12","v":0.85714285714285721},1,1,1,1,1,1,0.83333333333333337,1,null,9,1,{"$f":"T12/S12","v":1},1,0.85714285714285721,1,1,1,1,1,1]
[null,null,null,null,null,10,1,{"$f":"H13/G13","v":1},1,1,0.85714285714285721,1,1,1,1,1,null,10,1,{"$f":"T13/S13","v":0.85714285714285721},1,1,1,1,1,1,1,0.83333333333333337]
[null,null,null,null,null,11,1,{"$f":"H14/G14","v":1},1,1,1,1,0.85714285714285721,1,1,1,null,11,1,{"$f":"T14/S14","v":1},1,1,1,1,0.83333333333333337,1,1,1]
[null,null,null,null,null,12,1,{"$f":"H15/G15","v":1},1,1,1,0.87499999999999989,1,1,1,1,null,12,1,{"$f":"T15/S15","v":1},1,1,1,1,1,1,0.83333333333333337,1]
[null,null,null,null,null,13,1,{"$f":"H16/G16","v":1},1,1,0.9,1,1,1,0.88888888888888895,1,null,13,1,{"$f":"T16/S16","v":1},1,1,1,1,0.85714285714285721,1,1,1]
[null,null,null,null,null,14,1,{"$f":"H17/G17","v":1},0.9285714285714286,1,1,1,0.92307692307692313,1,1,0.91666666666666663,null,14,1,{"$f":"T17/S17","v":1},1,1,0.88888888888888895,1,1,1,1,1]
[null,null,null,null,null,15,1,{"$f":"H18/G18","v":1},0.95238095238095244,1,1,0.95,1,0.94736842105263164,1,0.94444444444444442,null,15,1,{"$f":"T18/S18","v":1},1,0.91666666666666663,1,1,1,1,0.90909090909090906,1]
[null,null,null,null,null,16,1,{"$f":"H19/G19","v":1},0.96666666666666679,1,0.96551724137931028,0.96428571428571441,1,0.96296296296296291,0.96153846153846168,1,null,16,1,{"$f":"T19/S19","v":1},1,1,0.93333333333333335,1,1,0.9285714285714286,1,1]
[null,null,null,null,null,17,1,{"$f":"H20/G20","v":0.97368421052631571},0.97297297297297303,1,0.9722222222222221,0.97142857142857153,0.97058823529411753,0.96969696969696983,1,0.96874999999999989,null,17,1,{"$f":"T20/S20","v":1},0.94444444444444442,1,1,0.94117647058823528,1,1,0.93749999999999989,1]
[null,null,null,null,null,18,1,{"$f":"H21/G21","v":0.9767441860465117},0.97619047619047616,0.97560975609756106,0.97499999999999998,0.97435897435897445,0.97368421052631571,0.97297297297297303,1,0.9722222222222221,null,18,1,{"$f":"T21/S21","v":1},0.94736842105263164,1,1,0.94444444444444442,1,1,0.94117647058823528,1]
[null,null,null,null,null,19,1,{"$f":"H22/G22","v":0.97826086956521729},0.97777777777777786,0.97727272727272718,0.9767441860465117,0.97619047619047616,0.97560975609756106,0.97499999999999998,0.97435897435897445,0.97368421052631571,null,19,1,{"$f":"T22/S22","v":1},1,0.94736842105263164,1,1,0.94444444444444442,1,1,0.94117647058823528]
[null,null,null,null,null,20,1,{"$f":"H23/G23","v":0.98},0.97959183673469397,0.97916666666666663,0.97872340425531923,0.97826086956521729,0.97777777777777786,0.97727272727272718,0.9767441860465117,0.97619047619047616,null,20,1,{"$f":"T23/S23","v":0.95},1,1,0.94736842105263164,1,1,0.94444444444444442,1,1]
[null,null,null,null,null,21,1,{"$f":"H24/G24","v":0.98245614035087714},0.98214285714285732,0.96363636363636351,0.98113207547169812,0.98076923076923095,0.98039215686274506,0.98,0.97959183673469397,0.97916666666666663,null,21,1,{"$f":"T24/S24","v":1},1,0.95,1,1,0.94736842105263164,1,1,1]
[null,null,null,null,null,22,1,{"$f":"H25/G25","v":0.98387096774193539},0.96721311475409844,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.96428571428571441,0.9814814814814814,0.98113207547169812,0.98076923076923095,null,22,1,{"$f":"T25/S25","v":1},1,0.95238095238095244,1,1,0.95,1,1,0.94736842105263164]
[null,null,null,null,null,23,1,{"$f":"H26/G26","v":0.984375},0.96825396825396814,0.98360655737704916,0.9833333333333335,0.98305084745762705,0.96551724137931028,0.98214285714285732,0.98181818181818181,0.9814814814814814,null,23,1,{"$f":"T26/S26","v":1},0.95454545454545459,1,1,0.95238095238095244,1,1,0.95,1]
[null,null,null,null,null,24,1,{"$f":"H27/G27","v":0.98412698412698407},0.98387096774193539,0.98360655737704916,0.96666666666666679,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,0.9814814814814814,null,24,1,{"$f":"T27/S27","v":0.95652173913043481},1,1,0.95454545454545459,1,1,0.95238095238095244,1,1]
[null,null,null,null,null,25,1,{"$f":"H28/G28","v":0.96825396825396814},0.98360655737704916,0.9833333333333335,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.96428571428571441,0.9814814814814814,0.98113207547169812,null,25,1,{"$f":"T28/S28","v":1},0.95652173913043481,1,1,0.95454545454545459,1,1,0.95238095238095244,1]
[null,null,null,null,null,26,1,{"$f":"H29/G29","v":0.98412698412698407},0.98387096774193539,0.96721311475409844,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,0.9814814814814814,null,26,1,{"$f":"T29/S29","v":0.95833333333333337},1,1,0.95652173913043481,1,1,0.95454545454545459,1,1]
[null,null,null,null,null,27,1,{"$f":"H30/G30","v":0.984375},0.98412698412698407,0.98387096774193539,0.96721311475409844,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,null,27,1,{"$f":"T30/S30","v":0.96},1,0.95833333333333337,1,1,0.95652173913043481,1,1,0.95454545454545459]
[null,null,null,null,null,28,1,{"$f":"H31/G31","v":0.98484848484848486},0.98461538461538478,0.96874999999999989,0.98387096774193539,0.98360655737704916,0.9833333333333335,0.98305084745762705,0.98275862068965514,0.9649122807017545,null,28,1,{"$f":"T31/S31","v":0.96153846153846168},1,1,0.96,1,0.95833333333333337,1,1,0.95652173913043481]
[null,null,null,null,null,29,1,{"$f":"H32/G32","v":0.98529411764705876},0.9850746268656716,0.96969696969696983,0.984375,0.98412698412698407,0.98387096774193539,0.98360655737704916,0.96666666666666679,0.98275862068965514,null,29,1,{"$f":"T32/S32","v":1},0.96296296296296291,1,1,0.96153846153846168,1,0.96,1,1]
[null,null,null,null,null,30,1,{"$f":"H33/G33","v":0.98571428571428565},0.97101449275362328,0.9850746268656716,0.98484848484848486,0.98461538461538478,0.96874999999999989,0.98387096774193539,0.98360655737704916,0.9833333333333335,null,30,1,{"$f":"T33/S33","v":1},1,0.96428571428571441,1,0.96296296296296291,1,1,0.96153846153846168,1]
[null,null,null,null,null,31,1,{"$f":"H34/G34","v":0.9722222222222221},0.98571428571428565,0.98550724637681175,0.98529411764705876,0.9701492537313432,0.98461538461538478,0.984375,0.98412698412698407,0.96774193548387089,null,31,1,{"$f":"T34/S34","v":0.96666666666666679},1,0.96551724137931028,1,1,0.96428571428571441,1,0.96296296296296291,1]
[null,null,null,null,null,32,1,{"$f":"H35/G35","v":0.9864864864864864},0.98630136986301387,0.98611111111111105,0.97183098591549288,0.98550724637681175,0.98529411764705876,0.9701492537313432,0.98461538461538478,0.984375,null,32,1,{"$f":"T35/S35","v":0.96874999999999989},1,0.96774193548387089,1,0.96666666666666679,1,1,0.96551724137931028,1]
[null,null,null,null,null,33,1,{"$f":"H36/G36","v":0.97468354430379744},0.98701298701298712,0.98684210526315785,0.97333333333333327,0.98630136986301387,0.98611111111111105,0.97183098591549288,0.98550724637681175,0.98529411764705876,null,33,1,{"$f":"T36/S36","v":1},0.97058823529411753,1,1,0.96969696969696983,1,0.96874999999999989,1,0.96774193548387089]
[null,null,null,null,null,34,1,{"$f":"H37/G37","v":0.97619047619047616},0.98780487804878048,0.97530864197530875,0.98734177215189867,0.98717948717948711,0.97402597402597413,0.98666666666666658,0.97297297297297303,0.98611111111111105,null,34,1,{"$f":"T37/S37","v":0.97368421052631571},1,0.97297297297297303,1,0.9722222222222221,1,0.97142857142857153,1,0.97058823529411753]
[null,null,null,null,null,35,1,{"$f":"H38/G38","v":0.97752808988764051},0.9885057471264368,0.9767441860465117,0.98809523809523803,0.97590361445783125,0.98765432098765438,0.97499999999999998,0.98717948717948711,0.98701298701298712,null,35,1,{"$f":"T38/S38","v":0.97619047619047616},1,0.97560975609756106,1,0.97499999999999998,1,0.97435897435897445,0.97368421052631571,1]
[null,null,null,null,null,36,1,{"$f":"H39/G39","v":0.98936170212765961},0.97849462365591389,0.97802197802197799,0.98876404494382031,0.97727272727272718,0.98837209302325579,0.9764705882352942,0.98795180722891562,0.97560975609756106,null,36,1,{"$f":"T39/S39","v":0.97872340425531923},0.97826086956521729,1,0.97777777777777786,0.97727272727272718,1,0.9767441860465117,1,0.97619047619047616]
[null,null,null,null,null,37,1,{"$f":"H40/G40","v":0.99009900990099009},0.98,0.97959183673469397,0.98958333333333326,0.97894736842105268,0.97849462365591389,0.98901098901098894,0.97777777777777786,0.98863636363636365,null,37,1,{"$f":"T40/S40","v":1},0.98039215686274506,0.98,1,0.97959183673469397,0.97916666666666663,1,0.97872340425531923,0.97826086956521729]
[null,null,null,null,null,38,1,{"$f":"H41/G41","v":0.99090909090909085},0.98165137614678899,0.98130841121495327,0.98095238095238113,0.98058252427184456,0.99009900990099009,0.98,0.97959183673469397,0.97916666666666663,null,38,1,{"$f":"T41/S41","v":0.98245614035087714},0.98214285714285732,0.98181818181818181,1,0.9814814814814814,0.98113207547169812,0.98076923076923095,1,0.98039215686274506]
[null,null,null,null,null,39,1,{"$f":"H42/G42","v":0.98360655737704916},0.9833333333333335,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,0.9814814814814814,0.98113207547169812,null,39,1,{"$f":"T42/S42","v":0.98412698412698407},0.98387096774193539,0.98360655737704916,0.9833333333333335,1,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732]
[null,null,null,null,null,40,1,{"$f":"H43/G43","v":0.98529411764705876},0.9776119402985074,0.98473282442748089,0.98449612403100784,0.98425196850393692,0.98399999999999999,0.9837398373983739,0.97520661157024802,0.98305084745762705,null,40,1,{"$f":"T43/S43","v":0.98571428571428565},0.98550724637681175,0.98529411764705876,0.9850746268656716,1,0.98484848484848486,0.98461538461538478,0.984375,0.98412698412698407]
[null,null,null,null,null,41,1,{"$f":"H44/G44","v":0.98675496688741715},0.97986577181208045,0.98630136986301387,0.98611111111111105,0.97887323943661964,0.98561151079136688,0.97810218978102204,0.9850746268656716,0.98484848484848486,null,41,1,{"$f":"T44/S44","v":0.98734177215189867},0.98717948717948711,0.98701298701298712,0.98684210526315785,0.98666666666666658,0.9864864864864864,0.98630136986301387,0.98611111111111105,0.9859154929577465]
[null,null,null,null,null,42,1,{"$f":"H45/G45","v":0.9880239520958084},0.98181818181818181,0.98765432098765438,0.98124999999999996,0.98089171974522293,0.98701298701298712,0.98026315789473684,0.97986577181208045,0.98630136986301387,null,42,1,{"$f":"T45/S45","v":0.98863636363636365},0.9885057471264368,0.98837209302325579,0.9882352941176471,0.97619047619047616,0.98780487804878048,0.98765432098765438,0.98749999999999993,0.98734177215189867]
[null,null,null,null,null,43,1,{"$f":"H46/G46","v":0.98369565217391297},0.98342541436464082,0.98314606741573041,0.98285714285714276,0.9825581395348838,0.98816568047337272,0.98203592814371254,0.98170731707317083,0.98136645962732916,null,43,1,{"$f":"T46/S46","v":0.97959183673469397},0.98958333333333326,0.98947368421052628,0.97872340425531923,0.98913043478260865,0.98901098901098894,0.98888888888888882,0.97752808988764051,0.9885057471264368]
[null,null,null,null,null,44,1,{"$f":"H47/G47","v":0.98514851485148514},0.98492462311557782,0.98469387755102045,0.98445595854922274,0.97894736842105268,0.98387096774193539,0.98360655737704916,0.98333333333333339,0.98305084745762705,null,44,1,{"$f":"T47/S47","v":0.9814814814814814},0.99056603773584906,0.9904761904761904,0.98076923076923095,0.99019607843137247,0.98019801980198018,0.98989898989898983,0.97959183673469397,0.98958333333333326]
[null,null,null,null,null,45,1,{"$f":"H48/G48","v":0.98660714285714302},0.98642533936651577,0.98165137614678899,0.9859813084112149,0.98104265402843593,0.98550724637681175,0.98039215686274506,0.98499999999999999,0.97969543147208127,null,45,1,{"$f":"T48/S48","v":0.98347107438016546},0.98319327731092432,0.99145299145299148,0.98275862068965514,0.99122807017543857,0.98230088495575241,0.99099099099099097,0.98181818181818181,0.9907407407407407]
[null,null,null,null,null,46,1,{"$f":"H49/G49","v":0.98406374501992033},0.98380566801619429,0.98353909465020595,0.9874476987447699,0.98305084745762705,0.98275862068965514,0.98245614035087714,0.98214285714285732,0.98181818181818181,null,46,1,{"$f":"T49/S49","v":0.98529411764705876},0.9850746268656716,0.99242424242424243,0.98473282442748089,0.98449612403100784,0.98425196850393692,0.99199999999999999,0.98387096774193539,0.98360655737704916]
[null,null,null,null,null,47,1,{"$f":"H50/G50","v":0.98566308243727596},0.98181818181818192,0.98518518518518516,0.98496240601503759,0.98473282442748089,0.98062015503875977,0.98418972332015808,0.98393574297188746,0.98367346938775502,null,47,1,{"$f":"T50/S50","v":0.98675496688741715},0.98657718120805371,0.98639455782312924,0.99310344827586217,0.98611111111111105,0.9859154929577465,0.98571428571428565,0.98550724637681175,0.98529411764705876]
[null,null,null,null,null,48,1,{"$f":"H51/G51","v":0.98371335504886004},0.98675496688741715,0.98322147651006708,0.98293515358361783,0.98263888888888884,0.98586572438162545,0.98207885304659492,0.98175182481751833,0.98513011152416352,null,48,1,{"$f":"T51/S51","v":0.98795180722891562},0.98780487804878048,0.98765432098765438,0.98124999999999996,0.98726114649681529,0.98709677419354835,0.98692810457516356,0.98675496688741715,0.98657718120805371]
[null,null,null,null,null,49,1,{"$f":"H52/G52","v":0.98516320474777441},0.9849397590361445,0.9816513761467891,0.98442367601246106,0.98417721518987333,0.98392282958199351,0.98366013071895431,0.98338870431893688,0.98310810810810811,null,49,1,{"$f":"T52/S52","v":0.98351648351648346},0.98882681564245822,0.98305084745762705,0.9885057471264368,0.98837209302325579,0.98235294117647065,0.9880239520958084,0.9878787878787878,0.98773006134969332]
[null,null,null,null,null,50,1,{"$f":"H53/G53","v":0.98659517426273469},0.98369565217391297,0.98342541436464082,0.98314606741573041,0.98285714285714276,0.98546511627906974,0.9823008849557523,0.98498498498498499,0.98170731707317083,null,50,1,{"$f":"T53/S53","v":0.99},0.98484848484848486,0.98461538461538467,0.98958333333333326,0.98421052631578942,0.98395721925133695,0.98913043478260865,0.98901098901098894,0.98333333333333339]
[null,null,null,null,null,51,1,{"$f":"H54/G54","v":0.98798076923076927},0.98296836982968372,0.98514851485148514,0.98241206030150763,0.98209718670076718,0.984375,0.98412698412698418,0.98387096774193539,0.98360655737704916,null,51,1,{"$f":"T54/S54","v":0.99099099099099097},0.98636363636363633,0.98617511520737322,0.9859813084112149,0.98578199052132698,0.98557692307692324,0.98536585365853657,0.99009900990099009,0.98499999999999999]
[null,null,null,null,null,52,1,{"$f":"H55/G55","v":0.98279569892473129},0.98687089715536103,0.98226164079822609,0.98419864559819414,0.98394495412844041,0.98135198135198132,0.98337292161520173,0.98309178743961356,0.98525798525798525,null,52,1,{"$f":"T55/S55","v":0.98380566801619429},0.98765432098765427,0.98750000000000016,0.9831223628691983,0.98712446351931327,0.9869565217391304,0.986784140969163,0.98660714285714302,0.98642533936651577]
[null,null,null,null,null,53,1,{"$f":"H56/G56","v":0.98449612403100784},0.98228346456692905,0.98597194388777565,0.98170731707317083,0.9834368530020704,0.98315789473684201,0.98286937901498939,0.98474945533769054,0.98230088495575241,null,53,1,{"$f":"T56/S56","v":0.98888888888888882},0.98127340823970033,0.98854961832061061,0.98841698841698855,0.984375,0.98809523809523803,0.98393574297188746,0.98775510204081629,0.98347107438016546]
[null,null,null,null,null,54,1,{"$f":"H57/G57","v":0.98606271777003485},0.98409893992932862,0.97845601436265706,0.98715596330275235,0.98327137546468402,0.98298676748582214,0.98269230769230775,0.98238747553816053,0.98406374501992033,null,54,1,{"$f":"T57/S57","v":0.9864864864864864},0.98630136986301387,0.98263888888888884,0.98939929328621901,0.98571428571428565,0.98550724637681175,0.98529411764705876,0.9850746268656716,0.98863636363636365]
[null,null,null,null,null,55,1,{"$f":"H58/G58","v":0.98456790123456794},0.98432601880877735,0.98248407643312108,0.97893030794165314,0.98675496688741715,0.98322147651006708,0.98293515358361783,0.98263888888888884,0.98233215547703179,null,55,1,{"$f":"T58/S58","v":0.98776758409785925},0.98452012383900933,0.98742138364779874,0.98089171974522293,0.9902597402597404,0.98360655737704916,0.98666666666666658,0.9864864864864864,0.98630136986301387]
[null,null,null,null,null,56,1,{"$f":"H59/G59","v":0.98369565217391297},0.98342541436464082,0.98314606741573041,0.98428571428571432,0.97822931785195932,0.98516320474777441,0.98343373493975905,0.98315467075038288,0.98286604361370711,null,56,1,{"$f":"T59/S59","v":0.9862637362637362},0.98607242339832879,0.98587570621468923,0.98567335243553,0.9825581395348838,0.98816568047337272,0.98502994011976042,0.9878419452887538,0.98461538461538467]
[null,null,null,null,null,57,1,{"$f":"H60/G60","v":0.98428053204353083},0.98280098280098283,0.98375000000000001,0.98221092757306216,0.98318240620957309,0.97894736842105268,0.98521505376344076,0.98362892223738074,0.98196948682385576,null,57,1,{"$f":"T60/S60","v":0.98759305210918125},0.98492462311557782,0.98469387755102045,0.98704663212435229,0.98425196850393692,0.9840000000000001,0.98644986449864491,0.9862637362637362,0.98607242339832879]
[null,null,null,null,null,58,1,{"$f":"H61/G61","v":0.98471615720524019},0.98337028824833694,0.98308906426155596,0.98279816513761453,0.98249708284714132,0.98218527315914483,0.97944377267230953,0.98518518518518516,0.98245614035087725,null,58,1,{"$f":"T61/S61","v":0.98642533936651577},0.98623853211009171,0.98604651162790691,0.98349056603773588,0.98561151079136688,0.98540145985401451,0.98271604938271606,0.98743718592964835,0.98727735368956737]
[null,null,null,null,null,59,1,{"$f":"H62/G62","v":0.98425196850393692},0.98299999999999998,0.98270600203458802,0.9834368530020704,0.9821052631578947,0.98285101822079313,0.98146128680479827,0.98000000000000009,0.98412698412698418,null,59,1,{"$f":"T62/S62","v":0.98760330578512412},0.98535564853556468,0.9851380042462845,0.98491379310344829,0.98468271334792112,0.9866666666666668,0.98423423423423406,0.98169336384439376,0.98834498834498818]
[null,null,null,null,null,60,1,{"$f":"H63/G63","v":0.98430688753269402},0.98317094774136415,0.98198198198198194,0.98256880733944962,0.98225957049486456,0.98193916349809895,0.98257502420135512,0.98226600985221679,0.97793380140421271,null,60,1,{"$f":"T63/S63","v":0.9850746268656716},0.98484848484848486,0.98653846153846159,0.98440545808966862,0.98613861386138624,0.98393574297188746,0.98571428571428577,0.98550724637681164,0.98109243697478976]
[null,null,null,null,null,61,1,{"$f":"H64/G64","v":0.9838709677419355},0.98282591725214674,0.98252581413820494,0.98140662894098618,0.98270181219110375,0.98155909471919534,0.98206660973526894,0.98173913043478256,0.98228520814880416,null,61,1,{"$f":"T64/S64","v":0.98492462311557794},0.98469387755102045,0.98618307426597573,0.98423817863397556,0.98576512455516008,0.98375451263537905,0.98532110091743119,0.98510242085661093,0.98487712665406424]
[null,null,null,null,null,62,1,{"$f":"H65/G65","v":0.98345968297725705},0.9824807288016818,0.98216833095577749,0.98184458968772703,0.98224852071005908,0.98192771084337349,0.98159509202453998,0.98203124999999991,0.98170246618933976,null,62,1,{"$f":"T65/S65","v":0.98487140695915276},0.98463901689708133,0.98595943837753508,0.98417721518987333,0.98553054662379425,0.98368678629690043,0.98507462686567171,0.98484848484848486,0.98632478632478626]
[null,null,null,null,null,63,1,{"$f":"H66/G66","v":0.9829113924050632},0.9826142949130714,0.98230668414154654,0.98198799199466313,0.98233695652173914,0.98132780082987547,0.98167723749119096,0.98205312275664036,0.98172514619883045,null,63,1,{"$f":"T66/S66","v":0.98482758620689648},0.98599439775910369,0.984375,0.98412698412698407,0.98533724340175965,0.98511904761904756,0.98489425981873113,0.98466257668711665,0.98442367601246106]
[null,null,null,null,null,64,1,{"$f":"H67/G67","v":0.98298122065727711},0.9820895522388059,0.98237082066869308,0.98205445544554448,0.98172652804032778,0.98202824133504485,0.98169934640522882,0.98135818908122496,0.98168249660786977,null,64,1,{"$f":"T67/S67","v":0.98490566037735849},0.98467432950191569,0.98443579766536971,0.98550724637681153,0.98395721925133695,0.98505434782608703,0.98482758620689648,0.98459383753501406,0.98577524893314372]
[null,null,null,null,null,65,1,{"$f":"H68/G68","v":0.98274002157497298},0.98243688254665196,0.98212290502793287,0.98179749715585907,0.98203939745075308,0.98171091445427716,0.9813701923076924,0.98162890385793011,0.98128509045539625,null,65,1,{"$f":"T68/S68","v":0.98522727272727273},0.98385236447520175,0.98475967174677614,0.98452380952380958,0.9854897218863361,0.98404907975460121,0.98503740648379068,0.98481012658227829,0.98457583547557848]
[null,null,null,null,null,66,1,{"$f":"H69/G69","v":0.98328416912487704},0.9820000000000001,0.98217922606924646,0.98185588387765665,0.98152059134107705,0.98171059709521247,0.98136986301369866,0.98157453936348404,0.98122866894197969,null,66,1,{"$f":"T69/S69","v":0.98469387755102045},0.98549222797927449,0.98422712933753953,0.9850427350427351,0.98481561822125796,0.98458149779735693,0.9843400447427294,0.98409090909090891,0.98498845265588919]
[null,null,null,null,null,67,1,{"$f":"H70/G70","v":0.9833107803337845},0.98256880733944962,0.98225957049486456,0.98146387832699633,0.9815980629539951,0.98174642328564388,0.98190954773869332,0.98106448311156613,0.98122065727699537,null,67,1,{"$f":"T70/S70","v":0.98525345622119809},0.98503274087932646,0.98480531813865158,0.98457087753134032,0.98432908912830552,0.98407960199004973,0.98483316481294247,0.9845995893223819,0.98540145985401462]
[null,null,null,null,null,68,1,{"$f":"H71/G71","v":0.98326359832635979},0.98255319148936171,0.98224339540926808,0.98192239858906538,0.98158958239784455,0.98170173833485819,0.98182665424044724,0.98149027052681548,0.98114119922630549,null,68,1,{"$f":"T71/S71","v":0.98486122792262409},0.98548249359521778,0.98526863084922012,0.9841688654353562,0.98480786416443256,0.98457350272232302,0.98433179723502306,0.98501872659176026,0.98479087452471481]
[null,null,null,null,null,69,1,{"$f":"H72/G72","v":0.98321623731459795},0.98292973402143713,0.98222940226171251,0.98190789473684204,0.98199329983249584,0.98166311300639664,0.98175499565595137,0.98141592920353982,0.98151487826871064,null,69,1,{"$f":"T72/S72","v":0.98536209553158693},0.98514464425332293,0.98492063492063486,0.98549556809024985,0.98446443172526577,0.98421926910298996,0.98481012658227851,0.98543273350471294,0.98434782608695659]
[null,null,null,null,null,70,1,{"$f":"H73/G73","v":0.98331519767863618},0.98303209147915904,0.98236397748592863,0.9820473644003056,0.98210812913263323,0.98178217821782165,0.98184751916095203,0.98151191454396058,0.98158225198827953,null,70,1,{"$f":"T73/S73","v":0.98596491228070171},0.98505338078291815,0.98554913294797686,0.98533724340175965,0.984375,0.98488284202569909,0.98465080583269371,0.98519095869056905,0.98496835443037967]
[null,null,null,null,null,71,1,{"$f":"H74/G74","v":0.98326079678607292},0.98297582567245489,0.98268098372012469,0.98237574903066616,0.98205956225331892,0.9820971867007674,0.98177083333333326,0.98181129215611973,0.98147433423388664,null,71,1,{"$f":"T74/S74","v":0.98543381887270431},0.98586118251928023,0.98565840938722293,0.98478835978835988,0.98522498321020824,0.98500340831629163,0.9847750865051903,0.98524244553759666,0.98430813124108418]
[null,null,null,null,null,72,1,{"$f":"H75/G75","v":0.98333847577908062},0.98305616567304654,0.98276412384296219,0.98246183825917499,0.98247933884297522,0.98216689098250343,0.98218568002740669,0.98151377746773627,0.98187633262260132,null,72,1,{"$f":"T75/S75","v":0.98574686431014824},0.98554077501445925,0.98532863849765262,0.98570577724836206,0.98489425981873113,0.9852760736196321,0.98567870485678699,0.98483891345546426,0.98460551635663895]
[null,null,null,null,null,73,1,{"$f":"H76/G76","v":0.98376068376068371},0.98320301187373305,0.98291605301914564,0.98261911896913401,0.98231168039036298,0.98261409500155217,0.98230647709320706,0.98198777742039245,0.98198493285293154,null,73,1,{"$f":"T76/S76","v":0.98611825192802061},0.98592283628779986,0.98519301956636707,0.98550724637681164,0.98583877995642699,0.98508287292817664,0.9854178351093662,0.98520204894706886,0.98555748122472553]
[null,null,null,null,null,74,1,{"$f":"H77/G77","v":0.98421052631578954},0.98342245989304811,0.9828711256117455,0.9828492392807745,0.98283141007599217,0.98253150057273775,0.98251238705916633,0.98249777514090775,0.98218599033816445,null,74,1,{"$f":"T77/S77","v":0.98657407407407394},0.98592210229939004,0.98572108519752488,0.98551424432641244,0.98579127878490924,0.98558648111332015,0.98537569339384756,0.98567041965199598,0.98546209761163039]
[null,null,null,null,null,75,1,{"$f":"H78/G78","v":0.98449612403100784},0.98351377952755892,0.98348761571178378,0.98295599084202501,0.98291925465838503,0.98288572933122698,0.98285561210822392,0.982829108748978,0.98225180255130329,null,75,1,{"$f":"T78/S78","v":0.9863579991732121},0.98658843252305106,0.98598130841121512,0.98578199052132698,0.98557692307692302,0.98580931263858085,0.98605488079172288,0.98585766423357679,0.98565478944932894]
[null,null,null,null,null,76,1,{"$f":"H79/G79","v":0.98448237641321212},0.98401260977257388,0.98352402745995415,0.98348068869241523,0.983203217411876,0.98315688161693937,0.98311306901615259,0.98282300224047803,0.98277608915906789,null,76,1,{"$f":"T79/S79","v":0.98646176362971094},0.98664688427299696,0.98646616541353382,0.98628048780487809,0.98570324574961365,0.98588788710309672,0.98608349900596426,0.9862903225806452,0.98609975470155353]
[null,null,null,null,null,77,1,{"$f":"H80/G80","v":0.98464336229541327},0.98399343320336541,0.98394160583941603,0.98389147944044097,0.9836277466609219,0.98335523434077976,0.98307349665924271,0.98323516085183515,0.98317972350230409,null,77,1,{"$f":"T80/S80","v":0.98708010335917307},0.98625654450261779,0.98639681486396813,0.98654557685839217,0.98670303443573137,0.98583275742916376,0.98633017875920082,0.98614072494669514,0.98630630630630622]
[null,null,null,null,null,78,1,{"$f":"H81/G81","v":0.98510207835203245},0.98431665421956682,0.98406676783004554,0.98400154202004619,0.98393731635651316,0.98387417877762295,0.98340752731687575,0.98333333333333339,0.98346934505126593,null,78,1,{"$f":"T81/S81","v":0.98715019988577934},0.98669366502748057,0.98622104954558787,0.98662306777645647,0.98674299487797545,0.98656488549618315,0.9863819251005882,0.98619391277063062,0.98663697104677062]
[null,null,null,null,null,79,1,{"$f":"H82/G82","v":0.9855777584708949},0.98466149506346967,0.98424350940017902,0.98417318537384035,0.98373382624768946,0.98365276211950392,0.98357211079274121,0.9834919401825597,0.98341232227488151,null,79,1,{"$f":"T82/S82","v":0.98721023181454837},0.98677462887989209,0.98659737417943094,0.9864153035763793,0.98622821810005623,0.98632088914220573,0.98642010979485684,0.98623315758640895,0.98633798633798653]
[null,null,null,null,null,80,1,{"$f":"H83/G83","v":0.99156803589386544},0.99165236386331734,0.9918181102981668,0.99182993574998035,0.99176263595649383,0.99241996613176364,0.99317461607215407,0.99345496195696625,0.99316478629663185,null,80,1,{"$f":"T83/S83","v":0.99279943800491743},0.99310100831416959,0.99340933380833629,0.99336560875022406,0.99350180505415164,0.9941860465116279,0.99506578947368418,0.99550045913682284,0.99529563693386214]
[null,null,null,null,null,81,1,1,1,1,1,1,1,1,1,1,null,81,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,82,1,1,1,1,1,1,1,1,1,1,null,82,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,83,1,1,1,1,1,1,1,1,1,1,null,83,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,84,1,1,1,1,1,1,1,1,1,1,null,84,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,85,1,1,1,1,1,1,1,1,1,1,null,85,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,86,1,1,1,1,1,1,1,1,1,1,null,86,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,87,1,1,1,1,1,1,1,1,1,1,null,87,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,88,1,1,1,1,1,1,1,1,1,1,null,88,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,89,1,1,1,1,1,1,1,1,1,1,null,89,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,90,1,1,1,1,1,1,1,1,1,1,null,90,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,91,1,1,1,1,1,1,1,1,1,1,null,91,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,92,1,1,1,1,1,1,1,1,1,1,null,92,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,93,1,1,1,1,1,1,1,1,1,1,null,93,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,94,1,1,1,1,1,1,1,1,1,1,null,94,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,95,1,1,1,1,1,1,1,1,1,1,null,95,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,96,1,1,1,1,1,1,1,1,1,1,null,96,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,97,1,1,1,1,1,1,1,1,1,1,null,97,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,98,1,1,1,1,1,1,1,1,1,1,null,98,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,99,1,1,1,1,1,1,1,1,1,1,null,99,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,100,1,1,1,1,1,1,1,1,1,1,null,100,1,1,1,1,1,1,1,1,1,1]

{"sheet":"X+2","index":12,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":21}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+19"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13217.3338420194},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,25953.041249877402,12726.302981709639,13226.738268167763,116.20105857679503,93.595573851635834,204.70152407451434,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+1'!P107*106/206","v":104.70247449299289},{"$f":"'X+1'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+1'!C6","v":15},{"$f":"'X+1'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+1'!P107*100/206","v":98.775919333012155},{"$f":"'X+1'!G6*W6","v":0},{"$f":"'X+1'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+1'!I6","v":12},{"$f":"'X+1'!J6","v":9},{"$f":"L6+M6","v":207.22725813033395},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":105.55833766377542},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":101.66892046655855},{"$f":"B6*A6","v":0.144136829217475},{"$f":"F6*H6","v":0.10699886645360643},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L6","v":106.14137260739406},{"$f":"'X+1'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+1'!C7","v":10},{"$f":"'X+1'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+1'!M6","v":102.21911502556273},{"$f":"'X+1'!G7*W7","v":0},{"$f":"'X+1'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+1'!I7","v":10},{"$f":"'X+1'!J7","v":11},{"$f":"L7+M7","v":209.33015998908536},108.12640205670671,101.20375793237864,1.4970550687350986E-2,1.5357093184095469E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L7","v":123.81624365447298},{"$f":"'X+1'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+1'!C8","v":12},{"$f":"'X+1'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+1'!M7","v":93.886083595448454},{"$f":"'X+1'!G8*W8","v":0},{"$f":"'X+1'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+1'!I8","v":13},{"$f":"'X+1'!J8","v":9},218.68478251071323,120.80521930377049,97.879563206942748,1.1024350702506966E-2,6.5203885057038948E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L8","v":134.96853254791944},{"$f":"'X+1'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+1'!C9","v":10},{"$f":"'X+1'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+1'!M8","v":136.9706327901506},{"$f":"'X+1'!G9*W9","v":0},{"$f":"'X+1'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+1'!I9","v":10},{"$f":"'X+1'!J9","v":8},273.91603244326478,134.95272712539969,138.96330531786509,1.580542251975783E-2,7.3274722854970893E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L9","v":122.97437867227055},{"$f":"'X+1'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+1'!C10","v":10},{"$f":"'X+1'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+1'!M9","v":119.9857705168825},{"$f":"'X+1'!G10*W10","v":0},{"$f":"'X+1'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+1'!I10","v":10},{"$f":"'X+1'!J10","v":9},244.94524497409466,123.96544974858391,120.97979522551076,8.9289236866362184E-3,5.9752913717407482E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L10","v":153.9709752884167},{"$f":"'X+1'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+1'!C11","v":11},{"$f":"'X+1'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+1'!M10","v":137.9859557096581},{"$f":"'X+1'!G11*W11","v":0},{"$f":"'X+1'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+1'!I11","v":11},{"$f":"'X+1'!J11","v":12},292.94412110730127,155.96514748700204,136.9789736202992,5.8278014146665716E-3,6.9820893589087E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L11","v":159.98262067546941},{"$f":"'X+1'!B12*U12","v":3.18E-5},{"$f":"'X+1'!C12","v":4},{"$f":"'X+1'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+1'!M11","v":130.98679733010428},{"$f":"'X+1'!G12*W12","v":0},{"$f":"'X+1'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+1'!I12","v":3},{"$f":"'X+1'!J12","v":1},289.95757818883385,156.97753322813193,132.98004496070192,5.087447337479927E-3,6.7523694023668762E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L12","v":166.98823540220985},{"$f":"'X+1'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+1'!C13","v":5},{"$f":"'X+1'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+1'!M12","v":171.98258434604153},{"$f":"'X+1'!G13*W13","v":0},{"$f":"'X+1'!H13*V13","v":5.24E-5},{"$f":"'X+1'!I13","v":5},{"$f":"'X+1'!J13","v":3},342.95572024904732,168.98214779042553,173.97357245862179,6.0876117843326949E-3,9.0118874197325765E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L13","v":165.98871091893304},{"$f":"'X+1'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+1'!C14","v":4},{"$f":"'X+1'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+1'!M13","v":145.98513468357325},{"$f":"'X+1'!G14*W14","v":0},{"$f":"'X+1'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+1'!I14","v":4},{"$f":"'X+1'!J14","v":3},313.95817653451246,166.98091774895539,146.97725878555707,7.7931699776439068E-3,7.875898016178778E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L14","v":188.98439302635347},{"$f":"'X+1'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+1'!C15","v":3},{"$f":"'X+1'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+1'!M14","v":184.98053691451037},{"$f":"'X+1'!G15*W15","v":0},{"$f":"'X+1'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+1'!I15","v":3},{"$f":"'X+1'!J15","v":3},372.94308057950781,187.97289332603782,184.97018725346999,1.1499700315653607E-2,1.0349661040366855E-2,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L15","v":167.98182922996045},{"$f":"'X+1'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+1'!C16","v":5},{"$f":"'X+1'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+1'!M15","v":155.98291001786788},{"$f":"'X+1'!G16*W16","v":0},{"$f":"'X+1'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+1'!I16","v":5},{"$f":"'X+1'!J16","v":3},327.94283623005356,169.96923059276821,157.97360563728532,1.2598637192247034E-2,9.3043805825658178E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L16","v":180.97562282147499},{"$f":"'X+1'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+1'!C17","v":6},{"$f":"'X+1'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+1'!M16","v":171.98034856736098},{"$f":"'X+1'!G17*W17","v":0},{"$f":"'X+1'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+1'!I17","v":6},{"$f":"'X+1'!J17","v":3},357.92884101431849,182.95969696666668,174.96914404765181,1.5925854808289799E-2,1.1204519709163568E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L17","v":201.9675513068},{"$f":"'X+1'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+1'!C18","v":6},{"$f":"'X+1'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+1'!M17","v":200.97540966169473},{"$f":"'X+1'!G18*W18","v":0},{"$f":"'X+1'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+1'!I18","v":6},{"$f":"'X+1'!J18","v":3},406.90851484423382,202.9474749243299,203.96103991990393,2.0076382470101146E-2,1.4369741790811177E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L18","v":208.96119776999572},{"$f":"'X+1'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+1'!C19","v":2},{"$f":"'X+1'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+1'!M18","v":208.97204649561968},{"$f":"'X+1'!G19*W19","v":0},{"$f":"'X+1'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+1'!I19","v":2},{"$f":"'X+1'!J19","v":2},413.89286321141776,204.93757376626243,208.9552894451553,2.362400373328798E-2,1.6757050464390747E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L19","v":202.95612280954234},{"$f":"'X+1'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+1'!C20","v":4},{"$f":"'X+1'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+1'!M19","v":219.96684438415693},{"$f":"'X+1'!G20*W20","v":0},{"$f":"'X+1'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+1'!I20","v":4},{"$f":"'X+1'!J20","v":2},426.87638252636054,204.92921417643382,221.94716834992676,2.6908633108518959E-2,1.9676034230162835E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L20","v":218.94624764860464},{"$f":"'X+1'!B21*U21","v":1.63129E-4},{"$f":"'X+1'!C21","v":4},{"$f":"'X+1'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+1'!M20","v":203.96573457290896},{"$f":"'X+1'!G21*W21","v":0.33981259999999996},{"$f":"'X+1'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+1'!I21","v":4},{"$f":"'X+1'!J21","v":0},428.85583537530027,220.91053116617198,207.9453042091283,3.5716482432669228E-2,2.0430363780651807E-2,6.9310126576130074E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L21","v":213.93757865892491},{"$f":"'X+1'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+1'!C22","v":6},{"$f":"'X+1'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+1'!M21","v":208.96130950717657},{"$f":"'X+1'!G22*W22","v":1.6944046666666666},{"$f":"'X+1'!H22*V22","v":1.11022E-4},{"$f":"'X+1'!I22","v":6},{"$f":"'X+1'!J22","v":10},421.83125274488441,216.89314254021198,204.93811020467245,4.4436118712930656E-2,2.3199302504105755E-2,0.35406501798173762,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L22","v":217.92060395005174},{"$f":"'X+1'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+1'!C23","v":6},{"$f":"'X+1'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+1'!M22","v":184.96048825097631},{"$f":"'X+1'!G23*W23","v":3.0649546666666665},{"$f":"'X+1'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+1'!I23","v":6},{"$f":"'X+1'!J23","v":8},400.79940717792613,217.86141409897166,182.93799307895449,5.9189851080081457E-2,2.2495172021816119E-2,0.56689551161377494,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L23","v":190.9090839861031},{"$f":"'X+1'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+1'!C24","v":10},{"$f":"'X+1'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+1'!M23","v":166.96024149646055},{"$f":"'X+1'!G24*W24","v":5.3131026666666665},{"$f":"'X+1'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+1'!I24","v":10},{"$f":"'X+1'!J24","v":8},362.77946322128264,193.84127842492558,168.93818479635706,6.7805561177512214E-2,2.2056700103493657E-2,0.88707690432215525,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L24","v":162.89972999503635},{"$f":"'X+1'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+1'!C25","v":9},{"$f":"'X+1'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+1'!M24","v":165.95814786814066},{"$f":"'X+1'!G25*W25","v":10.447013333333333},{"$f":"'X+1'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+1'!I25","v":9},{"$f":"'X+1'!J25","v":9},329.76114056533356,163.82660854163456,165.93453202369901,7.312145340179195E-2,2.3615844441636415E-2,1.7337669835537701,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L25","v":191.84752270236552},{"$f":"'X+1'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+1'!C26","v":8},{"$f":"'X+1'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+1'!M25","v":166.95444126431804},{"$f":"'X+1'!G26*W26","v":16.112460000000002},{"$f":"'X+1'!H26*V26","v":1.51626E-4},{"$f":"'X+1'!I26","v":8},{"$f":"'X+1'!J26","v":9},358.67633926538593,192.74721263517904,165.92912663020689,0.1003100671864883,2.5314634111143486E-2,2.6900467566936741,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L26","v":170.83529316327139},{"$f":"'X+1'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+1'!C27","v":7},{"$f":"'X+1'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+1'!M26","v":165.95091796125544},{"$f":"'X+1'!G27*W27","v":22.426593333333333},{"$f":"'X+1'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+1'!I27","v":8},{"$f":"'X+1'!J27","v":8},336.6651260762228,170.74095193515137,165.9241741410714,9.434122812001916E-2,2.6743820184046117E-2,3.7217137504104381,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L27","v":151.83715149177226},{"$f":"'X+1'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+1'!C28","v":11},{"$f":"'X+1'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+1'!M27","v":136.95700074906975},{"$f":"'X+1'!G28*W28","v":32.911406666666664},{"$f":"'X+1'!H28*V28","v":1.701885E-4},{"$f":"'X+1'!I28","v":11},{"$f":"'X+1'!J28","v":9},293.68695765588677,154.75326541333899,138.93369224254778,8.3886078433265412E-2,2.3308506521983057E-2,4.5074475474996056,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L28","v":146.84096583774902},{"$f":"'X+1'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+1'!C29","v":10},{"$f":"'X+1'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+1'!M28","v":138.9546096979617},{"$f":"'X+1'!G29*W29","v":38.196553333333334},{"$f":"'X+1'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+1'!I29","v":10},{"$f":"'X+1'!J29","v":8},284.69078138711438,143.76113134144236,140.92965004567202,7.9834496306667377E-2,2.4959652289691523E-2,5.3075871602407112,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L29","v":159.82303237905029},{"$f":"'X+1'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+1'!C30","v":14},{"$f":"'X+1'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+1'!M29","v":134.95381925267318},{"$f":"'X+1'!G30*W30","v":50.104373333333335},{"$f":"'X+1'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+1'!I30","v":14},{"$f":"'X+1'!J30","v":7},306.66547904688673,164.73734629687789,141.92813275000881,8.5686082172412609E-2,2.5686502664367176E-2,6.7617765425951246,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L30","v":128.86450941443016},{"$f":"'X+1'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+1'!C31","v":14},{"$f":"'X+1'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+1'!M30","v":138.95152897355948},{"$f":"'X+1'!G31*W31","v":60.364240000000002},{"$f":"'X+1'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+1'!I31","v":15},{"$f":"'X+1'!J31","v":8},278.7198220604821,132.79630703520326,145.92351502527887,6.8202379226898341E-2,2.8013948280594839E-2,8.3877034433268989,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L31","v":114.88445272008656},{"$f":"'X+1'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+1'!C32","v":13},{"$f":"'X+1'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+1'!M31","v":107.96174951060384},{"$f":"'X+1'!G32*W32","v":66.619780000000006},{"$f":"'X+1'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+1'!I32","v":13},{"$f":"'X+1'!J32","v":9},225.76301939046613,113.82445655490032,111.93856283556582,5.9996165186237148E-2,2.3186675038018613E-2,7.192388000811536,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L32","v":128.86545854162969},{"$f":"'X+1'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+1'!C33","v":15},{"$f":"'X+1'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+1'!M32","v":120.95269992040851},{"$f":"'X+1'!G33*W33","v":83.705533333333335},{"$f":"'X+1'!H33*V33","v":2.295535E-4},{"$f":"'X+1'!I33","v":15},{"$f":"'X+1'!J33","v":11},253.72357937679052,128.7986445719832,124.92493480480732,6.6813969646476332E-2,2.7765115601179495E-2,10.124410254944419,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L33","v":103.89127246385506},{"$f":"'X+1'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+1'!C34","v":15},{"$f":"'X+1'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+1'!M33","v":107.95465461606312},{"$f":"'X+1'!G34*W34","v":96.08356666666667},{"$f":"'X+1'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+1'!I34","v":15},{"$f":"'X+1'!J34","v":9},217.76506373324702,103.83703327194658,113.92803046130042,5.4239191908475835E-2,2.662415476270464E-2,10.372668253779475,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L34","v":102.89285071560039},{"$f":"'X+1'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+1'!C35","v":21},{"$f":"'X+1'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+1'!M34","v":111.95044922655534},{"$f":"'X+1'!G35*W35","v":111.49120000000001},{"$f":"'X+1'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+1'!I35","v":19},{"$f":"'X+1'!J35","v":13},222.75822623572395,104.83751782148536,117.92070841423859,5.5332894115029861E-2,2.9740812316751301E-2,12.481489924807727,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L35","v":104.89086452258672},{"$f":"'X+1'!B36*U36","v":5.665965E-4},{"$f":"'X+1'!C36","v":20},{"$f":"'X+1'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+1'!M35","v":110.94769640729412},{"$f":"'X+1'!G36*W36","v":110.07},{"$f":"'X+1'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+1'!I36","v":20},{"$f":"'X+1'!J36","v":12},227.74725413882254,108.83143372586625,118.91582041295628,5.9430796720471808E-2,3.1875994337842245E-2,12.212012943550862,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L36","v":136.85423444916503},{"$f":"'X+1'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+1'!C37","v":17},{"$f":"'X+1'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+1'!M36","v":129.93414084281466},{"$f":"'X+1'!G37*W37","v":115.5808},{"$f":"'X+1'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+1'!I37","v":17},{"$f":"'X+1'!J37","v":13},272.66525999456724,138.77161520569248,133.89364478887475,8.2619243472547066E-2,4.0496053939916669E-2,15.017891945925191,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L37","v":129.85251052890973},{"$f":"'X+1'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+1'!C38","v":20},{"$f":"'X+1'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+1'!M37","v":134.92384406837112},{"$f":"'X+1'!G38*W38","v":111.19606666666665},{"$f":"'X+1'!H38*V38","v":3.393475E-4},{"$f":"'X+1'!I38","v":19},{"$f":"'X+1'!J38","v":14},274.64724782068367,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":134.76918982148754},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":139.87805799919613},8.3320707422193371E-2,{"$f":"F38*H38","v":4.5786069174991569E-2},{"$f":"G38*F38/1000","v":15.003000759949531},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L38","v":124.85181003461672},{"$f":"'X+1'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+1'!C39","v":17},{"$f":"'X+1'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+1'!M38","v":139.91337369646322},{"$f":"'X+1'!G39*W39","v":99.020133333333334},{"$f":"'X+1'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+1'!I39","v":16},{"$f":"'X+1'!J39","v":14},270.62868897772518,128.76701649085038,141.8616724868748,8.4793543766345084E-2,5.1701209588438185E-2,13.854240918540281,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L39","v":149.81043146793934},{"$f":"'X+1'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+1'!C40","v":15},{"$f":"'X+1'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+1'!M39","v":161.88829689398946},{"$f":"'X+1'!G40*W40","v":95.188199999999995},{"$f":"'X+1'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+1'!I40","v":14},{"$f":"'X+1'!J40","v":15},312.52593488581158,151.70302540343491,160.82290948237664,0.10740606450442898,6.5387411612818372E-2,15.409855582404447,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L40","v":133.81849373934079},{"$f":"'X+1'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+1'!C41","v":15},{"$f":"'X+1'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+1'!M40","v":122.90485224474432},{"$f":"'X+1'!G41*W41","v":82.483686666666657},{"$f":"'X+1'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+1'!I41","v":14},{"$f":"'X+1'!J41","v":15},258.56755241261556,136.71698250927096,121.85056990334462,0.10151123006982671,5.4282341399692145E-2,10.137645322368453,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L41","v":131.81116081833574},{"$f":"'X+1'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+1'!C42","v":17},{"$f":"'X+1'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+1'!M41","v":129.88885049685689},{"$f":"'X+1'!G42*W42","v":72.694853333333313},{"$f":"'X+1'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+1'!I42","v":16},{"$f":"'X+1'!J42","v":15},268.53102403795157,137.70500142752425,130.82602261042732,0.10615939081147942,6.2827886429582147E-2,9.4422509365042693,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L42","v":148.77871440270795},{"$f":"'X+1'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+1'!C43","v":12},{"$f":"'X+1'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+1'!M42","v":150.86078562221525},{"$f":"'X+1'!G43*W43","v":58.614106666666657},{"$f":"'X+1'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+1'!I43","v":12},{"$f":"'X+1'!J43","v":15},298.43161318011221,150.65066896921891,147.78094421089332,0.12804543348904698,7.9841411321915579E-2,8.8425701802776562,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L43","v":156.7467004273966},{"$f":"'X+1'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+1'!C44","v":13},{"$f":"'X+1'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+1'!M43","v":154.84047874430144},{"$f":"'X+1'!G44*W44","v":46.599106666666664},{"$f":"'X+1'!H44*V44","v":5.78967E-4},{"$f":"'X+1'!I44","v":12},{"$f":"'X+1'!J44","v":15},311.35217321858636,159.60134200174207,151.75083121684429,0.14535842565454454,8.9647527457151974E-2,7.2154279853234344,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L44","v":164.71219468628914},{"$f":"'X+1'!B45*U45","v":1.0084705E-3},{"$f":"'X+1'!C45","v":10},{"$f":"'X+1'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+1'!M44","v":170.80563867390916},{"$f":"'X+1'!G45*W45","v":37.817026666666671},{"$f":"'X+1'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+1'!I45","v":10},{"$f":"'X+1'!J45","v":3},344.24368798829289,166.54608729695775,177.69760069133514,0.16610738933137933,0.10803798257402104,6.4593613925482547,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L45","v":153.70867727496156},{"$f":"'X+1'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+1'!C46","v":12},{"$f":"'X+1'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+1'!M45","v":181.78631805906082},{"$f":"'X+1'!G46*W46","v":28.979673333333334},{"$f":"'X+1'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+1'!I46","v":12},{"$f":"'X+1'!J46","v":5},346.1990878654417,157.53832425356788,188.66076361187382,0.17035302139368075,0.12555444718701053,5.2681081138210164,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L46","v":176.63600936153651},{"$f":"'X+1'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+1'!C47","v":14},{"$f":"'X+1'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+1'!M46","v":203.74384211545188},{"$f":"'X+1'!G47*W47","v":18.889446666666664},{"$f":"'X+1'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+1'!I47","v":14},{"$f":"'X+1'!J47","v":8},391.00874504894784,181.41860178690411,209.59014326204371,0.21740757463238974,0.15369885340815981,3.8486084393015818,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L47","v":204.53687900401442},{"$f":"'X+1'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+1'!C48","v":9},{"$f":"'X+1'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+1'!M47","v":217.69859228125131},{"$f":"'X+1'!G48*W48","v":12.351526666666667},{"$f":"'X+1'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+1'!I48","v":8},{"$f":"'X+1'!J48","v":8},423.77430155505965,206.25507310327623,217.51922845178345,0.2818059007381955,0.17936382946785348,2.6889099678576693,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L48","v":176.54993774800451},{"$f":"'X+1'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+1'!C49","v":11},{"$f":"'X+1'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+1'!M48","v":197.69214573666318},{"$f":"'X+1'!G49*W49","v":7.2478820000000006},{"$f":"'X+1'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+1'!I49","v":11},{"$f":"'X+1'!J49","v":8},379.78969505407144,179.27582878635607,200.51386626771534,0.2741089616484233,0.17827946894783292,1.4328493446261379,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L49","v":202.41710679576056},{"$f":"'X+1'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+1'!C50","v":11},{"$f":"'X+1'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+1'!M49","v":238.59290719894869},{"$f":"'X+1'!G50*W50","v":4.5244233333333339},{"$f":"'X+1'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+1'!I50","v":11},{"$f":"'X+1'!J50","v":7},448.41943348181337,206.06245279502923,242.35698068678414,0.35465400073131803,0.2359265121645468,1.0794953164987582,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L50","v":231.25180255258772},{"$f":"'X+1'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+1'!C51","v":10},{"$f":"'X+1'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+1'!M50","v":242.55105576569321},{"$f":"'X+1'!G51*W51","v":2.4095213333333332},{"$f":"'X+1'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+1'!I51","v":10},{"$f":"'X+1'!J51","v":7},478.08457920842545,232.796860881426,245.28771832699945,0.45494167116170592,0.26333743869375731,0.58443194328996073,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L51","v":217.20434980205664},{"$f":"'X+1'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+1'!C52","v":8},{"$f":"'X+1'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+1'!M51","v":256.47729472044273},{"$f":"'X+1'!G52*W52","v":1.3922226666666668},{"$f":"'X+1'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+1'!I52","v":8},{"$f":"'X+1'!J52","v":6},476.90185431595546,218.73041338605816,258.1714409298973,0.47393641599849079,0.30585379054543299,0.35707350319514741,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L52","v":247.98011314319518},{"$f":"'X+1'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+1'!C53","v":5},{"$f":"'X+1'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+1'!M52","v":290.34522267266158},{"$f":"'X+1'!G53*W53","v":0.76621939999999988},{"$f":"'X+1'!H53*V53","v":1.310779E-3},{"$f":"'X+1'!I53","v":6},{"$f":"'X+1'!J53","v":6},537.35018762896925,247.38554337693728,289.96464425203192,0.59456976625789515,0.38057842062964864,0.22246814230911313,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L53","v":262.79671101666332},{"$f":"'X+1'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+1'!C54","v":5},{"$f":"'X+1'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+1'!M53","v":273.31690682869402},{"$f":"'X+1'!G54*W54","v":0.72774420000000006},{"$f":"'X+1'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+1'!I54","v":5},{"$f":"'X+1'!J54","v":4},536.02758624374496,262.10435087516782,273.92323536857714,0.69236014149548042,0.39367146011689574,0.19890479370652248,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L54","v":258.69326114168183},{"$f":"'X+1'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+1'!C55","v":6},{"$f":"'X+1'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+1'!M54","v":276.24121002990347},{"$f":"'X+1'!G55*W55","v":0.97042133333333336},{"$f":"'X+1'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+1'!I55","v":6},{"$f":"'X+1'!J55","v":4},533.742139894621,255.93794304462298,277.80419684999799,0.75531809705885866,0.43701317990549232,0.26807036335883233,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L55","v":247.60779431688385},{"$f":"'X+1'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+1'!C56","v":3},{"$f":"'X+1'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+1'!M55","v":278.1648792689316},{"$f":"'X+1'!G56*W56","v":0},{"$f":"'X+1'!H56*V56","v":1.737352E-3},{"$f":"'X+1'!I56","v":3},{"$f":"'X+1'!J56","v":4},521.48074964730108,244.79914068769713,276.68160895960398,0.80865362918670991,0.48327030932763682,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L56","v":264.33899188222944},{"$f":"'X+1'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+1'!C57","v":3},{"$f":"'X+1'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+1'!M56","v":268.10767595685309},{"$f":"'X+1'!G57*W57","v":0},{"$f":"'X+1'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+1'!I57","v":3},{"$f":"'X+1'!J57","v":4},530.96382891317148,264.36790281253178,266.59592610063964,0.97108906969764819,0.51174985621345348,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L57","v":211.52485848037031},{"$f":"'X+1'!B58*U58","v":4.141563E-3},{"$f":"'X+1'!C58","v":3},{"$f":"'X+1'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+1'!M57","v":221.18592528074819},{"$f":"'X+1'!G58*W58","v":0},{"$f":"'X+1'!H58*V58","v":2.0988265E-3},{"$f":"'X+1'!I58","v":3},{"$f":"'X+1'!J58","v":4},430.37050935224971,210.64881495290777,219.72169439934194,0.87604352746253789,0.46423088140625424,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L58","v":198.44365866684217},{"$f":"'X+1'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+1'!C59","v":3},{"$f":"'X+1'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+1'!M58","v":223.09729248784265},{"$f":"'X+1'!G59*W59","v":0},{"$f":"'X+1'!H59*V59","v":2.31014E-3},{"$f":"'X+1'!I59","v":3},{"$f":"'X+1'!J59","v":4},420.10063624930365,198.51872974072884,221.58190650857478,0.92492892611333521,0.51538597926786478,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L59","v":174.4629445449319},{"$f":"'X+1'!B60*U60","v":5.217625E-3},{"$f":"'X+1'!C60","v":5},{"$f":"'X+1'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+1'!M59","v":181.19195244328134},{"$f":"'X+1'!G60*W60","v":0},{"$f":"'X+1'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+1'!I60","v":5},{"$f":"'X+1'!J60","v":3},357.28322821365225,174.55266232390065,182.7305658897516,0.91028222103125034,0.46138655352973795,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L60","v":178.24073110891521},{"$f":"'X+1'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+1'!C61","v":5},{"$f":"'X+1'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+1'!M60","v":200.0324156029821},{"$f":"'X+1'!G61*W61","v":0},{"$f":"'X+1'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+1'!I61","v":5},{"$f":"'X+1'!J61","v":3},380.67714772674663,179.20702844486735,201.47011928187931,1.0337026640478759,0.56229632110278827,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L61","v":163.21433236169099},{"$f":"'X+1'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+1'!C62","v":4},{"$f":"'X+1'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+1'!M61","v":168.1115843033167},{"$f":"'X+1'!G62*W62","v":0},{"$f":"'X+1'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+1'!I62","v":4},{"$f":"'X+1'!J62","v":3},332.75479807870101,164.16559866910094,168.5891994096001,1.0487336925900457,0.52238489371659713,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L62","v":163.0249276137846},{"$f":"'X+1'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+1'!C63","v":4},{"$f":"'X+1'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+1'!M62","v":158.07187812806643},{"$f":"'X+1'!G63*W63","v":0},{"$f":"'X+1'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+1'!I63","v":3},{"$f":"'X+1'!J63","v":3},320.39088180831936,162.8628393861367,157.52804242218266,1.1620882276478903,0.54383570588377794,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L63","v":157.86499014486139},{"$f":"'X+1'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+1'!C64","v":2},{"$f":"'X+1'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+1'!M63","v":143.06175250785566},{"$f":"'X+1'!G64*W64","v":0},{"$f":"'X+1'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+1'!I64","v":2},{"$f":"'X+1'!J64","v":3},297.12739450081312,155.61127343689796,141.51612106391516,1.2537167079634262,0.5456314439404798,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L64","v":146.75506515766259},{"$f":"'X+1'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+1'!C65","v":3},{"$f":"'X+1'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+1'!M64","v":134.01518743847313},{"$f":"'X+1'!G65*W65","v":0},{"$f":"'X+1'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+1'!I65","v":3},{"$f":"'X+1'!J65","v":2},280.89903122728469,146.45131957471364,134.44771165257103,1.3037455829489459,0.56747578590209502,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L65","v":159.29457878547197},{"$f":"'X+1'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+1'!C66","v":2},{"$f":"'X+1'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+1'!M65","v":136.8957878297546},{"$f":"'X+1'!G66*W66","v":0},{"$f":"'X+1'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+1'!I66","v":2},{"$f":"'X+1'!J66","v":2},293.95722904783645,157.70581790514382,136.25141114269266,1.588760880328157,0.64437668706192464,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L66","v":145.23099154888229},{"$f":"'X+1'!B67*U67","v":1.121759E-2},{"$f":"'X+1'!C67","v":3},{"$f":"'X+1'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+1'!M66","v":137.76412009442527},{"$f":"'X+1'!G67*W67","v":0},{"$f":"'X+1'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+1'!I67","v":3},{"$f":"'X+1'!J67","v":2},282.64415295776837,144.60184983039346,138.04230312737491,1.6291417184888264,0.72181696705036247,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L67","v":137.06995821489474},{"$f":"'X+1'!B68*U68","v":1.2590195E-2},{"$f":"'X+1'!C68","v":2},{"$f":"'X+1'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+1'!M67","v":124.75976115055192},{"$f":"'X+1'!G68*W68","v":0},{"$f":"'X+1'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+1'!I68","v":2},{"$f":"'X+1'!J68","v":2},259.37540712737746,135.34422071232737,124.03118641505007,1.7257375025673767,0.72857473550185792,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L68","v":119.12375684910913},{"$f":"'X+1'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+1'!C69","v":2},{"$f":"'X+1'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+1'!M68","v":115.71250666603608},{"$f":"'X+1'!G69*W69","v":0},{"$f":"'X+1'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+1'!I69","v":2},{"$f":"'X+1'!J69","v":3},232.40880964283559,118.45028248814147,113.95852715469412,1.6734743609676548,0.75397951134195762,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L69","v":111.00984762724609},{"$f":"'X+1'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+1'!C70","v":0},{"$f":"'X+1'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+1'!M69","v":100.73127258597879},{"$f":"'X+1'!G70*W70","v":0},{"$f":"'X+1'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+1'!I70","v":0},{"$f":"'X+1'!J70","v":0},209.27864571620441,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":109.28064945095343},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":99.997996265250976},1.72919817629266,{"$f":"F70*H70","v":0.73327632072781013},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L70","v":110.66150530393928},{"$f":"'X+1'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+1'!C71","v":0},{"$f":"'X+1'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+1'!M70","v":130.17878631539998},{"$f":"'X+1'!G71*W71","v":0},{"$f":"'X+1'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+1'!I71","v":0},{"$f":"'X+1'!J71","v":0},{"$f":"L71+M71","v":235.87606310867744},106.75702688404128,129.11903622463618,1.9044784198980038,1.0597500907637933,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L71","v":109.2603327064426},{"$f":"'X+1'!B72*U72","v":1.8990455E-2},{"$f":"'X+1'!C72","v":3},{"$f":"'X+1'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+1'!M71","v":113.23348530747525},{"$f":"'X+1'!G72*W72","v":0},{"$f":"'X+1'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+1'!I72","v":3},{"$f":"'X+1'!J72","v":2},221.38703317390136,108.18542927489587,113.20160389900549,2.0749034315467263,1.0318814084697627,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L72","v":104.12776120078217},{"$f":"'X+1'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+1'!C73","v":2},{"$f":"'X+1'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+1'!M72","v":130.73231825635779},{"$f":"'X+1'!G73*W73","v":0},{"$f":"'X+1'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+1'!I73","v":2},{"$f":"'X+1'!J73","v":2},232.34531680667635,102.94744823135721,129.39786857531914,2.1803129694249677,1.3344496810386584,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L73","v":109.55151725015853},{"$f":"'X+1'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+1'!C74","v":1},{"$f":"'X+1'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+1'!M73","v":128.49023811272355},{"$f":"'X+1'!G74*W74","v":0},{"$f":"'X+1'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+1'!I74","v":1},{"$f":"'X+1'!J74","v":2},233.0467135830383,107.02587055983612,126.02084302320216,2.5256466903224002,1.4693950895213894,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L74","v":115.75568407590278},{"$f":"'X+1'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+1'!C75","v":1},{"$f":"'X+1'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+1'!M74","v":131.09390696134469},{"$f":"'X+1'!G75*W75","v":0},{"$f":"'X+1'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+1'!I75","v":1},{"$f":"'X+1'!J75","v":2},241.23741124965954,112.822775941909,128.41463530775056,2.9329081339937728,1.6792716535941326,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L75","v":109.50215545236631},{"$f":"'X+1'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+1'!C76","v":1},{"$f":"'X+1'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+1'!M75","v":131.71124047016039},{"$f":"'X+1'!G76*W76","v":0},{"$f":"'X+1'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+1'!I76","v":1},{"$f":"'X+1'!J76","v":2},235.277578057771,106.45581370034314,128.82176435742787,3.0463417520231717,1.8894761127325306,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L76","v":112.75819950140868},{"$f":"'X+1'!B77*U77","v":3.056145E-2},{"$f":"'X+1'!C77","v":2},{"$f":"'X+1'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+1'!M76","v":130.34621922221993},{"$f":"'X+1'!G77*W77","v":0},{"$f":"'X+1'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+1'!I77","v":2},{"$f":"'X+1'!J77","v":2},238.56463939735363,110.31214542525636,128.25249397209726,3.4460540761523264,2.0937252501226742,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L77","v":104.67157264715803},{"$f":"'X+1'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+1'!C78","v":1},{"$f":"'X+1'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+1'!M77","v":116.36452908622729},{"$f":"'X+1'!G78*W78","v":0},{"$f":"'X+1'!H78*V78","v":1.798568E-2},{"$f":"'X+1'!I78","v":1},{"$f":"'X+1'!J78","v":2},214.42448689002981,101.15285298729809,113.27163390273172,3.5187196598599386,2.0928951834955765,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L78","v":101.20924357784989},{"$f":"'X+1'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+1'!C79","v":1},{"$f":"'X+1'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+1'!M78","v":136.20613969405997},{"$f":"'X+1'!G79*W79","v":0},{"$f":"'X+1'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+1'!I79","v":1},{"$f":"'X+1'!J79","v":2},228.93210280190499,96.467594519953181,132.46450828195179,3.7416490578967059,2.741631412108172,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L79","v":101.37222467743278},{"$f":"'X+1'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+1'!C80","v":1},{"$f":"'X+1'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+1'!M79","v":117.33885581558521},{"$f":"'X+1'!G80*W80","v":0},{"$f":"'X+1'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+1'!I80","v":1},{"$f":"'X+1'!J80","v":2},210.95753507897345,97.260124754755395,113.69741032421805,4.1120999226773902,2.641445491367151,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L80","v":95.133011398232583},{"$f":"'X+1'!B81*U81","v":4.437373E-2},{"$f":"'X+1'!C81","v":2},{"$f":"'X+1'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+1'!M80","v":103.38197579009083},{"$f":"'X+1'!G81*W81","v":0},{"$f":"'X+1'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+1'!I81","v":2},{"$f":"'X+1'!J81","v":2},192.68701552304466,91.911604836360482,100.77541068668418,4.2214065618720955,2.6065651034066497,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L81","v":91.769327820833013},{"$f":"'X+1'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+1'!C82","v":1},{"$f":"'X+1'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+1'!M81","v":102.88513923700569},{"$f":"'X+1'!G82*W82","v":0},{"$f":"'X+1'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+1'!I82","v":1},{"$f":"'X+1'!J82","v":2},186.29053384899308,87.317586257078432,98.972947591914647,4.4517415637545863,2.9121916450910397,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L82","v":85.51348085257851},{"$f":"'X+1'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+1'!C83","v":1},{"$f":"'X+1'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+1'!M82","v":111.71625670535397},{"$f":"'X+1'!G83*W83","v":0},{"$f":"'X+1'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+1'!I83","v":1},{"$f":"'X+1'!J83","v":2},188.12456043294233,80.968643294915793,107.15591713802654,4.5448375576627136,3.5603395673274281,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L83","v":75.677318425556564},{"$f":"'X+1'!B84*U84","v":5.844009E-2},{"$f":"'X+1'!C84","v":0},{"$f":"'X+1'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+1'!M83","v":87.400964825880166},{"$f":"'X+1'!G84*W84","v":0},{"$f":"'X+1'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+1'!I84","v":0},{"$f":"'X+1'!J84","v":1},154.50973380519588,71.254729125808382,83.255004679387483,4.4225892997481839,3.1459601464926812,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L84","v":74.887532697926375},{"$f":"'X+1'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+1'!C85","v":3},{"$f":"'X+1'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+1'!M84","v":92.297584984278345},{"$f":"'X+1'!G85*W85","v":0},{"$f":"'X+1'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+1'!I85","v":3},{"$f":"'X+1'!J85","v":1},163.59489882059961,73.060781091185802,90.534117729413794,4.826751606740566,3.763467254864544,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L85","v":76.112478006203247},{"$f":"'X+1'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+1'!C86","v":0},{"$f":"'X+1'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+1'!M85","v":87.962364945680747},{"$f":"'X+1'!G86*W86","v":0},{"$f":"'X+1'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+1'!I86","v":0},{"$f":"'X+1'!J86","v":0},154.57841608262848,70.689874575080111,83.888541507548368,5.4226034311231377,4.073823438132373,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L86","v":54.919906649953838},{"$f":"'X+1'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+1'!C87","v":0},{"$f":"'X+1'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+1'!M86","v":77.835758935567938},{"$f":"'X+1'!G87*W87","v":0},{"$f":"'X+1'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+1'!I87","v":0},{"$f":"'X+1'!J87","v":0},124.31828079951219,50.585393383737618,73.732887415774584,4.3345132662162182,4.1028715197933527,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L87","v":50.471789427005582},{"$f":"'X+1'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+1'!C88","v":0},{"$f":"'X+1'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+1'!M87","v":65.045958849314431},{"$f":"'X+1'!G88*W88","v":0},{"$f":"'X+1'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+1'!I88","v":0},{"$f":"'X+1'!J88","v":0},107.18635039232626,46.047667816731952,61.138682575594302,4.424121610273632,3.9072762737201274,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L88","v":39.495911045745579},{"$f":"'X+1'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+1'!C89","v":1},{"$f":"'X+1'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+1'!M88","v":55.203869782776039},{"$f":"'X+1'!G89*W89","v":0},{"$f":"'X+1'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+1'!I89","v":1},{"$f":"'X+1'!J89","v":0},89.075908075106724,36.647148855000154,52.428759220106578,3.848762190745429,3.7751105626694628,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L89","v":31.467254789441544},{"$f":"'X+1'!B90*U90","v":0.10830889999999999},{"$f":"'X+1'!C90","v":0},{"$f":"'X+1'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+1'!M89","v":43.907020720817108},{"$f":"'X+1'!G90*W90","v":0},{"$f":"'X+1'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+1'!I90","v":0},{"$f":"'X+1'!J90","v":0},68.553427573408243,28.0590710371774,40.494356536230846,3.4081837522641449,3.4126641845862618,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L90","v":19.402053926266895},{"$f":"'X+1'!B91*U91","v":0.12020679999999999},{"$f":"'X+1'!C91","v":0},{"$f":"'X+1'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+1'!M90","v":33.572084834141208},{"$f":"'X+1'!G91*W91","v":0},{"$f":"'X+1'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+1'!I91","v":0},{"$f":"'X+1'!J91","v":0},47.679208755596164,17.069795110362914,30.60941364523325,2.332258815903979,2.9626711889079593,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L91","v":19.612594157013},{"$f":"'X+1'!B92*U92","v":0.13310035000000001},{"$f":"'X+1'!C92","v":0},{"$f":"'X+1'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+1'!M91","v":34.476334691344974},{"$f":"'X+1'!G92*W92","v":0},{"$f":"'X+1'!H92*V92","v":0.10004718},{"$f":"'X+1'!I92","v":0},{"$f":"'X+1'!J92","v":0},48.029225639046359,17.002151010306616,31.02707462873974,2.6104431467063853,3.449260062605235,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L92","v":18.304618011657119},{"$f":"'X+1'!B93*U93","v":0.14696075},{"$f":"'X+1'!C93","v":0},{"$f":"'X+1'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+1'!M92","v":32.000815627686158},{"$f":"'X+1'!G93*W93","v":0},{"$f":"'X+1'!H93*V93","v":0.11320585},{"$f":"'X+1'!I93","v":0},{"$f":"'X+1'!J93","v":0},43.992693714061147,15.614557620200481,28.378136093860665,2.690060391456639,3.6226795338254951,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L93","v":18.487485681531563},{"$f":"'X+1'!B94*U94","v":0.16177274999999999},{"$f":"'X+1'!C94","v":0},{"$f":"'X+1'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+1'!M93","v":25.538332673664094},{"$f":"'X+1'!G94*W94","v":0},{"$f":"'X+1'!H94*V94","v":0.12779114999999999},{"$f":"'X+1'!I94","v":0},{"$f":"'X+1'!J94","v":0},37.771474054458565,15.496714282244579,22.274759772213983,2.9907713992869849,3.2635729014501091,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L94","v":7.1504074466956249},{"$f":"'X+1'!B95*U95","v":0.17755929999999998},{"$f":"'X+1'!C95","v":0},{"$f":"'X+1'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+1'!M94","v":19.336742643955688},{"$f":"'X+1'!G95*W95","v":0},{"$f":"'X+1'!H95*V95","v":0.14385095000000001},{"$f":"'X+1'!I95","v":0},{"$f":"'X+1'!J95","v":0},22.435919950462711,5.8807861057455622,16.555133844717151,1.2696213409500623,2.7816087992385374,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L95","v":11.030275299985199},{"$f":"'X+1'!B96*U96","v":0.19439804999999999},{"$f":"'X+1'!C96","v":0},{"$f":"'X+1'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+1'!M95","v":21.655482571543683},{"$f":"'X+1'!G96*W96","v":0},{"$f":"'X+1'!H96*V96","v":0.16140275000000001},{"$f":"'X+1'!I96","v":0},{"$f":"'X+1'!J96","v":0},27.046239422624371,8.8860112907049107,18.16022813191946,2.1442640092802874,3.4952544396242224,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L96","v":10.600957306869841},{"$f":"'X+1'!B97*U97","v":0.21204045000000002},{"$f":"'X+1'!C97","v":0},{"$f":"'X+1'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+1'!M96","v":24.410784123283825},{"$f":"'X+1'!G97*W97","v":0},{"$f":"'X+1'!H97*V97","v":0.18043165000000003},{"$f":"'X+1'!I97","v":0},{"$f":"'X+1'!J97","v":0},28.359431615216295,8.3531255490903717,20.006306066125923,2.2478317577794695,4.4044780571579043,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L97","v":3.808690500006735},{"$f":"'X+1'!B98*U98","v":0.23079885},{"$f":"'X+1'!C98","v":0},{"$f":"'X+1'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+1'!M97","v":2.7491510579881497},{"$f":"'X+1'!G98*W98","v":0},{"$f":"'X+1'!H98*V98","v":0.20088205000000001},{"$f":"'X+1'!I98","v":0},{"$f":"'X+1'!J98","v":0},5.1265450702990769,2.9296491125992556,2.1968959576998213,0.87904138740747939,0.55225510028832836,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L98","v":0},{"$f":"'X+1'!B99*U99","v":0.25037694999999999},{"$f":"'X+1'!C99","v":0},{"$f":"'X+1'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+1'!M98","v":1.9647953392106474},{"$f":"'X+1'!G99*W99","v":0},{"$f":"'X+1'!H99*V99","v":0.2226544},{"$f":"'X+1'!I99","v":0},{"$f":"'X+1'!J99","v":0},1.5273250118359043,0,1.5273250118359043,0,0.43747032737474317,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L99","v":0.5766109121265075},{"$f":"'X+1'!B100*U100","v":0.27065420000000001},{"$f":"'X+1'!C100","v":0},{"$f":"'X+1'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+1'!M99","v":1.86357246694056},{"$f":"'X+1'!G100*W100","v":0},{"$f":"'X+1'!H100*V100","v":0.24560335},{"$f":"'X+1'!I100","v":0},{"$f":"'X+1'!J100","v":0},1.8264215730858315,0.42054874699363731,1.4058728260921942,0.15606216513287019,0.45769964084836579,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L100","v":0.54673442310069009},{"$f":"'X+1'!B101*U101","v":0.29148925000000003},{"$f":"'X+1'!C101","v":0},{"$f":"'X+1'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+1'!M100","v":1.75928074959672},{"$f":"'X+1'!G101*W101","v":0},{"$f":"'X+1'!H101*V101","v":0.26953855000000004},{"$f":"'X+1'!I101","v":0},{"$f":"'X+1'!J101","v":0},1.6724539834693943,0.38736721616188724,1.285086767307507,0.15936720693880285,0.47419398228921306,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L101","v":0},{"$f":"'X+1'!B102*U102","v":0.31272334999999996},{"$f":"'X+1'!C102","v":0},{"$f":"'X+1'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+1'!M101","v":0.55105767083414248},{"$f":"'X+1'!G102*W102","v":0},{"$f":"'X+1'!H102*V102","v":0.29422914999999999},{"$f":"'X+1'!I102","v":0},{"$f":"'X+1'!J102","v":0},0.38892044074363297,0,0.38892044074363297,0,0.16213723009050954,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L102","v":0},{"$f":"'X+1'!B103*U103","v":0.33418465000000003},{"$f":"'X+1'!C103","v":0},{"$f":"'X+1'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+1'!M102","v":2.06215359383493},{"$f":"'X+1'!G103*W103","v":0},{"$f":"'X+1'!H103*V103","v":0.31941160000000002},{"$f":"'X+1'!I103","v":0},{"$f":"'X+1'!J103","v":0},1.4034778149823648,0,1.4034778149823648,0,0.65867577885256512,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L103","v":0},{"$f":"'X+1'!B104*U104","v":0.35569385000000003},{"$f":"'X+1'!C104","v":0},{"$f":"'X+1'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+1'!M103","v":0.9606789071362799},{"$f":"'X+1'!G104*W104","v":0},{"$f":"'X+1'!H104*V104","v":0.34479959999999998},{"$f":"'X+1'!I104","v":0},{"$f":"'X+1'!J104","v":0},0.62943720422725347,0,0.62943720422725347,0,0.33124170290902644,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L104","v":0},{"$f":"'X+1'!B105*U105","v":0.37706999999999996},{"$f":"'X+1'!C105","v":0},{"$f":"'X+1'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+1'!M104","v":0.44592179191535997},{"$f":"'X+1'!G105*W105","v":0},{"$f":"'X+1'!H105*V105","v":0.37009779999999998},{"$f":"'X+1'!I105","v":0},{"$f":"'X+1'!J105","v":0},0.28088711775542746,0,0.28088711775542746,0,0.1650346741599325,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+1'!L105","v":0},{"$f":"'X+1'!B106*U106","v":1},{"$f":"'X+1'!C106","v":0},{"$f":"'X+1'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+1'!M105","v":0.41271217340088007},{"$f":"'X+1'!G106*W106","v":0},{"$f":"'X+1'!H106*V106","v":1},{"$f":"'X+1'!I106","v":0},{"$f":"'X+1'!J106","v":0},0,0,0,0,0.41271217340088007,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12751.504040286432},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13217.3338420194},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},25953.041249877402,12726.302981709639,13226.738268167763,116.20105857679503,{"$f":"SUM(O6:O106)","v":93.595573851635834},{"$f":"SUM(P6:P106)","v":204.70152407451434},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":25968.83788230583},null,null,null,null,null,null,{"$f":"L107+M107","v":25953.041249877402},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":26157.742773951912}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":15.796632428427984}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-204.70152407450951}]

{"sheet":"X+3","index":13,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":31}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+29"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13326.107940048594},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,26132.718490907351,12801.627647237823,13331.090843669541,121.00718666550296,98.017096379054706,207.14950502835865,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+2'!P107*106/206","v":105.33185219368214},{"$f":"'X+2'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+2'!C6","v":15},{"$f":"'X+2'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+2'!P107*100/206","v":99.3696718808322},{"$f":"'X+2'!G6*W6","v":0},{"$f":"'X+2'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+2'!I6","v":12},{"$f":"'X+2'!J6","v":9},{"$f":"L6+M6","v":208.44887877548894},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":106.18684894266713},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":102.2620298328218},{"$f":"B6*A6","v":0.1450032510150191},{"$f":"F6*H6","v":0.10764204801040367},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L6","v":105.55833766377542},{"$f":"'X+2'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+2'!C7","v":10},{"$f":"'X+2'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+2'!M6","v":101.66892046655855},{"$f":"'X+2'!G7*W7","v":0},{"$f":"'X+2'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+2'!I7","v":10},{"$f":"'X+2'!J7","v":11},{"$f":"L7+M7","v":208.19709537933156},107.54344934637714,100.65364603295441,1.488831739828071E-2,1.5274433604134358E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L7","v":108.12640205670671},{"$f":"'X+2'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+2'!C8","v":12},{"$f":"'X+2'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+2'!M7","v":101.20375793237864},{"$f":"'X+2'!G8*W8","v":0},{"$f":"'X+2'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+2'!I8","v":13},{"$f":"'X+2'!J8","v":9},210.31350402951063,105.11677469812038,105.19672933139023,9.6273585863250535E-3,7.028600988403696E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L8","v":120.80521930377049},{"$f":"'X+2'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+2'!C9","v":10},{"$f":"'X+2'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+2'!M8","v":97.879563206942748},{"$f":"'X+2'!G9*W9","v":0},{"$f":"'X+2'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+2'!I9","v":10},{"$f":"'X+2'!J9","v":8},220.6653994455429,120.79107246896653,99.874326976576384,1.414683480395839E-2,5.2362303663607461E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L9","v":134.95272712539969},{"$f":"'X+2'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+2'!C10","v":10},{"$f":"'X+2'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+2'!M9","v":138.96330531786509},{"$f":"'X+2'!G10*W10","v":0},{"$f":"'X+2'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+2'!I10","v":10},{"$f":"'X+2'!J10","v":9},275.89931342304885,135.94292847778857,139.95638494526025,9.798647611121019E-3,6.9203726048296813E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L10","v":123.96544974858391},{"$f":"'X+2'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+2'!C11","v":11},{"$f":"'X+2'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+2'!M10","v":120.97979522551076},{"$f":"'X+2'!G11*W11","v":0},{"$f":"'X+2'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+2'!I11","v":11},{"$f":"'X+2'!J11","v":12},245.93443130418328,125.96075765631093,119.97367364787235,4.6920922729839004E-3,6.1215776384108446E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L11","v":155.96514748700204},{"$f":"'X+2'!B12*U12","v":3.18E-5},{"$f":"'X+2'!C12","v":4},{"$f":"'X+2'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+2'!M11","v":136.9789736202992},{"$f":"'X+2'!G12*W12","v":0},{"$f":"'X+2'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+2'!I12","v":3},{"$f":"'X+2'!J12","v":1},291.93210014952103,152.96018779531195,138.97191235420908,4.9596916900866653E-3,7.0612660901264246E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L12","v":156.97753322813193},{"$f":"'X+2'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+2'!C13","v":5},{"$f":"'X+2'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+2'!M12","v":132.98004496070192},{"$f":"'X+2'!G13*W13","v":0},{"$f":"'X+2'!H13*V13","v":5.24E-5},{"$f":"'X+2'!I13","v":5},{"$f":"'X+2'!J13","v":3},293.94488736617825,158.97181055983225,134.97307680634597,5.7226682996759596E-3,6.9681543559407802E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L13","v":168.98214779042553},{"$f":"'X+2'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+2'!C14","v":4},{"$f":"'X+2'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+2'!M13","v":173.97357245862179},{"$f":"'X+2'!G14*W14","v":0},{"$f":"'X+2'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+2'!I14","v":4},{"$f":"'X+2'!J14","v":3},344.9384006629744,169.97421407858675,174.96418658438765,7.933711838760479E-3,9.3858742341426469E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L14","v":166.98091774895539},{"$f":"'X+2'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+2'!C15","v":3},{"$f":"'X+2'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+2'!M14","v":146.97725878555707},{"$f":"'X+2'!G15*W15","v":0},{"$f":"'X+2'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+2'!I15","v":3},{"$f":"'X+2'!J15","v":3},312.93979236803841,165.97075696011038,146.969035407928,1.0160788845023933E-2,8.2233776290519187E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L15","v":187.97289332603782},{"$f":"'X+2'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+2'!C16","v":5},{"$f":"'X+2'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+2'!M15","v":184.97018725346999},{"$f":"'X+2'!G16*W16","v":0},{"$f":"'X+2'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+2'!I16","v":5},{"$f":"'X+2'!J16","v":3},376.91794914083869,189.95879535903836,186.95915378180032,1.4097966999452835E-2,1.1033471669669483E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L16","v":169.96923059276821},{"$f":"'X+2'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+2'!C17","v":6},{"$f":"'X+2'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+2'!M16","v":157.97360563728532},{"$f":"'X+2'!G17*W17","v":0},{"$f":"'X+2'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+2'!I17","v":6},{"$f":"'X+2'!J17","v":3},332.9175869573541,171.95427330047605,160.96331365687806,1.4957292292163605E-2,1.0291980407269138E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L17","v":182.95969696666668},{"$f":"'X+2'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+2'!C18","v":6},{"$f":"'X+2'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+2'!M17","v":174.96914404765181},{"$f":"'X+2'!G18*W18","v":0},{"$f":"'X+2'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+2'!I18","v":6},{"$f":"'X+2'!J18","v":3},361.8981437948018,183.9415100409494,177.9566337538524,1.8186925717274535E-2,1.2510293799407107E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L18","v":202.9474749243299},{"$f":"'X+2'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+2'!C19","v":2},{"$f":"'X+2'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+2'!M18","v":203.96103991990393},{"$f":"'X+2'!G19*W19","v":0},{"$f":"'X+2'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+2'!I19","v":2},{"$f":"'X+2'!J19","v":2},402.86921549106091,198.92453079902606,203.94468469203483,2.2944125303832653E-2,1.6355227869097252E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L19","v":204.93757376626243},{"$f":"'X+2'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+2'!C20","v":4},{"$f":"'X+2'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+2'!M19","v":208.9552894451553},{"$f":"'X+2'!G20*W20","v":0},{"$f":"'X+2'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+2'!I20","v":4},{"$f":"'X+2'!J20","v":2},417.84700081996539,206.910402425451,210.93659839451442,2.7171340811439258E-2,1.869105064086914E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L20","v":204.92921417643382},{"$f":"'X+2'!B21*U21","v":1.63129E-4},{"$f":"'X+2'!C21","v":4},{"$f":"'X+2'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+2'!M20","v":221.94716834992676},{"$f":"'X+2'!G21*W21","v":0.33981259999999996},{"$f":"'X+2'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+2'!I21","v":4},{"$f":"'X+2'!J21","v":0},432.82072114249866,206.89578427865442,225.92493686384421,3.3429897779387471E-2,2.2231486082549313E-2,7.5420444339626316E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L21","v":220.91053116617198},{"$f":"'X+2'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+2'!C22","v":6},{"$f":"'X+2'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+2'!M21","v":207.9453042091283},{"$f":"'X+2'!G22*W22","v":1.6944046666666666},{"$f":"'X+2'!H22*V22","v":1.11022E-4},{"$f":"'X+2'!I22","v":6},{"$f":"'X+2'!J22","v":10},427.78686442894997,223.86464672338559,203.92221770556438,4.5884442786400914E-2,2.308650356390584E-2,0.35234349386336661,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L22","v":216.89314254021198},{"$f":"'X+2'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+2'!C23","v":6},{"$f":"'X+2'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+2'!M22","v":204.93811020467245},{"$f":"'X+2'!G23*W23","v":3.0649546666666665},{"$f":"'X+2'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+2'!I23","v":6},{"$f":"'X+2'!J23","v":8},419.74741708428257,216.83423175998036,202.91318532430219,5.8910780231632064E-2,2.4924880370257578E-2,0.62812601724965844,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L23","v":217.86141409897166},{"$f":"'X+2'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+2'!C24","v":10},{"$f":"'X+2'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+2'!M23","v":182.93799307895449},{"$f":"'X+2'!G24*W24","v":5.3131026666666665},{"$f":"'X+2'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+2'!I24","v":10},{"$f":"'X+2'!J24","v":8},405.69786142283715,220.78403582480331,184.91382559803381,7.7378274168359962E-2,2.4167480920677973E-2,0.97196833886244138,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L24","v":193.84127842492558},{"$f":"'X+2'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+2'!C25","v":9},{"$f":"'X+2'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+2'!M24","v":168.93818479635706},{"$f":"'X+2'!G25*W25","v":10.447013333333333},{"$f":"'X+2'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+2'!I25","v":9},{"$f":"'X+2'!J25","v":9},363.66841300757437,194.75426811491386,168.91414489266054,8.7010310011710043E-2,2.4039903696521609E-2,1.7648994690766726,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L25","v":163.82660854163456},{"$f":"'X+2'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+2'!C26","v":8},{"$f":"'X+2'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+2'!M25","v":165.93453202369901},{"$f":"'X+2'!G26*W26","v":16.112460000000002},{"$f":"'X+2'!H26*V26","v":1.51626E-4},{"$f":"'X+2'!I26","v":8},{"$f":"'X+2'!J26","v":9},329.65032162204568,164.74094958769933,164.90937203434638,8.5658953935208934E-2,2.5159989352625384E-2,2.6736135098505698,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L26","v":192.74721263517904},{"$f":"'X+2'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+2'!C27","v":7},{"$f":"'X+2'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+2'!M26","v":165.92912663020689},{"$f":"'X+2'!G27*W27","v":22.426593333333333},{"$f":"'X+2'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+2'!I27","v":8},{"$f":"'X+2'!J27","v":8},358.54315720001426,192.64077087820945,165.90238632180481,0.10644175696958807,2.674030840209099E-2,3.7212250450908204,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L27","v":170.74095193515137},{"$f":"'X+2'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+2'!C28","v":11},{"$f":"'X+2'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+2'!M27","v":165.9241741410714},{"$f":"'X+2'!G28*W28","v":32.911406666666664},{"$f":"'X+2'!H28*V28","v":1.701885E-4},{"$f":"'X+2'!I28","v":11},{"$f":"'X+2'!J28","v":9},341.54255775323253,173.64662199847194,167.89593575476059,9.4329936679420842E-2,2.8238386310807731E-2,5.4607979709876178,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L28","v":154.75326541333899},{"$f":"'X+2'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+2'!C29","v":10},{"$f":"'X+2'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+2'!M28","v":138.93369224254778},{"$f":"'X+2'!G29*W29","v":38.196553333333334},{"$f":"'X+2'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+2'!I29","v":10},{"$f":"'X+2'!J29","v":8},292.57786550554465,151.66912915799907,140.90873634754556,8.4136255339924138E-2,2.4955895002221524E-2,5.3067881855393964,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L29","v":143.76113134144236},{"$f":"'X+2'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+2'!C30","v":14},{"$f":"'X+2'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+2'!M29","v":140.92965004567202},{"$f":"'X+2'!G30*W30","v":50.104373333333335},{"$f":"'X+2'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+2'!I30","v":14},{"$f":"'X+2'!J30","v":7},296.58688267260095,148.68405654233516,147.90282613026577,7.7074799107218844E-2,2.6823915406268006E-2,7.0611917996243685,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L30","v":164.73734629687789},{"$f":"'X+2'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+2'!C31","v":14},{"$f":"'X+2'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+2'!M30","v":141.92813275000881},{"$f":"'X+2'!G31*W31","v":60.364240000000002},{"$f":"'X+2'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+2'!I31","v":15},{"$f":"'X+2'!J31","v":8},317.54967667568667,168.65015798555751,148.89951869012916,8.7188311320373538E-2,2.8614059879662902E-2,8.5673838680733923,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L31","v":132.79630703520326},{"$f":"'X+2'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+2'!C32","v":13},{"$f":"'X+2'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+2'!M31","v":145.92351502527887},{"$f":"'X+2'!G32*W32","v":66.619780000000006},{"$f":"'X+2'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+2'!I32","v":13},{"$f":"'X+2'!J32","v":9},281.61913215014778,131.7269567533821,149.89217539676568,6.9350281821147705E-2,3.1339628513191581E-2,9.7213924678107748,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L32","v":113.82445655490032},{"$f":"'X+2'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+2'!C33","v":15},{"$f":"'X+2'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+2'!M32","v":111.93856283556582},{"$f":"'X+2'!G33*W33","v":83.705533333333335},{"$f":"'X+2'!H33*V33","v":2.295535E-4},{"$f":"'X+2'!I33","v":15},{"$f":"'X+2'!J33","v":11},229.67830796808437,113.76544102140244,115.91286694668194,5.9015533497899876E-2,2.5695888883874057E-2,9.3698771027178829,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L33","v":128.7986445719832},{"$f":"'X+2'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+2'!C34","v":15},{"$f":"'X+2'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+2'!M33","v":124.92493480480732},{"$f":"'X+2'!G34*W34","v":96.08356666666667},{"$f":"'X+2'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+2'!I34","v":15},{"$f":"'X+2'!J34","v":9},259.62552720656879,128.73140182642032,130.89412538014849,6.7242745562884995E-2,3.0809424658833396E-2,12.003233301646691,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L34","v":103.83703327194658},{"$f":"'X+2'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+2'!C35","v":21},{"$f":"'X+2'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+2'!M34","v":113.92803046130042},{"$f":"'X+2'!G35*W35","v":111.49120000000001},{"$f":"'X+2'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+2'!I35","v":19},{"$f":"'X+2'!J35","v":13},225.67895690665392,105.78119262288986,119.89776428376406,5.5840649056721266E-2,3.0266177536364298E-2,12.701972829766939,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L35","v":104.83751782148536},{"$f":"'X+2'!B36*U36","v":5.665965E-4},{"$f":"'X+2'!C36","v":20},{"$f":"'X+2'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+2'!M35","v":117.92070841423859},{"$f":"'X+2'!G36*W36","v":110.07},{"$f":"'X+2'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+2'!I36","v":20},{"$f":"'X+2'!J36","v":12},234.66494627904558,108.77811725081902,125.88682902822657,5.9400570666341232E-2,3.3879386012015435E-2,12.979532375155241,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L36","v":108.83143372586625},{"$f":"'X+2'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+2'!C37","v":17},{"$f":"'X+2'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+2'!M36","v":118.91582041295628},{"$f":"'X+2'!G37*W37","v":115.5808},{"$f":"'X+2'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+2'!I37","v":17},{"$f":"'X+2'!J37","v":13},233.64449031211882,110.76573191724736,122.87875839487145,6.5701808618889773E-2,3.7062018084824434E-2,13.744385655985816,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L37","v":138.77161520569248},{"$f":"'X+2'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+2'!C38","v":20},{"$f":"'X+2'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+2'!M37","v":133.89364478887475},{"$f":"'X+2'!G38*W38","v":111.19606666666665},{"$f":"'X+2'!H38*V38","v":3.393475E-4},{"$f":"'X+2'!I38","v":19},{"$f":"'X+2'!J38","v":14},282.53077981203,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":143.68257149678024},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":138.84820831524976},8.9043708912231428E-2,{"$f":"F38*H38","v":4.5436473624992674E-2},{"$f":"G38*F38/1000","v":14.888446652186701},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L38","v":134.76918982148754},{"$f":"'X+2'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+2'!C39","v":17},{"$f":"'X+2'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+2'!M38","v":139.87805799919613},{"$f":"'X+2'!G39*W39","v":99.020133333333334},{"$f":"'X+2'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+2'!I39","v":16},{"$f":"'X+2'!J39","v":14},280.50403069409822,138.67766085452811,141.82636983957011,9.1528966959427652E-2,5.1688159626036956E-2,13.850743953488134,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L39","v":128.76701649085038},{"$f":"'X+2'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+2'!C40","v":15},{"$f":"'X+2'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+2'!M39","v":141.8616724868748},{"$f":"'X+2'!G40*W40","v":95.188199999999995},{"$f":"'X+2'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+2'!I40","v":14},{"$f":"'X+2'!J40","v":15},271.47907134804166,130.67469742906184,140.80437391897982,9.2319061788557463E-2,5.7298567894974922E-2,13.503557253015135,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L40","v":151.70302540343491},{"$f":"'X+2'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+2'!C41","v":15},{"$f":"'X+2'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+2'!M40","v":160.82290948237664},{"$f":"'X+2'!G41*W41","v":82.483686666666657},{"$f":"'X+2'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+2'!I41","v":14},{"$f":"'X+2'!J41","v":15},314.33982762758285,154.58794743264252,159.7518801949403,0.11507797079238524,7.1029287436350688E-2,13.265266474566049,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L41","v":136.71698250927096},{"$f":"'X+2'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+2'!C42","v":17},{"$f":"'X+2'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+2'!M41","v":121.85056990334462},{"$f":"'X+2'!G42*W42","v":72.694853333333313},{"$f":"'X+2'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+2'!I42","v":16},{"$f":"'X+2'!J42","v":15},265.39850219215737,142.60687201872781,122.79163017342952,0.11011049054314175,5.89397299150973E-2,8.8579093077067164,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L42","v":137.70500142752425},{"$f":"'X+2'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+2'!C43","v":12},{"$f":"'X+2'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+2'!M42","v":130.82602261042732},{"$f":"'X+2'!G43*W43","v":58.614106666666657},{"$f":"'X+2'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+2'!I43","v":12},{"$f":"'X+2'!J43","v":15},267.34327089017518,139.58648651312816,127.756784377047,0.11851491439608947,6.9238233380319952E-2,7.6682504440633306,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L43","v":150.65066896921891},{"$f":"'X+2'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+2'!C44","v":13},{"$f":"'X+2'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+2'!M43","v":147.78094421089332},{"$f":"'X+2'!G44*W44","v":46.599106666666664},{"$f":"'X+2'!H44*V44","v":5.78967E-4},{"$f":"'X+2'!I44","v":12},{"$f":"'X+2'!J44","v":15},298.20634759491935,153.51096367395297,144.69538392096638,0.13970529526592929,8.556028992694828E-2,6.8864599825841335,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L44","v":159.60134200174207},{"$f":"'X+2'!B45*U45","v":1.0084705E-3},{"$f":"'X+2'!C45","v":10},{"$f":"'X+2'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+2'!M44","v":151.75083121684429},{"$f":"'X+2'!G45*W45","v":37.817026666666671},{"$f":"'X+2'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+2'!I45","v":10},{"$f":"'X+2'!J45","v":3},320.09523453765593,161.4403887565729,158.65484578108303,0.16095324516916781,9.5985435761278368E-2,5.7387652308162336,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L45","v":166.54608729695775},{"$f":"'X+2'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+2'!C46","v":12},{"$f":"'X+2'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+2'!M45","v":177.69760069133514},{"$f":"'X+2'!G46*W46","v":28.979673333333334},{"$f":"'X+2'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+2'!I46","v":12},{"$f":"'X+2'!J46","v":5},354.9363769672147,170.36150676659784,184.57487020061686,0.18458053035990879,0.12273049071828476,5.1496184201519997,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L46","v":157.53832425356788},{"$f":"'X+2'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+2'!C47","v":14},{"$f":"'X+2'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+2'!M46","v":188.66076361187382},{"$f":"'X+2'!G47*W47","v":18.889446666666664},{"$f":"'X+2'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+2'!I47","v":14},{"$f":"'X+2'!J47","v":8},356.86286556510993,162.34442253946429,194.51844302564564,0.19390171410358703,0.14232058622818011,3.5636974323390973,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L47","v":181.41860178690411},{"$f":"'X+2'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+2'!C48","v":9},{"$f":"'X+2'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+2'!M47","v":209.59014326204371},{"$f":"'X+2'!G48*W48","v":12.351526666666667},{"$f":"'X+2'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+2'!I48","v":8},{"$f":"'X+2'!J48","v":8},392.58610773881668,183.16864768211786,209.41746005669881,0.24995410478625271,0.17268320534488715,2.5887582435716201,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L48","v":206.25507310327623},{"$f":"'X+2'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+2'!C49","v":11},{"$f":"'X+2'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+2'!M48","v":217.51922845178345},{"$f":"'X+2'!G49*W49","v":7.2478820000000006},{"$f":"'X+2'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+2'!I49","v":11},{"$f":"'X+2'!J49","v":8},429.25791321459542,208.9348443643471,220.32306885024832,0.32022873892912324,0.19615960153511788,1.5765537005495691,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L49","v":179.27582878635607},{"$f":"'X+2'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+2'!C50","v":11},{"$f":"'X+2'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+2'!M49","v":200.51386626771534},{"$f":"'X+2'!G50*W50","v":4.5244233333333339},{"$f":"'X+2'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+2'!I50","v":11},{"$f":"'X+2'!J50","v":7},387.27731374727875,182.96172050311864,204.31559324416011,0.31410828323743051,0.19827302355524046,0.90720961519853094,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L50","v":206.06245279502923},{"$f":"'X+2'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+2'!C51","v":10},{"$f":"'X+2'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+2'!M50","v":242.35698068678414},{"$f":"'X+2'!G51*W51","v":2.4095213333333332},{"$f":"'X+2'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+2'!I51","v":10},{"$f":"'X+2'!J51","v":7},452.75092008685505,207.65706613164556,245.09385395520948,0.40538666338366108,0.26312673157466082,0.58396431524706105,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L51","v":232.796860881426},{"$f":"'X+2'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+2'!C52","v":8},{"$f":"'X+2'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+2'!M51","v":245.28771832699945},{"$f":"'X+2'!G52*W52","v":1.3922226666666668},{"$f":"'X+2'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+2'!I52","v":8},{"$f":"'X+2'!J52","v":6},481.28411016344808,234.28890185573249,246.99520830771559,0.50795902569349749,0.29251001928387682,0.34149512130979742,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L52","v":218.73041338605816},{"$f":"'X+2'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+2'!C53","v":5},{"$f":"'X+2'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+2'!M52","v":258.1714409298973},{"$f":"'X+2'!G53*W53","v":0.76621939999999988},{"$f":"'X+2'!H53*V53","v":1.310779E-3},{"$f":"'X+2'!I53","v":6},{"$f":"'X+2'!J53","v":6},476.03900941839936,218.20597419167265,257.83303522672668,0.5244391943854958,0.33840570317064983,0.19781596656644132,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L53","v":247.38554337693728},{"$f":"'X+2'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+2'!C54","v":5},{"$f":"'X+2'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+2'!M53","v":289.96464425203192},{"$f":"'X+2'!G54*W54","v":0.72774420000000006},{"$f":"'X+2'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+2'!I54","v":5},{"$f":"'X+2'!J54","v":4},537.28077951544515,246.73378525883231,290.54699425661278,0.65175811810495654,0.41764999541912567,0.21102008805947958,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L54","v":262.10435087516782},{"$f":"'X+2'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+2'!C55","v":6},{"$f":"'X+2'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+2'!M54","v":273.92323536857714},{"$f":"'X+2'!G55*W55","v":0.97042133333333336},{"$f":"'X+2'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+2'!I55","v":6},{"$f":"'X+2'!J55","v":4},534.82896249043506,259.33907326932615,275.48988922110891,0.76527760584166604,0.43334614746823602,0.26582095129735511,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L55","v":255.93794304462298},{"$f":"'X+2'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+2'!C56","v":3},{"$f":"'X+2'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+2'!M55","v":277.80419684999799},{"$f":"'X+2'!G56*W56","v":0},{"$f":"'X+2'!H56*V56","v":1.737352E-3},{"$f":"'X+2'!I56","v":3},{"$f":"'X+2'!J56","v":4},529.4236374472539,253.10208427426159,276.32155317299225,0.83585877036142764,0.48264367700573768,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L56","v":244.79914068769713},{"$f":"'X+2'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+2'!C57","v":3},{"$f":"'X+2'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+2'!M56","v":276.68160895960398},{"$f":"'X+2'!G57*W57","v":0},{"$f":"'X+2'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+2'!I57","v":3},{"$f":"'X+2'!J57","v":4},520.05332783231654,244.89983420211021,275.15349363020636,0.89930648558692894,0.52811532939762174,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L57","v":264.36790281253178},{"$f":"'X+2'!B58*U58","v":4.141563E-3},{"$f":"'X+2'!C58","v":3},{"$f":"'X+2'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+2'!M57","v":266.59592610063964},{"$f":"'X+2'!G58*W58","v":0},{"$f":"'X+2'!H58*V58","v":2.0988265E-3},{"$f":"'X+2'!I58","v":3},{"$f":"'X+2'!J58","v":4},528.30939399400336,263.27300648785581,265.03638750614761,1.0948963246759775,0.55953859449206411,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L58","v":210.64881495290777},{"$f":"'X+2'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+2'!C59","v":3},{"$f":"'X+2'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+2'!M58","v":219.72169439934194},{"$f":"'X+2'!G59*W59","v":0},{"$f":"'X+2'!H59*V59","v":2.31014E-3},{"$f":"'X+2'!I59","v":3},{"$f":"'X+2'!J59","v":4},428.88110536112822,210.66699883688594,218.21410652424225,0.9818161160218245,0.50758787509969583,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L59","v":198.51872974072884},{"$f":"'X+2'!B60*U60","v":5.217625E-3},{"$f":"'X+2'!C60","v":5},{"$f":"'X+2'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+2'!M59","v":221.58190650857478},{"$f":"'X+2'!G60*W60","v":0},{"$f":"'X+2'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+2'!I60","v":5},{"$f":"'X+2'!J60","v":3},421.50060457084339,198.48293345346536,223.017671117378,1.0357962872634703,0.56423539119676192,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L60","v":174.55266232390065},{"$f":"'X+2'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+2'!C61","v":5},{"$f":"'X+2'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+2'!M60","v":182.7305658897516},{"$f":"'X+2'!G61*W61","v":0},{"$f":"'X+2'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+2'!I61","v":5},{"$f":"'X+2'!J61","v":3},359.75725404061052,175.54034852256976,184.21690551804079,1.0123138013309037,0.51366037171080481,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L61","v":179.20702844486735},{"$f":"'X+2'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+2'!C62","v":4},{"$f":"'X+2'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+2'!M61","v":201.47011928187931},{"$f":"'X+2'!G62*W62","v":0},{"$f":"'X+2'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+2'!I62","v":4},{"$f":"'X+2'!J62","v":3},381.89961076092123,180.05553368359486,201.84407707732638,1.1514947612724953,0.62604220455293325,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L62","v":164.16559866910094},{"$f":"'X+2'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+2'!C63","v":4},{"$f":"'X+2'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+2'!M62","v":168.5891994096001},{"$f":"'X+2'!G63*W63","v":0},{"$f":"'X+2'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+2'!I63","v":3},{"$f":"'X+2'!J63","v":3},332.00455897701693,163.99537941250918,168.00917956450772,1.1702192565917717,0.58001984509236859,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L63","v":162.8628393861367},{"$f":"'X+2'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+2'!C64","v":2},{"$f":"'X+2'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+2'!M63","v":157.52804242218266},{"$f":"'X+2'!G64*W64","v":0},{"$f":"'X+2'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+2'!I64","v":2},{"$f":"'X+2'!J64","v":3},316.49666841218436,160.56943124885814,155.92723716332625,1.2934081372785606,0.60080525885640168,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L64","v":155.61127343689796},{"$f":"'X+2'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+2'!C65","v":3},{"$f":"'X+2'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+2'!M64","v":141.51612106391516},{"$f":"'X+2'!G65*W65","v":0},{"$f":"'X+2'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+2'!I65","v":3},{"$f":"'X+2'!J65","v":2},297.14573411337017,155.22885089371377,141.91688321965643,1.3824225431841826,0.5992378442587375,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L65","v":146.45131957471364},{"$f":"'X+2'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+2'!C66","v":2},{"$f":"'X+2'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+2'!M65","v":134.44771165257103},{"$f":"'X+2'!G66*W66","v":0},{"$f":"'X+2'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+2'!I66","v":2},{"$f":"'X+2'!J66","v":2},278.80551208176837,144.99065387480871,133.81485820695968,1.4606656999049292,0.63285344561135093,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L66","v":157.70581790514382},{"$f":"'X+2'!B67*U67","v":1.121759E-2},{"$f":"'X+2'!C67","v":3},{"$f":"'X+2'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+2'!M66","v":136.25141114269266},{"$f":"'X+2'!G67*W67","v":0},{"$f":"'X+2'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+2'!I67","v":3},{"$f":"'X+2'!J67","v":2},293.47425873388573,156.93673869926926,136.53752003461648,1.7690792058745621,0.71389110807618861,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L67","v":144.60184983039346},{"$f":"'X+2'!B68*U68","v":1.2590195E-2},{"$f":"'X+2'!C68","v":2},{"$f":"'X+2'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+2'!M67","v":138.04230312737491},{"$f":"'X+2'!G68*W68","v":0},{"$f":"'X+2'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+2'!I68","v":2},{"$f":"'X+2'!J68","v":2},280.01744506133025,142.78128434366809,137.23616071766216,1.8205654867253707,0.8061424097127613,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L68","v":135.34422071232737},{"$f":"'X+2'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+2'!C69","v":2},{"$f":"'X+2'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+2'!M68","v":124.03118641505007},{"$f":"'X+2'!G69*W69","v":0},{"$f":"'X+2'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+2'!I69","v":2},{"$f":"'X+2'!J69","v":3},256.66588064614371,134.44287803091646,122.22300261522723,1.9013426814109171,0.80818379982283972,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L69","v":118.45028248814147},{"$f":"'X+2'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+2'!C70","v":0},{"$f":"'X+2'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+2'!M69","v":113.95852715469412},{"$f":"'X+2'!G70*W70","v":0},{"$f":"'X+2'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+2'!I70","v":0},{"$f":"'X+2'!J70","v":0},229.73414744434507,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":116.60518480682934},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":113.12896263751571},1.8450976813121303,{"$f":"F70*H70","v":0.82956451717841051},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L70","v":109.28064945095343},{"$f":"'X+2'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+2'!C71","v":0},{"$f":"'X+2'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+2'!M70","v":99.997996265250976},{"$f":"'X+2'!G71*W71","v":0},{"$f":"'X+2'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+2'!I71","v":0},{"$f":"'X+2'!J71","v":0},{"$f":"L71+M71","v":204.58387526144878},105.39993548433824,99.183939777110552,1.8807139666151893,0.81405648814042408,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L71","v":106.75702688404128},{"$f":"'X+2'!B72*U72","v":1.8990455E-2},{"$f":"'X+2'!C72","v":3},{"$f":"'X+2'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+2'!M71","v":129.11903622463618},{"$f":"'X+2'!G72*W72","v":0},{"$f":"'X+2'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+2'!I72","v":3},{"$f":"'X+2'!J72","v":2},234.67205431221657,105.72966236906611,128.94239194315048,2.0273645149751762,1.176644281485701,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L72","v":108.18542927489587},{"$f":"'X+2'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+2'!C73","v":2},{"$f":"'X+2'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+2'!M72","v":113.20160389900549},{"$f":"'X+2'!G73*W73","v":0},{"$f":"'X+2'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+2'!I73","v":2},{"$f":"'X+2'!J73","v":2},218.96625242717096,106.92015350375894,112.046098923412,2.2652757711369214,1.155504975593485,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L73","v":102.94744823135721},{"$f":"'X+2'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+2'!C74","v":1},{"$f":"'X+2'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+2'!M73","v":129.39786857531914},{"$f":"'X+2'!G74*W74","v":0},{"$f":"'X+2'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+2'!I74","v":1},{"$f":"'X+2'!J74","v":2},227.49214848187532,100.57405452190325,126.91809395997207,2.3733937094539668,1.4797746153470632,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L74","v":107.02587055983612},{"$f":"'X+2'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+2'!C75","v":1},{"$f":"'X+2'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+2'!M74","v":126.02084302320216},{"$f":"'X+2'!G75*W75","v":0},{"$f":"'X+2'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+2'!I75","v":1},{"$f":"'X+2'!J75","v":2},227.72070591167918,104.31415019103868,123.4065557206405,2.7117203687974487,1.6142873025616673,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L75","v":112.822775941909},{"$f":"'X+2'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+2'!C76","v":1},{"$f":"'X+2'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+2'!M75","v":128.41463530775056},{"$f":"'X+2'!G76*W76","v":0},{"$f":"'X+2'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+2'!I76","v":1},{"$f":"'X+2'!J76","v":2},235.25650573446615,109.68405477691329,125.57245095755287,3.1387211649957125,1.84218435019769,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L76","v":106.45581370034314},{"$f":"'X+2'!B77*U77","v":3.056145E-2},{"$f":"'X+2'!C77","v":2},{"$f":"'X+2'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+2'!M76","v":128.82176435742787},{"$f":"'X+2'!G77*W77","v":0},{"$f":"'X+2'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+2'!I77","v":2},{"$f":"'X+2'!J77","v":2},230.95489579363817,104.2023696727308,126.75252612090738,3.253444027612352,2.069238236520492,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L77","v":110.31214542525636},{"$f":"'X+2'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+2'!C78","v":1},{"$f":"'X+2'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+2'!M77","v":128.25249397209726},{"$f":"'X+2'!G78*W78","v":0},{"$f":"'X+2'!H78*V78","v":1.798568E-2},{"$f":"'X+2'!I78","v":1},{"$f":"'X+2'!J78","v":2},231.54959361216288,106.60380795584969,124.94578565631319,3.7083374694066675,2.3067083157840704,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L78","v":101.15285298729809},{"$f":"'X+2'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+2'!C79","v":1},{"$f":"'X+2'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+2'!M78","v":113.27163390273172},{"$f":"'X+2'!G79*W79","v":0},{"$f":"'X+2'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+2'!I79","v":1},{"$f":"'X+2'!J79","v":2},206.40492938045242,96.413288657955349,109.99164072249707,3.7395643293427367,2.2799931802346607,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L79","v":96.467594519953181},{"$f":"'X+2'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+2'!C80","v":1},{"$f":"'X+2'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+2'!M79","v":132.46450828195179},{"$f":"'X+2'!G80*W80","v":0},{"$f":"'X+2'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+2'!I80","v":1},{"$f":"'X+2'!J80","v":2},221.03701310041842,92.554447805173794,128.48256529524463,3.9131467147793804,2.9819429867071703,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L80","v":97.260124754755395},{"$f":"'X+2'!B81*U81","v":4.437373E-2},{"$f":"'X+2'!C81","v":2},{"$f":"'X+2'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+2'!M80","v":113.69741032421805},{"$f":"'X+2'!G81*W81","v":0},{"$f":"'X+2'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+2'!I81","v":2},{"$f":"'X+2'!J81","v":2},204.77509287321857,93.94433023912157,110.83076263409701,4.315794515633832,2.8666476901210451,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L81","v":91.911604836360482},{"$f":"'X+2'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+2'!C82","v":1},{"$f":"'X+2'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+2'!M81","v":100.77541068668418},{"$f":"'X+2'!G82*W82","v":0},{"$f":"'X+2'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+2'!I82","v":1},{"$f":"'X+2'!J82","v":2},184.37589687463475,87.452961396798031,96.922935477836702,4.4586434395624508,2.8524752088474807,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L82","v":87.317586257078432},{"$f":"'X+2'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+2'!C83","v":1},{"$f":"'X+2'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+2'!M82","v":98.972947591914647},{"$f":"'X+2'!G83*W83","v":0},{"$f":"'X+2'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+2'!I83","v":1},{"$f":"'X+2'!J83","v":2},177.4955955231863,82.67686479995794,94.818730723228342,4.6407214571204944,3.1542168686863103,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L83","v":80.968643294915793},{"$f":"'X+2'!B84*U84","v":5.844009E-2},{"$f":"'X+2'!C84","v":0},{"$f":"'X+2'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+2'!M83","v":107.15591713802654},{"$f":"'X+2'!G84*W84","v":0},{"$f":"'X+2'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+2'!I84","v":0},{"$f":"'X+2'!J84","v":1},178.53571447127067,76.236828493583019,102.29888597768765,4.7318148013327752,3.8570311603388956,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L84","v":71.254729125808382},{"$f":"'X+2'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+2'!C85","v":3},{"$f":"'X+2'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+2'!M84","v":83.255004679387483},{"$f":"'X+2'!G85*W85","v":0},{"$f":"'X+2'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+2'!I85","v":3},{"$f":"'X+2'!J85","v":1},151.52237573463853,69.662123842854754,81.860251891783776,4.5926052829536301,3.3947527876037094,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L85","v":73.060781091185802},{"$f":"'X+2'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+2'!C86","v":0},{"$f":"'X+2'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+2'!M85","v":90.534117729413794},{"$f":"'X+2'!G86*W86","v":0},{"$f":"'X+2'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+2'!I86","v":0},{"$f":"'X+2'!J86","v":0},154.19678265016424,67.855594601352806,86.341188048811432,5.205186489833002,4.1929296806023615,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L86","v":70.689874575080111},{"$f":"'X+2'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+2'!C87","v":0},{"$f":"'X+2'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+2'!M86","v":83.888541507548368},{"$f":"'X+2'!G87*W87","v":0},{"$f":"'X+2'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+2'!I87","v":0},{"$f":"'X+2'!J87","v":0},144.57734443887094,65.11072818129972,79.466616257571218,5.5791463937803849,4.4219252499771535,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L87","v":50.585393383737618},{"$f":"'X+2'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+2'!C88","v":0},{"$f":"'X+2'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+2'!M87","v":73.732887415774584},{"$f":"'X+2'!G88*W88","v":0},{"$f":"'X+2'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+2'!I88","v":0},{"$f":"'X+2'!J88","v":0},115.45510572771865,46.151313780579315,69.303791947139331,4.4340796031583043,4.4290954686352482,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L88","v":46.047667816731952},{"$f":"'X+2'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+2'!C89","v":1},{"$f":"'X+2'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+2'!M88","v":61.138682575594302},{"$f":"'X+2'!G89*W89","v":0},{"$f":"'X+2'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+2'!I89","v":1},{"$f":"'X+2'!J89","v":0},100.51817638890712,42.560455895989755,57.957720492917367,4.4872119207421992,4.180962082676932,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L89","v":36.647148855000154},{"$f":"'X+2'!B90*U90","v":0.10830889999999999},{"$f":"'X+2'!C90","v":0},{"$f":"'X+2'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+2'!M89","v":52.428759220106578},{"$f":"'X+2'!G90*W90","v":0},{"$f":"'X+2'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+2'!I90","v":0},{"$f":"'X+2'!J90","v":0},81.031681131998255,32.677936474378825,48.353744657619437,3.9692123806213258,4.0750145624871434,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L90","v":28.0590710371774},{"$f":"'X+2'!B91*U91","v":0.12020679999999999},{"$f":"'X+2'!C91","v":0},{"$f":"'X+2'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+2'!M90","v":40.494356536230846},{"$f":"'X+2'!G91*W91","v":0},{"$f":"'X+2'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+2'!I91","v":0},{"$f":"'X+2'!J91","v":0},61.606988230257556,24.686179896825625,36.920808333431935,3.3728911403517761,3.5735482027989094,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L91","v":17.069795110362914},{"$f":"'X+2'!B92*U92","v":0.13310035000000001},{"$f":"'X+2'!C92","v":0},{"$f":"'X+2'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+2'!M91","v":30.60941364523325},{"$f":"'X+2'!G92*W92","v":0},{"$f":"'X+2'!H92*V92","v":0.10004718},{"$f":"'X+2'!I92","v":0},{"$f":"'X+2'!J92","v":0},42.344827535319467,14.797799406745321,27.547028128574144,2.2719957036175926,3.062385516659107,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L92","v":17.002151010306616},{"$f":"'X+2'!B93*U93","v":0.14696075},{"$f":"'X+2'!C93","v":0},{"$f":"'X+2'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+2'!M92","v":31.02707462873974},{"$f":"'X+2'!G93*W93","v":0},{"$f":"'X+2'!H93*V93","v":0.11320585},{"$f":"'X+2'!I93","v":0},{"$f":"'X+2'!J93","v":0},42.018130418598517,14.503502146218697,27.514628272379824,2.4986488640879179,3.5124463563599164,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L93","v":15.614557620200481},{"$f":"'X+2'!B94*U94","v":0.16177274999999999},{"$f":"'X+2'!C94","v":0},{"$f":"'X+2'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+2'!M93","v":28.378136093860665},{"$f":"'X+2'!G94*W94","v":0},{"$f":"'X+2'!H94*V94","v":0.12779114999999999},{"$f":"'X+2'!I94","v":0},{"$f":"'X+2'!J94","v":0},37.840209141516894,13.088547693947193,24.751661447569703,2.5260099262532871,3.6264746462909621,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L94","v":15.496714282244579},{"$f":"'X+2'!B95*U95","v":0.17755929999999998},{"$f":"'X+2'!C95","v":0},{"$f":"'X+2'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+2'!M94","v":22.274759772213983},{"$f":"'X+2'!G95*W95","v":0},{"$f":"'X+2'!H95*V95","v":0.14385095000000001},{"$f":"'X+2'!I95","v":0},{"$f":"'X+2'!J95","v":0},31.815642959948448,12.74512854198923,19.070514417959217,2.7515857402553494,3.2042453542547653,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L95","v":5.8807861057455622},{"$f":"'X+2'!B96*U96","v":0.19439804999999999},{"$f":"'X+2'!C96","v":0},{"$f":"'X+2'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+2'!M95","v":16.555133844717151},{"$f":"'X+2'!G96*W96","v":0},{"$f":"'X+2'!H96*V96","v":0.16140275000000001},{"$f":"'X+2'!I96","v":0},{"$f":"'X+2'!J96","v":0},18.620662469883264,4.7375727543215316,13.883089715561731,1.143213351424031,2.6720441291554211,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L96","v":8.8860112907049107},{"$f":"'X+2'!B97*U97","v":0.21204045000000002},{"$f":"'X+2'!C97","v":0},{"$f":"'X+2'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+2'!M96","v":18.16022813191946},{"$f":"'X+2'!G97*W97","v":0},{"$f":"'X+2'!H97*V97","v":0.18043165000000003},{"$f":"'X+2'!I97","v":0},{"$f":"'X+2'!J97","v":0},21.885365663619574,7.0018174579187606,14.883548205700814,1.8841938327861503,3.2766799262186463,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L97","v":8.3531255490903717},{"$f":"'X+2'!B98*U98","v":0.23079885},{"$f":"'X+2'!C98","v":0},{"$f":"'X+2'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+2'!M97","v":20.006306066125923},{"$f":"'X+2'!G98*W98","v":0},{"$f":"'X+2'!H98*V98","v":0.20088205000000001},{"$f":"'X+2'!I98","v":0},{"$f":"'X+2'!J98","v":0},22.41263206908981,6.4252337784546949,15.987398290635113,1.9278917706356764,4.0189077754908107,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L98","v":2.9296491125992556},{"$f":"'X+2'!B99*U99","v":0.25037694999999999},{"$f":"'X+2'!C99","v":0},{"$f":"'X+2'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+2'!M98","v":2.1968959576998213},{"$f":"'X+2'!G99*W99","v":0},{"$f":"'X+2'!H99*V99","v":0.2226544},{"$f":"'X+2'!I99","v":0},{"$f":"'X+2'!J99","v":0},3.9038799095921899,2.1961325032164476,1.7077474063757423,0.73351660938280816,0.48914855132407908,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L99","v":0},{"$f":"'X+2'!B100*U100","v":0.27065420000000001},{"$f":"'X+2'!C100","v":0},{"$f":"'X+2'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+2'!M99","v":1.5273250118359043},{"$f":"'X+2'!G100*W100","v":0},{"$f":"'X+2'!H100*V100","v":0.24560335},{"$f":"'X+2'!I100","v":0},{"$f":"'X+2'!J100","v":0},1.1522088723902166,0,1.1522088723902166,0,0.37511613944568772,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L100","v":0.42054874699363731},{"$f":"'X+2'!B101*U101","v":0.29148925000000003},{"$f":"'X+2'!C101","v":0},{"$f":"'X+2'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+2'!M100","v":1.4058728260921942},{"$f":"'X+2'!G101*W101","v":0},{"$f":"'X+2'!H101*V101","v":0.26953855000000004},{"$f":"'X+2'!I101","v":0},{"$f":"'X+2'!J101","v":0},1.3248992112069242,0.29796330814402222,1.0269359030629019,0.12258543884961511,0.37893692302929227,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L101","v":0.38736721616188724},{"$f":"'X+2'!B102*U102","v":0.31272334999999996},{"$f":"'X+2'!C102","v":0},{"$f":"'X+2'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+2'!M101","v":1.285086767307507},{"$f":"'X+2'!G102*W102","v":0},{"$f":"'X+2'!H102*V102","v":0.29422914999999999},{"$f":"'X+2'!I102","v":0},{"$f":"'X+2'!J102","v":0},1.1732052227299392,0.26622844264356771,0.9069767800863715,0.1211387735183195,0.37810998722113559,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L102","v":0},{"$f":"'X+2'!B103*U103","v":0.33418465000000003},{"$f":"'X+2'!C103","v":0},{"$f":"'X+2'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+2'!M102","v":0.38892044074363297},{"$f":"'X+2'!G103*W103","v":0},{"$f":"'X+2'!H103*V103","v":0.31941160000000002},{"$f":"'X+2'!I103","v":0},{"$f":"'X+2'!J103","v":0},0.26469474049300395,0,0.26469474049300395,0,0.124225700250629,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L103","v":0},{"$f":"'X+2'!B104*U104","v":0.35569385000000003},{"$f":"'X+2'!C104","v":0},{"$f":"'X+2'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+2'!M103","v":1.4034778149823648},{"$f":"'X+2'!G104*W104","v":0},{"$f":"'X+2'!H104*V104","v":0.34479959999999998},{"$f":"'X+2'!I104","v":0},{"$f":"'X+2'!J104","v":0},0.91955922576757143,0,0.91955922576757143,0,0.48391858921479336,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L104","v":0},{"$f":"'X+2'!B105*U105","v":0.37706999999999996},{"$f":"'X+2'!C105","v":0},{"$f":"'X+2'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+2'!M104","v":0.62943720422725347},{"$f":"'X+2'!G105*W105","v":0},{"$f":"'X+2'!H105*V105","v":0.37009779999999998},{"$f":"'X+2'!I105","v":0},{"$f":"'X+2'!J105","v":0},0.39648387970459631,0,0.39648387970459631,0,0.23295332452265718,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+2'!L105","v":0},{"$f":"'X+2'!B106*U106","v":1},{"$f":"'X+2'!C106","v":0},{"$f":"'X+2'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+2'!M105","v":0.28088711775542746},{"$f":"'X+2'!G106*W106","v":0},{"$f":"'X+2'!H106*V106","v":1},{"$f":"'X+2'!I106","v":0},{"$f":"'X+2'!J106","v":0},0,0,0,0,0.28088711775542746,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12831.634833903321},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13326.107940048594},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},26132.718490907351,12801.627647237823,13331.090843669541,121.00718666550296,{"$f":"SUM(O6:O106)","v":98.017096379054706},{"$f":"SUM(P6:P106)","v":207.14950502835865},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":26157.742773951915},null,null,null,null,null,null,{"$f":"L107+M107","v":26132.718490907362},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":26339.867995935718}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":25.024283044553158}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-207.14950502835563}]

{"sheet":"X+4","index":14,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13431.64885581923},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,26305.608557573327,12873.555013940133,13432.053543633192,125.66412617636385,102.59531218603094,211.57160176464626,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+3'!P107*106/206","v":106.59149287866998},{"$f":"'X+3'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+3'!C6","v":15},{"$f":"'X+3'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+3'!P107*100/206","v":100.55801214968866},{"$f":"'X+3'!G6*W6","v":0},{"$f":"'X+3'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+3'!I6","v":12},{"$f":"'X+3'!J6","v":9},{"$f":"L6+M6","v":210.89383839921422},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":107.44475556534968},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":103.44908283386454},{"$f":"B6*A6","v":0.14673731332029563},{"$f":"F6*H6","v":0.10892931582413204},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L6","v":106.18684894266713},{"$f":"'X+3'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+3'!C7","v":10},{"$f":"'X+3'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+3'!M6","v":102.2620298328218},{"$f":"'X+3'!G7*W7","v":0},{"$f":"'X+3'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+3'!I7","v":10},{"$f":"'X+3'!J7","v":11},{"$f":"L7+M7","v":209.41853827008407},108.17187197783828,101.24666629224581,1.4976964828845073E-2,1.5363540575993649E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L7","v":107.54344934637714},{"$f":"'X+3'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+3'!C8","v":12},{"$f":"'X+3'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+3'!M7","v":100.65364603295441},{"$f":"'X+3'!G8*W8","v":0},{"$f":"'X+3'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+3'!I8","v":13},{"$f":"'X+3'!J8","v":9},209.18052952997166,104.53387389273423,104.64665563723743,9.5754536429027287E-3,6.9903957169886836E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L8","v":105.11677469812038},{"$f":"'X+3'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+3'!C9","v":10},{"$f":"'X+3'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+3'!M8","v":105.19672933139023},{"$f":"'X+3'!G9*W9","v":0},{"$f":"'X+3'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+3'!I9","v":10},{"$f":"'X+3'!J9","v":8},212.29556670780451,105.10446505077775,107.19110165702676,1.2309647342636038E-2,5.6276743634649387E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L9","v":120.79107246896653},{"$f":"'X+3'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+3'!C10","v":10},{"$f":"'X+3'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+3'!M9","v":99.874326976576384},{"$f":"'X+3'!G10*W10","v":0},{"$f":"'X+3'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+3'!I10","v":10},{"$f":"'X+3'!J10","v":9},222.65165530586967,121.78230207077672,100.86935323509294,8.7703981898267207E-3,4.9737414834335036E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L10","v":135.94292847778857},{"$f":"'X+3'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+3'!C11","v":11},{"$f":"'X+3'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+3'!M10","v":139.95638494526025},{"$f":"'X+3'!G11*W11","v":0},{"$f":"'X+3'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+3'!I11","v":11},{"$f":"'X+3'!J11","v":12},276.88708619012766,137.93778303794568,138.94930315218201,5.145439842884297E-3,7.0817930782301692E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L11","v":125.96075765631093},{"$f":"'X+3'!B12*U12","v":3.18E-5},{"$f":"'X+3'!C12","v":4},{"$f":"'X+3'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+3'!M11","v":119.97367364787235},{"$f":"'X+3'!G12*W12","v":0},{"$f":"'X+3'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+3'!I12","v":3},{"$f":"'X+3'!J12","v":1},244.92424110921326,122.95675210421746,121.9674890049958,4.0055520934706877E-3,6.1846428765478202E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L12","v":152.96018779531195},{"$f":"'X+3'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+3'!C13","v":5},{"$f":"'X+3'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+3'!M12","v":138.97191235420908},{"$f":"'X+3'!G13*W13","v":0},{"$f":"'X+3'!H13*V13","v":5.24E-5},{"$f":"'X+3'!I13","v":5},{"$f":"'X+3'!J13","v":3},295.91924180668087,154.95461158067914,140.96463022600173,5.5762146328073624E-3,7.2821282073605555E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L13","v":158.97181055983225},{"$f":"'X+3'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+3'!C14","v":4},{"$f":"'X+3'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+3'!M13","v":134.97307680634597},{"$f":"'X+3'!G14*W14","v":0},{"$f":"'X+3'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+3'!I14","v":4},{"$f":"'X+3'!J14","v":3},295.93014184217873,159.96434683332646,135.96579500885227,7.4637265057841242E-3,7.2817974937023659E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L14","v":169.97421407858675},{"$f":"'X+3'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+3'!C15","v":3},{"$f":"'X+3'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+3'!M14","v":174.96418658438765},{"$f":"'X+3'!G15*W15","v":0},{"$f":"'X+3'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+3'!I15","v":3},{"$f":"'X+3'!J15","v":3},343.91826848580831,168.96387114766009,174.95439733814825,1.0342930926682002E-2,9.7892462393964902E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L15","v":165.97075696011038},{"$f":"'X+3'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+3'!C16","v":5},{"$f":"'X+3'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+3'!M15","v":146.969035407928},{"$f":"'X+3'!G16*W16","v":0},{"$f":"'X+3'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+3'!I16","v":5},{"$f":"'X+3'!J16","v":3},316.91857785830427,167.95830915333838,148.96026870496593,1.2447806772008277E-2,8.7667029620829041E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L16","v":189.95879535903836},{"$f":"'X+3'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+3'!C17","v":6},{"$f":"'X+3'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+3'!M16","v":186.95915378180032},{"$f":"'X+3'!G17*W17","v":0},{"$f":"'X+3'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+3'!I17","v":6},{"$f":"'X+3'!J17","v":3},381.88905237797826,191.94207898504678,189.94697339293145,1.6716373991595378E-2,1.2180388868884291E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L17","v":171.95427330047605},{"$f":"'X+3'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+3'!C18","v":6},{"$f":"'X+3'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+3'!M17","v":160.96331365687806},{"$f":"'X+3'!G18*W18","v":0},{"$f":"'X+3'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+3'!I18","v":6},{"$f":"'X+3'!J18","v":3},336.88898513784449,172.93718035789288,163.9518047799516,1.709294258316052E-2,1.1508876926466783E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L18","v":183.9415100409494},{"$f":"'X+3'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+3'!C19","v":2},{"$f":"'X+3'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+3'!M18","v":177.9566337538524},{"$f":"'X+3'!G19*W19","v":0},{"$f":"'X+3'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+3'!I19","v":2},{"$f":"'X+3'!J19","v":2},357.86307839280744,179.92071462550248,177.94236376730495,2.0795415446924512E-2,1.4269986547453914E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L19","v":198.92453079902606},{"$f":"'X+3'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+3'!C20","v":4},{"$f":"'X+3'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+3'!M19","v":203.94468469203483},{"$f":"'X+3'!G20*W20","v":0},{"$f":"'X+3'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+3'!I20","v":4},{"$f":"'X+3'!J20","v":2},406.82459852848598,200.89815668849687,205.92644183998911,2.6374110529192672E-2,1.8242852045702515E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L20","v":206.910402425451},{"$f":"'X+3'!B21*U21","v":1.63129E-4},{"$f":"'X+3'!C21","v":4},{"$f":"'X+3'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+3'!M20","v":210.93659839451442},{"$f":"'X+3'!G21*W21","v":0.33981259999999996},{"$f":"'X+3'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+3'!I21","v":4},{"$f":"'X+3'!J21","v":0},423.79211912792556,208.87664933841373,214.91546978951183,3.3753087037261396E-2,2.1128605002585468E-2,7.1678913935595764E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L21","v":206.89578427865442},{"$f":"'X+3'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+3'!C22","v":6},{"$f":"'X+3'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+3'!M21","v":225.92493686384421},{"$f":"'X+3'!G22*W22","v":1.6944046666666666},{"$f":"'X+3'!H22*V22","v":1.11022E-4},{"$f":"'X+3'!I22","v":6},{"$f":"'X+3'!J22","v":10},431.7526650083887,209.85281078288503,221.8998542255037,4.297349576938219E-2,2.5082638340497711E-2,0.38280826733846962,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L22","v":223.86464672338559},{"$f":"'X+3'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+3'!C23","v":6},{"$f":"'X+3'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+3'!M22","v":203.92221770556438},{"$f":"'X+3'!G23*W23","v":3.0649546666666665},{"$f":"'X+3'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+3'!I23","v":6},{"$f":"'X+3'!J23","v":8},425.70125877852342,223.80384239895974,201.89741637956371,6.080432442583221E-2,2.4801326000677304E-2,0.62501235279368539,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L23","v":216.83423175998036},{"$f":"'X+3'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+3'!C24","v":10},{"$f":"'X+3'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+3'!M23","v":202.91318532430219},{"$f":"'X+3'!G24*W24","v":5.3131026666666665},{"$f":"'X+3'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+3'!I24","v":10},{"$f":"'X+3'!J24","v":8},424.64359728288969,219.7572183122177,204.88637897067196,7.7013447762655743E-2,2.6806353630230245E-2,1.0780985860483774,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L24","v":220.78403582480331},{"$f":"'X+3'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+3'!C25","v":9},{"$f":"'X+3'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+3'!M24","v":184.91382559803381},{"$f":"'X+3'!G25*W25","v":10.447013333333333},{"$f":"'X+3'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+3'!I25","v":9},{"$f":"'X+3'!J25","v":9},406.57244397215771,221.6849316115065,184.88751236065121,9.9104213296822757E-2,2.6313237382600208E-2,1.9317972015403335,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L25","v":194.75426811491386},{"$f":"'X+3'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+3'!C26","v":8},{"$f":"'X+3'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+3'!M25","v":168.91414489266054},{"$f":"'X+3'!G26*W26","v":16.112460000000002},{"$f":"'X+3'!H26*V26","v":1.51626E-4},{"$f":"'X+3'!I26","v":8},{"$f":"'X+3'!J26","v":9},363.54097133317441,195.65243821664734,167.88853311652704,0.10182989826650225,2.5611776133494548E-2,2.7216224030171974,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L26","v":164.74094958769933},{"$f":"'X+3'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+3'!C27","v":7},{"$f":"'X+3'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+3'!M26","v":164.90937203434638},{"$f":"'X+3'!G27*W27","v":22.426593333333333},{"$f":"'X+3'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+3'!I27","v":8},{"$f":"'X+3'!J27","v":8},329.53276993389994,164.64997386940377,164.88279606449618,9.0975718295563127E-2,2.6575969850195089E-2,3.6983554234696587,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L27","v":192.64077087820945},{"$f":"'X+3'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+3'!C28","v":11},{"$f":"'X+3'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+3'!M27","v":165.90238632180481},{"$f":"'X+3'!G28*W28","v":32.911406666666664},{"$f":"'X+3'!H28*V28","v":1.701885E-4},{"$f":"'X+3'!I28","v":11},{"$f":"'X+3'!J28","v":9},363.40849350448957,195.53434186095927,167.8741516435303,0.10642901725016791,2.8234678274528479E-2,5.4600809032073556,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L28","v":173.64662199847194},{"$f":"'X+3'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+3'!C29","v":10},{"$f":"'X+3'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+3'!M28","v":167.89593575476059},{"$f":"'X+3'!G29*W29","v":38.196553333333334},{"$f":"'X+3'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+3'!I29","v":10},{"$f":"'X+3'!J29","v":8},340.41799133427241,170.55221380302382,169.8657775312486,9.4408195448129215E-2,3.0158223511980994E-2,6.4130460645066192,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L29","v":151.66912915799907},{"$f":"'X+3'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+3'!C30","v":14},{"$f":"'X+3'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+3'!M29","v":140.90873634754556},{"$f":"'X+3'!G30*W30","v":50.104373333333335},{"$f":"'X+3'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+3'!I30","v":14},{"$f":"'X+3'!J30","v":7},304.46973104887297,156.58781463611447,147.88191641275847,8.1314521884607194E-2,2.6819934787078253E-2,7.0601439318856594,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L30","v":148.68405654233516},{"$f":"'X+3'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+3'!C31","v":14},{"$f":"'X+3'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+3'!M30","v":147.90282613026577},{"$f":"'X+3'!G31*W31","v":60.364240000000002},{"$f":"'X+3'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+3'!I31","v":15},{"$f":"'X+3'!J31","v":8},307.47837205440482,152.60536453896376,154.87300751544106,7.8692003371398395E-2,2.9818614824709818E-2,8.9280416932056337,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L31","v":168.65015798555751},{"$f":"'X+3'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+3'!C32","v":13},{"$f":"'X+3'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+3'!M31","v":148.89951869012916},{"$f":"'X+3'!G32*W32","v":66.619780000000006},{"$f":"'X+3'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+3'!I32","v":13},{"$f":"'X+3'!J32","v":9},320.42962364197649,167.56208372922762,152.86753991274887,8.8074256329876671E-2,3.1978777380282319E-2,9.919653177242294,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L32","v":131.7269567533821},{"$f":"'X+3'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+3'!C33","v":15},{"$f":"'X+3'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+3'!M32","v":149.89217539676568},{"$f":"'X+3'!G33*W33","v":83.705533333333335},{"$f":"'X+3'!H33*V33","v":2.295535E-4},{"$f":"'X+3'!I33","v":15},{"$f":"'X+3'!J33","v":11},285.51642628171578,131.65865915843503,153.85776712328075,6.8297594947058407E-2,3.4408273484941451E-2,12.546804484079816,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L33","v":113.76544102140244},{"$f":"'X+3'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+3'!C34","v":15},{"$f":"'X+3'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+3'!M33","v":115.91286694668194},{"$f":"'X+3'!G34*W34","v":96.08356666666667},{"$f":"'X+3'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+3'!I34","v":15},{"$f":"'X+3'!J34","v":9},235.59032686787356,113.70604675813303,121.88428010974052,5.9394263269410219E-2,2.8586836941425012E-2,11.137321678795978,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L34","v":128.73140182642032},{"$f":"'X+3'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+3'!C35","v":21},{"$f":"'X+3'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+3'!M34","v":130.89412538014849},{"$f":"'X+3'!G35*W35","v":111.49120000000001},{"$f":"'X+3'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+3'!I35","v":19},{"$f":"'X+3'!J35","v":13},267.52152566435029,130.66217368299732,136.85935198135294,6.9228143422997712E-2,3.477339879555294E-2,14.593543111583212,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L35","v":105.78119262288986},{"$f":"'X+3'!B36*U36","v":5.665965E-4},{"$f":"'X+3'!C36","v":20},{"$f":"'X+3'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+3'!M35","v":119.89776428376406},{"$f":"'X+3'!G36*W36","v":110.07},{"$f":"'X+3'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+3'!I36","v":20},{"$f":"'X+3'!J36","v":12},237.58457424613377,109.72125736938391,127.86331687674986,5.9935253505955216E-2,3.4447407014193257E-2,13.197146914713908,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L36","v":108.77811725081902},{"$f":"'X+3'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+3'!C37","v":17},{"$f":"'X+3'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+3'!M36","v":125.88682902822657},{"$f":"'X+3'!G37*W37","v":115.5808},{"$f":"'X+3'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+3'!I37","v":17},{"$f":"'X+3'!J37","v":13},240.56004201326004,110.7124476294894,129.84759438377066,6.5669621329612585E-2,3.9234644455911259E-2,14.550100408545649,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L37","v":110.76573191724736},{"$f":"'X+3'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+3'!C38","v":20},{"$f":"'X+3'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+3'!M37","v":122.87875839487145},{"$f":"'X+3'!G38*W38","v":111.19606666666665},{"$f":"'X+3'!H38*V38","v":3.393475E-4},{"$f":"'X+3'!I38","v":19},{"$f":"'X+3'!J38","v":14},243.53171816079248,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":115.69465836538541},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":127.83705979540706},7.1073551861959239E-2,{"$f":"F38*H38","v":4.1698599464403643E-2},{"$f":"G38*F38/1000","v":13.66363461039335},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L38","v":143.68257149678024},{"$f":"'X+3'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+3'!C39","v":17},{"$f":"'X+3'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+3'!M38","v":138.84820831524976},{"$f":"'X+3'!G39*W39","v":99.020133333333334},{"$f":"'X+3'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+3'!I39","v":16},{"$f":"'X+3'!J39","v":14},288.38188968422764,147.5849889754592,140.79690070876848,9.7582521321038562E-2,5.1307606481276039E-2,13.748768100470473,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L39","v":138.67766085452811},{"$f":"'X+3'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+3'!C40","v":15},{"$f":"'X+3'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+3'!M39","v":141.82636983957011},{"$f":"'X+3'!G40*W40","v":95.188199999999995},{"$f":"'X+3'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+3'!I40","v":14},{"$f":"'X+3'!J40","v":15},281.34732192152353,140.57823639095028,140.76908553057325,9.9424463577840946E-2,5.7284308996866644E-2,13.500196857562967,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L40","v":130.67469742906184},{"$f":"'X+3'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+3'!C41","v":15},{"$f":"'X+3'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+3'!M40","v":140.80437391897982},{"$f":"'X+3'!G41*W41","v":82.483686666666657},{"$f":"'X+3'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+3'!I41","v":14},{"$f":"'X+3'!J41","v":15},273.31775704912252,133.57557100113428,139.74218604798821,9.9126427927553162E-2,6.2187870991617503E-2,11.614063859629303,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L41","v":154.58794743264252},{"$f":"'X+3'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+3'!C42","v":17},{"$f":"'X+3'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+3'!M41","v":159.7518801949403},{"$f":"'X+3'!G42*W42","v":72.694853333333313},{"$f":"'X+3'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+3'!I42","v":16},{"$f":"'X+3'!J42","v":15},321.13805125739032,160.46344384565975,160.67460741173059,0.12450358698277596,7.727278320969358E-2,11.61313950049542,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L42","v":142.60687201872781},{"$f":"'X+3'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+3'!C43","v":12},{"$f":"'X+3'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+3'!M42","v":122.79163017342952},{"$f":"'X+3'!G43*W43","v":58.614106666666657},{"$f":"'X+3'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+3'!I43","v":12},{"$f":"'X+3'!J43","v":15},264.2107823951377,144.48413834126956,119.72664405386817,0.12273367745824997,6.4986119561355679E-2,7.197321708759282,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L43","v":139.58648651312816},{"$f":"'X+3'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+3'!C44","v":13},{"$f":"'X+3'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+3'!M43","v":127.756784377047},{"$f":"'X+3'!G44*W44","v":46.599106666666664},{"$f":"'X+3'!H44*V44","v":5.78967E-4},{"$f":"'X+3'!I44","v":12},{"$f":"'X+3'!J44","v":15},267.13985895807275,142.45704154320617,124.68281741486658,0.12944496992200336,7.3966962180425769E-2,5.9533520225763459,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L44","v":153.51096367395297},{"$f":"'X+3'!B45*U45","v":1.0084705E-3},{"$f":"'X+3'!C45","v":10},{"$f":"'X+3'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+3'!M44","v":144.69538392096638},{"$f":"'X+3'!G45*W45","v":37.817026666666671},{"$f":"'X+3'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+3'!I45","v":10},{"$f":"'X+3'!J45","v":3},306.96001359238994,155.35615239566121,151.6038611967287,0.15481127829175317,9.1522724237689673E-2,5.4719491922827572,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L45","v":161.4403887565729},{"$f":"'X+3'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+3'!C46","v":12},{"$f":"'X+3'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+3'!M45","v":158.65484578108303},{"$f":"'X+3'!G46*W46","v":28.979673333333334},{"$f":"'X+3'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+3'!I46","v":12},{"$f":"'X+3'!J46","v":5},330.80673435473977,165.26146679531982,165.54526755941998,0.17892196125307838,0.10957822166304348,4.5977656034861649,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L46","v":170.36150676659784},{"$f":"'X+3'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+3'!C47","v":14},{"$f":"'X+3'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+3'!M46","v":184.57487020061686},{"$f":"'X+3'!G47*W47","v":18.889446666666664},{"$f":"'X+3'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+3'!I47","v":14},{"$f":"'X+3'!J47","v":8},365.58745389299463,175.15182199093562,190.43563190205901,0.20968477566223084,0.13923829855784997,3.486517166661474,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L47","v":162.34442253946429},{"$f":"'X+3'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+3'!C48","v":9},{"$f":"'X+3'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+3'!M47","v":194.51844302564564},{"$f":"'X+3'!G48*W48","v":12.351526666666667},{"$f":"'X+3'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+3'!I48","v":8},{"$f":"'X+3'!J48","v":8},358.47892590129857,164.12074837152778,194.35817752977081,0.2236741679365217,0.16026549587481667,2.4025997361897424,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L48","v":183.16864768211786},{"$f":"'X+3'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+3'!C49","v":11},{"$f":"'X+3'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+3'!M48","v":209.41746005669881},{"$f":"'X+3'!G49*W49","v":7.2478820000000006},{"$f":"'X+3'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+3'!I49","v":11},{"$f":"'X+3'!J49","v":8},398.11286926234624,185.88426260408767,212.22860665825857,0.28438507803018864,0.18885339844024118,1.5178330392306665,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L49","v":208.9348443643471},{"$f":"'X+3'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+3'!C50","v":11},{"$f":"'X+3'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+3'!M49","v":220.32306885024832},{"$f":"'X+3'!G50*W50","v":4.5244233333333339},{"$f":"'X+3'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+3'!I50","v":11},{"$f":"'X+3'!J50","v":7},436.67397867006457,212.56877066821056,224.10520800185401,0.36607369613655066,0.21786084839431233,0.99683483357767011,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L50","v":182.96172050311864},{"$f":"'X+3'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+3'!C51","v":10},{"$f":"'X+3'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+3'!M50","v":204.31559324416011},{"$f":"'X+3'!G51*W51","v":2.4095213333333332},{"$f":"'X+3'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+3'!I51","v":10},{"$f":"'X+3'!J51","v":7},391.69554791926339,184.60177991037287,207.09376800889052,0.35994059274578538,0.22182523526959136,0.49230278065445965,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L51","v":207.65706613164556},{"$f":"'X+3'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+3'!C52","v":8},{"$f":"'X+3'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+3'!M51","v":245.09385395520948},{"$f":"'X+3'!G52*W52","v":1.3922226666666668},{"$f":"'X+3'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+3'!I52","v":8},{"$f":"'X+3'!J52","v":6},456.00553685853788,209.20396173585937,246.80157512267851,0.45310439578619255,0.29227883253095854,0.34122521893713237,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L52","v":234.28890185573249},{"$f":"'X+3'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+3'!C53","v":5},{"$f":"'X+3'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+3'!M52","v":246.99520830771559},{"$f":"'X+3'!G53*W53","v":0.76621939999999988},{"$f":"'X+3'!H53*V53","v":1.310779E-3},{"$f":"'X+3'!I53","v":6},{"$f":"'X+3'!J53","v":6},480.39861101147437,233.72715883590919,246.67145217556521,0.56174301982329888,0.32375613215037913,0.18925252031241283,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L53","v":218.20597419167265},{"$f":"'X+3'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+3'!C54","v":5},{"$f":"'X+3'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+3'!M53","v":257.83303522672668},{"$f":"'X+3'!G54*W54","v":0.72774420000000006},{"$f":"'X+3'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+3'!I54","v":5},{"$f":"'X+3'!J54","v":4},476.09275804436379,217.63109211425987,258.46166593010395,0.57488207741278075,0.37136929662274532,0.18763649595464604,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L54","v":246.73378525883231},{"$f":"'X+3'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+3'!C55","v":6},{"$f":"'X+3'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+3'!M54","v":290.54699425661278},{"$f":"'X+3'!G55*W55","v":0.97042133333333336},{"$f":"'X+3'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+3'!I55","v":6},{"$f":"'X+3'!J55","v":4},536.10073511724488,244.01338576972555,292.08734934751931,0.7203994891067641,0.45964490909347011,0.28195300156249453,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L55","v":259.33907326932615},{"$f":"'X+3'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+3'!C56","v":3},{"$f":"'X+3'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+3'!M55","v":275.48988922110891},{"$f":"'X+3'!G56*W56","v":0},{"$f":"'X+3'!H56*V56","v":1.737352E-3},{"$f":"'X+3'!I56","v":3},{"$f":"'X+3'!J56","v":4},530.50337317789422,256.4921068668034,274.01126631109082,0.84696640252272792,0.478622910018072,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L56","v":253.10208427426159},{"$f":"'X+3'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+3'!C57","v":3},{"$f":"'X+3'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+3'!M56","v":276.32155317299225},{"$f":"'X+3'!G57*W57","v":0},{"$f":"'X+3'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+3'!I57","v":3},{"$f":"'X+3'!J57","v":4},527.96640077499353,253.17227567581639,274.79412509917717,0.92980859844518327,0.52742807381506607,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L57","v":244.89983420211021},{"$f":"'X+3'!B58*U58","v":4.141563E-3},{"$f":"'X+3'!C58","v":3},{"$f":"'X+3'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+3'!M57","v":275.15349363020636},{"$f":"'X+3'!G58*W58","v":0},{"$f":"'X+3'!H58*V58","v":2.0988265E-3},{"$f":"'X+3'!I58","v":3},{"$f":"'X+3'!J58","v":4},517.46156029628037,243.88556611007263,273.57599418620771,1.0142680920375942,0.57749944399865827,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L58","v":263.27300648785581},{"$f":"'X+3'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+3'!C59","v":3},{"$f":"'X+3'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+3'!M58","v":265.03638750614761},{"$f":"'X+3'!G59*W59","v":0},{"$f":"'X+3'!H59*V59","v":2.31014E-3},{"$f":"'X+3'!I59","v":3},{"$f":"'X+3'!J59","v":4},526.47002986037216,263.04591351445799,263.42411634591417,1.2270929733978411,0.61227116023345185,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L59","v":210.66699883688594},{"$f":"'X+3'!B60*U60","v":5.217625E-3},{"$f":"'X+3'!C60","v":5},{"$f":"'X+3'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+3'!M59","v":218.21410652424225},{"$f":"'X+3'!G60*W60","v":0},{"$f":"'X+3'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+3'!I60","v":5},{"$f":"'X+3'!J60","v":3},430.22626432421794,210.56781743707964,219.6584468871383,1.0991813998063069,0.55565963710395749,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L60","v":198.48293345346536},{"$f":"'X+3'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+3'!C61","v":5},{"$f":"'X+3'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+3'!M60","v":223.017671117378},{"$f":"'X+3'!G61*W61","v":0},{"$f":"'X+3'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+3'!I61","v":5},{"$f":"'X+3'!J61","v":3},423.72259928838292,199.33183664297533,224.39076264540759,1.1510968104900359,0.62690847197039845,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L61","v":175.54034852256976},{"$f":"'X+3'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+3'!C62","v":4},{"$f":"'X+3'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+3'!M61","v":184.21690551804079},{"$f":"'X+3'!G62*W62","v":0},{"$f":"'X+3'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+3'!I62","v":4},{"$f":"'X+3'!J62","v":3},361.05688944547916,176.41241401313798,184.64447543234118,1.1279345094317721,0.5724300856995943,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L62","v":180.05553368359486},{"$f":"'X+3'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+3'!C63","v":4},{"$f":"'X+3'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+3'!M62","v":201.84407707732638},{"$f":"'X+3'!G63*W63","v":0},{"$f":"'X+3'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+3'!I63","v":3},{"$f":"'X+3'!J63","v":3},380.9216924873383,179.77204643364334,201.14964605369499,1.2834872499515309,0.6944310236313771,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L63","v":163.99537941250918},{"$f":"'X+3'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+3'!C64","v":2},{"$f":"'X+3'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+3'!M63","v":168.00917956450772},{"$f":"'X+3'!G64*W64","v":0},{"$f":"'X+3'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+3'!I64","v":2},{"$f":"'X+3'!J64","v":3},328.06137667387691,161.69297697983811,166.36839969403883,1.302402432671083,0.64077987046890084,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L64","v":160.56943124885814},{"$f":"'X+3'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+3'!C65","v":3},{"$f":"'X+3'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+3'!M64","v":155.92723716332625},{"$f":"'X+3'!G65*W65","v":0},{"$f":"'X+3'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+3'!I65","v":3},{"$f":"'X+3'!J65","v":2},316.40993801144145,160.14296132414091,156.26697668730054,1.4264699247172308,0.66026047602570925,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L65","v":155.22885089371377},{"$f":"'X+3'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+3'!C66","v":2},{"$f":"'X+3'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+3'!M65","v":141.91688321965643},{"$f":"'X+3'!G66*W66","v":0},{"$f":"'X+3'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+3'!I66","v":2},{"$f":"'X+3'!J66","v":2},294.92951241486139,153.68064047953288,141.24887193532851,1.5482104141808835,0.66801128432791601,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L66","v":144.99065387480871},{"$f":"'X+3'!B67*U67","v":1.121759E-2},{"$f":"'X+3'!C67","v":3},{"$f":"'X+3'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+3'!M66","v":133.81485820695968},{"$f":"'X+3'!G67*W67","v":0},{"$f":"'X+3'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+3'!I67","v":3},{"$f":"'X+3'!J67","v":2},278.47794161669293,144.3642081658092,134.11373345088373,1.6264457089995155,0.70112475607595104,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L67","v":156.93673869926926},{"$f":"'X+3'!B68*U68","v":1.2590195E-2},{"$f":"'X+3'!C68","v":2},{"$f":"'X+3'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+3'!M67","v":136.53752003461648},{"$f":"'X+3'!G68*W68","v":0},{"$f":"'X+3'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+3'!I68","v":2},{"$f":"'X+3'!J68","v":2},290.70103984594306,154.96087455638141,135.74016528956165,1.9758641428878463,0.79735474505483417,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L68","v":142.78128434366809},{"$f":"'X+3'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+3'!C69","v":2},{"$f":"'X+3'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+3'!M68","v":137.23616071766216},{"$f":"'X+3'!G69*W69","v":0},{"$f":"'X+3'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+3'!I69","v":2},{"$f":"'X+3'!J69","v":3},277.11739797337168,141.77546430495138,135.3419336684203,2.0058200387167178,0.8942270492418668,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L69","v":134.44287803091646},{"$f":"'X+3'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+3'!C70","v":0},{"$f":"'X+3'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+3'!M69","v":122.22300261522723},{"$f":"'X+3'!G70*W70","v":0},{"$f":"'X+3'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+3'!I70","v":0},{"$f":"'X+3'!J70","v":0},253.68194060968602,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":132.34866400868643},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":121.33327660099961},2.0942140222300254,{"$f":"F70*H70","v":0.88972601422762509},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L70","v":116.60518480682934},{"$f":"'X+3'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+3'!C71","v":0},{"$f":"'X+3'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+3'!M70","v":113.12896263751571},{"$f":"'X+3'!G71*W71","v":0},{"$f":"'X+3'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+3'!I71","v":0},{"$f":"'X+3'!J71","v":0},{"$f":"L71+M71","v":224.80642651335052},112.59841598958897,112.20801052376153,2.0067688172403693,0.92095211375417796,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L71","v":105.39993548433824},{"$f":"'X+3'!B72*U72","v":1.8990455E-2},{"$f":"'X+3'!C72","v":3},{"$f":"'X+3'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+3'!M71","v":99.183939777110552},{"$f":"'X+3'!G72*W72","v":0},{"$f":"'X+3'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+3'!I72","v":3},{"$f":"'X+3'!J72","v":2},203.6784327258656,104.39834275252001,99.280089973345582,2.0015927318182287,0.9038498037649686,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L72","v":105.72966236906611},{"$f":"'X+3'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+3'!C73","v":2},{"$f":"'X+3'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+3'!M72","v":128.94239194315048},{"$f":"'X+3'!G73*W73","v":0},{"$f":"'X+3'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+3'!I73","v":2},{"$f":"'X+3'!J73","v":2},232.14202040010031,104.51580747141115,127.62621292868914,2.2138548976549601,1.316179014461337,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L73","v":106.92015350375894},{"$f":"'X+3'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+3'!C74","v":1},{"$f":"'X+3'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+3'!M73","v":112.046098923412},{"$f":"'X+3'!G74*W74","v":0},{"$f":"'X+3'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+3'!I74","v":1},{"$f":"'X+3'!J74","v":2},214.2199279214575,104.45517137841881,109.7647565430387,2.4649821253401303,1.2813423803733011,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L74","v":100.57405452190325},{"$f":"'X+3'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+3'!C75","v":1},{"$f":"'X+3'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+3'!M74","v":126.91809395997207},{"$f":"'X+3'!G75*W75","v":0},{"$f":"'X+3'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+3'!I75","v":1},{"$f":"'X+3'!J75","v":2},222.3181173264532,98.025804170908785,124.29231315554442,2.5482503509944614,1.6257808044276447,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L75","v":104.31415019103868},{"$f":"'X+3'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+3'!C76","v":1},{"$f":"'X+3'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+3'!M75","v":123.4065557206405},{"$f":"'X+3'!G76*W76","v":0},{"$f":"'X+3'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+3'!I76","v":1},{"$f":"'X+3'!J76","v":2},222.04835360821249,101.41213835628524,120.63621525192725,2.9020118347534316,1.7703404687132418,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L76","v":109.68405477691329},{"$f":"'X+3'!B77*U77","v":3.056145E-2},{"$f":"'X+3'!C77","v":2},{"$f":"'X+3'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+3'!M76","v":125.57245095755287},{"$f":"'X+3'!G77*W77","v":0},{"$f":"'X+3'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+3'!I77","v":2},{"$f":"'X+3'!J77","v":2},230.88735681336328,107.3319510210514,123.55540579231189,3.3521037558618967,2.01704516524098,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L77","v":104.2023696727308},{"$f":"'X+3'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+3'!C78","v":1},{"$f":"'X+3'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+3'!M77","v":126.75252612090738},{"$f":"'X+3'!G78*W78","v":0},{"$f":"'X+3'!H78*V78","v":1.798568E-2},{"$f":"'X+3'!I78","v":1},{"$f":"'X+3'!J78","v":2},224.17221884590458,100.69942309899947,123.47279574690509,3.5029465737313172,2.2797303740022814,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L78","v":106.60380795584969},{"$f":"'X+3'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+3'!C79","v":1},{"$f":"'X+3'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+3'!M78","v":124.94578565631319},{"$f":"'X+3'!G79*W79","v":0},{"$f":"'X+3'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+3'!I79","v":1},{"$f":"'X+3'!J79","v":2},223.09353366102414,101.66272487385439,121.43080878716974,3.9410830819953069,2.5149768691434544,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L79","v":96.413288657955349},{"$f":"'X+3'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+3'!C80","v":1},{"$f":"'X+3'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+3'!M79","v":109.99164072249707},{"$f":"'X+3'!G80*W80","v":0},{"$f":"'X+3'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+3'!I80","v":1},{"$f":"'X+3'!J80","v":2},199.01793512635004,92.502344825983684,106.51559030036634,3.9109438319716605,2.4760504221307196,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L80","v":92.554447805173794},{"$f":"'X+3'!B81*U81","v":4.437373E-2},{"$f":"'X+3'!C81","v":2},{"$f":"'X+3'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+3'!M80","v":128.48256529524463},{"$f":"'X+3'!G81*W81","v":0},{"$f":"'X+3'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+3'!I81","v":2},{"$f":"'X+3'!J81","v":2},214.69060188613898,89.447461727967919,125.24314015817106,4.1069860772058746,3.2394251370735643,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L81","v":93.94433023912157},{"$f":"'X+3'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+3'!C82","v":1},{"$f":"'X+3'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+3'!M81","v":110.83076263409701},{"$f":"'X+3'!G82*W82","v":0},{"$f":"'X+3'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+3'!I82","v":1},{"$f":"'X+3'!J82","v":2},196.0807470096135,89.387079036180509,106.69366797343298,4.5572512029410666,3.1370946606640269,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L82","v":87.452961396798031},{"$f":"'X+3'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+3'!C83","v":1},{"$f":"'X+3'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+3'!M82","v":96.922935477836702},{"$f":"'X+3'!G83*W83","v":0},{"$f":"'X+3'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+3'!I83","v":1},{"$f":"'X+3'!J83","v":2},175.63909651334097,82.805045073871142,92.834051439469818,4.6479163229268829,3.088884038366885,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L83","v":82.67686479995794},{"$f":"'X+3'!B84*U84","v":5.844009E-2},{"$f":"'X+3'!C84","v":0},{"$f":"'X+3'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+3'!M83","v":94.818730723228342},{"$f":"'X+3'!G84*W84","v":0},{"$f":"'X+3'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+3'!I84","v":0},{"$f":"'X+3'!J84","v":1},168.2509926630305,77.845221380130567,90.405771282899948,4.8316434198273743,3.4129594403283927,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L84","v":76.236828493583019},{"$f":"'X+3'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+3'!C85","v":3},{"$f":"'X+3'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+3'!M84","v":102.29888597768765},{"$f":"'X+3'!G85*W85","v":0},{"$f":"'X+3'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+3'!I85","v":3},{"$f":"'X+3'!J85","v":1},174.4507223405129,74.32311026616442,100.12761207434848,4.9137182274185935,4.1712739033391664,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L85","v":69.662123842854754},{"$f":"'X+3'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+3'!C86","v":0},{"$f":"'X+3'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+3'!M85","v":81.860251891783776},{"$f":"'X+3'!G86*W86","v":0},{"$f":"'X+3'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+3'!I86","v":0},{"$f":"'X+3'!J86","v":0},142.76811051776485,64.699073346209488,78.069037171555365,4.9630504966452689,3.7912147202284143,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L86","v":67.855594601352806},{"$f":"'X+3'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+3'!C87","v":0},{"$f":"'X+3'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+3'!M86","v":86.341188048811432},{"$f":"'X+3'!G87*W87","v":0},{"$f":"'X+3'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+3'!I87","v":0},{"$f":"'X+3'!J87","v":0},144.29012078639249,62.500141671303069,81.789979115089409,5.3554529300497373,4.5512089337220241,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L87","v":65.11072818129972},{"$f":"'X+3'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+3'!C88","v":0},{"$f":"'X+3'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+3'!M87","v":79.466616257571218},{"$f":"'X+3'!G88*W88","v":0},{"$f":"'X+3'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+3'!I88","v":0},{"$f":"'X+3'!J88","v":0},134.09652422675947,59.40342549047395,74.693098736285535,5.7073026908257676,4.7735175212856857,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L88","v":46.151313780579315},{"$f":"'X+3'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+3'!C89","v":1},{"$f":"'X+3'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+3'!M88","v":69.303791947139331},{"$f":"'X+3'!G89*W89","v":0},{"$f":"'X+3'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+3'!I89","v":1},{"$f":"'X+3'!J89","v":0},108.21846161896657,42.654001860715255,65.564459758251317,4.4973119198640594,4.7393321888880084,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L89","v":42.560455895989755},{"$f":"'X+3'!B90*U90","v":0.10830889999999999},{"$f":"'X+3'!C90","v":0},{"$f":"'X+3'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+3'!M89","v":57.957720492917367},{"$f":"'X+3'!G90*W90","v":0},{"$f":"'X+3'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+3'!I90","v":0},{"$f":"'X+3'!J90","v":0},91.403748283334664,37.95077973439659,53.452968548938067,4.6096761615931641,4.5047519439793016,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L90","v":32.677936474378825},{"$f":"'X+3'!B91*U91","v":0.12020679999999999},{"$f":"'X+3'!C91","v":0},{"$f":"'X+3'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+3'!M90","v":48.353744657619437},{"$f":"'X+3'!G91*W91","v":0},{"$f":"'X+3'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+3'!I91","v":0},{"$f":"'X+3'!J91","v":0},72.836447039808348,28.749826300190463,44.086620739617878,3.9281101741883599,4.2671239180015563,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L91","v":24.686179896825625},{"$f":"'X+3'!B92*U92","v":0.13310035000000001},{"$f":"'X+3'!C92","v":0},{"$f":"'X+3'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+3'!M91","v":36.920808333431935},{"$f":"'X+3'!G92*W92","v":0},{"$f":"'X+3'!H92*V92","v":0.10004718},{"$f":"'X+3'!I92","v":0},{"$f":"'X+3'!J92","v":0},54.627426288746747,21.40044071239517,33.226985576351574,3.2857391844304549,3.693822757080365,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L92","v":14.797799406745321},{"$f":"'X+3'!B93*U93","v":0.14696075},{"$f":"'X+3'!C93","v":0},{"$f":"'X+3'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+3'!M92","v":27.547028128574144},{"$f":"'X+3'!G93*W93","v":0},{"$f":"'X+3'!H93*V93","v":0.11320585},{"$f":"'X+3'!I93","v":0},{"$f":"'X+3'!J93","v":0},37.051647101885472,12.623103707580473,24.428543394304999,2.1746956991648476,3.1184847342691451,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L93","v":14.503502146218697},{"$f":"'X+3'!B94*U94","v":0.16177274999999999},{"$f":"'X+3'!C94","v":0},{"$f":"'X+3'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+3'!M93","v":27.514628272379824},{"$f":"'X+3'!G94*W94","v":0},{"$f":"'X+3'!H94*V94","v":0.12779114999999999},{"$f":"'X+3'!I94","v":0},{"$f":"'X+3'!J94","v":0},36.15573300302389,12.157230719393997,23.998502283629893,2.3462714268247007,3.5161259887499305,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L94","v":13.088547693947193},{"$f":"'X+3'!B95*U95","v":0.17755929999999998},{"$f":"'X+3'!C95","v":0},{"$f":"'X+3'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+3'!M94","v":24.751661447569703},{"$f":"'X+3'!G95*W95","v":0},{"$f":"'X+3'!H95*V95","v":0.14385095000000001},{"$f":"'X+3'!I95","v":0},{"$f":"'X+3'!J95","v":0},31.955665761651741,10.764554327393316,21.191111434258424,2.3239933665538777,3.5605500133112771,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L95","v":12.74512854198923},{"$f":"'X+3'!B96*U96","v":0.19439804999999999},{"$f":"'X+3'!C96","v":0},{"$f":"'X+3'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+3'!M95","v":19.070514417959217},{"$f":"'X+3'!G96*W96","v":0},{"$f":"'X+3'!H96*V96","v":0.16140275000000001},{"$f":"'X+3'!I96","v":0},{"$f":"'X+3'!J96","v":0},26.259981353413131,10.26750040642718,15.99248094698595,2.4776281355620493,3.0780334709732671,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L96","v":4.7375727543215316},{"$f":"'X+3'!B97*U97","v":0.21204045000000002},{"$f":"'X+3'!C97","v":0},{"$f":"'X+3'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+3'!M96","v":13.883089715561731},{"$f":"'X+3'!G97*W97","v":0},{"$f":"'X+3'!H97*V97","v":0.18043165000000003},{"$f":"'X+3'!I97","v":0},{"$f":"'X+3'!J97","v":0},15.111156626672351,3.7330156955874543,11.378140931084896,1.0045570587340771,2.5049487844768343,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L97","v":7.0018174579187606},{"$f":"'X+3'!B98*U98","v":0.23079885},{"$f":"'X+3'!C98","v":0},{"$f":"'X+3'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+3'!M97","v":14.883548205700814},{"$f":"'X+3'!G98*W98","v":0},{"$f":"'X+3'!H98*V98","v":0.20088205000000001},{"$f":"'X+3'!I98","v":0},{"$f":"'X+3'!J98","v":0},17.279516571586999,5.385806040721187,11.893710530865812,1.6160114171975732,2.9898376748350013,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L98","v":6.4252337784546949},{"$f":"'X+3'!B99*U99","v":0.25037694999999999},{"$f":"'X+3'!C99","v":0},{"$f":"'X+3'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+3'!M98","v":15.987398290635113},{"$f":"'X+3'!G99*W99","v":0},{"$f":"'X+3'!H99*V99","v":0.2226544},{"$f":"'X+3'!I99","v":0},{"$f":"'X+3'!J99","v":0},17.244237058640959,4.8165033419682324,12.427733716672726,1.6087304364864621,3.5596645739623867,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L99","v":2.1961325032164476},{"$f":"'X+3'!B100*U100","v":0.27065420000000001},{"$f":"'X+3'!C100","v":0},{"$f":"'X+3'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+3'!M99","v":1.7077474063757423},{"$f":"'X+3'!G100*W100","v":0},{"$f":"'X+3'!H100*V100","v":0.24560335},{"$f":"'X+3'!I100","v":0},{"$f":"'X+3'!J100","v":0},2.8900589398804515,1.6017400174644025,1.2883189224160487,0.59439248575204506,0.41942848395969368,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L100","v":0},{"$f":"'X+3'!B101*U101","v":0.29148925000000003},{"$f":"'X+3'!C101","v":0},{"$f":"'X+3'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+3'!M100","v":1.1522088723902166},{"$f":"'X+3'!G101*W101","v":0},{"$f":"'X+3'!H101*V101","v":0.26953855000000004},{"$f":"'X+3'!I101","v":0},{"$f":"'X+3'!J101","v":0},0.84164416362902261,0,0.84164416362902261,0,0.31056470876119407,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L101","v":0.29796330814402222},{"$f":"'X+3'!B102*U102","v":0.31272334999999996},{"$f":"'X+3'!C102","v":0},{"$f":"'X+3'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+3'!M101","v":1.0269359030629019},{"$f":"'X+3'!G102*W102","v":0},{"$f":"'X+3'!H102*V102","v":0.29422914999999999},{"$f":"'X+3'!I102","v":0},{"$f":"'X+3'!J102","v":0},0.92956464944436323,0.2047832242441413,0.72478142520022193,9.3180083899880903E-2,0.30215447786268002,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L102","v":0.26622844264356771},{"$f":"'X+3'!B103*U103","v":0.33418465000000003},{"$f":"'X+3'!C103","v":0},{"$f":"'X+3'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+3'!M102","v":0.9069767800863715},{"$f":"'X+3'!G103*W103","v":0},{"$f":"'X+3'!H103*V103","v":0.31941160000000002},{"$f":"'X+3'!I103","v":0},{"$f":"'X+3'!J103","v":0},0.79453685931481743,0.17725898371868196,0.61727787559613545,8.8969458924885753E-2,0.28969890449023605,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L103","v":0},{"$f":"'X+3'!B104*U104","v":0.35569385000000003},{"$f":"'X+3'!C104","v":0},{"$f":"'X+3'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+3'!M103","v":0.26469474049300395},{"$f":"'X+3'!G104*W104","v":0},{"$f":"'X+3'!H104*V104","v":0.34479959999999998},{"$f":"'X+3'!I104","v":0},{"$f":"'X+3'!J104","v":0},0.17342809984891239,0,0.17342809984891239,0,9.1266640644091568E-2,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L104","v":0},{"$f":"'X+3'!B105*U105","v":0.37706999999999996},{"$f":"'X+3'!C105","v":0},{"$f":"'X+3'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+3'!M104","v":0.91955922576757143},{"$f":"'X+3'!G105*W105","v":0},{"$f":"'X+3'!H105*V105","v":0.37009779999999998},{"$f":"'X+3'!I105","v":0},{"$f":"'X+3'!J105","v":0},0.5792323793412899,0,0.5792323793412899,0,0.34032684642628147,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+3'!L105","v":0},{"$f":"'X+3'!B106*U106","v":1},{"$f":"'X+3'!C106","v":0},{"$f":"'X+3'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+3'!M105","v":0.39648387970459631},{"$f":"'X+3'!G106*W106","v":0},{"$f":"'X+3'!H106*V106","v":1},{"$f":"'X+3'!I106","v":0},{"$f":"'X+3'!J106","v":0},0,0,0,0,0.39648387970459631,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12908.219140116493},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13431.64885581923},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},26305.608557573327,12873.555013940133,13432.053543633192,125.66412617636385,{"$f":"SUM(O6:O106)","v":102.59531218603094},{"$f":"SUM(P6:P106)","v":211.57160176464626},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":26339.867995935725},null,null,null,null,null,null,{"$f":"L107+M107","v":26305.608557573323},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":26517.180159337975}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":34.259438362401852}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-211.57160176465186}]

{"sheet":"X+5","index":15,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13534.758204683993},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,26473.925463485324,12943.267394080511,13530.658069404826,130.15456057346174,107.10013527917917,217.34670222831986,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+4'!P107*106/206","v":108.86694071384711},{"$f":"'X+4'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+4'!C6","v":15},{"$f":"'X+4'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+4'!P107*100/206","v":102.70466105079916},{"$f":"'X+4'!G6*W6","v":0},{"$f":"'X+4'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+4'!I6","v":12},{"$f":"'X+4'!J6","v":9},{"$f":"L6+M6","v":215.31047732585773},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":109.71707094508486},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":105.59340638077288},{"$f":"B6*A6","v":0.14986976876225511},{"$f":"F6*H6","v":0.11125467002628663},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L6","v":107.44475556534968},{"$f":"'X+4'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+4'!C7","v":10},{"$f":"'X+4'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+4'!M6","v":103.44908283386454},{"$f":"'X+4'!G7*W7","v":0},{"$f":"'X+4'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+4'!I7","v":10},{"$f":"'X+4'!J7","v":11},{"$f":"L7+M7","v":211.86314213497494},109.42960118096811,102.43354095400683,1.51543843815814E-2,1.5541879857711306E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L7","v":108.17187197783828},{"$f":"'X+4'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+4'!C8","v":12},{"$f":"'X+4'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+4'!M7","v":101.24666629224581},{"$f":"'X+4'!G8*W8","v":0},{"$f":"'X+4'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+4'!I8","v":13},{"$f":"'X+4'!J8","v":9},210.40187528197293,105.16224057070112,105.2396347112718,9.6314071371627653E-3,7.0315809739964702E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L8","v":104.53387389273423},{"$f":"'X+4'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+4'!C9","v":10},{"$f":"'X+4'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+4'!M8","v":104.64665563723743},{"$f":"'X+4'!G9*W9","v":0},{"$f":"'X+4'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+4'!I9","v":10},{"$f":"'X+4'!J9","v":8},211.16268989568198,104.52163250569896,106.64105738998302,1.2241387035271695E-2,5.5982472544067446E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L9","v":105.10446505077775},{"$f":"'X+4'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+4'!C10","v":10},{"$f":"'X+4'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+4'!M9","v":107.19110165702676},{"$f":"'X+4'!G10*W10","v":0},{"$f":"'X+4'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+4'!I10","v":10},{"$f":"'X+4'!J10","v":9},214.28259716594357,106.09683362577934,108.18576354016425,7.6314249984068697E-3,5.3381168625199326E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L10","v":121.78230207077672},{"$f":"'X+4'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+4'!C11","v":11},{"$f":"'X+4'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+4'!M10","v":100.86935323509294},{"$f":"'X+4'!G11*W11","v":0},{"$f":"'X+4'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+4'!I11","v":11},{"$f":"'X+4'!J11","v":12},223.64194185646261,123.77769261064334,99.864249245819252,4.6094601333788992E-3,5.103989273695703E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L11","v":137.93778303794568},{"$f":"'X+4'!B12*U12","v":3.18E-5},{"$f":"'X+4'!C12","v":4},{"$f":"'X+4'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+4'!M11","v":138.94930315218201},{"$f":"'X+4'!G12*W12","v":0},{"$f":"'X+4'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+4'!I12","v":3},{"$f":"'X+4'!J12","v":1},275.87553693204961,134.93339661644507,140.94214031560452,4.386421500606673E-3,7.1628365774949838E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L12","v":122.95675210421746},{"$f":"'X+4'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+4'!C13","v":5},{"$f":"'X+4'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+4'!M12","v":121.9674890049958},{"$f":"'X+4'!G13*W13","v":0},{"$f":"'X+4'!H13*V13","v":5.24E-5},{"$f":"'X+4'!I13","v":5},{"$f":"'X+4'!J13","v":3},248.91336758340583,124.95226967483391,123.96109790857193,4.4824293835432827E-3,6.3910964238617796E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L13","v":154.95461158067914},{"$f":"'X+4'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+4'!C14","v":4},{"$f":"'X+4'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+4'!M13","v":140.96463022600173},{"$f":"'X+4'!G14*W14","v":0},{"$f":"'X+4'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+4'!I14","v":4},{"$f":"'X+4'!J14","v":3},297.90436164586646,155.94733646166543,141.95702518420103,7.2751190137128859E-3,7.6050418006927941E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L14","v":159.96434683332646},{"$f":"'X+4'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+4'!C15","v":3},{"$f":"'X+4'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+4'!M14","v":135.96579500885227},{"$f":"'X+4'!G15*W15","v":0},{"$f":"'X+4'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+4'!I15","v":3},{"$f":"'X+4'!J15","v":3},294.91280072544316,158.95461300282165,135.95818772262152,9.7338305048079131E-3,7.6072862307452853E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L15","v":168.96387114766009},{"$f":"'X+4'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+4'!C16","v":5},{"$f":"'X+4'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+4'!M15","v":174.95439733814825},{"$f":"'X+4'!G16*W16","v":0},{"$f":"'X+4'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+4'!I16","v":5},{"$f":"'X+4'!J16","v":3},347.89516016567109,170.95119885732402,176.94396130834704,1.2672290336074506E-2,1.0436029801220542E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L16","v":167.95830915333838},{"$f":"'X+4'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+4'!C17","v":6},{"$f":"'X+4'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+4'!M16","v":148.96026870496593},{"$f":"'X+4'!G17*W17","v":0},{"$f":"'X+4'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+4'!I17","v":6},{"$f":"'X+4'!J17","v":3},321.89409276559269,169.94352882213289,151.9505639434598,1.4780331205493779E-2,9.704761506128529E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L17","v":191.94207898504678},{"$f":"'X+4'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+4'!C18","v":6},{"$f":"'X+4'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+4'!M17","v":189.94697339293145},{"$f":"'X+4'!G18*W18","v":0},{"$f":"'X+4'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+4'!I18","v":6},{"$f":"'X+4'!J18","v":3},385.85639135896122,192.92299917462734,192.93339218433385,1.9079810419429591E-2,1.3581208597594601E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L18","v":172.93718035789288},{"$f":"'X+4'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+4'!C19","v":2},{"$f":"'X+4'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+4'!M18","v":163.9518047799516},{"$f":"'X+4'!G19*W19","v":0},{"$f":"'X+4'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+4'!I19","v":2},{"$f":"'X+4'!J19","v":2},332.85628684406606,168.91762903143612,163.93865781262991,1.9551326456771399E-2,1.3146967321694757E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L19","v":179.92071462550248},{"$f":"'X+4'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+4'!C20","v":4},{"$f":"'X+4'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+4'!M19","v":177.94236376730495},{"$f":"'X+4'!G20*W20","v":0},{"$f":"'X+4'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+4'!I20","v":4},{"$f":"'X+4'!J20","v":2},361.82330693030087,181.89686010743495,179.92644682286596,2.3854518067550311E-2,1.5916944438985427E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L20","v":200.89815668849687},{"$f":"'X+4'!B21*U21","v":1.63129E-4},{"$f":"'X+4'!C21","v":4},{"$f":"'X+4'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+4'!M20","v":205.92644183998911},{"$f":"'X+4'!G21*W21","v":0.33981259999999996},{"$f":"'X+4'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+4'!I21","v":4},{"$f":"'X+4'!J21","v":0},412.77119945375233,202.86538437309443,209.9058150806579,3.2772315402437809E-2,2.0626759331197071E-2,6.9976399610395479E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L21","v":208.87664933841373},{"$f":"'X+4'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+4'!C22","v":6},{"$f":"'X+4'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+4'!M21","v":214.91546978951183},{"$f":"'X+4'!G22*W22","v":1.6944046666666666},{"$f":"'X+4'!H22*V22","v":1.11022E-4},{"$f":"'X+4'!I22","v":6},{"$f":"'X+4'!J22","v":10},422.72487384931111,211.83326440508625,210.89160944422485,4.3384933327484561E-2,2.3860345286971181E-2,0.36415377495020784,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L22","v":209.85281078288503},{"$f":"'X+4'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+4'!C23","v":6},{"$f":"'X+4'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+4'!M22","v":221.8998542255037},{"$f":"'X+4'!G23*W23","v":3.0649546666666665},{"$f":"'X+4'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+4'!I23","v":6},{"$f":"'X+4'!J23","v":8},429.66867867362566,209.79581224124266,219.87286643238301,5.699854164236097E-2,2.6987793120687106E-2,0.68011299374111056,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L23","v":223.80384239895974},{"$f":"'X+4'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+4'!C24","v":10},{"$f":"'X+4'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+4'!M23","v":201.89741637956371},{"$f":"'X+4'!G24*W24","v":5.3131026666666665},{"$f":"'X+4'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+4'!I24","v":10},{"$f":"'X+4'!J24","v":8},430.59509775727656,226.72435354064723,203.87074421662933,7.9488858312523336E-2,2.6672162934363208E-2,1.0727017013593703,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L24","v":219.7572183122177},{"$f":"'X+4'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+4'!C25","v":9},{"$f":"'X+4'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+4'!M24","v":204.88637897067196},{"$f":"'X+4'!G25*W25","v":10.447013333333333},{"$f":"'X+4'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+4'!I25","v":9},{"$f":"'X+4'!J25","v":9},425.51579864954942,220.65857501060503,204.85722363894442,9.8643301612678411E-2,2.9155331727526618E-2,2.1404507329249958,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L25","v":221.6849316115065},{"$f":"'X+4'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+4'!C26","v":8},{"$f":"'X+4'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+4'!M25","v":184.88751236065121},{"$f":"'X+4'!G26*W26","v":16.112460000000002},{"$f":"'X+4'!H26*V26","v":1.51626E-4},{"$f":"'X+4'!I26","v":8},{"$f":"'X+4'!J26","v":9},406.42849925896888,222.56902065226686,183.85947860670203,0.11591095923965293,2.8033753949196102E-2,2.9789926474104989,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L26","v":195.65243821664734},{"$f":"'X+4'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+4'!C27","v":7},{"$f":"'X+4'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+4'!M26","v":167.88853311652704},{"$f":"'X+4'!G27*W27","v":22.426593333333333},{"$f":"'X+4'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+4'!I27","v":8},{"$f":"'X+4'!J27","v":8},363.40586913240145,195.54439209242878,167.86147703997264,0.10804612421857022,2.7056076554393915E-2,3.7651678575342178,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L27","v":164.64997386940377},{"$f":"'X+4'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+4'!C28","v":11},{"$f":"'X+4'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+4'!M27","v":164.88279606449618},{"$f":"'X+4'!G28*W28","v":32.911406666666664},{"$f":"'X+4'!H28*V28","v":1.701885E-4},{"$f":"'X+4'!I28","v":11},{"$f":"'X+4'!J28","v":9},334.41374394849839,167.55900903974023,166.85473490875816,9.096482966352501E-2,2.8061155738022509E-2,5.4265247536156993,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L28","v":195.53434186095927},{"$f":"'X+4'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+4'!C29","v":10},{"$f":"'X+4'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+4'!M28","v":167.8741516435303},{"$f":"'X+4'!G29*W29","v":38.196553333333334},{"$f":"'X+4'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+4'!I29","v":10},{"$f":"'X+4'!J29","v":8},362.2720310829547,192.42803374997629,169.8439973329784,0.10630811098296633,3.0154310551893309E-2,6.4122139865401921,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L29","v":170.55221380302382},{"$f":"'X+4'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+4'!C30","v":14},{"$f":"'X+4'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+4'!M29","v":169.8657775312486},{"$f":"'X+4'!G30*W30","v":50.104373333333335},{"$f":"'X+4'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+4'!I30","v":14},{"$f":"'X+4'!J30","v":7},352.2942215176347,175.46077547408538,176.83344604354929,9.1438328938428973E-2,3.2331487699298965E-2,8.5110183339826246,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L30","v":156.58781463611447},{"$f":"'X+4'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+4'!C31","v":14},{"$f":"'X+4'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+4'!M30","v":147.88191641275847},{"$f":"'X+4'!G31*W31","v":60.364240000000002},{"$f":"'X+4'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+4'!I31","v":15},{"$f":"'X+4'!J31","v":8},315.357041530929,160.5049395173975,154.85210201353146,8.2875118716958712E-2,2.9814399227018031E-2,8.9267794939996907,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L31","v":152.60536453896376},{"$f":"'X+4'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+4'!C32","v":13},{"$f":"'X+4'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+4'!M31","v":154.87300751544106},{"$f":"'X+4'!G32*W32","v":66.619780000000006},{"$f":"'X+4'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+4'!I32","v":13},{"$f":"'X+4'!J32","v":9},310.36541518993738,151.52566936313789,158.83974582679949,7.96951758258653E-2,3.3261688641572494E-2,10.317605688617032,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L32","v":167.56208372922762},{"$f":"'X+4'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+4'!C33","v":15},{"$f":"'X+4'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+4'!M32","v":152.86753991274887},{"$f":"'X+4'!G33*W33","v":83.705533333333335},{"$f":"'X+4'!H33*V33","v":2.295535E-4},{"$f":"'X+4'!I33","v":15},{"$f":"'X+4'!J33","v":11},324.30765502532432,167.47520639139881,156.83244863392551,8.687733782880433E-2,3.5091278823361195E-2,12.795858957751264,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L33","v":131.65865915843503},{"$f":"'X+4'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+4'!C34","v":15},{"$f":"'X+4'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+4'!M33","v":153.85776712328075},{"$f":"'X+4'!G34*W34","v":96.08356666666667},{"$f":"'X+4'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+4'!I34","v":15},{"$f":"'X+4'!J34","v":9},291.40974544871756,131.58992326646691,159.81982218225062,6.8735891968128709E-2,3.7944941030128423E-2,14.78320302457422,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L34","v":113.70604675813303},{"$f":"'X+4'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+4'!C35","v":21},{"$f":"'X+4'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+4'!M34","v":121.88428010974052},{"$f":"'X+4'!G35*W35","v":111.49120000000001},{"$f":"'X+4'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+4'!I35","v":19},{"$f":"'X+4'!J35","v":13},243.49679910090023,115.64489882995581,127.85190027094443,6.1147928177214719E-2,3.237983879609372E-2,13.589024650571101,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L35","v":130.66217368299732},{"$f":"'X+4'!B36*U36","v":5.665965E-4},{"$f":"'X+4'!C36","v":20},{"$f":"'X+4'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+4'!M35","v":136.85935198135294},{"$f":"'X+4'!G36*W36","v":110.07},{"$f":"'X+4'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+4'!I36","v":20},{"$f":"'X+4'!J36","v":12},279.40817235264905,134.58814095270614,144.82003139994291,7.4032730291178392E-2,3.9320581410030579E-2,15.064108872587518,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L36","v":109.72125736938391},{"$f":"'X+4'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+4'!C37","v":17},{"$f":"'X+4'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+4'!M36","v":127.86331687674986},{"$f":"'X+4'!G37*W37","v":115.5808},{"$f":"'X+4'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+4'!I37","v":17},{"$f":"'X+4'!J37","v":13},243.47848460023903,111.65501837200686,131.82346622823218,6.623899737704049E-2,3.9850648517709121E-2,14.77854445526825,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L37","v":110.7124476294894},{"$f":"'X+4'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+4'!C38","v":20},{"$f":"'X+4'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+4'!M37","v":129.84759438377066},{"$f":"'X+4'!G38*W38","v":111.19606666666665},{"$f":"'X+4'!H38*V38","v":3.393475E-4},{"$f":"'X+4'!I38","v":19},{"$f":"'X+4'!J38","v":14},250.44493919507255,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":115.64140826783705},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":134.8035309272355},7.1039361652371472E-2,{"$f":"F38*H38","v":4.4063456535146615E-2},{"$f":"G38*F38/1000","v":14.438541761604052},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L38","v":115.69465836538541},{"$f":"'X+4'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+4'!C39","v":17},{"$f":"'X+4'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+4'!M38","v":127.83705979540706},{"$f":"'X+4'!G39*W39","v":99.020133333333334},{"$f":"'X+4'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+4'!I39","v":16},{"$f":"'X+4'!J39","v":14},249.40590499478554,119.61608393322526,129.7898210615603,7.8574432160155791E-2,4.7238733846778201E-2,12.658442705882512,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L39","v":147.5849889754592},{"$f":"'X+4'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+4'!C40","v":15},{"$f":"'X+4'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+4'!M39","v":140.79690070876848},{"$f":"'X+4'!G40*W40","v":95.188199999999995},{"$f":"'X+4'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+4'!I40","v":14},{"$f":"'X+4'!J40","v":15},289.21921064114684,149.4791784341607,139.74003220698614,0.10581054129849407,5.6868501782324783E-2,13.402203544046396,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L40","v":140.57823639095028},{"$f":"'X+4'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+4'!C41","v":15},{"$f":"'X+4'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+4'!M40","v":140.76908553057325},{"$f":"'X+4'!G41*W41","v":82.483686666666657},{"$f":"'X+4'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+4'!I41","v":14},{"$f":"'X+4'!J41","v":15},283.17851064096243,143.47159739585825,139.70691324510418,0.10663899509202872,6.2172285469061277E-2,11.611153143257003,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L41","v":133.57557100113428},{"$f":"'X+4'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+4'!C42","v":17},{"$f":"'X+4'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+4'!M41","v":139.74218604798821},{"$f":"'X+4'!G42*W42","v":72.694853333333313},{"$f":"'X+4'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+4'!I42","v":16},{"$f":"'X+4'!J42","v":15},280.14258262589158,139.46799057200568,140.67459205388587,0.10758042912860354,6.7593994102342125E-2,10.158537719237881,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L42","v":160.46344384565975},{"$f":"'X+4'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+4'!C43","v":12},{"$f":"'X+4'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+4'!M42","v":160.67460741173059},{"$f":"'X+4'!G43*W43","v":58.614106666666657},{"$f":"'X+4'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+4'!I43","v":12},{"$f":"'X+4'!J43","v":15},319.91491416890494,162.32534202572637,157.5895721431786,0.13810181993338205,8.5035268551976892E-2,9.4177985774559652,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L43","v":144.48413834126956},{"$f":"'X+4'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+4'!C44","v":13},{"$f":"'X+4'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+4'!M43","v":119.72664405386817},{"$f":"'X+4'!G44*W44","v":46.599106666666664},{"$f":"'X+4'!H44*V44","v":5.78967E-4},{"$f":"'X+4'!I44","v":12},{"$f":"'X+4'!J44","v":15},264.00747783145556,147.35015155351533,116.65732627794023,0.13398678775422296,6.9317775927935893E-2,5.5791546571082353,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L44","v":142.45704154320617},{"$f":"'X+4'!B45*U45","v":1.0084705E-3},{"$f":"'X+4'!C45","v":10},{"$f":"'X+4'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+4'!M44","v":124.68281741486658},{"$f":"'X+4'!G45*W45","v":37.817026666666671},{"$f":"'X+4'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+4'!I45","v":10},{"$f":"'X+4'!J45","v":3},275.9173308584879,144.31337781929258,131.60395303919532,0.14366372391359788,7.886437567125143E-2,4.7151334310531414,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L45","v":155.35615239566121},{"$f":"'X+4'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+4'!C46","v":12},{"$f":"'X+4'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+4'!M45","v":151.6038611967287},{"$f":"'X+4'!G46*W46","v":28.979673333333334},{"$f":"'X+4'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+4'!I46","v":12},{"$f":"'X+4'!J46","v":5},317.68312638441739,159.18397350230339,158.49915288211403,0.17217889335782535,0.10470831461467518,4.3934303735532065,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L46","v":165.26146679531982},{"$f":"'X+4'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+4'!C47","v":14},{"$f":"'X+4'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+4'!M46","v":165.54526755941998},{"$f":"'X+4'!G47*W47","v":18.889446666666664},{"$f":"'X+4'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+4'!I47","v":14},{"$f":"'X+4'!J47","v":8},341.47844394290053,170.05805926360514,171.42038467929538,0.20340753171468251,0.12488288012460236,3.1270585024827269,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L47","v":175.15182199093562},{"$f":"'X+4'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+4'!C48","v":9},{"$f":"'X+4'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+4'!M47","v":190.43563190205901},{"$f":"'X+4'!G48*W48","v":12.351526666666667},{"$f":"'X+4'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+4'!I48","v":8},{"$f":"'X+4'!J48","v":8},367.18923237283036,176.91050210181615,190.27873027101421,0.24131988911947233,0.15690163104479354,2.3521707857217993,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L48","v":164.12074837152778},{"$f":"'X+4'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+4'!C49","v":11},{"$f":"'X+4'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+4'!M48","v":194.35817752977081},{"$f":"'X+4'!G49*W49","v":7.2478820000000006},{"$f":"'X+4'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+4'!I49","v":11},{"$f":"'X+4'!J49","v":8},364.04884144031746,166.86593679529662,197.18290464502084,0.2548115762311568,0.17527288474996866,1.4086851364708304,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L49","v":185.88426260408767},{"$f":"'X+4'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+4'!C50","v":11},{"$f":"'X+4'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+4'!M49","v":212.22860665825857},{"$f":"'X+4'!G50*W50","v":4.5244233333333339},{"$f":"'X+4'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+4'!I50","v":11},{"$f":"'X+4'!J50","v":7},405.57732552939439,189.55857571700037,216.01874981239402,0.32568688708730892,0.20985684586454917,0.96021205996544723,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L50","v":212.56877066821056},{"$f":"'X+4'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+4'!C51","v":10},{"$f":"'X+4'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+4'!M50","v":224.10520800185401},{"$f":"'X+4'!G51*W51","v":2.4095213333333332},{"$f":"'X+4'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+4'!I51","v":10},{"$f":"'X+4'!J51","v":7},441.01248132730655,214.15058412567498,226.86189720163159,0.41818654253557069,0.24331080022240487,0.53998627959157119,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L51","v":184.60177991037287},{"$f":"'X+4'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+4'!C52","v":8},{"$f":"'X+4'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+4'!M51","v":207.09376800889052},{"$f":"'X+4'!G52*W52","v":1.3922226666666668},{"$f":"'X+4'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+4'!I52","v":8},{"$f":"'X+4'!J52","v":6},395.04578674308902,186.19898178023692,208.8468049628521,0.40279813013595506,0.24696304603842617,0.28832063794738561,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L52","v":209.20396173585937},{"$f":"'X+4'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+4'!C53","v":5},{"$f":"'X+4'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+4'!M52","v":246.80157512267851},{"$f":"'X+4'!G53*W53","v":0.76621939999999988},{"$f":"'X+4'!H53*V53","v":1.310779E-3},{"$f":"'X+4'!I53","v":6},{"$f":"'X+4'!J53","v":6},455.18043644864019,208.70236364779942,246.47807280084078,0.50159808805994499,0.32350232183772942,0.18910415480955362,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L53","v":233.72715883590919},{"$f":"'X+4'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+4'!C54","v":5},{"$f":"'X+4'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+4'!M53","v":246.67145217556521},{"$f":"'X+4'!G54*W54","v":0.72774420000000006},{"$f":"'X+4'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+4'!I54","v":5},{"$f":"'X+4'!J54","v":4},480.42754432877814,233.11138488601108,247.31615944276703,0.6157739498981244,0.35529273279817097,0.17951371862634496,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L54","v":217.63109211425987},{"$f":"'X+4'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+4'!C55","v":6},{"$f":"'X+4'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+4'!M54","v":258.46166593010395},{"$f":"'X+4'!G55*W55","v":0.97042133333333336},{"$f":"'X+4'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+4'!I55","v":6},{"$f":"'X+4'!J55","v":4},475.04844500114081,214.9956650388458,260.05277996229501,0.63542707541405763,0.40888596780892561,0.25081671446744602,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L55","v":244.01338576972555},{"$f":"'X+4'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+4'!C56","v":3},{"$f":"'X+4'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+4'!M55","v":292.08734934751931},{"$f":"'X+4'!G56*W56","v":0},{"$f":"'X+4'!H56*V56","v":1.737352E-3},{"$f":"'X+4'!I56","v":3},{"$f":"'X+4'!J56","v":4},531.79636180056445,241.21647099360871,290.57989080695569,0.7969147761168448,0.50745854056361139,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L56","v":256.4921068668034},{"$f":"'X+4'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+4'!C57","v":3},{"$f":"'X+4'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+4'!M56","v":274.01126631109082},{"$f":"'X+4'!G57*W57","v":0},{"$f":"'X+4'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+4'!I57","v":3},{"$f":"'X+4'!J57","v":4},529.03809250171378,256.54984451016611,272.48824799154767,0.94226235663728575,0.52301831954312883,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L57","v":253.17227567581639},{"$f":"'X+4'!B58*U58","v":4.141563E-3},{"$f":"'X+4'!C58","v":3},{"$f":"'X+4'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+4'!M57","v":274.79412509917717},{"$f":"'X+4'!G58*W58","v":0},{"$f":"'X+4'!H58*V58","v":2.0988265E-3},{"$f":"'X+4'!I58","v":3},{"$f":"'X+4'!J58","v":4},525.34112665362636,252.12374674625167,273.21737990737472,1.0485289295647611,0.57674519180246819,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L58","v":243.88556611007263},{"$f":"'X+4'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+4'!C59","v":3},{"$f":"'X+4'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+4'!M58","v":273.57599418620771},{"$f":"'X+4'!G59*W59","v":0},{"$f":"'X+4'!H59*V59","v":2.31014E-3},{"$f":"'X+4'!I59","v":3},{"$f":"'X+4'!J59","v":4},515.69283167764786,243.74883633864948,271.94399533899838,1.1367297714231459,0.63199884720932586,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L59","v":263.04591351445799},{"$f":"'X+4'!B60*U60","v":5.217625E-3},{"$f":"'X+4'!C60","v":5},{"$f":"'X+4'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+4'!M59","v":263.42411634591417},{"$f":"'X+4'!G60*W60","v":0},{"$f":"'X+4'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+4'!I60","v":5},{"$f":"'X+4'!J60","v":3},527.4267726779924,262.67343857995712,264.75333409803534,1.372474934500874,0.67078224787882856,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L60","v":210.56781743707964},{"$f":"'X+4'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+4'!C61","v":5},{"$f":"'X+4'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+4'!M60","v":219.6584468871383},{"$f":"'X+4'!G61*W61","v":0},{"$f":"'X+4'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+4'!I61","v":5},{"$f":"'X+4'!J61","v":3},432.38761592586764,211.34663464404872,221.04098128181894,1.2211827930309074,0.61746560531936467,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L61","v":199.33183664297533},{"$f":"'X+4'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+4'!C62","v":4},{"$f":"'X+4'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+4'!M61","v":224.39076264540759},{"$f":"'X+4'!G62*W62","v":0},{"$f":"'X+4'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+4'!I62","v":4},{"$f":"'X+4'!J62","v":3},424.74452744791199,200.05102992662589,224.69349752128613,1.2808067163494381,0.69726512412146002,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L62","v":176.41241401313798},{"$f":"'X+4'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+4'!C63","v":4},{"$f":"'X+4'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+4'!M62","v":184.64447543234118},{"$f":"'X+4'!G63*W63","v":0},{"$f":"'X+4'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+4'!I63","v":3},{"$f":"'X+4'!J63","v":3},360.16411444610418,176.15489596030812,184.00921848579605,1.2575180528298484,0.63525694654511577,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L63","v":179.77204643364334},{"$f":"'X+4'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+4'!C64","v":2},{"$f":"'X+4'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+4'!M63","v":201.14964605369499},{"$f":"'X+4'!G64*W64","v":0},{"$f":"'X+4'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+4'!I64","v":2},{"$f":"'X+4'!J64","v":3},376.72682026544334,177.34435041293719,199.38246985250615,1.4276960207061582,0.76717620118883534,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L64","v":161.69297697983811},{"$f":"'X+4'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+4'!C65","v":3},{"$f":"'X+4'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+4'!M64","v":166.36839969403883},{"$f":"'X+4'!G65*W65","v":0},{"$f":"'X+4'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+4'!I65","v":3},{"$f":"'X+4'!J65","v":2},327.92045269030189,161.25652567708508,166.66392701321681,1.4364513027530252,0.70447268082203396,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L65","v":160.14296132414091},{"$f":"'X+4'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+4'!C66","v":2},{"$f":"'X+4'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+4'!M65","v":156.26697668730054},{"$f":"'X+4'!G66*W66","v":0},{"$f":"'X+4'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+4'!I66","v":2},{"$f":"'X+4'!J66","v":2},314.07715755872277,158.54573890670792,155.53141865201482,1.5972224174329819,0.73555803528572483,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L66","v":153.68064047953288},{"$f":"'X+4'!B67*U67","v":1.121759E-2},{"$f":"'X+4'!C67","v":3},{"$f":"'X+4'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+4'!M66","v":141.24887193532851},{"$f":"'X+4'!G67*W67","v":0},{"$f":"'X+4'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+4'!I67","v":3},{"$f":"'X+4'!J67","v":2},294.46551062765968,152.95671406369607,141.50879656396359,1.7239264158368033,0.74007537136492485,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L67","v":144.3642081658092},{"$f":"'X+4'!B68*U68","v":1.2590195E-2},{"$f":"'X+4'!C68","v":2},{"$f":"'X+4'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+4'!M67","v":134.11373345088373},{"$f":"'X+4'!G68*W68","v":0},{"$f":"'X+4'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+4'!I68","v":2},{"$f":"'X+4'!J68","v":2},275.87716782081304,142.54663463398109,133.33053318683199,1.8175735318281303,0.78320026405174015,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L68","v":154.96087455638141},{"$f":"'X+4'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+4'!C69","v":2},{"$f":"'X+4'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+4'!M68","v":135.74016528956165},{"$f":"'X+4'!G69*W69","v":0},{"$f":"'X+4'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+4'!I69","v":2},{"$f":"'X+4'!J69","v":3},287.63963930382783,153.78395319843847,133.8556861053894,2.1769213579429572,0.88447918417223803,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L69","v":141.77546430495138},{"$f":"'X+4'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+4'!C70","v":0},{"$f":"'X+4'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+4'!M69","v":135.3419336684203},{"$f":"'X+4'!G70*W70","v":0},{"$f":"'X+4'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+4'!I70","v":0},{"$f":"'X+4'!J70","v":0},273.92373873500549,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":139.56703073298243},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":134.35670800202303},2.2084335719689419,{"$f":"F70*H70","v":0.9852256663972756},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L70","v":132.34866400868643},{"$f":"'X+4'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+4'!C71","v":0},{"$f":"'X+4'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+4'!M70","v":121.33327660099961},{"$f":"'X+4'!G71*W71","v":0},{"$f":"'X+4'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+4'!I71","v":0},{"$f":"'X+4'!J71","v":0},{"$f":"L71+M71","v":248.41648617911557},128.07095078027345,120.3455353988421,2.2777132284129733,0.98774120215750238,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L71","v":112.59841598958897},{"$f":"'X+4'!B72*U72","v":1.8990455E-2},{"$f":"'X+4'!C72","v":3},{"$f":"'X+4'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+4'!M71","v":112.20801052376153},{"$f":"'X+4'!G72*W72","v":0},{"$f":"'X+4'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+4'!I72","v":3},{"$f":"'X+4'!J72","v":2},223.64559496571133,111.4601208376674,112.18547412804392,2.1382951519215698,1.0225363957176128,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L72","v":104.39834275252001},{"$f":"'X+4'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+4'!C73","v":2},{"$f":"'X+4'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+4'!M72","v":99.280089973345582},{"$f":"'X+4'!G73*W73","v":0},{"$f":"'X+4'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+4'!I73","v":2},{"$f":"'X+4'!J73","v":2},201.47905292575797,103.21236412333498,98.266688802422976,2.1859786291850347,1.0134011709226103,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L73","v":104.51580747141115},{"$f":"'X+4'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+4'!C74","v":1},{"$f":"'X+4'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+4'!M73","v":127.62621292868914},{"$f":"'X+4'!G74*W74","v":0},{"$f":"'X+4'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+4'!I74","v":1},{"$f":"'X+4'!J74","v":2},227.27295485089468,102.1062561493261,125.16669870156859,2.4095513220850511,1.4595142271205497,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L74","v":104.45517137841881},{"$f":"'X+4'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+4'!C75","v":1},{"$f":"'X+4'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+4'!M74","v":109.7647565430387},{"$f":"'X+4'!G75*W75","v":0},{"$f":"'X+4'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+4'!I75","v":1},{"$f":"'X+4'!J75","v":2},209.16728954379005,101.80858495616938,107.35870458762068,2.6465864222494231,1.4060519554180146,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L75","v":98.025804170908785},{"$f":"'X+4'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+4'!C76","v":1},{"$f":"'X+4'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+4'!M75","v":124.29231315554442},{"$f":"'X+4'!G76*W76","v":0},{"$f":"'X+4'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+4'!I76","v":1},{"$f":"'X+4'!J76","v":2},216.80799962021121,95.29873365080941,121.50926596940181,2.7270705200993697,1.7830471861426123,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L76","v":101.41213835628524},{"$f":"'X+4'!B77*U77","v":3.056145E-2},{"$f":"'X+4'!C77","v":2},{"$f":"'X+4'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+4'!M76","v":120.63621525192725},{"$f":"'X+4'!G77*W77","v":0},{"$f":"'X+4'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+4'!I77","v":2},{"$f":"'X+4'!J77","v":2},218.01129621409513,99.312836360516542,118.6984598535786,3.0993019957686938,1.9377553983486568,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L77","v":107.3319510210514},{"$f":"'X+4'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+4'!C78","v":1},{"$f":"'X+4'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+4'!M77","v":123.55540579231189},{"$f":"'X+4'!G78*W78","v":0},{"$f":"'X+4'!H78*V78","v":1.798568E-2},{"$f":"'X+4'!I78","v":1},{"$f":"'X+4'!J78","v":2},224.05697584804642,103.7237980465852,120.33317780146122,3.608152974466194,2.2222279908506679,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L78","v":100.69942309899947},{"$f":"'X+4'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+4'!C79","v":1},{"$f":"'X+4'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+4'!M78","v":123.47279574690509},{"$f":"'X+4'!G79*W79","v":0},{"$f":"'X+4'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+4'!I79","v":1},{"$f":"'X+4'!J79","v":2},215.96408984014411,95.976621818706406,119.98746802143771,3.7228012802930746,2.4853277254673873,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L79","v":101.66272487385439},{"$f":"'X+4'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+4'!C80","v":1},{"$f":"'X+4'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+4'!M79","v":121.43080878716974},{"$f":"'X+4'!G80*W80","v":0},{"$f":"'X+4'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+4'!I80","v":1},{"$f":"'X+4'!J80","v":2},215.23608927372825,97.538840995176784,117.69724827855147,4.1238838786776082,2.7335605086182628,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L80","v":92.502344825983684},{"$f":"'X+4'!B81*U81","v":4.437373E-2},{"$f":"'X+4'!C81","v":2},{"$f":"'X+4'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+4'!M80","v":106.51559030036634},{"$f":"'X+4'!G81*W81","v":0},{"$f":"'X+4'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+4'!I81","v":2},{"$f":"'X+4'!J81","v":2},193.22768826763337,89.397670752308585,103.83001751532477,4.1046740736750973,2.6855727850415727,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L81","v":89.447461727967919},{"$f":"'X+4'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+4'!C82","v":1},{"$f":"'X+4'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+4'!M81","v":125.24314015817106},{"$f":"'X+4'!G82*W82","v":0},{"$f":"'X+4'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+4'!I82","v":1},{"$f":"'X+4'!J82","v":2},205.80645343895765,85.108354178611478,120.69809926034618,4.3391075493564388,3.5450408978248742,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L82","v":89.387079036180509},{"$f":"'X+4'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+4'!C83","v":1},{"$f":"'X+4'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+4'!M82","v":106.69366797343298},{"$f":"'X+4'!G83*W83","v":0},{"$f":"'X+4'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+4'!I83","v":1},{"$f":"'X+4'!J83","v":2},186.9297646959497,84.636368973591019,102.29339572235868,4.7507100625894916,3.4002722510743029,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L83","v":82.805045073871142},{"$f":"'X+4'!B84*U84","v":5.844009E-2},{"$f":"'X+4'!C84","v":0},{"$f":"'X+4'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+4'!M83","v":92.834051439469818},{"$f":"'X+4'!G84*W84","v":0},{"$f":"'X+4'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+4'!I84","v":0},{"$f":"'X+4'!J84","v":1},166.45844046384826,77.965910787300061,88.492529676548216,4.8391342865710865,3.3415217629215967,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L84","v":77.845221380130567},{"$f":"'X+4'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+4'!C85","v":3},{"$f":"'X+4'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+4'!M84","v":90.405771282899948},{"$f":"'X+4'!G85*W85","v":0},{"$f":"'X+4'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+4'!I85","v":3},{"$f":"'X+4'!J85","v":1},164.54728027190379,75.82783685914174,88.719443412762047,5.0173845209888244,3.6863278701379074,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L85","v":74.32311026616442},{"$f":"'X+4'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+4'!C86","v":0},{"$f":"'X+4'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+4'!M85","v":100.12761207434848},{"$f":"'X+4'!G86*W86","v":0},{"$f":"'X+4'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+4'!I86","v":0},{"$f":"'X+4'!J86","v":0},164.51836607668821,69.027989632880093,95.490376443808103,5.2951206332843288,4.6372356305403795,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L86","v":64.699073346209488},{"$f":"'X+4'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+4'!C87","v":0},{"$f":"'X+4'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+4'!M86","v":78.069037171555365},{"$f":"'X+4'!G87*W87","v":0},{"$f":"'X+4'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+4'!I87","v":0},{"$f":"'X+4'!J87","v":0},133.5466156465605,59.592746536178815,73.953869110381689,5.1063268100306738,4.1151680611736809,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L87","v":62.500141671303069},{"$f":"'X+4'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+4'!C88","v":0},{"$f":"'X+4'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+4'!M87","v":81.789979115089409},{"$f":"'X+4'!G88*W88","v":0},{"$f":"'X+4'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+4'!I88","v":0},{"$f":"'X+4'!J88","v":0},133.89856923389246,57.021670815557542,76.876898418334918,5.4784708557455302,4.9130806967544896,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L88","v":59.40342549047395},{"$f":"'X+4'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+4'!C89","v":1},{"$f":"'X+4'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+4'!M88","v":74.693098736285535},{"$f":"'X+4'!G89*W89","v":0},{"$f":"'X+4'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+4'!I89","v":1},{"$f":"'X+4'!J89","v":0},125.19995304478957,54.61473364934406,70.585219395445506,5.7886918411298911,5.1078793408400243,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L89","v":42.654001860715255},{"$f":"'X+4'!B90*U90","v":0.10830889999999999},{"$f":"'X+4'!C90","v":0},{"$f":"'X+4'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+4'!M89","v":65.564459758251317},{"$f":"'X+4'!G90*W90","v":0},{"$f":"'X+4'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+4'!I90","v":0},{"$f":"'X+4'!J90","v":0},98.50266940283872,38.034193838583235,60.468475564255485,4.6198080221320215,5.0959841939958332,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L90","v":37.95077973439659},{"$f":"'X+4'!B91*U91","v":0.12020679999999999},{"$f":"'X+4'!C91","v":0},{"$f":"'X+4'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+4'!M90","v":53.452968548938067},{"$f":"'X+4'!G91*W91","v":0},{"$f":"'X+4'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+4'!I91","v":0},{"$f":"'X+4'!J91","v":0},82.124685985538036,33.38883794501993,48.735848040518107,4.5619417893766636,4.7171205084199572,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L91","v":28.749826300190463},{"$f":"'X+4'!B92*U92","v":0.13310035000000001},{"$f":"'X+4'!C92","v":0},{"$f":"'X+4'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+4'!M91","v":44.086620739617878},{"$f":"'X+4'!G92*W92","v":0},{"$f":"'X+4'!H92*V92","v":0.10004718},{"$f":"'X+4'!I92","v":0},{"$f":"'X+4'!J92","v":0},64.599093016085504,24.923214357195906,39.675878658889594,3.826611942994556,4.4107420807282827,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L92","v":21.40044071239517},{"$f":"'X+4'!B93*U93","v":0.14696075},{"$f":"'X+4'!C93","v":0},{"$f":"'X+4'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+4'!M92","v":33.226985576351574},{"$f":"'X+4'!G93*W93","v":0},{"$f":"'X+4'!H93*V93","v":0.11320585},{"$f":"'X+4'!I93","v":0},{"$f":"'X+4'!J93","v":0},47.720912326213991,18.255415894971041,29.465496431242954,3.1450248174241286,3.7614891451086199,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L93","v":12.623103707580473},{"$f":"'X+4'!B94*U94","v":0.16177274999999999},{"$f":"'X+4'!C94","v":0},{"$f":"'X+4'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+4'!M93","v":24.428543394304999},{"$f":"'X+4'!G94*W94","v":0},{"$f":"'X+4'!H94*V94","v":0.12779114999999999},{"$f":"'X+4'!I94","v":0},{"$f":"'X+4'!J94","v":0},31.887821248391845,10.581029507269983,21.306791741121859,2.042074200310489,3.1217516531831389,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L94","v":12.157230719393997},{"$f":"'X+4'!B95*U95","v":0.17755929999999998},{"$f":"'X+4'!C95","v":0},{"$f":"'X+4'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+4'!M94","v":23.998502283629893},{"$f":"'X+4'!G95*W95","v":0},{"$f":"'X+4'!H95*V95","v":0.14385095000000001},{"$f":"'X+4'!I95","v":0},{"$f":"'X+4'!J95","v":0},30.544896274472464,9.998601342919903,20.546294931552563,2.158629376474094,3.4522073520773295,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L95","v":10.764554327393316},{"$f":"'X+4'!B96*U96","v":0.19439804999999999},{"$f":"'X+4'!C96","v":0},{"$f":"'X+4'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+4'!M95","v":21.191111434258424},{"$f":"'X+4'!G96*W96","v":0},{"$f":"'X+4'!H96*V96","v":0.16140275000000001},{"$f":"'X+4'!I96","v":0},{"$f":"'X+4'!J96","v":0},26.442753730241662,8.6719459570289938,17.77080777321267,2.0926083703643221,3.4203036610457542,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L96","v":10.26750040642718},{"$f":"'X+4'!B97*U97","v":0.21204045000000002},{"$f":"'X+4'!C97","v":0},{"$f":"'X+4'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+4'!M96","v":15.99248094698595},{"$f":"'X+4'!G97*W97","v":0},{"$f":"'X+4'!H97*V97","v":0.18043165000000003},{"$f":"'X+4'!I97","v":0},{"$f":"'X+4'!J97","v":0},21.19730622200089,8.0903749998731769,13.106931222127711,2.1771254065540022,2.885549724858238,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L97","v":3.7330156955874543},{"$f":"'X+4'!B98*U98","v":0.23079885},{"$f":"'X+4'!C98","v":0},{"$f":"'X+4'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+4'!M97","v":11.378140931084896},{"$f":"'X+4'!G98*W98","v":0},{"$f":"'X+4'!H98*V98","v":0.20088205000000001},{"$f":"'X+4'!I98","v":0},{"$f":"'X+4'!J98","v":0},11.963916621673574,2.8714399660139196,9.0924766556596541,0.86157572957353457,2.2856642754252428,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L98","v":5.385806040721187},{"$f":"'X+4'!B99*U99","v":0.25037694999999999},{"$f":"'X+4'!C99","v":0},{"$f":"'X+4'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+4'!M98","v":11.893710530865812},{"$f":"'X+4'!G99*W99","v":0},{"$f":"'X+4'!H99*V99","v":0.2226544},{"$f":"'X+4'!I99","v":0},{"$f":"'X+4'!J99","v":0},13.282847899796044,4.0373243509538401,9.2455235488422041,1.3484816897673466,2.648186982023609,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L99","v":4.8165033419682324},{"$f":"'X+4'!B100*U100","v":0.27065420000000001},{"$f":"'X+4'!C100","v":0},{"$f":"'X+4'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+4'!M99","v":12.427733716672726},{"$f":"'X+4'!G100*W100","v":0},{"$f":"'X+4'!H100*V100","v":0.24560335},{"$f":"'X+4'!I100","v":0},{"$f":"'X+4'!J100","v":0},12.888337166100447,3.5128964831504939,9.3754406829499537,1.3036068588177385,3.0522930337227723,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L100","v":1.6017400174644025},{"$f":"'X+4'!B101*U101","v":0.29148925000000003},{"$f":"'X+4'!C101","v":0},{"$f":"'X+4'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+4'!M100","v":1.2883189224160487},{"$f":"'X+4'!G101*W101","v":0},{"$f":"'X+4'!H101*V101","v":0.26953855000000004},{"$f":"'X+4'!I101","v":0},{"$f":"'X+4'!J101","v":0},2.0759173292091813,1.1348500210787169,0.94106730813046435,0.46688999638568562,0.34725161428558432,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L101","v":0},{"$f":"'X+4'!B102*U102","v":0.31272334999999996},{"$f":"'X+4'!C102","v":0},{"$f":"'X+4'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+4'!M101","v":0.84164416362902261},{"$f":"'X+4'!G102*W102","v":0},{"$f":"'X+4'!H102*V102","v":0.29422914999999999},{"$f":"'X+4'!I102","v":0},{"$f":"'X+4'!J102","v":0},0.59400791676199438,0,0.59400791676199438,0,0.24763624686702823,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L102","v":0.2047832242441413},{"$f":"'X+4'!B103*U103","v":0.33418465000000003},{"$f":"'X+4'!C103","v":0},{"$f":"'X+4'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+4'!M102","v":0.72478142520022193},{"$f":"'X+4'!G103*W103","v":0},{"$f":"'X+4'!H103*V103","v":0.31941160000000002},{"$f":"'X+4'!I103","v":0},{"$f":"'X+4'!J103","v":0},0.62962564465098003,0.13634781412424141,0.49327783052673868,6.8435410119899884E-2,0.23150359467348322,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L103","v":0.17725898371868196},{"$f":"'X+4'!B104*U104","v":0.35569385000000003},{"$f":"'X+4'!C104","v":0},{"$f":"'X+4'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+4'!M103","v":0.61727787559613545},{"$f":"'X+4'!G104*W104","v":0},{"$f":"'X+4'!H104*V104","v":0.34479959999999998},{"$f":"'X+4'!I104","v":0},{"$f":"'X+4'!J104","v":0},0.51864976435443477,0.11420905335269665,0.40444071100173817,6.3049930365985302E-2,0.21283716459439725,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L104","v":0},{"$f":"'X+4'!B105*U105","v":0.37706999999999996},{"$f":"'X+4'!C105","v":0},{"$f":"'X+4'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+4'!M104","v":0.17342809984891239},{"$f":"'X+4'!G105*W105","v":0},{"$f":"'X+4'!H105*V105","v":0.37009779999999998},{"$f":"'X+4'!I105","v":0},{"$f":"'X+4'!J105","v":0},0.10924274163664958,0,0.10924274163664958,0,6.4185358212262802E-2,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+4'!L105","v":0},{"$f":"'X+4'!B106*U106","v":1},{"$f":"'X+4'!C106","v":0},{"$f":"'X+4'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+4'!M105","v":0.5792323793412899},{"$f":"'X+4'!G106*W106","v":0},{"$f":"'X+4'!H106*V106","v":1},{"$f":"'X+4'!I106","v":0},{"$f":"'X+4'!J106","v":0},0,0,0,0,0.5792323793412899,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12982.421954653981},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13534.758204683993},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},26473.925463485324,12943.267394080511,13530.658069404826,130.15456057346174,{"$f":"SUM(O6:O106)","v":107.10013527917917},{"$f":"SUM(P6:P106)","v":217.34670222831986},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":26517.180159337971},null,null,null,null,null,null,{"$f":"L107+M107","v":26473.925463485335},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":26691.27216571365}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":43.25469585263636}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-217.34670222831483}]

{"sheet":"X+6","index":16,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13636.166177282652},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,26639.749790068163,13011.64208914252,13628.107700925628,134.46389928848509,111.05847635701376,224.83408092469955,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+5'!P107*106/206","v":111.83859435049469},{"$f":"'X+5'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+5'!C6","v":15},{"$f":"'X+5'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+5'!P107*100/206","v":105.50810787782517},{"$f":"'X+5'!G6*W6","v":0},{"$f":"'X+5'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+5'!I6","v":12},{"$f":"'X+5'!J6","v":9},{"$f":"L6+M6","v":221.07845008498617},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":112.68463370675748},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":108.39381637822868},{"$f":"B6*A6","v":0.15396064373720736},{"$f":"F6*H6","v":0.11429149959649232},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L6","v":109.71707094508486},{"$f":"'X+5'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+5'!C7","v":10},{"$f":"'X+5'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+5'!M6","v":105.59340638077288},{"$f":"'X+5'!G7*W7","v":0},{"$f":"'X+5'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+5'!I7","v":10},{"$f":"'X+5'!J7","v":11},{"$f":"L7+M7","v":216.27913840956745},111.70159606538901,104.57754234417845,1.5474879695843078E-2,1.5864036594428175E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L7","v":109.42960118096811},{"$f":"'X+5'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+5'!C8","v":12},{"$f":"'X+5'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+5'!M7","v":102.43354095400683},{"$f":"'X+5'!G8*W8","v":0},{"$f":"'X+5'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+5'!I8","v":13},{"$f":"'X+5'!J8","v":9},212.84628473272574,106.41985778813816,106.42642694458758,9.7433928299510402E-3,7.1140094192557735E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L8","v":105.16224057070112},{"$f":"'X+5'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+5'!C9","v":10},{"$f":"'X+5'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+5'!M8","v":105.2396347112718},{"$f":"'X+5'!G9*W9","v":0},{"$f":"'X+5'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+5'!I9","v":10},{"$f":"'X+5'!J9","v":8},212.38393034071373,105.1499255991002,107.23400474161353,1.2314971600911667E-2,5.62996965827067E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L9","v":104.52163250569896},{"$f":"'X+5'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+5'!C10","v":10},{"$f":"'X+5'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+5'!M9","v":106.64105738998302},{"$f":"'X+5'!G10*W10","v":0},{"$f":"'X+5'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+5'!I10","v":10},{"$f":"'X+5'!J10","v":9},213.149790064331,105.51404339900598,107.635746665325,7.5891066929737894E-3,5.3107246580211542E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L10","v":106.09683362577934},{"$f":"'X+5'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+5'!C11","v":11},{"$f":"'X+5'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+5'!M10","v":108.18576354016425},{"$f":"'X+5'!G11*W11","v":0},{"$f":"'X+5'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+5'!I11","v":11},{"$f":"'X+5'!J11","v":12},215.27310720115571,108.09281786062661,107.18028934052911,4.0157651527357478E-3,5.4741996351323112E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L11","v":123.77769261064334},{"$f":"'X+5'!B12*U12","v":3.18E-5},{"$f":"'X+5'!C12","v":4},{"$f":"'X+5'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+5'!M11","v":99.864249245819252},{"$f":"'X+5'!G12*W12","v":0},{"$f":"'X+5'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+5'!I12","v":3},{"$f":"'X+5'!J12","v":1},222.63285772378896,120.77375648001832,101.85910124377062,3.9361306250184584E-3,5.1480020486219828E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L12","v":134.93339661644507},{"$f":"'X+5'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+5'!C13","v":5},{"$f":"'X+5'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+5'!M12","v":140.94214031560452},{"$f":"'X+5'!G13*W13","v":0},{"$f":"'X+5'!H13*V13","v":5.24E-5},{"$f":"'X+5'!I13","v":5},{"$f":"'X+5'!J13","v":3},279.86323252194563,136.92847757449363,142.93475494745198,4.9190419514513776E-3,7.3853681525376767E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L13","v":124.95226967483391},{"$f":"'X+5'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+5'!C14","v":4},{"$f":"'X+5'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+5'!M13","v":123.96109790857193},{"$f":"'X+5'!G14*W14","v":0},{"$f":"'X+5'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+5'!I14","v":4},{"$f":"'X+5'!J14","v":3},250.90081337311244,125.94640316577269,124.95441020733976,5.866509061233453E-3,6.6877012321674562E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L14","v":155.94733646166543},{"$f":"'X+5'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+5'!C15","v":3},{"$f":"'X+5'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+5'!M14","v":141.95702518420103},{"$f":"'X+5'!G15*W15","v":0},{"$f":"'X+5'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+5'!I15","v":3},{"$f":"'X+5'!J15","v":3},296.88692975488368,154.93784706624174,141.94908268864197,9.4893954236923393E-3,7.9424955590560488E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L15","v":158.95461300282165},{"$f":"'X+5'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+5'!C16","v":5},{"$f":"'X+5'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+5'!M15","v":135.95818772262152},{"$f":"'X+5'!G16*W16","v":0},{"$f":"'X+5'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+5'!I16","v":5},{"$f":"'X+5'!J16","v":3},298.89276922357033,160.94269140684642,137.95007781672388,1.1921595975211622E-2,8.1099058976543733E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L16","v":170.95119885732402},{"$f":"'X+5'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+5'!C17","v":6},{"$f":"'X+5'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+5'!M16","v":176.94396130834704},{"$f":"'X+5'!G17*W17","v":0},{"$f":"'X+5'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+5'!I17","v":6},{"$f":"'X+5'!J17","v":3},352.86858856109239,172.93615515182458,179.93243340926782,1.5043705499444514E-2,1.1527899079238809E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L17","v":169.94352882213289},{"$f":"'X+5'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+5'!C18","v":6},{"$f":"'X+5'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+5'!M17","v":151.9505639434598},{"$f":"'X+5'!G18*W18","v":0},{"$f":"'X+5'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+5'!I18","v":6},{"$f":"'X+5'!J18","v":3},325.86633523373166,170.92663575559385,154.93969947813784,1.6893066539035297E-2,1.0864465321957378E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L18","v":192.92299917462734},{"$f":"'X+5'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+5'!C19","v":2},{"$f":"'X+5'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+5'!M18","v":192.93339218433385},{"$f":"'X+5'!G19*W19","v":0},{"$f":"'X+5'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+5'!I19","v":2},{"$f":"'X+5'!J19","v":2},381.81910960289849,188.90118836141716,192.91792124148137,2.1810813210187904E-2,1.5470942852477361E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L19","v":168.91762903143612},{"$f":"'X+5'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+5'!C20","v":4},{"$f":"'X+5'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+5'!M19","v":163.93865781262991},{"$f":"'X+5'!G20*W20","v":0},{"$f":"'X+5'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+5'!I20","v":4},{"$f":"'X+5'!J20","v":2},336.81922684065603,170.89523334096742,165.92399349968858,2.2395690468689413E-2,1.4664312941339745E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L20","v":181.89686010743495},{"$f":"'X+5'!B21*U21","v":1.63129E-4},{"$f":"'X+5'!C21","v":4},{"$f":"'X+5'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+5'!M20","v":179.92644682286596},{"$f":"'X+5'!G21*W21","v":0.33981259999999996},{"$f":"'X+5'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+5'!I21","v":4},{"$f":"'X+5'!J21","v":0},367.77561182491149,183.86718745454249,183.90842437036898,2.9672652892465755E-2,1.8022452496976916E-2,6.1141273703639809E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L21","v":202.86538437309443},{"$f":"'X+5'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+5'!C22","v":6},{"$f":"'X+5'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+5'!M21","v":209.9058150806579},{"$f":"'X+5'!G22*W22","v":1.6944046666666666},{"$f":"'X+5'!H22*V22","v":1.11022E-4},{"$f":"'X+5'!I22","v":6},{"$f":"'X+5'!J22","v":10},411.70575893282387,205.82324801556783,205.88251091725601,4.2136357526597952E-2,2.3304163401884799E-2,0.35566539263313712,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L22","v":211.83326440508625},{"$f":"'X+5'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+5'!C23","v":6},{"$f":"'X+5'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+5'!M22","v":210.89160944422485},{"$f":"'X+5'!G23*W23","v":3.0649546666666665},{"$f":"'X+5'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+5'!I23","v":6},{"$f":"'X+5'!J23","v":8},420.64168843882146,211.77572794847467,208.86596049034682,5.7536456611594289E-2,2.5648953878020801E-2,0.64637322252692109,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L23","v":209.79581224124266},{"$f":"'X+5'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+5'!C24","v":10},{"$f":"'X+5'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+5'!M23","v":219.87286643238301},{"$f":"'X+5'!G24*W24","v":5.3131026666666665},{"$f":"'X+5'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+5'!I24","v":10},{"$f":"'X+5'!J24","v":8},434.56511822069808,212.72129864301732,221.84381957768079,7.4513598225346644E-2,2.9046854702216032E-2,1.1682071129695379,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L24","v":226.72435354064723},{"$f":"'X+5'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+5'!C25","v":9},{"$f":"'X+5'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+5'!M24","v":203.87074421662933},{"$f":"'X+5'!G25*W25","v":10.447013333333333},{"$f":"'X+5'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+5'!I25","v":9},{"$f":"'X+5'!J25","v":9},431.46431628290333,227.62258287317601,203.84173340972731,0.10177066747120449,2.9010806902026353E-2,2.1298403831077164,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L25","v":220.65857501060503},{"$f":"'X+5'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+5'!C26","v":8},{"$f":"'X+5'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+5'!M25","v":204.85722363894442},{"$f":"'X+5'!G26*W26","v":16.112460000000002},{"$f":"'X+5'!H26*V26","v":1.51626E-4},{"$f":"'X+5'!I26","v":8},{"$f":"'X+5'!J26","v":9},425.36936265332292,221.54320069576997,203.82616195755293,0.11537431483505749,3.1061681391478586E-2,3.3007538215935468,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L26","v":222.56902065226686},{"$f":"'X+5'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+5'!C27","v":7},{"$f":"'X+5'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+5'!M26","v":183.85947860670203},{"$f":"'X+5'!G27*W27","v":22.426593333333333},{"$f":"'X+5'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+5'!I27","v":8},{"$f":"'X+5'!J27","v":8},406.27595898157415,222.44611024914695,183.82984873242717,0.12291040311990456,2.9629874274863063E-2,4.1233417571912057,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L27","v":195.54439209242878},{"$f":"'X+5'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+5'!C28","v":11},{"$f":"'X+5'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+5'!M27","v":167.86147703997264},{"$f":"'X+5'!G28*W28","v":32.911406666666664},{"$f":"'X+5'!H28*V28","v":1.701885E-4},{"$f":"'X+5'!I28","v":11},{"$f":"'X+5'!J28","v":9},368.26926784693933,198.4363588999519,169.83290894698743,0.10803319247687253,2.8568092985217383E-2,5.5245573345298693,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L28","v":167.55900903974023},{"$f":"'X+5'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+5'!C29","v":10},{"$f":"'X+5'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+5'!M28","v":166.85473490875816},{"$f":"'X+5'!G29*W29","v":38.196553333333334},{"$f":"'X+5'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+5'!I29","v":10},{"$f":"'X+5'!J29","v":8},333.29267426813306,164.46791055770549,168.82476371042753,9.1098482034725967E-2,2.9971198330618232E-2,6.3732757808615759,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L29","v":192.42803374997629},{"$f":"'X+5'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+5'!C30","v":14},{"$f":"'X+5'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+5'!M29","v":169.8439973329784},{"$f":"'X+5'!G30*W30","v":50.104373333333335},{"$f":"'X+5'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+5'!I30","v":14},{"$f":"'X+5'!J30","v":7},374.13653710663789,197.32486711581387,176.81166999082404,0.10316663416240854,3.2327342154371108E-2,8.5099270507972218,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L30","v":175.46077547408538},{"$f":"'X+5'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+5'!C31","v":14},{"$f":"'X+5'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+5'!M30","v":176.83344604354929},{"$f":"'X+5'!G31*W31","v":60.364240000000002},{"$f":"'X+5'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+5'!I31","v":15},{"$f":"'X+5'!J31","v":8},363.16570645907984,179.36791171817069,183.79779474090918,9.2863755914700252E-2,3.5651302640116948E-2,10.67441657699986,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L31","v":160.5049395173975},{"$f":"'X+5'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+5'!C32","v":13},{"$f":"'X+5'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+5'!M31","v":154.85210201353146},{"$f":"'X+5'!G32*W32","v":66.619780000000006},{"$f":"'X+5'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+5'!I32","v":13},{"$f":"'X+5'!J32","v":9},318.23996375729314,159.42111894258088,158.81884481471226,8.3820574816640236E-2,3.3257198819191119E-2,10.316212968679025,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L32","v":151.52566936313789},{"$f":"'X+5'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+5'!C33","v":15},{"$f":"'X+5'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+5'!M32","v":158.83974582679949},{"$f":"'X+5'!G33*W33","v":83.705533333333335},{"$f":"'X+5'!H33*V33","v":2.295535E-4},{"$f":"'X+5'!I33","v":15},{"$f":"'X+5'!J33","v":11},314.25039016858079,151.44710656137499,162.80328360720583,7.8562801762895679E-2,3.6462219593652215E-2,13.29576563896336,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L33","v":167.47520639139881},{"$f":"'X+5'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+5'!C34","v":15},{"$f":"'X+5'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+5'!M33","v":156.83244863392551},{"$f":"'X+5'!G34*W34","v":96.08356666666667},{"$f":"'X+5'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+5'!I34","v":15},{"$f":"'X+5'!J34","v":9},330.18154158833909,167.38777152180921,162.79377006652985,8.7434869589599132E-2,3.8678567395668925E-2,15.069021033814357,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L34","v":131.58992326646691},{"$f":"'X+5'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+5'!C35","v":21},{"$f":"'X+5'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+5'!M34","v":159.81982218225062},{"$f":"'X+5'!G35*W35","v":111.49120000000001},{"$f":"'X+5'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+5'!I35","v":19},{"$f":"'X+5'!J35","v":13},299.29652225863185,133.51915789025205,165.77736436837978,7.0765376214854445E-2,4.2457813870847787E-2,17.81850375888574,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L35","v":115.64489882995581},{"$f":"'X+5'!B36*U36","v":5.665965E-4},{"$f":"'X+5'!C36","v":20},{"$f":"'X+5'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+5'!M35","v":127.85190027094443},{"$f":"'X+5'!G36*W36","v":110.07},{"$f":"'X+5'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+5'!I36","v":20},{"$f":"'X+5'!J36","v":12},255.39454242399518,119.57937483503592,135.81516758895924,6.5523994919907055E-2,3.6732681985194096E-2,14.072658662822853,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L36","v":134.58814095270614},{"$f":"'X+5'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+5'!C37","v":17},{"$f":"'X+5'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+5'!M36","v":144.82003139994291},{"$f":"'X+5'!G37*W37","v":115.5808},{"$f":"'X+5'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+5'!I37","v":17},{"$f":"'X+5'!J37","v":13},285.28178567557927,136.50688975554263,148.77489592003661,8.1251197163501085E-2,4.5135479906294608E-2,16.738415085230521,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L37","v":111.65501837200686},{"$f":"'X+5'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+5'!C38","v":20},{"$f":"'X+5'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+5'!M37","v":131.82346622823218},{"$f":"'X+5'!G38*W38","v":111.19606666666665},{"$f":"'X+5'!H38*V38","v":3.393475E-4},{"$f":"'X+5'!I38","v":19},{"$f":"'X+5'!J38","v":14},253.36210646823713,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":116.58337420371083},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":136.7787322645263},7.1644168296017635E-2,{"$f":"F38*H38","v":4.4733963705885019E-2},{"$f":"G38*F38/1000","v":14.658250938945585},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L38","v":115.64140826783705},{"$f":"'X+5'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+5'!C39","v":17},{"$f":"'X+5'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+5'!M38","v":134.8035309272355},{"$f":"'X+5'!G39*W39","v":99.020133333333334},{"$f":"'X+5'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+5'!I39","v":16},{"$f":"'X+5'!J39","v":14},256.31658792274368,119.56287000066702,136.75371792207667,7.8538267170030485E-2,4.9813005158824843E-2,13.348263606218984,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L39","v":119.61608393322526},{"$f":"'X+5'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+5'!C40","v":15},{"$f":"'X+5'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+5'!M39","v":129.7898210615603},{"$f":"'X+5'!G40*W40","v":95.188199999999995},{"$f":"'X+5'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+5'!I40","v":14},{"$f":"'X+5'!J40","v":15},250.26772396928493,121.53032560050561,128.73739836877934,8.5758332719632083E-2,5.2422692780958985E-2,12.354459445172013,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L40","v":149.4791784341607},{"$f":"'X+5'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+5'!C41","v":15},{"$f":"'X+5'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+5'!M40","v":139.74003220698614},{"$f":"'X+5'!G41*W41","v":82.483686666666657},{"$f":"'X+5'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+5'!I41","v":14},{"$f":"'X+5'!J41","v":15},291.04410183061077,152.36578741585919,138.67831441475155,0.11339101830151503,6.171779223458581E-2,11.526273031350954,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L41","v":143.47159739585825},{"$f":"'X+5'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+5'!C42","v":17},{"$f":"'X+5'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+5'!M41","v":139.70691324510418},{"$f":"'X+5'!G42*W42","v":72.694853333333313},{"$f":"'X+5'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+5'!I42","v":16},{"$f":"'X+5'!J42","v":15},289.99538311866456,149.3560468060316,140.63933631263296,0.11555058982665029,6.7576932471223108E-2,10.155973568005569,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L42","v":139.46799057200568},{"$f":"'X+5'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+5'!C43","v":12},{"$f":"'X+5'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+5'!M42","v":140.67459205388587},{"$f":"'X+5'!G43*W43","v":58.614106666666657},{"$f":"'X+5'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+5'!I43","v":12},{"$f":"'X+5'!J43","v":15},278.94809992592366,141.34795835246183,137.60014157346185,0.12003221954385797,7.445048042400651E-2,8.2455155439362837,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L43","v":162.32534202572637},{"$f":"'X+5'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+5'!C44","v":13},{"$f":"'X+5'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+5'!M43","v":157.5895721431786},{"$f":"'X+5'!G44*W44","v":46.599106666666664},{"$f":"'X+5'!H44*V44","v":5.78967E-4},{"$f":"'X+5'!I44","v":12},{"$f":"'X+5'!J44","v":15},319.6731432504638,165.17481026910019,154.49833298136357,0.15053175662618926,9.123916181501969E-2,7.3435332818543415,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L44","v":147.35015155351533},{"$f":"'X+5'!B45*U45","v":1.0084705E-3},{"$f":"'X+5'!C45","v":10},{"$f":"'X+5'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+5'!M44","v":116.65732627794023},{"$f":"'X+5'!G45*W45","v":37.817026666666671},{"$f":"'X+5'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+5'!I45","v":10},{"$f":"'X+5'!J45","v":3},272.785091458426,149.20155327250308,123.5835381859229,0.14859828101224937,7.3788092017322768E-2,4.4116332187148997,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L45","v":144.31337781929258},{"$f":"'X+5'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+5'!C46","v":12},{"$f":"'X+5'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+5'!M45","v":131.60395303919532},{"$f":"'X+5'!G46*W46","v":28.979673333333334},{"$f":"'X+5'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+5'!I46","v":12},{"$f":"'X+5'!J46","v":5},286.66649553850391,148.15343746735613,138.51305807114775,0.15994035193645467,9.0894968047557534E-2,3.813839568451221,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L46","v":159.18397350230339},{"$f":"'X+5'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+5'!C47","v":14},{"$f":"'X+5'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+5'!M46","v":158.49915288211403},{"$f":"'X+5'!G47*W47","v":18.889446666666664},{"$f":"'X+5'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+5'!I47","v":14},{"$f":"'X+5'!J47","v":8},328.36763168673423,163.98804628607735,164.37958540065688,0.19592721622603879,0.11956748145713902,2.993961295078539,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L47","v":170.05805926360514},{"$f":"'X+5'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+5'!C48","v":9},{"$f":"'X+5'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+5'!M47","v":171.42038467929538},{"$f":"'X+5'!G48*W48","v":12.351526666666667},{"$f":"'X+5'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+5'!I48","v":8},{"$f":"'X+5'!J48","v":8},343.1029073175489,171.82375743597422,171.27914988157465,0.23430182763094323,0.14123479772073358,2.117303452576575,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L48","v":176.91050210181615},{"$f":"'X+5'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+5'!C49","v":11},{"$f":"'X+5'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+5'!M48","v":190.27873027101421},{"$f":"'X+5'!G49*W49","v":7.2478820000000006},{"$f":"'X+5'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+5'!I49","v":11},{"$f":"'X+5'!J49","v":8},372.74296957908018,179.63583333299991,193.10713624608024,0.2746687688162503,0.17159402493395653,1.3791177841141391,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L49","v":166.86593679529662},{"$f":"'X+5'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+5'!C50","v":11},{"$f":"'X+5'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+5'!M49","v":197.18290464502084},{"$f":"'X+5'!G50*W50","v":4.5244233333333339},{"$f":"'X+5'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+5'!I50","v":11},{"$f":"'X+5'!J50","v":7},371.56149717969396,170.57357182176727,200.98792535792668,0.2923649735293552,0.19497928709416038,0.89213893471037409,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L50","v":189.55857571700037},{"$f":"'X+5'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+5'!C51","v":10},{"$f":"'X+5'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+5'!M50","v":216.01874981239402},{"$f":"'X+5'!G51*W51","v":2.4095213333333332},{"$f":"'X+5'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+5'!I51","v":10},{"$f":"'X+5'!J51","v":7},409.96987560273374,191.1856571309923,218.78421847174144,0.37291858600805489,0.23453134065256634,0.52050178607295938,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L51","v":214.15058412567498},{"$f":"'X+5'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+5'!C52","v":8},{"$f":"'X+5'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+5'!M51","v":226.86189720163159},{"$f":"'X+5'!G52*W52","v":1.3922226666666668},{"$f":"'X+5'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+5'!I52","v":8},{"$f":"'X+5'!J52","v":6},444.27467128322655,215.6833109775221,228.59136030570448,0.46727314815287679,0.27053689592709534,0.31584227548711474,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L52","v":186.19898178023692},{"$f":"'X+5'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+5'!C53","v":5},{"$f":"'X+5'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+5'!M52","v":208.8468049628521},{"$f":"'X+5'!G53*W53","v":0.76621939999999988},{"$f":"'X+5'!H53*V53","v":1.310779E-3},{"$f":"'X+5'!I53","v":6},{"$f":"'X+5'!J53","v":6},394.32559456206229,185.75254160537256,208.57305295668971,0.44644017486436688,0.27375200616240231,0.16002247359055355,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L53","v":208.70236364779942},{"$f":"'X+5'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+5'!C54","v":5},{"$f":"'X+5'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+5'!M53","v":246.47807280084078},{"$f":"'X+5'!G54*W54","v":0.72774420000000006},{"$f":"'X+5'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+5'!I54","v":5},{"$f":"'X+5'!J54","v":4},455.2755782370578,208.15251963541957,247.12305860163823,0.54984401237985581,0.3550141992025454,0.17937298790798967,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L54","v":233.11138488601108},{"$f":"'X+5'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+5'!C55","v":6},{"$f":"'X+5'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+5'!M54","v":247.31615944276703},{"$f":"'X+5'!G55*W55","v":0.97042133333333336},{"$f":"'X+5'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+5'!I55","v":6},{"$f":"'X+5'!J55","v":4},479.35566496816125,230.43075931865846,248.92490564950282,0.68062556735262159,0.39125379326421833,0.24000087720132923,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L55","v":214.9956650388458},{"$f":"'X+5'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+5'!C56","v":3},{"$f":"'X+5'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+5'!M55","v":260.05277996229501},{"$f":"'X+5'!G56*W56","v":0},{"$f":"'X+5'!H56*V56","v":1.737352E-3},{"$f":"'X+5'!I56","v":3},{"$f":"'X+5'!J56","v":4},470.89449496616567,212.29351822124372,258.60097674492198,0.70214681760209019,0.45180321737305312,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L56","v":241.21647099360871},{"$f":"'X+5'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+5'!C57","v":3},{"$f":"'X+5'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+5'!M56","v":290.57989080695569},{"$f":"'X+5'!G57*W57","v":0},{"$f":"'X+5'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+5'!I57","v":3},{"$f":"'X+5'!J57","v":4},530.35557315116239,241.33032598433479,289.02524716682763,0.88614500927390616,0.55464364012804968,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L57","v":256.54984451016611},{"$f":"'X+5'!B58*U58","v":4.141563E-3},{"$f":"'X+5'!C58","v":3},{"$f":"'X+5'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+5'!M57","v":272.48824799154767},{"$f":"'X+5'!G58*W58","v":0},{"$f":"'X+5'!H58*V58","v":2.0988265E-3},{"$f":"'X+5'!I58","v":3},{"$f":"'X+5'!J58","v":4},526.40366960221149,255.48732716648706,270.91634243572446,1.0625173436790571,0.57190555582323199,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L58","v":252.12374674625167},{"$f":"'X+5'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+5'!C59","v":3},{"$f":"'X+5'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+5'!M58","v":273.21737990737472},{"$f":"'X+5'!G59*W59","v":0},{"$f":"'X+5'!H59*V59","v":2.31014E-3},{"$f":"'X+5'!I59","v":3},{"$f":"'X+5'!J59","v":4},523.53482902860321,251.94861951924773,271.58620950935551,1.1751272270039321,0.63117039801922259,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L59","v":243.74883633864948},{"$f":"'X+5'!B60*U60","v":5.217625E-3},{"$f":"'X+5'!C60","v":5},{"$f":"'X+5'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+5'!M59","v":271.94399533899838},{"$f":"'X+5'!G60*W60","v":0},{"$f":"'X+5'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+5'!I60","v":5},{"$f":"'X+5'!J60","v":3},516.72856441751924,243.47704631644802,273.25151810107116,1.271790022201446,0.6924772379272417,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L60","v":262.67343857995712},{"$f":"'X+5'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+5'!C61","v":5},{"$f":"'X+5'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+5'!M60","v":264.75333409803534},{"$f":"'X+5'!G61*W61","v":0},{"$f":"'X+5'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+5'!I61","v":5},{"$f":"'X+5'!J61","v":3},529.15917613204772,263.15007053974864,266.00910559229908,1.5233680402084966,0.74422850573626376,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L61","v":211.34663464404872},{"$f":"'X+5'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+5'!C62","v":4},{"$f":"'X+5'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+5'!M61","v":221.04098128181894},{"$f":"'X+5'!G62*W62","v":0},{"$f":"'X+5'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+5'!I62","v":4},{"$f":"'X+5'!J62","v":3},433.34275201095664,211.98862684314338,221.35412516781327,1.3580078009053351,0.68685611400568558,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L62","v":200.05102992662589},{"$f":"'X+5'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+5'!C63","v":4},{"$f":"'X+5'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+5'!M62","v":224.69349752128613},{"$f":"'X+5'!G63*W63","v":0},{"$f":"'X+5'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+5'!I63","v":3},{"$f":"'X+5'!J63","v":3},423.54546366826833,199.62500907073985,223.92045459752848,1.4260208558860334,0.77304292375765093,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L63","v":176.15489596030812},{"$f":"'X+5'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+5'!C64","v":2},{"$f":"'X+5'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+5'!M63","v":184.00921848579605},{"$f":"'X+5'!G64*W64","v":0},{"$f":"'X+5'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+5'!I64","v":2},{"$f":"'X+5'!J64","v":3},356.06334141763341,173.75592627075036,182.30741514688302,1.398969689557771,0.70180333891304036,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L64","v":177.34435041293719},{"$f":"'X+5'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+5'!C65","v":3},{"$f":"'X+5'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+5'!M64","v":199.38246985250615},{"$f":"'X+5'!G65*W65","v":0},{"$f":"'X+5'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+5'!I65","v":3},{"$f":"'X+5'!J65","v":2},376.30705705665986,176.76885512585173,199.53820193080813,1.5754952870854595,0.84426792169803022,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L65","v":161.25652567708508},{"$f":"'X+5'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+5'!C66","v":2},{"$f":"'X+5'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+5'!M65","v":166.66392701321681},{"$f":"'X+5'!G66*W66","v":0},{"$f":"'X+5'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+5'!I66","v":2},{"$f":"'X+5'!J66","v":2},325.52762678005854,159.64819687112856,165.87942990892998,1.6083288059565251,0.78449710428683228,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L66","v":158.54573890670792},{"$f":"'X+5'!B67*U67","v":1.121759E-2},{"$f":"'X+5'!C67","v":3},{"$f":"'X+5'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+5'!M66","v":155.53141865201482},{"$f":"'X+5'!G67*W67","v":0},{"$f":"'X+5'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+5'!I67","v":3},{"$f":"'X+5'!J67","v":2},313.48374749571889,157.76723781140544,155.71650968431345,1.7785010953024978,0.81490896770138344,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L67","v":152.95671406369607},{"$f":"'X+5'!B68*U68","v":1.2590195E-2},{"$f":"'X+5'!C68","v":2},{"$f":"'X+5'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+5'!M67","v":141.50879656396359},{"$f":"'X+5'!G68*W68","v":0},{"$f":"'X+5'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+5'!I68","v":2},{"$f":"'X+5'!J68","v":2},291.71336965842511,151.03095920707489,140.68241045135022,1.925754856621176,0.82638611261336081,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L68","v":142.54663463398109},{"$f":"'X+5'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+5'!C69","v":2},{"$f":"'X+5'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+5'!M68","v":133.33053318683199},{"$f":"'X+5'!G69*W69","v":0},{"$f":"'X+5'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+5'!I69","v":2},{"$f":"'X+5'!J69","v":3},273.00586610049226,141.544111001316,131.46175509917626,2.0025236326650928,0.86877808765573439,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L69","v":153.78395319843847},{"$f":"'X+5'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+5'!C70","v":0},{"$f":"'X+5'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+5'!M69","v":133.8556861053894},{"$f":"'X+5'!G70*W70","v":0},{"$f":"'X+5'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+5'!I70","v":0},{"$f":"'X+5'!J70","v":0},284.26974325786011,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":151.38846363514546},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":132.88127962271463},2.3954895632930122,{"$f":"F70*H70","v":0.97440648267476526},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L70","v":139.56703073298243},{"$f":"'X+5'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+5'!C71","v":0},{"$f":"'X+5'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+5'!M70","v":134.35670800202303},{"$f":"'X+5'!G71*W71","v":0},{"$f":"'X+5'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+5'!I71","v":0},{"$f":"'X+5'!J71","v":0},{"$f":"L71+M71","v":268.42803639745762},135.1650898102545,133.26294658720315,2.4019409227279378,1.0937614148198929,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L71","v":128.07095078027345},{"$f":"'X+5'!B72*U72","v":1.8990455E-2},{"$f":"'X+5'!C72","v":3},{"$f":"'X+5'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+5'!M71","v":120.3455353988421},{"$f":"'X+5'!G72*W72","v":0},{"$f":"'X+5'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+5'!I72","v":3},{"$f":"'X+5'!J72","v":2},246.88766799424593,126.63882515267345,120.2488428415725,2.4321256275999978,1.0966925572696016,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L72","v":111.4601208376674},{"$f":"'X+5'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+5'!C73","v":2},{"$f":"'X+5'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+5'!M72","v":112.18547412804392},{"$f":"'X+5'!G73*W73","v":0},{"$f":"'X+5'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+5'!I73","v":2},{"$f":"'X+5'!J73","v":2},221.16661816649969,110.12627687296863,111.04034129353107,2.333843964698771,1.1451328345128491,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L73","v":103.21236412333498},{"$f":"'X+5'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+5'!C74","v":1},{"$f":"'X+5'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+5'!M73","v":98.266688802422976},{"$f":"'X+5'!G74*W74","v":0},{"$f":"'X+5'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+5'!I74","v":1},{"$f":"'X+5'!J74","v":2},196.97578862092445,100.83286293164268,96.142925689281782,2.3795011916922966,1.1237631131411887,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L74","v":102.1062561493261},{"$f":"'X+5'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+5'!C75","v":1},{"$f":"'X+5'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+5'!M74","v":125.16669870156859},{"$f":"'X+5'!G75*W75","v":0},{"$f":"'X+5'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+5'!I75","v":1},{"$f":"'X+5'!J75","v":2},222.08253704013811,99.519184321426536,122.56335271871158,2.5870718278995635,1.6033459828570027,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L75","v":101.80858495616938},{"$f":"'X+5'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+5'!C76","v":1},{"$f":"'X+5'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+5'!M75","v":107.35870458762068},{"$f":"'X+5'!G76*W76","v":0},{"$f":"'X+5'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+5'!I76","v":1},{"$f":"'X+5'!J76","v":2},203.79485785021467,98.976277758332628,104.81858009188203,2.8323071978367604,1.5401244957386484,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L76","v":95.29873365080941},{"$f":"'X+5'!B77*U77","v":3.056145E-2},{"$f":"'X+5'!C77","v":2},{"$f":"'X+5'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+5'!M76","v":121.50926596940181},{"$f":"'X+5'!G77*W77","v":0},{"$f":"'X+5'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+5'!I77","v":2},{"$f":"'X+5'!J77","v":2},212.94375309926539,93.386266167276887,119.55748693198851,2.9124674835325295,1.9517790374133073,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L77","v":99.312836360516542},{"$f":"'X+5'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+5'!C78","v":1},{"$f":"'X+5'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+5'!M77","v":118.6984598535786},{"$f":"'X+5'!G78*W78","v":0},{"$f":"'X+5'!H78*V78","v":1.798568E-2},{"$f":"'X+5'!I78","v":1},{"$f":"'X+5'!J78","v":2},211.53784741726088,95.974260079101597,115.56358733815928,3.3385762814149391,2.1348725154193118,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L78","v":103.7237980465852},{"$f":"'X+5'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+5'!C79","v":1},{"$f":"'X+5'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+5'!M78","v":120.33317780146122},{"$f":"'X+5'!G79*W79","v":0},{"$f":"'X+5'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+5'!I79","v":1},{"$f":"'X+5'!J79","v":2},215.80023333522138,98.889187318129856,116.91104601709151,3.8346107284553481,2.422131784369713,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L79","v":95.976621818706406},{"$f":"'X+5'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+5'!C80","v":1},{"$f":"'X+5'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+5'!M79","v":119.98746802143771},{"$f":"'X+5'!G80*W80","v":0},{"$f":"'X+5'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+5'!I80","v":1},{"$f":"'X+5'!J80","v":2},208.36979003185087,92.08339109978543,116.28639893206544,3.8932307189209703,2.70106908937227,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L80","v":97.538840995176784},{"$f":"'X+5'!B81*U81","v":4.437373E-2},{"$f":"'X+5'!C81","v":2},{"$f":"'X+5'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+5'!M80","v":117.69724827855147},{"$f":"'X+5'!G81*W81","v":0},{"$f":"'X+5'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+5'!I81","v":2},{"$f":"'X+5'!J81","v":2},208.9404316544244,94.210678800343885,114.72975285408053,4.3281621948329061,2.9674954244709455,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L81","v":89.397670752308585},{"$f":"'X+5'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+5'!C82","v":1},{"$f":"'X+5'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+5'!M81","v":103.83001751532477},{"$f":"'X+5'!G82*W82","v":0},{"$f":"'X+5'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+5'!I82","v":1},{"$f":"'X+5'!J82","v":2},184.95205940485403,85.06097856940525,99.891080835448776,4.3366921829033327,2.9389366798759964,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L82","v":85.108354178611478},{"$f":"'X+5'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+5'!C83","v":1},{"$f":"'X+5'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+5'!M82","v":120.69809926034618},{"$f":"'X+5'!G83*W83","v":0},{"$f":"'X+5'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+5'!I83","v":1},{"$f":"'X+5'!J83","v":2},196.43656113388306,80.585048137442996,115.85151299644006,4.5233060411684827,3.8465862639061141,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L83","v":84.636368973591019},{"$f":"'X+5'!B84*U84","v":5.844009E-2},{"$f":"'X+5'!C84","v":0},{"$f":"'X+5'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+5'!M83","v":102.29339572235868},{"$f":"'X+5'!G84*W84","v":0},{"$f":"'X+5'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+5'!I84","v":0},{"$f":"'X+5'!J84","v":1},177.30160088299368,79.690211953501148,97.611388929492549,4.946157020089867,3.6820067928661397,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L84","v":77.965910787300061},{"$f":"'X+5'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+5'!C85","v":3},{"$f":"'X+5'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+5'!M84","v":88.492529676548216},{"$f":"'X+5'!G85*W85","v":0},{"$f":"'X+5'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+5'!I85","v":3},{"$f":"'X+5'!J85","v":1},162.82496235259282,75.940747430916545,86.884214921676275,5.0251633563835183,3.6083147548719374,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L85","v":75.82783685914174},{"$f":"'X+5'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+5'!C86","v":0},{"$f":"'X+5'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+5'!M85","v":88.719443412762047},{"$f":"'X+5'!G86*W86","v":0},{"$f":"'X+5'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+5'!I86","v":0},{"$f":"'X+5'!J86","v":0},155.03606978063647,70.425512574107742,84.610557206528725,5.4023242850339939,4.1088862062333185,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L86","v":69.027989632880093},{"$f":"'X+5'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+5'!C87","v":0},{"$f":"'X+5'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+5'!M86","v":95.490376443808103},{"$f":"'X+5'!G87*W87","v":0},{"$f":"'X+5'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+5'!I87","v":0},{"$f":"'X+5'!J87","v":0},154.03690260151339,63.58000628667741,90.456896314835973,5.4479833462026805,5.0334801289721325,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L87","v":59.592746536178815},{"$f":"'X+5'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+5'!C88","v":0},{"$f":"'X+5'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+5'!M87","v":73.953869110381689},{"$f":"'X+5'!G88*W88","v":0},{"$f":"'X+5'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+5'!I88","v":0},{"$f":"'X+5'!J88","v":0},123.88062376345167,54.369124374979975,69.511499388471691,5.2236221611988434,4.4423697219099987,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L88","v":57.021670815557542},{"$f":"'X+5'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+5'!C89","v":1},{"$f":"'X+5'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+5'!M88","v":76.876898418334918},{"$f":"'X+5'!G89*W89","v":0},{"$f":"'X+5'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+5'!I89","v":1},{"$f":"'X+5'!J89","v":0},125.08475424877439,52.465074072318473,72.619680176455915,5.556596743239071,5.2572182418790065,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L89","v":54.61473364934406},{"$f":"'X+5'!B90*U90","v":0.10830889999999999},{"$f":"'X+5'!C90","v":0},{"$f":"'X+5'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+5'!M89","v":70.585219395445506},{"$f":"'X+5'!G90*W90","v":0},{"$f":"'X+5'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+5'!I90","v":0},{"$f":"'X+5'!J90","v":0},113.79846961189511,48.699471923990622,65.098997687904486,5.9152617253534405,5.4862217075410262,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L90","v":38.034193838583235},{"$f":"'X+5'!B91*U91","v":0.12020679999999999},{"$f":"'X+5'!C91","v":0},{"$f":"'X+5'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+5'!M90","v":60.468475564255485},{"$f":"'X+5'!G91*W91","v":0},{"$f":"'X+5'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+5'!I91","v":0},{"$f":"'X+5'!J91","v":0},88.594475313562327,33.462225106667425,55.132250206894909,4.5719687319158071,5.3362253573605747,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L91","v":33.38883794501993},{"$f":"'X+5'!B92*U92","v":0.13310035000000001},{"$f":"'X+5'!C92","v":0},{"$f":"'X+5'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+5'!M91","v":48.735848040518107},{"$f":"'X+5'!G92*W92","v":0},{"$f":"'X+5'!H92*V92","v":0.10004718},{"$f":"'X+5'!I92","v":0},{"$f":"'X+5'!J92","v":0},72.804735807600238,28.944771928444496,43.859963879155742,4.4440660165754338,4.8758841613623627,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L92","v":24.923214357195906},{"$f":"'X+5'!B93*U93","v":0.14696075},{"$f":"'X+5'!C93","v":0},{"$f":"'X+5'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+5'!M92","v":39.675878658889594},{"$f":"'X+5'!G93*W93","v":0},{"$f":"'X+5'!H93*V93","v":0.11320585},{"$f":"'X+5'!I93","v":0},{"$f":"'X+5'!J93","v":0},56.444817173664767,21.260480082851629,35.184337090813138,3.6627342743442783,4.4915415680764568,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L93","v":18.255415894971041},{"$f":"'X+5'!B94*U94","v":0.16177274999999999},{"$f":"'X+5'!C94","v":0},{"$f":"'X+5'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+5'!M93","v":29.465496431242954},{"$f":"'X+5'!G94*W94","v":0},{"$f":"'X+5'!H94*V94","v":0.12779114999999999},{"$f":"'X+5'!I94","v":0},{"$f":"'X+5'!J94","v":0},41.002253820221384,15.302187063247864,25.70006675697352,2.9532288317231763,3.7654296742694329,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L94","v":10.581029507269983},{"$f":"'X+5'!B95*U95","v":0.17755929999999998},{"$f":"'X+5'!C95","v":0},{"$f":"'X+5'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+5'!M94","v":21.306791741121859},{"$f":"'X+5'!G95*W95","v":0},{"$f":"'X+5'!H95*V95","v":0.14385095000000001},{"$f":"'X+5'!I95","v":0},{"$f":"'X+5'!J95","v":0},26.94405882238911,8.7022693146797803,18.241789507709328,1.8787601925902029,3.0650022334125335,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L95","v":9.998601342919903},{"$f":"'X+5'!B96*U96","v":0.19439804999999999},{"$f":"'X+5'!C96","v":0},{"$f":"'X+5'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+5'!M95","v":20.546294931552563},{"$f":"'X+5'!G96*W96","v":0},{"$f":"'X+5'!H96*V96","v":0.16140275000000001},{"$f":"'X+5'!I96","v":0},{"$f":"'X+5'!J96","v":0},25.28495916641781,8.054892739128892,17.230066427288918,1.9437086037910103,3.3162285042636457,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L96","v":8.6719459570289938},{"$f":"'X+5'!B97*U97","v":0.21204045000000002},{"$f":"'X+5'!C97","v":0},{"$f":"'X+5'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+5'!M96","v":17.77080777321267},{"$f":"'X+5'!G97*W97","v":0},{"$f":"'X+5'!H97*V97","v":0.18043165000000003},{"$f":"'X+5'!I97","v":0},{"$f":"'X+5'!J97","v":0},21.397534238783969,6.8331426339248846,14.564391604859082,1.8388033231041088,3.2064161683535883,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L97","v":8.0903749998731769},{"$f":"'X+5'!B98*U98","v":0.23079885},{"$f":"'X+5'!C98","v":0},{"$f":"'X+5'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+5'!M97","v":13.106931222127711},{"$f":"'X+5'!G98*W98","v":0},{"$f":"'X+5'!H98*V98","v":0.20088205000000001},{"$f":"'X+5'!I98","v":0},{"$f":"'X+5'!J98","v":0},16.69710976285139,6.2231257538336973,10.473984009017691,1.8672492460394794,2.63294721311002,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L98","v":2.8714399660139196},{"$f":"'X+5'!B99*U99","v":0.25037694999999999},{"$f":"'X+5'!C99","v":0},{"$f":"'X+5'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+5'!M98","v":9.0924766556596541},{"$f":"'X+5'!G99*W99","v":0},{"$f":"'X+5'!H99*V99","v":0.2226544},{"$f":"'X+5'!I99","v":0},{"$f":"'X+5'!J99","v":0},9.2204943065949969,2.1524975852152508,7.067996721379747,0.71894238079866879,2.0244799342799071,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L99","v":4.0373243509538401},{"$f":"'X+5'!B100*U100","v":0.27065420000000001},{"$f":"'X+5'!C100","v":0},{"$f":"'X+5'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+5'!M99","v":9.2455235488422041},{"$f":"'X+5'!G100*W100","v":0},{"$f":"'X+5'!H100*V100","v":0.24560335},{"$f":"'X+5'!I100","v":0},{"$f":"'X+5'!J100","v":0},9.9193975513485793,2.9446055586059092,6.97479199274267,1.0927187923479309,2.270731556099534,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L100","v":3.5128964831504939},{"$f":"'X+5'!B101*U101","v":0.29148925000000003},{"$f":"'X+5'!C101","v":0},{"$f":"'X+5'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+5'!M100","v":9.3754406829499537},{"$f":"'X+5'!G101*W101","v":0},{"$f":"'X+5'!H101*V101","v":0.26953855000000004},{"$f":"'X+5'!I101","v":0},{"$f":"'X+5'!J101","v":0},9.3373229176059311,2.4889249219493186,6.8483979956566134,1.0239715612011753,2.5270426872933407,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L101","v":1.1348500210787169},{"$f":"'X+5'!B102*U102","v":0.31272334999999996},{"$f":"'X+5'!C102","v":0},{"$f":"'X+5'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+5'!M101","v":0.94106730813046435},{"$f":"'X+5'!G102*W102","v":0},{"$f":"'X+5'!H102*V102","v":0.29422914999999999},{"$f":"'X+5'!I102","v":0},{"$f":"'X+5'!J102","v":0},1.4441337947058597,0.77995592073941,0.66417787396644967,0.35489410033930691,0.27688943416401463,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L102","v":0},{"$f":"'X+5'!B103*U103","v":0.33418465000000003},{"$f":"'X+5'!C103","v":0},{"$f":"'X+5'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+5'!M102","v":0.59400791676199438},{"$f":"'X+5'!G103*W103","v":0},{"$f":"'X+5'!H103*V103","v":0.31941160000000002},{"$f":"'X+5'!I103","v":0},{"$f":"'X+5'!J103","v":0},0.40427489765637892,0,0.40427489765637892,0,0.18973301910561546,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L103","v":0.13634781412424141},{"$f":"'X+5'!B104*U104","v":0.35569385000000003},{"$f":"'X+5'!C104","v":0},{"$f":"'X+5'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+5'!M103","v":0.49327783052673868},{"$f":"'X+5'!G104*W104","v":0},{"$f":"'X+5'!H104*V104","v":0.34479959999999998},{"$f":"'X+5'!I104","v":0},{"$f":"'X+5'!J104","v":0},0.41104556705155704,8.7849735179305596E-2,0.32319583187225143,4.849807894493581E-2,0.17008199865448728,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L104","v":0.11420905335269665},{"$f":"'X+5'!B105*U105","v":0.37706999999999996},{"$f":"'X+5'!C105","v":0},{"$f":"'X+5'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+5'!M104","v":0.40444071100173817},{"$f":"'X+5'!G105*W105","v":0},{"$f":"'X+5'!H105*V105","v":0.37009779999999998},{"$f":"'X+5'!I105","v":0},{"$f":"'X+5'!J105","v":0},0.32590233923455442,7.1144245604995326E-2,0.25475809362955909,4.3064807747701321E-2,0.14968261737217908,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+5'!L105","v":0},{"$f":"'X+5'!B106*U106","v":1},{"$f":"'X+5'!C106","v":0},{"$f":"'X+5'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+5'!M105","v":0.10924274163664958},{"$f":"'X+5'!G106*W106","v":0},{"$f":"'X+5'!H106*V106","v":1},{"$f":"'X+5'!I106","v":0},{"$f":"'X+5'!J106","v":0},0,0,0,0,0.10924274163664958,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13055.105988431005},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13636.166177282652},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},26639.749790068163,13011.64208914252,13628.107700925628,134.46389928848509,{"$f":"SUM(O6:O106)","v":111.05847635701376},{"$f":"SUM(P6:P106)","v":224.83408092469955},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":26691.272165713657},null,null,null,null,null,null,{"$f":"L107+M107","v":26639.749790068148},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":26864.583870992854}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":51.522375645508873}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-224.83408092470563}]

{"sheet":"X+7","index":17,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13737.250458656066},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,26804.56509138308,13079.709400952981,13724.855690430093,138.62401138380372,115.39476822597189,233.22847291393288,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+6'!P107*106/206","v":115.69132319426288},{"$f":"'X+6'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+6'!C6","v":15},{"$f":"'X+6'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+6'!P107*100/206","v":109.14275773043667},{"$f":"'X+6'!G6*W6","v":0},{"$f":"'X+6'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+6'!I6","v":12},{"$f":"'X+6'!J6","v":9},{"$f":"L6+M6","v":228.55658776062495},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":116.53205875878565},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":112.02452900183931},{"$f":"B6*A6","v":0.15926443547722607},{"$f":"F6*H6","v":0.11822872859735895},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L6","v":112.68463370675748},{"$f":"'X+6'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+6'!C7","v":10},{"$f":"'X+6'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+6'!M6","v":108.39381637822868},{"$f":"'X+6'!G7*W7","v":0},{"$f":"'X+6'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+6'!I7","v":10},{"$f":"'X+6'!J7","v":11},{"$f":"L7+M7","v":222.04627188806074},114.66874027162326,107.37753161643747,1.589343513421905E-2,1.6284761791215942E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L7","v":111.70159606538901},{"$f":"'X+6'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+6'!C8","v":12},{"$f":"'X+6'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+6'!M7","v":104.57754234417845},{"$f":"'X+6'!G8*W8","v":0},{"$f":"'X+6'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+6'!I8","v":13},{"$f":"'X+6'!J8","v":9},217.26192981254121,108.69165037867855,108.57027943386265,9.9456867104701085E-3,7.2629103158031926E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L8","v":106.41985778813816},{"$f":"'X+6'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+6'!C9","v":10},{"$f":"'X+6'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+6'!M8","v":106.42642694458758},{"$f":"'X+6'!G9*W9","v":0},{"$f":"'X+6'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+6'!I9","v":10},{"$f":"'X+6'!J9","v":8},214.82812902940259,106.40739554390181,108.42073348550079,1.2462244236351025E-2,5.6934590867789526E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L9","v":105.1499255991002},{"$f":"'X+6'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+6'!C10","v":10},{"$f":"'X+6'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+6'!M9","v":107.23400474161353},{"$f":"'X+6'!G10*W10","v":0},{"$f":"'X+6'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+6'!I10","v":10},{"$f":"'X+6'!J10","v":9},214.3709553614797,106.1422908733023,108.2286644881774,7.6347257978994663E-3,5.3402534361323539E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L10","v":105.51404339900598},{"$f":"'X+6'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+6'!C11","v":11},{"$f":"'X+6'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+6'!M10","v":107.635746665325},{"$f":"'X+6'!G11*W11","v":0},{"$f":"'X+6'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+6'!I11","v":11},{"$f":"'X+6'!J11","v":12},214.14034998900706,107.51004969246333,106.63030029654374,3.9937065426523767E-3,5.4463687812654456E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L11","v":108.09281786062661},{"$f":"'X+6'!B12*U12","v":3.18E-5},{"$f":"'X+6'!C12","v":4},{"$f":"'X+6'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+6'!M11","v":107.18028934052911},{"$f":"'X+6'!G12*W12","v":0},{"$f":"'X+6'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+6'!I12","v":3},{"$f":"'X+6'!J12","v":1},214.26414470563225,105.08938050901864,109.17476419661361,3.4373516079679264E-3,5.5251439155042763E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L12","v":120.77375648001832},{"$f":"'X+6'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+6'!C13","v":5},{"$f":"'X+6'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+6'!M12","v":101.85910124377062},{"$f":"'X+6'!G13*W13","v":0},{"$f":"'X+6'!H13*V13","v":5.24E-5},{"$f":"'X+6'!I13","v":5},{"$f":"'X+6'!J13","v":3},226.62311745933337,122.76935363246793,103.85376382686545,4.4028475503978953E-3,5.3374169051735804E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L13","v":136.92847757449363},{"$f":"'X+6'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+6'!C14","v":4},{"$f":"'X+6'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+6'!M13","v":142.93475494745198},{"$f":"'X+6'!G14*W14","v":0},{"$f":"'X+6'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+6'!I14","v":4},{"$f":"'X+6'!J14","v":3},281.84909239989406,137.92204878247151,143.92704361742256,6.4287920221224757E-3,7.7113300294150344E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L14","v":125.94640316577269},{"$f":"'X+6'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+6'!C15","v":3},{"$f":"'X+6'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+6'!M14","v":124.95441020733976},{"$f":"'X+6'!G15*W15","v":0},{"$f":"'X+6'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+6'!I15","v":3},{"$f":"'X+6'!J15","v":3},249.88615833522871,124.93873932714006,124.94741900808866,7.6638386326372673E-3,6.9911992511006603E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L15","v":154.93784706624174},{"$f":"'X+6'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+6'!C16","v":5},{"$f":"'X+6'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+6'!M15","v":141.94908268864197},{"$f":"'X+6'!G16*W16","v":0},{"$f":"'X+6'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+6'!I16","v":5},{"$f":"'X+6'!J16","v":3},300.86684215357138,156.92622672771176,143.94061542585959,1.1620338529968129E-2,8.4672627823774924E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L16","v":160.94269140684642},{"$f":"'X+6'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+6'!C17","v":6},{"$f":"'X+6'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+6'!M16","v":137.95007781672388},{"$f":"'X+6'!G17*W17","v":0},{"$f":"'X+6'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+6'!I17","v":6},{"$f":"'X+6'!J17","v":3},303.86961881915676,162.92852845000263,140.94109036915413,1.4162956843802487E-2,8.9874475697595598E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L17","v":172.93615515182458},{"$f":"'X+6'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+6'!C18","v":6},{"$f":"'X+6'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+6'!M17","v":179.93243340926782},{"$f":"'X+6'!G18*W18","v":0},{"$f":"'X+6'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+6'!I18","v":6},{"$f":"'X+6'!J18","v":3},356.83853284653696,173.91896460625787,182.91956824027906,1.7190545566711971E-2,1.2865168988762651E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L18","v":170.92663575559385},{"$f":"'X+6'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+6'!C19","v":2},{"$f":"'X+6'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+6'!M18","v":154.93969947813784},{"$f":"'X+6'!G19*W19","v":0},{"$f":"'X+6'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+6'!I19","v":2},{"$f":"'X+6'!J19","v":2},321.8345869037679,166.90731173025182,154.92727517351608,1.9324025342030784E-2,1.2424304621752915E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L19","v":188.90118836141716},{"$f":"'X+6'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+6'!C20","v":4},{"$f":"'X+6'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+6'!M19","v":192.91792124148137},{"$f":"'X+6'!G20*W20","v":0},{"$f":"'X+6'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+6'!I20","v":4},{"$f":"'X+6'!J20","v":2},385.77680791413638,190.87614318071005,194.90066473342631,2.5045180707115953E-2,1.7256508055050506E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L20","v":170.89523334096742},{"$f":"'X+6'!B21*U21","v":1.63129E-4},{"$f":"'X+6'!C21","v":4},{"$f":"'X+6'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+6'!M20","v":165.92399349968858},{"$f":"'X+6'!G21*W21","v":0.33981259999999996},{"$f":"'X+6'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+6'!I21","v":4},{"$f":"'X+6'!J21","v":0},342.77472898471143,172.86735537244775,169.90737361226368,2.7877968519678675E-2,1.6619887424891972E-2,5.6383063633512275E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L21","v":183.86718745454249},{"$f":"'X+6'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+6'!C22","v":6},{"$f":"'X+6'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+6'!M21","v":183.90842437036898},{"$f":"'X+6'!G22*W22","v":1.6944046666666666},{"$f":"'X+6'!H22*V22","v":1.11022E-4},{"$f":"'X+6'!I22","v":6},{"$f":"'X+6'!J22","v":10},366.7170036257836,186.82899713650505,179.88800648927852,3.8190318037433203E-2,2.0417881090447104E-2,0.31161529249246689,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L22","v":205.82324801556783},{"$f":"'X+6'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+6'!C23","v":6},{"$f":"'X+6'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+6'!M22","v":205.88251091725601},{"$f":"'X+6'!G23*W23","v":3.0649546666666665},{"$f":"'X+6'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+6'!I23","v":6},{"$f":"'X+6'!J23","v":8},409.62481512898233,205.76734395152783,203.8574711774545,5.5904064040004413E-2,2.5039739801523058E-2,0.63102056262089468,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L23","v":211.77572794847467},{"$f":"'X+6'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+6'!C24","v":10},{"$f":"'X+6'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+6'!M23","v":208.86596049034682},{"$f":"'X+6'!G24*W24","v":5.3131026666666665},{"$f":"'X+6'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+6'!I24","v":10},{"$f":"'X+6'!J24","v":8},425.5388788700991,214.70051113962776,210.83836773047133,7.5216808846915645E-2,2.7592759875478486E-2,1.1097262916571562,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L24","v":212.72129864301732},{"$f":"'X+6'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+6'!C25","v":9},{"$f":"'X+6'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+6'!M24","v":221.84381957768079},{"$f":"'X+6'!G25*W25","v":10.447013333333333},{"$f":"'X+6'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+6'!I25","v":9},{"$f":"'X+6'!J25","v":9},435.43806478496515,213.62581358281022,221.8122512021549,9.5485060207085748E-2,3.1568375525903976E-2,2.317605341045625,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L25","v":227.62258287317601},{"$f":"'X+6'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+6'!C26","v":8},{"$f":"'X+6'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+6'!M25","v":203.84173340972731},{"$f":"'X+6'!G26*W26","v":16.112460000000002},{"$f":"'X+6'!H26*V26","v":1.51626E-4},{"$f":"'X+6'!I26","v":8},{"$f":"'X+6'!J26","v":9},431.31439303587325,228.50356733281592,202.81082570305733,0.11901554036010886,3.0907706669983312E-2,3.2843917758948957,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L26","v":221.54320069576997},{"$f":"'X+6'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+6'!C27","v":7},{"$f":"'X+6'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+6'!M26","v":203.82616195755293},{"$f":"'X+6'!G27*W27","v":22.426593333333333},{"$f":"'X+6'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+6'!I27","v":8},{"$f":"'X+6'!J27","v":8},425.2141711387564,221.42085678633373,203.79331435242267,0.1223439094362285,3.2847605130269436E-2,4.5711264449161764,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L27","v":222.44611024914695},{"$f":"'X+6'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+6'!C28","v":11},{"$f":"'X+6'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+6'!M27","v":183.82984873242717},{"$f":"'X+6'!G28*W28","v":32.911406666666664},{"$f":"'X+6'!H28*V28","v":1.701885E-4},{"$f":"'X+6'!I28","v":11},{"$f":"'X+6'!J28","v":9},411.12177756304936,225.32321455683316,185.79856300621617,0.12289569231378725,3.1285726210998684E-2,6.0500989091047277,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L28","v":198.4363588999519},{"$f":"'X+6'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+6'!C29","v":10},{"$f":"'X+6'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+6'!M28","v":169.83290894698743},{"$f":"'X+6'!G29*W29","v":38.196553333333334},{"$f":"'X+6'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+6'!I29","v":10},{"$f":"'X+6'!J29","v":8},367.13087581597949,195.32847302034517,171.80240279563429,0.10788587960672584,3.0506151353148145E-2,6.4870317643487496,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L29","v":164.46791055770549},{"$f":"'X+6'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+6'!C30","v":14},{"$f":"'X+6'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+6'!M29","v":168.82476371042753},{"$f":"'X+6'!G30*W30","v":50.104373333333335},{"$f":"'X+6'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+6'!I30","v":14},{"$f":"'X+6'!J30","v":7},345.17236457696458,169.37973421235029,175.79263036461433,8.8176345355213209E-2,3.213334581320608E-2,8.4588589888590473,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L30","v":197.32486711581387},{"$f":"'X+6'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+6'!C31","v":14},{"$f":"'X+6'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+6'!M30","v":176.81166999082404},{"$f":"'X+6'!G31*W31","v":60.364240000000002},{"$f":"'X+6'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+6'!I31","v":15},{"$f":"'X+6'!J31","v":8},384.99645472572422,201.2204316472812,183.77602307844302,0.10443546853268074,3.5646912381015042E-2,10.673102082126901,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L31","v":179.36791171817069},{"$f":"'X+6'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+6'!C32","v":13},{"$f":"'X+6'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+6'!M31","v":183.79779474090918},{"$f":"'X+6'!G32*W32","v":66.619780000000006},{"$f":"'X+6'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+6'!I32","v":13},{"$f":"'X+6'!J32","v":9},366.03256127197733,178.27424032395015,187.75832094802718,9.3671394220536122E-2,3.9473792882018216E-2,12.244568650124528,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L32","v":159.42111894258088},{"$f":"'X+6'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+6'!C33","v":15},{"$f":"'X+6'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+6'!M32","v":158.81884481471226},{"$f":"'X+6'!G33*W33","v":83.705533333333335},{"$f":"'X+6'!H33*V33","v":2.295535E-4},{"$f":"'X+6'!I33","v":15},{"$f":"'X+6'!J33","v":11},322.12084991298229,159.3384625199632,162.78238739301909,8.2656422617670908E-2,3.645742169317405E-2,13.294016108599392,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L33","v":151.44710656137499},{"$f":"'X+6'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+6'!C34","v":15},{"$f":"'X+6'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+6'!M33","v":162.80328360720583},{"$f":"'X+6'!G34*W34","v":96.08356666666667},{"$f":"'X+6'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+6'!I34","v":15},{"$f":"'X+6'!J34","v":9},320.13117207763742,151.36803958604631,168.76313249159114,7.9066975328689698E-2,4.0151115614701721E-2,15.642720154025202,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L34","v":167.38777152180921},{"$f":"'X+6'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+6'!C35","v":21},{"$f":"'X+6'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+6'!M34","v":162.79377006652985},{"$f":"'X+6'!G35*W35","v":111.49120000000001},{"$f":"'X+6'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+6'!I35","v":19},{"$f":"'X+6'!J35","v":13},338.04827725731946,169.29775506514238,168.75052219217707,9.0016456666826394E-2,4.3247874352759348E-2,18.150072777241494,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L35","v":133.51915789025205},{"$f":"'X+6'!B36*U36","v":5.665965E-4},{"$f":"'X+6'!C36","v":20},{"$f":"'X+6'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+6'!M35","v":165.77736436837978},{"$f":"'X+6'!G36*W36","v":110.07},{"$f":"'X+6'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+6'!I36","v":20},{"$f":"'X+6'!J36","v":12},311.17324185675238,137.44350640270849,173.72973545404386,7.5651487543564197E-2,4.7628914335903903E-2,18.24711449602756,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L36","v":119.57937483503592},{"$f":"'X+6'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+6'!C37","v":17},{"$f":"'X+6'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+6'!M36","v":135.81516758895924},{"$f":"'X+6'!G37*W37","v":115.5808},{"$f":"'X+6'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+6'!I37","v":17},{"$f":"'X+6'!J37","v":13},261.28002308643704,121.50718446749958,139.77283861893747,7.2190367536348277E-2,4.2328970021780571E-2,15.697625722065979,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L37","v":136.50688975554263},{"$f":"'X+6'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+6'!C38","v":20},{"$f":"'X+6'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+6'!M37","v":148.77489592003661},{"$f":"'X+6'!G38*W38","v":111.19606666666665},{"$f":"'X+6'!H38*V38","v":3.393475E-4},{"$f":"'X+6'!I38","v":19},{"$f":"'X+6'!J38","v":14},295.14370875347959,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":141.41929922243619},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":153.72440953104339},8.7590533106427351E-2,{"$f":"F38*H38","v":5.0486388993224621E-2},{"$f":"G38*F38/1000","v":16.543183245050784},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L38","v":116.58337420371083},{"$f":"'X+6'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+6'!C39","v":17},{"$f":"'X+6'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+6'!M38","v":136.7787322645263},{"$f":"'X+6'!G39*W39","v":99.020133333333334},{"$f":"'X+6'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+6'!I39","v":16},{"$f":"'X+6'!J39","v":14},259.2323855741223,120.50419619707857,138.72818937704372,7.9178006632259934E-2,5.054288748258455E-2,13.543848305997695,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L39","v":119.56287000066702},{"$f":"'X+6'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+6'!C40","v":15},{"$f":"'X+6'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+6'!M39","v":136.75371792207667},{"$f":"'X+6'!G40*W40","v":95.188199999999995},{"$f":"'X+6'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+6'!I40","v":14},{"$f":"'X+6'!J40","v":15},257.17563229950633,121.47714981949009,135.69848248001622,8.5720181176933224E-2,5.5235442060457419E-2,13.017340252310218,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L40","v":121.53032560050561},{"$f":"'X+6'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+6'!C41","v":15},{"$f":"'X+6'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+6'!M40","v":128.73739836877934},{"$f":"'X+6'!G41*W41","v":82.483686666666657},{"$f":"'X+6'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+6'!I41","v":14},{"$f":"'X+6'!J41","v":15},252.11867587160322,124.43813585529351,127.68054001630969,9.2189745212077942E-2,5.6858352469652637E-2,10.618735229332238,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L41","v":152.36578741585919},{"$f":"'X+6'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+6'!C42","v":17},{"$f":"'X+6'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+6'!M41","v":138.67831441475155},{"$f":"'X+6'!G42*W42","v":72.694853333333313},{"$f":"'X+6'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+6'!I42","v":16},{"$f":"'X+6'!J42","v":15},297.85430855500988,158.24307353433232,139.61123502067755,0.12271388152685883,6.7079394073987386E-2,10.081199726894248,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L42","v":149.3560468060316},{"$f":"'X+6'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+6'!C43","v":12},{"$f":"'X+6'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+6'!M42","v":140.63933631263296},{"$f":"'X+6'!G43*W43","v":58.614106666666657},{"$f":"'X+6'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+6'!I43","v":12},{"$f":"'X+6'!J43","v":15},288.79240898608452,151.22750449516229,137.5649044909222,0.12854231086930684,7.4431821710761556E-2,8.2434490601578752,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L43","v":141.34795835246183},{"$f":"'X+6'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+6'!C44","v":13},{"$f":"'X+6'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+6'!M43","v":137.60014157346185},{"$f":"'X+6'!G44*W44","v":46.599106666666664},{"$f":"'X+6'!H44*V44","v":5.78967E-4},{"$f":"'X+6'!I44","v":12},{"$f":"'X+6'!J44","v":15},278.73735552097105,144.21687988867552,134.5204756322955,0.13107846378632207,7.9665941166362483E-2,6.4120436745301834,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L44","v":165.17481026910019},{"$f":"'X+6'!B45*U45","v":1.0084705E-3},{"$f":"'X+6'!C45","v":10},{"$f":"'X+6'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+6'!M44","v":154.49833298136357},{"$f":"'X+6'!G45*W45","v":37.817026666666671},{"$f":"'X+6'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+6'!I45","v":10},{"$f":"'X+6'!J45","v":3},328.40884604138694,167.00823634560069,161.40060969578622,0.16657392349948461,9.7723285577372115E-2,5.8426675783117732,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L45","v":149.20155327250308},{"$f":"'X+6'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+6'!C46","v":12},{"$f":"'X+6'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+6'!M45","v":123.5835381859229},{"$f":"'X+6'!G46*W46","v":28.979673333333334},{"$f":"'X+6'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+6'!I46","v":12},{"$f":"'X+6'!J46","v":5},283.53437811084672,153.03619542903445,130.49818268181227,0.16535784346861604,8.535550411064044E-2,3.5814105660055722,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L46","v":148.15343746735613},{"$f":"'X+6'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+6'!C47","v":14},{"$f":"'X+6'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+6'!M46","v":138.51305807114775},{"$f":"'X+6'!G47*W47","v":18.889446666666664},{"$f":"'X+6'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+6'!I47","v":14},{"$f":"'X+6'!J47","v":8},297.37965444306042,152.97108688306895,144.40856755999144,0.18235058428716491,0.10449051115630596,2.6164350230718481,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L47","v":163.98804628607735},{"$f":"'X+6'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+6'!C48","v":9},{"$f":"'X+6'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+6'!M47","v":164.37958540065688},{"$f":"'X+6'!G48*W48","v":12.351526666666667},{"$f":"'X+6'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+6'!I48","v":8},{"$f":"'X+6'!J48","v":8},330.0062591544405,165.76210757361153,164.244151580829,0.22593871246582337,0.13543381982786981,2.0303388325318243,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L48","v":171.82375743597422},{"$f":"'X+6'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+6'!C49","v":11},{"$f":"'X+6'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+6'!M48","v":171.27914988157465},{"$f":"'X+6'!G49*W49","v":7.2478820000000006},{"$f":"'X+6'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+6'!I49","v":11},{"$f":"'X+6'!J49","v":8},348.68167602044616,174.55698627571172,174.12468974473441,0.26677116026248943,0.15446013684022861,1.2414110674019672,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L49","v":179.63583333299991},{"$f":"'X+6'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+6'!C50","v":11},{"$f":"'X+6'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+6'!M49","v":193.10713624608024},{"$f":"'X+6'!G50*W50","v":4.5244233333333339},{"$f":"'X+6'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+6'!I50","v":11},{"$f":"'X+6'!J50","v":7},380.23728146623159,183.32109428759634,196.91618717863528,0.31473904540358244,0.19094906744496215,0.87369843306494466,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L50","v":170.57357182176727},{"$f":"'X+6'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+6'!C51","v":10},{"$f":"'X+6'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+6'!M50","v":200.98792535792668},{"$f":"'X+6'!G51*W51","v":2.4095213333333332},{"$f":"'X+6'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+6'!I51","v":10},{"$f":"'X+6'!J51","v":7},376.00771540227584,172.2380024339223,203.7697129683535,0.33556938784496282,0.21821238957317562,0.48428469389233197,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L51","v":191.1856571309923},{"$f":"'X+6'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+6'!C52","v":8},{"$f":"'X+6'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+6'!M51","v":218.78421847174144},{"$f":"'X+6'!G52*W52","v":1.3922226666666668},{"$f":"'X+6'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+6'!I52","v":8},{"$f":"'X+6'!J52","v":6},413.29180743920097,192.76849308610298,220.52331435309796,0.41716404488931114,0.26090411864348423,0.3045963480653105,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L52","v":215.6833109775221},{"$f":"'X+6'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+6'!C53","v":5},{"$f":"'X+6'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+6'!M52","v":228.59136030570448},{"$f":"'X+6'!G53*W53","v":0.76621939999999988},{"$f":"'X+6'!H53*V53","v":1.310779E-3},{"$f":"'X+6'!I53","v":6},{"$f":"'X+6'!J53","v":6},443.45790522230789,215.16617767127354,228.29172755103434,0.5171333062485669,0.29963275467015099,0.1751511349386207,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L53","v":185.75254160537256},{"$f":"'X+6'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+6'!C54","v":5},{"$f":"'X+6'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+6'!M53","v":208.57305295668971},{"$f":"'X+6'!G54*W54","v":0.72774420000000006},{"$f":"'X+6'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+6'!I54","v":5},{"$f":"'X+6'!J54","v":4},394.53579601543311,185.26316083842343,209.27263517700965,0.48938076694911964,0.30041777968006211,0.15178782956552378,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L54","v":208.15251963541957},{"$f":"'X+6'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+6'!C55","v":6},{"$f":"'X+6'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+6'!M54","v":247.12305860163823},{"$f":"'X+6'!G55*W55","v":0.97042133333333336},{"$f":"'X+6'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+6'!I55","v":6},{"$f":"'X+6'!J55","v":4},454.27687785874423,205.54476756512918,248.73211029361502,0.60775207029039846,0.39094830802320385,0.23981348802561325,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L55","v":230.43075931865846},{"$f":"'X+6'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+6'!C56","v":3},{"$f":"'X+6'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+6'!M55","v":248.92490564950282},{"$f":"'X+6'!G56*W56","v":0},{"$f":"'X+6'!H56*V56","v":1.737352E-3},{"$f":"'X+6'!I56","v":3},{"$f":"'X+6'!J56","v":4},475.1706390336991,227.67820356687622,247.49243546682285,0.75255575178223055,0.432470182679975,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L56","v":212.29351822124372},{"$f":"'X+6'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+6'!C57","v":3},{"$f":"'X+6'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+6'!M56","v":258.60097674492198},{"$f":"'X+6'!G57*W57","v":0},{"$f":"'X+6'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+6'!I57","v":3},{"$f":"'X+6'!J57","v":4},469.62099880894607,212.51362603188349,257.10737277706255,0.77989218936023119,0.49360396785942801,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L57","v":241.33032598433479},{"$f":"'X+6'!B58*U58","v":4.141563E-3},{"$f":"'X+6'!C58","v":3},{"$f":"'X+6'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+6'!M57","v":289.02524716682763},{"$f":"'X+6'!G58*W58","v":0},{"$f":"'X+6'!H58*V58","v":2.0988265E-3},{"$f":"'X+6'!I58","v":3},{"$f":"'X+6'!J58","v":4},527.74947455436495,240.33084123546013,287.41863331890482,0.99948474887465955,0.60661384792278772,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L58","v":255.48732716648706},{"$f":"'X+6'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+6'!C59","v":3},{"$f":"'X+6'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+6'!M58","v":270.91634243572446},{"$f":"'X+6'!G59*W59","v":0},{"$f":"'X+6'!H59*V59","v":2.31014E-3},{"$f":"'X+6'!I59","v":3},{"$f":"'X+6'!J59","v":4},524.58701033514058,255.2965225787305,269.29048775641002,1.1908045877565232,0.62585467931446448,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L59","v":251.94861951924773},{"$f":"'X+6'!B60*U60","v":5.217625E-3},{"$f":"'X+6'!C60","v":5},{"$f":"'X+6'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+6'!M59","v":271.58620950935551},{"$f":"'X+6'!G60*W60","v":0},{"$f":"'X+6'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+6'!I60","v":5},{"$f":"'X+6'!J60","v":3},524.52868943934118,251.63404610332859,272.89464333601262,1.3145734159191149,0.6915661733428895,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L60","v":243.47704631644802},{"$f":"'X+6'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+6'!C61","v":5},{"$f":"'X+6'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+6'!M60","v":273.25151810107116},{"$f":"'X+6'!G61*W61","v":0},{"$f":"'X+6'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+6'!I61","v":5},{"$f":"'X+6'!J61","v":3},518.54840825241149,244.06500727326195,274.48340097914956,1.4120390431860823,0.76811712192158155,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L61","v":263.15007053974864},{"$f":"'X+6'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+6'!C62","v":4},{"$f":"'X+6'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+6'!M61","v":266.00910559229908},{"$f":"'X+6'!G62*W62","v":0},{"$f":"'X+6'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+6'!I62","v":4},{"$f":"'X+6'!J62","v":3},529.64171663935019,263.45919976149548,266.18251687785471,1.6908707782531551,0.82658871444434223,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L62","v":211.98862684314338},{"$f":"'X+6'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+6'!C63","v":4},{"$f":"'X+6'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+6'!M62","v":221.35412516781327},{"$f":"'X+6'!G63*W63","v":0},{"$f":"'X+6'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+6'!I63","v":3},{"$f":"'X+6'!J63","v":3},432.07008251915227,211.47751138825248,220.59257113089978,1.5111154548908898,0.76155403691347523,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L63","v":199.62500907073985},{"$f":"'X+6'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+6'!C64","v":2},{"$f":"'X+6'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+6'!M63","v":223.92045459752848},{"$f":"'X+6'!G64*W64","v":0},{"$f":"'X+6'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+6'!I64","v":2},{"$f":"'X+6'!J64","v":3},419.10607823726559,197.03964673695273,222.06643150031283,1.5853623337871128,0.85402309721565306,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L64","v":173.75592627075036},{"$f":"'X+6'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+6'!C65","v":3},{"$f":"'X+6'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+6'!M64","v":182.30741514688302},{"$f":"'X+6'!G65*W65","v":0},{"$f":"'X+6'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+6'!I65","v":3},{"$f":"'X+6'!J65","v":2},355.74775997370898,173.21230989782774,182.53545007588124,1.5436163729226173,0.77196507100177381,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L65","v":176.76885512585173},{"$f":"'X+6'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+6'!C66","v":2},{"$f":"'X+6'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+6'!M65","v":199.53820193080813},{"$f":"'X+6'!G66*W66","v":0},{"$f":"'X+6'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+6'!I66","v":2},{"$f":"'X+6'!J66","v":2},373.60477419959835,175.00581055757064,198.59896364202771,1.7630445682810783,0.9392382887804297,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L66","v":159.64819687112856},{"$f":"'X+6'!B67*U67","v":1.121759E-2},{"$f":"'X+6'!C67","v":3},{"$f":"'X+6'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+6'!M66","v":165.87942990892998},{"$f":"'X+6'!G67*W67","v":0},{"$f":"'X+6'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+6'!I67","v":3},{"$f":"'X+6'!J67","v":2},324.86763125093876,158.85732885438895,166.01030239654983,1.7908680167396029,0.86912751238014241,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L67","v":157.76723781140544},{"$f":"'X+6'!B68*U68","v":1.2590195E-2},{"$f":"'X+6'!C68","v":2},{"$f":"'X+6'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+6'!M67","v":155.71650968431345},{"$f":"'X+6'!G68*W68","v":0},{"$f":"'X+6'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+6'!I68","v":2},{"$f":"'X+6'!J68","v":2},310.58807058590253,155.78091752274847,154.80715306315403,1.9863202886569677,0.90935662115941207,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L68","v":151.03095920707489},{"$f":"'X+6'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+6'!C69","v":2},{"$f":"'X+6'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+6'!M68","v":140.68241045135022},{"$f":"'X+6'!G69*W69","v":0},{"$f":"'X+6'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+6'!I69","v":2},{"$f":"'X+6'!J69","v":3},288.67497381955752,149.90924608594204,138.76572773361551,2.1217131211328293,0.91668271773471044,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L69","v":141.544111001316},{"$f":"'X+6'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+6'!C70","v":0},{"$f":"'X+6'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+6'!M69","v":131.46175509917626},{"$f":"'X+6'!G70*W70","v":0},{"$f":"'X+6'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+6'!I70","v":0},{"$f":"'X+6'!J70","v":0},269.84405652420986,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":139.33928121513071},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":130.50477530907915},2.2048297861852797,{"$f":"F70*H70","v":0.95697979009710654},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L70","v":151.38846363514546},{"$f":"'X+6'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+6'!C71","v":0},{"$f":"'X+6'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+6'!M70","v":132.88127962271463},{"$f":"'X+6'!G71*W71","v":0},{"$f":"'X+6'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+6'!I71","v":0},{"$f":"'X+6'!J71","v":0},{"$f":"L71+M71","v":278.58260577136423},146.7830765023501,131.79952926901416,2.6053871327953542,1.0817503537004625,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L71","v":135.1650898102545},{"$f":"'X+6'!B72*U72","v":1.8990455E-2},{"$f":"'X+6'!C72","v":3},{"$f":"'X+6'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+6'!M71","v":133.26294658720315},{"$f":"'X+6'!G72*W72","v":0},{"$f":"'X+6'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+6'!I72","v":3},{"$f":"'X+6'!J72","v":2},266.64678266672513,133.59824325464191,133.04853941208322,2.5668465556125968,1.2144071751199197,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L72","v":126.63882515267345},{"$f":"'X+6'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+6'!C73","v":2},{"$f":"'X+6'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+6'!M72","v":120.2488428415725},{"$f":"'X+6'!G73*W73","v":0},{"$f":"'X+6'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+6'!I73","v":2},{"$f":"'X+6'!J73","v":2},244.00856015373412,124.98715695459603,119.02140319913809,2.6516681980774273,1.2274396424344014,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L73","v":110.12627687296863},{"$f":"'X+6'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+6'!C74","v":1},{"$f":"'X+6'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+6'!M73","v":111.04034129353107},{"$f":"'X+6'!G74*W74","v":0},{"$f":"'X+6'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+6'!I74","v":1},{"$f":"'X+6'!J74","v":2},216.35788003945237,107.58737943290292,108.77050060654945,2.5388974400657056,1.2698406869816272,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L74","v":100.83286293164268},{"$f":"'X+6'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+6'!C75","v":1},{"$f":"'X+6'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+6'!M74","v":96.142925689281782},{"$f":"'X+6'!G75*W75","v":0},{"$f":"'X+6'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+6'!I75","v":1},{"$f":"'X+6'!J75","v":2},192.18942023395988,98.278055137736189,93.911365096223676,2.5548077939064919,1.2315605930581075,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L75","v":99.519184321426536},{"$f":"'X+6'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+6'!C76","v":1},{"$f":"'X+6'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+6'!M75","v":122.56335271871158},{"$f":"'X+6'!G76*W76","v":0},{"$f":"'X+6'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+6'!I76","v":1},{"$f":"'X+6'!J76","v":2},216.55567657631008,96.750568077543278,119.8051084987668,2.7686162438832622,1.7582442199447854,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L76","v":98.976277758332628},{"$f":"'X+6'!B77*U77","v":3.056145E-2},{"$f":"'X+6'!C77","v":2},{"$f":"'X+6'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+6'!M76","v":104.81858009188203},{"$f":"'X+6'!G77*W77","v":0},{"$f":"'X+6'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+6'!I77","v":2},{"$f":"'X+6'!J77","v":2},200.08631939801739,96.951419194435232,103.13490020358215,3.0248585638973946,1.6836798882998825,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L77","v":93.386266167276887},{"$f":"'X+6'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+6'!C78","v":1},{"$f":"'X+6'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+6'!M77","v":119.55748693198851},{"$f":"'X+6'!G78*W78","v":0},{"$f":"'X+6'!H78*V78","v":1.798568E-2},{"$f":"'X+6'!I78","v":1},{"$f":"'X+6'!J78","v":2},206.65408623372969,90.246922003304093,116.40716423042558,3.139344163972797,2.1503227015629269,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L78","v":95.974260079101597},{"$f":"'X+6'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+6'!C79","v":1},{"$f":"'X+6'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+6'!M78","v":115.56358733815928},{"$f":"'X+6'!G79*W79","v":0},{"$f":"'X+6'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+6'!I79","v":1},{"$f":"'X+6'!J79","v":2},203.66360589962454,91.426145429562851,112.23746047006171,3.548114649538741,2.3261268680975689,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L79","v":98.889187318129856},{"$f":"'X+6'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+6'!C80","v":1},{"$f":"'X+6'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+6'!M79","v":116.91104601709151},{"$f":"'X+6'!G80*W80","v":0},{"$f":"'X+6'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+6'!I80","v":1},{"$f":"'X+6'!J80","v":2},208.15704129253265,94.87781022920386,113.27923106332879,4.0113770889259905,2.6318149537627114,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L80","v":92.08339109978543},{"$f":"'X+6'!B81*U81","v":4.437373E-2},{"$f":"'X+6'!C81","v":2},{"$f":"'X+6'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+6'!M80","v":116.28639893206544},{"$f":"'X+6'!G81*W81","v":0},{"$f":"'X+6'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+6'!I81","v":2},{"$f":"'X+6'!J81","v":2},202.35178275431838,88.997307565639147,113.35447518867923,4.0860835341462813,2.9319237433862138,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L81","v":94.210678800343885},{"$f":"'X+6'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+6'!C82","v":1},{"$f":"'X+6'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+6'!M81","v":114.72975285408053},{"$f":"'X+6'!G82*W82","v":0},{"$f":"'X+6'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+6'!I82","v":1},{"$f":"'X+6'!J82","v":2},200.12280321791687,89.640506995404351,110.48229622251252,4.5701718049395312,3.2474566315680198,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L82","v":85.06097856940525},{"$f":"'X+6'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+6'!C83","v":1},{"$f":"'X+6'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+6'!M82","v":99.891080835448776},{"$f":"'X+6'!G83*W83","v":0},{"$f":"'X+6'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+6'!I83","v":1},{"$f":"'X+6'!J83","v":2},176.24779396200489,80.540190428875249,95.707603533129657,4.5207881405299997,3.1834773023191225,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L83","v":80.585048137442996},{"$f":"'X+6'!B84*U84","v":5.844009E-2},{"$f":"'X+6'!C84","v":0},{"$f":"'X+6'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+6'!M83","v":115.85151299644006},{"$f":"'X+6'!G84*W84","v":0},{"$f":"'X+6'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+6'!I84","v":0},{"$f":"'X+6'!J84","v":1},186.55713827392029,75.875650671636492,110.6814876022838,4.709397465806501,4.170025394156271,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L84","v":79.690211953501148},{"$f":"'X+6'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+6'!C85","v":3},{"$f":"'X+6'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+6'!M84","v":97.611388929492549},{"$f":"'X+6'!G85*W85","v":0},{"$f":"'X+6'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+6'!I85","v":3},{"$f":"'X+6'!J85","v":1},173.18516103358255,77.553911627790072,95.631249405792474,5.1363003257110735,3.9801395237000738,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L85","v":75.940747430916545},{"$f":"'X+6'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+6'!C86","v":0},{"$f":"'X+6'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+6'!M85","v":86.884214921676275},{"$f":"'X+6'!G86*W86","v":0},{"$f":"'X+6'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+6'!I86","v":0},{"$f":"'X+6'!J86","v":0},153.39070299733001,70.530378876796135,82.860324120533875,5.4103685541204145,4.0238908011423984,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L86","v":70.425512574107742},{"$f":"'X+6'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+6'!C87","v":0},{"$f":"'X+6'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+6'!M86","v":84.610557206528725},{"$f":"'X+6'!G87*W87","v":0},{"$f":"'X+6'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+6'!I87","v":0},{"$f":"'X+6'!J87","v":0},145.01780388695636,64.867230756948032,80.150573130008326,5.5582818171597115,4.459984076520394,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L87","v":63.58000628667741},{"$f":"'X+6'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+6'!C88","v":0},{"$f":"'X+6'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+6'!M87","v":90.456896314835973},{"$f":"'X+6'!G88*W88","v":0},{"$f":"'X+6'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+6'!I88","v":0},{"$f":"'X+6'!J88","v":0},143.03007803167543,58.006879536316596,85.023198495358827,5.5731267503608146,5.4336978194771497,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L88","v":54.369124374979975},{"$f":"'X+6'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+6'!C89","v":1},{"$f":"'X+6'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+6'!M88","v":69.511499388471691},{"$f":"'X+6'!G89*W89","v":0},{"$f":"'X+6'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+6'!I89","v":1},{"$f":"'X+6'!J89","v":0},115.82897375230922,50.071010603253242,65.757963149055982,5.298113771726733,4.7535362394157028,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L89","v":52.465074072318473},{"$f":"'X+6'!B90*U90","v":0.10830889999999999},{"$f":"'X+6'!C90","v":0},{"$f":"'X+6'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+6'!M89","v":72.619680176455915},{"$f":"'X+6'!G90*W90","v":0},{"$f":"'X+6'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+6'!I90","v":0},{"$f":"'X+6'!J90","v":0},113.75797003290245,46.782639611127138,66.975330421775311,5.6824344611913338,5.6443497546805999,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L90","v":48.699471923990622},{"$f":"'X+6'!B91*U91","v":0.12020679999999999},{"$f":"'X+6'!C91","v":0},{"$f":"'X+6'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+6'!M90","v":65.098997687904486},{"$f":"'X+6'!G91*W91","v":0},{"$f":"'X+6'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+6'!I91","v":0},{"$f":"'X+6'!J91","v":0},102.19960200181529,42.845464242317867,59.354137759497419,5.8540076816727558,5.7448599284070685,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L91","v":33.462225106667425},{"$f":"'X+6'!B92*U92","v":0.13310035000000001},{"$f":"'X+6'!C92","v":0},{"$f":"'X+6'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+6'!M91","v":55.132250206894909},{"$f":"'X+6'!G92*W92","v":0},{"$f":"'X+6'!H92*V92","v":0.10004718},{"$f":"'X+6'!I92","v":0},{"$f":"'X+6'!J92","v":0},78.624815279831864,29.008391233191205,49.61642404664066,4.4538338734762215,5.5158261602542522,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L92","v":28.944771928444496},{"$f":"'X+6'!B93*U93","v":0.14696075},{"$f":"'X+6'!C93","v":0},{"$f":"'X+6'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+6'!M92","v":43.859963879155742},{"$f":"'X+6'!G93*W93","v":0},{"$f":"'X+6'!H93*V93","v":0.11320585},{"$f":"'X+6'!I93","v":0},{"$f":"'X+6'!J93","v":0},63.585785924507974,24.691026537261347,38.894759387246623,4.2537453911831493,4.9652044919091232,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L93","v":21.260480082851629},{"$f":"'X+6'!B94*U94","v":0.16177274999999999},{"$f":"'X+6'!C94","v":0},{"$f":"'X+6'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+6'!M93","v":35.184337090813138},{"$f":"'X+6'!G94*W94","v":0},{"$f":"'X+6'!H94*V94","v":0.12779114999999999},{"$f":"'X+6'!I94","v":0},{"$f":"'X+6'!J94","v":0},48.509203945518962,17.821113753528493,30.688090191990472,3.4393663293231356,4.4962468988226654,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L94","v":15.302187063247864},{"$f":"'X+6'!B95*U95","v":0.17755929999999998},{"$f":"'X+6'!C95","v":0},{"$f":"'X+6'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+6'!M94","v":25.70006675697352},{"$f":"'X+6'!G95*W95","v":0},{"$f":"'X+6'!H95*V95","v":0.14385095000000001},{"$f":"'X+6'!I95","v":0},{"$f":"'X+6'!J95","v":0},34.58822917874798,12.585141439828519,22.003087738919461,2.7170456234193461,3.6969790180540603,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L95","v":8.7022693146797803},{"$f":"'X+6'!B96*U96","v":0.19439804999999999},{"$f":"'X+6'!C96","v":0},{"$f":"'X+6'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+6'!M95","v":18.241789507709328},{"$f":"'X+6'!G96*W96","v":0},{"$f":"'X+6'!H96*V96","v":0.16140275000000001},{"$f":"'X+6'!I96","v":0},{"$f":"'X+6'!J96","v":0},22.308079645575091,7.0105651293311944,15.297514516243895,1.6917041853485855,2.944274991465432,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L96","v":8.054892739128892},{"$f":"'X+6'!B97*U97","v":0.21204045000000002},{"$f":"'X+6'!C97","v":0},{"$f":"'X+6'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+6'!M96","v":17.230066427288918},{"$f":"'X+6'!G97*W97","v":0},{"$f":"'X+6'!H97*V97","v":0.18043165000000003},{"$f":"'X+6'!I97","v":0},{"$f":"'X+6'!J97","v":0},20.468146770225843,6.3469296580222689,14.121217112203572,1.7079630811066231,3.1088493150853451,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L97","v":6.8331426339248846},{"$f":"'X+6'!B98*U98","v":0.23079885},{"$f":"'X+6'!C98","v":0},{"$f":"'X+6'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+6'!M97","v":14.564391604859082},{"$f":"'X+6'!G98*W98","v":0},{"$f":"'X+6'!H98*V98","v":0.20088205000000001},{"$f":"'X+6'!I98","v":0},{"$f":"'X+6'!J98","v":0},16.894727934401249,5.2560611721290504,11.6386667622722,1.5770814617958344,2.9257248425868827,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L98","v":6.2231257538336973},{"$f":"'X+6'!B99*U99","v":0.25037694999999999},{"$f":"'X+6'!C99","v":0},{"$f":"'X+6'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+6'!M98","v":10.473984009017691},{"$f":"'X+6'!G99*W99","v":0},{"$f":"'X+6'!H99*V99","v":0.2226544},{"$f":"'X+6'!I99","v":0},{"$f":"'X+6'!J99","v":0},12.806903892002627,4.6649985081223653,8.1419053838802622,1.5581272457113318,2.3320786251374286,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L99","v":2.1524975852152508},{"$f":"'X+6'!B100*U100","v":0.27065420000000001},{"$f":"'X+6'!C100","v":0},{"$f":"'X+6'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+6'!M99","v":7.067996721379747},{"$f":"'X+6'!G100*W100","v":0},{"$f":"'X+6'!H100*V100","v":0.24560335},{"$f":"'X+6'!I100","v":0},{"$f":"'X+6'!J100","v":0},6.9019881221067507,1.5699150732868854,5.3320730488198649,0.58258251192836552,1.7359236725598826,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L100","v":2.9446055586059092},{"$f":"'X+6'!B101*U101","v":0.29148925000000003},{"$f":"'X+6'!C101","v":0},{"$f":"'X+6'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+6'!M100","v":6.97479199274267},{"$f":"'X+6'!G101*W101","v":0},{"$f":"'X+6'!H101*V101","v":0.26953855000000004},{"$f":"'X+6'!I101","v":0},{"$f":"'X+6'!J101","v":0},7.1811013652492415,2.0862846927820415,5.0948166724671999,0.85832086582386757,1.8799753202754701,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L101","v":2.4889249219493186},{"$f":"'X+6'!B102*U102","v":0.31272334999999996},{"$f":"'X+6'!C102","v":0},{"$f":"'X+6'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+6'!M101","v":6.8483979956566134},{"$f":"'X+6'!G102*W102","v":0},{"$f":"'X+6'!H102*V102","v":0.29422914999999999},{"$f":"'X+6'!I102","v":0},{"$f":"'X+6'!J102","v":0},6.5439796569917039,1.7105799824588392,4.8333996745328642,0.77834493949047934,2.0149983211237492,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L102","v":0.77995592073941},{"$f":"'X+6'!B103*U103","v":0.33418465000000003},{"$f":"'X+6'!C103","v":0},{"$f":"'X+6'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+6'!M102","v":0.66417787396644967},{"$f":"'X+6'!G103*W103","v":0},{"$f":"'X+6'!H103*V103","v":0.31941160000000002},{"$f":"'X+6'!I103","v":0},{"$f":"'X+6'!J103","v":0},0.97133838090991009,0.51930662435168251,0.45203175655822764,0.26064929638772749,0.21214611740822203,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L103","v":0},{"$f":"'X+6'!B104*U104","v":0.35569385000000003},{"$f":"'X+6'!C104","v":0},{"$f":"'X+6'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+6'!M103","v":0.40427489765637892},{"$f":"'X+6'!G104*W104","v":0},{"$f":"'X+6'!H104*V104","v":0.34479959999999998},{"$f":"'X+6'!I104","v":0},{"$f":"'X+6'!J104","v":0},0.26488107465441857,0,0.26488107465441857,0,0.13939382300196038,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L104","v":8.7849735179305596E-2},{"$f":"'X+6'!B105*U105","v":0.37706999999999996},{"$f":"'X+6'!C105","v":0},{"$f":"'X+6'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+6'!M104","v":0.32319583187225143},{"$f":"'X+6'!G105*W105","v":0},{"$f":"'X+6'!H105*V105","v":0.37009779999999998},{"$f":"'X+6'!I105","v":0},{"$f":"'X+6'!J105","v":0},0.25830600106240614,5.4724235535244838E-2,0.20358176552716128,3.3125499644060759E-2,0.11961406634509013,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+6'!L105","v":7.1144245604995326E-2},{"$f":"'X+6'!B106*U106","v":1},{"$f":"'X+6'!C106","v":0},{"$f":"'X+6'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+6'!M105","v":0.25475809362955909},{"$f":"'X+6'!G106*W106","v":0},{"$f":"'X+6'!H106*V106","v":1},{"$f":"'X+6'!I106","v":0},{"$f":"'X+6'!J106","v":0},0,0,0,7.1144245604995326E-2,0.25475809362955909,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13127.333412336784},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13737.250458656066},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},26804.56509138308,13079.709400952981,13724.855690430093,138.62401138380372,{"$f":"SUM(O6:O106)","v":115.39476822597189},{"$f":"SUM(P6:P106)","v":233.22847291393288},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":26864.58387099285},null,null,null,null,null,null,{"$f":"L107+M107","v":26804.565091383076},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":27037.793564297008}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":60.018779609774356}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-233.22847291393191}]

{"sheet":"X+8","index":18,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13838.073395728119},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,26969.888732746003,13148.203999381769,13821.684733364231,142.51616918711463,119.38866236388905,242.73248585732088,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+7'!P107*106/206","v":120.0107676159072},{"$f":"'X+7'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+7'!C6","v":15},{"$f":"'X+7'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+7'!P107*100/206","v":113.21770529802568},{"$f":"'X+7'!G6*W6","v":0},{"$f":"'X+7'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+7'!I6","v":12},{"$f":"'X+7'!J6","v":9},{"$f":"L6+M6","v":236.94061928144532},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":120.84555689285718},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":116.09506238858815},{"$f":"B6*A6","v":0.16521072305000534},{"$f":"F6*H6","v":0.12264290943752838},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L6","v":116.53205875878565},{"$f":"'X+7'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+7'!C7","v":10},{"$f":"'X+7'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+7'!M6","v":112.02452900183931},{"$f":"'X+7'!G7*W7","v":0},{"$f":"'X+7'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+7'!I7","v":10},{"$f":"'X+7'!J7","v":11},{"$f":"L7+M7","v":229.52332144203177},118.51562266935611,111.00769877267567,1.6436089429544786E-2,1.6830229163649332E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L7","v":114.66874027162326},{"$f":"'X+7'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+7'!C8","v":12},{"$f":"'X+7'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+7'!M7","v":107.37753161643747},{"$f":"'X+7'!G8*W8","v":0},{"$f":"'X+7'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+7'!I8","v":13},{"$f":"'X+7'!J8","v":9},223.02860464319366,111.65853039632695,111.37007424686671,1.0209875296304793E-2,7.4573695707615814E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L8","v":108.69165037867855},{"$f":"'X+7'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+7'!C9","v":10},{"$f":"'X+7'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+7'!M8","v":108.57027943386265},{"$f":"'X+7'!G9*W9","v":0},{"$f":"'X+7'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+7'!I9","v":10},{"$f":"'X+7'!J9","v":8},219.24339338312063,108.67892209730678,110.56447128581387,1.2728281371769961E-2,5.8081480487802047E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L9","v":106.40739554390181},{"$f":"'X+7'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+7'!C10","v":10},{"$f":"'X+7'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+7'!M9","v":108.42073348550079},{"$f":"'X+7'!G10*W10","v":0},{"$f":"'X+7'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+7'!I10","v":10},{"$f":"'X+7'!J10","v":9},216.81500364869936,107.39966951572616,109.41533413297321,7.726028175651622E-3,5.3993525275779393E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L10","v":106.1422908733023},{"$f":"'X+7'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+7'!C11","v":11},{"$f":"'X+7'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+7'!M10","v":108.2286644881774},{"$f":"'X+7'!G11*W11","v":0},{"$f":"'X+7'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+7'!I11","v":11},{"$f":"'X+7'!J11","v":12},215.36146150534705,108.13827338759275,107.2231881177543,4.0174857095544919E-3,5.4763704231017771E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L11","v":107.51004969246333},{"$f":"'X+7'!B12*U12","v":3.18E-5},{"$f":"'X+7'!C12","v":4},{"$f":"'X+7'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+7'!M11","v":106.63030029654374},{"$f":"'X+7'!G12*W12","v":0},{"$f":"'X+7'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+7'!I12","v":3},{"$f":"'X+7'!J12","v":1},213.13143437744657,104.50663087288311,108.62480350456345,3.4188195802203336E-3,5.49679198028683E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L12","v":105.08938050901864},{"$f":"'X+7'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+7'!C13","v":5},{"$f":"'X+7'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+7'!M12","v":109.17476419661361},{"$f":"'X+7'!G13*W13","v":0},{"$f":"'X+7'!H13*V13","v":5.24E-5},{"$f":"'X+7'!I13","v":5},{"$f":"'X+7'!J13","v":3},218.25459287959211,107.08554944062239,111.16904343896971,3.8310683962497778E-3,5.7207576439025527E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L13","v":122.76935363246793},{"$f":"'X+7'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+7'!C14","v":4},{"$f":"'X+7'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+7'!M13","v":103.85376382686545},{"$f":"'X+7'!G14*W14","v":0},{"$f":"'X+7'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+7'!I14","v":4},{"$f":"'X+7'!J14","v":3},228.61175052762187,123.76358961131488,104.84816091630698,5.7640211530443691E-3,5.6029105584593916E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L14","v":137.92204878247151},{"$f":"'X+7'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+7'!C15","v":3},{"$f":"'X+7'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+7'!M14","v":143.92704361742256},{"$f":"'X+7'!G15*W15","v":0},{"$f":"'X+7'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+7'!I15","v":3},{"$f":"'X+7'!J15","v":3},280.83264712513528,136.91365622580309,143.91899089933216,8.3925566684133895E-3,8.0527180903947927E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L15","v":124.93873932714006},{"$f":"'X+7'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+7'!C16","v":5},{"$f":"'X+7'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+7'!M15","v":124.94741900808866},{"$f":"'X+7'!G16*W16","v":0},{"$f":"'X+7'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+7'!I16","v":5},{"$f":"'X+7'!J16","v":3},253.86933481623538,126.92936892169054,126.93996589454483,9.3704054495355026E-3,7.4531135438324876E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L16","v":156.92622672771176},{"$f":"'X+7'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+7'!C17","v":6},{"$f":"'X+7'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+7'!M16","v":143.94061542585959},{"$f":"'X+7'!G17*W17","v":0},{"$f":"'X+7'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+7'!I17","v":6},{"$f":"'X+7'!J17","v":3},305.84365491452434,158.91241721975973,146.9312376947646,1.3809507952038638E-2,9.3777310949947519E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L17","v":162.92852845000263},{"$f":"'X+7'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+7'!C18","v":6},{"$f":"'X+7'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+7'!M17","v":140.94109036915413},{"$f":"'X+7'!G18*W18","v":0},{"$f":"'X+7'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+7'!I18","v":6},{"$f":"'X+7'!J18","v":3},307.84334578375331,163.91233270256058,143.93101308119273,1.6195747442044061E-2,1.0077287961394522E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L18","v":173.91896460625787},{"$f":"'X+7'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+7'!C19","v":2},{"$f":"'X+7'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+7'!M18","v":182.91956824027906},{"$f":"'X+7'!G19*W19","v":0},{"$f":"'X+7'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+7'!I19","v":2},{"$f":"'X+7'!J19","v":2},352.80420257061485,169.89930228467381,182.90490028594101,1.9662321584078178E-2,1.4667954338051495E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L19","v":166.90731173025182},{"$f":"'X+7'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+7'!C20","v":4},{"$f":"'X+7'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+7'!M19","v":154.92727517351608},{"$f":"'X+7'!G20*W20","v":0},{"$f":"'X+7'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+7'!I20","v":4},{"$f":"'X+7'!J20","v":2},325.79859950343882,168.88518257468704,156.91341692875181,2.2129155564787843E-2,1.3858244764271012E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L20","v":190.87614318071005},{"$f":"'X+7'!B21*U21","v":1.63129E-4},{"$f":"'X+7'!C21","v":4},{"$f":"'X+7'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+7'!M20","v":194.90066473342631},{"$f":"'X+7'!G21*W21","v":0.33981259999999996},{"$f":"'X+7'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+7'!I21","v":4},{"$f":"'X+7'!J21","v":0},391.72614812475865,192.84500574634913,198.88114237840952,3.1137434360926048E-2,1.9522355016800136E-2,6.6229701624793885E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L21","v":172.86735537244775},{"$f":"'X+7'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+7'!C22","v":6},{"$f":"'X+7'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+7'!M21","v":169.90737361226368},{"$f":"'X+7'!G22*W22","v":1.6944046666666666},{"$f":"'X+7'!H22*V22","v":1.11022E-4},{"$f":"'X+7'!I22","v":6},{"$f":"'X+7'!J22","v":10},341.71995994136324,175.83144978553275,165.88851015583049,3.5905586914989629E-2,1.8863456433180738E-2,0.28789184674969642,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L22","v":186.82899713650505},{"$f":"'X+7'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+7'!C23","v":6},{"$f":"'X+7'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+7'!M22","v":179.88800648927852},{"$f":"'X+7'!G23*W23","v":3.0649546666666665},{"$f":"'X+7'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+7'!I23","v":6},{"$f":"'X+7'!J23","v":8},364.6443803790321,186.77825213893482,177.86612824009728,5.074499757024041E-2,2.1878249181235793E-2,0.55134858496667782,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L23","v":205.76734395152783},{"$f":"'X+7'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+7'!C24","v":10},{"$f":"'X+7'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+7'!M23","v":203.8574711774545},{"$f":"'X+7'!G24*W24","v":5.3131026666666665},{"$f":"'X+7'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+7'!I24","v":10},{"$f":"'X+7'!J24","v":8},414.52480122902284,208.6942611524419,205.83054007658092,7.3082799085952041E-2,2.6931100873575562E-2,1.0831156737328564,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L24","v":214.70051113962776},{"$f":"'X+7'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+7'!C25","v":9},{"$f":"'X+7'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+7'!M24","v":210.83836773047133},{"$f":"'X+7'!G25*W25","v":10.447013333333333},{"$f":"'X+7'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+7'!I25","v":9},{"$f":"'X+7'!J25","v":9},426.41250309313375,215.60413766239049,210.80836543074329,9.6373477237289271E-2,3.0002299728046068E-2,2.2026312388584701,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L25","v":213.62581358281022},{"$f":"'X+7'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+7'!C26","v":8},{"$f":"'X+7'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+7'!M25","v":221.8122512021549},{"$f":"'X+7'!G26*W26","v":16.112460000000002},{"$f":"'X+7'!H26*V26","v":1.51626E-4},{"$f":"'X+7'!I26","v":8},{"$f":"'X+7'!J26","v":9},435.29273513998407,214.51411644222998,220.77861869775413,0.11169714058025569,3.3632504400777939E-2,3.573941025004673,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L26","v":228.50356733281592},{"$f":"'X+7'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+7'!C27","v":7},{"$f":"'X+7'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+7'!M26","v":202.81082570305733},{"$f":"'X+7'!G27*W27","v":22.426593333333333},{"$f":"'X+7'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+7'!I27","v":8},{"$f":"'X+7'!J27","v":8},431.15552138975102,228.37737966530989,202.77814172444116,0.12618766750603758,3.2683978616176203E-2,4.5483559116400141,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L27","v":221.42085678633373},{"$f":"'X+7'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+7'!C28","v":11},{"$f":"'X+7'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+7'!M27","v":203.79331435242267},{"$f":"'X+7'!G28*W28","v":32.911406666666664},{"$f":"'X+7'!H28*V28","v":1.701885E-4},{"$f":"'X+7'!I28","v":11},{"$f":"'X+7'!J28","v":9},430.05715859384458,224.29852751990157,205.75863107394301,0.12232926643217298,3.4683278479667283E-2,6.7071246446004187,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L28","v":225.32321455683316},{"$f":"'X+7'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+7'!C29","v":10},{"$f":"'X+7'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+7'!M28","v":185.79856300621617},{"$f":"'X+7'!G29*W29","v":38.196553333333334},{"$f":"'X+7'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+7'!I29","v":10},{"$f":"'X+7'!J29","v":8},409.96589986377836,222.20071083154289,187.76518903223547,0.12250372529025905,3.3373973980710077E-2,7.0968647211236293,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L29","v":195.32847302034517},{"$f":"'X+7'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+7'!C30","v":14},{"$f":"'X+7'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+7'!M29","v":171.80240279563429},{"$f":"'X+7'!G30*W30","v":50.104373333333335},{"$f":"'X+7'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+7'!I30","v":14},{"$f":"'X+7'!J30","v":7},378.9934540701733,200.22375137077631,178.76970269939699,0.10472164956887069,3.2700096237308449E-2,8.6080517292361716,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L30","v":169.37973421235029},{"$f":"'X+7'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+7'!C31","v":14},{"$f":"'X+7'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+7'!M30","v":175.79263036461433},{"$f":"'X+7'!G31*W31","v":60.364240000000002},{"$f":"'X+7'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+7'!I31","v":15},{"$f":"'X+7'!J31","v":8},356.04727778735298,173.29008888705013,182.75718890030282,8.9645325300158757E-2,3.5441464311494711E-2,10.611588529560867,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L31","v":201.2204316472812},{"$f":"'X+7'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+7'!C32","v":13},{"$f":"'X+7'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+7'!M31","v":183.77602307844302},{"$f":"'X+7'!G32*W32","v":66.619780000000006},{"$f":"'X+7'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+7'!I32","v":13},{"$f":"'X+7'!J32","v":9},387.85190216205831,200.11534820065182,187.73655396140651,0.10508344662937547,3.9469117036499517E-2,12.243118226760798,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L32","v":178.27424032395015},{"$f":"'X+7'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+7'!C33","v":15},{"$f":"'X+7'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+7'!M32","v":187.75832094802718},{"$f":"'X+7'!G33*W33","v":83.705533333333335},{"$f":"'X+7'!H33*V33","v":2.295535E-4},{"$f":"'X+7'!I33","v":15},{"$f":"'X+7'!J33","v":11},369.89702933153779,178.18180896323835,191.71522036829944,9.2431360711801178E-2,4.3100579727742956E-2,15.716410392725788,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L33","v":159.3384625199632},{"$f":"'X+7'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+7'!C34","v":15},{"$f":"'X+7'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+7'!M33","v":162.78238739301909},{"$f":"'X+7'!G34*W34","v":96.08356666666667},{"$f":"'X+7'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+7'!I34","v":15},{"$f":"'X+7'!J34","v":9},327.99751708403721,159.25527565313539,168.74224143090186,8.3186866827803574E-2,4.0145962117222239E-2,15.64071237123631,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L34","v":151.36803958604631},{"$f":"'X+7'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+7'!C35","v":21},{"$f":"'X+7'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+7'!M34","v":168.76313249159114},{"$f":"'X+7'!G35*W35","v":111.49120000000001},{"$f":"'X+7'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+7'!I35","v":19},{"$f":"'X+7'!J35","v":13},328.0049368860939,153.28663809266203,174.71829879343184,8.1401493384267304E-2,4.4833698159282342E-2,18.815604157246486,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L35","v":169.29775506514238},{"$f":"'X+7'!B36*U36","v":5.665965E-4},{"$f":"'X+7'!C36","v":20},{"$f":"'X+7'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+7'!M35","v":168.75052219217707},{"$f":"'X+7'!G36*W36","v":110.07},{"$f":"'X+7'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+7'!I36","v":20},{"$f":"'X+7'!J36","v":12},349.90387061993749,173.2018315496646,176.70203907027286,9.5923515477766952E-2,4.848312190420672E-2,18.574369977692928,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L36","v":137.44350640270849},{"$f":"'X+7'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+7'!C37","v":17},{"$f":"'X+7'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+7'!M36","v":173.72973545404386},{"$f":"'X+7'!G37*W37","v":115.5808},{"$f":"'X+7'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+7'!I37","v":17},{"$f":"'X+7'!J37","v":13},317.0361212165983,139.36053141428442,177.67558980231385,8.2974988424081131E-2,5.4145651730020034E-2,20.079821807566752,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L37","v":121.50718446749958},{"$f":"'X+7'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+7'!C38","v":20},{"$f":"'X+7'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+7'!M37","v":139.77283861893747},{"$f":"'X+7'!G38*W38","v":111.19606666666665},{"$f":"'X+7'!H38*V38","v":3.393475E-4},{"$f":"'X+7'!I38","v":19},{"$f":"'X+7'!J38","v":14},271.15462564837355,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":126.42921859278933},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":144.72540705558424},7.7965874710270153E-2,{"$f":"F38*H38","v":4.7431563353239885E-2},{"$f":"G38*F38/1000","v":15.54218988126061},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L38","v":141.41929922243619},{"$f":"'X+7'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+7'!C39","v":17},{"$f":"'X+7'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+7'!M38","v":153.72440953104339},{"$f":"'X+7'!G39*W39","v":99.020133333333334},{"$f":"'X+7'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+7'!I39","v":16},{"$f":"'X+7'!J39","v":14},300.99085863646201,145.32325381040172,155.66760482606026,9.604541203446483E-2,5.6804704983139748E-2,15.221811528351855,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L39","v":120.50419619707857},{"$f":"'X+7'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+7'!C40","v":15},{"$f":"'X+7'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+7'!M39","v":138.72818937704372},{"$f":"'X+7'!G40*W40","v":95.188199999999995},{"$f":"'X+7'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+7'!I40","v":14},{"$f":"'X+7'!J40","v":15},260.08995757245725,122.41780113537975,137.67215643707749,8.6395061698808798E-2,5.6032939966240161E-2,13.205286636059913,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L40","v":121.47714981949009},{"$f":"'X+7'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+7'!C41","v":15},{"$f":"'X+7'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+7'!M40","v":135.69848248001622},{"$f":"'X+7'!G41*W41","v":82.483686666666657},{"$f":"'X+7'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+7'!I41","v":14},{"$f":"'X+7'!J41","v":15},259.02355009673931,124.38500041204291,134.63854968469639,9.2149407447169887E-2,5.9932795319847687E-2,11.192911110023813,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L41","v":124.43813585529351},{"$f":"'X+7'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+7'!C42","v":17},{"$f":"'X+7'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+7'!M41","v":127.68054001630969},{"$f":"'X+7'!G42*W42","v":72.694853333333313},{"$f":"'X+7'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+7'!I42","v":16},{"$f":"'X+7'!J42","v":15},258.95669492575814,130.33791462505704,128.6187803007011,0.10022123023649485,6.1759715608589068E-2,9.2817181300064284,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L42","v":158.24307353433232},{"$f":"'X+7'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+7'!C43","v":12},{"$f":"'X+7'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+7'!M42","v":139.61123502067755},{"$f":"'X+7'!G43*W43","v":58.614106666666657},{"$f":"'X+7'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+7'!I43","v":12},{"$f":"'X+7'!J43","v":15},296.6442299719414,160.10688266167497,136.53734731026645,0.13619087265734514,7.3887710411108379E-2,8.1831878213670617,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L43","v":151.22750449516229},{"$f":"'X+7'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+7'!C44","v":13},{"$f":"'X+7'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+7'!M43","v":137.5649044909222},{"$f":"'X+7'!G44*W44","v":46.599106666666664},{"$f":"'X+7'!H44*V44","v":5.78967E-4},{"$f":"'X+7'!I44","v":12},{"$f":"'X+7'!J44","v":15},288.57252322464251,154.08726427377871,134.48525895086379,0.14024022138357078,7.9645540058395761E-2,6.4104016579622956,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L44","v":144.21687988867552},{"$f":"'X+7'!B45*U45","v":1.0084705E-3},{"$f":"'X+7'!C45","v":10},{"$f":"'X+7'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+7'!M44","v":134.5204756322955},{"$f":"'X+7'!G45*W45","v":37.817026666666671},{"$f":"'X+7'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+7'!I45","v":10},{"$f":"'X+7'!J45","v":3},287.5068301607543,146.07144141970574,141.43538874104857,0.14543846896977256,8.5086891246939564E-2,5.0871644141992025,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L45","v":167.00823634560069},{"$f":"'X+7'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+7'!C46","v":12},{"$f":"'X+7'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+7'!M45","v":161.40060969578622},{"$f":"'X+7'!G46*W46","v":28.979673333333334},{"$f":"'X+7'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+7'!I46","v":12},{"$f":"'X+7'!J46","v":5},339.11227867836976,170.82314362238242,168.28913505598732,0.18509272321828404,0.11147463979889349,4.6773369447847175,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L46","v":153.03619542903445},{"$f":"'X+7'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+7'!C47","v":14},{"$f":"'X+7'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+7'!M46","v":130.49818268181227},{"$f":"'X+7'!G47*W47","v":18.889446666666664},{"$f":"'X+7'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+7'!I47","v":14},{"$f":"'X+7'!J47","v":8},294.24757341263404,157.84783503638599,136.39973837624805,0.18836039264845272,9.8444305564226786E-2,2.4650384618650159,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L47","v":152.97108688306895},{"$f":"'X+7'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+7'!C48","v":9},{"$f":"'X+7'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+7'!M47","v":144.40856755999144},{"$f":"'X+7'!G48*W48","v":12.351526666666667},{"$f":"'X+7'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+7'!I48","v":8},{"$f":"'X+7'!J48","v":8},299.04991510885475,154.76032706735307,144.28958804150164,0.21075981571586377,0.11897951848978498,1.7836662731123694,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L48","v":165.76210757361153},{"$f":"'X+7'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+7'!C49","v":11},{"$f":"'X+7'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+7'!M48","v":164.244151580829},{"$f":"'X+7'!G49*W49","v":7.2478820000000006},{"$f":"'X+7'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+7'!I49","v":11},{"$f":"'X+7'!J49","v":8},335.6007832761411,168.50474764606224,167.09603563007889,0.25735992754928322,0.1481159507501221,1.1904222298479621,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L49","v":174.55698627571172},{"$f":"'X+7'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+7'!C50","v":11},{"$f":"'X+7'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+7'!M49","v":174.12468974473441},{"$f":"'X+7'!G50*W50","v":4.5244233333333339},{"$f":"'X+7'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+7'!I50","v":11},{"$f":"'X+7'!J50","v":7},356.20365683830289,178.25114585284297,177.95251098545992,0.30584042286874308,0.17217875927449211,0.78781380919050392,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L50","v":183.32109428759634},{"$f":"'X+7'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+7'!C51","v":10},{"$f":"'X+7'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+7'!M50","v":196.91618717863528},{"$f":"'X+7'!G51*W51","v":2.4095213333333332},{"$f":"'X+7'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+7'!I51","v":10},{"$f":"'X+7'!J51","v":7},384.66284216993597,184.96044669880436,199.70239547113164,0.36064758879198833,0.21379170750365711,0.4744737538855815,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L51","v":172.2380024339223},{"$f":"'X+7'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+7'!C52","v":8},{"$f":"'X+7'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+7'!M51","v":203.7697129683535},{"$f":"'X+7'!G52*W52","v":1.3922226666666668},{"$f":"'X+7'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+7'!I52","v":8},{"$f":"'X+7'!J52","v":6},379.38889578620342,173.86218186841953,205.52671391778389,0.37582056550277954,0.24299905056959503,0.28369281317470241,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L52","v":192.76849308610298},{"$f":"'X+7'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+7'!C53","v":5},{"$f":"'X+7'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+7'!M52","v":220.52331435309796},{"$f":"'X+7'!G53*W53","v":0.76621939999999988},{"$f":"'X+7'!H53*V53","v":1.310779E-3},{"$f":"'X+7'!I53","v":6},{"$f":"'X+7'!J53","v":6},412.54055853952013,192.30630151588659,220.23425702363352,0.46219157021638796,0.28905732946443941,0.16896924160964208,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L53","v":215.16617767127354},{"$f":"'X+7'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+7'!C54","v":5},{"$f":"'X+7'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+7'!M53","v":228.29172755103434},{"$f":"'X+7'!G54*W54","v":0.72774420000000006},{"$f":"'X+7'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+7'!I54","v":5},{"$f":"'X+7'!J54","v":4},443.56221221249621,214.59930419465655,228.96290801783965,0.5668734766169834,0.32881953319467722,0.16613798063324547,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L54","v":185.26316083842343},{"$f":"'X+7'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+7'!C55","v":6},{"$f":"'X+7'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+7'!M54","v":209.27263517700965},{"$f":"'X+7'!G55*W55","v":0.97042133333333336},{"$f":"'X+7'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+7'!I55","v":6},{"$f":"'X+7'!J55","v":4},393.66380601821299,182.72223983614441,210.94156618206858,0.54092100227902185,0.33106899494107656,0.20308262965865395,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L55","v":205.54476756512918},{"$f":"'X+7'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+7'!C56","v":3},{"$f":"'X+7'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+7'!M55","v":248.73211029361502},{"$f":"'X+7'!G56*W56","v":0},{"$f":"'X+7'!H56*V56","v":1.737352E-3},{"$f":"'X+7'!I56","v":3},{"$f":"'X+7'!J56","v":4},450.17346116713725,202.87348610280509,247.29997506433219,0.67128146232409058,0.43213522928283266,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L56","v":227.67820356687622},{"$f":"'X+7'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+7'!C57","v":3},{"$f":"'X+7'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+7'!M56","v":247.49243546682285},{"$f":"'X+7'!G57*W57","v":0},{"$f":"'X+7'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+7'!I57","v":3},{"$f":"'X+7'!J57","v":4},473.86182831986036,227.84179342050368,246.02003489935666,0.83641014637255662,0.47240056746620945,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L57","v":212.51362603188349},{"$f":"'X+7'!B58*U58","v":4.141563E-3},{"$f":"'X+7'!C58","v":3},{"$f":"'X+7'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+7'!M57","v":257.10737277706255},{"$f":"'X+7'!G58*W58","v":0},{"$f":"'X+7'!H58*V58","v":2.0988265E-3},{"$f":"'X+7'!I58","v":3},{"$f":"'X+7'!J58","v":4},467.20123647104668,211.63348746131402,255.56774900973267,0.88013857056948552,0.53962376732987749,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L58","v":240.33084123546013},{"$f":"'X+7'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+7'!C59","v":3},{"$f":"'X+7'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+7'!M58","v":287.41863331890482},{"$f":"'X+7'!G59*W59","v":0},{"$f":"'X+7'!H59*V59","v":2.31014E-3},{"$f":"'X+7'!I59","v":3},{"$f":"'X+7'!J59","v":4},525.96533577007801,240.21067973274856,285.75465603732948,1.1201615027115539,0.66397728157533475,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L59","v":255.2965225787305},{"$f":"'X+7'!B60*U60","v":5.217625E-3},{"$f":"'X+7'!C60","v":5},{"$f":"'X+7'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+7'!M59","v":269.29048775641002},{"$f":"'X+7'!G60*W60","v":0},{"$f":"'X+7'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+7'!I60","v":5},{"$f":"'X+7'!J60","v":3},525.56924846101447,254.96448106011064,270.60476740090382,1.3320415186198487,0.68572035550621524,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L60","v":251.63404610332859},{"$f":"'X+7'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+7'!C61","v":5},{"$f":"'X+7'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+7'!M60","v":272.89464333601262},{"$f":"'X+7'!G61*W61","v":0},{"$f":"'X+7'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+7'!I61","v":5},{"$f":"'X+7'!J61","v":3},526.30223014213789,252.17470074380353,274.12752939833439,1.4593453595251014,0.76711393767825808,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L61","v":244.06500727326195},{"$f":"'X+7'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+7'!C62","v":4},{"$f":"'X+7'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+7'!M61","v":274.48340097914956},{"$f":"'X+7'!G62*W62","v":0},{"$f":"'X+7'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+7'!I62","v":4},{"$f":"'X+7'!J62","v":3},519.12724706247661,244.49676756902761,274.630479493449,1.5682397042343448,0.8529214857005798,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L62","v":263.45919976149548},{"$f":"'X+7'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+7'!C63","v":4},{"$f":"'X+7'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+7'!M62","v":266.18251687785471},{"$f":"'X+7'!G63*W63","v":0},{"$f":"'X+7'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+7'!I63","v":3},{"$f":"'X+7'!J63","v":3},527.847921130759,262.581187367994,265.26673376276506,1.8780123935014719,0.91578311508962817,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L63","v":211.47751138825248},{"$f":"'X+7'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+7'!C64","v":2},{"$f":"'X+7'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+7'!M63","v":220.59257113089978},{"$f":"'X+7'!G64*W64","v":0},{"$f":"'X+7'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+7'!I64","v":2},{"$f":"'X+7'!J64","v":3},427.54926045289619,208.79802001310537,218.75124043979082,1.6794913751471074,0.84133069110897862,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L64","v":197.03964673695273},{"$f":"'X+7'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+7'!C65","v":3},{"$f":"'X+7'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+7'!M64","v":222.06643150031283},{"$f":"'X+7'!G65*W65","v":0},{"$f":"'X+7'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+7'!I65","v":3},{"$f":"'X+7'!J65","v":2},418.41529227631588,196.28918198247806,222.12611029383785,1.7504647544746752,0.94032120647496598,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L65","v":173.21230989782774},{"$f":"'X+7'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+7'!C66","v":2},{"$f":"'X+7'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+7'!M65","v":182.53545007588124},{"$f":"'X+7'!G66*W66","v":0},{"$f":"'X+7'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+7'!I66","v":2},{"$f":"'X+7'!J66","v":2},353.16098210629605,171.48473734604895,181.67624476024707,1.7275725517787965,0.85920531563417757,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L66","v":175.00581055757064},{"$f":"'X+7'!B67*U67","v":1.121759E-2},{"$f":"'X+7'!C67","v":3},{"$f":"'X+7'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+7'!M66","v":198.59896364202771},{"$f":"'X+7'!G67*W67","v":0},{"$f":"'X+7'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+7'!I67","v":3},{"$f":"'X+7'!J67","v":2},372.60106881805746,174.04266712711814,198.55840169093929,1.9631434304524988,1.0405619510884134,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L67","v":158.85732885438895},{"$f":"'X+7'!B68*U68","v":1.2590195E-2},{"$f":"'X+7'!C68","v":2},{"$f":"'X+7'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+7'!M67","v":166.01030239654983},{"$f":"'X+7'!G68*W68","v":0},{"$f":"'X+7'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+7'!I68","v":2},{"$f":"'X+7'!J68","v":2},321.89811597032599,156.85728410693307,165.04083186339295,2.0000447474558833,0.96947053315687337,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L68","v":155.78091752274847},{"$f":"'X+7'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+7'!C69","v":2},{"$f":"'X+7'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+7'!M68","v":154.80715306315403},{"$f":"'X+7'!G69*W69","v":0},{"$f":"'X+7'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+7'!I69","v":2},{"$f":"'X+7'!J69","v":3},307.39090994819662,154.59247603720539,152.79843391099124,2.1884414855430747,1.0087191521628023,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L69","v":149.90924608594204},{"$f":"'X+7'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+7'!C70","v":0},{"$f":"'X+7'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+7'!M69","v":138.76572773361551},{"$f":"'X+7'!G70*W70","v":0},{"$f":"'X+7'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+7'!I70","v":0},{"$f":"'X+7'!J70","v":0},285.32969121345309,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":147.57411275784625},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":137.75557845560681},2.335133328095798,{"$f":"F70*H70","v":1.010149278008686},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L70","v":139.33928121513071},{"$f":"'X+7'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+7'!C71","v":0},{"$f":"'X+7'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+7'!M70","v":130.50477530907915},{"$f":"'X+7'!G71*W71","v":0},{"$f":"'X+7'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+7'!I71","v":0},{"$f":"'X+7'!J71","v":0},{"$f":"L71+M71","v":264.38363127966562},134.94125984907879,129.44237143058683,2.3980213660519332,1.0624038784923293,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L71","v":146.7830765023501},{"$f":"'X+7'!B72*U72","v":1.8990455E-2},{"$f":"'X+7'!C72","v":3},{"$f":"'X+7'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+7'!M71","v":131.79952926901416},{"$f":"'X+7'!G72*W72","v":0},{"$f":"'X+7'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+7'!I72","v":3},{"$f":"'X+7'!J72","v":2},276.59405711089255,144.99559909327067,131.59845801762185,2.787477409079437,1.2010712513923101,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L72","v":133.59824325464191},{"$f":"'X+7'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+7'!C73","v":2},{"$f":"'X+7'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+7'!M72","v":133.04853941208322},{"$f":"'X+7'!G73*W73","v":0},{"$f":"'X+7'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+7'!I73","v":2},{"$f":"'X+7'!J73","v":2},263.49129993052981,131.80085301882553,131.69044691170427,2.7973902358163771,1.3580925003789517,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L73","v":124.98715695459603},{"$f":"'X+7'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+7'!C74","v":1},{"$f":"'X+7'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+7'!M73","v":119.02140319913809},{"$f":"'X+7'!G74*W74","v":0},{"$f":"'X+7'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+7'!I74","v":1},{"$f":"'X+7'!J74","v":2},238.76594282892208,122.10565054355885,116.66029228536323,2.881506411037178,1.3611109137748632,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L74","v":107.58737943290292},{"$f":"'X+7'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+7'!C75","v":1},{"$f":"'X+7'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+7'!M74","v":108.77050060654945},{"$f":"'X+7'!G75*W75","v":0},{"$f":"'X+7'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+7'!I75","v":1},{"$f":"'X+7'!J75","v":2},211.23861683939282,104.86143208290559,106.37718475648724,2.7259473499973303,1.3933158500622074,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L75","v":98.278055137736189},{"$f":"'X+7'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+7'!C76","v":1},{"$f":"'X+7'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+7'!M75","v":93.911365096223676},{"$f":"'X+7'!G76*W76","v":0},{"$f":"'X+7'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+7'!I76","v":1},{"$f":"'X+7'!J76","v":2},187.10811770131463,95.543967014658506,91.56415068665612,2.7340881230776852,1.3472144095675609,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L76","v":96.750568077543278},{"$f":"'X+7'!B77*U77","v":3.056145E-2},{"$f":"'X+7'!C77","v":2},{"$f":"'X+7'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+7'!M76","v":119.8051084987668},{"$f":"'X+7'!G77*W77","v":0},{"$f":"'X+7'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+7'!I77","v":2},{"$f":"'X+7'!J77","v":2},212.67443343074265,94.793730428769848,117.8807030019728,2.9568376487734351,1.9244054967939912,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L77","v":96.951419194435232},{"$f":"'X+7'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+7'!C78","v":1},{"$f":"'X+7'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+7'!M77","v":103.13490020358215},{"$f":"'X+7'!G78*W78","v":0},{"$f":"'X+7'!H78*V78","v":1.798568E-2},{"$f":"'X+7'!I78","v":1},{"$f":"'X+7'!J78","v":2},193.97217501064802,93.692226118959411,100.27994889168859,3.2591930754758178,1.8549513118935634,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L78","v":90.246922003304093},{"$f":"'X+7'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+7'!C79","v":1},{"$f":"'X+7'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+7'!M78","v":116.40716423042558},{"$f":"'X+7'!G79*W79","v":0},{"$f":"'X+7'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+7'!I79","v":1},{"$f":"'X+7'!J79","v":2},198.97460122200931,85.910543835118261,113.06405738689106,3.3363781681858296,2.3431068435345113,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L79","v":91.426145429562851},{"$f":"'X+7'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+7'!C80","v":1},{"$f":"'X+7'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+7'!M79","v":112.23746047006171},{"$f":"'X+7'!G80*W80","v":0},{"$f":"'X+7'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+7'!I80","v":1},{"$f":"'X+7'!J80","v":2},196.42835571149539,87.717501895814976,108.71085381568042,3.7086435337478689,2.5266066543812813,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L80","v":94.87781022920386},{"$f":"'X+7'!B81*U81","v":4.437373E-2},{"$f":"'X+7'!C81","v":2},{"$f":"'X+7'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+7'!M80","v":113.27923106332879},{"$f":"'X+7'!G81*W81","v":0},{"$f":"'X+7'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+7'!I81","v":2},{"$f":"'X+7'!J81","v":2},202.09085480319641,91.667727895101933,110.42312690809449,4.21008233410193,2.8561041552343109,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L81","v":88.997307565639147},{"$f":"'X+7'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+7'!C82","v":1},{"$f":"'X+7'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+7'!M81","v":113.35447518867923},{"$f":"'X+7'!G82*W82","v":0},{"$f":"'X+7'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+7'!I82","v":1},{"$f":"'X+7'!J82","v":2},193.82598321372191,84.680037050966547,109.14594616275537,4.3172705146726003,3.2085290259238661,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L82","v":89.640506995404351},{"$f":"'X+7'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+7'!C83","v":1},{"$f":"'X+7'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+7'!M82","v":110.48229622251252},{"$f":"'X+7'!G83*W83","v":0},{"$f":"'X+7'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+7'!I83","v":1},{"$f":"'X+7'!J83","v":2},190.83761018149141,84.876327841207797,105.9612823402836,4.7641791541965564,3.5210138822289196,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L83","v":80.540190428875249},{"$f":"'X+7'!B84*U84","v":5.844009E-2},{"$f":"'X+7'!C84","v":0},{"$f":"'X+7'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+7'!M83","v":95.707603533129657},{"$f":"'X+7'!G84*W84","v":0},{"$f":"'X+7'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+7'!I84","v":0},{"$f":"'X+7'!J84","v":1},167.09606394981881,75.833414451594635,91.262649498224178,4.7067759772806079,3.4449540349054826,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L84","v":75.875650671636492},{"$f":"'X+7'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+7'!C85","v":3},{"$f":"'X+7'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+7'!M84","v":110.6814876022838},{"$f":"'X+7'!G85*W85","v":0},{"$f":"'X+7'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+7'!I85","v":3},{"$f":"'X+7'!J85","v":1},182.15362166114141,73.985211561176271,108.16841009996514,4.890439110460215,4.5130775023186587,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L85","v":77.553911627790072},{"$f":"'X+7'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+7'!C86","v":0},{"$f":"'X+7'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+7'!M85","v":95.631249405792474},{"$f":"'X+7'!G86*W86","v":0},{"$f":"'X+7'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+7'!I86","v":0},{"$f":"'X+7'!J86","v":0},163.23086879375666,72.028613827663264,91.202254966093406,5.5252978001268112,4.428994439699065,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L86","v":70.530378876796135},{"$f":"'X+7'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+7'!C87","v":0},{"$f":"'X+7'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+7'!M86","v":82.860324120533875},{"$f":"'X+7'!G87*W87","v":0},{"$f":"'X+7'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+7'!I87","v":0},{"$f":"'X+7'!J87","v":0},143.45641873669496,64.963820563773481,78.492598172921461,5.5665583130226599,4.3677259476124108,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L87","v":64.867230756948032},{"$f":"'X+7'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+7'!C88","v":0},{"$f":"'X+7'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+7'!M87","v":80.150573130008326},{"$f":"'X+7'!G88*W88","v":0},{"$f":"'X+7'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+7'!I88","v":0},{"$f":"'X+7'!J88","v":0},134.51724259631794,59.181271914425452,75.335970681892491,5.6859588425225835,4.8146024481158403,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L88","v":58.006879536316596},{"$f":"'X+7'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+7'!C89","v":1},{"$f":"'X+7'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+7'!M88","v":85.023198495358827},{"$f":"'X+7'!G89*W89","v":0},{"$f":"'X+7'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+7'!I89","v":1},{"$f":"'X+7'!J89","v":0},133.56317347422436,53.354277055418805,80.208896418805551,5.6526024808977944,5.814302076553278,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L89","v":50.071010603253242},{"$f":"'X+7'!B90*U90","v":0.10830889999999999},{"$f":"'X+7'!C90","v":0},{"$f":"'X+7'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+7'!M89","v":65.757963149055982},{"$f":"'X+7'!G90*W90","v":0},{"$f":"'X+7'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+7'!I90","v":0},{"$f":"'X+7'!J90","v":0},105.29481346660461,44.64787452292655,60.646938943678052,5.4231360803266941,5.1110242053779302,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L90","v":46.782639611127138},{"$f":"'X+7'!B91*U91","v":0.12020679999999999},{"$f":"'X+7'!C91","v":0},{"$f":"'X+7'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+7'!M90","v":66.975330421775311},{"$f":"'X+7'!G91*W91","v":0},{"$f":"'X+7'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+7'!I91","v":0},{"$f":"'X+7'!J91","v":0},102.22393598699162,41.1590482079203,61.064887779071313,5.623591403206837,5.9104426427040009,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L91","v":42.845464242317867},{"$f":"'X+7'!B92*U92","v":0.13310035000000001},{"$f":"'X+7'!C92","v":0},{"$f":"'X+7'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+7'!M91","v":59.354137759497419},{"$f":"'X+7'!G92*W92","v":0},{"$f":"'X+7'!H92*V92","v":0.10004718},{"$f":"'X+7'!I92","v":0},{"$f":"'X+7'!J92","v":0},90.558641611081057,37.142717955752872,53.415923655328186,5.7027462865649934,5.9382141041692353,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L92","v":29.008391233191205},{"$f":"'X+7'!B93*U93","v":0.14696075},{"$f":"'X+7'!C93","v":0},{"$f":"'X+7'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+7'!M92","v":49.61642404664066},{"$f":"'X+7'!G93*W93","v":0},{"$f":"'X+7'!H93*V93","v":0.11320585},{"$f":"'X+7'!I93","v":0},{"$f":"'X+7'!J93","v":0},68.744850889748264,24.745296301267999,43.999554588480265,4.2630949319232041,5.6168694581603953,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L93","v":24.691026537261347},{"$f":"'X+7'!B94*U94","v":0.16177274999999999},{"$f":"'X+7'!C94","v":0},{"$f":"'X+7'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+7'!M93","v":38.894759387246623},{"$f":"'X+7'!G94*W94","v":0},{"$f":"'X+7'!H94*V94","v":0.12779114999999999},{"$f":"'X+7'!I94","v":0},{"$f":"'X+7'!J94","v":0},54.621044630182681,20.696691274005602,33.924353356177079,3.9943352632557456,4.9704060310695413,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L94","v":17.821113753528493},{"$f":"'X+7'!B95*U95","v":0.17755929999999998},{"$f":"'X+7'!C95","v":0},{"$f":"'X+7'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+7'!M94","v":30.688090191990472},{"$f":"'X+7'!G95*W95","v":0},{"$f":"'X+7'!H95*V95","v":0.14385095000000001},{"$f":"'X+7'!I95","v":0},{"$f":"'X+7'!J95","v":0},40.930388534418562,14.656809270231602,26.27357926418696,3.1643044832968914,4.4145109278035122,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L95","v":12.585141439828519},{"$f":"'X+7'!B96*U96","v":0.19439804999999999},{"$f":"'X+7'!C96","v":0},{"$f":"'X+7'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+7'!M95","v":22.003087738919461},{"$f":"'X+7'!G96*W96","v":0},{"$f":"'X+7'!H96*V96","v":0.16140275000000001},{"$f":"'X+7'!I96","v":0},{"$f":"'X+7'!J96","v":0},28.590343354318239,10.138614484951663,18.451728869366576,2.4465269548768562,3.5513588695528835,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L96","v":7.0105651293311944},{"$f":"'X+7'!B97*U97","v":0.21204045000000002},{"$f":"'X+7'!C97","v":0},{"$f":"'X+7'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+7'!M96","v":15.297514516243895},{"$f":"'X+7'!G97*W97","v":0},{"$f":"'X+7'!H97*V97","v":0.18043165000000003},{"$f":"'X+7'!I97","v":0},{"$f":"'X+7'!J97","v":0},18.061400475732558,5.5240417445534993,12.537358731179058,1.4865233847776949,2.7601557850648382,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L97","v":6.3469296580222689},{"$f":"'X+7'!B98*U98","v":0.23079885},{"$f":"'X+7'!C98","v":0},{"$f":"'X+7'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+7'!M97","v":14.121217112203572},{"$f":"'X+7'!G98*W98","v":0},{"$f":"'X+7'!H98*V98","v":0.20088205000000001},{"$f":"'X+7'!I98","v":0},{"$f":"'X+7'!J98","v":0},16.166583662128875,4.8820655919198357,11.284518070209039,1.464864066102433,2.8366990419945339,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L98","v":5.2560611721290504},{"$f":"'X+7'!B99*U99","v":0.25037694999999999},{"$f":"'X+7'!C99","v":0},{"$f":"'X+7'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+7'!M98","v":11.6386667622722},{"$f":"'X+7'!G99*W99","v":0},{"$f":"'X+7'!H99*V99","v":0.2226544},{"$f":"'X+7'!I99","v":0},{"$f":"'X+7'!J99","v":0},12.987331004356495,3.9400646068379537,9.0472663975185412,1.3159965652910965,2.5914003647536594,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L99","v":4.6649985081223653},{"$f":"'X+7'!B100*U100","v":0.27065420000000001},{"$f":"'X+7'!C100","v":0},{"$f":"'X+7'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+7'!M99","v":8.1419053838802622},{"$f":"'X+7'!G100*W100","v":0},{"$f":"'X+7'!H100*V100","v":0.24560335},{"$f":"'X+7'!I100","v":0},{"$f":"'X+7'!J100","v":0},9.5446232151215469,3.4023970689053131,6.1422261462162338,1.2626014392170524,1.9996792376640284,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L100","v":1.5699150732868854},{"$f":"'X+7'!B101*U101","v":0.29148925000000003},{"$f":"'X+7'!C101","v":0},{"$f":"'X+7'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+7'!M100","v":5.3320730488198649},{"$f":"'X+7'!G101*W101","v":0},{"$f":"'X+7'!H101*V101","v":0.26953855000000004},{"$f":"'X+7'!I101","v":0},{"$f":"'X+7'!J101","v":0},5.007175516757675,1.112301706010796,3.894873810746879,0.45761336727608931,1.4371992380729859,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L101","v":2.0862846927820415},{"$f":"'X+7'!B102*U102","v":0.31272334999999996},{"$f":"'X+7'!C102","v":0},{"$f":"'X+7'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+7'!M101","v":5.0948166724671999},{"$f":"'X+7'!G102*W102","v":0},{"$f":"'X+7'!H102*V102","v":0.29422914999999999},{"$f":"'X+7'!I102","v":0},{"$f":"'X+7'!J102","v":0},5.0296278481228684,1.4338547546015208,3.5957730935213474,0.65242993818052075,1.4990435789458527,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L102","v":1.7105799824588392},{"$f":"'X+7'!B103*U103","v":0.33418465000000003},{"$f":"'X+7'!C103","v":0},{"$f":"'X+7'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+7'!M102","v":4.8333996745328642},{"$f":"'X+7'!G103*W103","v":0},{"$f":"'X+7'!H103*V103","v":0.31941160000000002},{"$f":"'X+7'!I103","v":0},{"$f":"'X+7'!J103","v":0},4.4284861607746686,1.1389304097238258,3.2895557510508429,0.57164957273501338,1.5438439234820216,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L103","v":0.51930662435168251},{"$f":"'X+7'!B104*U104","v":0.35569385000000003},{"$f":"'X+7'!C104","v":0},{"$f":"'X+7'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+7'!M103","v":0.45203175655822764},{"$f":"'X+7'!G104*W104","v":0},{"$f":"'X+7'!H104*V104","v":0.34479959999999998},{"$f":"'X+7'!I104","v":0},{"$f":"'X+7'!J104","v":0},0.63076383951518211,0.33459245180552877,0.29617138770965334,0.18471417254615372,0.15586036884857427,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L104","v":0},{"$f":"'X+7'!B105*U105","v":0.37706999999999996},{"$f":"'X+7'!C105","v":0},{"$f":"'X+7'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+7'!M104","v":0.26488107465441857},{"$f":"'X+7'!G105*W105","v":0},{"$f":"'X+7'!H105*V105","v":0.37009779999999998},{"$f":"'X+7'!I105","v":0},{"$f":"'X+7'!J105","v":0},0.1668491716631825,0,0.1668491716631825,0,9.803190299123607E-2,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+7'!L105","v":5.4724235535244838E-2},{"$f":"'X+7'!B106*U106","v":1},{"$f":"'X+7'!C106","v":0},{"$f":"'X+7'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+7'!M105","v":0.20358176552716128},{"$f":"'X+7'!G106*W106","v":0},{"$f":"'X+7'!H106*V106","v":1},{"$f":"'X+7'!I106","v":0},{"$f":"'X+7'!J106","v":0},0,0,0,5.4724235535244838E-2,0.20358176552716128,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13199.720168568889},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13838.073395728119},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},26969.888732746003,13148.203999381769,13821.684733364231,142.51616918711463,{"$f":"SUM(O6:O106)","v":119.38866236388905},{"$f":"SUM(P6:P106)","v":242.73248585732088},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":27037.793564297008},null,null,null,null,null,null,{"$f":"L107+M107","v":26969.888732746},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":27212.621218603323}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":67.904831551008101}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-242.7324858573229}]

{"sheet":"X+9","index":19,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":13939.516037178464},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,27137.194737111884,13217.907056274678,13919.287680837204,146.1981251501785,123.22835634125985,252.89925376675137,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+8'!P107*106/206","v":124.90118204308745},{"$f":"'X+8'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+8'!C6","v":15},{"$f":"'X+8'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+8'!P107*100/206","v":117.83130381423345},{"$f":"'X+8'!G6*W6","v":0},{"$f":"'X+8'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+8'!I6","v":12},{"$f":"'X+8'!J6","v":9},{"$f":"L6+M6","v":246.43290224772215},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":125.7292390165985},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":120.70366323112364},{"$f":"B6*A6","v":0.17194302648893056},{"$f":"F6*H6","v":0.12764058310981269},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L6","v":120.84555689285718},{"$f":"'X+8'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+8'!C7","v":10},{"$f":"'X+8'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+8'!M6","v":116.09506238858815},{"$f":"'X+8'!G7*W7","v":0},{"$f":"'X+8'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+8'!I7","v":10},{"$f":"'X+8'!J7","v":11},{"$f":"L7+M7","v":237.90613302725365},122.82851241255356,115.07762061470007,1.7044480303617705E-2,1.744177388807432E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L7","v":118.51562266935611},{"$f":"'X+8'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+8'!C8","v":12},{"$f":"'X+8'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+8'!M7","v":111.00769877267567},{"$f":"'X+8'!G8*W8","v":0},{"$f":"'X+8'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+8'!I8","v":13},{"$f":"'X+8'!J8","v":9},230.50505956334078,115.50507027534488,114.9999892879959,1.055239401123413E-2,7.7094846797623245E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L8","v":111.65853039632695},{"$f":"'X+8'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+8'!C9","v":10},{"$f":"'X+8'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+8'!M8","v":111.37007424686671},{"$f":"'X+8'!G9*W9","v":0},{"$f":"'X+8'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+8'!I9","v":10},{"$f":"'X+8'!J9","v":8},225.00957099908226,111.64545467995416,113.36411631912809,1.3075716372796668E-2,5.9579277386265454E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L9","v":108.67892209730678},{"$f":"'X+8'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+8'!C10","v":10},{"$f":"'X+8'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+8'!M9","v":110.56447128581387},{"$f":"'X+8'!G10*W10","v":0},{"$f":"'X+8'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+8'!I10","v":10},{"$f":"'X+8'!J10","v":9},221.22999631327497,109.67103113813114,111.55896517514384,7.8909591756412493E-3,5.5061106700335302E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L10","v":107.39966951572616},{"$f":"'X+8'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+8'!C11","v":11},{"$f":"'X+8'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+8'!M10","v":109.41533413297321},{"$f":"'X+8'!G11*W11","v":0},{"$f":"'X+8'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+8'!I11","v":11},{"$f":"'X+8'!J11","v":12},217.80540215530107,109.39560443823498,108.40979771706608,4.065077491170235E-3,5.5364159071284447E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L11","v":108.13827338759275},{"$f":"'X+8'!B12*U12","v":3.18E-5},{"$f":"'X+8'!C12","v":4},{"$f":"'X+8'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+8'!M11","v":107.2231881177543},{"$f":"'X+8'!G12*W12","v":0},{"$f":"'X+8'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+8'!I12","v":3},{"$f":"'X+8'!J12","v":1},214.35249535290586,105.13483459049903,109.21766076240684,3.4387970937254492E-3,5.5273553474702352E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L12","v":104.50663087288311},{"$f":"'X+8'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+8'!C13","v":5},{"$f":"'X+8'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+8'!M12","v":108.62480350456345},{"$f":"'X+8'!G13*W13","v":0},{"$f":"'X+8'!H13*V13","v":5.24E-5},{"$f":"'X+8'!I13","v":5},{"$f":"'X+8'!J13","v":3},217.12193261367889,106.50282104881909,110.61911156485981,3.8098240640145782E-3,5.6919397036391244E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L13","v":107.08554944062239},{"$f":"'X+8'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+8'!C14","v":4},{"$f":"'X+8'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+8'!M13","v":111.16904343896971},{"$f":"'X+8'!G14*W14","v":0},{"$f":"'X+8'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+8'!I14","v":4},{"$f":"'X+8'!J14","v":3},220.24356764315232,108.08052177407615,112.16304586907617,5.0276665462372213E-3,5.9975698935324159E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L14","v":123.76358961131488},{"$f":"'X+8'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+8'!C15","v":3},{"$f":"'X+8'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+8'!M14","v":104.84816091630698},{"$f":"'X+8'!G15*W15","v":0},{"$f":"'X+8'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+8'!I15","v":3},{"$f":"'X+8'!J15","v":3},227.59835325859075,122.75605859688703,104.84229466170372,7.5310144278485092E-3,5.8662546032673757E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L15","v":136.91365622580309},{"$f":"'X+8'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+8'!C16","v":5},{"$f":"'X+8'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+8'!M15","v":143.91899089933216},{"$f":"'X+8'!G16*W16","v":0},{"$f":"'X+8'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+8'!I16","v":5},{"$f":"'X+8'!J16","v":3},284.81379383311116,138.90338770158615,145.91040613152501,1.0268524216935231E-2,8.5847678071451616E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L16","v":126.92936892169054},{"$f":"'X+8'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+8'!C17","v":6},{"$f":"'X+8'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+8'!M16","v":126.93996589454483},{"$f":"'X+8'!G17*W17","v":0},{"$f":"'X+8'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+8'!I17","v":6},{"$f":"'X+8'!J17","v":3},258.84989489299221,128.91819913722543,129.93169575576681,1.116978446510877E-2,8.2701387780295954E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L17","v":158.91241721975973},{"$f":"'X+8'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+8'!C18","v":6},{"$f":"'X+8'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+8'!M17","v":146.9312376947646},{"$f":"'X+8'!G18*W18","v":0},{"$f":"'X+8'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+8'!I18","v":6},{"$f":"'X+8'!J18","v":3},309.81735280110786,159.89662068983841,149.92073211126942,1.5796529921312995E-2,1.0505583495175672E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L18","v":163.91233270256058},{"$f":"'X+8'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+8'!C19","v":2},{"$f":"'X+8'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+8'!M18","v":143.93101308119273},{"$f":"'X+8'!G19*W19","v":0},{"$f":"'X+8'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+8'!I19","v":2},{"$f":"'X+8'!J19","v":2},303.81327321685882,159.89380167574305,143.91947154111577,1.8531026817521633E-2,1.154154007695468E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L19","v":169.89930228467381},{"$f":"'X+8'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+8'!C20","v":4},{"$f":"'X+8'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+8'!M19","v":182.90490028594101},{"$f":"'X+8'!G20*W20","v":0},{"$f":"'X+8'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+8'!I20","v":4},{"$f":"'X+8'!J20","v":2},356.76531588313981,171.87677644052934,184.88853944261044,2.2525844144460051E-2,1.6360843330577423E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L20","v":168.88518257468704},{"$f":"'X+8'!B21*U21","v":1.63129E-4},{"$f":"'X+8'!C21","v":4},{"$f":"'X+8'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+8'!M20","v":156.91341692875181},{"$f":"'X+8'!G21*W21","v":0.33981259999999996},{"$f":"'X+8'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+8'!I21","v":4},{"$f":"'X+8'!J21","v":0},331.75533209547501,170.85763250373881,160.8976995917362,2.7550070948226122E-2,1.5717337015613043E-2,5.3321156181443168E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L21","v":192.84500574634913},{"$f":"'X+8'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+8'!C22","v":6},{"$f":"'X+8'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+8'!M21","v":198.88114237840952},{"$f":"'X+8'!G22*W22","v":1.6944046666666666},{"$f":"'X+8'!H22*V22","v":1.11022E-4},{"$f":"'X+8'!I22","v":6},{"$f":"'X+8'!J22","v":10},390.66401287780593,195.80495068158558,194.85906219622038,4.0055064763551189E-2,2.208018218913578E-2,0.33698513575797484,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L22","v":175.83144978553275},{"$f":"'X+8'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+8'!C23","v":6},{"$f":"'X+8'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+8'!M22","v":165.88851015583049},{"$f":"'X+8'!G23*W23","v":3.0649546666666665},{"$f":"'X+8'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+8'!I23","v":6},{"$f":"'X+8'!J23","v":8},339.65202640018617,175.78369185379361,163.86833454639256,4.7757931739148128E-2,2.0175609437917342E-2,0.50844076334849331,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L23","v":186.77825213893482},{"$f":"'X+8'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+8'!C24","v":10},{"$f":"'X+8'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+8'!M23","v":177.86612824009728},{"$f":"'X+8'!G24*W24","v":5.3131026666666665},{"$f":"'X+8'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+8'!I24","v":10},{"$f":"'X+8'!J24","v":8},369.55454452412692,189.71191373356612,179.8426307905608,6.6338405368689762E-2,2.3497449536478646E-2,0.94502100026213609,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L24","v":208.6942611524419},{"$f":"'X+8'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+8'!C25","v":9},{"$f":"'X+8'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+8'!M24","v":205.83054007658092},{"$f":"'X+8'!G25*W25","v":10.447013333333333},{"$f":"'X+8'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+8'!I25","v":9},{"$f":"'X+8'!J25","v":9},415.40183411538942,209.60058372466136,205.80125039072803,9.3677427780541195E-2,2.9289685852897464E-2,2.150314396587242,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L25","v":215.60413766239049},{"$f":"'X+8'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+8'!C26","v":8},{"$f":"'X+8'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+8'!M25","v":210.80836543074329},{"$f":"'X+8'!G26*W26","v":16.112460000000002},{"$f":"'X+8'!H26*V26","v":1.51626E-4},{"$f":"'X+8'!I26","v":8},{"$f":"'X+8'!J26","v":9},426.26780752988435,216.49140612835785,209.7764014015265,0.1127315340326393,3.196402921680188E-2,3.3966413556682347,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L26","v":214.51411644222998},{"$f":"'X+8'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+8'!C27","v":7},{"$f":"'X+8'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+8'!M26","v":220.77861869775413},{"$f":"'X+8'!G27*W27","v":22.426593333333333},{"$f":"'X+8'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+8'!I27","v":8},{"$f":"'X+8'!J27","v":8},435.13869335859437,214.39565423913649,220.74303911945788,0.11846220309347484,3.5579578296236564E-2,4.9513122982295945,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L27","v":228.37737966530989},{"$f":"'X+8'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+8'!C28","v":11},{"$f":"'X+8'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+8'!M27","v":202.77814172444116},{"$f":"'X+8'!G28*W28","v":32.911406666666664},{"$f":"'X+8'!H28*V28","v":1.701885E-4},{"$f":"'X+8'!I28","v":11},{"$f":"'X+8'!J28","v":9},435.99483831752497,231.25120710085667,204.74363121666829,0.12617256445321245,3.4510507772870055E-2,6.6737138854040507,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L28","v":224.29852751990157},{"$f":"'X+8'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+8'!C29","v":10},{"$f":"'X+8'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+8'!M28","v":205.75863107394301},{"$f":"'X+8'!G29*W29","v":38.196553333333334},{"$f":"'X+8'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+8'!I29","v":10},{"$f":"'X+8'!J29","v":8},428.89825267917524,221.17658089645954,207.72167178271567,0.12194662344202008,3.6959291227341477E-2,7.8592705256095217,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L29","v":222.20071083154289},{"$f":"'X+8'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+8'!C30","v":14},{"$f":"'X+8'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+8'!M29","v":187.76518903223547},{"$f":"'X+8'!G30*W30","v":50.104373333333335},{"$f":"'X+8'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+8'!I30","v":14},{"$f":"'X+8'!J30","v":7},421.81103279334252,227.08158214224406,194.72945065109843,0.11912868929882593,3.5738381137045049E-2,9.4078571302750316,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L30","v":200.22375137077631},{"$f":"'X+8'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+8'!C31","v":14},{"$f":"'X+8'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+8'!M30","v":178.76970269939699},{"$f":"'X+8'!G31*W31","v":60.364240000000002},{"$f":"'X+8'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+8'!I31","v":15},{"$f":"'X+8'!J31","v":8},389.85144267792958,204.11778164890896,185.73366102902062,0.10596972186736726,3.6041670376374076E-2,10.791297238475048,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L31","v":173.29008888705013},{"$f":"'X+8'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+8'!C32","v":13},{"$f":"'X+8'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+8'!M31","v":182.75718890030282},{"$f":"'X+8'!G32*W32","v":66.619780000000006},{"$f":"'X+8'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+8'!I32","v":13},{"$f":"'X+8'!J32","v":9},358.91753011302126,172.1995915172856,186.71793859573569,9.0497369764528615E-2,3.9250304567145788E-2,12.175243717956617,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L32","v":200.11534820065182},{"$f":"'X+8'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+8'!C33","v":15},{"$f":"'X+8'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+8'!M32","v":187.73655396140651},{"$f":"'X+8'!G33*W33","v":83.705533333333335},{"$f":"'X+8'!H33*V33","v":2.295535E-4},{"$f":"'X+8'!I33","v":15},{"$f":"'X+8'!J33","v":11},391.7050510734565,200.01159269508977,191.69345837836673,0.10375550556205164,4.3095583039779728E-2,15.714588375501645,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L33","v":178.18180896323835},{"$f":"'X+8'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+8'!C34","v":15},{"$f":"'X+8'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+8'!M33","v":191.71522036829944},{"$f":"'X+8'!G34*W34","v":96.08356666666667},{"$f":"'X+8'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+8'!I34","v":15},{"$f":"'X+8'!J34","v":9},375.75672331770011,178.08878442805116,197.66793888964895,9.3024535187196125E-2,4.7281478650501294E-2,18.420682157272193,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L34","v":159.25527565313539},{"$f":"'X+8'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+8'!C35","v":21},{"$f":"'X+8'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+8'!M34","v":168.74224143090186},{"$f":"'X+8'!G35*W35","v":111.49120000000001},{"$f":"'X+8'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+8'!I35","v":19},{"$f":"'X+8'!J35","v":13},335.8670459077091,161.16963262503685,174.69741328267222,8.5643028098537938E-2,4.48281482296541E-2,18.813274987820964,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L35","v":153.28663809266203},{"$f":"'X+8'!B36*U36","v":5.665965E-4},{"$f":"'X+8'!C36","v":20},{"$f":"'X+8'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+8'!M35","v":174.71829879343184},{"$f":"'X+8'!G36*W36","v":110.07},{"$f":"'X+8'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+8'!I36","v":20},{"$f":"'X+8'!J36","v":12},339.86788751054149,157.19978642002195,182.66810109051954,8.6851672640068989E-2,5.0197702912295125E-2,19.231243148193045,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L36","v":173.2018315496646},{"$f":"'X+8'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+8'!C37","v":17},{"$f":"'X+8'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+8'!M36","v":176.70203907027286},{"$f":"'X+8'!G37*W37","v":115.5808},{"$f":"'X+8'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+8'!I37","v":17},{"$f":"'X+8'!J37","v":13},355.74423622351748,175.0972691709535,180.64696705256398,0.1045623787111114,5.507201770887566E-2,20.423363037373395,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L37","v":139.36053141428442},{"$f":"'X+8'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+8'!C38","v":20},{"$f":"'X+8'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+8'!M37","v":177.67558980231385},{"$f":"'X+8'!G38*W38","v":111.19606666666665},{"$f":"'X+8'!H38*V38","v":3.393475E-4},{"$f":"'X+8'!I38","v":19},{"$f":"'X+8'!J38","v":14},326.8864058585624,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":144.271109823459},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":182.6152960351034},8.9421590825429803E-2,{"$f":"F38*H38","v":6.0293767210440698E-2},{"$f":"G38*F38/1000","v":19.756826728697408},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L38","v":126.42921859278933},{"$f":"'X+8'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+8'!C39","v":17},{"$f":"'X+8'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+8'!M38","v":144.72540705558424},{"$f":"'X+8'!G39*W39","v":99.020133333333334},{"$f":"'X+8'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+8'!I39","v":16},{"$f":"'X+8'!J39","v":14},277.01528143547262,130.34335374647975,146.67192768899284,8.5864846309557957E-2,5.3479366591400658E-2,14.330729103364893,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L39","v":145.32325381040172},{"$f":"'X+8'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+8'!C40","v":15},{"$f":"'X+8'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+8'!M39","v":155.66760482606026},{"$f":"'X+8'!G40*W40","v":95.188199999999995},{"$f":"'X+8'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+8'!I40","v":14},{"$f":"'X+8'!J40","v":15},301.82379479218048,147.21906481221373,154.60472997996678,0.10418899818797919,6.2874846093467454E-2,14.817719101703988,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L40","v":122.41780113537975},{"$f":"'X+8'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+8'!C41","v":15},{"$f":"'X+8'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+8'!M40","v":137.67215643707749},{"$f":"'X+8'!G41*W41","v":82.483686666666657},{"$f":"'X+8'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+8'!I41","v":14},{"$f":"'X+8'!J41","v":15},261.93629012025855,125.32493817430129,136.61135194595727,9.2862961078469558E-2,6.0804491120234297E-2,11.355707014280215,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L41","v":124.38500041204291},{"$f":"'X+8'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+8'!C42","v":17},{"$f":"'X+8'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+8'!M41","v":134.63854968469639},{"$f":"'X+8'!G42*W42","v":72.694853333333313},{"$f":"'X+8'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+8'!I42","v":16},{"$f":"'X+8'!J42","v":15},265.85824632158221,130.28482197656106,135.57342434502115,0.10017843548185525,6.5125339675236052E-2,9.7875296223417134,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L42","v":130.33791462505704},{"$f":"'X+8'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+8'!C43","v":12},{"$f":"'X+8'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+8'!M42","v":128.6187803007011},{"$f":"'X+8'!G43*W43","v":58.614106666666657},{"$f":"'X+8'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+8'!I43","v":12},{"$f":"'X+8'!J43","v":15},257.77645037206497,132.22574014603143,125.55071022603354,0.11217447902561027,6.8070074667562749E-2,7.5388749078818593,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L43","v":160.10688266167497},{"$f":"'X+8'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+8'!C44","v":13},{"$f":"'X+8'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+8'!M43","v":136.53734731026645},{"$f":"'X+8'!G44*W44","v":46.599106666666664},{"$f":"'X+8'!H44*V44","v":5.78967E-4},{"$f":"'X+8'!I44","v":12},{"$f":"'X+8'!J44","v":15},296.41670487637248,162.95840818446621,133.45829669190627,0.14847447720877363,7.9050618360183039E-2,6.3625184112948192,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L44","v":154.08726427377871},{"$f":"'X+8'!B45*U45","v":1.0084705E-3},{"$f":"'X+8'!C45","v":10},{"$f":"'X+8'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+8'!M44","v":134.48525895086379},{"$f":"'X+8'!G45*W45","v":37.817026666666671},{"$f":"'X+8'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+8'!I45","v":10},{"$f":"'X+8'!J45","v":3},297.33206614820512,155.93187181333292,141.4001943348722,0.15539246044580976,8.5064615991600381E-2,5.0858326240183889,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L45","v":146.07144141970574},{"$f":"'X+8'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+8'!C46","v":12},{"$f":"'X+8'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+8'!M45","v":141.43538874104857},{"$f":"'X+8'!G46*W46","v":28.979673333333334},{"$f":"'X+8'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+8'!I46","v":12},{"$f":"'X+8'!J46","v":5},298.24725612264098,149.90955263225189,148.33770349038909,0.16188878745383856,9.7685250659474365E-2,4.0987513634885993,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L46","v":170.82314362238242},{"$f":"'X+8'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+8'!C47","v":14},{"$f":"'X+8'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+8'!M46","v":168.28913505598732},{"$f":"'X+8'!G47*W47","v":18.889446666666664},{"$f":"'X+8'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+8'!I47","v":14},{"$f":"'X+8'!J47","v":8},349.775072929999,175.61289065369127,174.16218227630773,0.21025296869115975,0.12695277967959034,3.1788886412195358,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L47","v":157.84783503638599},{"$f":"'X+8'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+8'!C48","v":9},{"$f":"'X+8'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+8'!M47","v":136.39973837624805},{"$f":"'X+8'!G48*W48","v":12.351526666666667},{"$f":"'X+8'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+8'!I48","v":8},{"$f":"'X+8'!J48","v":8},295.91771356074707,159.63035615654482,136.28735740420223,0.21747887984117423,0.11238097204583615,1.6847450058805846,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L48","v":154.76032706735307},{"$f":"'X+8'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+8'!C49","v":11},{"$f":"'X+8'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+8'!M48","v":144.28958804150164},{"$f":"'X+8'!G49*W49","v":7.2478820000000006},{"$f":"'X+8'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+8'!I49","v":11},{"$f":"'X+8'!J49","v":8},304.67951553618514,157.52004835019289,147.15946718599227,0.24027871716019342,0.13012085550938432,1.0457939079534151,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L49","v":168.50474764606224},{"$f":"'X+8'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+8'!C50","v":11},{"$f":"'X+8'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+8'!M49","v":167.09603563007889},{"$f":"'X+8'!G50*W50","v":4.5244233333333339},{"$f":"'X+8'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+8'!I50","v":11},{"$f":"'X+8'!J50","v":7},343.14031829643034,172.20951132023532,170.93080697619499,0.29523632582692738,0.1652286538838949,0.75601320251222703,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L50","v":178.25114585284297},{"$f":"'X+8'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+8'!C51","v":10},{"$f":"'X+8'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+8'!M50","v":177.95251098545992},{"$f":"'X+8'!G51*W51","v":2.4095213333333332},{"$f":"'X+8'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+8'!I51","v":10},{"$f":"'X+8'!J51","v":7},360.6597804958422,179.90047237360668,180.75930812223552,0.35067347923629805,0.19320286322440283,0.4287803715397,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L51","v":184.96044669880436},{"$f":"'X+8'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+8'!C52","v":8},{"$f":"'X+8'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+8'!M51","v":199.70239547113164},{"$f":"'X+8'!G52*W52","v":1.3922226666666668},{"$f":"'X+8'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+8'!I52","v":8},{"$f":"'X+8'!J52","v":6},388.02111273336391,186.55686596347471,201.4642467698892,0.40358073532964395,0.238148701242443,0.27803020156254016,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L52","v":173.86218186841953},{"$f":"'X+8'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+8'!C53","v":5},{"$f":"'X+8'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+8'!M52","v":205.52671391778389},{"$f":"'X+8'!G53*W53","v":0.76621939999999988},{"$f":"'X+8'!H53*V53","v":1.310779E-3},{"$f":"'X+8'!I53","v":6},{"$f":"'X+8'!J53","v":6},378.70263485144199,173.44532103420053,205.25731381724145,0.416860834218998,0.26940010054243885,0.15747855542205599,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L53","v":192.30630151588659},{"$f":"'X+8'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+8'!C54","v":5},{"$f":"'X+8'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+8'!M53","v":220.23425702363352},{"$f":"'X+8'!G54*W54","v":0.72774420000000006},{"$f":"'X+8'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+8'!I54","v":5},{"$f":"'X+8'!J54","v":4},412.71669736665854,191.7996543146605,220.91704305199804,0.50664720122608131,0.31721397163547649,0.16027420319025856,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L54","v":214.59930419465655},{"$f":"'X+8'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+8'!C55","v":6},{"$f":"'X+8'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+8'!M54","v":228.96290801783965},{"$f":"'X+8'!G55*W55","v":0.97042133333333336},{"$f":"'X+8'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+8'!I55","v":6},{"$f":"'X+8'!J55","v":4},442.57341820462977,211.97272916383002,230.60068904079978,0.62657503082652333,0.36221897703986033,0.2221904904825493,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L55","v":182.72223983614441},{"$f":"'X+8'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+8'!C56","v":3},{"$f":"'X+8'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+8'!M55","v":210.94156618206858},{"$f":"'X+8'!G56*W56","v":0},{"$f":"'X+8'!H56*V56","v":1.737352E-3},{"$f":"'X+8'!I56","v":3},{"$f":"'X+8'!J56","v":4},389.70058009852096,180.12549366834193,209.57508643017903,0.59674616780246981,0.36647975188954923,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L56","v":202.87348610280509},{"$f":"'X+8'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+8'!C57","v":3},{"$f":"'X+8'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+8'!M56","v":247.29997506433219},{"$f":"'X+8'!G57*W57","v":0},{"$f":"'X+8'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+8'!I57","v":3},{"$f":"'X+8'!J57","v":4},448.95614167432484,203.12819981914677,245.82794185517807,0.74528628365831306,0.4720332091541064,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L57","v":227.84179342050368},{"$f":"'X+8'!B58*U58","v":4.141563E-3},{"$f":"'X+8'!C58","v":3},{"$f":"'X+8'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+8'!M57","v":246.02003489935666},{"$f":"'X+8'!G58*W58","v":0},{"$f":"'X+8'!H58*V58","v":2.0988265E-3},{"$f":"'X+8'!I58","v":3},{"$f":"'X+8'!J58","v":4},471.40185380959866,226.89817227901969,244.50368153057897,0.94362114148400145,0.51635336877769455,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L58","v":211.63348746131402},{"$f":"'X+8'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+8'!C59","v":3},{"$f":"'X+8'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+8'!M58","v":255.56774900973267},{"$f":"'X+8'!G59*W59","v":0},{"$f":"'X+8'!H59*V59","v":2.31014E-3},{"$f":"'X+8'!I59","v":3},{"$f":"'X+8'!J59","v":4},465.62443360095529,211.64708187092,253.97735173003531,0.98640559039400655,0.59039727969734379,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L59","v":240.21067973274856},{"$f":"'X+8'!B60*U60","v":5.217625E-3},{"$f":"'X+8'!C60","v":5},{"$f":"'X+8'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+8'!M59","v":285.75465603732948},{"$f":"'X+8'!G60*W60","v":0},{"$f":"'X+8'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+8'!I60","v":5},{"$f":"'X+8'!J60","v":3},526.98436186624531,239.95735048490798,287.02701138133733,1.2533292478405822,0.72764465599215955,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L60","v":254.96448106011064},{"$f":"'X+8'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+8'!C61","v":5},{"$f":"'X+8'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+8'!M60","v":270.60476740090382},{"$f":"'X+8'!G61*W61","v":0},{"$f":"'X+8'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+8'!I61","v":5},{"$f":"'X+8'!J61","v":3},527.32991129033053,255.48582092631455,271.84409036401593,1.478660133796085,0.7606770368878929,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L61","v":252.17470074380353},{"$f":"'X+8'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+8'!C62","v":4},{"$f":"'X+8'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+8'!M61","v":274.12752939833439},{"$f":"'X+8'!G62*W62","v":0},{"$f":"'X+8'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+8'!I62","v":4},{"$f":"'X+8'!J62","v":3},526.83006594148219,252.55435220417425,274.27571373730791,1.6203485396293098,0.85181566102650219,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L62","v":244.49676756902761},{"$f":"'X+8'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+8'!C63","v":4},{"$f":"'X+8'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+8'!M62","v":274.630479493449},{"$f":"'X+8'!G63*W63","v":0},{"$f":"'X+8'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+8'!I63","v":3},{"$f":"'X+8'!J63","v":3},517.43955653496232,243.75392480596844,273.68563172899394,1.7428427630591699,0.94484776445508512,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L63","v":262.581187367994},{"$f":"'X+8'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+8'!C64","v":2},{"$f":"'X+8'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+8'!M63","v":265.26673376276506},{"$f":"'X+8'!G64*W64","v":0},{"$f":"'X+8'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+8'!I64","v":2},{"$f":"'X+8'!J64","v":3},522.75086354114126,259.49584582711122,263.25501771403003,2.0853415408827729,1.011716048735001,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L64","v":208.79802001310537},{"$f":"'X+8'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+8'!C65","v":3},{"$f":"'X+8'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+8'!M64","v":218.75124043979082},{"$f":"'X+8'!G65*W65","v":0},{"$f":"'X+8'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+8'!I65","v":3},{"$f":"'X+8'!J65","v":2},426.76805311170779,207.94309598695256,218.8249571247552,1.8549240261528255,0.92628331503561667,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L65","v":196.28918198247806},{"$f":"'X+8'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+8'!C66","v":2},{"$f":"'X+8'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+8'!M65","v":222.12611029383785},{"$f":"'X+8'!G66*W66","v":0},{"$f":"'X+8'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+8'!I66","v":2},{"$f":"'X+8'!J66","v":2},415.4119963390159,194.33144697389773,221.08054936511815,1.9577350085803278,1.0455609287197123,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L66","v":171.48473734604895},{"$f":"'X+8'!B67*U67","v":1.121759E-2},{"$f":"'X+8'!C67","v":3},{"$f":"'X+8'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+8'!M66","v":181.67624476024707},{"$f":"'X+8'!G67*W67","v":0},{"$f":"'X+8'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+8'!I67","v":3},{"$f":"'X+8'!J67","v":2},352.28544149443974,170.56109187124329,181.72434962319645,1.9236454748056651,0.95189513705061879,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L67","v":174.04266712711814},{"$f":"'X+8'!B68*U68","v":1.2590195E-2},{"$f":"'X+8'!C68","v":2},{"$f":"'X+8'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+8'!M67","v":198.55840169093929},{"$f":"'X+8'!G68*W68","v":0},{"$f":"'X+8'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+8'!I68","v":2},{"$f":"'X+8'!J68","v":2},369.25029207740653,171.85143600966762,197.3988560677389,2.1912311174505072,1.1595456232003838,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L68","v":156.85728410693307},{"$f":"'X+8'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+8'!C69","v":2},{"$f":"'X+8'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+8'!M68","v":165.04083186339295},{"$f":"'X+8'!G69*W69","v":0},{"$f":"'X+8'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+8'!I69","v":2},{"$f":"'X+8'!J69","v":3},318.619151949936,155.65372160834204,162.96543034159396,2.2035624985910167,1.0754015217989921,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L69","v":154.59247603720539},{"$f":"'X+8'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+8'!C70","v":0},{"$f":"'X+8'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+8'!M69","v":152.79843391099124},{"$f":"'X+8'!G70*W70","v":0},{"$f":"'X+8'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+8'!I70","v":0},{"$f":"'X+8'!J70","v":0},303.87052525720651,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":152.18439212982335},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":151.68613312738316},2.4080839073820282,{"$f":"F70*H70","v":1.112300783608078},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L70","v":147.57411275784625},{"$f":"'X+8'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+8'!C71","v":0},{"$f":"'X+8'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+8'!M70","v":137.75557845560681},{"$f":"'X+8'!G71*W71","v":0},{"$f":"'X+8'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+8'!I71","v":0},{"$f":"'X+8'!J71","v":0},{"$f":"L71+M71","v":279.66851815477696},143.03437039385992,136.63414776091705,2.539742363986333,1.121430694689755,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L71","v":134.94125984907879},{"$f":"'X+8'!B72*U72","v":1.8990455E-2},{"$f":"'X+8'!C72","v":3},{"$f":"'X+8'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+8'!M71","v":129.44237143058683},{"$f":"'X+8'!G72*W72","v":0},{"$f":"'X+8'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+8'!I72","v":3},{"$f":"'X+8'!J72","v":2},262.64144456545273,133.37866392627154,129.26278063918122,2.5625959228072377,1.179590791405609,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L72","v":144.99559909327067},{"$f":"'X+8'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+8'!C73","v":2},{"$f":"'X+8'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+8'!M72","v":131.59845801762185},{"$f":"'X+8'!G73*W73","v":0},{"$f":"'X+8'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+8'!I73","v":2},{"$f":"'X+8'!J73","v":2},273.21472883608811,142.95956161808652,130.25516721800159,3.0360374751841528,1.3432907996202721,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L73","v":131.80085301882553},{"$f":"'X+8'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+8'!C74","v":1},{"$f":"'X+8'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+8'!M73","v":131.69044691170427},{"$f":"'X+8'!G74*W74","v":0},{"$f":"'X+8'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+8'!I74","v":1},{"$f":"'X+8'!J74","v":2},257.94671551136037,128.76226079697128,129.18445471438906,3.0385922218542722,1.5059921973152133,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L74","v":122.10565054355885},{"$f":"'X+8'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+8'!C75","v":1},{"$f":"'X+8'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+8'!M74","v":116.66029228536323},{"$f":"'X+8'!G75*W75","v":0},{"$f":"'X+8'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+8'!I75","v":1},{"$f":"'X+8'!J75","v":2},233.17776364910571,119.01185295992592,114.1659106891798,3.0937975836329308,1.494381596183433,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L75","v":104.86143208290559},{"$f":"'X+8'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+8'!C76","v":1},{"$f":"'X+8'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+8'!M75","v":106.37718475648724},{"$f":"'X+8'!G76*W76","v":0},{"$f":"'X+8'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+8'!I76","v":1},{"$f":"'X+8'!J76","v":2},205.79533565369707,101.94419490696657,103.85114074673049,2.9172371759390274,1.5260440097567396,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L76","v":95.543967014658506},{"$f":"'X+8'!B77*U77","v":3.056145E-2},{"$f":"'X+8'!C77","v":2},{"$f":"'X+8'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+8'!M76","v":91.56415068665612},{"$f":"'X+8'!G77*W77","v":0},{"$f":"'X+8'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+8'!I77","v":2},{"$f":"'X+8'!J77","v":2},183.71737889094487,93.624004843938366,90.093374047006506,2.9199621707201353,1.4707766396496198,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L77","v":94.793730428769848},{"$f":"'X+8'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+8'!C78","v":1},{"$f":"'X+8'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+8'!M77","v":117.8807030019728},{"$f":"'X+8'!G78*W78","v":0},{"$f":"'X+8'!H78*V78","v":1.798568E-2},{"$f":"'X+8'!I78","v":1},{"$f":"'X+8'!J78","v":2},206.36761026907683,91.607071869472549,114.76053839960429,3.1866585592973045,2.1201646023685221,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L78","v":93.692226118959411},{"$f":"'X+8'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+8'!C79","v":1},{"$f":"'X+8'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+8'!M78","v":100.27994889168859},{"$f":"'X+8'!G79*W79","v":0},{"$f":"'X+8'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+8'!I79","v":1},{"$f":"'X+8'!J79","v":2},186.48993641481263,89.228476986988113,97.261459427824533,3.4637491319713023,2.0184894638640536,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L79","v":85.910543835118261},{"$f":"'X+8'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+8'!C80","v":1},{"$f":"'X+8'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+8'!M79","v":113.06405738689106},{"$f":"'X+8'!G80*W80","v":0},{"$f":"'X+8'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+8'!I80","v":1},{"$f":"'X+8'!J80","v":2},191.94448017204186,82.425637177642031,109.51884299439983,3.4849066574762366,2.5452143924912254,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L80","v":87.717501895814976},{"$f":"'X+8'!B81*U81","v":4.437373E-2},{"$f":"'X+8'!C81","v":2},{"$f":"'X+8'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+8'!M80","v":108.71085381568042},{"$f":"'X+8'!G81*W81","v":0},{"$f":"'X+8'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+8'!I81","v":2},{"$f":"'X+8'!J81","v":2},190.79508110082969,84.825149150415598,105.96993195041409,3.892352745399382,2.7409218652663285,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L81","v":91.667727895101933},{"$f":"'X+8'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+8'!C82","v":1},{"$f":"'X+8'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+8'!M81","v":110.42312690809449},{"$f":"'X+8'!G82*W82","v":0},{"$f":"'X+8'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+8'!I82","v":1},{"$f":"'X+8'!J82","v":2},193.51848544316115,87.220914956444545,106.29757048671661,4.4468129386573807,3.1255564213778793,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L82","v":84.680037050966547},{"$f":"'X+8'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+8'!C83","v":1},{"$f":"'X+8'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+8'!M82","v":109.14594616275537},{"$f":"'X+8'!G83*W83","v":0},{"$f":"'X+8'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+8'!I83","v":1},{"$f":"'X+8'!J83","v":2},184.84701611230668,80.179495043596049,104.66752106871063,4.5005420073705045,3.4784250940447401,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L83","v":84.876327841207797},{"$f":"'X+8'!B84*U84","v":5.844009E-2},{"$f":"'X+8'!C84","v":0},{"$f":"'X+8'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+8'!M83","v":105.9612823402836},{"$f":"'X+8'!G84*W84","v":0},{"$f":"'X+8'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+8'!I84","v":0},{"$f":"'X+8'!J84","v":1},181.06339914909461,79.9161476032981,101.14725154579651,4.9601802379096895,3.8140307944871017,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L84","v":75.833414451594635},{"$f":"'X+8'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+8'!C85","v":3},{"$f":"'X+8'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+8'!M84","v":91.262649498224178},{"$f":"'X+8'!G85*W85","v":0},{"$f":"'X+8'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+8'!I85","v":3},{"$f":"'X+8'!J85","v":1},163.48707971696535,73.945697606585099,89.541382110380269,4.8877168450095425,3.7212673878439104,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L85","v":73.985211561176271},{"$f":"'X+8'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+8'!C86","v":0},{"$f":"'X+8'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+8'!M85","v":108.16841009996514},{"$f":"'X+8'!G86*W86","v":0},{"$f":"'X+8'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+8'!I86","v":0},{"$f":"'X+8'!J86","v":0},171.87294332771972,68.71416438765884,103.15877894006088,5.2710471735174371,5.0096311599042611,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L86","v":72.028613827663264},{"$f":"'X+8'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+8'!C87","v":0},{"$f":"'X+8'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+8'!M86","v":91.202254966093406},{"$f":"'X+8'!G87*W87","v":0},{"$f":"'X+8'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+8'!I87","v":0},{"$f":"'X+8'!J87","v":0},152.73861833286975,66.3438084223461,86.394809910523634,5.6848054053171593,4.8074450555697688,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L87","v":64.963820563773481},{"$f":"'X+8'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+8'!C88","v":0},{"$f":"'X+8'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+8'!M87","v":78.492598172921461},{"$f":"'X+8'!G88*W88","v":0},{"$f":"'X+8'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+8'!I88","v":0},{"$f":"'X+8'!J88","v":0},133.04698451112714,59.269395109376028,73.777589401751101,5.6944254543974537,4.7150087711703597,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L88","v":59.181271914425452},{"$f":"'X+8'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+8'!C89","v":1},{"$f":"'X+8'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+8'!M88","v":75.335970681892491},{"$f":"'X+8'!G89*W89","v":0},{"$f":"'X+8'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+8'!I89","v":1},{"$f":"'X+8'!J89","v":0},125.59835690991494,54.414228296146888,71.184128613768053,5.7670436182785672,5.1518420681244423,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L89","v":53.354277055418805},{"$f":"'X+8'!B90*U90","v":0.10830889999999999},{"$f":"'X+8'!C90","v":0},{"$f":"'X+8'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+8'!M89","v":80.208896418805551},{"$f":"'X+8'!G90*W90","v":0},{"$f":"'X+8'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+8'!I90","v":0},{"$f":"'X+8'!J90","v":0},121.55021038472881,47.575533997251156,73.974676387477658,5.7787430581676489,6.2342200313278955,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L90","v":44.64787452292655},{"$f":"'X+8'!B91*U91","v":0.12020679999999999},{"$f":"'X+8'!C91","v":0},{"$f":"'X+8'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+8'!M90","v":60.646938943678052},{"$f":"'X+8'!G91*W91","v":0},{"$f":"'X+8'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+8'!I91","v":0},{"$f":"'X+8'!J91","v":0},94.575860939918726,39.280896399724021,55.294964540194712,5.3669781232025269,5.351974403483343,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L91","v":41.1590482079203},{"$f":"'X+8'!B92*U92","v":0.13310035000000001},{"$f":"'X+8'!C92","v":0},{"$f":"'X+8'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+8'!M91","v":61.064887779071313},{"$f":"'X+8'!G92*W92","v":0},{"$f":"'X+8'!H92*V92","v":0.10004718},{"$f":"'X+8'!I92","v":0},{"$f":"'X+8'!J92","v":0},90.636282445538001,35.680764485779235,54.955517959758765,5.4782837221410645,6.1093698193125476,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L92","v":37.142717955752872},{"$f":"'X+8'!B93*U93","v":0.14696075},{"$f":"'X+8'!C93","v":0},{"$f":"'X+8'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+8'!M92","v":53.415923655328186},{"$f":"'X+8'!G93*W93","v":0},{"$f":"'X+8'!H93*V93","v":0.11320585},{"$f":"'X+8'!I93","v":0},{"$f":"'X+8'!J93","v":0},79.053124882328603,31.684196267936962,47.368928614391649,5.4585216878159093,6.0469950409365341,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L93","v":24.745296301267999},{"$f":"'X+8'!B94*U94","v":0.16177274999999999},{"$f":"'X+8'!C94","v":0},{"$f":"'X+8'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+8'!M93","v":43.999554588480265},{"$f":"'X+8'!G94*W94","v":0},{"$f":"'X+8'!H94*V94","v":0.12779114999999999},{"$f":"'X+8'!I94","v":0},{"$f":"'X+8'!J94","v":0},59.118982577177647,20.742181669047046,38.376800908130598,4.0031146322209521,5.6227536803496694,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L94","v":20.696691274005602},{"$f":"'X+8'!B95*U95","v":0.17755929999999998},{"$f":"'X+8'!C95","v":0},{"$f":"'X+8'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+8'!M94","v":33.924353356177079},{"$f":"'X+8'!G95*W95","v":0},{"$f":"'X+8'!H95*V95","v":0.14385095000000001},{"$f":"'X+8'!I95","v":0},{"$f":"'X+8'!J95","v":0},46.066104156832374,17.021801259077058,29.044302897755315,3.6748900149285424,4.8800504584217617,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L95","v":14.656809270231602},{"$f":"'X+8'!B96*U96","v":0.19439804999999999},{"$f":"'X+8'!C96","v":0},{"$f":"'X+8'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+8'!M95","v":26.27357926418696},{"$f":"'X+8'!G96*W96","v":0},{"$f":"'X+8'!H96*V96","v":0.16140275000000001},{"$f":"'X+8'!I96","v":0},{"$f":"'X+8'!J96","v":0},33.840505447480865,11.807554128876655,22.032951318604209,2.8492551413549463,4.2406279455827525,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L96","v":10.138614484951663},{"$f":"'X+8'!B97*U97","v":0.21204045000000002},{"$f":"'X+8'!C97","v":0},{"$f":"'X+8'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+8'!M96","v":18.451728869366576},{"$f":"'X+8'!G97*W97","v":0},{"$f":"'X+8'!H97*V97","v":0.18043165000000003},{"$f":"'X+8'!I97","v":0},{"$f":"'X+8'!J97","v":0},23.111271091300125,7.9888181071859936,15.12245298411413,2.1497963777656692,3.3292758852524464,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L97","v":5.5240417445534993},{"$f":"'X+8'!B98*U98","v":0.23079885},{"$f":"'X+8'!C98","v":0},{"$f":"'X+8'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+8'!M97","v":12.537358731179058},{"$f":"'X+8'!G98*W98","v":0},{"$f":"'X+8'!H98*V98","v":0.20088205000000001},{"$f":"'X+8'!I98","v":0},{"$f":"'X+8'!J98","v":0},14.267927670232968,4.2490992625585582,10.018828407674409,1.2749424819949413,2.5185303235046481,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L98","v":4.8820655919198357},{"$f":"'X+8'!B99*U99","v":0.25037694999999999},{"$f":"'X+8'!C99","v":0},{"$f":"'X+8'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+8'!M98","v":11.284518070209039},{"$f":"'X+8'!G99*W99","v":0},{"$f":"'X+8'!H99*V99","v":0.2226544},{"$f":"'X+8'!I99","v":0},{"$f":"'X+8'!J99","v":0},12.431679369312491,3.6597088993150027,8.7719704699974876,1.222356692604833,2.5125476002115517,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L99","v":3.9400646068379537},{"$f":"'X+8'!B100*U100","v":0.27065420000000001},{"$f":"'X+8'!C100","v":0},{"$f":"'X+8'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+8'!M99","v":9.0472663975185412},{"$f":"'X+8'!G100*W100","v":0},{"$f":"'X+8'!H100*V100","v":0.24560335},{"$f":"'X+8'!I100","v":0},{"$f":"'X+8'!J100","v":0},9.698897034671468,2.8736695727259125,6.8252274619455555,1.066395034112041,2.2220389355729853,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L100","v":3.4023970689053131},{"$f":"'X+8'!B101*U101","v":0.29148925000000003},{"$f":"'X+8'!C101","v":0},{"$f":"'X+8'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+8'!M100","v":6.1422261462162338},{"$f":"'X+8'!G101*W101","v":0},{"$f":"'X+8'!H101*V101","v":0.26953855000000004},{"$f":"'X+8'!I101","v":0},{"$f":"'X+8'!J101","v":0},6.8972943160809272,2.410634899087905,4.4866594169930218,0.99176216981740817,1.6555667292232119,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L101","v":1.112301706010796},{"$f":"'X+8'!B102*U102","v":0.31272334999999996},{"$f":"'X+8'!C102","v":0},{"$f":"'X+8'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+8'!M101","v":3.894873810746879},{"$f":"'X+8'!G102*W102","v":0},{"$f":"'X+8'!H102*V102","v":0.29422914999999999},{"$f":"'X+8'!I102","v":0},{"$f":"'X+8'!J102","v":0},3.5133473903499488,0.76445899029638475,2.7488884000535641,0.34784271571441122,1.1459854106933149,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L102","v":1.4338547546015208},{"$f":"'X+8'!B103*U103","v":0.33418465000000003},{"$f":"'X+8'!C103","v":0},{"$f":"'X+8'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+8'!M102","v":3.5957730935213474},{"$f":"'X+8'!G103*W103","v":0},{"$f":"'X+8'!H103*V103","v":0.31941160000000002},{"$f":"'X+8'!I103","v":0},{"$f":"'X+8'!J103","v":0},3.4019239617669195,0.95468250528417564,2.447241456482744,0.47917224931734514,1.1485316370386034,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L103","v":1.1389304097238258},{"$f":"'X+8'!B104*U104","v":0.35569385000000003},{"$f":"'X+8'!C104","v":0},{"$f":"'X+8'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+8'!M103","v":3.2895557510508429},{"$f":"'X+8'!G104*W104","v":0},{"$f":"'X+8'!H104*V104","v":0.34479959999999998},{"$f":"'X+8'!I104","v":0},{"$f":"'X+8'!J104","v":0},2.8891381113178936,0.73381986740708072,2.1553182439108127,0.40511054231674504,1.1342375071400301,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L104","v":0.33459245180552877},{"$f":"'X+8'!B105*U105","v":0.37706999999999996},{"$f":"'X+8'!C105","v":0},{"$f":"'X+8'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+8'!M104","v":0.29617138770965334},{"$f":"'X+8'!G105*W105","v":0},{"$f":"'X+8'!H105*V105","v":0.37009779999999998},{"$f":"'X+8'!I105","v":0},{"$f":"'X+8'!J105","v":0},0.39498668469858167,0.20842767600321804,0.18655900869536363,0.12616477580231072,0.10961237901428973,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+8'!L105","v":0},{"$f":"'X+8'!B106*U106","v":1},{"$f":"'X+8'!C106","v":0},{"$f":"'X+8'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+8'!M105","v":0.1668491716631825},{"$f":"'X+8'!G106*W106","v":0},{"$f":"'X+8'!H106*V106","v":1},{"$f":"'X+8'!I106","v":0},{"$f":"'X+8'!J106","v":0},0,0,0,0,0.1668491716631825,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13273.105181424855},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":13939.516037178464},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},27137.194737111884,13217.907056274678,13919.287680837204,146.1981251501785,{"$f":"SUM(O6:O106)","v":123.22835634125985},{"$f":"SUM(P6:P106)","v":252.89925376675137},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":27212.621218603319},null,null,null,null,null,null,{"$f":"L107+M107","v":27137.19473711188},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":27390.093990878631}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":75.426481491438608}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-252.89925376675092}]

{"sheet":"X+10","index":20,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14042.054308879315},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,27307.312191052999,13289.179880290441,14018.13231076255,149.85980170887706,126.92199811676886,263.29696872175384,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+9'!P107*106/206","v":130.13262572463904},{"$f":"'X+9'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+9'!C6","v":15},{"$f":"'X+9'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+9'!P107*100/206","v":122.7666280421123},{"$f":"'X+9'!G6*W6","v":0},{"$f":"'X+9'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+9'!I6","v":12},{"$f":"'X+9'!J6","v":9},{"$f":"L6+M6","v":256.58712219919181},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":130.95348092275617},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":125.63364127643563},{"$f":"B6*A6","v":0.17914480188287413},{"$f":"F6*H6","v":0.13298676567667611},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L6","v":125.7292390165985},{"$f":"'X+9'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+9'!C7","v":10},{"$f":"'X+9'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+9'!M6","v":120.70366323112364},{"$f":"'X+9'!G7*W7","v":0},{"$f":"'X+9'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+9'!I7","v":10},{"$f":"'X+9'!J7","v":11},{"$f":"L7+M7","v":247.39703479954608},127.71150572467528,119.68552907487079,1.7733291923237613E-2,1.8134156252854323E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L7","v":122.82851241255356},{"$f":"'X+9'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+9'!C8","v":12},{"$f":"'X+9'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+9'!M7","v":115.07762061470007},{"$f":"'X+9'!G8*W8","v":0},{"$f":"'X+9'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+9'!I8","v":13},{"$f":"'X+9'!J8","v":9},238.88720448141373,119.81757600746536,119.06962847394837,1.0936405088188945E-2,7.9921407516909196E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L8","v":115.50507027534488},{"$f":"'X+9'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+9'!C9","v":10},{"$f":"'X+9'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+9'!M8","v":114.9999892879959},{"$f":"'X+9'!G9*W9","v":0},{"$f":"'X+9'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+9'!I9","v":10},{"$f":"'X+9'!J9","v":8},232.48538128374508,115.49154411184281,116.99383717190229,1.3526163502059122E-2,6.1521160936101535E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L9","v":111.64545467995416},{"$f":"'X+9'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+9'!C10","v":10},{"$f":"'X+9'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+9'!M9","v":113.36411631912809},{"$f":"'X+9'!G10*W10","v":0},{"$f":"'X+9'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+9'!I10","v":10},{"$f":"'X+9'!J10","v":9},226.99581911291614,112.63734832678075,114.3584707861354,8.1063531734021105E-3,5.6455329926925783E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L10","v":109.67103113813114},{"$f":"'X+9'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+9'!C11","v":11},{"$f":"'X+9'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+9'!M10","v":111.55896517514384},{"$f":"'X+9'!G11*W11","v":0},{"$f":"'X+9'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+9'!I11","v":11},{"$f":"'X+9'!J11","v":12},222.22020038110855,111.66688008960256,110.55332029150598,4.1510485285782637E-3,5.6448836378622785E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L11","v":109.39560443823498},{"$f":"'X+9'!B12*U12","v":3.18E-5},{"$f":"'X+9'!C12","v":4},{"$f":"'X+9'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+9'!M11","v":108.40979771706608},{"$f":"'X+9'!G12*W12","v":0},{"$f":"'X+9'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+9'!I12","v":3},{"$f":"'X+9'!J12","v":1},216.79633485000761,106.39212565801385,110.40420919199377,3.4787802211358725E-3,5.5885250723147571E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L12","v":105.13483459049903},{"$f":"'X+9'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+9'!C13","v":5},{"$f":"'X+9'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+9'!M12","v":109.21766076240684},{"$f":"'X+9'!G13*W13","v":0},{"$f":"'X+9'!H13*V13","v":5.24E-5},{"$f":"'X+9'!I13","v":5},{"$f":"'X+9'!J13","v":3},218.34293962204197,107.13100186505909,111.21193775698289,3.8327254399415059E-3,5.7230054239501178E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L13","v":106.50282104881909},{"$f":"'X+9'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+9'!C14","v":4},{"$f":"'X+9'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+9'!M13","v":110.61911156485981},{"$f":"'X+9'!G14*W14","v":0},{"$f":"'X+9'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+9'!I14","v":4},{"$f":"'X+9'!J14","v":3},219.11096440516172,107.49782074137084,111.61314366379088,5.0003074482420562E-3,5.967901068924187E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L14","v":108.08052177407615},{"$f":"'X+9'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+9'!C15","v":3},{"$f":"'X+9'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+9'!M14","v":112.16304586907617},{"$f":"'X+9'!G15*W15","v":0},{"$f":"'X+9'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+9'!I15","v":3},{"$f":"'X+9'!J15","v":3},219.23071542098597,107.07394507432619,112.1567703466598,6.5766997499525325E-3,6.2755224163748126E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L15","v":122.75605859688703},{"$f":"'X+9'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+9'!C16","v":5},{"$f":"'X+9'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+9'!M15","v":104.84229466170372},{"$f":"'X+9'!G16*W16","v":0},{"$f":"'X+9'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+9'!I16","v":5},{"$f":"'X+9'!J16","v":3},231.5828927113194,124.74685189249226,106.83604081882714,9.2067043947665263E-3,6.2538428765706259E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L16","v":138.90338770158615},{"$f":"'X+9'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+9'!C17","v":6},{"$f":"'X+9'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+9'!M16","v":145.91040613152501},{"$f":"'X+9'!G17*W17","v":0},{"$f":"'X+9'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+9'!I17","v":6},{"$f":"'X+9'!J17","v":3},289.79206427203394,140.89116420346841,148.90090006856553,1.2223498117739583E-2,9.5060629594688542E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L17","v":128.91819913722543},{"$f":"'X+9'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+9'!C18","v":6},{"$f":"'X+9'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+9'!M17","v":129.93169575576681},{"$f":"'X+9'!G18*W18","v":0},{"$f":"'X+9'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+9'!I18","v":6},{"$f":"'X+9'!J18","v":3},262.82778979207865,129.90538415255838,132.92240563952026,1.2814984667036757E-2,9.2901162465373298E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L18","v":159.89662068983841},{"$f":"'X+9'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+9'!C19","v":2},{"$f":"'X+9'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+9'!M18","v":149.92073211126942},{"$f":"'X+9'!G19*W19","v":0},{"$f":"'X+9'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+9'!I19","v":2},{"$f":"'X+9'!J19","v":2},305.78725392493754,155.87854365733463,149.90871026760288,1.8077032503779334E-2,1.2021843666538469E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L19","v":159.89380167574305},{"$f":"'X+9'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+9'!C20","v":4},{"$f":"'X+9'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+9'!M19","v":143.91947154111577},{"$f":"'X+9'!G20*W20","v":0},{"$f":"'X+9'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+9'!I20","v":4},{"$f":"'X+9'!J20","v":2},307.779200340275,161.87260239588858,145.90659794438642,2.119927985447588E-2,1.2873596729352805E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L20","v":171.87677644052934},{"$f":"'X+9'!B21*U21","v":1.63129E-4},{"$f":"'X+9'!C21","v":4},{"$f":"'X+9'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+9'!M20","v":184.88853944261044},{"$f":"'X+9'!G21*W21","v":0.33981259999999996},{"$f":"'X+9'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+9'!I21","v":4},{"$f":"'X+9'!J21","v":0},362.71875831266351,173.84873835386537,188.87001995879814,2.8038086663967111E-2,1.851948381229537E-2,6.2827455298196E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L21","v":170.85763250373881},{"$f":"'X+9'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+9'!C22","v":6},{"$f":"'X+9'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+9'!M21","v":160.8976995917362},{"$f":"'X+9'!G22*W22","v":1.6944046666666666},{"$f":"'X+9'!H22*V22","v":1.11022E-4},{"$f":"'X+9'!I22","v":6},{"$f":"'X+9'!J22","v":10},330.70198075565412,173.82214434832198,156.87983640733214,3.5488155416821571E-2,1.7863184404073737E-2,0.27262581304416922,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L22","v":195.80495068158558},{"$f":"'X+9'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+9'!C23","v":6},{"$f":"'X+9'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+9'!M22","v":194.85906219622038},{"$f":"'X+9'!G23*W23","v":3.0649546666666665},{"$f":"'X+9'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+9'!I23","v":6},{"$f":"'X+9'!J23","v":8},388.58713085210854,195.75176770732105,192.83536314478749,5.3182974264526825E-2,2.3699051432897623E-2,0.59723419202059591,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L23","v":175.78369185379361},{"$f":"'X+9'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+9'!C24","v":10},{"$f":"'X+9'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+9'!M23","v":163.86833454639256},{"$f":"'X+9'!G24*W24","v":5.3131026666666665},{"$f":"'X+9'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+9'!I24","v":10},{"$f":"'X+9'!J24","v":8},344.56794471877697,178.72125840839053,165.84668631038647,6.2433445403095589E-2,2.1648236006087548E-2,0.87064928526066376,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L24","v":189.71191373356612},{"$f":"'X+9'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+9'!C25","v":9},{"$f":"'X+9'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+9'!M24","v":179.8426307905608},{"$f":"'X+9'!G25*W25","v":10.447013333333333},{"$f":"'X+9'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+9'!I25","v":9},{"$f":"'X+9'!J25","v":9},370.44379617220022,190.62675698800089,179.8170391841993,8.5156745565240763E-2,2.5591606361496801E-2,1.8788183617707326,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L25","v":209.60058372466136},{"$f":"'X+9'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+9'!C26","v":8},{"$f":"'X+9'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+9'!M25","v":205.80125039072803},{"$f":"'X+9'!G26*W26","v":16.112460000000002},{"$f":"'X+9'!H26*V26","v":1.51626E-4},{"$f":"'X+9'!I26","v":8},{"$f":"'X+9'!J26","v":9},415.26103680018934,210.49099122985305,204.77004557033629,0.10959249480831948,3.1204820391744527E-2,3.31596441487059,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L26","v":216.49140612835785},{"$f":"'X+9'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+9'!C27","v":7},{"$f":"'X+9'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+9'!M26","v":209.7764014015265},{"$f":"'X+9'!G27*W27","v":22.426593333333333},{"$f":"'X+9'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+9'!I27","v":8},{"$f":"'X+9'!J27","v":8},426.11444688225322,216.37185199669455,209.74259488555865,0.11955413166329368,3.3806515967863E-2,4.7045700451621313,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L27","v":214.39565423913649},{"$f":"'X+9'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+9'!C28","v":11},{"$f":"'X+9'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+9'!M27","v":220.74303911945788},{"$f":"'X+9'!G28*W28","v":32.911406666666664},{"$f":"'X+9'!H28*V28","v":1.701885E-4},{"$f":"'X+9'!I28","v":11},{"$f":"'X+9'!J28","v":9},439.98267740720109,217.27720621445638,222.70547119274468,0.11844802468011273,3.7567926713181855E-2,7.2649639292963863,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L28","v":231.25120710085667},{"$f":"'X+9'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+9'!C29","v":10},{"$f":"'X+9'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+9'!M28","v":204.74363121666829},{"$f":"'X+9'!G29*W29","v":38.196553333333334},{"$f":"'X+9'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+9'!I29","v":10},{"$f":"'X+9'!J29","v":8},434.83233468886294,228.12548044458009,206.70685424428282,0.12572665627659374,3.6776972385478432E-2,7.8205010294278017,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L29","v":221.17658089645954},{"$f":"'X+9'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+9'!C30","v":14},{"$f":"'X+9'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+9'!M29","v":207.72167178271567},{"$f":"'X+9'!G30*W30","v":50.104373333333335},{"$f":"'X+9'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+9'!I30","v":14},{"$f":"'X+9'!J30","v":7},440.74013624942302,226.05800127496695,214.68213497445606,0.11857962149259975,3.9536808259599078E-2,10.407764192425319,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L30","v":227.08158214224406},{"$f":"'X+9'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+9'!C31","v":14},{"$f":"'X+9'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+9'!M30","v":194.72945065109843},{"$f":"'X+9'!G31*W31","v":60.364240000000002},{"$f":"'X+9'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+9'!I31","v":15},{"$f":"'X+9'!J31","v":8},432.65158908278238,230.961397738865,201.69019134391738,0.12018440337906658,3.9259307181042633E-2,11.754695294171063,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L31","v":204.11778164890896},{"$f":"'X+9'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+9'!C32","v":13},{"$f":"'X+9'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+9'!M31","v":185.73366102902062},{"$f":"'X+9'!G32*W32","v":66.619780000000006},{"$f":"'X+9'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+9'!I32","v":13},{"$f":"'X+9'!J32","v":9},392.70495659271512,203.01118511773956,189.69377147497556,0.10659653116940053,3.9889554045050193E-2,12.373535636347929,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L32","v":172.1995915172856},{"$f":"'X+9'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+9'!C33","v":15},{"$f":"'X+9'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+9'!M32","v":186.71793859573569},{"$f":"'X+9'!G33*W33","v":83.705533333333335},{"$f":"'X+9'!H33*V33","v":2.295535E-4},{"$f":"'X+9'!I33","v":15},{"$f":"'X+9'!J33","v":11},362.78538657079332,172.11030973137511,190.67507683941824,8.9281785910494946E-2,4.286175631743621E-2,15.62932463305664,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L33","v":200.01159269508977},{"$f":"'X+9'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+9'!C34","v":15},{"$f":"'X+9'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+9'!M33","v":191.69345837836673},{"$f":"'X+9'!G34*W34","v":96.08356666666667},{"$f":"'X+9'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+9'!I34","v":15},{"$f":"'X+9'!J34","v":9},397.55335360955041,199.9071713428161,197.64618226673434,0.10442135227367805,4.7276111632377119E-2,18.418591187661693,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L34","v":178.08878442805116},{"$f":"'X+9'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+9'!C35","v":21},{"$f":"'X+9'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+9'!M34","v":197.66793888964895},{"$f":"'X+9'!G35*W35","v":111.49120000000001},{"$f":"'X+9'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+9'!I35","v":19},{"$f":"'X+9'!J35","v":13},383.6084395924413,179.9930132662717,203.61542632616957,9.5771161779441935E-2,5.2512563479393579E-2,22.03823570833363,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L35","v":161.16963262503685},{"$f":"'X+9'!B36*U36","v":5.665965E-4},{"$f":"'X+9'!C36","v":20},{"$f":"'X+9'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+9'!M35","v":174.69741328267222},{"$f":"'X+9'!G36*W36","v":110.07},{"$f":"'X+9'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+9'!I36","v":20},{"$f":"'X+9'!J36","v":12},347.72553605558812,165.07831447528523,182.64722158030293,9.1318149751631689E-2,5.0191702369298062E-2,19.228944280023729,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L36","v":157.19978642002195},{"$f":"'X+9'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+9'!C37","v":17},{"$f":"'X+9'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+9'!M36","v":182.66810109051954},{"$f":"'X+9'!G37*W37","v":115.5808},{"$f":"'X+9'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+9'!I37","v":17},{"$f":"'X+9'!J37","v":13},345.71605417008578,159.10488451596072,186.61116965412506,9.4901904061233319E-2,5.6931436394477862E-2,21.11292525852312,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L37","v":175.0972691709535},{"$f":"'X+9'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+9'!C38","v":20},{"$f":"'X+9'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+9'!M37","v":180.64696705256398},{"$f":"'X+9'!G38*W38","v":111.19606666666665},{"$f":"'X+9'!H38*V38","v":3.393475E-4},{"$f":"'X+9'!I38","v":19},{"$f":"'X+9'!J38","v":14},365.57058182596984,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":179.9849168700577},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":185.58566495591211},0.11235230089579193,{"$f":"F38*H38","v":6.1302096651869954E-2},{"$f":"G38*F38/1000","v":20.08723219150804},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L38","v":144.271109823459},{"$f":"'X+9'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+9'!C39","v":17},{"$f":"'X+9'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+9'!M38","v":182.6152960351034},{"$f":"'X+9'!G39*W39","v":99.020133333333334},{"$f":"'X+9'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+9'!I39","v":16},{"$f":"'X+9'!J39","v":14},332.72094307734017,148.17312759427352,184.54781548306661,9.7982229185486575E-2,6.7480552036779523E-2,18.082590962102078,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L39","v":130.34335374647975},{"$f":"'X+9'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+9'!C40","v":15},{"$f":"'X+9'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+9'!M39","v":146.67192768899284},{"$f":"'X+9'!G40*W40","v":95.188199999999995},{"$f":"'X+9'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+9'!I40","v":14},{"$f":"'X+9'!J40","v":15},277.86259077258853,132.24990453521295,145.61268623737558,9.3449211266800544E-2,5.9241451617258814E-2,13.961436787245388,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L40","v":147.21906481221373},{"$f":"'X+9'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+9'!C41","v":15},{"$f":"'X+9'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+9'!M40","v":154.60472997996678},{"$f":"'X+9'!G41*W41","v":82.483686666666657},{"$f":"'X+9'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+9'!I41","v":14},{"$f":"'X+9'!J41","v":15},303.64383528035961,150.10738825734288,153.53644702301673,0.11167655487086023,6.8282956950047102E-2,12.752368104852184,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L41","v":125.32493817430129},{"$f":"'X+9'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+9'!C42","v":17},{"$f":"'X+9'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+9'!M41","v":136.61135194595727},{"$f":"'X+9'!G42*W42","v":72.694853333333313},{"$f":"'X+9'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+9'!I42","v":16},{"$f":"'X+9'!J42","v":15},268.76927507430935,131.22400272234509,137.54527235196426,0.10093545195620052,6.6079593993019242E-2,9.9309421933797424,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L42","v":130.28482197656106},{"$f":"'X+9'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+9'!C43","v":12},{"$f":"'X+9'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+9'!M42","v":135.57342434502115},{"$f":"'X+9'!G43*W43","v":58.614106666666657},{"$f":"'X+9'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+9'!I43","v":12},{"$f":"'X+9'!J43","v":15},264.67436679287249,132.17269319137827,132.50167360149422,0.11212878518278442,7.1750743526934654E-2,7.9465151557243319,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L43","v":132.22574014603143},{"$f":"'X+9'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+9'!C44","v":13},{"$f":"'X+9'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+9'!M43","v":125.55071022603354},{"$f":"'X+9'!G44*W44","v":46.599106666666664},{"$f":"'X+9'!H44*V44","v":5.78967E-4},{"$f":"'X+9'!I44","v":12},{"$f":"'X+9'!J44","v":15},257.58114164279607,135.10312113480995,122.4780205079861,0.12261901122146165,7.2689718047435958E-2,5.8505509378986948,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L44","v":162.95840818446621},{"$f":"'X+9'!B45*U45","v":1.0084705E-3},{"$f":"'X+9'!C45","v":10},{"$f":"'X+9'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+9'!M44","v":133.45829669190627},{"$f":"'X+9'!G45*W45","v":37.817026666666671},{"$f":"'X+9'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+9'!I45","v":10},{"$f":"'X+9'!J45","v":3},305.16795108716792,164.79406943708523,140.37388165008269,0.16433874738099272,8.4415041823564574E-2,5.0469959648857321,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L45","v":155.93187181333292},{"$f":"'X+9'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+9'!C46","v":12},{"$f":"'X+9'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+9'!M45","v":141.4001943348722},{"$f":"'X+9'!G46*W46","v":28.979673333333334},{"$f":"'X+9'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+9'!I46","v":12},{"$f":"'X+9'!J46","v":5},308.06158825073112,159.75905485878027,148.30253339195085,0.17281695455263965,9.766094292136332E-2,4.0977314410944476,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L46","v":149.90955263225189},{"$f":"'X+9'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+9'!C47","v":14},{"$f":"'X+9'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+9'!M46","v":148.33770349038909},{"$f":"'X+9'!G47*W47","v":18.889446666666664},{"$f":"'X+9'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+9'!I47","v":14},{"$f":"'X+9'!J47","v":8},308.9508421139011,154.72504058190717,154.22580153199394,0.18451205034470983,0.11190195839515531,2.8020171387375181,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L47","v":175.61289065369127},{"$f":"'X+9'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+9'!C48","v":9},{"$f":"'X+9'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+9'!M47","v":174.16218227630773},{"$f":"'X+9'!G48*W48","v":12.351526666666667},{"$f":"'X+9'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+9'!I48","v":8},{"$f":"'X+9'!J48","v":8},351.38962400233504,177.37093551546442,174.01868848687064,0.24195513822683481,0.14349378943709043,2.1511688387106758,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L48","v":159.63035615654482},{"$f":"'X+9'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+9'!C49","v":11},{"$f":"'X+9'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+9'!M48","v":136.28735740420223},{"$f":"'X+9'!G49*W49","v":7.2478820000000006},{"$f":"'X+9'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+9'!I49","v":11},{"$f":"'X+9'!J49","v":8},301.54696928869055,162.38251630040116,139.16445298828936,0.24783985614366527,0.12290441591286047,0.98779468455748409,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L49","v":157.52004835019289},{"$f":"'X+9'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+9'!C50","v":11},{"$f":"'X+9'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+9'!M49","v":147.15946718599227},{"$f":"'X+9'!G50*W50","v":4.5244233333333339},{"$f":"'X+9'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+9'!I50","v":11},{"$f":"'X+9'!J50","v":7},312.25801056051057,161.24405826107878,151.01395229943182,0.2759900891141312,0.14551488656045519,0.66581172705720448,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L50","v":172.20951132023532},{"$f":"'X+9'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+9'!C51","v":10},{"$f":"'X+9'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+9'!M50","v":170.93080697619499},{"$f":"'X+9'!G51*W51","v":2.4095213333333332},{"$f":"'X+9'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+9'!I51","v":10},{"$f":"'X+9'!J51","v":7},347.61595111860674,173.87072354861502,173.74522756999173,0.33878777162029899,0.18557940620324789,0.41186142593302394,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L51","v":179.90047237360668},{"$f":"'X+9'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+9'!C52","v":8},{"$f":"'X+9'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+9'!M51","v":180.75930812223552},{"$f":"'X+9'!G52*W52","v":1.3922226666666668},{"$f":"'X+9'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+9'!I52","v":8},{"$f":"'X+9'!J52","v":6},364.05168181492724,181.50793242129501,182.54374939363223,0.39253995231165179,0.2155587286033121,0.25165720597876046,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L52","v":186.55686596347471},{"$f":"'X+9'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+9'!C53","v":5},{"$f":"'X+9'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+9'!M52","v":201.4642467698892},{"$f":"'X+9'!G53*W53","v":0.76621939999999988},{"$f":"'X+9'!H53*V53","v":1.310779E-3},{"$f":"'X+9'!I53","v":6},{"$f":"'X+9'!J53","v":6},387.30973937321295,186.10956770724053,201.20017166597242,0.44729825623419112,0.26407510391678857,0.15436581428147642,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L53","v":173.44532103420053},{"$f":"'X+9'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+9'!C54","v":5},{"$f":"'X+9'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+9'!M53","v":205.25731381724145},{"$f":"'X+9'!G54*W54","v":0.72774420000000006},{"$f":"'X+9'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+9'!I54","v":5},{"$f":"'X+9'!J54","v":4},378.9500365356057,172.9883646798063,205.96167185579941,0.45695635439422866,0.29564196144203608,0.14937481963807733,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L54","v":191.7996543146605},{"$f":"'X+9'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+9'!C55","v":6},{"$f":"'X+9'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+9'!M54","v":220.91704305199804},{"$f":"'X+9'!G55*W55","v":0.97042133333333336},{"$f":"'X+9'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+9'!I55","v":6},{"$f":"'X+9'!J55","v":4},411.80720104603859,189.23964842477321,222.56755262126535,0.56000588988730415,0.34949043073269637,0.21438261147457735,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L55","v":211.97272916383002},{"$f":"'X+9'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+9'!C56","v":3},{"$f":"'X+9'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+9'!M55","v":230.60068904079978},{"$f":"'X+9'!G56*W56","v":0},{"$f":"'X+9'!H56*V56","v":1.737352E-3},{"$f":"'X+9'!I56","v":3},{"$f":"'X+9'!J56","v":4},438.48050931919278,209.2804548466994,229.20005447249338,0.69227431713063181,0.40063456830641159,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L56","v":180.12549366834193},{"$f":"'X+9'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+9'!C57","v":3},{"$f":"'X+9'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+9'!M56","v":209.57508643017903},{"$f":"'X+9'!G57*W57","v":0},{"$f":"'X+9'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+9'!I57","v":3},{"$f":"'X+9'!J57","v":4},388.63883606635761,180.46377555846448,208.17506050789314,0.66171810987745117,0.40002592228588818,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L57","v":203.12819981914677},{"$f":"'X+9'!B58*U58","v":4.141563E-3},{"$f":"'X+9'!C58","v":3},{"$f":"'X+9'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+9'!M57","v":245.82794185517807},{"$f":"'X+9'!G58*W58","v":0},{"$f":"'X+9'!H58*V58","v":2.0988265E-3},{"$f":"'X+9'!I58","v":3},{"$f":"'X+9'!J58","v":4},446.59892323889113,202.28693158251917,244.31199165637196,0.84126823662758499,0.51595019880610693,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L58","v":226.89817227901969},{"$f":"'X+9'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+9'!C59","v":3},{"$f":"'X+9'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+9'!M58","v":244.50368153057897},{"$f":"'X+9'!G59*W59","v":0},{"$f":"'X+9'!H59*V59","v":2.31014E-3},{"$f":"'X+9'!I59","v":3},{"$f":"'X+9'!J59","v":4},469.77946309354888,226.84061929782092,242.93884379572793,1.0575529811987807,0.56483773485105171,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L59","v":211.64708187092},{"$f":"'X+9'!B60*U60","v":5.217625E-3},{"$f":"'X+9'!C60","v":5},{"$f":"'X+9'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+9'!M59","v":253.97735173003531},{"$f":"'X+9'!G60*W60","v":0},{"$f":"'X+9'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+9'!I60","v":5},{"$f":"'X+9'!J60","v":3},466.87341145588391,211.54278676537325,255.33062469051069,1.1042951055467589,0.64672703952463073,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L60","v":239.95735048490798},{"$f":"'X+9'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+9'!C61","v":5},{"$f":"'X+9'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+9'!M60","v":287.02701138133733},{"$f":"'X+9'!G61*W61","v":0},{"$f":"'X+9'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+9'!I61","v":5},{"$f":"'X+9'!J61","v":3},528.78589481934659,240.56572382970452,288.2201709896421,1.3916266552034615,0.80684039169523503,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L61","v":255.48582092631455},{"$f":"'X+9'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+9'!C62","v":4},{"$f":"'X+9'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+9'!M61","v":271.84409036401593},{"$f":"'X+9'!G62*W62","v":0},{"$f":"'X+9'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+9'!I62","v":4},{"$f":"'X+9'!J62","v":3},527.84356697689395,255.8441967839525,271.99937019294151,1.6416241423620344,0.84472017107443198,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L62","v":252.55435220417425},{"$f":"'X+9'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+9'!C63","v":4},{"$f":"'X+9'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+9'!M62","v":274.27571373730791},{"$f":"'X+9'!G63*W63","v":0},{"$f":"'X+9'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+9'!I63","v":3},{"$f":"'X+9'!J63","v":3},525.08615919806289,251.75407267739536,273.33208652066753,1.8002795267789085,0.9436272166403874,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L63","v":243.75392480596844},{"$f":"'X+9'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+9'!C64","v":2},{"$f":"'X+9'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+9'!M63","v":273.68563172899394},{"$f":"'X+9'!G64*W64","v":0},{"$f":"'X+9'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+9'!I64","v":2},{"$f":"'X+9'!J64","v":3},512.45991013504795,240.81810377382902,271.64180636121893,1.9358210321394091,1.0438253677750342,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L64","v":259.49584582711122},{"$f":"'X+9'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+9'!C65","v":3},{"$f":"'X+9'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+9'!M64","v":263.25501771403003},{"$f":"'X+9'!G65*W65","v":0},{"$f":"'X+9'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+9'!I65","v":3},{"$f":"'X+9'!J65","v":2},521.3308184234869,258.19053144203542,263.14028698145148,2.3053143850758069,1.1147307325785372,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L65","v":207.94309598695256},{"$f":"'X+9'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+9'!C66","v":2},{"$f":"'X+9'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+9'!M65","v":218.8249571247552},{"$f":"'X+9'!G66*W66","v":0},{"$f":"'X+9'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+9'!I66","v":2},{"$f":"'X+9'!J66","v":2},423.66406292620081,205.86912800412927,217.79493492207155,2.0739679828233042,1.0300222026836503,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L66","v":194.33144697389773},{"$f":"'X+9'!B67*U67","v":1.121759E-2},{"$f":"'X+9'!C67","v":3},{"$f":"'X+9'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+9'!M66","v":221.08054936511815},{"$f":"'X+9'!G67*W67","v":0},{"$f":"'X+9'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+9'!I67","v":3},{"$f":"'X+9'!J67","v":2},414.07371131977004,193.15151647763781,220.9221948421322,2.1799304962599253,1.1583545229859529,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L67","v":170.56109187124329},{"$f":"'X+9'!B68*U68","v":1.2590195E-2},{"$f":"'X+9'!C68","v":2},{"$f":"'X+9'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+9'!M67","v":181.72434962319645},{"$f":"'X+9'!G68*W68","v":0},{"$f":"'X+9'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+9'!I68","v":2},{"$f":"'X+9'!J68","v":2},349.07680632436484,168.41369446517143,180.66311185919338,2.1473974060718679,1.0612377640030597,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L68","v":171.85143600966762},{"$f":"'X+9'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+9'!C69","v":2},{"$f":"'X+9'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+9'!M68","v":197.3988560677389},{"$f":"'X+9'!G69*W69","v":0},{"$f":"'X+9'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+9'!I69","v":2},{"$f":"'X+9'!J69","v":3},365.54984321638665,170.43723266631662,195.11261055007006,2.4142033433510126,1.2862455176688445,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L69","v":155.65372160834204},{"$f":"'X+9'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+9'!C70","v":0},{"$f":"'X+9'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+9'!M69","v":162.96543034159396},{"$f":"'X+9'!G70*W70","v":0},{"$f":"'X+9'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+9'!I70","v":0},{"$f":"'X+9'!J70","v":0},315.00822530238275,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":153.22910669992334},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":161.77911860245942},2.4246149084187123,{"$f":"F70*H70","v":1.1863117391345435},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L70","v":152.18439212982335},{"$f":"'X+9'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+9'!C71","v":0},{"$f":"'X+9'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+9'!M70","v":151.68613312738316},{"$f":"'X+9'!G71*W71","v":0},{"$f":"'X+9'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+9'!I71","v":0},{"$f":"'X+9'!J71","v":0},{"$f":"L71+M71","v":298.01660468763203},147.56530711141065,150.45129757622135,2.6190850184126933,1.2348355511618156,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L71","v":143.03437039385992},{"$f":"'X+9'!B72*U72","v":1.8990455E-2},{"$f":"'X+9'!C72","v":3},{"$f":"'X+9'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+9'!M71","v":136.63414776091705},{"$f":"'X+9'!G72*W72","v":0},{"$f":"'X+9'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+9'!I72","v":3},{"$f":"'X+9'!J72","v":2},277.70710190574084,141.31808261944198,136.38901928629883,2.7162877744179288,1.2451284746182154,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L72","v":133.37866392627154},{"$f":"'X+9'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+9'!C73","v":2},{"$f":"'X+9'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+9'!M72","v":129.26278063918122},{"$f":"'X+9'!G73*W73","v":0},{"$f":"'X+9'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+9'!I73","v":2},{"$f":"'X+9'!J73","v":2},259.52920268181202,131.58587142358553,127.94333125822651,2.7927925026860123,1.3194493809547101,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L73","v":142.95956161808652},{"$f":"'X+9'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+9'!C74","v":1},{"$f":"'X+9'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+9'!M73","v":130.25516721800159},{"$f":"'X+9'!G74*W74","v":0},{"$f":"'X+9'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+9'!I74","v":1},{"$f":"'X+9'!J74","v":2},267.42930050549887,139.66371184152729,127.7655886639716,3.2958497765592467,1.4895785540299833,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L74","v":128.76226079697128},{"$f":"'X+9'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+9'!C75","v":1},{"$f":"'X+9'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+9'!M74","v":129.18445471438906},{"$f":"'X+9'!G75*W75","v":0},{"$f":"'X+9'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+9'!I75","v":1},{"$f":"'X+9'!J75","v":2},252.02944685583503,125.49980431323407,126.52964254260097,3.2624564837372052,1.6548121717880888,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L75","v":119.01185295992592},{"$f":"'X+9'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+9'!C76","v":1},{"$f":"'X+9'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+9'!M75","v":114.1659106891798},{"$f":"'X+9'!G76*W76","v":0},{"$f":"'X+9'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+9'!I76","v":1},{"$f":"'X+9'!J76","v":2},227.22908490809641,115.70095213646975,111.52813277162664,3.310900823456167,1.6377779175531444,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L76","v":101.94419490696657},{"$f":"'X+9'!B77*U77","v":3.056145E-2},{"$f":"'X+9'!C77","v":2},{"$f":"'X+9'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+9'!M76","v":103.85114074673049},{"$f":"'X+9'!G77*W77","v":0},{"$f":"'X+9'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+9'!I77","v":2},{"$f":"'X+9'!J77","v":2},202.01163313467097,99.82863249152706,102.18300064314391,3.1155624154395136,1.6681401035865824,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L77","v":93.624004843938366},{"$f":"'X+9'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+9'!C78","v":1},{"$f":"'X+9'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+9'!M77","v":90.093374047006506},{"$f":"'X+9'!G78*W78","v":0},{"$f":"'X+9'!H78*V78","v":1.798568E-2},{"$f":"'X+9'!I78","v":1},{"$f":"'X+9'!J78","v":2},177.94965212601758,90.476668674740836,87.472983451276747,3.147336169197537,1.620390595729764,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L78","v":91.607071869472549},{"$f":"'X+9'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+9'!C79","v":1},{"$f":"'X+9'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+9'!M78","v":114.76053839960429},{"$f":"'X+9'!G79*W79","v":0},{"$f":"'X+9'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+9'!I79","v":1},{"$f":"'X+9'!J79","v":2},198.67098546062203,87.220409722418395,111.45057573820363,3.3866621470541527,2.3099626614006628,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L79","v":89.228476986988113},{"$f":"'X+9'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+9'!C80","v":1},{"$f":"'X+9'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+9'!M79","v":97.261459427824533},{"$f":"'X+9'!G80*W80","v":0},{"$f":"'X+9'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+9'!I80","v":1},{"$f":"'X+9'!J80","v":2},179.68096190475916,85.608980478093827,94.071981426665317,3.6194965088942861,2.1894780011592094,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L80","v":82.425637177642031},{"$f":"'X+9'!B81*U81","v":4.437373E-2},{"$f":"'X+9'!C81","v":2},{"$f":"'X+9'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+9'!M80","v":109.51884299439983},{"$f":"'X+9'!G81*W81","v":0},{"$f":"'X+9'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+9'!I81","v":2},{"$f":"'X+9'!J81","v":2},186.52565354277334,79.768104208443376,106.75754933432997,3.6575329691986496,2.7612936600698683,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L81","v":84.825149150415598},{"$f":"'X+9'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+9'!C82","v":1},{"$f":"'X+9'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+9'!M81","v":105.96993195041409},{"$f":"'X+9'!G82*W82","v":0},{"$f":"'X+9'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+9'!I82","v":1},{"$f":"'X+9'!J82","v":2},182.6806949766613,80.710270561985297,101.97042441467599,4.1148785884303036,2.9995075357380974,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L82","v":87.220914956444545},{"$f":"'X+9'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+9'!C83","v":1},{"$f":"'X+9'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+9'!M82","v":106.29757048671661},{"$f":"'X+9'!G83*W83","v":0},{"$f":"'X+9'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+9'!I83","v":1},{"$f":"'X+9'!J83","v":2},184.49525300694546,82.585331348391691,101.90992165855376,4.6355836080528556,3.3876488281628578,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L83","v":80.179495043596049},{"$f":"'X+9'!B84*U84","v":5.844009E-2},{"$f":"'X+9'!C84","v":0},{"$f":"'X+9'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+9'!M83","v":104.66752106871063},{"$f":"'X+9'!G84*W84","v":0},{"$f":"'X+9'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+9'!I84","v":0},{"$f":"'X+9'!J84","v":1},175.39385679197019,75.493798137093748,99.900058654876446,4.6856969065023071,3.767462413834179,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L84","v":79.9161476032981},{"$f":"'X+9'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+9'!C85","v":3},{"$f":"'X+9'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+9'!M84","v":101.14725154579651},{"$f":"'X+9'!G85*W85","v":0},{"$f":"'X+9'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+9'!I85","v":3},{"$f":"'X+9'!J85","v":1},176.78822092133865,77.765284970332544,99.022935951006104,5.1508626329655574,4.1243155947904091,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L85","v":73.945697606585099},{"$f":"'X+9'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+9'!C86","v":0},{"$f":"'X+9'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+9'!M85","v":89.541382110380269},{"$f":"'X+9'!G86*W86","v":0},{"$f":"'X+9'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+9'!I86","v":0},{"$f":"'X+9'!J86","v":0},154.07189483680429,68.677465589154494,85.394429247649782,5.2682320174306012,4.1469528627304797,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L86","v":68.71416438765884},{"$f":"'X+9'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+9'!C87","v":0},{"$f":"'X+9'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+9'!M86","v":103.15877894006088},{"$f":"'X+9'!G87*W87","v":0},{"$f":"'X+9'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+9'!I87","v":0},{"$f":"'X+9'!J87","v":0},161.0120321371362,63.290949468273695,97.721082668862493,5.4232149193851482,5.4376962711983845,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L87","v":66.3438084223461},{"$f":"'X+9'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+9'!C88","v":0},{"$f":"'X+9'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+9'!M87","v":86.394809910523634},{"$f":"'X+9'!G88*W88","v":0},{"$f":"'X+9'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+9'!I88","v":0},{"$f":"'X+9'!J88","v":0},141.73353913835726,60.528419669909532,81.205119468447734,5.8153887524365686,5.1896904420759018,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L88","v":59.269395109376028},{"$f":"'X+9'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+9'!C89","v":1},{"$f":"'X+9'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+9'!M88","v":73.777589401751101},{"$f":"'X+9'!G89*W89","v":0},{"$f":"'X+9'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+9'!I89","v":1},{"$f":"'X+9'!J89","v":0},124.22608120691336,54.493764140866176,69.732317066047187,5.7756309685098515,5.0452723357039142,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L89","v":54.414228296146888},{"$f":"'X+9'!B90*U90","v":0.10830889999999999},{"$f":"'X+9'!C90","v":0},{"$f":"'X+9'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+9'!M89","v":71.184128613768053},{"$f":"'X+9'!G90*W90","v":0},{"$f":"'X+9'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+9'!I90","v":0},{"$f":"'X+9'!J90","v":0},114.17203989505165,48.520683085042343,65.651356810009304,5.8935452111045432,5.5327718037587559,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L90","v":47.575533997251156},{"$f":"'X+9'!B91*U91","v":0.12020679999999999},{"$f":"'X+9'!C91","v":0},{"$f":"'X+9'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+9'!M90","v":73.974676387477658},{"$f":"'X+9'!G91*W91","v":0},{"$f":"'X+9'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+9'!I91","v":0},{"$f":"'X+9'!J91","v":0},109.30318637417871,41.856631297150386,67.446555077028322,5.7189027001007702,6.5281213104493299,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L91","v":39.280896399724021},{"$f":"'X+9'!B92*U92","v":0.13310035000000001},{"$f":"'X+9'!C92","v":0},{"$f":"'X+9'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+9'!M91","v":55.294964540194712},{"$f":"'X+9'!G92*W92","v":0},{"$f":"'X+9'!H92*V92","v":0.10004718},{"$f":"'X+9'!I92","v":0},{"$f":"'X+9'!J92","v":0},83.815454610355246,34.052595340607013,49.762859269748233,5.2283010591170074,5.5321052704464773,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L92","v":35.680764485779235},{"$f":"'X+9'!B93*U93","v":0.14696075},{"$f":"'X+9'!C93","v":0},{"$f":"'X+9'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+9'!M92","v":54.955517959758765},{"$f":"'X+9'!G93*W93","v":0},{"$f":"'X+9'!H93*V93","v":0.11320585},{"$f":"'X+9'!I93","v":0},{"$f":"'X+9'!J93","v":0},79.171324413309762,30.437092576375754,48.734231836934008,5.2436719094034805,6.2212861228247567,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L93","v":31.684196267936962},{"$f":"'X+9'!B94*U94","v":0.16177274999999999},{"$f":"'X+9'!C94","v":0},{"$f":"'X+9'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+9'!M93","v":47.368928614391649},{"$f":"'X+9'!G94*W94","v":0},{"$f":"'X+9'!H94*V94","v":0.12779114999999999},{"$f":"'X+9'!I94","v":0},{"$f":"'X+9'!J94","v":0},67.874155458623704,26.558556706133061,41.315598752490637,5.125639561803899,6.0533298619010152,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L94","v":20.742181669047046},{"$f":"'X+9'!B95*U95","v":0.17755929999999998},{"$f":"'X+9'!C95","v":0},{"$f":"'X+9'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+9'!M94","v":38.376800908130598},{"$f":"'X+9'!G95*W95","v":0},{"$f":"'X+9'!H95*V95","v":0.14385095000000001},{"$f":"'X+9'!I95","v":0},{"$f":"'X+9'!J95","v":0},49.915476050953373,17.059214411418221,32.856261639535148,3.6829672576288246,5.5205392685954493,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L95","v":17.021801259077058},{"$f":"'X+9'!B96*U96","v":0.19439804999999999},{"$f":"'X+9'!C96","v":0},{"$f":"'X+9'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+9'!M95","v":29.044302897755315},{"$f":"'X+9'!G96*W96","v":0},{"$f":"'X+9'!H96*V96","v":0.16140275000000001},{"$f":"'X+9'!I96","v":0},{"$f":"'X+9'!J96","v":0},38.069268825049569,13.712796286824933,24.356472538224637,3.3090049722521249,4.6878303595306772,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L96","v":11.807554128876655},{"$f":"'X+9'!B97*U97","v":0.21204045000000002},{"$f":"'X+9'!C97","v":0},{"$f":"'X+9'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+9'!M96","v":22.032951318604209},{"$f":"'X+9'!G97*W97","v":0},{"$f":"'X+9'!H97*V97","v":0.18043165000000003},{"$f":"'X+9'!I97","v":0},{"$f":"'X+9'!J97","v":0},27.361384595809067,9.3038750379902915,18.057509557818776,2.5036790908863642,3.9754417607854338,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L97","v":7.9888181071859936},{"$f":"'X+9'!B98*U98","v":0.23079885},{"$f":"'X+9'!C98","v":0},{"$f":"'X+9'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+9'!M97","v":15.12245298411413},{"$f":"'X+9'!G98*W98","v":0},{"$f":"'X+9'!H98*V98","v":0.20088205000000001},{"$f":"'X+9'!I98","v":0},{"$f":"'X+9'!J98","v":0},18.229631702824957,6.1450080751882901,12.084623627636667,1.843810031997704,3.0378293564774639,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L98","v":4.2490992625585582},{"$f":"'X+9'!B99*U99","v":0.25037694999999999},{"$f":"'X+9'!C99","v":0},{"$f":"'X+9'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+9'!M98","v":10.018828407674409},{"$f":"'X+9'!G99*W99","v":0},{"$f":"'X+9'!H99*V99","v":0.2226544},{"$f":"'X+9'!I99","v":0},{"$f":"'X+9'!J99","v":0},10.973314928812606,3.1852227489518974,7.7880921798607083,1.063876513606661,2.2307362278137011,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L99","v":3.6597088993150027},{"$f":"'X+9'!B100*U100","v":0.27065420000000001},{"$f":"'X+9'!C100","v":0},{"$f":"'X+9'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+9'!M99","v":8.7719704699974876},{"$f":"'X+9'!G100*W100","v":0},{"$f":"'X+9'!H100*V100","v":0.24560335},{"$f":"'X+9'!I100","v":0},{"$f":"'X+9'!J100","v":0},9.2867384514030498,2.66919331493802,6.6175451364650302,0.99051558437698262,2.1544253335324575,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L100","v":2.8736695727259125},{"$f":"'X+9'!B101*U101","v":0.29148925000000003},{"$f":"'X+9'!C101","v":0},{"$f":"'X+9'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+9'!M100","v":6.8252274619455555},{"$f":"'X+9'!G101*W101","v":0},{"$f":"'X+9'!H101*V101","v":0.26953855000000004},{"$f":"'X+9'!I101","v":0},{"$f":"'X+9'!J101","v":0},7.0215913326567856,2.0360257842242158,4.9855655484325698,0.83764378850169674,1.8396619135129855,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L101","v":2.410634899087905},{"$f":"'X+9'!B102*U102","v":0.31272334999999996},{"$f":"'X+9'!C102","v":0},{"$f":"'X+9'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+9'!M101","v":4.4866594169930218},{"$f":"'X+9'!G102*W102","v":0},{"$f":"'X+9'!H102*V102","v":0.29422914999999999},{"$f":"'X+9'!I102","v":0},{"$f":"'X+9'!J102","v":0},4.8233265082098926,1.6567730778182235,3.1665534303916694,0.75386182126968149,1.3201059866013523,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L102","v":0.76445899029638475},{"$f":"'X+9'!B103*U103","v":0.33418465000000003},{"$f":"'X+9'!C103","v":0},{"$f":"'X+9'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+9'!M102","v":2.7488884000535641},{"$f":"'X+9'!G103*W103","v":0},{"$f":"'X+9'!H103*V103","v":0.31941160000000002},{"$f":"'X+9'!I103","v":0},{"$f":"'X+9'!J103","v":0},2.3798500881558491,0.50898853018483403,1.8708615579710151,0.25547046011155078,0.878026842082549,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L103","v":0.95468250528417564},{"$f":"'X+9'!B104*U104","v":0.35569385000000003},{"$f":"'X+9'!C104","v":0},{"$f":"'X+9'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+9'!M103","v":2.447241456482744},{"$f":"'X+9'!G104*W104","v":0},{"$f":"'X+9'!H104*V104","v":0.34479959999999998},{"$f":"'X+9'!I104","v":0},{"$f":"'X+9'!J104","v":0},2.2185413906360782,0.61510780945200183,1.6034335811840765,0.33957469583217381,0.84380787529866752,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L104","v":0.73381986740708072},{"$f":"'X+9'!B105*U105","v":0.37706999999999996},{"$f":"'X+9'!C105","v":0},{"$f":"'X+9'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+9'!M104","v":2.1553182439108127},{"$f":"'X+9'!G105*W105","v":0},{"$f":"'X+9'!H105*V105","v":0.37009779999999998},{"$f":"'X+9'!I105","v":0},{"$f":"'X+9'!J105","v":0},1.8147581135434503,0.45711841000389281,1.3576397035395575,0.27670145740318791,0.79767854037125518,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+9'!L105","v":0.20842767600321804},{"$f":"'X+9'!B106*U106","v":1},{"$f":"'X+9'!C106","v":0},{"$f":"'X+9'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+9'!M105","v":0.18655900869536363},{"$f":"'X+9'!G106*W106","v":0},{"$f":"'X+9'!H106*V106","v":1},{"$f":"'X+9'!I106","v":0},{"$f":"'X+9'!J106","v":0},0,0,0,0.20842767600321804,0.18655900869536363,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13348.039681999315},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14042.054308879315},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},27307.312191052999,13289.179880290441,14018.13231076255,149.85980170887706,{"$f":"SUM(O6:O106)","v":126.92199811676886},{"$f":"SUM(P6:P106)","v":263.29696872175384},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":27390.093990878631},null,null,null,null,null,null,{"$f":"L107+M107","v":27307.312191052992},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":27570.60915977474}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":82.781799825639609}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-263.29696872174827}]

{"sheet":"X+11","index":21,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14145.946373248838},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,27480.204754493381,13362.362579758563,14117.842174734829,153.30020676734372,131.10419851400803,273.50801685914161,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+10'!P107*106/206","v":135.48290623546558},{"$f":"'X+10'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+10'!C6","v":15},{"$f":"'X+10'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+10'!P107*100/206","v":127.81406248628826},{"$f":"'X+10'!G6*W6","v":0},{"$f":"'X+10'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+10'!I6","v":12},{"$f":"'X+10'!J6","v":9},{"$f":"L6+M6","v":266.97200415836846},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":136.29639606354738},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":130.67560809482109},{"$f":"B6*A6","v":0.18651017191819452},{"$f":"F6*H6","v":0.13845439146717806},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L6","v":130.95348092275617},{"$f":"'X+10'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+10'!C7","v":10},{"$f":"'X+10'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+10'!M6","v":125.63364127643563},{"$f":"'X+10'!G7*W7","v":0},{"$f":"'X+10'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+10'!I7","v":10},{"$f":"'X+10'!J7","v":11},{"$f":"L7+M7","v":257.54977724054083},132.93501078546964,124.61476645507118,1.8470137286528764E-2,1.8874821364447861E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L7","v":127.71150572467528},{"$f":"'X+10'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+10'!C8","v":12},{"$f":"'X+10'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+10'!M7","v":119.68552907487079},{"$f":"'X+10'!G8*W8","v":0},{"$f":"'X+10'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+10'!I8","v":13},{"$f":"'X+10'!J8","v":9},248.37735146250509,124.70013454762856,123.67721691487654,1.1371177046713638E-2,8.3121599942497758E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L8","v":119.81757600746536},{"$f":"'X+10'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+10'!C9","v":10},{"$f":"'X+10'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+10'!M8","v":119.06962847394837},{"$f":"'X+10'!G9*W9","v":0},{"$f":"'X+10'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+10'!I9","v":10},{"$f":"'X+10'!J9","v":8},240.86680347585957,119.80354483013579,121.06325864572378,1.4031177329566226E-2,6.3698282245946572E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L9","v":115.49154411184281},{"$f":"'X+10'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+10'!C10","v":10},{"$f":"'X+10'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+10'!M9","v":116.99383717190229},{"$f":"'X+10'!G10*W10","v":0},{"$f":"'X+10'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+10'!I10","v":10},{"$f":"'X+10'!J10","v":9},234.47116938061907,116.48315850180794,117.98801087881112,8.3856100348726828E-3,5.8262930911607332E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L10","v":112.63734832678075},{"$f":"'X+10'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+10'!C11","v":11},{"$f":"'X+10'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+10'!M10","v":114.3584707861354},{"$f":"'X+10'!G11*W11","v":0},{"$f":"'X+10'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+10'!I11","v":11},{"$f":"'X+10'!J11","v":12},227.98576925066021,114.63308500314659,113.35268424751362,4.263323634168651E-3,5.7865386217784516E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L11","v":111.66688008960256},{"$f":"'X+10'!B12*U12","v":3.18E-5},{"$f":"'X+10'!C12","v":4},{"$f":"'X+10'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+10'!M11","v":110.55332029150598},{"$f":"'X+10'!G12*W12","v":0},{"$f":"'X+10'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+10'!I12","v":3},{"$f":"'X+10'!J12","v":1},221.21095035066065,108.66332908281571,112.54762126784496,3.5510067868493615E-3,5.6990236610271342E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L12","v":106.39212565801385},{"$f":"'X+10'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+10'!C13","v":5},{"$f":"'X+10'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+10'!M12","v":110.40420919199377},{"$f":"'X+10'!G13*W13","v":0},{"$f":"'X+10'!H13*V13","v":5.24E-5},{"$f":"'X+10'!I13","v":5},{"$f":"'X+10'!J13","v":3},220.78667110904107,108.38824709760895,112.39842401143211,3.8785604049047812E-3,5.7851805616604733E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L13","v":107.13100186505909},{"$f":"'X+10'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+10'!C14","v":4},{"$f":"'X+10'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+10'!M13","v":111.21193775698289},{"$f":"'X+10'!G14*W14","v":0},{"$f":"'X+10'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+10'!I14","v":4},{"$f":"'X+10'!J14","v":3},220.33190993746243,108.12597206452152,112.20593787294091,5.0298005375645242E-3,5.9998840419892277E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L14","v":107.49782074137084},{"$f":"'X+10'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+10'!C15","v":3},{"$f":"'X+10'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+10'!M14","v":111.61314366379088},{"$f":"'X+10'!G15*W15","v":0},{"$f":"'X+10'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+10'!I15","v":3},{"$f":"'X+10'!J15","v":3},218.09817840738162,106.49127949897873,111.6068989084029,6.5412423921124146E-3,6.2447553879891003E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L15","v":107.07394507432619},{"$f":"'X+10'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+10'!C16","v":5},{"$f":"'X+10'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+10'!M15","v":112.1567703466598},{"$f":"'X+10'!G16*W16","v":0},{"$f":"'X+10'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+10'!I16","v":5},{"$f":"'X+10'!J16","v":3},223.21599472375425,109.06591452844562,114.15008019530862,8.0305458805744641E-3,6.6901513511782558E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L16","v":124.74685189249226},{"$f":"'X+10'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+10'!C17","v":6},{"$f":"'X+10'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+10'!M16","v":106.83604081882714},{"$f":"'X+10'!G17*W17","v":0},{"$f":"'X+10'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+10'!I17","v":6},{"$f":"'X+10'!J17","v":3},236.56495462029352,126.73587416952572,109.82908045076779,1.097772296653932E-2,6.9603680593465882E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L17","v":140.89116420346841},{"$f":"'X+10'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+10'!C18","v":6},{"$f":"'X+10'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+10'!M17","v":148.90090006856553},{"$f":"'X+10'!G18*W18","v":0},{"$f":"'X+10'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+10'!I18","v":6},{"$f":"'X+10'!J18","v":3},293.76741271239257,141.87715905818192,151.89025365421062,1.4005145286481573E-2,1.0646414354902439E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L18","v":129.90538415255838},{"$f":"'X+10'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+10'!C19","v":2},{"$f":"'X+10'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+10'!M18","v":132.92240563952026},{"$f":"'X+10'!G19*W19","v":0},{"$f":"'X+10'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+10'!I19","v":2},{"$f":"'X+10'!J19","v":2},258.80244462196254,125.89069776430571,132.91174685765685,1.468638825267541E-2,1.0658781863421849E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L19","v":155.87854365733463},{"$f":"'X+10'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+10'!C20","v":4},{"$f":"'X+10'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+10'!M19","v":149.90871026760288},{"$f":"'X+10'!G20*W20","v":0},{"$f":"'X+10'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+10'!I20","v":4},{"$f":"'X+10'!J20","v":2},309.75317766791113,157.85787673444165,151.89530093346946,2.0666922892992226E-2,1.3409334133437078E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L20","v":161.87260239588858},{"$f":"'X+10'!B21*U21","v":1.63129E-4},{"$f":"'X+10'!C21","v":4},{"$f":"'X+10'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+10'!M20","v":145.90659794438642},{"$f":"'X+10'!G21*W21","v":0.33981259999999996},{"$f":"'X+10'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+10'!I21","v":4},{"$f":"'X+10'!J21","v":0},313.73817939286459,163.84619628013235,149.89198311273225,2.6406115756238909E-2,1.4614831654164762E-2,4.9580900404636599E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L21","v":173.84873835386537},{"$f":"'X+10'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+10'!C22","v":6},{"$f":"'X+10'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+10'!M21","v":188.87001995879814},{"$f":"'X+10'!G22*W22","v":1.6944046666666666},{"$f":"'X+10'!H22*V22","v":1.11022E-4},{"$f":"'X+10'!I22","v":6},{"$f":"'X+10'!J22","v":10},361.66168015925911,176.81262892781683,184.84905123144227,3.6109426048527959E-2,2.0968727355865687E-2,0.32002224321161399,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L22","v":173.82214434832198},{"$f":"'X+10'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+10'!C23","v":6},{"$f":"'X+10'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+10'!M22","v":156.87983640733214},{"$f":"'X+10'!G23*W23","v":3.0649546666666665},{"$f":"'X+10'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+10'!I23","v":6},{"$f":"'X+10'!J23","v":8},328.63568861435976,173.77493216805124,154.86075644630853,4.7212180270736433E-2,1.907996102361435E-2,0.48082958670255582,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L23","v":195.75176770732105},{"$f":"'X+10'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+10'!C24","v":10},{"$f":"'X+10'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+10'!M23","v":192.83536314478749},{"$f":"'X+10'!G24*W24","v":5.3131026666666665},{"$f":"'X+10'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+10'!I24","v":10},{"$f":"'X+10'!J24","v":8},393.49213030753174,198.68224216048091,194.80988814705086,6.9525546840144628E-2,2.5474997736650008E-2,1.0245540821522054,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L24","v":178.72125840839053},{"$f":"'X+10'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+10'!C25","v":9},{"$f":"'X+10'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+10'!M24","v":165.84668631038647},{"$f":"'X+10'!G25*W25","v":10.447013333333333},{"$f":"'X+10'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+10'!I25","v":9},{"$f":"'X+10'!J25","v":9},345.46412140916823,179.64103508224372,165.82308632692451,8.0223326146807883E-2,2.3599983461967993E-2,1.7326025431737582,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L25","v":190.62675698800089},{"$f":"'X+10'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+10'!C26","v":8},{"$f":"'X+10'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+10'!M25","v":179.8170391841993},{"$f":"'X+10'!G26*W26","v":16.112460000000002},{"$f":"'X+10'!H26*V26","v":1.51626E-4},{"$f":"'X+10'!I26","v":8},{"$f":"'X+10'!J26","v":9},370.31685946046446,191.52708521464851,178.78977424581595,9.9671773352395604E-2,2.7264938383343405E-2,2.8972948511738439,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L26","v":210.49099122985305},{"$f":"'X+10'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+10'!C27","v":7},{"$f":"'X+10'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+10'!M26","v":204.77004557033629},{"$f":"'X+10'!G27*W27","v":22.426593333333333},{"$f":"'X+10'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+10'!I27","v":8},{"$f":"'X+10'!J27","v":8},415.11179659095365,210.37475073731125,204.7370458536424,0.11624049254181787,3.2999716693887543E-2,4.5922945388540661,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L27","v":216.37185199669455},{"$f":"'X+10'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+10'!C28","v":11},{"$f":"'X+10'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+10'!M27","v":209.74259488555865},{"$f":"'X+10'!G28*W28","v":32.911406666666664},{"$f":"'X+10'!H28*V28","v":1.701885E-4},{"$f":"'X+10'!I28","v":11},{"$f":"'X+10'!J28","v":9},430.95921128208352,219.25231217413452,211.70689910794897,0.11953982256002187,3.5695777609680894E-2,6.9029238356005402,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L28","v":217.27720621445638},{"$f":"'X+10'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+10'!C29","v":10},{"$f":"'X+10'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+10'!M28","v":222.70547119274468},{"$f":"'X+10'!G29*W29","v":38.196553333333334},{"$f":"'X+10'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+10'!I29","v":10},{"$f":"'X+10'!J29","v":8},438.82454477681608,214.1590769429817,224.66546783383441,0.11812927147467564,4.0003358910261168E-2,8.5065814080388034,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L29","v":228.12548044458009},{"$f":"'X+10'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+10'!C30","v":14},{"$f":"'X+10'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+10'!M29","v":206.70685424428282},{"$f":"'X+10'!G30*W30","v":50.104373333333335},{"$f":"'X+10'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+10'!I30","v":14},{"$f":"'X+10'!J30","v":7},446.67068589445068,233.00317530262384,213.66751059182681,0.12230514195623317,3.9343652456012693E-2,10.356917395614465,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L30","v":226.05800127496695},{"$f":"'X+10'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+10'!C31","v":14},{"$f":"'X+10'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+10'!M30","v":214.68213497445606},{"$f":"'X+10'!G31*W31","v":60.364240000000002},{"$f":"'X+10'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+10'!I31","v":15},{"$f":"'X+10'!J31","v":8},451.57721162498012,229.93835860841517,221.63885301656492,0.11964266655178453,4.3281957891132601E-2,12.959123919310459,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L31","v":230.961397738865},{"$f":"'X+10'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+10'!C32","v":13},{"$f":"'X+10'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+10'!M31","v":201.69019134391738},{"$f":"'X+10'!G32*W32","v":66.619780000000006},{"$f":"'X+10'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+10'!I32","v":13},{"$f":"'X+10'!J32","v":9},435.48765749839106,229.84078265264313,205.64687484574793,0.12061508622186631,4.3316498169454778E-2,13.436556175489681,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L32","v":203.01118511773956},{"$f":"'X+10'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+10'!C33","v":15},{"$f":"'X+10'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+10'!M32","v":189.69377147497556},{"$f":"'X+10'!G33*W33","v":83.705533333333335},{"$f":"'X+10'!H33*V33","v":2.295535E-4},{"$f":"'X+10'!I33","v":15},{"$f":"'X+10'!J33","v":11},396.55615478880179,202.90592818299649,193.65022660580527,0.10525693474306791,4.3544869170280803E-2,15.878418311324284,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L33","v":172.11030973137511},{"$f":"'X+10'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+10'!C34","v":15},{"$f":"'X+10'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+10'!M33","v":190.67507683941824},{"$f":"'X+10'!G34*W34","v":96.08356666666667},{"$f":"'X+10'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+10'!I34","v":15},{"$f":"'X+10'!J34","v":9},368.64850686786195,172.02045498325663,196.62805188460533,8.9854748118472272E-2,4.7024954812906257E-2,18.320741457172034,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L34","v":199.9071713428161},{"$f":"'X+10'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+10'!C35","v":21},{"$f":"'X+10'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+10'!M34","v":197.64618226673434},{"$f":"'X+10'!G35*W35","v":111.49120000000001},{"$f":"'X+10'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+10'!I35","v":19},{"$f":"'X+10'!J35","v":13},405.39334234659901,201.79966686346873,203.59367548313028,0.10750447934736891,5.2506783604071773E-2,22.035810036336933,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L35","v":179.9930132662717},{"$f":"'X+10'!B36*U36","v":5.665965E-4},{"$f":"'X+10'!C36","v":20},{"$f":"'X+10'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+10'!M35","v":203.61542632616957},{"$f":"'X+10'!G36*W36","v":110.07},{"$f":"'X+10'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+10'!I36","v":20},{"$f":"'X+10'!J36","v":12},395.44795614561639,183.89102985493059,211.55692629068579,0.10198341134112311,5.8500035483779633E-2,22.411949975721484,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L36","v":165.07831447528523},{"$f":"'X+10'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+10'!C37","v":17},{"$f":"'X+10'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+10'!M36","v":182.64722158030293},{"$f":"'X+10'!G37*W37","v":115.5808},{"$f":"'X+10'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+10'!I37","v":17},{"$f":"'X+10'!J37","v":13},353.56895293548257,166.9786562841407,186.59029665134187,9.9658191144515892E-2,5.6924928961046693E-2,21.110511988028676,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L37","v":159.10488451596072},{"$f":"'X+10'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+10'!C38","v":20},{"$f":"'X+10'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+10'!M37","v":186.61116965412506},{"$f":"'X+10'!G38*W38","v":111.19606666666665},{"$f":"'X+10'!H38*V38","v":3.393475E-4},{"$f":"'X+10'!I38","v":19},{"$f":"'X+10'!J38","v":14},355.55063745286014,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":164.00279383262929},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":191.54784362023085},0.10209068333141556,{"$f":"F38*H38","v":6.3326033894203201E-2},{"$f":"G38*F38/1000","v":20.750428061604733},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L38","v":179.9849168700577},{"$f":"'X+10'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+10'!C39","v":17},{"$f":"'X+10'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+10'!M38","v":185.58566495591211},{"$f":"'X+10'!G39*W39","v":99.020133333333334},{"$f":"'X+10'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+10'!I39","v":16},{"$f":"'X+10'!J39","v":14},371.3797662680588,183.8626794838182,187.5170867842406,0.12223738623950875,6.8578171671503513E-2,18.376717288689747,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L39","v":148.17312759427352},{"$f":"'X+10'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+10'!C40","v":15},{"$f":"'X+10'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+10'!M39","v":184.54781548306661},{"$f":"'X+10'!G40*W40","v":95.188199999999995},{"$f":"'X+10'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+10'!I40","v":14},{"$f":"'X+10'!J40","v":15},333.5401711789786,150.06689538905076,183.47327578992784,0.10623220522276783,7.4539693138780283E-2,17.566774369765241,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L40","v":132.24990453521295},{"$f":"'X+10'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+10'!C41","v":15},{"$f":"'X+10'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+10'!M40","v":145.61268623737558},{"$f":"'X+10'!G41*W41","v":82.483686666666657},{"$f":"'X+10'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+10'!I41","v":14},{"$f":"'X+10'!J41","v":15},279.69795791608306,135.14958319613007,144.54837471995296,0.10032133908289463,6.4311517422628653E-2,12.010671186295333,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L41","v":150.10738825734288},{"$f":"'X+10'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+10'!C42","v":17},{"$f":"'X+10'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+10'!M41","v":153.53644702301673},{"$f":"'X+10'!G42*W42","v":72.694853333333313},{"$f":"'X+10'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+10'!I42","v":16},{"$f":"'X+10'!J42","v":15},310.44867394382379,155.98649326791428,154.46218067590948,0.12089498942858139,7.4266347107268302E-2,11.161309497659301,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L42","v":131.22400272234509},{"$f":"'X+10'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+10'!C43","v":12},{"$f":"'X+10'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+10'!M42","v":137.54527235196426},{"$f":"'X+10'!G43*W43","v":58.614106666666657},{"$f":"'X+10'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+10'!I43","v":12},{"$f":"'X+10'!J43","v":15},267.58354366692811,133.11106563735811,134.47247802956997,0.1129370849869686,7.2794322394281213E-2,8.0620932651337487,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L43","v":132.17269319137827},{"$f":"'X+10'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+10'!C44","v":13},{"$f":"'X+10'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+10'!M43","v":132.50167360149422},{"$f":"'X+10'!G44*W44","v":46.599106666666664},{"$f":"'X+10'!H44*V44","v":5.78967E-4},{"$f":"'X+10'!I44","v":12},{"$f":"'X+10'!J44","v":15},264.47508287807221,135.05012337303802,129.4249595050342,0.12256981834025188,7.671409646003631E-2,6.1744596216678795,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L44","v":135.10312113480995},{"$f":"'X+10'!B45*U45","v":1.0084705E-3},{"$f":"'X+10'!C45","v":10},{"$f":"'X+10'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+10'!M44","v":122.4780205079861},{"$f":"'X+10'!G45*W45","v":37.817026666666671},{"$f":"'X+10'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+10'!I45","v":10},{"$f":"'X+10'!J45","v":3},266.36742433314197,136.96687362268756,129.40055071045441,0.13624751212238237,7.746979753171139E-2,4.6317545676310576,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L45","v":164.79406943708523},{"$f":"'X+10'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+10'!C46","v":12},{"$f":"'X+10'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+10'!M45","v":140.37388165008269},{"$f":"'X+10'!G46*W46","v":28.979673333333334},{"$f":"'X+10'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+10'!I46","v":12},{"$f":"'X+10'!J46","v":5},315.88836019289568,168.61143064183915,147.2769295510565,0.18263879524607998,9.6952099026203414E-2,4.0679892347513906,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L46","v":159.75905485878027},{"$f":"'X+10'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+10'!C47","v":14},{"$f":"'X+10'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+10'!M46","v":148.30253339195085},{"$f":"'X+10'!G47*W47","v":18.889446666666664},{"$f":"'X+10'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+10'!I47","v":14},{"$f":"'X+10'!J47","v":8},318.7530777844097,164.56241981948136,154.19065796492836,0.19663503929892107,0.11187542702248615,2.8013527950388073,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L47","v":154.72504058190717},{"$f":"'X+10'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+10'!C48","v":9},{"$f":"'X+10'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+10'!M47","v":154.22580153199394},{"$f":"'X+10'!G48*W48","v":12.351526666666667},{"$f":"'X+10'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+10'!I48","v":8},{"$f":"'X+10'!J48","v":8},310.61059771783641,156.51186421175692,154.09873350607953,0.21317637015025745,0.12706802591442359,1.904924100310464,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L48","v":177.37093551546442},{"$f":"'X+10'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+10'!C49","v":11},{"$f":"'X+10'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+10'!M48","v":174.01868848687064},{"$f":"'X+10'!G49*W49","v":7.2478820000000006},{"$f":"'X+10'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+10'!I49","v":11},{"$f":"'X+10'!J49","v":8},356.95730970870397,180.09555188417622,176.86175782452779,0.2753836312882128,0.15693066234286965,1.261266919947597,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L49","v":162.38251630040116},{"$f":"'X+10'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+10'!C50","v":11},{"$f":"'X+10'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+10'!M49","v":139.16445298828936},{"$f":"'X+10'!G50*W50","v":4.5244233333333339},{"$f":"'X+10'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+10'!I50","v":11},{"$f":"'X+10'!J50","v":7},309.12485047314925,166.09800670550382,143.02684376764543,0.28450959489735134,0.1376092206439187,0.62963889827078612,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L50","v":161.24405826107878},{"$f":"'X+10'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+10'!C51","v":10},{"$f":"'X+10'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+10'!M50","v":151.01395229943182},{"$f":"'X+10'!G51*W51","v":2.4095213333333332},{"$f":"'X+10'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+10'!I51","v":10},{"$f":"'X+10'!J51","v":7},316.77683942769602,162.92684282526176,153.84999660243429,0.31721543581702033,0.16395569699754081,0.36387133969646335,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L51","v":173.87072354861502},{"$f":"'X+10'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+10'!C52","v":8},{"$f":"'X+10'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+10'!M51","v":173.74522756999173},{"$f":"'X+10'!G52*W52","v":1.3922226666666668},{"$f":"'X+10'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+10'!I52","v":8},{"$f":"'X+10'!J52","v":6},351.02937367046394,175.49134041176353,175.53803325870041,0.37938313685150121,0.20719431129131144,0.24189204404810075,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L52","v":181.50793242129501},{"$f":"'X+10'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+10'!C53","v":5},{"$f":"'X+10'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+10'!M52","v":182.54374939363223},{"$f":"'X+10'!G53*W53","v":0.76621939999999988},{"$f":"'X+10'!H53*V53","v":1.310779E-3},{"$f":"'X+10'!I53","v":6},{"$f":"'X+10'!J53","v":6},363.37721462596295,181.07273974561716,182.30447488034579,0.43519267567785042,0.23927451328643584,0.13986856213413923,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L53","v":186.10956770724053},{"$f":"'X+10'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+10'!C54","v":5},{"$f":"'X+10'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+10'!M53","v":201.20017166597242},{"$f":"'X+10'!G54*W54","v":0.72774420000000006},{"$f":"'X+10'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+10'!I54","v":5},{"$f":"'X+10'!J54","v":4},387.52961972597097,185.61924632485733,201.91037340111367,0.49032138238319639,0.28979826485874005,0.14642225796891578,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L54","v":172.9883646798063},{"$f":"'X+10'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+10'!C55","v":6},{"$f":"'X+10'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+10'!M54","v":205.96167185579941},{"$f":"'X+10'!G55*W55","v":0.97042133333333336},{"$f":"'X+10'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+10'!I55","v":6},{"$f":"'X+10'!J55","v":4},378.11912373982864,170.48328293996261,207.63584079986603,0.50508173984367633,0.32583105593336692,0.19986960021786734,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L55","v":189.23964842477321},{"$f":"'X+10'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+10'!C56","v":3},{"$f":"'X+10'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+10'!M55","v":222.56755262126535},{"$f":"'X+10'!G56*W56","v":0},{"$f":"'X+10'!H56*V56","v":1.737352E-3},{"$f":"'X+10'!I56","v":3},{"$f":"'X+10'!J56","v":4},407.80249171895412,186.62161728037043,221.18087443858369,0.61803114440277196,0.3866781826816606,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L56","v":209.2804548466994},{"$f":"'X+10'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+10'!C57","v":3},{"$f":"'X+10'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+10'!M56","v":229.20005447249338},{"$f":"'X+10'!G57*W57","v":0},{"$f":"'X+10'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+10'!I57","v":3},{"$f":"'X+10'!J57","v":4},437.27420104063071,209.51163159911158,227.76256944151913,0.76882324758780474,0.43748503097423558,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L57","v":180.46377555846448},{"$f":"'X+10'!B58*U58","v":4.141563E-3},{"$f":"'X+10'!C58","v":3},{"$f":"'X+10'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+10'!M57","v":208.17506050789314},{"$f":"'X+10'!G58*W58","v":0},{"$f":"'X+10'!H58*V58","v":2.0988265E-3},{"$f":"'X+10'!I58","v":3},{"$f":"'X+10'!J58","v":4},386.45451063703126,179.71637346277123,206.73813717426006,0.74740209569324079,0.43692333363306957,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L58","v":202.28693158251917},{"$f":"'X+10'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+10'!C59","v":3},{"$f":"'X+10'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+10'!M58","v":244.31199165637196},{"$f":"'X+10'!G59*W59","v":0},{"$f":"'X+10'!H59*V59","v":2.31014E-3},{"$f":"'X+10'!I59","v":3},{"$f":"'X+10'!J59","v":4},445.09168624191261,202.3440894899457,242.74759675196691,0.9428420925734714,0.56439490440505113,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L59","v":226.84061929782092},{"$f":"'X+10'!B60*U60","v":5.217625E-3},{"$f":"'X+10'!C60","v":5},{"$f":"'X+10'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+10'!M59","v":242.93884379572793},{"$f":"'X+10'!G60*W60","v":0},{"$f":"'X+10'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+10'!I60","v":5},{"$f":"'X+10'!J60","v":3},470.97727518572958,226.65705001155712,244.32022517417244,1.183569286263793,0.61861862155548819,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L60","v":211.54278676537325},{"$f":"'X+10'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+10'!C61","v":5},{"$f":"'X+10'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+10'!M60","v":255.33062469051069},{"$f":"'X+10'!G61*W61","v":0},{"$f":"'X+10'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+10'!I61","v":5},{"$f":"'X+10'!J61","v":3},468.92883332800659,212.31594966209713,256.61288366590946,1.226837103276113,0.71774102460126732,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L61","v":240.56572382970452},{"$f":"'X+10'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+10'!C62","v":4},{"$f":"'X+10'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+10'!M61","v":288.2201709896421},{"$f":"'X+10'!G62*W62","v":0},{"$f":"'X+10'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+10'!I62","v":4},{"$f":"'X+10'!J62","v":3},529.34453304815077,241.01996877123676,288.32456427691403,1.5457550584677666,0.89560671272808401,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L62","v":255.8441967839525},{"$f":"'X+10'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+10'!C63","v":4},{"$f":"'X+10'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+10'!M62","v":271.99937019294151},{"$f":"'X+10'!G63*W63","v":0},{"$f":"'X+10'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+10'!I63","v":3},{"$f":"'X+10'!J63","v":3},526.08404088950874,255.0204663057583,271.06357458375049,1.8237304781941954,0.93579560919101223,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L63","v":251.75407267739536},{"$f":"'X+10'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+10'!C64","v":2},{"$f":"'X+10'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+10'!M63","v":273.33208652066753},{"$f":"'X+10'!G64*W64","v":0},{"$f":"'X+10'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+10'!I64","v":2},{"$f":"'X+10'!J64","v":3},520.04432641419646,248.75471685490513,271.28960955929136,1.9993558224902162,1.0424769613761486,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L64","v":240.81810377382902},{"$f":"'X+10'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+10'!C65","v":3},{"$f":"'X+10'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+10'!M64","v":271.64180636121893},{"$f":"'X+10'!G65*W65","v":0},{"$f":"'X+10'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+10'!I65","v":3},{"$f":"'X+10'!J65","v":2},511.1702815805387,239.678719087161,271.49156249337767,2.1393846866680173,1.1502438678412348,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L65","v":258.19053144203542},{"$f":"'X+10'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+10'!C66","v":2},{"$f":"'X+10'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+10'!M65","v":263.14028698145148},{"$f":"'X+10'!G66*W66","v":0},{"$f":"'X+10'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+10'!I66","v":2},{"$f":"'X+10'!J66","v":2},517.51707904237435,255.61540918016183,261.90166986221254,2.5751222618735747,1.238617119238911,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L66","v":205.86912800412927},{"$f":"'X+10'!B67*U67","v":1.121759E-2},{"$f":"'X+10'!C67","v":3},{"$f":"'X+10'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+10'!M66","v":217.79493492207155},{"$f":"'X+10'!G67*W67","v":0},{"$f":"'X+10'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+10'!I67","v":3},{"$f":"'X+10'!J67","v":2},422.21356795283714,204.55977253252144,217.65379542031573,2.3093554716078404,1.1411395017558152,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L67","v":193.15151647763781},{"$f":"'X+10'!B68*U68","v":1.2590195E-2},{"$f":"'X+10'!C68","v":2},{"$f":"'X+10'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+10'!M67","v":220.9221948421322},{"$f":"'X+10'!G68*W68","v":0},{"$f":"'X+10'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+10'!I68","v":2},{"$f":"'X+10'!J68","v":2},410.35174987950455,190.71970122063863,219.63204865886593,2.4318152569991733,1.2901461832662728,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L68","v":168.41369446517143},{"$f":"'X+10'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+10'!C69","v":2},{"$f":"'X+10'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+10'!M68","v":180.66311185919338},{"$f":"'X+10'!G69*W69","v":0},{"$f":"'X+10'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+10'!I69","v":2},{"$f":"'X+10'!J69","v":3},345.53370119314025,167.0477852025858,178.48591599055445,2.3659092625856211,1.1771958686389277,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L69","v":170.43723266631662},{"$f":"'X+10'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+10'!C70","v":0},{"$f":"'X+10'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+10'!M69","v":195.11261055007006},{"$f":"'X+10'!G70*W70","v":0},{"$f":"'X+10'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+10'!I70","v":0},{"$f":"'X+10'!J70","v":0},361.47461775001057,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":167.78233530181805},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":193.69228244819251},2.6548973644985612,{"$f":"F70*H70","v":1.4203281018775515},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L70","v":153.22910669992334},{"$f":"'X+10'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+10'!C71","v":0},{"$f":"'X+10'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+10'!M70","v":161.77911860245942},{"$f":"'X+10'!G71*W71","v":0},{"$f":"'X+10'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+10'!I71","v":0},{"$f":"'X+10'!J71","v":0},{"$f":"L71+M71","v":309.05416100305558},148.59204220121853,160.46211880183705,2.6370644987048126,1.3169998006223622,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L71","v":147.56530711141065},{"$f":"'X+10'!B72*U72","v":1.8990455E-2},{"$f":"'X+10'!C72","v":3},{"$f":"'X+10'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+10'!M71","v":150.45129757622135},{"$f":"'X+10'!G72*W72","v":0},{"$f":"'X+10'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+10'!I72","v":3},{"$f":"'X+10'!J72","v":2},295.84323007471028,145.76297478715023,150.08025528756008,2.8023323242604237,1.3710422886612836,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L72","v":141.31808261944198},{"$f":"'X+10'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+10'!C73","v":2},{"$f":"'X+10'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+10'!M72","v":136.38901928629883},{"$f":"'X+10'!G73*W73","v":0},{"$f":"'X+10'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+10'!I73","v":2},{"$f":"'X+10'!J73","v":2},274.35587686743344,139.35904801813794,134.9968288492955,2.9590346013040367,1.392190437003328,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L73","v":131.58587142358553},{"$f":"'X+10'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+10'!C74","v":1},{"$f":"'X+10'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+10'!M73","v":127.94333125822651},{"$f":"'X+10'!G74*W74","v":0},{"$f":"'X+10'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+10'!I74","v":1},{"$f":"'X+10'!J74","v":2},254.03242599117732,128.55223547772019,125.48019051345712,3.0336359458653392,1.4631407447693896,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L74","v":139.66371184152729},{"$f":"'X+10'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+10'!C75","v":1},{"$f":"'X+10'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+10'!M74","v":127.7655886639716},{"$f":"'X+10'!G75*W75","v":0},{"$f":"'X+10'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+10'!I75","v":1},{"$f":"'X+10'!J75","v":2},261.25399641244093,136.12504469309437,125.12895171934655,3.5386671484329284,1.6366369446250471,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L75","v":125.49980431323407},{"$f":"'X+10'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+10'!C76","v":1},{"$f":"'X+10'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+10'!M75","v":126.52964254260097},{"$f":"'X+10'!G76*W76","v":0},{"$f":"'X+10'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+10'!I76","v":1},{"$f":"'X+10'!J76","v":2},245.72290870491526,122.00840916972521,123.71449953519004,3.4913951435088482,1.8151430074109238,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L76","v":115.70095213646975},{"$f":"'X+10'!B77*U77","v":3.056145E-2},{"$f":"'X+10'!C77","v":2},{"$f":"'X+10'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+10'!M76","v":111.52813277162664},{"$f":"'X+10'!G77*W77","v":0},{"$f":"'X+10'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+10'!I77","v":2},{"$f":"'X+10'!J77","v":2},222.9016419533412,113.16496327279864,109.73667868054255,3.5359888636711134,1.7914540910840844,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L77","v":99.82863249152706},{"$f":"'X+10'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+10'!C78","v":1},{"$f":"'X+10'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+10'!M77","v":102.18300064314391},{"$f":"'X+10'!G78*W78","v":0},{"$f":"'X+10'!H78*V78","v":1.798568E-2},{"$f":"'X+10'!I78","v":1},{"$f":"'X+10'!J78","v":2},195.81788670492458,96.472716812788036,99.345169892136539,3.355915678739029,1.8378307510073806,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L78","v":90.476668674740836},{"$f":"'X+10'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+10'!C79","v":1},{"$f":"'X+10'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+10'!M78","v":87.472983451276747},{"$f":"'X+10'!G79*W79","v":0},{"$f":"'X+10'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+10'!I79","v":1},{"$f":"'X+10'!J79","v":2},170.8440764683636,86.131796900770127,84.71227956759347,3.3448717739707101,1.7607038836832791,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L79","v":87.220409722418395},{"$f":"'X+10'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+10'!C80","v":1},{"$f":"'X+10'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+10'!M79","v":111.45057573820363},{"$f":"'X+10'!G80*W80","v":0},{"$f":"'X+10'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+10'!I80","v":1},{"$f":"'X+10'!J80","v":2},191.62405203759988,83.682369186988666,107.94168285061123,3.5380405354297282,2.5088928875923937,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L80","v":85.608980478093827},{"$f":"'X+10'!B81*U81","v":4.437373E-2},{"$f":"'X+10'!C81","v":2},{"$f":"'X+10'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+10'!M80","v":94.071981426665317},{"$f":"'X+10'!G81*W81","v":0},{"$f":"'X+10'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+10'!I81","v":2},{"$f":"'X+10'!J81","v":2},174.51033948497758,82.810190692783621,91.700148792193971,3.7987897853102064,2.3718326344713483,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L81","v":79.768104208443376},{"$f":"'X+10'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+10'!C82","v":1},{"$f":"'X+10'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+10'!M81","v":106.75754933432997},{"$f":"'X+10'!G82*W82","v":0},{"$f":"'X+10'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+10'!I82","v":1},{"$f":"'X+10'!J82","v":2},178.63429157816219,75.898543502278756,102.73574807588344,3.8695607061646138,3.0218012584465295,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L82","v":80.710270561985297},{"$f":"'X+10'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+10'!C83","v":1},{"$f":"'X+10'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+10'!M82","v":101.97042441467599},{"$f":"'X+10'!G83*W83","v":0},{"$f":"'X+10'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+10'!I83","v":1},{"$f":"'X+10'!J83","v":2},174.14139167895991,76.420712175611072,97.720679503348833,4.2895583863742273,3.2497449113271504,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L83","v":82.585331348391691},{"$f":"'X+10'!B84*U84","v":5.844009E-2},{"$f":"'X+10'!C84","v":0},{"$f":"'X+10'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+10'!M83","v":101.90992165855376},{"$f":"'X+10'!G84*W84","v":0},{"$f":"'X+10'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+10'!I84","v":0},{"$f":"'X+10'!J84","v":1},175.00075500143231,77.759037151711865,97.24171784972043,4.8262941966798314,3.6682038088333289,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L84","v":75.493798137093748},{"$f":"'X+10'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+10'!C85","v":3},{"$f":"'X+10'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+10'!M84","v":99.900058654876446},{"$f":"'X+10'!G85*W85","v":0},{"$f":"'X+10'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+10'!I85","v":3},{"$f":"'X+10'!J85","v":1},171.454568497075,73.627970697872271,97.826597799202744,4.8658274392214702,4.0734608556737033,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L85","v":77.765284970332544},{"$f":"'X+10'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+10'!C86","v":0},{"$f":"'X+10'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+10'!M85","v":99.022935951006104},{"$f":"'X+10'!G86*W86","v":0},{"$f":"'X+10'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+10'!I86","v":0},{"$f":"'X+10'!J86","v":0},166.66178942736727,72.224927959908769,94.436861467458499,5.5403570104237794,4.5860744835476126,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L86","v":68.677465589154494},{"$f":"'X+10'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+10'!C87","v":0},{"$f":"'X+10'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+10'!M86","v":85.394429247649782},{"$f":"'X+10'!G87*W87","v":0},{"$f":"'X+10'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+10'!I87","v":0},{"$f":"'X+10'!J87","v":0},144.15027287411397,63.257147095467687,80.893125778646294,5.4203184936868096,4.5013034690034832,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L87","v":63.290949468273695},{"$f":"'X+10'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+10'!C88","v":0},{"$f":"'X+10'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+10'!M87","v":97.721082668862493},{"$f":"'X+10'!G88*W88","v":0},{"$f":"'X+10'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+10'!I88","v":0},{"$f":"'X+10'!J88","v":0},149.59418911528184,57.743160090164089,91.851029025117739,5.547789378109603,5.8700536437447548,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L88","v":60.528419669909532},{"$f":"'X+10'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+10'!C89","v":1},{"$f":"'X+10'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+10'!M88","v":81.205119468447734},{"$f":"'X+10'!G89*W89","v":0},{"$f":"'X+10'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+10'!I89","v":1},{"$f":"'X+10'!J89","v":0},132.28201670901288,55.630100402851795,76.651916306161084,5.8983192670577393,5.553203162286656,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L89","v":54.493764140866176},{"$f":"'X+10'!B90*U90","v":0.10830889999999999},{"$f":"'X+10'!C90","v":0},{"$f":"'X+10'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+10'!M89","v":69.732317066047187},{"$f":"'X+10'!G90*W90","v":0},{"$f":"'X+10'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+10'!I90","v":0},{"$f":"'X+10'!J90","v":0},112.90399150712318,48.591604489909514,64.312387017213666,5.9021596509566594,5.4199300488335194,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L90","v":48.520683085042343},{"$f":"'X+10'!B91*U91","v":0.12020679999999999},{"$f":"'X+10'!C91","v":0},{"$f":"'X+10'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+10'!M90","v":65.651356810009304},{"$f":"'X+10'!G91*W91","v":0},{"$f":"'X+10'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+10'!I91","v":0},{"$f":"'X+10'!J91","v":0},102.54591930099025,42.688167037575276,59.85775226341498,5.8325160474670676,5.7936045465943256,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L91","v":41.856631297150386},{"$f":"'X+10'!B92*U92","v":0.13310035000000001},{"$f":"'X+10'!C92","v":0},{"$f":"'X+10'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+10'!M91","v":67.446555077028322},{"$f":"'X+10'!G92*W92","v":0},{"$f":"'X+10'!H92*V92","v":0.10004718},{"$f":"'X+10'!I92","v":0},{"$f":"'X+10'!J92","v":0},96.98421646253567,36.285499021678717,60.698717440856953,5.5711322754716708,6.7478376361713659,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L92","v":34.052595340607013},{"$f":"'X+10'!B93*U93","v":0.14696075},{"$f":"'X+10'!C93","v":0},{"$f":"'X+10'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+10'!M92","v":49.762859269748233},{"$f":"'X+10'!G93*W93","v":0},{"$f":"'X+10'!H93*V93","v":0.11320585},{"$f":"'X+10'!I93","v":0},{"$f":"'X+10'!J93","v":0},73.177612877590903,29.048200389904899,44.129412487686004,5.0043949507021122,5.6334467820622276,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L93","v":30.437092576375754},{"$f":"'X+10'!B94*U94","v":0.16177274999999999},{"$f":"'X+10'!C94","v":0},{"$f":"'X+10'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+10'!M93","v":48.734231836934008},{"$f":"'X+10'!G94*W94","v":0},{"$f":"'X+10'!H94*V94","v":0.12779114999999999},{"$f":"'X+10'!I94","v":0},{"$f":"'X+10'!J94","v":0},68.019628714416456,25.513200408290864,42.506428306125599,4.9238921680848904,6.2278035308084085,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L94","v":26.558556706133061},{"$f":"'X+10'!B95*U95","v":0.17755929999999998},{"$f":"'X+10'!C95","v":0},{"$f":"'X+10'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+10'!M94","v":41.315598752490637},{"$f":"'X+10'!G95*W95","v":0},{"$f":"'X+10'!H95*V95","v":0.14385095000000001},{"$f":"'X+10'!I95","v":0},{"$f":"'X+10'!J95","v":0},57.215148590507809,21.842837968381769,35.372310622126044,4.715718737751291,5.9432881303645928,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L95","v":17.059214411418221},{"$f":"'X+10'!B96*U96","v":0.19439804999999999},{"$f":"'X+10'!C96","v":0},{"$f":"'X+10'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+10'!M95","v":32.856261639535148},{"$f":"'X+10'!G96*W96","v":0},{"$f":"'X+10'!H96*V96","v":0.16140275000000001},{"$f":"'X+10'!I96","v":0},{"$f":"'X+10'!J96","v":0},41.296107051501288,13.742936395306621,27.553170656194666,3.3162780161115997,5.303090983340482,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L96","v":13.712796286824933},{"$f":"'X+10'!B97*U97","v":0.21204045000000002},{"$f":"'X+10'!C97","v":0},{"$f":"'X+10'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+10'!M96","v":24.356472538224637},{"$f":"'X+10'!G97*W97","v":0},{"$f":"'X+10'!H97*V97","v":0.18043165000000003},{"$f":"'X+10'!I97","v":0},{"$f":"'X+10'!J97","v":0},30.76692280138132,10.805128791408244,19.961794009973076,2.9076674954166881,4.3946785282515597,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L97","v":9.3038750379902915},{"$f":"'X+10'!B98*U98","v":0.23079885},{"$f":"'X+10'!C98","v":0},{"$f":"'X+10'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+10'!M97","v":18.057509557818776},{"$f":"'X+10'!G98*W98","v":0},{"$f":"'X+10'!H98*V98","v":0.20088205000000001},{"$f":"'X+10'!I98","v":0},{"$f":"'X+10'!J98","v":0},21.586631398627972,7.1565513786784258,14.430080019949546,2.1473236593118656,3.6274295378692294,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L98","v":6.1450080751882901},{"$f":"'X+10'!B99*U99","v":0.25037694999999999},{"$f":"'X+10'!C99","v":0},{"$f":"'X+10'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+10'!M98","v":12.084623627636667},{"$f":"'X+10'!G99*W99","v":0},{"$f":"'X+10'!H99*V99","v":0.2226544},{"$f":"'X+10'!I99","v":0},{"$f":"'X+10'!J99","v":0},14.000368700196677,4.6064396955972757,9.3939290045994017,1.5385683795910146,2.6906946230372655,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L99","v":3.1852227489518974},{"$f":"'X+10'!B100*U100","v":0.27065420000000001},{"$f":"'X+10'!C100","v":0},{"$f":"'X+10'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+10'!M99","v":7.7880921798607083},{"$f":"'X+10'!G100*W100","v":0},{"$f":"'X+10'!H100*V100","v":0.24560335},{"$f":"'X+10'!I100","v":0},{"$f":"'X+10'!J100","v":0},8.1984394843906365,2.3231288340125209,5.8753106503781156,0.8620939149393767,1.9127815294825925,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L100","v":2.66919331493802},{"$f":"'X+10'!B101*U101","v":0.29148925000000003},{"$f":"'X+10'!C101","v":0},{"$f":"'X+10'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+10'!M100","v":6.6175451364650302},{"$f":"'X+10'!G101*W101","v":0},{"$f":"'X+10'!H101*V101","v":0.26953855000000004},{"$f":"'X+10'!I101","v":0},{"$f":"'X+10'!J101","v":0},6.7250137732844157,1.8911521574617227,4.833861615822693,0.77804115747629732,1.7836835206423367,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L101","v":2.0360257842242158},{"$f":"'X+10'!B102*U102","v":0.31272334999999996},{"$f":"'X+10'!C102","v":0},{"$f":"'X+10'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+10'!M101","v":4.9855655484325698},{"$f":"'X+10'!G102*W102","v":0},{"$f":"'X+10'!H102*V102","v":0.29422914999999999},{"$f":"'X+10'!I102","v":0},{"$f":"'X+10'!J102","v":0},4.9179798151432124,1.399312980295242,3.5186668348479708,0.63671280392897378,1.4668987135845988,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L102","v":1.6567730778182235},{"$f":"'X+10'!B103*U103","v":0.33418465000000003},{"$f":"'X+10'!C103","v":0},{"$f":"'X+10'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+10'!M102","v":3.1665534303916694},{"$f":"'X+10'!G103*W103","v":0},{"$f":"'X+10'!H103*V103","v":0.31941160000000002},{"$f":"'X+10'!I103","v":0},{"$f":"'X+10'!J103","v":0},3.2582244793828954,1.1031049466781178,2.1551195327047776,0.55366813114010582,1.0114338976868917,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L103","v":0.50898853018483403},{"$f":"'X+10'!B104*U104","v":0.35569385000000003},{"$f":"'X+10'!C104","v":0},{"$f":"'X+10'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+10'!M103","v":1.8708615579710151},{"$f":"'X+10'!G104*W104","v":0},{"$f":"'X+10'!H104*V104","v":0.34479959999999998},{"$f":"'X+10'!I104","v":0},{"$f":"'X+10'!J104","v":0},1.5537336814047813,0.32794444027754921,1.2257892411272322,0.18104408990728485,0.64507231684378274,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L104","v":0.61510780945200183},{"$f":"'X+10'!B105*U105","v":0.37706999999999996},{"$f":"'X+10'!C105","v":0},{"$f":"'X+10'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+10'!M104","v":1.6034335811840765},{"$f":"'X+10'!G105*W105","v":0},{"$f":"'X+10'!H105*V105","v":0.37009779999999998},{"$f":"'X+10'!I105","v":0},{"$f":"'X+10'!J105","v":0},1.3931754480836638,0.38316910774193552,1.0100063403417283,0.23193870171006631,0.5934272408423481,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+10'!L105","v":0.45711841000389281},{"$f":"'X+10'!B106*U106","v":1},{"$f":"'X+10'!C106","v":0},{"$f":"'X+10'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+10'!M105","v":1.3576397035395575},{"$f":"'X+10'!G106*W106","v":0},{"$f":"'X+10'!H106*V106","v":1},{"$f":"'X+10'!I106","v":0},{"$f":"'X+10'!J106","v":0},0,0,0,0.45711841000389281,1.3576397035395575,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13424.662786525907},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14145.946373248838},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},27480.204754493381,13362.362579758563,14117.842174734829,153.30020676734372,{"$f":"SUM(O6:O106)","v":131.10419851400803},{"$f":"SUM(P6:P106)","v":273.50801685914161},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":27570.609159774744},null,null,null,null,null,null,{"$f":"L107+M107","v":27480.204754493392},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":27753.712771352533}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":90.404405281351501}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-273.50801685914121}]

{"sheet":"X+12","index":22,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14250.613056705286},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,27657.53102157779,13437.776706722772,14219.754314855019,156.32300792448385,133.85874185026992,283.55651867472011,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+11'!P107*106/206","v":140.73713488868452},{"$f":"'X+11'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+11'!C6","v":15},{"$f":"'X+11'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+11'!P107*100/206","v":132.77088197045708},{"$f":"'X+11'!G6*W6","v":0},{"$f":"'X+11'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+11'!I6","v":12},{"$f":"'X+11'!J6","v":9},{"$f":"L6+M6","v":277.17044968655875},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":141.54339157483989},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":135.6270581117189},{"$f":"B6*A6","v":0.19374331384464696},{"$f":"F6*H6","v":0.14382385873817469},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L6","v":136.29639606354738},{"$f":"'X+11'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+11'!C7","v":10},{"$f":"'X+11'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+11'!M6","v":130.67560809482109},{"$f":"'X+11'!G7*W7","v":0},{"$f":"'X+11'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+11'!I7","v":10},{"$f":"'X+11'!J7","v":11},{"$f":"L7+M7","v":267.93314812629694},138.27717234280919,129.65597578348775,1.9223720738188947E-2,1.9632311333341635E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L7","v":132.93501078546964},{"$f":"'X+11'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+11'!C8","v":12},{"$f":"'X+11'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+11'!M7","v":124.61476645507118},{"$f":"'X+11'!G8*W8","v":0},{"$f":"'X+11'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+11'!I8","v":13},{"$f":"'X+11'!J8","v":9},258.5292864775202,129.92317451797933,128.60611195954087,1.1836267490316648E-2,8.6544955303046924E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L8","v":124.70013454762856},{"$f":"'X+11'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+11'!C9","v":10},{"$f":"'X+11'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+11'!M8","v":123.67721691487654},{"$f":"'X+11'!G9*W9","v":0},{"$f":"'X+11'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+11'!I9","v":10},{"$f":"'X+11'!J9","v":8},250.35613219675142,124.68553160072244,125.67060059602898,1.4602946906132768E-2,6.6163188475561775E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L9","v":119.80354483013579},{"$f":"'X+11'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+11'!C10","v":10},{"$f":"'X+11'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+11'!M9","v":121.06325864572378},{"$f":"'X+11'!G10*W10","v":0},{"$f":"'X+11'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+11'!I10","v":10},{"$f":"'X+11'!J10","v":9},242.85207582979598,120.79484613435277,122.05722969544323,8.6986957830264989E-3,6.0289502805570437E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L10","v":116.48315850180794},{"$f":"'X+11'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+11'!C11","v":11},{"$f":"'X+11'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+11'!M10","v":117.98801087881112},{"$f":"'X+11'!G11*W11","v":0},{"$f":"'X+11'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+11'!I11","v":11},{"$f":"'X+11'!J11","v":12},235.46079029971929,118.47874961425865,116.98204068546066,4.4088875492934304E-3,5.9701933504678435E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L11","v":114.63308500314659},{"$f":"'X+11'!B12*U12","v":3.18E-5},{"$f":"'X+11'!C12","v":4},{"$f":"'X+11'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+11'!M11","v":113.35268424751362},{"$f":"'X+11'!G12*W12","v":0},{"$f":"'X+11'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+11'!I12","v":3},{"$f":"'X+11'!J12","v":1},226.97628058768413,111.62943967104349,115.34684091664066,3.6453321031000617E-3,5.843330872959328E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L12","v":108.66332908281571},{"$f":"'X+11'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+11'!C13","v":5},{"$f":"'X+11'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+11'!M12","v":112.54762126784496},{"$f":"'X+11'!G13*W13","v":0},{"$f":"'X+11'!H13*V13","v":5.24E-5},{"$f":"'X+11'!I13","v":5},{"$f":"'X+11'!J13","v":3},225.20109149742342,110.65936772493288,114.54172377249053,3.9613578828237416E-3,5.8974953544350759E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L13","v":108.38824709760895},{"$f":"'X+11'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+11'!C14","v":4},{"$f":"'X+11'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+11'!M13","v":112.39842401143211},{"$f":"'X+11'!G14*W14","v":0},{"$f":"'X+11'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+11'!I14","v":4},{"$f":"'X+11'!J14","v":3},222.77551838586442,109.38315826940772,113.3923601164567,5.0888282012327406E-3,6.0638949754167632E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L14","v":108.12597206452152},{"$f":"'X+11'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+11'!C15","v":3},{"$f":"'X+11'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+11'!M14","v":112.20593787294091},{"$f":"'X+11'!G15*W15","v":0},{"$f":"'X+11'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+11'!I15","v":3},{"$f":"'X+11'!J15","v":3},219.31905254983832,107.1193925991214,112.19965995071692,6.5794654001261332E-3,6.2779222239910445E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L15","v":106.49127949897873},{"$f":"'X+11'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+11'!C16","v":5},{"$f":"'X+11'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+11'!M15","v":111.6068989084029},{"$f":"'X+11'!G16*W16","v":0},{"$f":"'X+11'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+11'!I16","v":5},{"$f":"'X+11'!J16","v":3},222.08353420989931,108.48329265301631,113.60024155688301,7.9868459624234042E-3,6.6573515198862319E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L16","v":109.06591452844562},{"$f":"'X+11'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+11'!C17","v":6},{"$f":"'X+11'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+11'!M16","v":114.15008019530862},{"$f":"'X+11'!G17*W17","v":0},{"$f":"'X+11'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+11'!I17","v":6},{"$f":"'X+11'!J17","v":3},228.19896004555102,111.05631672796711,117.14264331758389,9.5978004785032163E-3,7.4368777247243566E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L17","v":126.73587416952572},{"$f":"'X+11'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+11'!C18","v":6},{"$f":"'X+11'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+11'!M17","v":109.82908045076779},{"$f":"'X+11'!G18*W18","v":0},{"$f":"'X+11'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+11'!I18","v":6},{"$f":"'X+11'!J18","v":3},240.54450378820533,127.72327611668977,112.82122767151556,1.2598052835947534E-2,7.8527792522298991E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L18","v":141.87715905818192},{"$f":"'X+11'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+11'!C19","v":2},{"$f":"'X+11'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+11'!M18","v":151.89025365421062},{"$f":"'X+11'!G19*W19","v":0},{"$f":"'X+11'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+11'!I19","v":2},{"$f":"'X+11'!J19","v":2},289.73919308545373,137.86111920690317,151.87807387855059,1.6039851278743227E-2,1.217977566002384E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L19","v":125.89069776430571},{"$f":"'X+11'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+11'!C20","v":4},{"$f":"'X+11'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+11'!M19","v":132.91174685765685},{"$f":"'X+11'!G20*W20","v":0},{"$f":"'X+11'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+11'!I20","v":4},{"$f":"'X+11'!J20","v":2},262.77386463687913,127.87400673497868,134.89985790190045,1.6691029327033827E-2,1.1888955756417404E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L20","v":157.85787673444165},{"$f":"'X+11'!B21*U21","v":1.63129E-4},{"$f":"'X+11'!C21","v":4},{"$f":"'X+11'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+11'!M20","v":151.89530093346946},{"$f":"'X+11'!G21*W21","v":0.33981259999999996},{"$f":"'X+11'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+11'!I21","v":4},{"$f":"'X+11'!J21","v":0},315.7122117762558,159.83212553686784,155.88008623938794,2.5751197573812733E-2,1.5214694081534924E-2,5.161593713798468E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L21","v":163.84619628013235},{"$f":"'X+11'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+11'!C22","v":6},{"$f":"'X+11'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+11'!M21","v":149.89198311273225},{"$f":"'X+11'!G22*W22","v":1.6944046666666666},{"$f":"'X+11'!H22*V22","v":1.11022E-4},{"$f":"'X+11'!I22","v":6},{"$f":"'X+11'!J22","v":10},312.68750624707087,166.81216444208778,145.87534180498309,3.4031838044561169E-2,1.664130774914176E-2,0.2539776756821347,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L22","v":176.81262892781683},{"$f":"'X+11'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+11'!C23","v":6},{"$f":"'X+11'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+11'!M22","v":184.84905123144227},{"$f":"'X+11'!G23*W23","v":3.0649546666666665},{"$f":"'X+11'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+11'!I23","v":6},{"$f":"'X+11'!J23","v":8},359.59117410860642,176.76460449604849,182.82656961255793,4.8024431768342188E-2,2.2481618884344863E-2,0.56655396220071474,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L23","v":173.77493216805124},{"$f":"'X+11'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+11'!C24","v":10},{"$f":"'X+11'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+11'!M23","v":154.86075644630853},{"$f":"'X+11'!G24*W24","v":5.3131026666666665},{"$f":"'X+11'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+11'!I24","v":10},{"$f":"'X+11'!J24","v":8},333.55351035676955,176.71321217784325,156.8402981789263,6.1719990207991092E-2,2.0458267382230697E-2,0.82279109803689898,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L24","v":198.68224216048091},{"$f":"'X+11'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+11'!C25","v":9},{"$f":"'X+11'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+11'!M24","v":194.80988814705086},{"$f":"'X+11'!G25*W25","v":10.447013333333333},{"$f":"'X+11'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+11'!I25","v":9},{"$f":"'X+11'!J25","v":9},394.3752255676809,199.59305886771338,194.78216669996752,8.9183292767543706E-2,2.7721447083325336E-2,2.0351814989374155,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L25","v":179.64103508224372},{"$f":"'X+11'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+11'!C26","v":8},{"$f":"'X+11'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+11'!M25","v":165.82308632692451},{"$f":"'X+11'!G26*W26","v":16.112460000000002},{"$f":"'X+11'!H26*V26","v":1.51626E-4},{"$f":"'X+11'!I26","v":8},{"$f":"'X+11'!J26","v":9},345.3450505775341,180.547107341897,164.79794323563709,9.3927740346724742E-2,2.5143091287406254E-2,2.6718178455191186,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L26","v":191.52708521464851},{"$f":"'X+11'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+11'!C27","v":7},{"$f":"'X+11'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+11'!M26","v":178.78977424581595},{"$f":"'X+11'!G27*W27","v":22.426593333333333},{"$f":"'X+11'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+11'!I27","v":8},{"$f":"'X+11'!J27","v":8},370.18227863449238,191.42131725474499,178.76096137974736,0.1057679599035114,2.8812866068584467E-2,4.0096455591693871,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L27","v":210.37475073731125},{"$f":"'X+11'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+11'!C28","v":11},{"$f":"'X+11'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+11'!M27","v":204.7370458536424},{"$f":"'X+11'!G28*W28","v":32.911406666666664},{"$f":"'X+11'!H28*V28","v":1.701885E-4},{"$f":"'X+11'!I28","v":11},{"$f":"'X+11'!J28","v":9},419.96072612018656,213.2585241572724,206.70220196291413,0.11622658003884533,3.4843890728262619E-2,6.7381841758212051,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L28","v":219.25231217413452},{"$f":"'X+11'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+11'!C29","v":10},{"$f":"'X+11'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+11'!M28","v":211.70689910794897},{"$f":"'X+11'!G29*W29","v":38.196553333333334},{"$f":"'X+11'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+11'!I29","v":10},{"$f":"'X+11'!J29","v":8},429.80198043910184,216.13310907705167,213.66887136205017,0.11920309708283344,3.802774589881578E-2,8.0864738628113919,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L29","v":214.1590769429817},{"$f":"'X+11'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+11'!C30","v":14},{"$f":"'X+11'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+11'!M29","v":224.66546783383441},{"$f":"'X+11'!G30*W30","v":50.104373333333335},{"$f":"'X+11'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+11'!I30","v":14},{"$f":"'X+11'!J30","v":7},450.66696564258268,219.04425962290119,231.62270601968152,0.11481732008051773,4.2761814152886789E-2,11.256722475454431,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L30","v":233.00317530262384},{"$f":"'X+11'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+11'!C31","v":14},{"$f":"'X+11'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+11'!M30","v":213.66751059182681},{"$f":"'X+11'!G31*W31","v":60.364240000000002},{"$f":"'X+11'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+11'!I31","v":15},{"$f":"'X+11'!J31","v":8},457.50429004942441,236.87985685757428,220.62443319185016,0.12331844504955312,4.3077399976662913E-2,12.897876889567577,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L31","v":229.93835860841517},{"$f":"'X+11'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+11'!C32","v":13},{"$f":"'X+11'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+11'!M31","v":221.63885301656492},{"$f":"'X+11'!G32*W32","v":66.619780000000006},{"$f":"'X+11'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+11'!I32","v":13},{"$f":"'X+11'!J32","v":9},454.40952997862962,228.81827778442991,225.59125219419968,0.12008082398525194,4.7600822365235114E-2,14.765531627415893,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L32","v":229.84078265264313},{"$f":"'X+11'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+11'!C33","v":15},{"$f":"'X+11'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+11'!M32","v":205.64687484574793},{"$f":"'X+11'!G33*W33","v":83.705533333333335},{"$f":"'X+11'!H33*V33","v":2.295535E-4},{"$f":"'X+11'!I33","v":15},{"$f":"'X+11'!J33","v":11},439.3212830342776,229.72161514841457,209.59966788586303,0.11916750422856841,4.72069598849034E-2,17.213781337296584,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L33","v":202.90592818299649},{"$f":"'X+11'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+11'!C34","v":15},{"$f":"'X+11'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+11'!M33","v":193.65022660580527},{"$f":"'X+11'!G34*W34","v":96.08356666666667},{"$f":"'X+11'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+11'!I34","v":15},{"$f":"'X+11'!J34","v":9},402.40246367532541,202.79999576618147,199.60246790914397,0.10593241681503018,4.775869666131681E-2,18.606604458094001,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L34","v":172.02045498325663},{"$f":"'X+11'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+11'!C35","v":21},{"$f":"'X+11'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+11'!M34","v":196.62805188460533},{"$f":"'X+11'!G35*W35","v":111.49120000000001},{"$f":"'X+11'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+11'!I35","v":19},{"$f":"'X+11'!J35","v":13},376.50376277716703,173.92794719913937,202.57581557802763,9.2507784117255895E-2,5.2236306577690191E-2,21.922297458276908,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L35","v":201.79966686346873},{"$f":"'X+11'!B36*U36","v":5.665965E-4},{"$f":"'X+11'!C36","v":20},{"$f":"'X+11'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+11'!M35","v":203.59367548313028},{"$f":"'X+11'!G36*W36","v":110.07},{"$f":"'X+11'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+11'!I36","v":20},{"$f":"'X+11'!J36","v":12},417.22050957532781,205.68532787852271,211.5351816968051,0.11433898494600736,5.8493786325193968E-2,22.409555860428149,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L36","v":183.89102985493059},{"$f":"'X+11'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+11'!C37","v":17},{"$f":"'X+11'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+11'!M36","v":211.55692629068579},{"$f":"'X+11'!G37*W37","v":115.5808},{"$f":"'X+11'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+11'!I37","v":17},{"$f":"'X+11'!J37","v":13},401.27100557017604,185.7800143804796,215.49099118969647,0.11101547445099626,6.5935100989312878E-2,24.451918786218496,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L37","v":166.9786562841407},{"$f":"'X+11'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+11'!C38","v":20},{"$f":"'X+11'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+11'!M37","v":186.59029665134187},{"$f":"'X+11'!G38*W38","v":111.19606666666665},{"$f":"'X+11'!H38*V38","v":3.393475E-4},{"$f":"'X+11'!I38","v":19},{"$f":"'X+11'!J38","v":14},363.39849104462371,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":171.87151334397473},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":191.52697770064898},0.10714294016598473,{"$f":"F38*H38","v":6.3318950692891229E-2},{"$f":"G38*F38/1000","v":20.748107065795718},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L38","v":164.00279383262929},{"$f":"'X+11'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+11'!C39","v":17},{"$f":"'X+11'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+11'!M38","v":191.54784362023085},{"$f":"'X+11'!G39*W39","v":99.020133333333334},{"$f":"'X+11'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+11'!I39","v":16},{"$f":"'X+11'!J39","v":14},361.3684730476009,167.8914107611881,193.47706228641277,0.11138307144120861,7.0781333818078565E-2,18.967093014987743,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L39","v":183.8626794838182},{"$f":"'X+11'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+11'!C40","v":15},{"$f":"'X+11'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+11'!M39","v":187.5170867842406},{"$f":"'X+11'!G40*W40","v":95.188199999999995},{"$f":"'X+11'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+11'!I40","v":14},{"$f":"'X+11'!J40","v":15},372.1722075683432,185.73085977928164,186.44134778906155,0.13181970453654526,7.573899517904531E-2,17.849413960235651,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L40","v":150.06689538905076},{"$f":"'X+11'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+11'!C41","v":15},{"$f":"'X+11'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+11'!M40","v":183.47327578992784},{"$f":"'X+11'!G41*W41","v":82.483686666666657},{"$f":"'X+11'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+11'!I41","v":14},{"$f":"'X+11'!J41","v":15},335.34530125168044,152.95305854394789,182.39224270773255,0.11383684510285379,8.1033082195293218E-2,15.133552191963325,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L41","v":135.14958319613007},{"$f":"'X+11'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+11'!C42","v":17},{"$f":"'X+11'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+11'!M41","v":144.54837471995296},{"$f":"'X+11'!G42*W42","v":72.694853333333313},{"$f":"'X+11'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+11'!I42","v":16},{"$f":"'X+11'!J42","v":15},286.51919102167881,141.04073507331972,145.47845594835906,0.1088481228103312,6.9918771593914839E-2,10.507922899838686,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L42","v":155.98649326791428},{"$f":"'X+11'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+11'!C43","v":12},{"$f":"'X+11'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+11'!M42","v":154.46218067590948},{"$f":"'X+11'!G43*W43","v":58.614106666666657},{"$f":"'X+11'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+11'!I43","v":12},{"$f":"'X+11'!J43","v":15},309.23267777226624,157.85224450639546,151.38043326587075,0.13424876151882417,8.1747410038737658E-2,9.0536627341036944,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L43","v":133.11106563735811},{"$f":"'X+11'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+11'!C44","v":13},{"$f":"'X+11'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+11'!M43","v":134.47247802956997},{"$f":"'X+11'!G44*W44","v":46.599106666666664},{"$f":"'X+11'!H44*V44","v":5.78967E-4},{"$f":"'X+11'!I44","v":12},{"$f":"'X+11'!J44","v":15},267.3822485254662,135.98762562308357,131.39462290238262,0.12344001427454149,7.7855127187346038E-2,6.2662973474309203,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L44","v":135.05012337303802},{"$f":"'X+11'!B45*U45","v":1.0084705E-3},{"$f":"'X+11'!C45","v":10},{"$f":"'X+11'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+11'!M44","v":129.4249595050342},{"$f":"'X+11'!G45*W45","v":37.817026666666671},{"$f":"'X+11'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+11'!I45","v":10},{"$f":"'X+11'!J45","v":3},273.25702493724305,136.91392930759494,136.34309562964808,0.13619406544306933,8.1863875386124246E-2,4.8944671449341319,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L45","v":136.96687362268756},{"$f":"'X+11'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+11'!C46","v":12},{"$f":"'X+11'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+11'!M45","v":129.40055071045441},{"$f":"'X+11'!G46*W46","v":28.979673333333334},{"$f":"'X+11'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+11'!I46","v":12},{"$f":"'X+11'!J46","v":5},277.12625285854961,140.81507529115464,136.31117756739494,0.15179833153292027,8.937314305946488E-2,3.7499856887424032,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L46","v":168.61143064183915},{"$f":"'X+11'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+11'!C47","v":14},{"$f":"'X+11'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+11'!M46","v":147.2769295510565},{"$f":"'X+11'!G47*W47","v":18.889446666666664},{"$f":"'X+11'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+11'!I47","v":14},{"$f":"'X+11'!J47","v":8},326.56972771112828,173.40389989924799,153.16582781188029,0.20753074259116505,0.11110173917621917,2.7819797059851052,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L47","v":164.56241981948136},{"$f":"'X+11'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+11'!C48","v":9},{"$f":"'X+11'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+11'!M47","v":154.19065796492836},{"$f":"'X+11'!G48*W48","v":12.351526666666667},{"$f":"'X+11'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+11'!I48","v":8},{"$f":"'X+11'!J48","v":8},320.39930864334849,166.33568974923335,154.06361889411514,0.22673007024799585,0.12703907081322616,1.9044900236046918,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L48","v":156.51186421175692},{"$f":"'X+11'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+11'!C49","v":11},{"$f":"'X+11'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+11'!M48","v":154.09873350607953},{"$f":"'X+11'!G49*W49","v":7.2478820000000006},{"$f":"'X+11'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+11'!I49","v":11},{"$f":"'X+11'!J49","v":8},316.22863281140599,159.26886608254785,156.95976672885817,0.24299812920907479,0.13896677722134979,1.1168894368015108,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L49","v":180.09555188417622},{"$f":"'X+11'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+11'!C50","v":11},{"$f":"'X+11'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+11'!M49","v":176.86175782452779},{"$f":"'X+11'!G50*W50","v":4.5244233333333339},{"$f":"'X+11'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+11'!I50","v":11},{"$f":"'X+11'!J50","v":7},364.46687995347554,183.78000736819772,180.68687258527783,0.31554451597850569,0.17488523924995975,0.80019746387564283,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L50","v":166.09800670550382},{"$f":"'X+11'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+11'!C51","v":10},{"$f":"'X+11'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+11'!M50","v":143.02684376764543},{"$f":"'X+11'!G51*W51","v":2.4095213333333332},{"$f":"'X+11'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+11'!I51","v":10},{"$f":"'X+11'!J51","v":7},313.64280176330584,167.77124209691209,145.87155966639375,0.32676460859173773,0.15528410125168884,0.34462623129747533,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L51","v":162.92684282526176},{"$f":"'X+11'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+11'!C52","v":8},{"$f":"'X+11'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+11'!M51","v":153.84999660243429},{"$f":"'X+11'!G52*W52","v":1.3922226666666668},{"$f":"'X+11'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+11'!I52","v":8},{"$f":"'X+11'!J52","v":6},320.23786677323244,164.57133906104653,155.66652771218594,0.35550376421523594,0.18346889024834179,0.21419345253649869,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L52","v":175.49134041176353},{"$f":"'X+11'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+11'!C53","v":5},{"$f":"'X+11'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+11'!M52","v":175.53803325870041},{"$f":"'X+11'!G53*W53","v":0.76621939999999988},{"$f":"'X+11'!H53*V53","v":1.310779E-3},{"$f":"'X+11'!I53","v":6},{"$f":"'X+11'!J53","v":6},350.3785151149375,175.07057342393392,175.30794169100361,0.42076698782960525,0.23009156769680605,0.13450064652066146,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L53","v":181.07273974561716},{"$f":"'X+11'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+11'!C54","v":5},{"$f":"'X+11'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+11'!M53","v":182.30447488034579},{"$f":"'X+11'!G54*W54","v":0.72774420000000006},{"$f":"'X+11'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+11'!I54","v":5},{"$f":"'X+11'!J54","v":4},363.63758130667168,180.59568831211081,183.04189299456084,0.47705143350633689,0.26258188578495628,0.13267102422821736,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L54","v":185.61924632485733},{"$f":"'X+11'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+11'!C55","v":6},{"$f":"'X+11'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+11'!M54","v":201.91037340111367},{"$f":"'X+11'!G55*W55","v":0.97042133333333336},{"$f":"'X+11'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+11'!I55","v":6},{"$f":"'X+11'!J55","v":4},386.66823713737449,183.07728564411582,203.59095149325867,0.54196068074152426,0.3194219078550018,0.19593813376973995,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L55","v":170.48328293996261},{"$f":"'X+11'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+11'!C56","v":3},{"$f":"'X+11'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+11'!M55","v":207.63584079986603},{"$f":"'X+11'!G56*W56","v":0},{"$f":"'X+11'!H56*V56","v":1.737352E-3},{"$f":"'X+11'!I56","v":3},{"$f":"'X+11'!J56","v":4},374.20161180970456,167.92650755312388,206.2751042565807,0.55677538683872096,0.36073654328532884,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L56","v":186.62161728037043},{"$f":"'X+11'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+11'!C57","v":3},{"$f":"'X+11'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+11'!M56","v":221.18087443858369},{"$f":"'X+11'!G57*W57","v":0},{"$f":"'X+11'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+11'!I57","v":3},{"$f":"'X+11'!J57","v":4},406.6947306801888,186.93603468273758,219.75869599745121,0.68558259763284157,0.42217844113246056,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L57","v":209.51163159911158},{"$f":"'X+11'!B58*U58","v":4.141563E-3},{"$f":"'X+11'!C58","v":3},{"$f":"'X+11'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+11'!M57","v":227.76256944151913},{"$f":"'X+11'!G58*W58","v":0},{"$f":"'X+11'!H58*V58","v":2.0988265E-3},{"$f":"'X+11'!I58","v":3},{"$f":"'X+11'!J58","v":4},434.92846130267827,208.64392597761108,226.2845353250672,0.86770562150051134,0.47803411645195054,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L58","v":179.71637346277123},{"$f":"'X+11'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+11'!C59","v":3},{"$f":"'X+11'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+11'!M58","v":206.73813717426006},{"$f":"'X+11'!G59*W59","v":0},{"$f":"'X+11'!H59*V59","v":2.31014E-3},{"$f":"'X+11'!I59","v":3},{"$f":"'X+11'!J59","v":4},385.13927394585949,179.87873081181118,205.26054313404831,0.83764265096004553,0.47759404021174512,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L59","v":202.3440894899457},{"$f":"'X+11'!B60*U60","v":5.217625E-3},{"$f":"'X+11'!C60","v":5},{"$f":"'X+11'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+11'!M59","v":242.74759675196691},{"$f":"'X+11'!G60*W60","v":0},{"$f":"'X+11'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+11'!I60","v":5},{"$f":"'X+11'!J60","v":3},446.41779903123501,202.28833391002073,244.12946512121428,1.055755579924978,0.61813163075261979,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L60","v":226.65705001155712},{"$f":"'X+11'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+11'!C61","v":5},{"$f":"'X+11'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+11'!M60","v":244.32022517417244},{"$f":"'X+11'!G61*W61","v":0},{"$f":"'X+11'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+11'!I61","v":5},{"$f":"'X+11'!J61","v":3},472.97599278532334,227.34255811644135,245.63343466888199,1.3144918951157751,0.68679050529045316,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L61","v":212.31594966209713},{"$f":"'X+11'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+11'!C62","v":4},{"$f":"'X+11'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+11'!M61","v":256.61288366590946},{"$f":"'X+11'!G62*W62","v":0},{"$f":"'X+11'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+11'!I62","v":4},{"$f":"'X+11'!J62","v":3},469.76720601713589,212.95171352754332,256.81549248959254,1.3642361345538052,0.79739117631693701,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L62","v":241.01996877123676},{"$f":"'X+11'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+11'!C63","v":4},{"$f":"'X+11'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+11'!M62","v":288.32456427691403},{"$f":"'X+11'!G63*W63","v":0},{"$f":"'X+11'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+11'!I63","v":3},{"$f":"'X+11'!J63","v":3},527.63451255389941,240.3019096226343,287.33260293126511,1.7180591486024599,0.99196134564891614,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L63","v":255.0204663057583},{"$f":"'X+11'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+11'!C64","v":2},{"$f":"'X+11'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+11'!M63","v":271.06357458375049},{"$f":"'X+11'!G64*W64","v":0},{"$f":"'X+11'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+11'!I64","v":2},{"$f":"'X+11'!J64","v":3},521.02491938894696,251.99516975845694,269.02974963049002,2.0252965473013735,1.0338249532605044,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L64","v":248.75471685490513},{"$f":"'X+11'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+11'!C65","v":3},{"$f":"'X+11'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+11'!M64","v":271.28960955929136},{"$f":"'X+11'!G65*W65","v":0},{"$f":"'X+11'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+11'!I65","v":3},{"$f":"'X+11'!J65","v":2},518.68568176473411,247.54482472621518,271.14085703851896,2.2098921286899431,1.1487525207723976,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L65","v":239.678719087161},{"$f":"'X+11'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+11'!C66","v":2},{"$f":"'X+11'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+11'!M65","v":271.49156249337767},{"$f":"'X+11'!G66*W66","v":0},{"$f":"'X+11'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+11'!I66","v":2},{"$f":"'X+11'!J66","v":2},507.50186403498549,237.2882286157579,270.21363541922761,2.3904904714031114,1.2779270741500783,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L66","v":255.61540918016183},{"$f":"'X+11'!B67*U67","v":1.121759E-2},{"$f":"'X+11'!C67","v":3},{"$f":"'X+11'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+11'!M66","v":261.90166986221254},{"$f":"'X+11'!G67*W67","v":0},{"$f":"'X+11'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+11'!I67","v":3},{"$f":"'X+11'!J67","v":2},515.27745284959349,253.74802032229653,261.52943252729693,2.8673888578652913,1.3722373349156058,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L67","v":204.55977253252144},{"$f":"'X+11'!B68*U68","v":1.2590195E-2},{"$f":"'X+11'!C68","v":2},{"$f":"'X+11'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+11'!M67","v":217.65379542031573},{"$f":"'X+11'!G68*W68","v":0},{"$f":"'X+11'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+11'!I68","v":2},{"$f":"'X+11'!J68","v":2},418.36706121344491,201.98432510718135,216.38273610626356,2.575447425340089,1.2710593140521615,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L68","v":190.71970122063863},{"$f":"'X+11'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+11'!C69","v":2},{"$f":"'X+11'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+11'!M68","v":219.63204865886593},{"$f":"'X+11'!G69*W69","v":0},{"$f":"'X+11'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+11'!I69","v":2},{"$f":"'X+11'!J69","v":3},406.24136498363691,189.04043271395085,217.20093226968609,2.6792685066877753,1.431116389179832,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L69","v":167.0477852025858},{"$f":"'X+11'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+11'!C70","v":0},{"$f":"'X+11'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+11'!M69","v":178.48591599055445},{"$f":"'X+11'!G70*W70","v":0},{"$f":"'X+11'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+11'!I70","v":0},{"$f":"'X+11'!J70","v":0},341.63230760396459,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":164.44568519344082},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":177.18662241052374},2.6021000091449755,{"$f":"F70*H70","v":1.2992935800307208},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L70","v":167.78233530181805},{"$f":"'X+11'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+11'!C71","v":0},{"$f":"'X+11'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+11'!M70","v":193.69228244819251},{"$f":"'X+11'!G71*W71","v":0},{"$f":"'X+11'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+11'!I71","v":0},{"$f":"'X+11'!J71","v":0},{"$f":"L71+M71","v":355.01029680038482},162.8948105393022,192.11548626108259,2.8875247625158478,1.5767961871099094,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L71","v":148.59204220121853},{"$f":"'X+11'!B72*U72","v":1.8990455E-2},{"$f":"'X+11'!C72","v":3},{"$f":"'X+11'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+11'!M71","v":160.46211880183705},{"$f":"'X+11'!G72*W72","v":0},{"$f":"'X+11'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+11'!I72","v":3},{"$f":"'X+11'!J72","v":2},306.77006096625121,146.77021171043819,159.99984925581302,2.8218304907803415,1.4622695460240434,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L72","v":145.76297478715023},{"$f":"'X+11'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+11'!C73","v":2},{"$f":"'X+11'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+11'!M72","v":150.08025528756008},{"$f":"'X+11'!G73*W73","v":0},{"$f":"'X+11'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+11'!I73","v":2},{"$f":"'X+11'!J73","v":2},292.2591809735959,143.71086936660268,148.5483116069932,3.0521054205475506,1.5319436805668762,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L73","v":139.35904801813794},{"$f":"'X+11'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+11'!C74","v":1},{"$f":"'X+11'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+11'!M73","v":134.9968288492955},{"$f":"'X+11'!G74*W74","v":0},{"$f":"'X+11'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+11'!I74","v":1},{"$f":"'X+11'!J74","v":2},268.59923135842689,136.14620599432763,132.45302536409929,3.2128420238103201,1.5438034851962157,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L74","v":128.55223547772019},{"$f":"'X+11'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+11'!C75","v":1},{"$f":"'X+11'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+11'!M74","v":125.48019051345712},{"$f":"'X+11'!G75*W75","v":0},{"$f":"'X+11'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+11'!I75","v":1},{"$f":"'X+11'!J75","v":2},248.16792921628797,125.29510041704825,122.87282879923974,3.2571350606719478,1.6073617142173739,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L75","v":136.12504469309437},{"$f":"'X+11'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+11'!C76","v":1},{"$f":"'X+11'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+11'!M75","v":125.12895171934655},{"$f":"'X+11'!G76*W76","v":0},{"$f":"'X+11'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+11'!I76","v":1},{"$f":"'X+11'!J76","v":2},254.67195861431708,132.33805615911083,122.33390245520624,3.786988533983533,1.7950492641402993,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L76","v":122.00840916972521},{"$f":"'X+11'!B77*U77","v":3.056145E-2},{"$f":"'X+11'!C77","v":2},{"$f":"'X+11'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+11'!M76","v":123.71449953519004},{"$f":"'X+11'!G77*W77","v":0},{"$f":"'X+11'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+11'!I77","v":2},{"$f":"'X+11'!J77","v":2},241.00695354536128,119.27965527330511,121.72729827205619,3.7287538964200988,1.9872012631338505,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L77","v":113.16496327279864},{"$f":"'X+11'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+11'!C78","v":1},{"$f":"'X+11'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+11'!M77","v":109.73667868054255},{"$f":"'X+11'!G78*W78","v":0},{"$f":"'X+11'!H78*V78","v":1.798568E-2},{"$f":"'X+11'!I78","v":1},{"$f":"'X+11'!J78","v":2},216.12371318975482,109.36072329622334,106.7629898935315,3.8042399765753023,1.9736887870110607,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L78","v":96.472716812788036},{"$f":"'X+11'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+11'!C79","v":1},{"$f":"'X+11'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+11'!M78","v":99.345169892136539},{"$f":"'X+11'!G79*W79","v":0},{"$f":"'X+11'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+11'!I79","v":1},{"$f":"'X+11'!J79","v":2},188.2516706663707,91.906174496940679,96.345496169430021,3.5665423158473577,1.9996737227065153,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L79","v":86.131796900770127},{"$f":"'X+11'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+11'!C80","v":1},{"$f":"'X+11'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+11'!M79","v":84.71227956759347},{"$f":"'X+11'!G80*W80","v":0},{"$f":"'X+11'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+11'!I80","v":1},{"$f":"'X+11'!J80","v":2},164.4432146702361,82.637915253181419,81.805299417054684,3.493881647588708,1.9069801505387842,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L80","v":83.682369186988666},{"$f":"'X+11'!B81*U81","v":4.437373E-2},{"$f":"'X+11'!C81","v":2},{"$f":"'X+11'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+11'!M80","v":107.94168285061123},{"$f":"'X+11'!G81*W81","v":0},{"$f":"'X+11'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+11'!I81","v":2},{"$f":"'X+11'!J81","v":2},186.18922438919941,80.969070330924907,105.2201540582745,3.7132988560637545,2.7215287923367324,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L81","v":82.810190692783621},{"$f":"'X+11'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+11'!C82","v":1},{"$f":"'X+11'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+11'!M81","v":91.700148792193971},{"$f":"'X+11'!G82*W82","v":0},{"$f":"'X+11'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+11'!I82","v":1},{"$f":"'X+11'!J82","v":2},166.8976093125936,78.793057991002854,88.104551321590748,4.0171327017807696,2.5955974706032241,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L82","v":75.898543502278756},{"$f":"'X+11'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+11'!C83","v":1},{"$f":"'X+11'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+11'!M82","v":102.73574807588344},{"$f":"'X+11'!G83*W83","v":0},{"$f":"'X+11'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+11'!I83","v":1},{"$f":"'X+11'!J83","v":2},170.32632962677417,71.864716933158888,98.461612693615294,4.0338265691198618,3.2741353822681463,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L83","v":76.420712175611072},{"$f":"'X+11'!B84*U84","v":5.844009E-2},{"$f":"'X+11'!C84","v":0},{"$f":"'X+11'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+11'!M83","v":97.720679503348833},{"$f":"'X+11'!G84*W84","v":0},{"$f":"'X+11'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+11'!I84","v":0},{"$f":"'X+11'!J84","v":1},165.15794454272225,71.954678878204263,93.203265664517986,4.4660332974068071,3.5174138388308545,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L84","v":77.759037151711865},{"$f":"'X+11'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+11'!C85","v":3},{"$f":"'X+11'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+11'!M84","v":97.24171784972043},{"$f":"'X+11'!G85*W85","v":0},{"$f":"'X+11'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+11'!I85","v":3},{"$f":"'X+11'!J85","v":1},171.02385928947962,75.747207492099946,95.276651797379657,5.0118296596119158,3.9650660523407768,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L85","v":73.627970697872271},{"$f":"'X+11'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+11'!C86","v":0},{"$f":"'X+11'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+11'!M85","v":97.826597799202744},{"$f":"'X+11'!G86*W86","v":0},{"$f":"'X+11'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+11'!I86","v":0},{"$f":"'X+11'!J86","v":0},161.67830463809662,68.382375008550781,93.295929629545824,5.2455956893214841,4.5306681696569155,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L86","v":72.224927959908769},{"$f":"'X+11'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+11'!C87","v":0},{"$f":"'X+11'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+11'!M86","v":94.436861467458499},{"$f":"'X+11'!G87*W87","v":0},{"$f":"'X+11'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+11'!I87","v":0},{"$f":"'X+11'!J87","v":0},155.9835427310984,66.524628605995019,89.458914125103362,5.7002993539137483,4.9779473423551401,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L87","v":63.257147095467687},{"$f":"'X+11'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+11'!C88","v":0},{"$f":"'X+11'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+11'!M87","v":80.893125778646294},{"$f":"'X+11'!G88*W88","v":0},{"$f":"'X+11'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+11'!I88","v":0},{"$f":"'X+11'!J88","v":0},133.74623926214986,57.712320675670192,76.033918586479672,5.5448264197974968,4.85920719216662,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L88","v":57.743160090164089},{"$f":"'X+11'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+11'!C89","v":1},{"$f":"'X+11'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+11'!M88","v":91.851029025117739},{"$f":"'X+11'!G89*W89","v":0},{"$f":"'X+11'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+11'!I89","v":1},{"$f":"'X+11'!J89","v":0},139.68606281467433,53.116256305826063,86.569806508848259,5.6269037843380287,6.2812225162694828,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L89","v":55.630100402851795},{"$f":"'X+11'!B90*U90","v":0.10830889999999999},{"$f":"'X+11'!C90","v":0},{"$f":"'X+11'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+11'!M89","v":76.651916306161084},{"$f":"'X+11'!G90*W90","v":0},{"$f":"'X+11'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+11'!I90","v":0},{"$f":"'X+11'!J90","v":0},120.29902724623692,49.604865421329364,70.694161824907553,6.0252349815224342,5.9577544812535272,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L90","v":48.591604489909514},{"$f":"'X+11'!B91*U91","v":0.12020679999999999},{"$f":"'X+11'!C91","v":0},{"$f":"'X+11'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+11'!M90","v":64.312387017213666},{"$f":"'X+11'!G91*W91","v":0},{"$f":"'X+11'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+11'!I91","v":0},{"$f":"'X+11'!J91","v":0},101.38750715784917,42.750563207311856,58.636943950537308,5.8410412825976543,5.6754430666763582,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L91","v":42.688167037575276},{"$f":"'X+11'!B92*U92","v":0.13310035000000001},{"$f":"'X+11'!C92","v":0},{"$f":"'X+11'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+11'!M91","v":59.85775226341498},{"$f":"'X+11'!G92*W92","v":0},{"$f":"'X+11'!H92*V92","v":0.10004718},{"$f":"'X+11'!I92","v":0},{"$f":"'X+11'!J92","v":0},90.875510012337244,37.006357064015546,53.869152948321698,5.6818099735597327,5.9885993150932855,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L92","v":36.285499021678717},{"$f":"'X+11'!B93*U93","v":0.14696075},{"$f":"'X+11'!C93","v":0},{"$f":"'X+11'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+11'!M92","v":60.698717440856953},{"$f":"'X+11'!G93*W93","v":0},{"$f":"'X+11'!H93*V93","v":0.11320585},{"$f":"'X+11'!I93","v":0},{"$f":"'X+11'!J93","v":0},84.780222410383459,30.952954871328547,53.827267539054915,5.3325441503501709,6.8714499018020359,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L93","v":29.048200389904899},{"$f":"'X+11'!B94*U94","v":0.16177274999999999},{"$f":"'X+11'!C94","v":0},{"$f":"'X+11'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+11'!M93","v":44.129412487686004},{"$f":"'X+11'!G94*W94","v":0},{"$f":"'X+11'!H94*V94","v":0.12779114999999999},{"$f":"'X+11'!I94","v":0},{"$f":"'X+11'!J94","v":0},62.839057247339163,24.348993130278913,38.49006411706025,4.6992072596259877,5.639348370625755,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L94","v":25.513200408290864},{"$f":"'X+11'!B95*U95","v":0.17755929999999998},{"$f":"'X+11'!C95","v":0},{"$f":"'X+11'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+11'!M94","v":42.506428306125599},{"$f":"'X+11'!G95*W95","v":0},{"$f":"'X+11'!H95*V95","v":0.14385095000000001},{"$f":"'X+11'!I95","v":0},{"$f":"'X+11'!J95","v":0},57.374932616217563,20.983094403035025,36.391838213182538,4.5301060052558393,6.1145900929430583,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L95","v":21.842837968381769},{"$f":"'X+11'!B96*U96","v":0.19439804999999999},{"$f":"'X+11'!C96","v":0},{"$f":"'X+11'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+11'!M95","v":35.372310622126044},{"$f":"'X+11'!G96*W96","v":0},{"$f":"'X+11'!H96*V96","v":0.16140275000000001},{"$f":"'X+11'!I96","v":0},{"$f":"'X+11'!J96","v":0},47.259755274723084,17.596632860862393,29.663122413860691,4.2462051075193772,5.7091882082653544,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L96","v":13.742936395306621},{"$f":"'X+11'!B97*U97","v":0.21204045000000002},{"$f":"'X+11'!C97","v":0},{"$f":"'X+11'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+11'!M96","v":27.553170656194666},{"$f":"'X+11'!G97*W97","v":0},{"$f":"'X+11'!H97*V97","v":0.18043165000000003},{"$f":"'X+11'!I97","v":0},{"$f":"'X+11'!J97","v":0},33.410584589690302,10.828877977724428,22.581706611965878,2.914058417582194,4.971464044228787,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L97","v":10.805128791408244},{"$f":"'X+11'!B98*U98","v":0.23079885},{"$f":"'X+11'!C98","v":0},{"$f":"'X+11'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+11'!M97","v":19.961794009973076},{"$f":"'X+11'!G98*W98","v":0},{"$f":"'X+11'!H98*V98","v":0.20088205000000001},{"$f":"'X+11'!I98","v":0},{"$f":"'X+11'!J98","v":0},24.263145399821298,8.3113174922493318,15.951827907571964,2.4938112991589123,4.009966102401112,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L98","v":7.1565513786784258},{"$f":"'X+11'!B99*U99","v":0.25037694999999999},{"$f":"'X+11'!C99","v":0},{"$f":"'X+11'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+11'!M98","v":14.430080019949546},{"$f":"'X+11'!G99*W99","v":0},{"$f":"'X+11'!H99*V99","v":0.2226544},{"$f":"'X+11'!I99","v":0},{"$f":"'X+11'!J99","v":0},16.58187508312232,5.3647158719666264,11.217159211155693,1.7918355067117993,3.2129208087938541,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L99","v":4.6064396955972757},{"$f":"'X+11'!B100*U100","v":0.27065420000000001},{"$f":"'X+11'!C100","v":0},{"$f":"'X+11'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+11'!M99","v":9.3939290045994017},{"$f":"'X+11'!G100*W100","v":0},{"$f":"'X+11'!H100*V100","v":0.24560335},{"$f":"'X+11'!I100","v":0},{"$f":"'X+11'!J100","v":0},10.446436016344775,3.3596874449371512,7.0867485714076235,1.2467522506601243,2.3071804331917782,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L100","v":2.3231288340125209},{"$f":"'X+11'!B101*U101","v":0.29148925000000003},{"$f":"'X+11'!C101","v":0},{"$f":"'X+11'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+11'!M100","v":5.8753106503781156},{"$f":"'X+11'!G101*W101","v":0},{"$f":"'X+11'!H101*V101","v":0.26953855000000004},{"$f":"'X+11'!I101","v":0},{"$f":"'X+11'!J101","v":0},5.9376496894084783,1.6459617525328367,4.2916879368756415,0.6771670814796843,1.5836227135024745,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L101","v":1.8911521574617227},{"$f":"'X+11'!B102*U102","v":0.31272334999999996},{"$f":"'X+11'!C102","v":0},{"$f":"'X+11'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+11'!M101","v":4.833861615822693},{"$f":"'X+11'!G102*W102","v":0},{"$f":"'X+11'!H102*V102","v":0.29422914999999999},{"$f":"'X+11'!I102","v":0},{"$f":"'X+11'!J102","v":0},4.711343340802121,1.2997447194205654,3.4115986213815557,0.59140743804115736,1.4222629944411376,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L102","v":1.399312980295242},{"$f":"'X+11'!B103*U103","v":0.33418465000000003},{"$f":"'X+11'!C103","v":0},{"$f":"'X+11'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+11'!M102","v":3.5186668348479708},{"$f":"'X+11'!G103*W103","v":0},{"$f":"'X+11'!H103*V103","v":0.31941160000000002},{"$f":"'X+11'!I103","v":0},{"$f":"'X+11'!J103","v":0},3.3264478929970642,0.93168406173481966,2.3947638312622446,0.46762891856042238,1.1239030035857263,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L103","v":1.1031049466781178},{"$f":"'X+11'!B104*U104","v":0.35569385000000003},{"$f":"'X+11'!C104","v":0},{"$f":"'X+11'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+11'!M103","v":2.1551195327047776},{"$f":"'X+11'!G104*W104","v":0},{"$f":"'X+11'!H104*V104","v":0.34479959999999998},{"$f":"'X+11'!I104","v":0},{"$f":"'X+11'!J104","v":0},2.1227724811161166,0.71073730124013323,1.4120351798759834,0.39236764543798447,0.74308435282879426,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L104","v":0.32794444027754921},{"$f":"'X+11'!B105*U105","v":0.37706999999999996},{"$f":"'X+11'!C105","v":0},{"$f":"'X+11'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+11'!M104","v":1.2257892411272322},{"$f":"'X+11'!G105*W105","v":0},{"$f":"'X+11'!H105*V105","v":0.37009779999999998},{"$f":"'X+11'!I105","v":0},{"$f":"'X+11'!J105","v":0},0.97641376990446771,0.20428643018209375,0.77212733972237402,0.12365801009545546,0.45366190140485813,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+11'!L105","v":0.38316910774193552},{"$f":"'X+11'!B106*U106","v":1},{"$f":"'X+11'!C106","v":0},{"$f":"'X+11'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+11'!M105","v":1.0100063403417283},{"$f":"'X+11'!G106*W106","v":0},{"$f":"'X+11'!H106*V106","v":1},{"$f":"'X+11'!I106","v":0},{"$f":"'X+11'!J106","v":0},0,0,0,0.38316910774193552,1.0100063403417283,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13503.099714647249},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14250.613056705286},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},27657.53102157779,13437.776706722772,14219.754314855019,156.32300792448385,{"$f":"SUM(O6:O106)","v":133.85874185026992},{"$f":"SUM(P6:P106)","v":283.55651867472011},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":27753.712771352533},null,null,null,null,null,null,{"$f":"L107+M107","v":27657.531021577794},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":27941.087540252502}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":96.181749774739728}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-283.55651867470806}]

{"sheet":"X+13","index":23,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14357.403110328183},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,27839.257362618766,13515.515376422478,14323.741986196306,159.16905350184189,136.6611241318833,293.2270774511548,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+12'!P107*106/206","v":145.907723201555},{"$f":"'X+12'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+12'!C6","v":15},{"$f":"'X+12'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+12'!P107*100/206","v":137.64879547316511},{"$f":"'X+12'!G6*W6","v":0},{"$f":"'X+12'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+12'!I6","v":12},{"$f":"'X+12'!J6","v":9},{"$f":"L6+M6","v":287.20654950973676},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":146.70686188779473},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":140.499687621942},{"$f":"B6*A6","v":0.20086131376026464},{"$f":"F6*H6","v":0.1491078512231129},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L6","v":141.54339157483989},{"$f":"'X+12'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+12'!C7","v":10},{"$f":"'X+12'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+12'!M6","v":135.6270581117189},{"$f":"'X+12'!G7*W7","v":0},{"$f":"'X+12'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+12'!I7","v":10},{"$f":"'X+12'!J7","v":11},{"$f":"L7+M7","v":278.13010970887967},143.52342779949029,134.60668190938935,1.9963775349585933E-2,2.0376202329530312E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L7","v":138.27717234280919},{"$f":"'X+12'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+12'!C8","v":12},{"$f":"'X+12'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+12'!M7","v":129.65597578348775},{"$f":"'X+12'!G8*W8","v":0},{"$f":"'X+12'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+12'!I8","v":13},{"$f":"'X+12'!J8","v":9},268.91183159590776,135.26486041993815,133.64697117596958,1.2311922871059047E-2,9.0046075181632237E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L8","v":129.92317451797933},{"$f":"'X+12'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+12'!C9","v":10},{"$f":"'X+12'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+12'!M8","v":128.60611195954087},{"$f":"'X+12'!G9*W9","v":0},{"$f":"'X+12'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+12'!I9","v":10},{"$f":"'X+12'!J9","v":8},260.50719189082707,129.907959929589,130.59923196123808,1.5214588390340709E-2,6.8799983027955699E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L9","v":124.68553160072244},{"$f":"'X+12'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+12'!C10","v":10},{"$f":"'X+12'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+12'!M9","v":125.67060059602898},{"$f":"'X+12'!G10*W10","v":0},{"$f":"'X+12'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+12'!I10","v":10},{"$f":"'X+12'!J10","v":9},252.34082063376326,125.67647843364398,126.66434220011929,9.0531670784652542E-3,6.2583959096822427E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L10","v":120.79484613435277},{"$f":"'X+12'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+12'!C11","v":11},{"$f":"'X+12'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+12'!M10","v":122.05722969544323},{"$f":"'X+12'!G11*W11","v":0},{"$f":"'X+12'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+12'!I11","v":11},{"$f":"'X+12'!J11","v":12},243.84132764904723,122.7902740494266,121.05105359962063,4.5720849261852523E-3,6.1760958225894275E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L11","v":118.47874961425865},{"$f":"'X+12'!B12*U12","v":3.18E-5},{"$f":"'X+12'!C12","v":4},{"$f":"'X+12'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+12'!M11","v":116.98204068546066},{"$f":"'X+12'!G12*W12","v":0},{"$f":"'X+12'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+12'!I12","v":3},{"$f":"'X+12'!J12","v":1},234.45099225128422,115.47498199002091,118.97601026126333,3.7676242377334252E-3,6.0304241973354981E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L12","v":111.62943967104349},{"$f":"'X+12'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+12'!C13","v":5},{"$f":"'X+12'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+12'!M12","v":115.34684091664066},{"$f":"'X+12'!G13*W13","v":0},{"$f":"'X+12'!H13*V13","v":5.24E-5},{"$f":"'X+12'!I13","v":5},{"$f":"'X+12'!J13","v":3},230.9661669247871,113.62537018261047,117.34079674217662,4.0694884330211142E-3,6.0441744640319702E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L13","v":110.65936772493288},{"$f":"'X+12'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+12'!C14","v":4},{"$f":"'X+12'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+12'!M13","v":114.54172377249053},{"$f":"'X+12'!G14*W14","v":0},{"$f":"'X+12'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+12'!I14","v":4},{"$f":"'X+12'!J14","v":3},227.18971651411118,111.65417226761819,115.535544246493,5.1954573146855993E-3,6.1795259975258639E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L14","v":109.38315826940772},{"$f":"'X+12'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+12'!C15","v":3},{"$f":"'X+12'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+12'!M14","v":113.3923601164567},{"$f":"'X+12'!G15*W15","v":0},{"$f":"'X+12'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+12'!I15","v":3},{"$f":"'X+12'!J15","v":3},221.7625181181352,108.37650230422702,113.38601581390819,6.6559651806934583E-3,6.3443025485157532E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L15","v":107.1193925991214},{"$f":"'X+12'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+12'!C16","v":5},{"$f":"'X+12'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+12'!M15","v":112.19965995071692},{"$f":"'X+12'!G16*W16","v":0},{"$f":"'X+12'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+12'!I16","v":5},{"$f":"'X+12'!J16","v":3},223.30432588567732,109.11135864467646,114.19296724100086,8.0339544449341046E-3,6.6927097160602638E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L16","v":108.48329265301631},{"$f":"'X+12'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+12'!C17","v":6},{"$f":"'X+12'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+12'!M16","v":113.60024155688301},{"$f":"'X+12'!G17*W17","v":0},{"$f":"'X+12'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+12'!I17","v":6},{"$f":"'X+12'!J17","v":3},227.06658662440842,110.47374612326284,116.59284050114557,9.5465297534654357E-3,7.4010557374309272E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L17","v":111.05631672796711},{"$f":"'X+12'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+12'!C18","v":6},{"$f":"'X+12'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+12'!M17","v":117.14264331758389},{"$f":"'X+12'!G18*W18","v":0},{"$f":"'X+12'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+12'!I18","v":6},{"$f":"'X+12'!J18","v":3},232.17954490444578,112.04527728585909,120.13426761858668,1.1039442108026843E-2,8.3756989972072499E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L18","v":127.72327611668977},{"$f":"'X+12'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+12'!C19","v":2},{"$f":"'X+12'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+12'!M18","v":112.82122767151556},{"$f":"'X+12'!G19*W19","v":0},{"$f":"'X+12'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+12'!I19","v":2},{"$f":"'X+12'!J19","v":2},236.52101718848107,123.70883642557003,112.81218076291104,1.4439691119734302E-2,9.0469086045234879E-3,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L19","v":137.86111920690317},{"$f":"'X+12'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+12'!C20","v":4},{"$f":"'X+12'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+12'!M19","v":151.87807387855059},{"$f":"'X+12'!G20*W20","v":0},{"$f":"'X+12'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+12'!I20","v":4},{"$f":"'X+12'!J20","v":2},293.70732948204693,139.8428410972048,153.86448838484216,1.8278109698368447E-2,1.358549370843635E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L20","v":127.87400673497868},{"$f":"'X+12'!B21*U21","v":1.63129E-4},{"$f":"'X+12'!C21","v":4},{"$f":"'X+12'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+12'!M20","v":134.89985790190045},{"$f":"'X+12'!G21*W21","v":0.33981259999999996},{"$f":"'X+12'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+12'!I21","v":4},{"$f":"'X+12'!J21","v":0},268.73949234383446,129.853146776134,138.88634556770046,2.0859958844670339E-2,1.351233419998246E-2,4.5840671453275333E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L21","v":159.83212553686784},{"$f":"'X+12'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+12'!C22","v":6},{"$f":"'X+12'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+12'!M21","v":155.88008623938794},{"$f":"'X+12'!G22*W22","v":1.6944046666666666},{"$f":"'X+12'!H22*V22","v":1.11022E-4},{"$f":"'X+12'!I22","v":6},{"$f":"'X+12'!J22","v":10},314.6617075658545,162.79892744540106,151.86278012045346,3.3198091466760671E-2,1.7306118934469327E-2,0.26412394556442137,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L22","v":166.81216444208778},{"$f":"'X+12'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+12'!C23","v":6},{"$f":"'X+12'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+12'!M22","v":145.87534180498309},{"$f":"'X+12'!G23*W23","v":3.0649546666666665},{"$f":"'X+12'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+12'!I23","v":6},{"$f":"'X+12'!J23","v":8},310.62445648357914,166.76685625647934,143.85760022709977,4.5308185608444344E-2,1.7741577883334754E-2,0.44710130961677802,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L23","v":176.76460449604849},{"$f":"'X+12'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+12'!C24","v":10},{"$f":"'X+12'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+12'!M23","v":182.82656961255793},{"$f":"'X+12'!G24*W24","v":5.3131026666666665},{"$f":"'X+12'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+12'!I24","v":10},{"$f":"'X+12'!J24","v":8},364.50423950945327,179.70182265794043,184.80241685151285,6.2781838108070531E-2,2.4152761045090992E-2,0.97137633454600048,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L24","v":176.71321217784325},{"$f":"'X+12'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+12'!C25","v":9},{"$f":"'X+12'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+12'!M24","v":156.8402981789263},{"$f":"'X+12'!G25*W25","v":10.447013333333333},{"$f":"'X+12'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+12'!I25","v":9},{"$f":"'X+12'!J25","v":9},334.45187001593558,177.63389021144013,156.81797980449545,7.93219664031172E-2,2.231837443086121E-2,1.6385126862792188,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L25","v":199.59305886771338},{"$f":"'X+12'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+12'!C26","v":8},{"$f":"'X+12'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+12'!M25","v":194.78216669996752},{"$f":"'X+12'!G26*W26","v":16.112460000000002},{"$f":"'X+12'!H26*V26","v":1.51626E-4},{"$f":"'X+12'!I26","v":8},{"$f":"'X+12'!J26","v":9},394.24133160153758,200.48869894237811,193.75263265915947,0.10435992533527866,2.9534040808049274E-2,3.1384198696665591,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L26","v":180.547107341897},{"$f":"'X+12'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+12'!C27","v":7},{"$f":"'X+12'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+12'!M26","v":164.79794323563709},{"$f":"'X+12'!G27*W27","v":22.426593333333333},{"$f":"'X+12'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+12'!I27","v":8},{"$f":"'X+12'!J27","v":8},345.21878813316903,180.44740291007406,164.77138522309497,9.9704431822952466E-2,2.6558012542139093E-2,3.6958564551153841,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L27","v":191.42131725474499},{"$f":"'X+12'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+12'!C28","v":11},{"$f":"'X+12'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+12'!M27","v":178.76096137974736},{"$f":"'X+12'!G28*W28","v":32.911406666666664},{"$f":"'X+12'!H28*V28","v":1.701885E-4},{"$f":"'X+12'!I28","v":11},{"$f":"'X+12'!J28","v":9},375.0461002737876,194.31556195391599,180.73053831987158,0.10575530082899802,3.0423059875777134E-2,5.8832746960931592,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L28","v":213.2585241572724},{"$f":"'X+12'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+12'!C29","v":10},{"$f":"'X+12'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+12'!M28","v":206.70220196291413},{"$f":"'X+12'!G29*W29","v":38.196553333333334},{"$f":"'X+12'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+12'!I29","v":10},{"$f":"'X+12'!J29","v":8},418.80765294609625,210.14257976285859,208.66507318323764,0.11594439441382585,3.7128779676487471E-2,7.8953116813938875,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L29","v":216.13310907705167},{"$f":"'X+12'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+12'!C30","v":14},{"$f":"'X+12'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+12'!M29","v":213.66887136205017},{"$f":"'X+12'!G30*W30","v":50.104373333333335},{"$f":"'X+12'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+12'!I30","v":14},{"$f":"'X+12'!J30","v":7},441.64543600773413,221.01723341714907,220.62820259058503,0.11587565990258879,4.0668771465131495E-2,10.705744900436137,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L30","v":219.04425962290119},{"$f":"'X+12'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+12'!C31","v":14},{"$f":"'X+12'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+12'!M30","v":231.62270601968152},{"$f":"'X+12'!G31*W31","v":60.364240000000002},{"$f":"'X+12'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+12'!I31","v":15},{"$f":"'X+12'!J31","v":8},461.50433770644031,222.92832902470809,238.57600868173225,0.11593059819310798,4.6697337949274983E-2,13.981728615621499,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L31","v":236.87985685757428},{"$f":"'X+12'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+12'!C32","v":13},{"$f":"'X+12'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+12'!M31","v":220.62443319185016},{"$f":"'X+12'!G32*W32","v":66.619780000000006},{"$f":"'X+12'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+12'!I32","v":13},{"$f":"'X+12'!J32","v":9},460.33320120538224,235.75615097148761,224.57705023389462,0.12370588608665942,4.7382957955530686E-2,14.697951201865758,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L32","v":228.81827778442991},{"$f":"'X+12'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+12'!C33","v":15},{"$f":"'X+12'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+12'!M32","v":225.59125219419968},{"$f":"'X+12'!G33*W33","v":83.705533333333335},{"$f":"'X+12'!H33*V33","v":2.295535E-4},{"$f":"'X+12'!I33","v":15},{"$f":"'X+12'!J33","v":11},458.23910735968082,228.69964042699166,229.53946693268912,0.11863735743825451,5.1785261510561217E-2,18.88323608024999,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L33","v":229.72161514841457},{"$f":"'X+12'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+12'!C34","v":15},{"$f":"'X+12'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+12'!M33","v":209.59966788586303},{"$f":"'X+12'!G34*W34","v":96.08356666666667},{"$f":"'X+12'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+12'!I34","v":15},{"$f":"'X+12'!J34","v":9},445.14965857377371,229.60168289160353,215.54797568217018,0.11993225681103127,5.1692203692849131E-2,20.139083662622514,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L34","v":202.79999576618147},{"$f":"'X+12'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+12'!C35","v":21},{"$f":"'X+12'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+12'!M34","v":199.60246790914397},{"$f":"'X+12'!G35*W35","v":111.49120000000001},{"$f":"'X+12'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+12'!I35","v":19},{"$f":"'X+12'!J35","v":13},410.24037702457628,204.69093560685829,205.54944141771799,0.10906015932317095,5.3026491425977137E-2,22.253918670151954,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L35","v":173.92794719913937},{"$f":"'X+12'!B36*U36","v":5.665965E-4},{"$f":"'X+12'!C36","v":20},{"$f":"'X+12'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+12'!M35","v":202.57581557802763},{"$f":"'X+12'!G36*W36","v":110.07},{"$f":"'X+12'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+12'!I36","v":20},{"$f":"'X+12'!J36","v":12},388.34701446247345,177.82940023300415,210.51761422946927,9.8546966135217171E-2,5.8201348558368594E-2,22.297520020673499,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L36","v":205.68532787852271},{"$f":"'X+12'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+12'!C37","v":17},{"$f":"'X+12'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+12'!M36","v":211.5351816968051},{"$f":"'X+12'!G37*W37","v":115.5808},{"$f":"'X+12'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+12'!I37","v":17},{"$f":"'X+12'!J37","v":13},423.03040850473553,207.56115513186913,215.46925337286638,0.12417274665358387,6.5928323938716463E-2,24.449405528662091,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L37","v":185.7800143804796},{"$f":"'X+12'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+12'!C38","v":20},{"$f":"'X+12'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+12'!M37","v":215.49099118969647},{"$f":"'X+12'!G38*W38","v":111.19606666666665},{"$f":"'X+12'!H38*V38","v":3.393475E-4},{"$f":"'X+12'!I38","v":19},{"$f":"'X+12'!J38","v":14},411.07867228724604,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":190.66080742668228},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":220.41786486056372},0.11920695379732822,{"$f":"F38*H38","v":7.3126329132745527E-2},{"$f":"G38*F38/1000","v":23.961750622395563},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L38","v":171.87151334397473},{"$f":"'X+12'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+12'!C39","v":17},{"$f":"'X+12'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+12'!M38","v":191.52697770064898},{"$f":"'X+12'!G39*W39","v":99.020133333333334},{"$f":"'X+12'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+12'!I39","v":16},{"$f":"'X+12'!J39","v":14},369.21099028140497,175.75478620413688,193.4562040772681,0.11672713983785715,7.0773623380876921E-2,18.965026868848621,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L39","v":167.8914107611881},{"$f":"'X+12'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+12'!C40","v":15},{"$f":"'X+12'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+12'!M39","v":193.47706228641277},{"$f":"'X+12'!G40*W40","v":95.188199999999995},{"$f":"'X+12'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+12'!I40","v":14},{"$f":"'X+12'!J40","v":15},362.1699576321713,169.77104160186281,192.3989160303085,0.12036915932529615,7.8146256104262415E-2,18.416733300331515,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L40","v":185.73085977928164},{"$f":"'X+12'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+12'!C41","v":15},{"$f":"'X+12'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+12'!M40","v":186.44134778906155},{"$f":"'X+12'!G41*W41","v":82.483686666666657},{"$f":"'X+12'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+12'!I41","v":14},{"$f":"'X+12'!J41","v":15},373.94897300179048,188.58996917805544,185.35900382373501,0.14089060122620881,8.2343965326538607E-2,15.378369712743977,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L41","v":152.95305854394789},{"$f":"'X+12'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+12'!C42","v":17},{"$f":"'X+12'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+12'!M41","v":182.39224270773255},{"$f":"'X+12'!G42*W42","v":72.694853333333313},{"$f":"'X+12'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+12'!I42","v":16},{"$f":"'X+12'!J42","v":15},342.13389034810075,158.82987168012718,183.30401866797359,0.12318686382071019,8.8224039758943759E-2,13.25897733277635,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L42","v":141.04073507331972},{"$f":"'X+12'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+12'!C43","v":12},{"$f":"'X+12'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+12'!M42","v":145.47845594835906},{"$f":"'X+12'!G43*W43","v":58.614106666666657},{"$f":"'X+12'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+12'!I43","v":12},{"$f":"'X+12'!J43","v":15},285.32081235725502,142.91934928144366,142.40146307581139,0.12138579187607464,7.6992872547653607E-2,8.5270897346590839,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L43","v":157.85224450639546},{"$f":"'X+12'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+12'!C44","v":13},{"$f":"'X+12'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+12'!M43","v":151.38043326587075},{"$f":"'X+12'!G44*W44","v":46.599106666666664},{"$f":"'X+12'!H44*V44","v":5.78967E-4},{"$f":"'X+12'!I44","v":12},{"$f":"'X+12'!J44","v":15},308.99864984942553,160.70586085886143,148.29278899056411,0.1463836475340278,8.7644275306641387E-2,7.0541929570025257,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L44","v":135.98762562308357},{"$f":"'X+12'!B45*U45","v":1.0084705E-3},{"$f":"'X+12'!C45","v":10},{"$f":"'X+12'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+12'!M44","v":131.39462290238262},{"$f":"'X+12'!G45*W45","v":37.817026666666671},{"$f":"'X+12'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+12'!I45","v":10},{"$f":"'X+12'!J45","v":3},276.1619992897821,137.85048611427766,138.31151317550442,0.1371395088059239,8.3109726878215079E-2,4.9689539581560149,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L45","v":136.91392930759494},{"$f":"'X+12'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+12'!C46","v":12},{"$f":"'X+12'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+12'!M45","v":136.34309562964808},{"$f":"'X+12'!G46*W46","v":28.979673333333334},{"$f":"'X+12'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+12'!I46","v":12},{"$f":"'X+12'!J46","v":5},284.01111712907027,140.76218965345228,143.24892747561799,0.15173965414266785,9.4168154030076834E-2,3.9511783726026293,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L46","v":140.81507529115464},{"$f":"'X+12'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+12'!C47","v":14},{"$f":"'X+12'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+12'!M46","v":136.31117756739494},{"$f":"'X+12'!G47*W47","v":18.889446666666664},{"$f":"'X+12'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+12'!I47","v":14},{"$f":"'X+12'!J47","v":8},287.85010502358693,145.64175692814709,142.20834809543987,0.17331836300754716,0.10282947195504843,2.5748427187298364,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L47","v":173.40389989924799},{"$f":"'X+12'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+12'!C48","v":9},{"$f":"'X+12'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+12'!M47","v":153.16582781188029},{"$f":"'X+12'!G48*W48","v":12.351526666666667},{"$f":"'X+12'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+12'!I48","v":8},{"$f":"'X+12'!J48","v":8},328.20462136221602,175.16498825436236,153.03963310785363,0.23891164488563638,0.12619470402665847,1.8918318066405142,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L48","v":166.33568974923335},{"$f":"'X+12'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+12'!C49","v":11},{"$f":"'X+12'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+12'!M48","v":154.06361889411514},{"$f":"'X+12'!G49*W49","v":7.2478820000000006},{"$f":"'X+12'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+12'!I49","v":11},{"$f":"'X+12'!J49","v":8},326.0021230694021,169.07743928602835,156.92468378337375,0.25825046320500322,0.13893511074137915,1.1166349302375171,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L49","v":159.26886608254785},{"$f":"'X+12'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+12'!C50","v":11},{"$f":"'X+12'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+12'!M49","v":156.95976672885817},{"$f":"'X+12'!G50*W50","v":4.5244233333333339},{"$f":"'X+12'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+12'!I50","v":11},{"$f":"'X+12'!J50","v":7},323.79437296463129,162.98981189862894,160.80456106600238,0.27905418391890163,0.1552056628557798,0.71015243098260306,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L50","v":183.78000736819772},{"$f":"'X+12'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+12'!C51","v":10},{"$f":"'X+12'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+12'!M50","v":180.68687258527783},{"$f":"'X+12'!G51*W51","v":2.4095213333333332},{"$f":"'X+12'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+12'!I51","v":10},{"$f":"'X+12'!J51","v":7},368.90915798810113,185.41845695970227,183.49070102839886,0.36155040849545544,0.19617155687896354,0.43536887414750874,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L51","v":167.77124209691209},{"$f":"'X+12'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+12'!C52","v":8},{"$f":"'X+12'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+12'!M51","v":145.87155966639375},{"$f":"'X+12'!G52*W52","v":1.3922226666666668},{"$f":"'X+12'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+12'!I52","v":8},{"$f":"'X+12'!J52","v":6},317.10277313680001,169.4051679309965,147.69760520580351,0.36607416591558867,0.17395446059024858,0.2030856917895725,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L52","v":164.57133906104653},{"$f":"'X+12'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+12'!C53","v":5},{"$f":"'X+12'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+12'!M52","v":155.66652771218594},{"$f":"'X+12'!G53*W53","v":0.76621939999999988},{"$f":"'X+12'!H53*V53","v":1.310779E-3},{"$f":"'X+12'!I53","v":6},{"$f":"'X+12'!J53","v":6},319.63923772203339,164.17675442537546,155.46248329665789,0.39458463567105728,0.20404441552805136,0.11927471346371446,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L53","v":175.07057342393392},{"$f":"'X+12'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+12'!C54","v":5},{"$f":"'X+12'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+12'!M53","v":175.30794169100361},{"$f":"'X+12'!G54*W54","v":0.72774420000000006},{"$f":"'X+12'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+12'!I54","v":5},{"$f":"'X+12'!J54","v":4},350.66477245259,174.60933520478511,176.05543724780486,0.46123821914880819,0.25250444319875365,0.12757933777956607,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L54","v":180.59568831211081},{"$f":"'X+12'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+12'!C55","v":6},{"$f":"'X+12'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+12'!M54","v":183.04189299456084},{"$f":"'X+12'!G55*W55","v":0.97042133333333336},{"$f":"'X+12'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+12'!I55","v":6},{"$f":"'X+12'!J55","v":4},362.82071612914194,178.06839513473565,184.75232099440629,0.52729317737515569,0.28957200015455581,0.17762775785563906,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L55","v":183.07728564411582},{"$f":"'X+12'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+12'!C56","v":3},{"$f":"'X+12'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+12'!M55","v":203.59095149325867},{"$f":"'X+12'!G56*W56","v":0},{"$f":"'X+12'!H56*V56","v":1.737352E-3},{"$f":"'X+12'!I56","v":3},{"$f":"'X+12'!J56","v":4},382.71662229113565,180.4793799446357,202.23724234649995,0.59790569948012029,0.35370914675871595,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L56","v":167.92650755312388},{"$f":"'X+12'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+12'!C57","v":3},{"$f":"'X+12'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+12'!M56","v":206.2751042565807},{"$f":"'X+12'!G57*W57","v":0},{"$f":"'X+12'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+12'!I57","v":3},{"$f":"'X+12'!J57","v":4},373.19098142170679,168.30960425468808,204.88137716701871,0.61690329843578739,0.39372708956198782,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L57","v":186.93603468273758},{"$f":"'X+12'!B58*U58","v":4.141563E-3},{"$f":"'X+12'!C58","v":3},{"$f":"'X+12'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+12'!M57","v":219.75869599745121},{"$f":"'X+12'!G58*W58","v":0},{"$f":"'X+12'!H58*V58","v":2.0988265E-3},{"$f":"'X+12'!I58","v":3},{"$f":"'X+12'!J58","v":4},404.45928794081516,186.16182731812884,218.29746062268632,0.77420736460874273,0.46123537476489451,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L58","v":208.64392597761108},{"$f":"'X+12'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+12'!C59","v":3},{"$f":"'X+12'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+12'!M58","v":226.2845353250672},{"$f":"'X+12'!G59*W59","v":0},{"$f":"'X+12'!H59*V59","v":2.31014E-3},{"$f":"'X+12'!I59","v":3},{"$f":"'X+12'!J59","v":4},433.43324084631644,208.6714544776851,224.76178636863133,0.97247149992597404,0.52274895643585073,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L59","v":179.87873081181118},{"$f":"'X+12'!B60*U60","v":5.217625E-3},{"$f":"'X+12'!C60","v":5},{"$f":"'X+12'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+12'!M59","v":205.26054313404831},{"$f":"'X+12'!G60*W60","v":0},{"$f":"'X+12'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+12'!I60","v":5},{"$f":"'X+12'!J60","v":3},386.67805945438283,179.94019104895921,206.73786840542365,0.93853976285197627,0.5226747286246396,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L60","v":202.28833391002073},{"$f":"'X+12'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+12'!C61","v":5},{"$f":"'X+12'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+12'!M60","v":244.12946512121428},{"$f":"'X+12'!G61*W61","v":0},{"$f":"'X+12'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+12'!I61","v":5},{"$f":"'X+12'!J61","v":3},448.55837862211035,203.11516777471792,245.44321084739246,1.1731661353028173,0.68625427382182635,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L61","v":227.34255811644135},{"$f":"'X+12'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+12'!C62","v":4},{"$f":"'X+12'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+12'!M61","v":245.63343466888199},{"$f":"'X+12'!G62*W62","v":0},{"$f":"'X+12'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+12'!I62","v":4},{"$f":"'X+12'!J62","v":3},473.75192921225914,227.88176850926416,245.87016070299495,1.460789607177194,0.76327396588704366,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L62","v":212.95171352754332},{"$f":"'X+12'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+12'!C63","v":4},{"$f":"'X+12'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+12'!M62","v":256.81549248959254},{"$f":"'X+12'!G63*W63","v":0},{"$f":"'X+12'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+12'!I63","v":3},{"$f":"'X+12'!J63","v":3},468.3656689101249,212.43373291580477,255.9319359943201,1.517980611738541,0.88355649527244629,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L63","v":240.3019096226343},{"$f":"'X+12'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+12'!C64","v":2},{"$f":"'X+12'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+12'!M63","v":287.33260293126511},{"$f":"'X+12'!G64*W64","v":0},{"$f":"'X+12'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+12'!I64","v":2},{"$f":"'X+12'!J64","v":3},522.63023206170124,237.39350346638039,285.23672859532087,1.9084061562538941,1.0958743359442205,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L64","v":251.99516975845694},{"$f":"'X+12'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+12'!C65","v":3},{"$f":"'X+12'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+12'!M64","v":269.02974963049002},{"$f":"'X+12'!G65*W65","v":0},{"$f":"'X+12'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+12'!I65","v":3},{"$f":"'X+12'!J65","v":2},519.64705632169159,250.75649002945337,268.89056629223819,2.2386797290035747,1.1391833382518421,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L65","v":247.54482472621518},{"$f":"'X+12'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+12'!C66","v":2},{"$f":"'X+12'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+12'!M65","v":271.14085703851896},{"$f":"'X+12'!G66*W66","v":0},{"$f":"'X+12'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+12'!I66","v":2},{"$f":"'X+12'!J66","v":2},514.94046060880305,245.07587985281583,269.86458075598722,2.4689448733993569,1.2762762825317311,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L66","v":237.2882286157579},{"$f":"'X+12'!B67*U67","v":1.121759E-2},{"$f":"'X+12'!C67","v":3},{"$f":"'X+12'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+12'!M66","v":270.21363541922761},{"$f":"'X+12'!G67*W67","v":0},{"$f":"'X+12'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+12'!I67","v":3},{"$f":"'X+12'!J67","v":2},505.42427398388452,235.62642655532005,269.79784742856447,2.6618020604378394,1.4157879906631212,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L67","v":253.74802032229653},{"$f":"'X+12'!B68*U68","v":1.2590195E-2},{"$f":"'X+12'!C68","v":2},{"$f":"'X+12'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+12'!M67","v":261.52943252729693},{"$f":"'X+12'!G68*W68","v":0},{"$f":"'X+12'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+12'!I68","v":2},{"$f":"'X+12'!J68","v":2},510.55543058991611,250.55328326557486,260.00214732434125,3.1947370567216762,1.5272852029557082,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L68","v":201.98432510718135},{"$f":"'X+12'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+12'!C69","v":2},{"$f":"'X+12'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+12'!M68","v":216.38273610626356},{"$f":"'X+12'!G69*W69","v":0},{"$f":"'X+12'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+12'!I69","v":2},{"$f":"'X+12'!J69","v":3},414.11960105953108,200.14680891121066,213.97279214832039,2.8375161959707049,1.4099439579431703,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L69","v":189.04043271395085},{"$f":"'X+12'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+12'!C70","v":0},{"$f":"'X+12'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+12'!M69","v":217.20093226968609},{"$f":"'X+12'!G70*W70","v":0},{"$f":"'X+12'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+12'!I70","v":0},{"$f":"'X+12'!J70","v":0},401.71556524157523,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":186.09575367437429},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":215.61981156720094},2.9446790395765587,{"$f":"F70*H70","v":1.5811207024851481},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L70","v":164.44568519344082},{"$f":"'X+12'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+12'!C71","v":0},{"$f":"'X+12'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+12'!M70","v":177.18662241052374},{"$f":"'X+12'!G71*W71","v":0},{"$f":"'X+12'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+12'!I71","v":0},{"$f":"'X+12'!J71","v":0},{"$f":"L71+M71","v":335.35977830801534},159.61558399577439,175.74419431224095,2.8301011976664316,1.4424280982827782,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L71","v":162.8948105393022},{"$f":"'X+12'!B72*U72","v":1.8990455E-2},{"$f":"'X+12'!C72","v":3},{"$f":"'X+12'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+12'!M71","v":192.11548626108259},{"$f":"'X+12'!G72*W72","v":0},{"$f":"'X+12'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+12'!I72","v":3},{"$f":"'X+12'!J72","v":2},352.16612783645581,160.80136397002207,191.36476386643375,3.0934465692801441,1.7507223946488573,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L72","v":146.77021171043819},{"$f":"'X+12'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+12'!C73","v":2},{"$f":"'X+12'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+12'!M72","v":159.99984925581302},{"$f":"'X+12'!G73*W73","v":0},{"$f":"'X+12'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+12'!I73","v":2},{"$f":"'X+12'!J73","v":2},303.06366728675414,144.69701593222038,158.36665135453379,3.0731957782178156,1.6331979012792393,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L73","v":143.71086936660268},{"$f":"'X+12'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+12'!C74","v":1},{"$f":"'X+12'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+12'!M73","v":148.5483116069932},{"$f":"'X+12'!G74*W74","v":0},{"$f":"'X+12'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+12'!I74","v":1},{"$f":"'X+12'!J74","v":2},286.24723402336224,140.3976986256599,145.84953539770237,3.3131707409427924,1.698776209290833,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L74","v":136.14620599432763},{"$f":"'X+12'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+12'!C75","v":1},{"$f":"'X+12'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+12'!M74","v":132.45302536409929},{"$f":"'X+12'!G75*W75","v":0},{"$f":"'X+12'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+12'!I75","v":1},{"$f":"'X+12'!J75","v":2},262.45300591689619,132.69666208500803,129.75634383188816,3.4495439093196087,1.6966815322111222,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L75","v":125.29510041704825},{"$f":"'X+12'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+12'!C76","v":1},{"$f":"'X+12'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+12'!M75","v":122.87282879923974},{"$f":"'X+12'!G76*W76","v":0},{"$f":"'X+12'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+12'!I76","v":1},{"$f":"'X+12'!J76","v":2},241.91954508136001,121.8094001205785,120.11014496078151,3.485700296469751,1.7626838384582297,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L76","v":132.33805615911083},{"$f":"'X+12'!B77*U77","v":3.056145E-2},{"$f":"'X+12'!C77","v":2},{"$f":"'X+12'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+12'!M76","v":122.33390245520624},{"$f":"'X+12'!G77*W77","v":0},{"$f":"'X+12'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+12'!I77","v":2},{"$f":"'X+12'!J77","v":2},249.66249071955573,129.29361327270698,120.36887744684876,4.044442886403858,1.9650250083574867,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L77","v":119.27965527330511},{"$f":"'X+12'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+12'!C78","v":1},{"$f":"'X+12'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+12'!M77","v":121.72729827205619},{"$f":"'X+12'!G78*W78","v":0},{"$f":"'X+12'!H78*V78","v":1.798568E-2},{"$f":"'X+12'!I78","v":1},{"$f":"'X+12'!J78","v":2},233.80780917077183,115.2698591327014,118.53795003807043,4.0097961406037079,2.1893482339857555,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L78","v":109.36072329622334},{"$f":"'X+12'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+12'!C79","v":1},{"$f":"'X+12'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+12'!M78","v":106.7629898935315},{"$f":"'X+12'!G79*W79","v":0},{"$f":"'X+12'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+12'!I79","v":1},{"$f":"'X+12'!J79","v":2},207.93172484509202,104.31771859796702,103.614006247125,4.0430046982563299,2.1489836464064935,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L79","v":91.906174496940679},{"$f":"'X+12'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+12'!C80","v":1},{"$f":"'X+12'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+12'!M79","v":96.345496169430021},{"$f":"'X+12'!G80*W80","v":0},{"$f":"'X+12'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+12'!I80","v":1},{"$f":"'X+12'!J80","v":2},181.35469654422405,88.178058888893091,93.176637655330978,3.728115608047593,2.1688585140990435,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L80","v":82.637915253181419},{"$f":"'X+12'!B81*U81","v":4.437373E-2},{"$f":"'X+12'!C81","v":2},{"$f":"'X+12'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+12'!M80","v":81.805299417054684},{"$f":"'X+12'!G81*W81","v":0},{"$f":"'X+12'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+12'!I81","v":2},{"$f":"'X+12'!J81","v":2},159.71370879806483,79.970962713973861,79.742746084090953,3.6669525392075539,2.0625533329637258,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L81","v":80.969070330924907},{"$f":"'X+12'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+12'!C82","v":1},{"$f":"'X+12'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+12'!M81","v":105.2201540582745},{"$f":"'X+12'!G82*W82","v":0},{"$f":"'X+12'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+12'!I82","v":1},{"$f":"'X+12'!J82","v":2},178.28311979625141,77.041250608037956,101.24186918821344,3.9278197228869582,2.9782848700610551,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L82","v":78.793057991002854},{"$f":"'X+12'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+12'!C83","v":1},{"$f":"'X+12'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+12'!M82","v":88.104551321590748},{"$f":"'X+12'!G83*W83","v":0},{"$f":"'X+12'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+12'!I83","v":1},{"$f":"'X+12'!J83","v":2},158.90209952503994,74.605394880224367,84.296704644815577,4.1876631107784918,2.8078466767751666,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L83","v":71.864716933158888},{"$f":"'X+12'!B84*U84","v":5.844009E-2},{"$f":"'X+12'!C84","v":0},{"$f":"'X+12'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+12'!M83","v":98.461612693615294},{"$f":"'X+12'!G84*W84","v":0},{"$f":"'X+12'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+12'!I84","v":0},{"$f":"'X+12'!J84","v":1},161.58246569096264,67.664936407760564,93.917529283202072,4.1997805253983298,3.5440834104132239,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L84","v":71.954678878204263},{"$f":"'X+12'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+12'!C85","v":3},{"$f":"'X+12'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+12'!M84","v":93.203265664517986},{"$f":"'X+12'!G85*W85","v":0},{"$f":"'X+12'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+12'!I85","v":3},{"$f":"'X+12'!J85","v":1},161.71982844974818,70.316959495876546,91.402868953871632,4.6377193823277176,3.8003967106463605,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L85","v":75.747207492099946},{"$f":"'X+12'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+12'!C86","v":0},{"$f":"'X+12'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+12'!M85","v":95.276651797379657},{"$f":"'X+12'!G86*W86","v":0},{"$f":"'X+12'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+12'!I86","v":0},{"$f":"'X+12'!J86","v":0},161.21470754161365,70.350627614472245,90.864079927141404,5.3965798776277012,4.4125718702382519,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L86","v":68.382375008550781},{"$f":"'X+12'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+12'!C87","v":0},{"$f":"'X+12'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+12'!M86","v":93.295929629545824},{"$f":"'X+12'!G87*W87","v":0},{"$f":"'X+12'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+12'!I87","v":0},{"$f":"'X+12'!J87","v":0},151.36346930559341,62.985346322046539,88.378122983546874,5.3970286865042389,4.9178066459989527,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L87","v":66.524628605995019},{"$f":"'X+12'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+12'!C88","v":0},{"$f":"'X+12'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+12'!M87","v":89.458914125103362},{"$f":"'X+12'!G88*W88","v":0},{"$f":"'X+12'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+12'!I88","v":0},{"$f":"'X+12'!J88","v":0},144.77855456661882,60.693389999785943,84.085164566832887,5.8312386062090766,5.3737495582704717,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L88","v":57.712320675670192},{"$f":"'X+12'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+12'!C89","v":1},{"$f":"'X+12'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+12'!M88","v":76.033918586479672},{"$f":"'X+12'!G89*W89","v":0},{"$f":"'X+12'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+12'!I89","v":1},{"$f":"'X+12'!J89","v":0},124.92276953066879,53.088422102994485,71.834347427674302,5.6238985726757038,5.1995711588053668,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L89","v":53.116256305826063},{"$f":"'X+12'!B90*U90","v":0.10830889999999999},{"$f":"'X+12'!C90","v":0},{"$f":"'X+12'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+12'!M89","v":86.569806508848259},{"$f":"'X+12'!G90*W90","v":0},{"$f":"'X+12'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+12'!I90","v":0},{"$f":"'X+12'!J90","v":0},127.20447905798234,47.363293013223981,79.841186044758359,5.7529632926020842,6.7286204640898966,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L90","v":49.604865421329364},{"$f":"'X+12'!B91*U91","v":0.12020679999999999},{"$f":"'X+12'!C91","v":0},{"$f":"'X+12'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+12'!M90","v":70.694161824907553},{"$f":"'X+12'!G91*W91","v":0},{"$f":"'X+12'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+12'!I91","v":0},{"$f":"'X+12'!J91","v":0},108.09756282860492,43.642023284600711,64.45553954400421,5.9628421367286544,6.2386222809033427,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L91","v":42.750563207311856},{"$f":"'X+12'!B92*U92","v":0.13310035000000001},{"$f":"'X+12'!C92","v":0},{"$f":"'X+12'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+12'!M91","v":58.636943950537308},{"$f":"'X+12'!G92*W92","v":0},{"$f":"'X+12'!H92*V92","v":0.10004718},{"$f":"'X+12'!I92","v":0},{"$f":"'X+12'!J92","v":0},89.830931346189516,37.060448281721527,52.770483064467989,5.6901149255903309,5.8664608860693175,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L92","v":37.006357064015546},{"$f":"'X+12'!B93*U93","v":0.14696075},{"$f":"'X+12'!C93","v":0},{"$f":"'X+12'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+12'!M92","v":53.869152948321698},{"$f":"'X+12'!G93*W93","v":0},{"$f":"'X+12'!H93*V93","v":0.11320585},{"$f":"'X+12'!I93","v":0},{"$f":"'X+12'!J93","v":0},79.338724775146957,31.567875075120021,47.770849700026936,5.4384819888955231,6.0983032482947639,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L93","v":30.952954871328547},{"$f":"'X+12'!B94*U94","v":0.16177274999999999},{"$f":"'X+12'!C94","v":0},{"$f":"'X+12'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+12'!M93","v":53.827267539054915},{"$f":"'X+12'!G94*W94","v":0},{"$f":"'X+12'!H94*V94","v":0.12779114999999999},{"$f":"'X+12'!I94","v":0},{"$f":"'X+12'!J94","v":0},72.894229360049252,25.945610241167831,46.948619118881417,5.0073446301607154,6.878648420173497,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L94","v":24.348993130278913},{"$f":"'X+12'!B95*U95","v":0.17755929999999998},{"$f":"'X+12'!C95","v":0},{"$f":"'X+12'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+12'!M94","v":38.49006411706025},{"$f":"'X+12'!G95*W95","v":0},{"$f":"'X+12'!H95*V95","v":0.14385095000000001},{"$f":"'X+12'!I95","v":0},{"$f":"'X+12'!J95","v":0},52.978834782622002,20.02560295436178,32.953231828260222,4.3233901759171323,5.5368322888000288,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L95","v":20.983094403035025},{"$f":"'X+12'!B96*U96","v":0.19439804999999999},{"$f":"'X+12'!C96","v":0},{"$f":"'X+12'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+12'!M95","v":36.391838213182538},{"$f":"'X+12'!G96*W96","v":0},{"$f":"'X+12'!H96*V96","v":0.16140275000000001},{"$f":"'X+12'!I96","v":0},{"$f":"'X+12'!J96","v":0},47.422117216138886,16.904021768119101,30.518095448019789,4.0790726349159225,5.8737427651627483,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L96","v":17.596632860862393},{"$f":"'X+12'!B97*U97","v":0.21204045000000002},{"$f":"'X+12'!C97","v":0},{"$f":"'X+12'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+12'!M96","v":29.663122413860691},{"$f":"'X+12'!G97*W97","v":0},{"$f":"'X+12'!H97*V97","v":0.18043165000000003},{"$f":"'X+12'!I97","v":0},{"$f":"'X+12'!J97","v":0},38.176391203136163,13.865434910560342,24.310956292575824,3.7311979503020494,5.3521661212848679,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L97","v":10.828877977724428},{"$f":"'X+12'!B98*U98","v":0.23079885},{"$f":"'X+12'!C98","v":0},{"$f":"'X+12'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+12'!M97","v":22.581706611965878},{"$f":"'X+12'!G98*W98","v":0},{"$f":"'X+12'!H98*V98","v":0.20088205000000001},{"$f":"'X+12'!I98","v":0},{"$f":"'X+12'!J98","v":0},26.37503248893092,8.3295853936753037,18.045447095255618,2.4992925840491238,4.5362595167102597,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L98","v":8.3113174922493318},{"$f":"'X+12'!B99*U99","v":0.25037694999999999},{"$f":"'X+12'!C99","v":0},{"$f":"'X+12'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+12'!M98","v":15.951827907571964},{"$f":"'X+12'!G99*W99","v":0},{"$f":"'X+12'!H99*V99","v":0.2226544},{"$f":"'X+12'!I99","v":0},{"$f":"'X+12'!J99","v":0},18.630438403966568,6.2303551680582956,12.400083235908273,2.0809623241910362,3.5517446716636911,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L99","v":5.3647158719666264},{"$f":"'X+12'!B100*U100","v":0.27065420000000001},{"$f":"'X+12'!C100","v":0},{"$f":"'X+12'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+12'!M99","v":11.217159211155693},{"$f":"'X+12'!G100*W100","v":0},{"$f":"'X+12'!H100*V100","v":0.24560335},{"$f":"'X+12'!I100","v":0},{"$f":"'X+12'!J100","v":0},12.374920320824694,3.9127329894121967,8.4621873314124976,1.4519828825544296,2.7549718797431955,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L100","v":3.3596874449371512},{"$f":"'X+12'!B101*U101","v":0.29148925000000003},{"$f":"'X+12'!C101","v":0},{"$f":"'X+12'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+12'!M100","v":7.0867485714076235},{"$f":"'X+12'!G101*W101","v":0},{"$f":"'X+12'!H101*V101","v":0.26953855000000004},{"$f":"'X+12'!I101","v":0},{"$f":"'X+12'!J101","v":0},7.5569713086338455,2.3803746713780045,5.176596637255841,0.97931277355914659,1.9101519341517825,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L101","v":1.6459617525328367},{"$f":"'X+12'!B102*U102","v":0.31272334999999996},{"$f":"'X+12'!C102","v":0},{"$f":"'X+12'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+12'!M101","v":4.2916879368756415},{"$f":"'X+12'!G102*W102","v":0},{"$f":"'X+12'!H102*V102","v":0.29422914999999999},{"$f":"'X+12'!I102","v":0},{"$f":"'X+12'!J102","v":0},4.1601793224523647,1.1312310793088971,3.0289482431434678,0.51473067322393962,1.2627396937321735,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L102","v":1.2997447194205654},{"$f":"'X+12'!B103*U103","v":0.33418465000000003},{"$f":"'X+12'!C103","v":0},{"$f":"'X+12'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+12'!M102","v":3.4115986213815557},{"$f":"'X+12'!G103*W103","v":0},{"$f":"'X+12'!H103*V103","v":0.31941160000000002},{"$f":"'X+12'!I103","v":0},{"$f":"'X+12'!J103","v":0},3.1872844324399345,0.86538998527165556,2.3218944471682788,0.43435473414890985,1.0897041742132769,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L103","v":0.93168406173481966},{"$f":"'X+12'!B104*U104","v":0.35569385000000003},{"$f":"'X+12'!C104","v":0},{"$f":"'X+12'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+12'!M103","v":2.3947638312622446},{"$f":"'X+12'!G104*W104","v":0},{"$f":"'X+12'!H104*V104","v":0.34479959999999998},{"$f":"'X+12'!I104","v":0},{"$f":"'X+12'!J104","v":0},2.1693399909812792,0.60028977083272395,1.5690502201485552,0.33139429090209571,0.82571361111368935,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L104","v":0.71073730124013323},{"$f":"'X+12'!B105*U105","v":0.37706999999999996},{"$f":"'X+12'!C105","v":0},{"$f":"'X+12'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+12'!M104","v":1.4120351798759834},{"$f":"'X+12'!G105*W105","v":0},{"$f":"'X+12'!H105*V105","v":0.37009779999999998},{"$f":"'X+12'!I105","v":0},{"$f":"'X+12'!J105","v":0},1.332183653342794,0.44273958706151623,0.8894440662812777,0.26799771417861701,0.52259111359470567,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+12'!L105","v":0.20428643018209375},{"$f":"'X+12'!B106*U106","v":1},{"$f":"'X+12'!C106","v":0},{"$f":"'X+12'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+12'!M105","v":0.77212733972237402},{"$f":"'X+12'!G106*W106","v":0},{"$f":"'X+12'!H106*V106","v":1},{"$f":"'X+12'!I106","v":0},{"$f":"'X+12'!J106","v":0},0,0,0,0.20428643018209375,0.77212733972237402,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13583.684429924328},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14357.403110328183},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},27839.257362618766,13515.515376422478,14323.741986196306,159.16905350184189,{"$f":"SUM(O6:O106)","v":136.6611241318833},{"$f":"SUM(P6:P106)","v":293.2270774511548},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":27941.087540252513},null,null,null,null,null,null,{"$f":"L107+M107","v":27839.257362618784},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":28132.484440069944}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":101.83017763372845}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-293.22707745115986}]

{"sheet":"X+14","index":24,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14466.085227677449},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,28024.760007182704,13595.227406340773,14429.532600841947,162.17180605172638,139.55262683549179,302.01687928316204,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+13'!P107*106/206","v":150.88383597001169},{"$f":"'X+13'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+13'!C6","v":15},{"$f":"'X+13'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+13'!P107*100/206","v":142.34324148114311},{"$f":"'X+13'!G6*W6","v":0},{"$f":"'X+13'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+13'!I6","v":12},{"$f":"'X+13'!J6","v":9},{"$f":"L6+M6","v":296.8651727560142},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":151.67612437769071},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":145.18904837832352},{"$f":"B6*A6","v":0.20771159232098707},{"$f":"F6*H6","v":0.15419310281958606},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L6","v":146.70686188779473},{"$f":"'X+13'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+13'!C7","v":10},{"$f":"'X+13'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+13'!M6","v":140.499687621942},{"$f":"'X+13'!G7*W7","v":0},{"$f":"'X+13'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+13'!I7","v":10},{"$f":"'X+13'!J7","v":11},{"$f":"L7+M7","v":288.16474920889283},148.68616983852007,139.47857937037276,2.0692049274671179E-2,2.1108251569257701E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L7","v":143.52342779949029},{"$f":"'X+13'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+13'!C8","v":12},{"$f":"'X+13'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+13'!M7","v":134.60668190938935},{"$f":"'X+13'!G8*W8","v":0},{"$f":"'X+13'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+13'!I8","v":13},{"$f":"'X+13'!J8","v":9},279.10798223585664,140.51064876052587,138.59733347533074,1.2779038964411018E-2,9.3484340586070889E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L8","v":135.26486041993815},{"$f":"'X+13'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+13'!C9","v":10},{"$f":"'X+13'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+13'!M8","v":133.64697117596958},{"$f":"'X+13'!G9*W9","v":0},{"$f":"'X+13'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+13'!I9","v":10},{"$f":"'X+13'!J9","v":8},270.88884180459263,135.24902029609109,135.63982150850157,1.5840123847046646E-2,7.1496674680104517E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L9","v":129.907959929589},{"$f":"'X+13'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+13'!C10","v":10},{"$f":"'X+13'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+13'!M9","v":130.59923196123808},{"$f":"'X+13'!G10*W10","v":0},{"$f":"'X+13'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+13'!I10","v":10},{"$f":"'X+13'!J10","v":9},262.49125569192086,130.89852757243443,131.5927281194864,9.4323571545675972E-3,6.503841751669656E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L10","v":125.67647843364398},{"$f":"'X+13'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+13'!C11","v":11},{"$f":"'X+13'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+13'!M10","v":126.66434220011929},{"$f":"'X+13'!G11*W11","v":0},{"$f":"'X+13'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+13'!I11","v":11},{"$f":"'X+13'!J11","v":12},253.32965456333923,127.67172157893526,125.65793298440397,4.7568547087134243E-3,6.4092157153260365E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L11","v":122.7902740494266},{"$f":"'X+13'!B12*U12","v":3.18E-5},{"$f":"'X+13'!C12","v":4},{"$f":"'X+13'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+13'!M11","v":121.05105359962063},{"$f":"'X+13'!G12*W12","v":0},{"$f":"'X+13'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+13'!I12","v":3},{"$f":"'X+13'!J12","v":1},242.83118273651939,119.78636931871183,123.04481341780757,3.904730714771766E-3,6.2401818130604445E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L12","v":115.47498199002091},{"$f":"'X+13'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+13'!C13","v":5},{"$f":"'X+13'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+13'!M12","v":118.97601026126333},{"$f":"'X+13'!G13*W13","v":0},{"$f":"'X+13'!H13*V13","v":5.24E-5},{"$f":"'X+13'!I13","v":5},{"$f":"'X+13'!J13","v":3},238.44054822938642,117.4707723110608,120.96977591832564,4.2096789601068756E-3,6.2343429376901984E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L13","v":113.62537018261047},{"$f":"'X+13'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+13'!C14","v":4},{"$f":"'X+13'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+13'!M13","v":117.34079674217662},{"$f":"'X+13'!G14*W14","v":0},{"$f":"'X+13'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+13'!I14","v":4},{"$f":"'X+13'!J14","v":3},232.95450167767277,114.62003547148039,118.33446620619237,5.334711130073562E-3,6.3305359842404287E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L14","v":111.65417226761819},{"$f":"'X+13'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+13'!C15","v":3},{"$f":"'X+13'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+13'!M14","v":115.535544246493},{"$f":"'X+13'!G15*W15","v":0},{"$f":"'X+13'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+13'!I15","v":3},{"$f":"'X+13'!J15","v":3},226.17645814402812,110.64737811123571,115.52908003279241,6.7941563824845657E-3,6.4642137005912837E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L15","v":108.37650230422702},{"$f":"'X+13'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+13'!C16","v":5},{"$f":"'X+13'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+13'!M15","v":113.38601581390819},{"$f":"'X+13'!G16*W16","v":0},{"$f":"'X+13'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+13'!I16","v":5},{"$f":"'X+13'!J16","v":3},225.7476264046191,110.3683740665542,115.37925233806489,8.128237672817026E-3,6.7634758432996225E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L16","v":109.11135864467646},{"$f":"'X+13'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+13'!C17","v":6},{"$f":"'X+13'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+13'!M16","v":114.19296724100086},{"$f":"'X+13'!G17*W17","v":0},{"$f":"'X+13'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+13'!I17","v":6},{"$f":"'X+13'!J17","v":3},228.28728441430084,111.10175684511573,117.18552756918511,9.6017995607315301E-3,7.4396718157512054E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L17","v":110.47374612326284},{"$f":"'X+13'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+13'!C18","v":6},{"$f":"'X+13'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+13'!M17","v":116.59284050114557},{"$f":"'X+13'!G18*W18","v":0},{"$f":"'X+13'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+13'!I18","v":6},{"$f":"'X+13'!J18","v":3},231.04726870405295,111.46276459100321,119.58450411304975,1.0981532259636819E-2,8.3363880958319102E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L18","v":112.04527728585909},{"$f":"'X+13'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+13'!C19","v":2},{"$f":"'X+13'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+13'!M18","v":120.13426761858668},{"$f":"'X+13'!G19*W19","v":0},{"$f":"'X+13'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+13'!I19","v":2},{"$f":"'X+13'!J19","v":2},228.15724435499305,108.03261006305817,120.12463429193488,1.2667222800914155E-2,9.6333266517992268E-3,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L19","v":123.70883642557003},{"$f":"'X+13'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+13'!C20","v":4},{"$f":"'X+13'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+13'!M19","v":112.81218076291104},{"$f":"'X+13'!G20*W20","v":0},{"$f":"'X+13'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+13'!I20","v":4},{"$f":"'X+13'!J20","v":2},240.49452438839759,125.69243467505579,114.8020897133418,1.6401750514229565E-2,1.0091049569242392E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L20","v":139.8428410972048},{"$f":"'X+13'!B21*U21","v":1.63129E-4},{"$f":"'X+13'!C21","v":4},{"$f":"'X+13'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+13'!M20","v":153.86448838484216},{"$f":"'X+13'!G21*W21","v":0.33981259999999996},{"$f":"'X+13'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+13'!I21","v":4},{"$f":"'X+13'!J21","v":0},299.66910512016625,141.82002867437944,157.84907644578678,2.2812422825345922E-2,1.5411939055393306E-2,5.2285091845723011E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L21","v":129.853146776134},{"$f":"'X+13'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+13'!C22","v":6},{"$f":"'X+13'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+13'!M21","v":138.88634556770046},{"$f":"'X+13'!G22*W22","v":1.6944046666666666},{"$f":"'X+13'!H22*V22","v":1.11022E-4},{"$f":"'X+13'!I22","v":6},{"$f":"'X+13'!J22","v":10},267.69710162627257,132.82617549842971,134.87092612784284,2.6971277704283689E-2,1.5419439857617239E-2,0.23532967206619096,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L22","v":162.79892744540106},{"$f":"'X+13'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+13'!C23","v":6},{"$f":"'X+13'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+13'!M22","v":151.86278012045346},{"$f":"'X+13'!G23*W23","v":3.0649546666666665},{"$f":"'X+13'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+13'!I23","v":6},{"$f":"'X+13'!J23","v":8},312.59901964446078,162.75470930311977,149.84431034134104,4.4218142281300277E-2,1.8469779112419735E-2,0.46545253662315772,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L23","v":166.76685625647934},{"$f":"'X+13'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+13'!C24","v":10},{"$f":"'X+13'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+13'!M23","v":143.85760022709977},{"$f":"'X+13'!G24*W24","v":5.3131026666666665},{"$f":"'X+13'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+13'!I24","v":10},{"$f":"'X+13'!J24","v":8},315.54622089778678,169.70762533860901,145.83859555917778,5.9230917870326284E-2,1.9004667922001579E-2,0.76433019938687108,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L24","v":179.70182265794043},{"$f":"'X+13'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+13'!C25","v":9},{"$f":"'X+13'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+13'!M24","v":184.80241685151285},{"$f":"'X+13'!G25*W25","v":10.447013333333333},{"$f":"'X+13'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+13'!I25","v":9},{"$f":"'X+13'!J25","v":9},365.3972786495915,180.62115918199666,184.77611946759487,8.0663475943760346E-2,2.6297383917970277E-2,1.9306333128799793,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L25","v":177.63389021144013},{"$f":"'X+13'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+13'!C26","v":8},{"$f":"'X+13'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+13'!M25","v":156.81797980449545},{"$f":"'X+13'!G26*W26","v":16.112460000000002},{"$f":"'X+13'!H26*V26","v":1.51626E-4},{"$f":"'X+13'!I26","v":8},{"$f":"'X+13'!J26","v":9},334.33521405537516,178.54101193388556,155.7942021214896,9.287827755456933E-2,2.3777683005836426E-2,2.526723426880741,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L26","v":200.48869894237811},{"$f":"'X+13'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+13'!C27","v":7},{"$f":"'X+13'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+13'!M26","v":193.75263265915947},{"$f":"'X+13'!G27*W27","v":22.426593333333333},{"$f":"'X+13'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+13'!I27","v":8},{"$f":"'X+13'!J27","v":8},394.09939051936095,200.37798206571767,193.72140845364328,0.11071687666044415,3.1224205516186841E-2,4.3452114999096887,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L27","v":180.44740291007406},{"$f":"'X+13'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+13'!C28","v":11},{"$f":"'X+13'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+13'!M27","v":164.77138522309497},{"$f":"'X+13'!G28*W28","v":32.911406666666664},{"$f":"'X+13'!H28*V28","v":1.701885E-4},{"$f":"'X+13'!I28","v":11},{"$f":"'X+13'!J28","v":9},350.09105343979968,183.34771041159871,166.74334302820094,9.9692498475340285E-2,2.8042194894040699E-2,5.4228580661072696,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L28","v":194.31556195391599},{"$f":"'X+13'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+13'!C29","v":10},{"$f":"'X+13'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+13'!M28","v":180.73053831987158},{"$f":"'X+13'!G29*W29","v":38.196553333333334},{"$f":"'X+13'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+13'!I29","v":10},{"$f":"'X+13'!J29","v":8},373.90799115648406,191.20991646919288,182.69807468729115,0.10564548472310503,3.2463632580437773E-2,6.9032836458970186,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L29","v":210.14257976285859},{"$f":"'X+13'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+13'!C30","v":14},{"$f":"'X+13'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+13'!M29","v":208.66507318323764},{"$f":"'X+13'!G30*W30","v":50.104373333333335},{"$f":"'X+13'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+13'!I30","v":14},{"$f":"'X+13'!J30","v":7},430.65527262362855,215.02991581142774,215.62535681220078,0.11266395143084114,3.971637103686812E-2,10.455032728400262,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L30","v":221.01723341714907},{"$f":"'X+13'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+13'!C31","v":14},{"$f":"'X+13'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+13'!M30","v":220.62820259058503},{"$f":"'X+13'!G31*W31","v":60.364240000000002},{"$f":"'X+13'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+13'!I31","v":15},{"$f":"'X+13'!J31","v":8},452.48398045872591,224.90025860975103,227.58372184897485,0.11697480739804335,4.4480741610186558E-2,13.318053771946698,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L31","v":222.92832902470809},{"$f":"'X+13'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+13'!C32","v":13},{"$f":"'X+13'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+13'!M31","v":238.57600868173225},{"$f":"'X+13'!G32*W32","v":66.619780000000006},{"$f":"'X+13'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+13'!I32","v":13},{"$f":"'X+13'!J32","v":9},464.33667936076506,221.81190905197735,242.52477030878768,0.1164199727307378,5.1238372944553932E-2,15.893881211655094,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L32","v":235.75615097148761},{"$f":"'X+13'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+13'!C33","v":15},{"$f":"'X+13'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+13'!M32","v":224.57705023389462},{"$f":"'X+13'!G33*W33","v":83.705533333333335},{"$f":"'X+13'!H33*V33","v":2.295535E-4},{"$f":"'X+13'!I33","v":15},{"$f":"'X+13'!J33","v":11},464.15941426195991,235.63391647596615,228.52549778599376,0.12223449552147042,5.1552447900866327E-2,18.798341764254943,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L33","v":228.69964042699166},{"$f":"'X+13'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+13'!C34","v":15},{"$f":"'X+13'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+13'!M33","v":229.53946693268912},{"$f":"'X+13'!G34*W34","v":96.08356666666667},{"$f":"'X+13'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+13'!I34","v":15},{"$f":"'X+13'!J34","v":9},464.06309882513233,228.58024171916628,235.48285710596605,0.11939870782538232,5.6609826723074047E-2,22.054970673658165,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L34","v":229.60168289160353},{"$f":"'X+13'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+13'!C35","v":21},{"$f":"'X+13'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+13'!M34","v":215.54797568217018},{"$f":"'X+13'!G35*W35","v":111.49120000000001},{"$f":"'X+13'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+13'!I35","v":19},{"$f":"'X+13'!J35","v":13},452.968922634568,231.47820953539156,221.49071309917647,0.12347335621198342,5.7262582993713167E-2,24.031702466375972,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L35","v":204.69093560685829},{"$f":"'X+13'!B36*U36","v":5.665965E-4},{"$f":"'X+13'!C36","v":20},{"$f":"'X+13'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+13'!M35","v":205.54944141771799},{"$f":"'X+13'!G36*W36","v":110.07},{"$f":"'X+13'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+13'!I36","v":20},{"$f":"'X+13'!J36","v":12},422.06534416628904,208.57495843916172,213.49038572712732,0.11597716769657128,5.905569059067959E-2,22.624827016848215,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L36","v":177.82940023300415},{"$f":"'X+13'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+13'!C37","v":17},{"$f":"'X+13'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+13'!M36","v":210.51761422946927},{"$f":"'X+13'!G37*W37","v":115.5808},{"$f":"'X+13'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+13'!I37","v":17},{"$f":"'X+13'!J37","v":13},394.1740472262228,179.72204417950999,214.45200304671283,0.1073560534941652,6.5611182756441774E-2,24.331794266733443,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L37","v":207.56115513186913},{"$f":"'X+13'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+13'!C38","v":20},{"$f":"'X+13'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+13'!M37","v":215.46925337286638},{"$f":"'X+13'!G38*W38","v":111.19606666666665},{"$f":"'X+13'!H38*V38","v":3.393475E-4},{"$f":"'X+13'!I38","v":19},{"$f":"'X+13'!J38","v":14},432.82410658793867,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":212.42797216753127},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":220.39613442040744},0.13318296433787219,{"$f":"F38*H38","v":7.3118952458948769E-2},{"$f":"G38*F38/1000","v":23.959333462666137},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L38","v":190.66080742668228},{"$f":"'X+13'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+13'!C39","v":17},{"$f":"'X+13'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+13'!M38","v":220.41786486056372},{"$f":"'X+13'!G39*W39","v":99.020133333333334},{"$f":"'X+13'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+13'!I39","v":16},{"$f":"'X+13'!J39","v":14},416.86773486189247,194.53131947200563,222.33641538988687,0.12948795467665727,8.1449470676870098E-2,21.825806367541666,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L39","v":175.75478620413688},{"$f":"'X+13'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+13'!C40","v":15},{"$f":"'X+13'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+13'!M39","v":193.4562040772681},{"$f":"'X+13'!G40*W40","v":95.188199999999995},{"$f":"'X+13'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+13'!I40","v":14},{"$f":"'X+13'!J40","v":15},370.00684567119794,177.62877942530957,192.37806624588836,0.12600677882730424,7.8137831379726935E-2,18.414747844947811,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L40","v":169.77104160186281},{"$f":"'X+13'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+13'!C41","v":15},{"$f":"'X+13'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+13'!M40","v":192.3989160303085},{"$f":"'X+13'!G41*W41","v":82.483686666666657},{"$f":"'X+13'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+13'!I41","v":14},{"$f":"'X+13'!J41","v":15},363.95619854020686,172.64225770375072,191.31394083645617,0.12878389811209148,8.4975193852320094E-2,15.869771904850275,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L41","v":188.58996917805544},{"$f":"'X+13'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+13'!C42","v":17},{"$f":"'X+13'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+13'!M41","v":185.35900382373501},{"$f":"'X+13'!G42*W42","v":72.694853333333313},{"$f":"'X+13'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+13'!I42","v":16},{"$f":"'X+13'!J42","v":15},380.70742544956954,194.43808070277913,186.26934474679044,0.15188847527631408,8.9659076944559726E-2,13.474645596979187,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L42","v":158.82987168012718},{"$f":"'X+13'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+13'!C43","v":12},{"$f":"'X+13'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+13'!M42","v":183.30401866797359},{"$f":"'X+13'!G43*W43","v":58.614106666666657},{"$f":"'X+13'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+13'!I43","v":12},{"$f":"'X+13'!J43","v":15},340.90018281589767,160.69317578345985,180.20700703243779,0.13669589666733553,9.7011635535819679E-2,10.744201302633261,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L43","v":142.91934928144366},{"$f":"'X+13'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+13'!C44","v":13},{"$f":"'X+13'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+13'!M43","v":142.40146307581139},{"$f":"'X+13'!G44*W44","v":46.599106666666664},{"$f":"'X+13'!H44*V44","v":5.78967E-4},{"$f":"'X+13'!I44","v":12},{"$f":"'X+13'!J44","v":15},285.10583092250369,145.7868135945649,139.31901732793878,0.13253568687874964,8.2445747872613301E-2,6.6357809673591293,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L44","v":160.70586085886143},{"$f":"'X+13'!B45*U45","v":1.0084705E-3},{"$f":"'X+13'!C45","v":10},{"$f":"'X+13'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+13'!M44","v":148.29278899056411},{"$f":"'X+13'!G45*W45","v":37.817026666666671},{"$f":"'X+13'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+13'!I45","v":10},{"$f":"'X+13'!J45","v":3},317.74278457467994,162.54379373900815,155.19899083567179,0.16206711985326641,9.3798154892311622E-2,5.6079923557305369,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L45","v":137.85048611427766},{"$f":"'X+13'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+13'!C46","v":12},{"$f":"'X+13'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+13'!M45","v":138.31151317550442},{"$f":"'X+13'!G46*W46","v":28.979673333333334},{"$f":"'X+13'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+13'!I46","v":12},{"$f":"'X+13'!J46","v":5},286.91369398181826,141.69770848827449,145.21598549354374,0.15277762600316219,9.5527681960682204E-2,4.0082224700651476,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L46","v":140.76218965345228},{"$f":"'X+13'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+13'!C47","v":14},{"$f":"'X+13'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+13'!M46","v":143.24892747561799},{"$f":"'X+13'!G47*W47","v":18.889446666666664},{"$f":"'X+13'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+13'!I47","v":14},{"$f":"'X+13'!J47","v":8},294.72980073572899,145.58893638327754,149.14086435245142,0.17325327017473624,0.10806312316656438,2.7058929756078869,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L47","v":145.64175692814709},{"$f":"'X+13'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+13'!C48","v":9},{"$f":"'X+13'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+13'!M47","v":142.20834809543987},{"$f":"'X+13'!G48*W48","v":12.351526666666667},{"$f":"'X+13'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+13'!I48","v":8},{"$f":"'X+13'!J48","v":8},289.53227664124347,147.44109528367454,142.0911813575689,0.20066164447255633,0.11716673787096576,1.7564902037234416,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L48","v":175.16498825436236},{"$f":"'X+13'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+13'!C49","v":11},{"$f":"'X+13'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+13'!M48","v":153.03963310785363},{"$f":"'X+13'!G49*W49","v":7.2478820000000006},{"$f":"'X+13'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+13'!I49","v":11},{"$f":"'X+13'!J49","v":8},333.7946509769867,177.89302954590846,155.90162143107824,0.27195870845388742,0.13801167677537826,1.1092132020890164,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L49","v":169.07743928602835},{"$f":"'X+13'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+13'!C50","v":11},{"$f":"'X+13'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+13'!M49","v":156.92468378337375},{"$f":"'X+13'!G50*W50","v":4.5244233333333339},{"$f":"'X+13'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+13'!I50","v":11},{"$f":"'X+13'!J50","v":7},333.55071236143647,172.78119955004249,160.76951281139401,0.29623973598585379,0.15517097197975263,0.70999370088545133,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L50","v":162.98981189862894},{"$f":"'X+13'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+13'!C51","v":10},{"$f":"'X+13'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+13'!M50","v":160.80456106600238},{"$f":"'X+13'!G51*W51","v":2.4095213333333332},{"$f":"'X+13'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+13'!I51","v":10},{"$f":"'X+13'!J51","v":7},328.29913775653836,164.66916204168078,163.62997571485758,0.32064985694817277,0.1745853511447977,0.38746202038583544,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L51","v":185.41845695970227},{"$f":"'X+13'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+13'!C52","v":8},{"$f":"'X+13'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+13'!M51","v":183.49070102839886},{"$f":"'X+13'!G52*W52","v":1.3922226666666668},{"$f":"'X+13'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+13'!I52","v":8},{"$f":"'X+13'!J52","v":6},372.28576191790137,187.0138768533115,185.27188506458987,0.40458010639075903,0.21881596380898419,0.25545991309429356,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L52","v":169.4051679309965},{"$f":"'X+13'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+13'!C53","v":5},{"$f":"'X+13'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+13'!M52","v":147.69760520580351},{"$f":"'X+13'!G53*W53","v":0.76621939999999988},{"$f":"'X+13'!H53*V53","v":1.310779E-3},{"$f":"'X+13'!I53","v":6},{"$f":"'X+13'!J53","v":6},316.50299974725101,168.99899346070157,147.50400628654944,0.40617447029492171,0.19359891925405792,0.11316877044222763,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L53","v":164.17675442537546},{"$f":"'X+13'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+13'!C54","v":5},{"$f":"'X+13'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+13'!M53","v":155.46248329665789},{"$f":"'X+13'!G54*W54","v":0.72774420000000006},{"$f":"'X+13'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+13'!I54","v":5},{"$f":"'X+13'!J54","v":4},319.98278011267257,163.74421689290605,156.23856321976652,0.43253753246940058,0.22392007689137458,0.11313692053673967,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L54","v":174.60933520478511},{"$f":"'X+13'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+13'!C55","v":6},{"$f":"'X+13'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+13'!M54","v":176.05543724780486},{"$f":"'X+13'!G55*W55","v":0.97042133333333336},{"$f":"'X+13'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+13'!I55","v":6},{"$f":"'X+13'!J55","v":4},349.87643845613894,172.09952064597695,177.77691781016199,0.50981455880816018,0.27851943764287146,0.1708479521545978,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L55","v":178.06839513473565},{"$f":"'X+13'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+13'!C56","v":3},{"$f":"'X+13'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+13'!M55","v":184.75232099440629},{"$f":"'X+13'!G56*W56","v":0},{"$f":"'X+13'!H56*V56","v":1.737352E-3},{"$f":"'X+13'!I56","v":3},{"$f":"'X+13'!J56","v":4},358.91818897548092,175.48684779545894,183.431341180022,0.58154733927670343,0.32097981438427375,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L56","v":180.4793799446357},{"$f":"'X+13'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+13'!C57","v":3},{"$f":"'X+13'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+13'!M56","v":202.23724234649995},{"$f":"'X+13'!G57*W57","v":0},{"$f":"'X+13'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+13'!I57","v":3},{"$f":"'X+13'!J57","v":4},381.66758429602658,180.81636178026238,200.85122251576419,0.66301816437330097,0.38601983073577595,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L57","v":168.30960425468808},{"$f":"'X+13'!B58*U58","v":4.141563E-3},{"$f":"'X+13'!C58","v":3},{"$f":"'X+13'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+13'!M57","v":204.88137716701871},{"$f":"'X+13'!G58*W58","v":0},{"$f":"'X+13'!H58*V58","v":2.0988265E-3},{"$f":"'X+13'!I58","v":3},{"$f":"'X+13'!J58","v":4},371.06390612842631,167.61253942516223,203.45136670326409,0.69706482952585869,0.43001046375463381,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L58","v":186.16182731812884},{"$f":"'X+13'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+13'!C59","v":3},{"$f":"'X+13'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+13'!M58","v":218.29746062268632},{"$f":"'X+13'!G59*W59","v":0},{"$f":"'X+13'!H59*V59","v":2.31014E-3},{"$f":"'X+13'!I59","v":3},{"$f":"'X+13'!J59","v":4},403.08730588483871,186.29414295783528,216.79316292700344,0.86768436029356266,0.50429769568289262,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L59","v":208.6714544776851},{"$f":"'X+13'!B60*U60","v":5.217625E-3},{"$f":"'X+13'!C60","v":5},{"$f":"'X+13'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+13'!M59","v":224.76178636863133},{"$f":"'X+13'!G60*W60","v":0},{"$f":"'X+13'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+13'!I60","v":5},{"$f":"'X+13'!J60","v":3},434.77213882250447,208.58268508001598,226.1894537424885,1.0887693976691317,0.57233262614283043,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L60","v":179.94019104895921},{"$f":"'X+13'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+13'!C61","v":5},{"$f":"'X+13'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+13'!M60","v":206.73786840542365},{"$f":"'X+13'!G61*W61","v":0},{"$f":"'X+13'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+13'!I61","v":5},{"$f":"'X+13'!J61","v":3},389.05335529162699,180.89663240947556,208.15672288215143,1.0435586394836625,0.58114552327222435,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L61","v":203.11516777471792},{"$f":"'X+13'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+13'!C62","v":4},{"$f":"'X+13'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+13'!M61","v":245.44321084739246},{"$f":"'X+13'!G62*W62","v":0},{"$f":"'X+13'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+13'!I62","v":4},{"$f":"'X+13'!J62","v":3},449.49057924148309,203.81005126418148,245.68052797730161,1.3051165105364502,0.76268287009086178,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L62","v":227.88176850926416},{"$f":"'X+13'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+13'!C63","v":4},{"$f":"'X+13'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+13'!M62","v":245.87016070299495},{"$f":"'X+13'!G63*W63","v":0},{"$f":"'X+13'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+13'!I63","v":3},{"$f":"'X+13'!J63","v":3},472.28162309148229,227.25736220308522,245.02426088839707,1.6244063061789444,0.84589981459788699,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L63","v":212.43373291580477},{"$f":"'X+13'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+13'!C64","v":2},{"$f":"'X+13'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+13'!M63","v":255.9319359943201},{"$f":"'X+13'!G64*W64","v":0},{"$f":"'X+13'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+13'!I64","v":2},{"$f":"'X+13'!J64","v":3},463.70246998178493,209.74664751423987,253.95582246754503,1.6870854015649126,0.97611352677505703,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L64","v":237.39350346638039},{"$f":"'X+13'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+13'!C65","v":3},{"$f":"'X+13'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+13'!M64","v":285.23672859532087},{"$f":"'X+13'!G65*W65","v":0},{"$f":"'X+13'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+13'!I65","v":3},{"$f":"'X+13'!J65","v":2},521.31346051085836,236.28454231241571,285.02891819844262,2.1089611539646991,1.2078103968782274,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L65","v":250.75649002945337},{"$f":"'X+13'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+13'!C66","v":2},{"$f":"'X+13'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+13'!M65","v":268.89056629223819},{"$f":"'X+13'!G66*W66","v":0},{"$f":"'X+13'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+13'!I66","v":2},{"$f":"'X+13'!J66","v":2},515.88039514155332,248.25551287828665,267.62488226326667,2.5009771511667247,1.2656840289715428,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L66","v":245.07587985281583},{"$f":"'X+13'!B67*U67","v":1.121759E-2},{"$f":"'X+13'!C67","v":3},{"$f":"'X+13'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+13'!M66","v":269.86458075598722},{"$f":"'X+13'!G67*W67","v":0},{"$f":"'X+13'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+13'!I67","v":3},{"$f":"'X+13'!J67","v":2},512.77734075568208,243.32671911373768,269.45062164194439,2.7491607390781483,1.4139591140428354,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L67","v":235.62642655532005},{"$f":"'X+13'!B68*U68","v":1.2590195E-2},{"$f":"'X+13'!C68","v":2},{"$f":"'X+13'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+13'!M67","v":269.79784742856447},{"$f":"'X+13'!G68*W68","v":0},{"$f":"'X+13'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+13'!I68","v":2},{"$f":"'X+13'!J68","v":2},500.88212005633284,232.6598438978354,268.22227615849744,2.9665826574846577,1.5755712700670508,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L68","v":250.55328326557486},{"$f":"'X+13'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+13'!C69","v":2},{"$f":"'X+13'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+13'!M68","v":260.00214732434125},{"$f":"'X+13'!G69*W69","v":0},{"$f":"'X+13'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+13'!I69","v":2},{"$f":"'X+13'!J69","v":3},505.34144111403833,248.03346063160342,257.30798048243491,3.5198226339714482,1.6941668419063558,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L69","v":200.14680891121066},{"$f":"'X+13'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+13'!C70","v":0},{"$f":"'X+13'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+13'!M69","v":213.97279214832039},{"$f":"'X+13'!G70*W70","v":0},{"$f":"'X+13'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+13'!I70","v":0},{"$f":"'X+13'!J70","v":0},409.44429686042986,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":197.0291260717369},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":212.41517078869293},3.1176828394737508,{"$f":"F70*H70","v":1.5576213596274628},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L70","v":186.09575367437429},{"$f":"'X+13'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+13'!C71","v":0},{"$f":"'X+13'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+13'!M70","v":215.61981156720094},{"$f":"'X+13'!G71*W71","v":0},{"$f":"'X+13'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+13'!I71","v":0},{"$f":"'X+13'!J71","v":0},{"$f":"L71+M71","v":394.75756531872588},180.89305598890476,213.86450932982112,3.2026976854695302,1.7553022373798366,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L71","v":159.61558399577439},{"$f":"'X+13'!B72*U72","v":1.8990455E-2},{"$f":"'X+13'!C72","v":3},{"$f":"'X+13'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+13'!M71","v":175.74419431224095},{"$f":"'X+13'!G72*W72","v":0},{"$f":"'X+13'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+13'!I72","v":3},{"$f":"'X+13'!J72","v":2},332.72707271341574,157.58441143060392,175.14266128281182,3.0311725651704737,1.6015330294291223,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L72","v":160.80136397002207},{"$f":"'X+13'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+13'!C73","v":2},{"$f":"'X+13'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+13'!M72","v":191.36476386643375},{"$f":"'X+13'!G73*W73","v":0},{"$f":"'X+13'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+13'!I73","v":2},{"$f":"'X+13'!J73","v":2},347.84578105913624,158.43437235009247,189.4114087090438,3.3669916199295971,1.9533551573899492,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L73","v":144.69701593222038},{"$f":"'X+13'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+13'!C74","v":1},{"$f":"'X+13'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+13'!M73","v":158.36665135453379},{"$f":"'X+13'!G74*W74","v":0},{"$f":"'X+13'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+13'!I74","v":1},{"$f":"'X+13'!J74","v":2},296.91670423881328,141.36111015417228,155.55559408464103,3.3359057780481005,1.811057269892745,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L74","v":140.3976986256599},{"$f":"'X+13'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+13'!C75","v":1},{"$f":"'X+13'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+13'!M74","v":145.84953539770237},{"$f":"'X+13'!G75*W75","v":0},{"$f":"'X+13'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+13'!I75","v":1},{"$f":"'X+13'!J75","v":2},279.82168320556957,136.84043441370812,142.98124879186145,3.5572642119517695,1.8682866058409169,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L75","v":132.69666208500803},{"$f":"'X+13'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+13'!C76","v":1},{"$f":"'X+13'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+13'!M75","v":129.75634383188816},{"$f":"'X+13'!G76*W76","v":0},{"$f":"'X+13'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+13'!I76","v":1},{"$f":"'X+13'!J76","v":2},255.89996277264788,129.00505089805276,126.89491187459514,3.6916111869552668,1.8614319572930158,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L76","v":121.8094001205785},{"$f":"'X+13'!B77*U77","v":3.056145E-2},{"$f":"'X+13'!C77","v":2},{"$f":"'X+13'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+13'!M76","v":120.11014496078151},{"$f":"'X+13'!G77*W77","v":0},{"$f":"'X+13'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+13'!I77","v":2},{"$f":"'X+13'!J77","v":2},237.26756795356891,119.08672822926344,118.18083972430547,3.7226718913150538,1.929305236476041,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L77","v":129.29361327270698},{"$f":"'X+13'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+13'!C78","v":1},{"$f":"'X+13'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+13'!M77","v":120.36887744684876},{"$f":"'X+13'!G78*W78","v":0},{"$f":"'X+13'!H78*V78","v":1.798568E-2},{"$f":"'X+13'!I78","v":1},{"$f":"'X+13'!J78","v":2},242.15114159444801,124.94718025931751,117.20396133513051,4.3464330133894702,2.1649161117182389,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L78","v":115.2698591327014},{"$f":"'X+13'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+13'!C79","v":1},{"$f":"'X+13'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+13'!M78","v":118.53795003807043},{"$f":"'X+13'!G79*W79","v":0},{"$f":"'X+13'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+13'!I79","v":1},{"$f":"'X+13'!J79","v":2},225.16035056820792,110.00839699168654,115.15195357652138,4.2614621410148557,2.3859964615490523,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L79","v":104.31771859796702},{"$f":"'X+13'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+13'!C80","v":1},{"$f":"'X+13'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+13'!M79","v":103.614006247125},{"$f":"'X+13'!G80*W80","v":0},{"$f":"'X+13'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+13'!I80","v":1},{"$f":"'X+13'!J80","v":2},200.36766099764614,100.08613658479179,100.28152441285435,4.2315820131752222,2.3324818342706553,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L80","v":88.178058888893091},{"$f":"'X+13'!B81*U81","v":4.437373E-2},{"$f":"'X+13'!C81","v":2},{"$f":"'X+13'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+13'!M80","v":93.176637655330978},{"$f":"'X+13'!G81*W81","v":0},{"$f":"'X+13'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+13'!I81","v":2},{"$f":"'X+13'!J81","v":2},176.09264879490905,85.265269511833253,90.827379283075814,3.9127893770598421,2.3492583722551652,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L81","v":79.970962713973861},{"$f":"'X+13'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+13'!C82","v":1},{"$f":"'X+13'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+13'!M81","v":79.742746084090953},{"$f":"'X+13'!G82*W82","v":0},{"$f":"'X+13'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+13'!I82","v":1},{"$f":"'X+13'!J82","v":2},152.57716744198797,76.091561316348646,76.485606125639322,3.8794013976252106,2.2571399584516367,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L82","v":77.041250608037956},{"$f":"'X+13'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+13'!C83","v":1},{"$f":"'X+13'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+13'!M82","v":101.24186918821344},{"$f":"'X+13'!G83*W83","v":0},{"$f":"'X+13'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+13'!I83","v":1},{"$f":"'X+13'!J83","v":2},169.96203483835114,72.946691881603442,97.015342956747716,4.0945587264345162,3.2265262314657308,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L83","v":74.605394880224367},{"$f":"'X+13'!B84*U84","v":5.844009E-2},{"$f":"'X+13'!C84","v":0},{"$f":"'X+13'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+13'!M83","v":84.296704644815577},{"$f":"'X+13'!G84*W84","v":0},{"$f":"'X+13'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+13'!I84","v":0},{"$f":"'X+13'!J84","v":1},150.50792989764693,70.245448888938512,80.262481008708434,4.3599459912858514,3.0342236361071393,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L84","v":67.664936407760564},{"$f":"'X+13'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+13'!C85","v":3},{"$f":"'X+13'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+13'!M84","v":93.917529283202072},{"$f":"'X+13'!G85*W85","v":0},{"$f":"'X+13'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+13'!I85","v":3},{"$f":"'X+13'!J85","v":1},158.39171347176176,66.303705255392799,92.088008216368962,4.36123115236777,3.8295210668331068,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L85","v":70.316959495876546},{"$f":"'X+13'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+13'!C86","v":0},{"$f":"'X+13'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+13'!M85","v":91.402868953871632},{"$f":"'X+13'!G86*W86","v":0},{"$f":"'X+13'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+13'!I86","v":0},{"$f":"'X+13'!J86","v":0},152.47696006807121,65.307255491791821,87.169704576279386,5.0097040040847238,4.2331643775922396,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L86","v":70.350627614472245},{"$f":"'X+13'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+13'!C87","v":0},{"$f":"'X+13'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+13'!M86","v":90.864079927141404},{"$f":"'X+13'!G87*W87","v":0},{"$f":"'X+13'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+13'!I87","v":0},{"$f":"'X+13'!J87","v":0},150.87271676150044,64.798256037711326,86.074460723789116,5.5523715767609252,4.7896192033522844,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L87","v":62.985346322046539},{"$f":"'X+13'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+13'!C88","v":0},{"$f":"'X+13'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+13'!M87","v":88.378122983546874},{"$f":"'X+13'!G88*W88","v":0},{"$f":"'X+13'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+13'!I88","v":0},{"$f":"'X+13'!J88","v":0},140.53364066642692,57.464344690096532,83.069295976330395,5.521001631950007,5.3088270072164789,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L88","v":60.693389999785943},{"$f":"'X+13'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+13'!C89","v":1},{"$f":"'X+13'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+13'!M88","v":84.085164566832887},{"$f":"'X+13'!G89*W89","v":0},{"$f":"'X+13'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+13'!I89","v":1},{"$f":"'X+13'!J89","v":0},135.11400468896898,55.778994851670852,79.335009837298117,5.9143951481150907,5.7501547295347635,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L89","v":53.088422102994485},{"$f":"'X+13'!B90*U90","v":0.10830889999999999},{"$f":"'X+13'!C90","v":0},{"$f":"'X+13'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+13'!M89","v":71.834347427674302},{"$f":"'X+13'!G90*W90","v":0},{"$f":"'X+13'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+13'!I90","v":0},{"$f":"'X+13'!J90","v":0},113.589511002183,47.338473502283463,66.251037499899539,5.7499486007110185,5.5833099277747626,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L90","v":47.363293013223981},{"$f":"'X+13'!B91*U91","v":0.12020679999999999},{"$f":"'X+13'!C91","v":0},{"$f":"'X+13'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+13'!M90","v":79.841186044758359},{"$f":"'X+13'!G91*W91","v":0},{"$f":"'X+13'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+13'!I91","v":0},{"$f":"'X+13'!J91","v":0},114.46525979005726,41.669903122641969,72.795356667415291,5.6933898905820115,7.0458293773430682,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L91","v":43.642023284600711},{"$f":"'X+13'!B92*U92","v":0.13310035000000001},{"$f":"'X+13'!C92","v":0},{"$f":"'X+13'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+13'!M91","v":64.45553954400421},{"$f":"'X+13'!G92*W92","v":0},{"$f":"'X+13'!H92*V92","v":0.10004718},{"$f":"'X+13'!I92","v":0},{"$f":"'X+13'!J92","v":0},95.840199287960303,37.833254710712204,58.006944577248106,5.8087685738885044,6.4485949667561071,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L92","v":37.060448281721527},{"$f":"'X+13'!B93*U93","v":0.14696075},{"$f":"'X+13'!C93","v":0},{"$f":"'X+13'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+13'!M92","v":52.770483064467989},{"$f":"'X+13'!G93*W93","v":0},{"$f":"'X+13'!H93*V93","v":0.11320585},{"$f":"'X+13'!I93","v":0},{"$f":"'X+13'!J93","v":0},78.410572681147812,31.61401700690352,46.796555674244289,5.446431274818007,5.9739273902237029,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L93","v":31.567875075120021},{"$f":"'X+13'!B94*U94","v":0.16177274999999999},{"$f":"'X+13'!C94","v":0},{"$f":"'X+13'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+13'!M93","v":47.770849700026936},{"$f":"'X+13'!G94*W94","v":0},{"$f":"'X+13'!H94*V94","v":0.12779114999999999},{"$f":"'X+13'!I94","v":0},{"$f":"'X+13'!J94","v":0},68.12721099294474,26.461053112561398,41.666157880383338,5.1068219625586222,6.1046918196435964,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L94","v":25.945610241167831},{"$f":"'X+13'!B95*U95","v":0.17755929999999998},{"$f":"'X+13'!C95","v":0},{"$f":"'X+13'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+13'!M94","v":46.948619118881417},{"$f":"'X+13'!G95*W95","v":0},{"$f":"'X+13'!H95*V95","v":0.14385095000000001},{"$f":"'X+13'!I95","v":0},{"$f":"'X+13'!J95","v":0},61.533741506115405,21.338725848673242,40.195015657442163,4.6068843924945906,6.7536034614392548,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L95","v":20.02560295436178},{"$f":"'X+13'!B96*U96","v":0.19439804999999999},{"$f":"'X+13'!C96","v":0},{"$f":"'X+13'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+13'!M95","v":32.953231828260222},{"$f":"'X+13'!G96*W96","v":0},{"$f":"'X+13'!H96*V96","v":0.16140275000000001},{"$f":"'X+13'!I96","v":0},{"$f":"'X+13'!J96","v":0},43.767154379751105,16.132664789959613,27.634489589791492,3.8929381644021688,5.3187422384687277,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L96","v":16.904021768119101},{"$f":"'X+13'!B97*U97","v":0.21204045000000002},{"$f":"'X+13'!C97","v":0},{"$f":"'X+13'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+13'!M96","v":30.518095448019789},{"$f":"'X+13'!G97*W97","v":0},{"$f":"'X+13'!H97*V97","v":0.18043165000000003},{"$f":"'X+13'!I97","v":0},{"$f":"'X+13'!J97","v":0},38.331350517073417,13.319685385597332,25.011665131476089,3.5843363825217702,5.5064303165437005,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L97","v":13.865434910560342},{"$f":"'X+13'!B98*U98","v":0.23079885},{"$f":"'X+13'!C98","v":0},{"$f":"'X+13'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+13'!M97","v":24.310956292575824},{"$f":"'X+13'!G98*W98","v":0},{"$f":"'X+13'!H98*V98","v":0.20088205000000001},{"$f":"'X+13'!I98","v":0},{"$f":"'X+13'!J98","v":0},30.092630033515956,10.665308478453163,19.427321555062793,3.2001264321071798,4.8836347375130318,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L98","v":8.3295853936753037},{"$f":"'X+13'!B99*U99","v":0.25037694999999999},{"$f":"'X+13'!C99","v":0},{"$f":"'X+13'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+13'!M98","v":18.045447095255618},{"$f":"'X+13'!G99*W99","v":0},{"$f":"'X+13'!H99*V99","v":0.2226544},{"$f":"'X+13'!I99","v":0},{"$f":"'X+13'!J99","v":0},20.271598107572068,6.2440492080423322,14.027548899529735,2.0855361856329719,4.0178981957258824,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L99","v":6.2303551680582956},{"$f":"'X+13'!B100*U100","v":0.27065420000000001},{"$f":"'X+13'!C100","v":0},{"$f":"'X+13'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+13'!M99","v":12.400083235908273},{"$f":"'X+13'!G100*W100","v":0},{"$f":"'X+13'!H100*V100","v":0.24560335},{"$f":"'X+13'!I100","v":0},{"$f":"'X+13'!J100","v":0},13.898664627221972,4.5440833743316116,9.3545812528903607,1.6862717937266836,3.0455019830179122,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L100","v":3.9127329894121967},{"$f":"'X+13'!B101*U101","v":0.29148925000000003},{"$f":"'X+13'!C101","v":0},{"$f":"'X+13'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+13'!M100","v":8.4621873314124976},{"$f":"'X+13'!G101*W101","v":0},{"$f":"'X+13'!H101*V101","v":0.26953855000000004},{"$f":"'X+13'!I101","v":0},{"$f":"'X+13'!J101","v":0},8.9535150131533818,2.7722133848781771,6.1813016282752038,1.1405196045340193,2.2808857031372942,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L101","v":2.3803746713780045},{"$f":"'X+13'!B102*U102","v":0.31272334999999996},{"$f":"'X+13'!C102","v":0},{"$f":"'X+13'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+13'!M101","v":5.176596637255841},{"$f":"'X+13'!G102*W102","v":0},{"$f":"'X+13'!H102*V102","v":0.29422914999999999},{"$f":"'X+13'!I102","v":0},{"$f":"'X+13'!J102","v":0},5.2894669386727227,1.635975929889526,3.6534910087831967,0.74439874148847862,1.5231056284726443,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L102","v":1.1312310793088971},{"$f":"'X+13'!B103*U103","v":0.33418465000000003},{"$f":"'X+13'!C103","v":0},{"$f":"'X+13'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+13'!M102","v":3.0289482431434678},{"$f":"'X+13'!G103*W103","v":0},{"$f":"'X+13'!H103*V103","v":0.31941160000000002},{"$f":"'X+13'!I103","v":0},{"$f":"'X+13'!J103","v":0},2.8146580554847547,0.75319101700093105,2.0614670384838236,0.37804006230796605,0.96748120465964416,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L103","v":0.86538998527165556},{"$f":"'X+13'!B104*U104","v":0.35569385000000003},{"$f":"'X+13'!C104","v":0},{"$f":"'X+13'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+13'!M103","v":2.3218944471682788},{"$f":"'X+13'!G104*W104","v":0},{"$f":"'X+13'!H104*V104","v":0.34479959999999998},{"$f":"'X+13'!I104","v":0},{"$f":"'X+13'!J104","v":0},2.0788822602013721,0.55757608965893701,1.5213061705424351,0.30781389561271849,0.80058827662584364,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L104","v":0.60028977083272395},{"$f":"'X+13'!B105*U105","v":0.37706999999999996},{"$f":"'X+13'!C105","v":0},{"$f":"'X+13'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+13'!M104","v":1.5690502201485552},{"$f":"'X+13'!G105*W105","v":0},{"$f":"'X+13'!H105*V105","v":0.37009779999999998},{"$f":"'X+13'!I105","v":0},{"$f":"'X+13'!J105","v":0},1.3622866925268879,0.37393850694482877,0.98834818558205928,0.2263512638878952,0.58070203456649594,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+13'!L105","v":0.44273958706151623},{"$f":"'X+13'!B106*U106","v":1},{"$f":"'X+13'!C106","v":0},{"$f":"'X+13'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+13'!M105","v":0.8894440662812777},{"$f":"'X+13'!G106*W106","v":0},{"$f":"'X+13'!H106*V106","v":1},{"$f":"'X+13'!I106","v":0},{"$f":"'X+13'!J106","v":0},0,0,0,0.44273958706151623,0.8894440662812777,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13666.399212392491},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14466.085227677449},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},28024.760007182704,13595.227406340773,14429.532600841947,162.17180605172638,{"$f":"SUM(O6:O106)","v":139.55262683549179},{"$f":"SUM(P6:P106)","v":302.01687928316204},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":28132.48444006994},null,null,null,null,null,null,{"$f":"L107+M107","v":28024.760007182718},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":28326.776886465883}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":107.72443288722206}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-302.0168792831646}]

{"sheet":"X+15","index":25,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14576.142736416297},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,28213.816833784043,13676.851616082442,14536.965217701591,164.78253396712898,142.17751871470728,310.18182853003731,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+14'!P107*106/206","v":155.40674370881152},{"$f":"'X+14'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+14'!C6","v":15},{"$f":"'X+14'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+14'!P107*100/206","v":146.61013557435052},{"$f":"'X+14'!G6*W6","v":0},{"$f":"'X+14'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+14'!I6","v":12},{"$f":"'X+14'!J6","v":9},{"$f":"L6+M6","v":305.6441260996076},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":156.1928057347028},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":149.4513203649048},{"$f":"B6*A6","v":0.21393797410872042},{"$f":"F6*H6","v":0.15881520944571187},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L6","v":151.67612437769071},{"$f":"'X+14'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+14'!C7","v":10},{"$f":"'X+14'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+14'!M6","v":145.18904837832352},{"$f":"'X+14'!G7*W7","v":0},{"$f":"'X+14'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+14'!I7","v":10},{"$f":"'X+14'!J7","v":11},{"$f":"L7+M7","v":297.82196705750437},153.65473144624204,144.1672356112623,2.1392931448664824E-2,2.181276706121419E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L7","v":148.68616983852007},{"$f":"'X+14'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+14'!C8","v":12},{"$f":"'X+14'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+14'!M7","v":139.47857937037276},{"$f":"'X+14'!G8*W8","v":0},{"$f":"'X+14'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+14'!I8","v":13},{"$f":"'X+14'!J8","v":9},289.14182370236551,145.67293111933,143.46889258303548,1.3238719190082153E-2,9.6867873372723876E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L8","v":140.51064876052587},{"$f":"'X+14'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+14'!C9","v":10},{"$f":"'X+14'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+14'!M8","v":138.59733347533074},{"$f":"'X+14'!G9*W9","v":0},{"$f":"'X+14'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+14'!I9","v":10},{"$f":"'X+14'!J9","v":8},281.08411331123898,140.49419433125809,140.58991897998092,1.6454429267777002E-2,7.4144953498186091E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L9","v":135.24902029609109},{"$f":"'X+14'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+14'!C10","v":10},{"$f":"'X+14'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+14'!M9","v":135.63982150850157},{"$f":"'X+14'!G10*W10","v":0},{"$f":"'X+14'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+14'!I10","v":10},{"$f":"'X+14'!J10","v":9},272.87226678061586,136.23920013522542,136.63306664539044,9.8201608656585809E-3,6.7548631111233777E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L10","v":130.89852757243443},{"$f":"'X+14'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+14'!C11","v":11},{"$f":"'X+14'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+14'!M10","v":131.5927281194864},{"$f":"'X+14'!G11*W11","v":0},{"$f":"'X+14'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+14'!I11","v":11},{"$f":"'X+14'!J11","v":12},263.47964259060939,132.8935730631658,130.58606952744356,4.954509268616643E-3,6.658592042846012E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L11","v":127.67172157893526},{"$f":"'X+14'!B12*U12","v":3.18E-5},{"$f":"'X+14'!C12","v":4},{"$f":"'X+14'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+14'!M11","v":125.65793298440397},{"$f":"'X+14'!G12*W12","v":0},{"$f":"'X+14'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+14'!I12","v":3},{"$f":"'X+14'!J12","v":1},252.31911693614768,124.66766161818906,127.65145531795862,4.059960746210141E-3,6.4776664453460257E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L12","v":119.78636931871183},{"$f":"'X+14'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+14'!C13","v":5},{"$f":"'X+14'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+14'!M12","v":123.04481341780757},{"$f":"'X+14'!G13*W13","v":0},{"$f":"'X+14'!H13*V13","v":5.24E-5},{"$f":"'X+14'!I13","v":5},{"$f":"'X+14'!J13","v":3},246.82036833627402,121.78200246668953,125.03836586958448,4.3668520223034135E-3,6.4475482230931169E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L13","v":117.4707723110608},{"$f":"'X+14'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+14'!C14","v":4},{"$f":"'X+14'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+14'!M13","v":120.96977591832564},{"$f":"'X+14'!G14*W14","v":0},{"$f":"'X+14'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+14'!I14","v":4},{"$f":"'X+14'!J14","v":3},240.42850665721562,118.46525705830079,121.96324959891484,5.5152527600043052E-3,6.5263194107936682E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L14","v":114.62003547148039},{"$f":"'X+14'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+14'!C15","v":3},{"$f":"'X+14'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+14'!M14","v":118.33446620619237},{"$f":"'X+14'!G15*W15","v":0},{"$f":"'X+14'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+14'!I15","v":3},{"$f":"'X+14'!J15","v":3},231.94090623513011,113.61306084232196,118.32784539280814,6.9746291584395805E-3,6.6208133842364635E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L15","v":110.64737811123571},{"$f":"'X+14'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+14'!C16","v":5},{"$f":"'X+14'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+14'!M15","v":115.52908003279241},{"$f":"'X+14'!G16*W16","v":0},{"$f":"'X+14'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+14'!I16","v":5},{"$f":"'X+14'!J16","v":3},230.16126828104581,112.63907955787737,117.52218872316845,8.2985533583426769E-3,6.8913096239560665E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L16","v":110.3683740665542},{"$f":"'X+14'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+14'!C17","v":6},{"$f":"'X+14'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+14'!M16","v":115.37925233806489},{"$f":"'X+14'!G17*W17","v":0},{"$f":"'X+14'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+14'!I17","v":6},{"$f":"'X+14'!J17","v":3},230.73039702941139,112.35866164963635,118.37173537977506,9.7124169178567712E-3,7.5169582898249269E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L17","v":111.10175684511573},{"$f":"'X+14'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+14'!C18","v":6},{"$f":"'X+14'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+14'!M17","v":117.18552756918511},{"$f":"'X+14'!G18*W18","v":0},{"$f":"'X+14'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+14'!I18","v":6},{"$f":"'X+14'!J18","v":3},232.2678616900422,112.09071288607829,120.17714880396392,1.1043959037431885E-2,8.3787652211967378E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L18","v":111.46276459100321},{"$f":"'X+14'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+14'!C19","v":2},{"$f":"'X+14'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+14'!M18","v":119.58450411304975},{"$f":"'X+14'!G19*W19","v":0},{"$f":"'X+14'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+14'!I19","v":2},{"$f":"'X+14'!J19","v":2},227.02507809471768,107.45016322388375,119.57491487083394,1.2601367119453571E-2,9.5892422158172317E-3,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L19","v":108.03261006305817},{"$f":"'X+14'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+14'!C20","v":4},{"$f":"'X+14'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+14'!M19","v":120.12463429193488},{"$f":"'X+14'!G20*W20","v":0},{"$f":"'X+14'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+14'!I20","v":4},{"$f":"'X+14'!J20","v":2},232.13217586489935,110.01828672150188,122.11388914339747,1.4323341556295475E-2,1.0745148537413575E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L20","v":125.69243467505579},{"$f":"'X+14'!B21*U21","v":1.63129E-4},{"$f":"'X+14'!C21","v":4},{"$f":"'X+14'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+14'!M20","v":114.8020897133418},{"$f":"'X+14'!G21*W21","v":0.33981259999999996},{"$f":"'X+14'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+14'!I21","v":4},{"$f":"'X+14'!J21","v":0},246.46252107937062,127.67193059387967,118.79059048549094,2.0504081176107178E-2,1.1499227850863358E-2,3.9011196590923933E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L21","v":141.82002867437944},{"$f":"'X+14'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+14'!C22","v":6},{"$f":"'X+14'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+14'!M21","v":157.84907644578678},{"$f":"'X+14'!G22*W22","v":1.6944046666666666},{"$f":"'X+14'!H22*V22","v":1.11022E-4},{"$f":"'X+14'!I22","v":6},{"$f":"'X+14'!J22","v":10},298.62212352912525,144.79057180350361,153.83155172562161,2.9456870875840657E-2,1.752472016516414E-2,0.2674602117587645,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L22","v":132.82617549842971},{"$f":"'X+14'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+14'!C23","v":6},{"$f":"'X+14'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+14'!M22","v":134.87092612784284},{"$f":"'X+14'!G23*W23","v":3.0649546666666665},{"$f":"'X+14'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+14'!I23","v":6},{"$f":"'X+14'!J23","v":8},265.64462123875103,132.79009831525022,132.85452292350078,3.6077183179479493E-2,1.6403204342057442E-2,0.41337327443318711,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L23","v":162.75470930311977},{"$f":"'X+14'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+14'!C24","v":10},{"$f":"'X+14'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+14'!M23","v":149.84431034134104},{"$f":"'X+14'!G24*W24","v":5.3131026666666665},{"$f":"'X+14'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+14'!I24","v":10},{"$f":"'X+14'!J24","v":8},317.52141817161976,165.69690338750715,151.82451478411264,5.7805915612607658E-2,1.9795557228418706E-2,0.79613820485940667,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L24","v":169.70762533860901},{"$f":"'X+14'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+14'!C25","v":9},{"$f":"'X+14'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+14'!M24","v":145.83859555917778},{"$f":"'X+14'!G25*W25","v":10.447013333333333},{"$f":"'X+14'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+14'!I25","v":9},{"$f":"'X+14'!J25","v":9},316.44929072502248,170.63144799799275,145.8178427270297,7.6177340616242775E-2,2.0752832148070995E-2,1.5235777523213376,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L25","v":180.62115918199666},{"$f":"'X+14'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+14'!C26","v":8},{"$f":"'X+14'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+14'!M25","v":184.77611946759487},{"$f":"'X+14'!G26*W26","v":16.112460000000002},{"$f":"'X+14'!H26*V26","v":1.51626E-4},{"$f":"'X+14'!I26","v":8},{"$f":"'X+14'!J26","v":9},365.27482157423719,181.5267189705327,183.74810260370447,9.4440211463955911E-2,2.801686389039354E-2,2.9771978338768439,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L26","v":178.54101193388556},{"$f":"'X+14'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+14'!C27","v":7},{"$f":"'X+14'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+14'!M26","v":155.7942021214896},{"$f":"'X+14'!G27*W27","v":22.426593333333333},{"$f":"'X+14'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+14'!I27","v":8},{"$f":"'X+14'!J27","v":8},334.21151044500698,178.44241533816026,155.76909510684672,9.8596595725309266E-2,2.5107014642888656E-2,3.4939332146697848,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L27","v":200.37798206571767},{"$f":"'X+14'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+14'!C28","v":11},{"$f":"'X+14'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+14'!M27","v":193.72140845364328},{"$f":"'X+14'!G28*W28","v":32.911406666666664},{"$f":"'X+14'!H28*V28","v":1.701885E-4},{"$f":"'X+14'!I28","v":11},{"$f":"'X+14'!J28","v":9},398.9557177381746,203.26727844045391,195.68843929772066,0.11070362526377533,3.2969155922612868E-2,6.3756440536572905,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L28","v":183.34771041159871},{"$f":"'X+14'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+14'!C29","v":10},{"$f":"'X+14'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+14'!M28","v":166.74334302820094},{"$f":"'X+14'!G29*W29","v":38.196553333333334},{"$f":"'X+14'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+14'!I29","v":10},{"$f":"'X+14'!J29","v":8},348.96141976698334,180.24802792840214,168.71339183858117,9.9682483196577978E-2,2.9951189619769079E-2,6.3690209949549725,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L29","v":191.20991646919288},{"$f":"'X+14'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+14'!C30","v":14},{"$f":"'X+14'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+14'!M29","v":182.69807468729115},{"$f":"'X+14'!G30*W30","v":50.104373333333335},{"$f":"'X+14'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+14'!I30","v":14},{"$f":"'X+14'!J30","v":7},385.77070366336284,196.10740290546633,189.66330075789651,0.10251356372654485,3.4773929394642904E-2,9.1539725414132533,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L30","v":215.02991581142774},{"$f":"'X+14'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+14'!C31","v":14},{"$f":"'X+14'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+14'!M30","v":215.62535681220078},{"$f":"'X+14'!G31*W31","v":60.364240000000002},{"$f":"'X+14'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+14'!I31","v":15},{"$f":"'X+14'!J31","v":8},441.49799452261664,218.91610983079008,222.58188469182656,0.11380598063765089,4.3472120374229394E-2,13.016060788697324,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L31","v":224.90025860975103},{"$f":"'X+14'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+14'!C32","v":13},{"$f":"'X+14'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+14'!M31","v":227.58372184897485},{"$f":"'X+14'!G32*W32","v":66.619780000000006},{"$f":"'X+14'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+14'!I32","v":13},{"$f":"'X+14'!J32","v":9},455.31765309723977,223.78280883524712,231.53484426199265,0.11744977450389957,4.8877586982199711E-2,15.161577481159899,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L32","v":221.81190905197735},{"$f":"'X+14'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+14'!C33","v":15},{"$f":"'X+14'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+14'!M32","v":242.52477030878768},{"$f":"'X+14'!G33*W33","v":83.705533333333335},{"$f":"'X+14'!H33*V33","v":2.295535E-4},{"$f":"'X+14'!I33","v":15},{"$f":"'X+14'!J33","v":11},468.16600224501656,221.69690434608995,246.46909789892661,0.11500470588740562,5.5672409861078291E-2,20.300665245241237,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L33","v":235.63391647596615},{"$f":"'X+14'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+14'!C34","v":15},{"$f":"'X+14'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+14'!M33","v":228.52549778599376},{"$f":"'X+14'!G34*W34","v":96.08356666666667},{"$f":"'X+14'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+14'!I34","v":15},{"$f":"'X+14'!J34","v":9},469.98003557346163,235.51089754557108,234.46913802789055,0.12301893039506476,5.6359758103224022E-2,21.957544901553721,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L34","v":228.58024171916628},{"$f":"'X+14'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+14'!C35","v":21},{"$f":"'X+14'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+14'!M34","v":235.48285710596605},{"$f":"'X+14'!G35*W35","v":111.49120000000001},{"$f":"'X+14'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+14'!I35","v":19},{"$f":"'X+14'!J35","v":13},471.87761627782231,230.45731766541647,241.42029861240584,0.12292405374979951,6.2558493560199491E-2,26.254266318172682,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L35","v":231.47820953539156},{"$f":"'X+14'!B36*U36","v":5.665965E-4},{"$f":"'X+14'!C36","v":20},{"$f":"'X+14'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+14'!M35","v":221.49071309917647},{"$f":"'X+14'!G36*W36","v":110.07},{"$f":"'X+14'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+14'!I36","v":20},{"$f":"'X+14'!J36","v":12},464.77413216965601,235.34705479204254,229.42707737761344,0.13115474334901947,6.3635721563028547E-2,24.379482790826355,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L36","v":208.57495843916172},{"$f":"'X+14'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+14'!C37","v":17},{"$f":"'X+14'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+14'!M36","v":213.49038572712732},{"$f":"'X+14'!G37*W37","v":115.5808},{"$f":"'X+14'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+14'!I37","v":17},{"$f":"'X+14'!J37","v":13},427.8728892478839,210.44904121531459,217.42384803256928,0.12591722384711804,6.6537694558030866E-2,24.675389574649955,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L37","v":179.72204417950999},{"$f":"'X+14'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+14'!C38","v":20},{"$f":"'X+14'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+14'!M37","v":214.45200304671283},{"$f":"'X+14'!G38*W38","v":111.19606666666665},{"$f":"'X+14'!H38*V38","v":3.393475E-4},{"$f":"'X+14'!I38","v":19},{"$f":"'X+14'!J38","v":14},403.98595365727783,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":184.60672436166891},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":219.37922929560895},0.11531981784106976,{"$f":"F38*H38","v":7.2773751103894377E-2},{"$f":"G38*F38/1000","v":23.84621922758248},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L38","v":212.42797216753127},{"$f":"'X+14'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+14'!C39","v":17},{"$f":"'X+14'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+14'!M38","v":220.39613442040744},{"$f":"'X+14'!G39*W39","v":99.020133333333334},{"$f":"'X+14'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+14'!I39","v":16},{"$f":"'X+14'!J39","v":14},438.59839394636379,216.28370096673578,222.31469297962801,0.14427120079548147,8.1441440779432217E-2,21.823654616460001,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L39","v":194.53131947200563},{"$f":"'X+14'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+14'!C40","v":15},{"$f":"'X+14'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+14'!M39","v":222.33641538988687},{"$f":"'X+14'!G40*W40","v":95.188199999999995},{"$f":"'X+14'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+14'!I40","v":14},{"$f":"'X+14'!J40","v":15},417.63846363456685,196.39185092336979,221.24661271119703,0.1394685486358363,8.9802678689844567E-2,21.16380317541563,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L40","v":177.62877942530957},{"$f":"'X+14'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+14'!C41","v":15},{"$f":"'X+14'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+14'!M40","v":192.37806624588836},{"$f":"'X+14'!G41*W41","v":82.483686666666657},{"$f":"'X+14'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+14'!I41","v":14},{"$f":"'X+14'!J41","v":15},371.78713511216893,180.49403485158581,191.29310026058312,0.1347445737237748,8.4965985305258424E-2,15.868052137765096,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L41","v":172.64225770375072},{"$f":"'X+14'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+14'!C42","v":17},{"$f":"'X+14'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+14'!M41","v":191.31394083645617},{"$f":"'X+14'!G42*W42","v":72.694853333333313},{"$f":"'X+14'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+14'!I42","v":16},{"$f":"'X+14'!J42","v":15},370.72461468252254,178.5032133558187,192.22140132670387,0.1390443479320238,9.2539509752298008E-2,13.907538869728189,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L42","v":194.43808070277913},{"$f":"'X+14'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+14'!C43","v":12},{"$f":"'X+14'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+14'!M42","v":186.26934474679044},{"$f":"'X+14'!G43*W43","v":58.614106666666657},{"$f":"'X+14'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+14'!I43","v":12},{"$f":"'X+14'!J43","v":15},379.44150257751585,196.27073883246982,183.170763745046,0.16734187030932229,9.8581001744446631E-2,10.91801124171848,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L43","v":160.69317578345985},{"$f":"'X+14'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+14'!C44","v":13},{"$f":"'X+14'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+14'!M43","v":180.20700703243779},{"$f":"'X+14'!G44*W44","v":46.599106666666664},{"$f":"'X+14'!H44*V44","v":5.78967E-4},{"$f":"'X+14'!I44","v":12},{"$f":"'X+14'!J44","v":15},340.646830731867,163.54415760966975,177.10267312219725,0.14901817379008836,0.1043339102405494,8.3974855427853186,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L44","v":145.7868135945649},{"$f":"'X+14'!B45*U45","v":1.0084705E-3},{"$f":"'X+14'!C45","v":10},{"$f":"'X+14'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+14'!M44","v":139.31901732793878},{"$f":"'X+14'!G45*W45","v":37.817026666666671},{"$f":"'X+14'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+14'!I45","v":10},{"$f":"'X+14'!J45","v":3},293.87068715686428,147.63979189376579,146.23089526309852,0.14702170079911767,8.8122064840267855E-2,5.2686309934644573,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L45","v":162.54379373900815},{"$f":"'X+14'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+14'!C46","v":12},{"$f":"'X+14'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+14'!M45","v":155.19899083567179},{"$f":"'X+14'!G46*W46","v":28.979673333333334},{"$f":"'X+14'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+14'!I46","v":12},{"$f":"'X+14'!J46","v":5},328.45544836163594,166.36364889056412,162.09179947107182,0.18014484844403664,0.10719136459996884,4.4976160560807621,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L46","v":141.69770848827449},{"$f":"'X+14'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+14'!C47","v":14},{"$f":"'X+14'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+14'!M46","v":145.21598549354374},{"$f":"'X+14'!G47*W47","v":18.889446666666664},{"$f":"'X+14'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+14'!I47","v":14},{"$f":"'X+14'!J47","v":8},297.62974223538771,146.52330376046868,151.10643847491903,0.17440472780580921,0.10954701862472109,2.7430496131277344,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L47","v":145.58893638327754},{"$f":"'X+14'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+14'!C48","v":9},{"$f":"'X+14'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+14'!M47","v":149.14086435245142},{"$f":"'X+14'!G48*W48","v":12.351526666666667},{"$f":"'X+14'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+14'!I48","v":8},{"$f":"'X+14'!J48","v":8},296.40633336570124,147.38834751365761,149.01798585204367,0.20058886961993841,0.12287850040776388,1.8421173631390197,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L48","v":147.44109528367454},{"$f":"'X+14'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+14'!C49","v":11},{"$f":"'X+14'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+14'!M48","v":142.0911813575689},{"$f":"'X+14'!G49*W49","v":7.2478820000000006},{"$f":"'X+14'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+14'!I49","v":11},{"$f":"'X+14'!J49","v":8},295.17522333621395,150.21218030331244,144.96304303290151,0.22891498036209912,0.12813832466739036,1.0298601157202594,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L49","v":177.89302954590846},{"$f":"'X+14'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+14'!C50","v":11},{"$f":"'X+14'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+14'!M49","v":155.90162143107824},{"$f":"'X+14'!G50*W50","v":4.5244233333333339},{"$f":"'X+14'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+14'!I50","v":11},{"$f":"'X+14'!J50","v":7},341.32880614652368,181.58134405830623,159.74746208821747,0.31168548760223846,0.15415934286077521,0.7053649337072706,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L50","v":172.78119955004249},{"$f":"'X+14'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+14'!C51","v":10},{"$f":"'X+14'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+14'!M50","v":160.76951281139401},{"$f":"'X+14'!G51*W51","v":2.4095213333333332},{"$f":"'X+14'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+14'!I51","v":10},{"$f":"'X+14'!J51","v":7},338.03625260827187,174.44128709616768,163.59496551210418,0.33991245387479863,0.17454729928981763,0.38737757086866048,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L51","v":164.66916204168078},{"$f":"'X+14'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+14'!C52","v":8},{"$f":"'X+14'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+14'!M51","v":163.62997571485758},{"$f":"'X+14'!G52*W52","v":1.3922226666666668},{"$f":"'X+14'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+14'!I52","v":8},{"$f":"'X+14'!J52","v":6},331.74470058829047,166.30985656481243,165.43484402347804,0.35930547686835479,0.19513169137953057,0.22780936113634095,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L52","v":187.0138768533115},{"$f":"'X+14'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+14'!C53","v":5},{"$f":"'X+14'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+14'!M52","v":185.27188506458987},{"$f":"'X+14'!G53*W53","v":0.76621939999999988},{"$f":"'X+14'!H53*V53","v":1.310779E-3},{"$f":"'X+14'!I53","v":6},{"$f":"'X+14'!J53","v":6},371.59451741281708,186.56548284446029,185.02903456835679,0.44839400885121922,0.24285049623307803,0.141958912611059,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L53","v":168.99899346070157},{"$f":"'X+14'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+14'!C54","v":5},{"$f":"'X+14'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+14'!M53","v":147.50400628654944},{"$f":"'X+14'!G54*W54","v":0.72774420000000006},{"$f":"'X+14'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+14'!I54","v":5},{"$f":"'X+14'!J54","v":4},316.84530051811703,168.5537513320144,148.29154918610263,0.44524212868716567,0.2124571004468189,0.10734518505179991,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L54","v":163.74421689290605},{"$f":"'X+14'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+14'!C55","v":6},{"$f":"'X+14'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+14'!M54","v":156.23856321976652},{"$f":"'X+14'!G55*W55","v":0.97042133333333336},{"$f":"'X+14'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+14'!I55","v":6},{"$f":"'X+14'!J55","v":4},319.25751974520898,161.26612569809828,157.9913940471107,0.47809119480776113,0.24716917265582583,0.15161723483781012,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L55","v":172.09952064597695},{"$f":"'X+14'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+14'!C56","v":3},{"$f":"'X+14'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+14'!M55","v":177.77691781016199},{"$f":"'X+14'!G56*W56","v":0},{"$f":"'X+14'!H56*V56","v":1.737352E-3},{"$f":"'X+14'!I56","v":3},{"$f":"'X+14'!J56","v":4},346.00552357143317,169.53746684498248,176.46805672645067,0.56205380099447355,0.30886108371132054,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L56","v":175.48684779545894},{"$f":"'X+14'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+14'!C57","v":3},{"$f":"'X+14'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+14'!M56","v":183.431341180022},{"$f":"'X+14'!G57*W57","v":0},{"$f":"'X+14'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+14'!I57","v":3},{"$f":"'X+14'!J57","v":4},357.92338751543468,175.84217044931174,182.08121706612297,0.64467734614721173,0.35012411389901404,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L57","v":180.81636178026238},{"$f":"'X+14'!B58*U58","v":4.141563E-3},{"$f":"'X+14'!C58","v":3},{"$f":"'X+14'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+14'!M57","v":200.85122251576419},{"$f":"'X+14'!G58*W58","v":0},{"$f":"'X+14'!H58*V58","v":2.0988265E-3},{"$f":"'X+14'!I58","v":3},{"$f":"'X+14'!J58","v":4},379.49717007390933,180.06749942651862,199.42967064739071,0.74886235374374877,0.42155186837348257,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L58","v":167.61253942516223},{"$f":"'X+14'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+14'!C59","v":3},{"$f":"'X+14'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+14'!M58","v":203.45136670326409},{"$f":"'X+14'!G59*W59","v":0},{"$f":"'X+14'!H59*V59","v":2.31014E-3},{"$f":"'X+14'!I59","v":3},{"$f":"'X+14'!J59","v":4},369.8126772727619,167.83131170977367,201.9813655629882,0.78122771538856017,0.47000114027587853,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L59","v":186.29414295783528},{"$f":"'X+14'!B60*U60","v":5.217625E-3},{"$f":"'X+14'!C60","v":5},{"$f":"'X+14'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+14'!M59","v":216.79316292700344},{"$f":"'X+14'!G60*W60","v":0},{"$f":"'X+14'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+14'!I60","v":5},{"$f":"'X+14'!J60","v":3},404.56325155588706,186.32212998018491,218.24112157570218,0.97201297765037531,0.5520413513012512,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L60","v":208.58268508001598},{"$f":"'X+14'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+14'!C61","v":5},{"$f":"'X+14'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+14'!M60","v":226.1894537424885},{"$f":"'X+14'!G61*W61","v":0},{"$f":"'X+14'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+14'!I61","v":5},{"$f":"'X+14'!J61","v":3},436.92664431955416,209.37301501246156,227.55362930709256,1.2096700675544254,0.63582443539593236,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L61","v":180.89663240947556},{"$f":"'X+14'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+14'!C62","v":4},{"$f":"'X+14'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+14'!M61","v":208.15672288215143},{"$f":"'X+14'!G62*W62","v":0},{"$f":"'X+14'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+14'!I62","v":4},{"$f":"'X+14'!J62","v":3},390.24418402409754,181.73428109792846,208.5099029261691,1.1623513115470854,0.64681995598231079,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L62","v":203.81005126418148},{"$f":"'X+14'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+14'!C63","v":4},{"$f":"'X+14'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+14'!M62","v":245.68052797730161},{"$f":"'X+14'!G63*W63","v":0},{"$f":"'X+14'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+14'!I63","v":3},{"$f":"'X+14'!J63","v":3},448.19251561239184,203.35723503100076,244.83528058139109,1.4528162331807215,0.84524739591053166,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L63","v":227.25736220308522},{"$f":"'X+14'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+14'!C64","v":2},{"$f":"'X+14'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+14'!M63","v":245.02426088839707},{"$f":"'X+14'!G64*W64","v":0},{"$f":"'X+14'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+14'!I64","v":2},{"$f":"'X+14'!J64","v":3},467.54230072606208,224.45255195516225,243.0897487708998,1.8048102479229664,0.93451211749725849,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L64","v":209.74664751423987},{"$f":"'X+14'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+14'!C65","v":3},{"$f":"'X+14'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+14'!M64","v":253.95582246754503},{"$f":"'X+14'!G65*W65","v":0},{"$f":"'X+14'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+14'!I65","v":3},{"$f":"'X+14'!J65","v":2},462.76376442962686,208.8832960521199,253.88046837750696,1.8633514621199543,1.0753540900380876,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L65","v":236.28454231241571},{"$f":"'X+14'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+14'!C66","v":2},{"$f":"'X+14'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+14'!M65","v":285.02891819844262},{"$f":"'X+14'!G66*W66","v":0},{"$f":"'X+14'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+14'!I66","v":2},{"$f":"'X+14'!J66","v":2},517.61517441739238,233.9279044386449,283.68726997874745,2.3566378737707963,1.3416482196951613,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L66","v":248.25551287828665},{"$f":"'X+14'!B67*U67","v":1.121759E-2},{"$f":"'X+14'!C67","v":3},{"$f":"'X+14'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+14'!M66","v":267.62488226326667},{"$f":"'X+14'!G67*W67","v":0},{"$f":"'X+14'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+14'!I67","v":3},{"$f":"'X+14'!J67","v":2},513.69334239929071,246.47068431957831,267.22265807971235,2.7848285587083392,1.4022241835542963,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L67","v":243.32671911373768},{"$f":"'X+14'!B68*U68","v":1.2590195E-2},{"$f":"'X+14'!C68","v":2},{"$f":"'X+14'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+14'!M67","v":269.45062164194439},{"$f":"'X+14'!G68*W68","v":0},{"$f":"'X+14'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+14'!I68","v":2},{"$f":"'X+14'!J68","v":2},508.14026637987689,240.2631882713855,267.87707810849139,3.0635308423521845,1.5735435334529924,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L68","v":232.6598438978354},{"$f":"'X+14'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+14'!C69","v":2},{"$f":"'X+14'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+14'!M68","v":268.22227615849744},{"$f":"'X+14'!G69*W69","v":0},{"$f":"'X+14'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+14'!I69","v":2},{"$f":"'X+14'!J69","v":3},495.86593906195105,230.39139187878982,265.47454718316123,3.2684520190455708,1.7477289753361747,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L69","v":248.03346063160342},{"$f":"'X+14'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+14'!C70","v":0},{"$f":"'X+14'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+14'!M69","v":257.30798048243491},{"$f":"'X+14'!G70*W70","v":0},{"$f":"'X+14'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+14'!I70","v":0},{"$f":"'X+14'!J70","v":0},499.60474769528776,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":244.16984837601413},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":255.43489931927363},3.8636122555892745,{"$f":"F70*H70","v":1.8730811631612996},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L70","v":197.0291260717369},{"$f":"'X+14'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+14'!C71","v":0},{"$f":"'X+14'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+14'!M70","v":212.41517078869293},{"$f":"'X+14'!G71*W71","v":0},{"$f":"'X+14'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+14'!I71","v":0},{"$f":"'X+14'!J71","v":0},{"$f":"L71+M71","v":402.32422230887289},191.63826564864425,210.68595666022864,3.3908604230926591,1.7292141284642946,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L71","v":180.89305598890476},{"$f":"'X+14'!B72*U72","v":1.8990455E-2},{"$f":"'X+14'!C72","v":3},{"$f":"'X+14'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+14'!M71","v":213.86450932982112},{"$f":"'X+14'!G72*W72","v":0},{"$f":"'X+14'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+14'!I72","v":3},{"$f":"'X+14'!J72","v":2},391.37340558427445,178.45781454933498,212.91559103493947,3.4352414395697766,1.9489182948816457,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L72","v":157.58441143060392},{"$f":"'X+14'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+14'!C73","v":2},{"$f":"'X+14'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+14'!M72","v":175.14266128281182},{"$f":"'X+14'!G73*W73","v":0},{"$f":"'X+14'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+14'!I73","v":2},{"$f":"'X+14'!J73","v":2},328.63967219769734,155.28477901693051,173.35489318076682,3.299632413673415,1.7877681020449874,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L73","v":158.43437235009247},{"$f":"'X+14'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+14'!C74","v":1},{"$f":"'X+14'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+14'!M73","v":189.4114087090438},{"$f":"'X+14'!G74*W74","v":0},{"$f":"'X+14'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+14'!I74","v":1},{"$f":"'X+14'!J74","v":2},341.02708803825556,154.78175978749707,186.24532825075849,3.6526125625954196,2.1660804582853181,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L74","v":141.36111015417228},{"$f":"'X+14'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+14'!C75","v":1},{"$f":"'X+14'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+14'!M74","v":155.55559408464103},{"$f":"'X+14'!G75*W75","v":0},{"$f":"'X+14'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+14'!I75","v":1},{"$f":"'X+14'!J75","v":2},290.34241185576388,137.77943593133494,152.56297592442891,3.5816742228373215,1.9926181602121149,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L75","v":136.84043441370812},{"$f":"'X+14'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+14'!C76","v":1},{"$f":"'X+14'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+14'!M75","v":142.98124879186145},{"$f":"'X+14'!G76*W76","v":0},{"$f":"'X+14'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+14'!I76","v":1},{"$f":"'X+14'!J76","v":2},272.96364149545047,133.03354379135135,139.93009770409915,3.8068906223567787,2.0511510877622836,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L76","v":129.00505089805276},{"$f":"'X+14'!B77*U77","v":3.056145E-2},{"$f":"'X+14'!C77","v":2},{"$f":"'X+14'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+14'!M76","v":126.89491187459514},{"$f":"'X+14'!G77*W77","v":0},{"$f":"'X+14'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+14'!I77","v":2},{"$f":"'X+14'!J77","v":2},250.91909376942036,126.06246948528447,124.85662428413589,3.9425814127682943,2.0382875904592468,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L77","v":119.08672822926344},{"$f":"'X+14'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+14'!C78","v":1},{"$f":"'X+14'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+14'!M77","v":118.18083972430547},{"$f":"'X+14'!G78*W78","v":0},{"$f":"'X+14'!H78*V78","v":1.798568E-2},{"$f":"'X+14'!I78","v":1},{"$f":"'X+14'!J78","v":2},230.13869463065424,115.08341767176142,115.05527695889282,4.0033105575020143,2.1255627654126465,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L78","v":124.94718025931751},{"$f":"'X+14'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+14'!C79","v":1},{"$f":"'X+14'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+14'!M78","v":117.20396133513051},{"$f":"'X+14'!G79*W79","v":0},{"$f":"'X+14'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+14'!I79","v":1},{"$f":"'X+14'!J79","v":2},233.17276910076956,119.32795297555148,113.84481612521807,4.6192272837660218,2.3591452099124344,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L79","v":110.00839699168654},{"$f":"'X+14'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+14'!C80","v":1},{"$f":"'X+14'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+14'!M79","v":115.15195357652138},{"$f":"'X+14'!G80*W80","v":0},{"$f":"'X+14'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+14'!I80","v":1},{"$f":"'X+14'!J80","v":2},217.10571423310324,105.54597622305086,111.55973801005237,4.4624207686356749,2.5922155664690028,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L80","v":100.08613658479179},{"$f":"'X+14'!B81*U81","v":4.437373E-2},{"$f":"'X+14'!C81","v":2},{"$f":"'X+14'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+14'!M80","v":100.28152441285435},{"$f":"'X+14'!G81*W81","v":0},{"$f":"'X+14'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+14'!I81","v":2},{"$f":"'X+14'!J81","v":2},194.39807223373677,96.644941383235121,97.753130850501648,4.4411952015566731,2.5283935623526981,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L81","v":85.265269511833253},{"$f":"'X+14'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+14'!C82","v":1},{"$f":"'X+14'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+14'!M81","v":90.827379283075814},{"$f":"'X+14'!G82*W82","v":0},{"$f":"'X+14'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+14'!I82","v":1},{"$f":"'X+14'!J82","v":2},168.3855264187315,81.129040629655535,87.256485789075953,4.1362288821777193,2.5708934939998671,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L82","v":76.091561316348646},{"$f":"'X+14'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+14'!C83","v":1},{"$f":"'X+14'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+14'!M82","v":76.485606125639322},{"$f":"'X+14'!G83*W83","v":0},{"$f":"'X+14'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+14'!I83","v":1},{"$f":"'X+14'!J83","v":2},145.09552555926081,72.047476310758455,73.048049248502352,4.0440850055901905,2.4375568771369709,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L83","v":72.946691881603442},{"$f":"'X+14'!B84*U84","v":5.844009E-2},{"$f":"'X+14'!C84","v":0},{"$f":"'X+14'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+14'!M83","v":97.015342956747716},{"$f":"'X+14'!G84*W84","v":0},{"$f":"'X+14'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+14'!I84","v":0},{"$f":"'X+14'!J84","v":1},161.20699804645733,68.683680642840272,92.523317403617057,4.2630112387631742,3.4920255531306621,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L84","v":70.245448888938512},{"$f":"'X+14'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+14'!C85","v":3},{"$f":"'X+14'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+14'!M84","v":80.262481008708434},{"$f":"'X+14'!G85*W85","v":0},{"$f":"'X+14'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+14'!I85","v":3},{"$f":"'X+14'!J85","v":1},147.70764453933231,68.717895088247133,78.989749451085189,4.5275538006913756,3.2727315576232496,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L85","v":66.303705255392799},{"$f":"'X+14'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+14'!C86","v":0},{"$f":"'X+14'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+14'!M85","v":92.088008216368962},{"$f":"'X+14'!G86*W86","v":0},{"$f":"'X+14'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+14'!I86","v":0},{"$f":"'X+14'!J86","v":0},149.4030367738381,61.579923964435913,87.823112809402176,4.7237812909568841,4.264895406966791,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L86","v":65.307255491791821},{"$f":"'X+14'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+14'!C87","v":0},{"$f":"'X+14'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+14'!M86","v":87.169704576279386},{"$f":"'X+14'!G87*W87","v":0},{"$f":"'X+14'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+14'!I87","v":0},{"$f":"'X+14'!J87","v":0},142.7277513068629,60.152928352934936,82.574822953927963,5.1543271388568828,4.5948816223514273,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L87","v":64.798256037711326},{"$f":"'X+14'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+14'!C88","v":0},{"$f":"'X+14'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+14'!M87","v":86.074460723789116},{"$f":"'X+14'!G88*W88","v":0},{"$f":"'X+14'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+14'!I88","v":0},{"$f":"'X+14'!J88","v":0},140.02235668488527,59.118343197309969,80.904013487575284,5.679912840401359,5.1704472362138283,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L88","v":57.464344690096532},{"$f":"'X+14'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+14'!C89","v":1},{"$f":"'X+14'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+14'!M88","v":83.069295976330395},{"$f":"'X+14'!G89*W89","v":0},{"$f":"'X+14'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+14'!I89","v":1},{"$f":"'X+14'!J89","v":0},131.2532219679361,52.864610659324505,78.388611308611601,5.5997340307720291,5.6806846677187961,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L89","v":55.778994851670852},{"$f":"'X+14'!B90*U90","v":0.10830889999999999},{"$f":"'X+14'!C90","v":0},{"$f":"'X+14'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+14'!M89","v":79.335009837298117},{"$f":"'X+14'!G90*W90","v":0},{"$f":"'X+14'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+14'!I90","v":0},{"$f":"'X+14'!J90","v":0},122.90634573755186,49.737633276180716,73.168712461371143,6.0413615754901322,6.1662973759269795,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L90","v":47.338473502283463},{"$f":"'X+14'!B91*U91","v":0.12020679999999999},{"$f":"'X+14'!C91","v":0},{"$f":"'X+14'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+14'!M90","v":66.251037499899539},{"$f":"'X+14'!G91*W91","v":0},{"$f":"'X+14'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+14'!I91","v":0},{"$f":"'X+14'!J91","v":0},102.05257938449051,41.648067085689178,60.404512298801343,5.6904064165942874,5.8465252010981974,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L91","v":41.669903122641969},{"$f":"'X+14'!B92*U92","v":0.13310035000000001},{"$f":"'X+14'!C92","v":0},{"$f":"'X+14'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+14'!M91","v":72.795356667415291},{"$f":"'X+14'!G92*W92","v":0},{"$f":"'X+14'!H92*V92","v":0.10004718},{"$f":"'X+14'!I92","v":0},{"$f":"'X+14'!J92","v":0},101.63601094829842,36.123624432552234,65.512386515746186,5.5462786900897392,7.2829701516690974,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L92","v":37.833254710712204},{"$f":"'X+14'!B93*U93","v":0.14696075},{"$f":"'X+14'!C93","v":0},{"$f":"'X+14'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+14'!M92","v":58.006944577248106},{"$f":"'X+14'!G93*W93","v":0},{"$f":"'X+14'!H93*V93","v":0.11320585},{"$f":"'X+14'!I93","v":0},{"$f":"'X+14'!J93","v":0},83.713470333962746,32.273251223484905,51.440219110477841,5.5600034872272985,6.5667254667702624,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L93","v":31.61401700690352},{"$f":"'X+14'!B94*U94","v":0.16177274999999999},{"$f":"'X+14'!C94","v":0},{"$f":"'X+14'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+14'!M93","v":46.796555674244289},{"$f":"'X+14'!G94*W94","v":0},{"$f":"'X+14'!H94*V94","v":0.12779114999999999},{"$f":"'X+14'!I94","v":0},{"$f":"'X+14'!J94","v":0},67.316100545743552,26.499730537149969,40.816370008593587,5.1142864697535515,5.9801856656507031,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L94","v":26.461053112561398},{"$f":"'X+14'!B95*U95","v":0.17755929999999998},{"$f":"'X+14'!C95","v":0},{"$f":"'X+14'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+14'!M94","v":41.666157880383338},{"$f":"'X+14'!G95*W95","v":0},{"$f":"'X+14'!H95*V95","v":0.14385095000000001},{"$f":"'X+14'!I95","v":0},{"$f":"'X+14'!J95","v":0},57.435088531072381,21.762647044632175,35.672441486440206,4.6984060679292226,5.9937163939431297,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L95","v":21.338725848673242},{"$f":"'X+14'!B96*U96","v":0.19439804999999999},{"$f":"'X+14'!C96","v":0},{"$f":"'X+14'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+14'!M95","v":40.195015657442163},{"$f":"'X+14'!G96*W96","v":0},{"$f":"'X+14'!H96*V96","v":0.16140275000000001},{"$f":"'X+14'!I96","v":0},{"$f":"'X+14'!J96","v":0},50.897948748244509,17.190519154206569,33.70742959403794,4.1482066944666727,6.4875860634042235,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L96","v":16.132664789959613},{"$f":"'X+14'!B97*U97","v":0.21204045000000002},{"$f":"'X+14'!C97","v":0},{"$f":"'X+14'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+14'!M96","v":27.634489589791492},{"$f":"'X+14'!G97*W97","v":0},{"$f":"'X+14'!H97*V97","v":0.18043165000000003},{"$f":"'X+14'!I97","v":0},{"$f":"'X+14'!J97","v":0},35.360240324395008,12.711887288197421,22.648353036197591,3.420777501762192,4.9861365535939033,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L97","v":13.319685385597332},{"$f":"'X+14'!B98*U98","v":0.23079885},{"$f":"'X+14'!C98","v":0},{"$f":"'X+14'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+14'!M97","v":25.011665131476089},{"$f":"'X+14'!G98*W98","v":0},{"$f":"'X+14'!H98*V98","v":0.20088205000000001},{"$f":"'X+14'!I98","v":0},{"$f":"'X+14'!J98","v":0},30.232787882191317,10.245517316239662,19.987270565951654,3.0741680693576705,5.0243945655244362,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L98","v":10.665308478453163},{"$f":"'X+14'!B99*U99","v":0.25037694999999999},{"$f":"'X+14'!C99","v":0},{"$f":"'X+14'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+14'!M98","v":19.427321555062793},{"$f":"'X+14'!G99*W99","v":0},{"$f":"'X+14'!H99*V99","v":0.2226544},{"$f":"'X+14'!I99","v":0},{"$f":"'X+14'!J99","v":0},23.09670400142214,7.9949610708089196,15.10174293061322,2.6703474076442437,4.3255786244495731,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L99","v":6.2440492080423322},{"$f":"'X+14'!B100*U100","v":0.27065420000000001},{"$f":"'X+14'!C100","v":0},{"$f":"'X+14'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+14'!M99","v":14.027548899529735},{"$f":"'X+14'!G100*W100","v":0},{"$f":"'X+14'!H100*V100","v":0.24560335},{"$f":"'X+14'!I100","v":0},{"$f":"'X+14'!J100","v":0},15.136406962395419,4.5540710648790013,10.582335897516419,1.6899781431633312,3.4452130020133165,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L100","v":4.5440833743316116},{"$f":"'X+14'!B101*U101","v":0.29148925000000003},{"$f":"'X+14'!C101","v":0},{"$f":"'X+14'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+14'!M100","v":9.3545812528903607},{"$f":"'X+14'!G101*W101","v":0},{"$f":"'X+14'!H101*V101","v":0.26953855000000004},{"$f":"'X+14'!I101","v":0},{"$f":"'X+14'!J101","v":0},10.052692905739329,3.2195319196102208,6.8331609861291085,1.3245514547213908,2.5214202667612517,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L101","v":2.7722133848781771},{"$f":"'X+14'!B102*U102","v":0.31272334999999996},{"$f":"'X+14'!C102","v":0},{"$f":"'X+14'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+14'!M101","v":6.1813016282752038},{"$f":"'X+14'!G102*W102","v":0},{"$f":"'X+14'!H102*V102","v":0.29422914999999999},{"$f":"'X+14'!I102","v":0},{"$f":"'X+14'!J102","v":0},6.2678600325384082,1.9052775282442345,4.3625825042941742,0.86693585663394279,1.8187191239810292,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L102","v":1.635975929889526},{"$f":"'X+14'!B103*U103","v":0.33418465000000003},{"$f":"'X+14'!C103","v":0},{"$f":"'X+14'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+14'!M102","v":3.6534910087831967},{"$f":"'X+14'!G103*W103","v":0},{"$f":"'X+14'!H103*V103","v":0.31941160000000002},{"$f":"'X+14'!I103","v":0},{"$f":"'X+14'!J103","v":0},3.5757814864331121,1.0892578863509703,2.4865236000821418,0.5467180435385558,1.1669674087010549,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L103","v":0.75319101700093105},{"$f":"'X+14'!B104*U104","v":0.35569385000000003},{"$f":"'X+14'!C104","v":0},{"$f":"'X+14'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+14'!M103","v":2.0614670384838236},{"$f":"'X+14'!G104*W104","v":0},{"$f":"'X+14'!H104*V104","v":0.34479959999999998},{"$f":"'X+14'!I104","v":0},{"$f":"'X+14'!J104","v":0},1.835959632579871,0.48528560437845442,1.3506740282014167,0.26790541262247664,0.71079301028240693,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L104","v":0.55757608965893701},{"$f":"'X+14'!B105*U105","v":0.37706999999999996},{"$f":"'X+14'!C105","v":0},{"$f":"'X+14'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+14'!M104","v":1.5213061705424351},{"$f":"'X+14'!G105*W105","v":0},{"$f":"'X+14'!H105*V105","v":0.37009779999999998},{"$f":"'X+14'!I105","v":0},{"$f":"'X+14'!J105","v":0},1.3056049772294966,0.34733087353124165,0.95827410369825505,0.21024521612769537,0.56303206684418006,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+14'!L105","v":0.37393850694482877},{"$f":"'X+14'!B106*U106","v":1},{"$f":"'X+14'!C106","v":0},{"$f":"'X+14'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+14'!M105","v":0.98834818558205928},{"$f":"'X+14'!G106*W106","v":0},{"$f":"'X+14'!H106*V106","v":1},{"$f":"'X+14'!I106","v":0},{"$f":"'X+14'!J106","v":0},0,0,0,0.37393850694482877,0.98834818558205928,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13750.634150049584},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14576.142736416297},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},28213.816833784043,13676.851616082442,14536.965217701591,164.78253396712898,{"$f":"SUM(O6:O106)","v":142.17751871470728},{"$f":"SUM(P6:P106)","v":310.18182853003731},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":28326.776886465879},null,null,null,null,null,null,{"$f":"L107+M107","v":28213.816833784032},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":28523.998662314079}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":112.96005268184672}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-310.18182853004691}]

{"sheet":"X+16","index":26,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14687.538920871511},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,28406.165031633285,13760.121133880122,14646.043897753148,167.33860756244067,144.49502311836451,316.73889817036746,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+15'!P107*106/206","v":159.60812536011628},{"$f":"'X+15'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+15'!C6","v":15},{"$f":"'X+15'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+15'!P107*100/206","v":150.57370316992103},{"$f":"'X+15'!G6*W6","v":0},{"$f":"'X+15'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+15'!I6","v":12},{"$f":"'X+15'!J6","v":9},{"$f":"L6+M6","v":313.79899805930427},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":160.38840362748147},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":153.41059443182277},{"$f":"B6*A6","v":0.21972173263481024},{"$f":"F6*H6","v":0.16310873809826223},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L6","v":156.1928057347028},{"$f":"'X+15'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+15'!C7","v":10},{"$f":"'X+15'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+15'!M6","v":149.4513203649048},{"$f":"'X+15'!G7*W7","v":0},{"$f":"'X+15'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+15'!I7","v":10},{"$f":"'X+15'!J7","v":11},{"$f":"L7+M7","v":306.5996430015943},158.17077575470717,148.42886724688714,2.2029979995642556E-2,2.2453118017662203E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L7","v":153.65473144624204},{"$f":"'X+15'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+15'!C8","v":12},{"$f":"'X+15'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+15'!M7","v":144.1672356112623},{"$f":"'X+15'!G8*W8","v":0},{"$f":"'X+15'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+15'!I8","v":13},{"$f":"'X+15'!J8","v":9},298.79827353301266,150.64105033626353,148.1572231967491,1.36811099785105E-2,1.0012414513202166E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L8","v":145.67293111933},{"$f":"'X+15'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+15'!C9","v":10},{"$f":"'X+15'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+15'!M8","v":143.46889258303548},{"$f":"'X+15'!G9*W9","v":0},{"$f":"'X+15'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+15'!I9","v":10},{"$f":"'X+15'!J9","v":8},291.11708963907972,145.65587216356775,145.46121747551194,1.7058955762263579E-2,7.6751075235504534E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L9","v":140.49419433125809},{"$f":"'X+15'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+15'!C10","v":10},{"$f":"'X+15'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+15'!M9","v":140.58991897998092},{"$f":"'X+15'!G10*W10","v":0},{"$f":"'X+15'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+15'!I10","v":10},{"$f":"'X+15'!J10","v":9},283.06691093081179,141.48399332879609,141.58291760201573,1.0201002462003986E-2,7.0013779652030499E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L10","v":136.23920013522542},{"$f":"'X+15'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+15'!C11","v":11},{"$f":"'X+15'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+15'!M10","v":136.63306664539044},{"$f":"'X+15'!G11*W11","v":0},{"$f":"'X+15'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+15'!I11","v":11},{"$f":"'X+15'!J11","v":12},273.86019649371849,138.23404348150029,135.6261530122182,5.156653725118282E-3,6.9136331722567572E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L11","v":132.8935730631658},{"$f":"'X+15'!B12*U12","v":3.18E-5},{"$f":"'X+15'!C12","v":4},{"$f":"'X+15'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+15'!M11","v":130.58606952744356},{"$f":"'X+15'!G12*W12","v":0},{"$f":"'X+15'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+15'!I12","v":3},{"$f":"'X+15'!J12","v":1},262.46868486310183,129.8893470475424,132.57933781555943,4.2260156234086724E-3,6.7317118841397159E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L12","v":124.66766161818906},{"$f":"'X+15'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+15'!C13","v":5},{"$f":"'X+15'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+15'!M12","v":127.65145531795862},{"$f":"'X+15'!G13*W13","v":0},{"$f":"'X+15'!H13*V13","v":5.24E-5},{"$f":"'X+15'!I13","v":5},{"$f":"'X+15'!J13","v":3},256.30788319872886,126.66311681702889,129.64476638169995,4.5448011601782884E-3,6.6889362586610313E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L13","v":121.78200246668953},{"$f":"'X+15'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+15'!C14","v":4},{"$f":"'X+15'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+15'!M13","v":125.03836586958448},{"$f":"'X+15'!G14*W14","v":0},{"$f":"'X+15'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+15'!I14","v":4},{"$f":"'X+15'!J14","v":3},248.80790485141955,122.77628480167373,126.03162004974581,5.7176650158110741E-3,6.7458198386640836E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L14","v":118.46525705830079},{"$f":"'X+15'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+15'!C15","v":3},{"$f":"'X+15'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+15'!M14","v":121.96324959891484},{"$f":"'X+15'!G15*W15","v":0},{"$f":"'X+15'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+15'!I15","v":3},{"$f":"'X+15'!J15","v":3},239.41447420250859,117.4580484474088,121.95642575509979,7.2086108919976015E-3,6.8238438150592861E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L15","v":113.61306084232196},{"$f":"'X+15'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+15'!C16","v":5},{"$f":"'X+15'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+15'!M15","v":118.32784539280814},{"$f":"'X+15'!G16*W16","v":0},{"$f":"'X+15'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+15'!I16","v":5},{"$f":"'X+15'!J16","v":3},235.92532699958923,115.60453986275878,120.32078713683046,8.5209795631741459E-3,7.058255977681005E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L16","v":112.63907955787737},{"$f":"'X+15'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+15'!C17","v":6},{"$f":"'X+15'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+15'!M16","v":117.52218872316845},{"$f":"'X+15'!G17*W17","v":0},{"$f":"'X+15'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+15'!I17","v":6},{"$f":"'X+15'!J17","v":3},235.14369947144939,114.62916731887627,120.51453215257314,9.9122390010932104E-3,7.6565705953144242E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L17","v":112.35866164963635},{"$f":"'X+15'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+15'!C18","v":6},{"$f":"'X+15'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+15'!M17","v":118.37173537977506},{"$f":"'X+15'!G18*W18","v":0},{"$f":"'X+15'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+15'!I18","v":6},{"$f":"'X+15'!J18","v":3},234.71076454992914,113.34749274923372,121.3632718006954,1.1168900402620452E-2,8.4635790796539195E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L18","v":112.09071288607829},{"$f":"'X+15'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+15'!C19","v":2},{"$f":"'X+15'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+15'!M18","v":120.17714880396392},{"$f":"'X+15'!G19*W19","v":0},{"$f":"'X+15'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+15'!I19","v":2},{"$f":"'X+15'!J19","v":2},228.24555256533392,108.07804052657832,120.16751203875562,1.2672359499979137E-2,9.636765208292257E-3,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L19","v":107.45016322388375},{"$f":"'X+15'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+15'!C20","v":4},{"$f":"'X+15'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+15'!M19","v":119.57491487083394},{"$f":"'X+15'!G20*W20","v":0},{"$f":"'X+15'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+15'!I20","v":4},{"$f":"'X+15'!J20","v":2},231.0001359998667,109.43591710516796,121.56421889469874,1.4246118715793793E-2,1.0695976135196095E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L20","v":110.01828672150188},{"$f":"'X+15'!B21*U21","v":1.63129E-4},{"$f":"'X+15'!C21","v":4},{"$f":"'X+15'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+15'!M20","v":122.11388914339747},{"$f":"'X+15'!G21*W21","v":0.33981259999999996},{"$f":"'X+15'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+15'!I21","v":4},{"$f":"'X+15'!J21","v":0},238.10199707268944,112.00033954840728,126.10165752428216,1.794717309459188E-2,1.2231619115307837E-2,4.1495838165929659E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L21","v":127.67193059387967},{"$f":"'X+15'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+15'!C22","v":6},{"$f":"'X+15'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+15'!M21","v":118.79059048549094},{"$f":"'X+15'!G22*W22","v":1.6944046666666666},{"$f":"'X+15'!H22*V22","v":1.11022E-4},{"$f":"'X+15'!I22","v":6},{"$f":"'X+15'!J22","v":10},245.42281448441781,130.64541236786374,114.77740211655406,2.6518226015932369E-2,1.3188368936880175E-2,0.20127933087470476,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L22","v":144.79057180350361},{"$f":"'X+15'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+15'!C23","v":6},{"$f":"'X+15'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+15'!M22","v":153.83155172562161},{"$f":"'X+15'!G23*W23","v":3.0649546666666665},{"$f":"'X+15'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+15'!I23","v":6},{"$f":"'X+15'!J23","v":8},296.56408744826831,144.75124494671491,151.8128425015534,3.9326856788693222E-2,1.8709224068197694E-2,0.4714867323420186,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L23","v":132.79009831525022},{"$f":"'X+15'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+15'!C24","v":10},{"$f":"'X+15'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+15'!M23","v":132.85452292350078},{"$f":"'X+15'!G24*W24","v":5.3131026666666665},{"$f":"'X+15'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+15'!I24","v":10},{"$f":"'X+15'!J24","v":8},270.57990683506506,135.7429349904514,134.83697184461366,4.7163324798824055E-2,1.7551078887116375E-2,0.70586972002357984,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L24","v":165.69690338750715},{"$f":"'X+15'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+15'!C25","v":9},{"$f":"'X+15'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+15'!M24","v":151.82451478411264},{"$f":"'X+15'!G25*W25","v":10.447013333333333},{"$f":"'X+15'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+15'!I25","v":9},{"$f":"'X+15'!J25","v":9},318.42543651135486,166.62252635569598,151.80291015565885,7.4377031811163882E-2,2.1604628453779227E-2,1.5861127302764886,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L25","v":170.63144799799275},{"$f":"'X+15'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+15'!C26","v":8},{"$f":"'X+15'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+15'!M25","v":145.8178427270297},{"$f":"'X+15'!G26*W26","v":16.112460000000002},{"$f":"'X+15'!H26*V26","v":1.51626E-4},{"$f":"'X+15'!I26","v":8},{"$f":"'X+15'!J26","v":9},316.33796399269079,171.54223104188245,144.79573295080837,8.9216956110298479E-2,2.2109776221328606E-2,2.349484158225557,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L26","v":181.5267189705327},{"$f":"'X+15'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+15'!C27","v":7},{"$f":"'X+15'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+15'!M26","v":183.74810260370447},{"$f":"'X+15'!G27*W27","v":22.426593333333333},{"$f":"'X+15'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+15'!I27","v":8},{"$f":"'X+15'!J27","v":8},365.14496424111132,181.42647356288199,183.71849067822936,0.10024540765069211,2.9611925475099991E-2,4.120843972864888,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L27","v":178.44241533816026},{"$f":"'X+15'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+15'!C28","v":11},{"$f":"'X+15'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+15'!M27","v":155.76909510684672},{"$f":"'X+15'!G28*W28","v":32.911406666666664},{"$f":"'X+15'!H28*V28","v":1.701885E-4},{"$f":"'X+15'!I28","v":11},{"$f":"'X+15'!J28","v":9},339.08641554139285,181.34383054318872,157.74258499820414,9.8584794971534787E-2,2.6510108642591582E-2,5.1265800351601092,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L28","v":203.26727844045391},{"$f":"'X+15'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+15'!C29","v":10},{"$f":"'X+15'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+15'!M28","v":195.68843929772066},{"$f":"'X+15'!G29*W29","v":38.196553333333334},{"$f":"'X+15'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+15'!I29","v":10},{"$f":"'X+15'!J29","v":8},397.81005494616738,200.1567660865114,197.65328885965602,0.11051235394250597,3.515043806463343E-2,7.4746239083521493,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L29","v":180.24802792840214},{"$f":"'X+15'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+15'!C30","v":14},{"$f":"'X+15'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+15'!M29","v":168.71339183858117},{"$f":"'X+15'!G30*W30","v":50.104373333333335},{"$f":"'X+15'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+15'!I30","v":14},{"$f":"'X+15'!J30","v":7},360.83267106372972,185.15139137294085,175.68127969078887,9.6636555461282164E-2,3.2112147792292267E-2,8.4532787710132258,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L30","v":196.10740290546633},{"$f":"'X+15'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+15'!C31","v":14},{"$f":"'X+15'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+15'!M30","v":189.66330075789651},{"$f":"'X+15'!G31*W31","v":60.364240000000002},{"$f":"'X+15'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+15'!I31","v":15},{"$f":"'X+15'!J31","v":8},396.62867462244287,200.0036117877805,196.62506283466237,0.10379111768583693,3.8237923234149138E-2,11.448881006141846,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L31","v":218.91610983079008},{"$f":"'X+15'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+15'!C32","v":13},{"$f":"'X+15'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+15'!M31","v":222.58188469182656},{"$f":"'X+15'!G32*W32","v":66.619780000000006},{"$f":"'X+15'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+15'!I32","v":13},{"$f":"'X+15'!J32","v":9},444.33586649820109,217.8017851612951,226.53408133690601,0.11432466949498839,4.7803354920551863E-2,14.828356190154855,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L32","v":223.78280883524712},{"$f":"'X+15'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+15'!C33","v":15},{"$f":"'X+15'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+15'!M32","v":231.53484426199265},{"$f":"'X+15'!G33*W33","v":83.705533333333335},{"$f":"'X+15'!H33*V33","v":2.295535E-4},{"$f":"'X+15'!I33","v":15},{"$f":"'X+15'!J33","v":11},459.14847688831679,223.66678226019644,235.48169462812035,0.11602657505068566,5.3149633872295328E-2,19.380747624200367,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L33","v":221.69690434608995},{"$f":"'X+15'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+15'!C34","v":15},{"$f":"'X+15'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+15'!M33","v":246.46909789892661},{"$f":"'X+15'!G34*W34","v":96.08356666666667},{"$f":"'X+15'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+15'!I34","v":15},{"$f":"'X+15'!J34","v":9},473.98947442956904,221.58116160220811,252.40831282736093,0.11574274388184144,6.0785071565675919E-2,23.681629999244709,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L34","v":235.51089754557108},{"$f":"'X+15'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+15'!C35","v":21},{"$f":"'X+15'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+15'!M34","v":234.46913802789055},{"$f":"'X+15'!G35*W35","v":111.49120000000001},{"$f":"'X+15'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+15'!I35","v":19},{"$f":"'X+15'!J35","v":13},477.7910952186237,237.3842463791762,240.40684883944749,0.12665116639487686,6.2289188443058412E-2,26.14124556169515,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L35","v":230.45731766541647},{"$f":"'X+15'!B36*U36","v":5.665965E-4},{"$f":"'X+15'!C36","v":20},{"$f":"'X+15'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+15'!M35","v":241.42029861240584},{"$f":"'X+15'!G36*W36","v":110.07},{"$f":"'X+15'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+15'!I36","v":20},{"$f":"'X+15'!J36","v":12},483.67767834721042,234.32674135582786,249.35093699138255,0.13057630958861313,6.9361621023285178E-2,26.573132268267511,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L36","v":235.34705479204254},{"$f":"'X+15'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+15'!C37","v":17},{"$f":"'X+15'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+15'!M36","v":229.42707737761344},{"$f":"'X+15'!G37*W37","v":115.5808},{"$f":"'X+15'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+15'!I37","v":17},{"$f":"'X+15'!J37","v":13},470.56054794481241,237.20497518669694,233.35557275811547,0.14207960534559308,7.1504619497971267E-2,26.517365144966465,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L37","v":210.44904121531459},{"$f":"'X+15'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+15'!C38","v":20},{"$f":"'X+15'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+15'!M37","v":217.42384803256928},{"$f":"'X+15'!G38*W38","v":111.19606666666665},{"$f":"'X+15'!H38*V38","v":3.393475E-4},{"$f":"'X+15'!I38","v":19},{"$f":"'X+15'!J38","v":14},437.66407101339905,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":215.31400522010003},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":222.35006579329905},0.13503599521457452,{"$f":"F38*H38","v":7.3782239270232308E-2},{"$f":"G38*F38/1000","v":24.176676700752775},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L38","v":184.60672436166891},{"$f":"'X+15'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+15'!C39","v":17},{"$f":"'X+15'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+15'!M38","v":219.37922929560895},{"$f":"'X+15'!G39*W39","v":99.020133333333334},{"$f":"'X+15'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+15'!I39","v":16},{"$f":"'X+15'!J39","v":14},409.7795116833571,188.48134805869515,221.29816362466195,0.12537630297376273,8.1065670947001317E-2,21.722960535415105,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L39","v":216.28370096673578},{"$f":"'X+15'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+15'!C40","v":15},{"$f":"'X+15'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+15'!M39","v":222.31469297962801},{"$f":"'X+15'!G40*W40","v":95.188199999999995},{"$f":"'X+15'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+15'!I40","v":14},{"$f":"'X+15'!J40","v":15},439.35353619903805,218.12863712432062,221.22489907471743,0.15506384241514784,8.9793904910590167E-2,21.161735458283427,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L40","v":196.39185092336979},{"$f":"'X+15'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+15'!C41","v":15},{"$f":"'X+15'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+15'!M40","v":221.24661271119703},{"$f":"'X+15'!G41*W41","v":82.483686666666657},{"$f":"'X+15'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+15'!I41","v":14},{"$f":"'X+15'!J41","v":15},419.39176977180455,199.24287317144746,220.14889660035709,0.14897775192234433,9.7716110839946344E-2,18.249236278931722,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L41","v":180.49403485158581},{"$f":"'X+15'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+15'!C42","v":17},{"$f":"'X+15'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+15'!M41","v":191.29310026058312},{"$f":"'X+15'!G42*W42","v":72.694853333333313},{"$f":"'X+15'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+15'!I42","v":16},{"$f":"'X+15'!J42","v":15},378.54923759237829,186.3486667608567,192.20057083152156,0.14536809072911869,9.2529429061545335E-2,13.906023867121714,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L42","v":178.5032133558187},{"$f":"'X+15'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+15'!C43","v":12},{"$f":"'X+15'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+15'!M42","v":192.22140132670387},{"$f":"'X+15'!G43*W43","v":58.614106666666657},{"$f":"'X+15'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+15'!I43","v":12},{"$f":"'X+15'!J43","v":15},369.46925599000201,180.34958572551491,189.11967026448713,0.15362763030379856,0.10173106221674344,11.266885720979561,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L43","v":196.27073883246982},{"$f":"'X+15'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+15'!C44","v":13},{"$f":"'X+15'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+15'!M43","v":183.170763745046},{"$f":"'X+15'!G44*W44","v":46.599106666666664},{"$f":"'X+15'!H44*V44","v":5.78967E-4},{"$f":"'X+15'!I44","v":12},{"$f":"'X+15'!J44","v":15},379.1534418653693,199.08872794789647,180.06471391747283,0.18201088457333556,0.10604982757317805,8.5355939579701978,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L44","v":163.54415760966975},{"$f":"'X+15'!B45*U45","v":1.0084705E-3},{"$f":"'X+15'!C45","v":10},{"$f":"'X+15'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+15'!M44","v":177.10267312219725},{"$f":"'X+15'!G45*W45","v":37.817026666666671},{"$f":"'X+15'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+15'!I45","v":10},{"$f":"'X+15'!J45","v":3},349.36988029066708,165.37922815127305,183.990652139394,0.16492945839670245,0.11202098280325222,6.6974965122000842,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L45","v":147.63979189376579},{"$f":"'X+15'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+15'!C46","v":12},{"$f":"'X+15'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+15'!M45","v":146.23089526309852},{"$f":"'X+15'!G46*W46","v":28.979673333333334},{"$f":"'X+15'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+15'!I46","v":12},{"$f":"'X+15'!J46","v":5},304.60606282455853,151.47616492700681,153.1298978975517,0.1636269667589822,0.10099736554681187,4.2377235759654761,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L46","v":166.36364889056412},{"$f":"'X+15'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+15'!C47","v":14},{"$f":"'X+15'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+15'!M46","v":162.09179947107182},{"$f":"'X+15'!G47*W47","v":18.889446666666664},{"$f":"'X+15'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+15'!I47","v":14},{"$f":"'X+15'!J47","v":8},339.12840656235693,171.15888476832751,167.96952179402942,0.20476412223660634,0.12227767704239088,3.0618244012128391,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L47","v":146.52330376046868},{"$f":"'X+15'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+15'!C48","v":9},{"$f":"'X+15'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+15'!M47","v":151.10643847491903},{"$f":"'X+15'!G48*W48","v":12.351526666666667},{"$f":"'X+15'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+15'!I48","v":8},{"$f":"'X+15'!J48","v":8},299.30336806267007,148.32142754236844,150.98194052030161,0.20187621810023162,0.12449795461743206,1.8663952043279886,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L48","v":147.38834751365761},{"$f":"'X+15'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+15'!C49","v":11},{"$f":"'X+15'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+15'!M48","v":149.01798585204367},{"$f":"'X+15'!G49*W49","v":7.2478820000000006},{"$f":"'X+15'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+15'!I49","v":11},{"$f":"'X+15'!J49","v":8},302.04311533958412,150.15951442874476,151.88360091083933,0.2288330849128396,0.13438494120432345,1.0800647773332821,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L49","v":150.21218030331244},{"$f":"'X+15'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+15'!C50","v":11},{"$f":"'X+15'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+15'!M49","v":144.96304303290151},{"$f":"'X+15'!G50*W50","v":4.5244233333333339},{"$f":"'X+15'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+15'!I50","v":11},{"$f":"'X+15'!J50","v":7},302.76869431761992,153.94899429326389,148.81970002435602,0.26318601004853215,0.14334300854548729,0.65587417436906381,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L50","v":181.58134405830623},{"$f":"'X+15'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+15'!C51","v":10},{"$f":"'X+15'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+15'!M50","v":159.74746208821747},{"$f":"'X+15'!G51*W51","v":2.4095213333333332},{"$f":"'X+15'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+15'!I51","v":10},{"$f":"'X+15'!J51","v":7},345.79814350851609,183.22411908014033,162.57402442837576,0.35722497816590593,0.17343765984171561,0.38491491784741788,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L51","v":174.44128709616768},{"$f":"'X+15'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+15'!C52","v":8},{"$f":"'X+15'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+15'!M51","v":163.59496551210418},{"$f":"'X+15'!G52*W52","v":1.3922226666666668},{"$f":"'X+15'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+15'!I52","v":8},{"$f":"'X+15'!J52","v":6},341.4605345698061,176.06065899878445,165.39987557102162,0.38062809738324438,0.1950899410825635,0.22776061913850307,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L52","v":166.30985656481243},{"$f":"'X+15'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+15'!C53","v":5},{"$f":"'X+15'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+15'!M52","v":165.43484402347804},{"$f":"'X+15'!G53*W53","v":0.76621939999999988},{"$f":"'X+15'!H53*V53","v":1.310779E-3},{"$f":"'X+15'!I53","v":6},{"$f":"'X+15'!J53","v":6},331.12909907497374,165.91110357090994,165.21799550406379,0.39875299390247915,0.21684851941425051,0.12675938692676289,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L53","v":186.56548284446029},{"$f":"'X+15'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+15'!C54","v":5},{"$f":"'X+15'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+15'!M53","v":185.02903456835679},{"$f":"'X+15'!G54*W54","v":0.72774420000000006},{"$f":"'X+15'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+15'!I54","v":5},{"$f":"'X+15'!J54","v":4},371.83648868359762,186.07396031512326,185.76252836847434,0.49152252933703094,0.26650619988246355,0.13465380673872115,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L54","v":168.5537513320144},{"$f":"'X+15'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+15'!C55","v":6},{"$f":"'X+15'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+15'!M54","v":148.29154918610263},{"$f":"'X+15'!G55*W55","v":0.97042133333333336},{"$f":"'X+15'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+15'!I55","v":6},{"$f":"'X+15'!J55","v":4},316.1185697056128,166.06161752788526,150.05695217772754,0.49213380412914109,0.23459700837509062,0.14390528288324331,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L55","v":161.26612569809828},{"$f":"'X+15'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+15'!C56","v":3},{"$f":"'X+15'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+15'!M55","v":157.9913940471107},{"$f":"'X+15'!G56*W56","v":0},{"$f":"'X+15'!H56*V56","v":1.737352E-3},{"$f":"'X+15'!I56","v":3},{"$f":"'X+15'!J56","v":4},315.45635968517547,158.73945230249527,156.71690738268018,0.52667339560301973,0.27448666443053588,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L56","v":169.53746684498248},{"$f":"'X+15'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+15'!C57","v":3},{"$f":"'X+15'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+15'!M56","v":176.46805672645067},{"$f":"'X+15'!G57*W57","v":0},{"$f":"'X+15'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+15'!I57","v":3},{"$f":"'X+15'!J57","v":4},345.04586920948282,169.91464544513866,175.13122376434418,0.62282139984380336,0.3368329621064709,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L57","v":175.84217044931174},{"$f":"'X+15'!B58*U58","v":4.141563E-3},{"$f":"'X+15'!C58","v":3},{"$f":"'X+15'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+15'!M57","v":182.08121706612297},{"$f":"'X+15'!G58*W58","v":0},{"$f":"'X+15'!H58*V58","v":2.0988265E-3},{"$f":"'X+15'!I58","v":3},{"$f":"'X+15'!J58","v":4},355.81296920493151,175.11390902233919,180.69906018259235,0.72826142697256291,0.38215688353063115,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L58","v":180.06749942651862},{"$f":"'X+15'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+15'!C59","v":3},{"$f":"'X+15'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+15'!M58","v":199.42967064739071},{"$f":"'X+15'!G59*W59","v":0},{"$f":"'X+15'!H59*V59","v":2.31014E-3},{"$f":"'X+15'!I59","v":3},{"$f":"'X+15'!J59","v":4},378.19718039550412,180.22822020746281,197.96896018804134,0.83927921905580216,0.46071045934936317,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L59","v":167.83131170977367},{"$f":"'X+15'!B60*U60","v":5.217625E-3},{"$f":"'X+15'!C60","v":5},{"$f":"'X+15'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+15'!M59","v":201.9813655629882},{"$f":"'X+15'!G60*W60","v":0},{"$f":"'X+15'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+15'!I60","v":5},{"$f":"'X+15'!J60","v":3},371.42267178266735,167.95563086201398,203.46704092065337,0.87568084775970789,0.51432464233481356,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L60","v":186.32212998018491},{"$f":"'X+15'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+15'!C61","v":5},{"$f":"'X+15'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+15'!M60","v":218.24112157570218},{"$f":"'X+15'!G61*W61","v":0},{"$f":"'X+15'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+15'!I61","v":5},{"$f":"'X+15'!J61","v":3},406.86919955410178,187.24155944541809,219.62764010868372,1.0805705347668328,0.61348146701845963,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L61","v":209.37301501246156},{"$f":"'X+15'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+15'!C62","v":4},{"$f":"'X+15'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+15'!M61","v":227.55362930709256},{"$f":"'X+15'!G62*W62","v":0},{"$f":"'X+15'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+15'!I62","v":4},{"$f":"'X+15'!J62","v":3},437.87422469049159,210.02768870449898,227.84653598599257,1.3453263079625719,0.70709332109998013,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L62","v":181.73428109792846},{"$f":"'X+15'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+15'!C63","v":4},{"$f":"'X+15'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+15'!M62","v":208.5099029261691},{"$f":"'X+15'!G63*W63","v":0},{"$f":"'X+15'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+15'!I63","v":3},{"$f":"'X+15'!J63","v":3},389.2313658324403,181.43882725712518,207.79253857531512,1.2954538408032876,0.71736435085398864,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L63","v":203.35723503100076},{"$f":"'X+15'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+15'!C64","v":2},{"$f":"'X+15'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+15'!M63","v":244.83528058139109},{"$f":"'X+15'!G64*W64","v":0},{"$f":"'X+15'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+15'!I64","v":2},{"$f":"'X+15'!J64","v":3},443.64372169759366,200.74223247084058,242.90148922675309,1.6150025601601687,0.93379135463800078,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L64","v":224.45255195516225},{"$f":"'X+15'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+15'!C65","v":3},{"$f":"'X+15'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+15'!M64","v":243.0897487708998},{"$f":"'X+15'!G65*W65","v":0},{"$f":"'X+15'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+15'!I65","v":3},{"$f":"'X+15'!J65","v":2},466.51896202049977,223.45855588505194,243.06040613544783,1.9939960701103092,1.0293426354519812,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L65","v":208.8832960521199},{"$f":"'X+15'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+15'!C66","v":2},{"$f":"'X+15'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+15'!M65","v":253.88046837750696},{"$f":"'X+15'!G66*W66","v":0},{"$f":"'X+15'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+15'!I66","v":2},{"$f":"'X+15'!J66","v":2},459.48538854913687,206.79995076911095,252.68543778002592,2.0833452830089656,1.1950305974810278,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L66","v":233.9279044386449},{"$f":"'X+15'!B67*U67","v":1.121759E-2},{"$f":"'X+15'!C67","v":3},{"$f":"'X+15'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+15'!M66","v":283.68726997874745},{"$f":"'X+15'!G67*W67","v":0},{"$f":"'X+15'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+15'!I67","v":3},{"$f":"'X+15'!J67","v":2},515.50468381500866,232.30379711709301,283.20088669791568,2.6241073215518984,1.4863832808317921,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L67","v":246.47068431957831},{"$f":"'X+15'!B68*U68","v":1.2590195E-2},{"$f":"'X+15'!C68","v":2},{"$f":"'X+15'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+15'!M67","v":267.22265807971235},{"$f":"'X+15'!G68*W68","v":0},{"$f":"'X+15'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+15'!I68","v":2},{"$f":"'X+15'!J68","v":2},509.02969579798264,243.36757034221137,265.66212545577127,3.1031139773669332,1.5605326239410531,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L68","v":240.2631882713855},{"$f":"'X+15'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+15'!C69","v":2},{"$f":"'X+15'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+15'!M68","v":267.87707810849139},{"$f":"'X+15'!G69*W69","v":0},{"$f":"'X+15'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+15'!I69","v":2},{"$f":"'X+15'!J69","v":3},503.0195213840675,237.88792294991143,265.1315984341561,3.3752653214740773,1.7454796743352816,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L69","v":230.39139187878982},{"$f":"'X+15'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+15'!C70","v":0},{"$f":"'X+15'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+15'!M69","v":265.47454718316123},{"$f":"'X+15'!G70*W70","v":0},{"$f":"'X+15'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+15'!I70","v":0},{"$f":"'X+15'!J70","v":0},490.34460702802676,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":226.80258977532174},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":263.54201725270502},3.5888021034680722,{"$f":"F70*H70","v":1.9325299304562378},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L70","v":244.16984837601413},{"$f":"'X+15'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+15'!C71","v":0},{"$f":"'X+15'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+15'!M70","v":255.43489931927363},{"$f":"'X+15'!G71*W71","v":0},{"$f":"'X+15'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+15'!I71","v":0},{"$f":"'X+15'!J71","v":0},{"$f":"L71+M71","v":491.32317199701265},237.96769871480458,253.35547328220804,4.2021496612095435,2.0794260370655917,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L71","v":191.63826564864425},{"$f":"'X+15'!B72*U72","v":1.8990455E-2},{"$f":"'X+15'!C72","v":3},{"$f":"'X+15'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+15'!M71","v":210.68595666022864},{"$f":"'X+15'!G72*W72","v":0},{"$f":"'X+15'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+15'!I72","v":3},{"$f":"'X+15'!J72","v":2},398.76497187369671,188.99896778856564,209.7660040851311,3.6392978600786243,1.9199525750975361,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L72","v":178.45781454933498},{"$f":"'X+15'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+15'!C73","v":2},{"$f":"'X+15'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+15'!M72","v":212.91559103493947},{"$f":"'X+15'!G73*W73","v":0},{"$f":"'X+15'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+15'!I73","v":2},{"$f":"'X+15'!J73","v":2},386.4633734852589,175.721117600604,210.7422558846549,3.7366969487309785,2.1733351502845761,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L73","v":155.28477901693051},{"$f":"'X+15'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+15'!C74","v":1},{"$f":"'X+15'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+15'!M73","v":173.35489318076682},{"$f":"'X+15'!G74*W74","v":0},{"$f":"'X+15'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+15'!I74","v":1},{"$f":"'X+15'!J74","v":2},322.07721112745253,151.704778501867,170.37243262558556,3.5800005150635035,1.9824605551812722,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L74","v":154.78175978749707},{"$f":"'X+15'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+15'!C75","v":1},{"$f":"'X+15'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+15'!M74","v":186.24532825075849},{"$f":"'X+15'!G75*W75","v":0},{"$f":"'X+15'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+15'!I75","v":1},{"$f":"'X+15'!J75","v":2},333.71963008990917,150.86004582676446,182.85958426314468,3.9217139607326015,2.3857439876138171,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L75","v":137.77943593133494},{"$f":"'X+15'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+15'!C76","v":1},{"$f":"'X+15'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+15'!M75","v":152.56297592442891},{"$f":"'X+15'!G76*W76","v":0},{"$f":"'X+15'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+15'!I76","v":1},{"$f":"'X+15'!J76","v":2},283.32079161700523,133.94642235718291,149.37436925982232,3.833013574152043,2.188606664606608,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L76","v":133.03354379135135},{"$f":"'X+15'!B77*U77","v":3.056145E-2},{"$f":"'X+15'!C77","v":2},{"$f":"'X+15'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+15'!M76","v":139.93009770409915},{"$f":"'X+15'!G77*W77","v":0},{"$f":"'X+15'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+15'!I77","v":2},{"$f":"'X+15'!J77","v":2},267.65027432514694,129.96784579444915,137.68242853069776,4.0656979969021947,2.2476691734014036,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L77","v":126.06246948528447},{"$f":"'X+15'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+15'!C78","v":1},{"$f":"'X+15'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+15'!M77","v":124.85662428413589},{"$f":"'X+15'!G78*W78","v":0},{"$f":"'X+15'!H78*V78","v":1.798568E-2},{"$f":"'X+15'!I78","v":1},{"$f":"'X+15'!J78","v":2},243.4356500671592,121.82465707327799,121.6109929938812,4.2378124120064777,2.2456312902546971,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L78","v":115.08341767176142},{"$f":"'X+15'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+15'!C79","v":1},{"$f":"'X+15'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+15'!M78","v":115.05527695889282},{"$f":"'X+15'!G79*W79","v":0},{"$f":"'X+15'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+15'!I79","v":1},{"$f":"'X+15'!J79","v":2},221.56822980628857,109.8288481671503,111.73938163913829,4.2545695046111227,2.3158953197545369,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L79","v":119.32795297555148},{"$f":"'X+15'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+15'!C80","v":1},{"$f":"'X+15'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+15'!M79","v":113.84481612521807},{"$f":"'X+15'!G80*W80","v":0},{"$f":"'X+15'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+15'!I80","v":1},{"$f":"'X+15'!J80","v":2},224.76951620611948,114.48749033634837,110.2820258697711,4.840462639203106,2.562790255446977,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L80","v":105.54597622305086},{"$f":"'X+15'!B81*U81","v":4.437373E-2},{"$f":"'X+15'!C81","v":2},{"$f":"'X+15'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+15'!M80","v":111.55973801005237},{"$f":"'X+15'!G81*W81","v":0},{"$f":"'X+15'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+15'!I81","v":2},{"$f":"'X+15'!J81","v":2},210.6094949273359,101.86250757154278,108.74698735579312,4.6834686515080781,2.81275065425924,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L81","v":96.644941383235121},{"$f":"'X+15'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+15'!C82","v":1},{"$f":"'X+15'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+15'!M81","v":97.753130850501648},{"$f":"'X+15'!G82*W82","v":0},{"$f":"'X+15'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+15'!I82","v":1},{"$f":"'X+15'!J82","v":2},185.94288528454959,91.956683196116714,93.986202088432876,4.6882581871184081,2.7669287620687784,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L82","v":81.129040629655535},{"$f":"'X+15'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+15'!C83","v":1},{"$f":"'X+15'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+15'!M82","v":87.256485789075953},{"$f":"'X+15'!G83*W83","v":0},{"$f":"'X+15'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+15'!I83","v":1},{"$f":"'X+15'!J83","v":2},160.29289213701952,76.817225612951248,83.475666524068288,4.3118150167042888,2.7808192650076693,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L83","v":72.047476310758455},{"$f":"'X+15'!B84*U84","v":5.844009E-2},{"$f":"'X+15'!C84","v":0},{"$f":"'X+15'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+15'!M83","v":73.048049248502352},{"$f":"'X+15'!G84*W84","v":0},{"$f":"'X+15'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+15'!I84","v":0},{"$f":"'X+15'!J84","v":1},137.25573143734857,67.837015310884865,69.418716126463693,4.2104609998735922,2.6293331220386649,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L84","v":68.683680642840272},{"$f":"'X+15'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+15'!C85","v":3},{"$f":"'X+15'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+15'!M84","v":92.523317403617057},{"$f":"'X+15'!G85*W85","v":0},{"$f":"'X+15'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+15'!I85","v":3},{"$f":"'X+15'!J85","v":1},158.00743385000618,67.256788021915867,90.750645828090299,4.4268926209244022,3.772671575526751,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L85","v":68.717895088247133},{"$f":"'X+15'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+15'!C86","v":0},{"$f":"'X+15'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+15'!M85","v":78.989749451085189},{"$f":"'X+15'!G86*W86","v":0},{"$f":"'X+15'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+15'!I86","v":0},{"$f":"'X+15'!J86","v":0},139.15359283862449,63.822115796253527,75.331477042370977,4.8957792919936072,3.6582724087142182,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L86","v":61.579923964435913},{"$f":"'X+15'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+15'!C87","v":0},{"$f":"'X+15'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+15'!M86","v":87.823112809402176},{"$f":"'X+15'!G87*W87","v":0},{"$f":"'X+15'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+15'!I87","v":0},{"$f":"'X+15'!J87","v":0},139.91356251786004,56.719773726786926,83.193788791073118,4.8601502376489902,4.6293240183290543,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L87","v":60.152928352934936},{"$f":"'X+15'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+15'!C88","v":0},{"$f":"'X+15'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+15'!M87","v":82.574822953927963},{"$f":"'X+15'!G88*W88","v":0},{"$f":"'X+15'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+15'!I88","v":0},{"$f":"'X+15'!J88","v":0},132.49480037066911,54.880203266927424,77.614597103741673,5.2727250860075099,4.960225850186287,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L88","v":59.118343197309969},{"$f":"'X+15'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+15'!C89","v":1},{"$f":"'X+15'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+15'!M88","v":80.904013487575284},{"$f":"'X+15'!G89*W89","v":0},{"$f":"'X+15'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+15'!I89","v":1},{"$f":"'X+15'!J89","v":0},130.72883322500459,54.357431800335668,76.371401424668932,5.7609113969742998,5.5326120629063515,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L89","v":52.864610659324505},{"$f":"'X+15'!B90*U90","v":0.10830889999999999},{"$f":"'X+15'!C90","v":0},{"$f":"'X+15'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+15'!M89","v":78.388611308611601},{"$f":"'X+15'!G90*W90","v":0},{"$f":"'X+15'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+15'!I90","v":0},{"$f":"'X+15'!J90","v":0},119.43477539419987,47.138902829884792,72.29587256431509,5.7257078294397115,6.0927387442965184,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L90","v":49.737633276180716},{"$f":"'X+15'!B91*U91","v":0.12020679999999999},{"$f":"'X+15'!C91","v":0},{"$f":"'X+15'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+15'!M90","v":73.168712461371143},{"$f":"'X+15'!G91*W91","v":0},{"$f":"'X+15'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+15'!I91","v":0},{"$f":"'X+15'!J91","v":0},110.47054744027839,43.758831540477516,66.711715899800879,5.9788017357031995,6.456996561570266,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L91","v":41.648067085689178},{"$f":"'X+15'!B92*U92","v":0.13310035000000001},{"$f":"'X+15'!C92","v":0},{"$f":"'X+15'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+15'!M91","v":60.404512298801343},{"$f":"'X+15'!G92*W92","v":0},{"$f":"'X+15'!H92*V92","v":0.10004718},{"$f":"'X+15'!I92","v":0},{"$f":"'X+15'!J92","v":0},90.465905963791414,36.104694779760464,54.36121118403095,5.5433723059287097,6.0433011147703919,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L92","v":36.123624432552234},{"$f":"'X+15'!B93*U93","v":0.14696075},{"$f":"'X+15'!C93","v":0},{"$f":"'X+15'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+15'!M92","v":65.512386515746186},{"$f":"'X+15'!G93*W93","v":0},{"$f":"'X+15'!H93*V93","v":0.11320585},{"$f":"'X+15'!I93","v":0},{"$f":"'X+15'!J93","v":0},88.910870607928643,30.814869493226034,58.096001114702602,5.3087549393262004,7.416385401043585,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L93","v":32.273251223484905},{"$f":"'X+15'!B94*U94","v":0.16177274999999999},{"$f":"'X+15'!C94","v":0},{"$f":"'X+15'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+15'!M93","v":51.440219110477841},{"$f":"'X+15'!G94*W94","v":0},{"$f":"'X+15'!H94*V94","v":0.12779114999999999},{"$f":"'X+15'!I94","v":0},{"$f":"'X+15'!J94","v":0},71.918932975718789,27.052318621620888,44.866614354097905,5.2209326018640176,6.5736047563799396,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L94","v":26.499730537149969},{"$f":"'X+15'!B95*U95","v":0.17755929999999998},{"$f":"'X+15'!C95","v":0},{"$f":"'X+15'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+15'!M94","v":40.816370008593587},{"$f":"'X+15'!G95*W95","v":0},{"$f":"'X+15'!H95*V95","v":0.14385095000000001},{"$f":"'X+15'!I95","v":0},{"$f":"'X+15'!J95","v":0},56.739353340090886,21.794456932784996,34.94489640730589,4.7052736043649714,5.871473601287696,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L95","v":21.762647044632175},{"$f":"'X+15'!B96*U96","v":0.19439804999999999},{"$f":"'X+15'!C96","v":0},{"$f":"'X+15'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+15'!M95","v":35.672441486440206},{"$f":"'X+15'!G96*W96","v":0},{"$f":"'X+15'!H96*V96","v":0.16140275000000001},{"$f":"'X+15'!I96","v":0},{"$f":"'X+15'!J96","v":0},47.446842227632089,17.532030896317416,29.91481133131467,4.2306161483147573,5.7576301551255371,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L96","v":17.190519154206569},{"$f":"'X+15'!B97*U97","v":0.21204045000000002},{"$f":"'X+15'!C97","v":0},{"$f":"'X+15'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+15'!M96","v":33.70742959403794},{"$f":"'X+15'!G97*W97","v":0},{"$f":"'X+15'!H97*V97","v":0.18043165000000003},{"$f":"'X+15'!I97","v":0},{"$f":"'X+15'!J97","v":0},41.170976192141836,13.545433737014989,27.625542455126844,3.6450854171915807,6.0818871389110969,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L97","v":12.711887288197421},{"$f":"'X+15'!B98*U98","v":0.23079885},{"$f":"'X+15'!C98","v":0},{"$f":"'X+15'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+15'!M97","v":22.648353036197591},{"$f":"'X+15'!G98*W98","v":0},{"$f":"'X+15'!H98*V98","v":0.20088205000000001},{"$f":"'X+15'!I98","v":0},{"$f":"'X+15'!J98","v":0},27.876703769914332,9.7779983207518377,18.098705449162495,2.9338889674455833,4.5496475870350963,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L98","v":10.245517316239662},{"$f":"'X+15'!B99*U99","v":0.25037694999999999},{"$f":"'X+15'!C99","v":0},{"$f":"'X+15'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+15'!M98","v":19.987270565951654},{"$f":"'X+15'!G99*W99","v":0},{"$f":"'X+15'!H99*V99","v":0.2226544},{"$f":"'X+15'!I99","v":0},{"$f":"'X+15'!J99","v":0},23.217292769879418,7.6802759394273892,15.537016830452028,2.5652413768122719,4.4502537354996257,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L99","v":7.9949610708089196},{"$f":"'X+15'!B100*U100","v":0.27065420000000001},{"$f":"'X+15'!C100","v":0},{"$f":"'X+15'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+15'!M99","v":15.10174293061322},{"$f":"'X+15'!G100*W100","v":0},{"$f":"'X+15'!H100*V100","v":0.24560335},{"$f":"'X+15'!I100","v":0},{"$f":"'X+15'!J100","v":0},17.223795554173783,5.831091278157988,11.392704276015795,2.1638697926509316,3.7090386545974243,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L100","v":4.5540710648790013},{"$f":"'X+15'!B101*U101","v":0.29148925000000003},{"$f":"'X+15'!C101","v":0},{"$f":"'X+15'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+15'!M100","v":10.582335897516419},{"$f":"'X+15'!G101*W101","v":0},{"$f":"'X+15'!H101*V101","v":0.26953855000000004},{"$f":"'X+15'!I101","v":0},{"$f":"'X+15'!J101","v":0},10.956596729817614,3.2266083057307196,7.7299884240868941,1.3274627591482815,2.8523474734295244,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L101","v":3.2195319196102208},{"$f":"'X+15'!B102*U102","v":0.31272334999999996},{"$f":"'X+15'!C102","v":0},{"$f":"'X+15'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+15'!M101","v":6.8331609861291085},{"$f":"'X+15'!G102*W102","v":0},{"$f":"'X+15'!H102*V102","v":0.29422914999999999},{"$f":"'X+15'!I102","v":0},{"$f":"'X+15'!J102","v":0},7.0353549496449617,2.212709112277782,4.8226458373671797,1.0068228073324388,2.0105151487619293,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L102","v":1.9052775282442345},{"$f":"'X+15'!B103*U103","v":0.33418465000000003},{"$f":"'X+15'!C103","v":0},{"$f":"'X+15'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+15'!M102","v":4.3625825042941742},{"$f":"'X+15'!G103*W103","v":0},{"$f":"'X+15'!H103*V103","v":0.31941160000000002},{"$f":"'X+15'!I103","v":0},{"$f":"'X+15'!J103","v":0},4.2376860707806348,1.2685630243150698,2.9691230464655654,0.63671450392916462,1.393459457828609,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L103","v":1.0892578863509703},{"$f":"'X+15'!B104*U104","v":0.35569385000000003},{"$f":"'X+15'!C104","v":0},{"$f":"'X+15'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+15'!M103","v":2.4865236000821418},{"$f":"'X+15'!G104*W104","v":0},{"$f":"'X+15'!H104*V104","v":0.34479959999999998},{"$f":"'X+15'!I104","v":0},{"$f":"'X+15'!J104","v":0},2.3309868124951905,0.70181555511193117,1.6291712573832595,0.38744233123903909,0.85735234269888239,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L104","v":0.48528560437845442},{"$f":"'X+15'!B105*U105","v":0.37706999999999996},{"$f":"'X+15'!C105","v":0},{"$f":"'X+15'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+15'!M104","v":1.3506740282014167},{"$f":"'X+15'!G105*W105","v":0},{"$f":"'X+15'!H105*V105","v":0.37009779999999998},{"$f":"'X+15'!I105","v":0},{"$f":"'X+15'!J105","v":0},1.153091503382405,0.30229896153547064,0.85079254184693442,0.1829866428429838,0.49988148635448226,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+15'!L105","v":0.34733087353124165},{"$f":"'X+15'!B106*U106","v":1},{"$f":"'X+15'!C106","v":0},{"$f":"'X+15'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+15'!M105","v":0.95827410369825505},{"$f":"'X+15'!G106*W106","v":0},{"$f":"'X+15'!H106*V106","v":1},{"$f":"'X+15'!I106","v":0},{"$f":"'X+15'!J106","v":0},0,0,0,0.34733087353124165,0.95827410369825505,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13836.459741442557},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14687.538920871511},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},28406.165031633285,13760.121133880122,14646.043897753148,167.33860756244067,{"$f":"SUM(O6:O106)","v":144.49502311836451},{"$f":"SUM(P6:P106)","v":316.73889817036746},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":28523.998662314068},null,null,null,null,null,null,{"$f":"L107+M107","v":28406.165031633271},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":28722.90392980363}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":117.8336306807978}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-316.73889817035888}]

{"sheet":"X+17","index":27,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":19}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+17"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14799.800644437793},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,28600.494192215985,13844.291865753554,14756.202326462431,169.81141961229264,146.59831797535838,322.46758397956347,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+16'!P107*106/206","v":162.98215148572305},{"$f":"'X+16'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+16'!C6","v":15},{"$f":"'X+16'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+16'!P107*100/206","v":153.75674668464441},{"$f":"'X+16'!G6*W6","v":0},{"$f":"'X+16'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+16'!I6","v":12},{"$f":"'X+16'!J6","v":9},{"$f":"L6+M6","v":320.3479748785013},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":163.75778495906789},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":156.59018991943339},{"$f":"B6*A6","v":0.2243665266551696},{"$f":"F6*H6","v":0.16655676521102106},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L6","v":160.38840362748147},{"$f":"'X+16'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+16'!C7","v":10},{"$f":"'X+16'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+16'!M6","v":153.41059443182277},{"$f":"'X+16'!G7*W7","v":0},{"$f":"'X+16'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+16'!I7","v":10},{"$f":"'X+16'!J7","v":11},{"$f":"L7+M7","v":314.75332837002156},162.36578188567444,152.38754648434713,2.2621741807032685E-2,2.3047947475653759E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L7","v":158.17077575470717},{"$f":"'X+16'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+16'!C8","v":12},{"$f":"'X+16'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+16'!M7","v":148.42886724688714},{"$f":"'X+16'!G8*W8","v":0},{"$f":"'X+16'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+16'!I8","v":13},{"$f":"'X+16'!J8","v":9},307.57525140723237,155.15669254517553,152.41855886205684,1.4083209531647618E-2,1.0308384830296311E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L8","v":150.64105033626353},{"$f":"'X+16'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+16'!C9","v":10},{"$f":"'X+16'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+16'!M8","v":148.1572231967491},{"$f":"'X+16'!G9*W9","v":0},{"$f":"'X+16'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+16'!I9","v":10},{"$f":"'X+16'!J9","v":8},300.77270687054988,150.62340959138442,150.14929727916549,1.7640744879102971E-2,7.9259175836154192E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L9","v":145.65587216356775},{"$f":"'X+16'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+16'!C10","v":10},{"$f":"'X+16'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+16'!M9","v":145.46121747551194},{"$f":"'X+16'!G10*W10","v":0},{"$f":"'X+16'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+16'!I10","v":10},{"$f":"'X+16'!J10","v":9},293.09926988888333,146.6452963820017,146.45397350688165,1.0575781566052326E-2,7.2439686302804944E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L10","v":141.48399332879609},{"$f":"'X+16'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+16'!C11","v":11},{"$f":"'X+16'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+16'!M10","v":141.58291760201573},{"$f":"'X+16'!G11*W11","v":0},{"$f":"'X+16'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+16'!I11","v":11},{"$f":"'X+16'!J11","v":12},284.05439166603367,143.4786381596486,140.57575350638507,5.355169147494932E-3,7.1640956306619962E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L11","v":138.23404348150029},{"$f":"'X+16'!B12*U12","v":3.18E-5},{"$f":"'X+16'!C12","v":4},{"$f":"'X+16'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+16'!M11","v":135.6261530122182},{"$f":"'X+16'!G12*W12","v":0},{"$f":"'X+16'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+16'!I12","v":3},{"$f":"'X+16'!J12","v":1},272.84880912294801,135.22964763891758,137.61916148403043,4.3958425827117092E-3,6.9915281877798493E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L12","v":129.8893470475424},{"$f":"'X+16'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+16'!C13","v":5},{"$f":"'X+16'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+16'!M12","v":132.57933781555943},{"$f":"'X+16'!G13*W13","v":0},{"$f":"'X+16'!H13*V13","v":5.24E-5},{"$f":"'X+16'!I13","v":5},{"$f":"'X+16'!J13","v":3},266.45700254635722,131.88461188809933,134.57239065825789,4.7351594430671742E-3,6.9471573015353139E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L13","v":126.66311681702889},{"$f":"'X+16'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+16'!C14","v":4},{"$f":"'X+16'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+16'!M13","v":129.64476638169995},{"$f":"'X+16'!G14*W14","v":0},{"$f":"'X+16'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+16'!I14","v":4},{"$f":"'X+16'!J14","v":3},258.29494203024797,127.65716998369432,130.63777204655366,5.9468333345595072E-3,6.9943351462927131E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L14","v":122.77628480167373},{"$f":"'X+16'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+16'!C15","v":3},{"$f":"'X+16'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+16'!M14","v":126.03162004974581},{"$f":"'X+16'!G15*W15","v":0},{"$f":"'X+16'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+16'!I15","v":3},{"$f":"'X+16'!J15","v":3},247.79338244534756,121.76881386474355,126.02456858060403,7.4709369301818448E-3,7.051469141783279E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L15","v":117.4580484474088},{"$f":"'X+16'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+16'!C16","v":5},{"$f":"'X+16'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+16'!M15","v":121.95642575509979},{"$f":"'X+16'!G16*W16","v":0},{"$f":"'X+16'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+16'!I16","v":5},{"$f":"'X+16'!J16","v":3},243.39839014807876,119.44923909377525,123.9491510543035,8.80935363355566E-3,7.2747007962917012E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L16","v":115.60453986275878},{"$f":"'X+16'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+16'!C17","v":6},{"$f":"'X+16'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+16'!M16","v":120.32078713683046},{"$f":"'X+16'!G17*W17","v":0},{"$f":"'X+16'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+16'!I17","v":6},{"$f":"'X+16'!J17","v":3},240.90731490079935,117.59436666325087,123.3129482375485,1.0173199507922774E-2,7.8388992819645037E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L17","v":114.62916731887627},{"$f":"'X+16'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+16'!C18","v":6},{"$f":"'X+16'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+16'!M17","v":120.51453215257314},{"$f":"'X+16'!G18*W18","v":0},{"$f":"'X+16'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+16'!I18","v":6},{"$f":"'X+16'!J18","v":3},239.12368808465231,115.61777272112811,123.50591536352422,1.1394597748165577E-2,8.6167890489089807E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L18","v":113.34749274923372},{"$f":"'X+16'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+16'!C19","v":2},{"$f":"'X+16'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+16'!M18","v":121.3632718006954},{"$f":"'X+16'!G19*W19","v":0},{"$f":"'X+16'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+16'!I19","v":2},{"$f":"'X+16'!J19","v":2},230.68821822777096,109.33467830511471,121.35353992265625,1.2814444119018243E-2,9.7318780391541602E-3,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L19","v":108.07804052657832},{"$f":"'X+16'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+16'!C20","v":4},{"$f":"'X+16'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+16'!M19","v":120.16751203875562},{"$f":"'X+16'!G20*W20","v":0},{"$f":"'X+16'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+16'!I20","v":4},{"$f":"'X+16'!J20","v":2},232.22047421649592,110.06371116169217,122.15676305480375,1.4329364886155598E-2,1.074898395186669E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L20","v":109.43591710516796},{"$f":"'X+16'!B21*U21","v":1.63129E-4},{"$f":"'X+16'!C21","v":4},{"$f":"'X+16'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+16'!M20","v":121.56421889469874},{"$f":"'X+16'!G21*W21","v":0.33981259999999996},{"$f":"'X+16'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+16'!I21","v":4},{"$f":"'X+16'!J21","v":0},236.97010726711687,111.41806493344652,125.55204233367034,1.7852171721448946E-2,1.2176561028400095E-2,4.1309053289576701E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L21","v":112.00033954840728},{"$f":"'X+16'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+16'!C22","v":6},{"$f":"'X+16'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+16'!M21","v":126.10165752428216},{"$f":"'X+16'!G22*W22","v":1.6944046666666666},{"$f":"'X+16'!H22*V22","v":1.11022E-4},{"$f":"'X+16'!I22","v":6},{"$f":"'X+16'!J22","v":10},237.06473387194154,114.97707640588104,122.08765746606051,2.3263142526241481E-2,1.4000058221660854E-2,0.21366723698354545,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L22","v":130.64541236786374},{"$f":"'X+16'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+16'!C23","v":6},{"$f":"'X+16'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+16'!M22","v":114.77740211655406},{"$f":"'X+16'!G23*W23","v":3.0649546666666665},{"$f":"'X+16'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+16'!I23","v":6},{"$f":"'X+16'!J23","v":8},243.37337022286221,130.60992750611967,112.76344271674255,3.5484861744060209E-2,1.3959399811518482E-2,0.35178753424500886,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L23","v":144.75124494671491},{"$f":"'X+16'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+16'!C24","v":10},{"$f":"'X+16'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+16'!M23","v":151.8128425015534},{"$f":"'X+16'!G24*W24","v":5.3131026666666665},{"$f":"'X+16'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+16'!I24","v":10},{"$f":"'X+16'!J24","v":8},301.4926202440073,147.69983335754469,153.79278688646264,5.1411589170214628E-2,2.005561509077396E-2,0.80659721832925002,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L24","v":135.7429349904514},{"$f":"'X+16'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+16'!C25","v":9},{"$f":"'X+16'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+16'!M24","v":134.83697184461366},{"$f":"'X+16'!G25*W25","v":10.447013333333333},{"$f":"'X+16'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+16'!I25","v":9},{"$f":"'X+16'!J25","v":9},271.49978805977065,136.68200351625049,134.81778454352016,6.0931474200903883E-2,1.9187301093488523E-2,1.40864364268697,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L25","v":166.62252635569598},{"$f":"'X+16'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+16'!C26","v":8},{"$f":"'X+16'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+16'!M25","v":151.80291015565885},{"$f":"'X+16'!G26*W26","v":16.112460000000002},{"$f":"'X+16'!H26*V26","v":1.51626E-4},{"$f":"'X+16'!I26","v":8},{"$f":"'X+16'!J26","v":9},318.31529840599035,167.5354055183868,150.77989288760358,8.7120837309181451E-2,2.3017268055261927E-2,2.4459183177666475,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L26","v":171.54223104188245},{"$f":"'X+16'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+16'!C27","v":7},{"$f":"'X+16'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+16'!M26","v":144.79573295080837},{"$f":"'X+16'!G27*W27","v":22.426593333333333},{"$f":"'X+16'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+16'!I27","v":8},{"$f":"'X+16'!J27","v":8},316.21989781238773,171.44749941792304,144.77239839446469,9.4731623959413938E-2,2.3334556343687522E-2,3.2472750192897126,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L27","v":181.42647356288199},{"$f":"'X+16'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+16'!C28","v":11},{"$f":"'X+16'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+16'!M27","v":183.71849067822936},{"$f":"'X+16'!G28*W28","v":32.911406666666664},{"$f":"'X+16'!H28*V28","v":1.701885E-4},{"$f":"'X+16'!I28","v":11},{"$f":"'X+16'!J28","v":9},370.0134640572054,184.32624015332681,185.68722390387856,0.1002334095551797,3.1266774350791837E-2,6.0464339588974152,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L28","v":181.34383054318872},{"$f":"'X+16'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+16'!C29","v":10},{"$f":"'X+16'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+16'!M28","v":157.74258499820414},{"$f":"'X+16'!G29*W29","v":38.196553333333334},{"$f":"'X+16'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+16'!I29","v":10},{"$f":"'X+16'!J29","v":8},337.95948809464414,178.24523752939899,159.71425056524512,9.8593013789720838E-2,2.833443295900992E-2,6.0252230608217703,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L29","v":200.1567660865114},{"$f":"'X+16'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+16'!C30","v":14},{"$f":"'X+16'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+16'!M29","v":197.65328885965602},{"$f":"'X+16'!G30*W30","v":50.104373333333335},{"$f":"'X+16'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+16'!I30","v":14},{"$f":"'X+16'!J30","v":7},409.66512426144698,205.04945583935267,204.61566842209427,0.10731024715872745,3.7620437561747051E-2,9.9032941755853798,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L30","v":185.15139137294085},{"$f":"'X+16'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+16'!C31","v":14},{"$f":"'X+16'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+16'!M30","v":175.68127969078887},{"$f":"'X+16'!G31*W31","v":60.364240000000002},{"$f":"'X+16'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+16'!I31","v":15},{"$f":"'X+16'!J31","v":8},371.69925947140371,189.05339879557269,182.64586067583105,9.7992577368172851E-2,3.54190149578201E-2,10.604866930761906,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L31","v":200.0036117877805},{"$f":"'X+16'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+16'!C32","v":13},{"$f":"'X+16'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+16'!M31","v":196.62506283466237},{"$f":"'X+16'!G32*W32","v":66.619780000000006},{"$f":"'X+16'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+16'!I32","v":13},{"$f":"'X+16'!J32","v":9},399.48199796307483,198.89916380159477,200.58283416148004,0.10444798618573849,4.2228673182343357E-2,13.099118428531385,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L32","v":217.8017851612951},{"$f":"'X+16'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+16'!C33","v":15},{"$f":"'X+16'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+16'!M32","v":226.53408133690601},{"$f":"'X+16'!G33*W33","v":83.705533333333335},{"$f":"'X+16'!H33*V33","v":2.295535E-4},{"$f":"'X+16'!I33","v":15},{"$f":"'X+16'!J33","v":11},448.17093926409319,217.68885961842736,230.48207964566583,0.11292554286775053,5.2001691240171455E-2,18.962156096482431,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L33","v":223.66678226019644},{"$f":"'X+16'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+16'!C34","v":15},{"$f":"'X+16'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+16'!M33","v":235.48169462812035},{"$f":"'X+16'!G34*W34","v":96.08356666666667},{"$f":"'X+16'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+16'!I34","v":15},{"$f":"'X+16'!J34","v":9},464.97363039775303,223.55001108934778,241.42361930840522,0.11677117084866546,5.8075319715118229E-2,22.625921104580645,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L34","v":221.58116160220811},{"$f":"'X+16'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+16'!C35","v":21},{"$f":"'X+16'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+16'!M34","v":252.40831282736093},{"$f":"'X+16'!G35*W35","v":111.49120000000001},{"$f":"'X+16'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+16'!I35","v":19},{"$f":"'X+16'!J35","v":13},481.80325936654208,223.46200145777098,258.34125790877107,0.11916014443714268,6.7054918589873114E-2,28.141305687097866,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L35","v":237.3842463791762},{"$f":"'X+16'!B36*U36","v":5.665965E-4},{"$f":"'X+16'!C36","v":20},{"$f":"'X+16'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+16'!M35","v":240.40684883944749},{"$f":"'X+16'!G36*W36","v":110.07},{"$f":"'X+16'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+16'!I36","v":20},{"$f":"'X+16'!J36","v":12},489.587523685154,241.24974529602264,248.33777838913139,0.13450108315357892,6.9070450316090715E-2,26.461581851757984,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L36","v":234.32674135582786},{"$f":"'X+16'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+16'!C37","v":17},{"$f":"'X+16'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+16'!M36","v":249.35093699138255},{"$f":"'X+16'!G37*W37","v":115.5808},{"$f":"'X+16'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+16'!I37","v":17},{"$f":"'X+16'!J37","v":13},489.45850049850867,236.18527771625449,253.27322278225421,0.14146363957336669,7.7714209128356235E-2,28.820180778213587,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L37","v":237.20497518669694},{"$f":"'X+16'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+16'!C38","v":20},{"$f":"'X+16'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+16'!M37","v":233.35557275811547},{"$f":"'X+16'!G38*W38","v":111.19606666666665},{"$f":"'X+16'!H38*V38","v":3.393475E-4},{"$f":"'X+16'!I38","v":19},{"$f":"'X+16'!J38","v":14},480.32915520042502,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":242.05277107253607},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":238.27638412788895},0.15220411416088281,{"$f":"F38*H38","v":7.9188630226534593E-2},{"$f":"G38*F38/1000","v":25.94822182544959},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L38","v":215.31400522010003},{"$f":"'X+16'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+16'!C39","v":17},{"$f":"'X+16'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+16'!M38","v":222.35006579329905},{"$f":"'X+16'!G39*W39","v":99.020133333333334},{"$f":"'X+16'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+16'!I39","v":16},{"$f":"'X+16'!J39","v":14},443.4356762897927,219.16777395985579,224.2679023299369,0.14623126024424923,8.2163463362137257E-2,22.017133161527912,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L39","v":188.48134805869515},{"$f":"'X+16'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+16'!C40","v":15},{"$f":"'X+16'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+16'!M39","v":221.29816362466195},{"$f":"'X+16'!G40*W40","v":95.188199999999995},{"$f":"'X+16'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+16'!I40","v":14},{"$f":"'X+16'!J40","v":15},410.55499731642141,190.34621701588918,220.20878030053223,0.1351310428059633,8.9383324129737277E-2,21.064973858737044,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L40","v":218.12863712432062},{"$f":"'X+16'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+16'!C41","v":15},{"$f":"'X+16'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+16'!M40","v":221.22489907471743},{"$f":"'X+16'!G41*W41","v":82.483686666666657},{"$f":"'X+16'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+16'!I41","v":14},{"$f":"'X+16'!J41","v":15},441.09036296549743,220.96317041154268,220.12719255395473,0.16546671277794439,9.7706520762688306E-2,18.247445258143948,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L41","v":199.24287317144746},{"$f":"'X+16'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+16'!C42","v":17},{"$f":"'X+16'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+16'!M41","v":220.14889660035709},{"$f":"'X+16'!G42*W42","v":72.694853333333313},{"$f":"'X+16'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+16'!I42","v":16},{"$f":"'X+16'!J42","v":15},426.12481443215091,205.0824049538239,221.04240947832702,0.16046821762355207,0.10648712203007571,16.00369174985812,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L42","v":186.3486667608567},{"$f":"'X+16'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+16'!C43","v":12},{"$f":"'X+16'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+16'!M42","v":192.20057083152156},{"$f":"'X+16'!G43*W43","v":58.614106666666657},{"$f":"'X+16'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+16'!I43","v":12},{"$f":"'X+16'!J43","v":15},377.28713778569056,188.18828699207529,189.09885079361527,0.16037976878139737,0.10172003790630364,11.265664760113024,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L43","v":180.34958572551491},{"$f":"'X+16'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+16'!C44","v":13},{"$f":"'X+16'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+16'!M43","v":189.11967026448713},{"$f":"'X+16'!G44*W44","v":46.599106666666664},{"$f":"'X+16'!H44*V44","v":5.78967E-4},{"$f":"'X+16'!I44","v":12},{"$f":"'X+16'!J44","v":15},369.19251547494378,183.1823392585907,186.0101762163531,0.16724646692421336,0.10949404813401932,8.8128076874196637,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L44","v":199.08872794789647},{"$f":"'X+16'!B45*U45","v":1.0084705E-3},{"$f":"'X+16'!C45","v":10},{"$f":"'X+16'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+16'!M44","v":180.06471391747283},{"$f":"'X+16'!G45*W45","v":37.817026666666671},{"$f":"'X+16'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+16'!I45","v":10},{"$f":"'X+16'!J45","v":3},387.83877222350429,200.8879528388785,186.95081938462576,0.20077510901797913,0.11389453284707994,6.8095120879427746,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L45","v":165.37922815127305},{"$f":"'X+16'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+16'!C46","v":12},{"$f":"'X+16'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+16'!M45","v":183.990652139394},{"$f":"'X+16'!G46*W46","v":28.979673333333334},{"$f":"'X+16'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+16'!I46","v":12},{"$f":"'X+16'!J46","v":5},360.05951605708697,169.19594083340141,190.86357522368556,0.18328731787163363,0.12707691570844129,5.331988995386606,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L46","v":151.47616492700681},{"$f":"'X+16'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+16'!C47","v":14},{"$f":"'X+16'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+16'!M46","v":153.1298978975517},{"$f":"'X+16'!G47*W47","v":18.889446666666664},{"$f":"'X+16'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+16'!I47","v":14},{"$f":"'X+16'!J47","v":8},315.30410549208597,156.28972465500092,159.01438083708504,0.18644027200587082,0.11551706046666979,2.8925390394079145,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L47","v":171.15888476832751},{"$f":"'X+16'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+16'!C48","v":9},{"$f":"'X+16'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+16'!M47","v":167.96952179402942},{"$f":"'X+16'!G48*W48","v":12.351526666666667},{"$f":"'X+16'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+16'!I48","v":8},{"$f":"'X+16'!J48","v":8},340.75419644358396,172.92306625028638,167.83113019329761,0.23581851804112483,0.13839160073179699,2.0746800276262021,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L48","v":148.32142754236844},{"$f":"'X+16'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+16'!C49","v":11},{"$f":"'X+16'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+16'!M48","v":150.98194052030161},{"$f":"'X+16'!G49*W49","v":7.2478820000000006},{"$f":"'X+16'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+16'!I49","v":11},{"$f":"'X+16'!J49","v":8},304.93693024836978,151.09114577046614,153.84578447790361,0.23028177190229562,0.1361560423979998,1.0942992890221646,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L49","v":150.15951442874476},{"$f":"'X+16'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+16'!C50","v":11},{"$f":"'X+16'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+16'!M49","v":151.88360091083933},{"$f":"'X+16'!G50*W50","v":4.5244233333333339},{"$f":"'X+16'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+16'!I50","v":11},{"$f":"'X+16'!J50","v":7},309.62983537942216,153.89642069431173,155.73341468511046,0.26309373443303152,0.15018622572886023,0.68718570791168954,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L50","v":153.94899429326389},{"$f":"'X+16'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+16'!C51","v":10},{"$f":"'X+16'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+16'!M50","v":148.81970002435602},{"$f":"'X+16'!G51*W51","v":2.4095213333333332},{"$f":"'X+16'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+16'!I51","v":10},{"$f":"'X+16'!J51","v":7},307.30425706164999,155.64613043679074,151.65812662485928,0.30286385647313813,0.16157339949674329,0.358584242028953,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L51","v":183.22411908014033},{"$f":"'X+16'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+16'!C52","v":8},{"$f":"'X+16'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+16'!M51","v":162.57402442837576},{"$f":"'X+16'!G52*W52","v":1.3922226666666668},{"$f":"'X+16'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+16'!I52","v":8},{"$f":"'X+16'!J52","v":6},349.20447896180588,184.82432698389337,164.38015197791248,0.39979209624696094,0.19387245046327786,0.22633924182040513,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L52","v":176.06065899878445},{"$f":"'X+16'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+16'!C53","v":5},{"$f":"'X+16'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+16'!M52","v":165.39987557102162},{"$f":"'X+16'!G53*W53","v":0.76621939999999988},{"$f":"'X+16'!H53*V53","v":1.310779E-3},{"$f":"'X+16'!I53","v":6},{"$f":"'X+16'!J53","v":6},340.82159987119587,175.63852698367535,165.18307288752052,0.42213201510909454,0.21680268350110815,0.12673259342010282,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L53","v":165.91110357090994},{"$f":"'X+16'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+16'!C54","v":5},{"$f":"'X+16'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+16'!M53","v":165.21799550406379},{"$f":"'X+16'!G54*W54","v":0.72774420000000006},{"$f":"'X+16'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+16'!I54","v":5},{"$f":"'X+16'!J54","v":4},331.45402084373961,165.47399674906413,165.98002409467551,0.43710682184581395,0.23797140938828726,0.12023643796370852,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L54","v":186.07396031512326},{"$f":"'X+16'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+16'!C55","v":6},{"$f":"'X+16'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+16'!M54","v":185.76252836847434},{"$f":"'X+16'!G55*W55","v":0.97042133333333336},{"$f":"'X+16'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+16'!I55","v":6},{"$f":"'X+16'!J55","v":4},370.99932431317615,183.53067198593695,187.4686523272392,0.54328832918631931,0.29387604123513389,0.18026792046270604,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L55","v":166.06161752788526},{"$f":"'X+16'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+16'!C56","v":3},{"$f":"'X+16'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+16'!M55","v":150.05695217772754},{"$f":"'X+16'!G56*W56","v":0},{"$f":"'X+16'!H56*V56","v":1.737352E-3},{"$f":"'X+16'!I56","v":3},{"$f":"'X+16'!J56","v":4},312.31553313510523,163.51928270335756,148.79625043174767,0.54233482452770698,0.26070174597987927,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L56","v":158.73945230249527},{"$f":"'X+16'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+16'!C57","v":3},{"$f":"'X+16'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+16'!M56","v":156.71690738268018},{"$f":"'X+16'!G57*W57","v":0},{"$f":"'X+16'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+16'!I57","v":3},{"$f":"'X+16'!J57","v":4},314.57407341168027,159.15629903417448,155.41777437750576,0.58315326832078795,0.29913300517442232,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L57","v":169.91464544513866},{"$f":"'X+16'!B58*U58","v":4.141563E-3},{"$f":"'X+16'!C58","v":3},{"$f":"'X+16'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+16'!M57","v":175.13122376434418},{"$f":"'X+16'!G58*W58","v":0},{"$f":"'X+16'!H58*V58","v":2.0988265E-3},{"$f":"'X+16'!I58","v":3},{"$f":"'X+16'!J58","v":4},342.97458694733513,169.21093323640497,173.76365371093016,0.70371220873370477,0.36757005341403531,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L58","v":175.11390902233919},{"$f":"'X+16'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+16'!C59","v":3},{"$f":"'X+16'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+16'!M58","v":180.69906018259235},{"$f":"'X+16'!G59*W59","v":0},{"$f":"'X+16'!H59*V59","v":2.31014E-3},{"$f":"'X+16'!I59","v":3},{"$f":"'X+16'!J59","v":4},354.57933812032741,175.29771806462529,179.28162005570212,0.81619095771390138,0.41744012689021387,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L59","v":180.22822020746281},{"$f":"'X+16'!B60*U60","v":5.217625E-3},{"$f":"'X+16'!C60","v":5},{"$f":"'X+16'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+16'!M59","v":197.96896018804134},{"$f":"'X+16'!G60*W60","v":0},{"$f":"'X+16'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+16'!I60","v":5},{"$f":"'X+16'!J60","v":3},379.75270966071275,180.28785694000285,199.46485272070987,0.94036326745996313,0.50410746733146772,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L60","v":167.95563086201398},{"$f":"'X+16'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+16'!C61","v":5},{"$f":"'X+16'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+16'!M60","v":203.46704092065337},{"$f":"'X+16'!G61*W61","v":0},{"$f":"'X+16'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+16'!I61","v":5},{"$f":"'X+16'!J61","v":3},373.87666615820285,168.98157637972051,204.89508977848234,0.97405448229347835,0.5719511421710205,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L61","v":187.24155944541809},{"$f":"'X+16'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+16'!C62","v":4},{"$f":"'X+16'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+16'!M61","v":219.62764010868372},{"$f":"'X+16'!G62*W62","v":0},{"$f":"'X+16'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+16'!I62","v":4},{"$f":"'X+16'!J62","v":3},407.98361457384078,188.03843880520157,219.94517576863919,1.203120640216534,0.68246434004452039,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L62","v":210.02768870449898},{"$f":"'X+16'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+16'!C63","v":4},{"$f":"'X+16'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+16'!M62","v":227.84653598599257},{"$f":"'X+16'!G63*W63","v":0},{"$f":"'X+16'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+16'!I63","v":3},{"$f":"'X+16'!J63","v":3},436.59319662115888,209.53055137650819,227.06264524465067,1.497137327990794,0.78389074134189629,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L63","v":181.43882725712518},{"$f":"'X+16'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+16'!C64","v":2},{"$f":"'X+16'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+16'!M63","v":207.79253857531512},{"$f":"'X+16'!G64*W64","v":0},{"$f":"'X+16'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+16'!I64","v":2},{"$f":"'X+16'!J64","v":3},384.9979208241914,178.99789415981962,206.00002666437175,1.4409330973055656,0.79251191094336226,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L64","v":200.74223247084058},{"$f":"'X+16'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+16'!C65","v":3},{"$f":"'X+16'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+16'!M64","v":242.90148922675309},{"$f":"'X+16'!G65*W65","v":0},{"$f":"'X+16'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+16'!I65","v":3},{"$f":"'X+16'!J65","v":2},442.8318183713219,199.95887461117147,242.87294376015046,1.7833578596691027,1.0285454666026128,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L65","v":223.45855588505194},{"$f":"'X+16'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+16'!C66","v":2},{"$f":"'X+16'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+16'!M65","v":243.06040613544783},{"$f":"'X+16'!G66*W66","v":0},{"$f":"'X+16'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+16'!I66","v":2},{"$f":"'X+16'!J66","v":2},463.14614713779628,221.22984091765235,241.91630622014392,2.228714967399585,1.1440999153039211,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L66","v":206.79995076911095},{"$f":"'X+16'!B67*U67","v":1.121759E-2},{"$f":"'X+16'!C67","v":3},{"$f":"'X+16'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+16'!M66","v":252.68543778002592},{"$f":"'X+16'!G67*W67","v":0},{"$f":"'X+16'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+16'!I67","v":3},{"$f":"'X+16'!J67","v":2},457.8416427268869,205.48015370936287,252.36148901752406,2.3197970597480713,1.3239487625018558,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L67","v":232.30379711709301},{"$f":"'X+16'!B68*U68","v":1.2590195E-2},{"$f":"'X+16'!C68","v":2},{"$f":"'X+16'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+16'!M67","v":283.20088669791568},{"$f":"'X+16'!G68*W68","v":0},{"$f":"'X+16'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+16'!I68","v":2},{"$f":"'X+16'!J68","v":2},510.92609108310648,229.37904701214836,281.54704407095812,2.9247501049446387,1.6538426269575521,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L68","v":243.36757034221137},{"$f":"'X+16'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+16'!C69","v":2},{"$f":"'X+16'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+16'!M68","v":265.66212545577127},{"$f":"'X+16'!G69*W69","v":0},{"$f":"'X+16'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+16'!I69","v":2},{"$f":"'X+16'!J69","v":3},503.87977239253985,240.94869404052992,262.93107835200993,3.4188763016814532,1.7310471037613553,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L69","v":237.88792294991143},{"$f":"'X+16'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+16'!C70","v":0},{"$f":"'X+16'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+16'!M69","v":265.1315984341561},{"$f":"'X+16'!G70*W70","v":0},{"$f":"'X+16'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+16'!I70","v":0},{"$f":"'X+16'!J70","v":0},497.38391254128578,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":234.18234753187912},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":263.20156500940669},3.7055754180323119,{"$f":"F70*H70","v":1.9300334247493924},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L70","v":226.80258977532174},{"$f":"'X+16'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+16'!C71","v":0},{"$f":"'X+16'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+16'!M70","v":263.54201725270502},{"$f":"'X+16'!G71*W71","v":0},{"$f":"'X+16'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+16'!I71","v":0},{"$f":"'X+16'!J71","v":0},{"$f":"L71+M71","v":482.2959230531103},220.89932967943088,261.39659337367942,3.9032600958908503,2.1454238790255786,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L71","v":237.96769871480458},{"$f":"'X+16'!B72*U72","v":1.8990455E-2},{"$f":"'X+16'!C72","v":3},{"$f":"'X+16'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+16'!M71","v":253.35547328220804},{"$f":"'X+16'!G72*W72","v":0},{"$f":"'X+16'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+16'!I72","v":3},{"$f":"'X+16'!J72","v":2},486.49526302476147,234.44858384090753,252.04667918385391,4.5191148738970544,2.3087940983541322,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L72","v":188.99896778856564},{"$f":"'X+16'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+16'!C73","v":2},{"$f":"'X+16'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+16'!M72","v":209.7660040851311},{"$f":"'X+16'!G73*W73","v":0},{"$f":"'X+16'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+16'!I73","v":2},{"$f":"'X+16'!J73","v":2},393.66636980947339,186.04155147686023,207.62481833261313,3.9574163117054124,2.1411857525179618,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L73","v":175.721117600604},{"$f":"'X+16'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+16'!C74","v":1},{"$f":"'X+16'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+16'!M73","v":210.7422558846549},{"$f":"'X+16'!G74*W74","v":0},{"$f":"'X+16'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+16'!I74","v":1},{"$f":"'X+16'!J74","v":2},379.00220821026664,171.66996915257027,207.33223905769637,4.0511484480337172,2.4100168269585307,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L74","v":151.704778501867},{"$f":"'X+16'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+16'!C75","v":1},{"$f":"'X+16'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+16'!M74","v":170.37243262558556},{"$f":"'X+16'!G75*W75","v":0},{"$f":"'X+16'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+16'!I75","v":1},{"$f":"'X+16'!J75","v":2},315.05104161617044,147.86102618520238,167.19001543096809,3.8437523166646219,2.1824171946174737,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L75","v":150.86004582676446},{"$f":"'X+16'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+16'!C76","v":1},{"$f":"'X+16'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+16'!M75","v":182.85958426314468},{"$f":"'X+16'!G76*W76","v":0},{"$f":"'X+16'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+16'!I76","v":1},{"$f":"'X+16'!J76","v":2},325.89948539180455,146.66313066636732,179.23635472543722,4.1969151603971504,2.6232295377074473,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L76","v":133.94642235718291},{"$f":"'X+16'!B77*U77","v":3.056145E-2},{"$f":"'X+16'!C77","v":2},{"$f":"'X+16'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+16'!M76","v":149.37436925982232},{"$f":"'X+16'!G77*W77","v":0},{"$f":"'X+16'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+16'!I77","v":2},{"$f":"'X+16'!J77","v":2},277.82782410891059,130.85282546763497,146.97499864127565,4.0935968895479276,2.3993706185466737,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L77","v":129.96784579444915},{"$f":"'X+16'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+16'!C78","v":1},{"$f":"'X+16'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+16'!M77","v":137.68242853069776},{"$f":"'X+16'!G78*W78","v":0},{"$f":"'X+16'!H78*V78","v":1.798568E-2},{"$f":"'X+16'!I78","v":1},{"$f":"'X+16'!J78","v":2},259.80486369434266,125.59874726482091,134.20611642952176,4.3690985296282348,2.4763121011760001,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L78","v":121.82465707327799},{"$f":"'X+16'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+16'!C79","v":1},{"$f":"'X+16'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+16'!M78","v":121.6109929938812},{"$f":"'X+16'!G79*W79","v":0},{"$f":"'X+16'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+16'!I79","v":1},{"$f":"'X+16'!J79","v":2},234.48400837199603,116.32086772308686,118.16314064890918,4.5037893501911253,2.4478523449720222,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L79","v":109.8288481671503},{"$f":"'X+16'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+16'!C80","v":1},{"$f":"'X+16'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+16'!M79","v":111.73938163913829},{"$f":"'X+16'!G80*W80","v":0},{"$f":"'X+16'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+16'!I80","v":1},{"$f":"'X+16'!J80","v":2},213.59769804938884,105.37371068256843,108.22398736682042,4.4551374845818659,2.5153942723178684,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L80","v":114.48749033634837},{"$f":"'X+16'!B81*U81","v":4.437373E-2},{"$f":"'X+16'!C81","v":2},{"$f":"'X+16'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+16'!M80","v":110.2820258697711},{"$f":"'X+16'!G81*W81","v":0},{"$f":"'X+16'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+16'!I81","v":2},{"$f":"'X+16'!J81","v":2},217.90874346599338,110.40725335178564,107.50149011420773,5.080236984562732,2.7805357555633745,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L81","v":101.86250757154278},{"$f":"'X+16'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+16'!C82","v":1},{"$f":"'X+16'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+16'!M81","v":108.74698735579312},{"$f":"'X+16'!G82*W82","v":0},{"$f":"'X+16'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+16'!I82","v":1},{"$f":"'X+16'!J82","v":2},201.59001911343461,96.921144596433791,104.66887451700082,4.9413629751089863,3.0781128387923102,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L82","v":91.956683196116714},{"$f":"'X+16'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+16'!C83","v":1},{"$f":"'X+16'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+16'!M82","v":93.986202088432876},{"$f":"'X+16'!G83*W83","v":0},{"$f":"'X+16'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+16'!I83","v":1},{"$f":"'X+16'!J83","v":2},177.06031503170112,87.069404800932531,89.990910230768591,4.8872783951841798,2.9952918576642804,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L83","v":76.817225612951248},{"$f":"'X+16'!B84*U84","v":5.844009E-2},{"$f":"'X+16'!C84","v":0},{"$f":"'X+16'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+16'!M83","v":83.475666524068288},{"$f":"'X+16'!G84*W84","v":0},{"$f":"'X+16'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+16'!I84","v":0},{"$f":"'X+16'!J84","v":1},151.79901583665114,72.328020034580078,79.470995802071059,4.489205578371176,3.0046707219972322,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L84","v":67.837015310884865},{"$f":"'X+16'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+16'!C85","v":3},{"$f":"'X+16'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+16'!M84","v":69.418716126463693},{"$f":"'X+16'!G85*W85","v":0},{"$f":"'X+16'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+16'!I85","v":3},{"$f":"'X+16'!J85","v":1},135.05283608413652,66.464693098467194,68.588142985669336,4.3723222124176679,2.8305731407943631,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L85","v":67.256788021915867},{"$f":"'X+16'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+16'!C86","v":0},{"$f":"'X+16'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+16'!M85","v":90.750645828090299},{"$f":"'X+16'!G86*W86","v":0},{"$f":"'X+16'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+16'!I86","v":0},{"$f":"'X+16'!J86","v":0},149.01279275216501,62.465104725725737,86.547688026439261,4.7916832961901275,4.2029578016510323,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L86","v":63.822115796253527},{"$f":"'X+16'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+16'!C87","v":0},{"$f":"'X+16'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+16'!M86","v":75.331477042370977},{"$f":"'X+16'!G87*W87","v":0},{"$f":"'X+16'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+16'!I87","v":0},{"$f":"'X+16'!J87","v":0},130.14561322063577,58.785002216289328,71.360611004346453,5.0371135799641991,3.9708660380245253,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L87","v":56.719773726786926},{"$f":"'X+16'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+16'!C88","v":0},{"$f":"'X+16'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+16'!M87","v":83.193788791073118},{"$f":"'X+16'!G88*W88","v":0},{"$f":"'X+16'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+16'!I88","v":0},{"$f":"'X+16'!J88","v":0},129.94436495074262,51.74798295964122,78.196381991101418,4.9717907671457064,4.997406799971702,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L88","v":54.880203266927424},{"$f":"'X+16'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+16'!C89","v":1},{"$f":"'X+16'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+16'!M88","v":77.614597103741673},{"$f":"'X+16'!G89*W89","v":0},{"$f":"'X+16'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+16'!I89","v":1},{"$f":"'X+16'!J89","v":0},123.8392177551618,50.532286336753806,73.306931418407984,5.3479169301736196,5.3076656853336921,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L89","v":54.357431800335668},{"$f":"'X+16'!B90*U90","v":0.10830889999999999},{"$f":"'X+16'!C90","v":0},{"$f":"'X+16'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+16'!M89","v":76.371401424668932},{"$f":"'X+16'!G90*W90","v":0},{"$f":"'X+16'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+16'!I90","v":0},{"$f":"'X+16'!J90","v":0},118.90548806029011,48.470038155216294,70.435449905073824,5.8873936451193751,5.9359515195951005,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L90","v":47.138902829884792},{"$f":"'X+16'!B91*U91","v":0.12020679999999999},{"$f":"'X+16'!C91","v":0},{"$f":"'X+16'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+16'!M90","v":72.29587256431509},{"$f":"'X+16'!G91*W91","v":0},{"$f":"'X+16'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+16'!I91","v":0},{"$f":"'X+16'!J91","v":0},107.38838859117982,41.472486165193395,65.915902425986417,5.6664166646913943,6.3799701383286695,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L91","v":43.758831540477516},{"$f":"'X+16'!B92*U92","v":0.13310035000000001},{"$f":"'X+16'!C92","v":0},{"$f":"'X+16'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+16'!M91","v":66.711715899800879},{"$f":"'X+16'!G92*W92","v":0},{"$f":"'X+16'!H92*V92","v":0.10004718},{"$f":"'X+16'!I92","v":0},{"$f":"'X+16'!J92","v":0},97.971912597913558,37.934515746848916,60.037396851064642,5.824315793628597,6.6743190487362405,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L92","v":36.104694779760464},{"$f":"'X+16'!B93*U93","v":0.14696075},{"$f":"'X+16'!C93","v":0},{"$f":"'X+16'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+16'!M92","v":54.36121118403095},{"$f":"'X+16'!G93*W93","v":0},{"$f":"'X+16'!H93*V93","v":0.11320585},{"$f":"'X+16'!I93","v":0},{"$f":"'X+16'!J93","v":0},79.005925821319011,30.798721756405783,48.207204064913221,5.3059730233546825,6.1540071191177299,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L93","v":30.814869493226034},{"$f":"'X+16'!B94*U94","v":0.16177274999999999},{"$f":"'X+16'!C94","v":0},{"$f":"'X+16'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+16'!M93","v":58.096001114702602},{"$f":"'X+16'!G94*W94","v":0},{"$f":"'X+16'!H94*V94","v":0.12779114999999999},{"$f":"'X+16'!I94","v":0},{"$f":"'X+16'!J94","v":0},76.501709636269226,25.829863314415753,50.671846321853472,4.9850061788102815,7.4241547928491274,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L94","v":27.052318621620888},{"$f":"'X+16'!B95*U95","v":0.17755929999999998},{"$f":"'X+16'!C95","v":0},{"$f":"'X+16'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+16'!M94","v":44.866614354097905},{"$f":"'X+16'!G95*W95","v":0},{"$f":"'X+16'!H95*V95","v":0.14385095000000001},{"$f":"'X+16'!I95","v":0},{"$f":"'X+16'!J95","v":0},60.661437119766205,22.248927863788918,38.412509255977284,4.803390757831969,6.4541050981206203,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L95","v":21.794456932784996},{"$f":"'X+16'!B96*U96","v":0.19439804999999999},{"$f":"'X+16'!C96","v":0},{"$f":"'X+16'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+16'!M95","v":34.94489640730589},{"$f":"'X+16'!G96*W96","v":0},{"$f":"'X+16'!H96*V96","v":0.16140275000000001},{"$f":"'X+16'!I96","v":0},{"$f":"'X+16'!J96","v":0},46.862351032944211,17.557657004242614,29.304694028701597,4.2367999285423839,5.6402023786042914,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L96","v":17.532030896317416},{"$f":"'X+16'!B97*U97","v":0.21204045000000002},{"$f":"'X+16'!C97","v":0},{"$f":"'X+16'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+16'!M96","v":29.91481133131467},{"$f":"'X+16'!G97*W97","v":0},{"$f":"'X+16'!H97*V97","v":0.18043165000000003},{"$f":"'X+16'!I97","v":0},{"$f":"'X+16'!J97","v":0},38.331763739015237,13.814531175648368,24.517232563366868,3.7174997206690485,5.3975787679478033,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L97","v":13.545433737014989},{"$f":"'X+16'!B98*U98","v":0.23079885},{"$f":"'X+16'!C98","v":0},{"$f":"'X+16'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+16'!M97","v":27.625542455126844},{"$f":"'X+16'!G98*W98","v":0},{"$f":"'X+16'!H98*V98","v":0.20088205000000001},{"$f":"'X+16'!I98","v":0},{"$f":"'X+16'!J98","v":0},32.495230062139655,10.419163207760727,22.076066854378929,3.1262705292542616,5.5494756007479138,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L98","v":9.7779983207518377},{"$f":"'X+16'!B99*U99","v":0.25037694999999999},{"$f":"'X+16'!C99","v":0},{"$f":"'X+16'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+16'!M98","v":18.098705449162495},{"$f":"'X+16'!G99*W99","v":0},{"$f":"'X+16'!H99*V99","v":0.2226544},{"$f":"'X+16'!I99","v":0},{"$f":"'X+16'!J99","v":0},21.398761970699361,7.3298129240968706,14.068949046602489,2.4481853966549667,4.0297564025600057,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L99","v":7.6802759394273892},{"$f":"'X+16'!B100*U100","v":0.27065420000000001},{"$f":"'X+16'!C100","v":0},{"$f":"'X+16'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+16'!M99","v":15.537016830452028},{"$f":"'X+16'!G100*W100","v":0},{"$f":"'X+16'!H100*V100","v":0.24560335},{"$f":"'X+16'!I100","v":0},{"$f":"'X+16'!J100","v":0},17.322650447149048,5.60157699926242,11.721073447886628,2.0786989401649687,3.8159433825654001,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L100","v":5.831091278157988},{"$f":"'X+16'!B101*U101","v":0.29148925000000003},{"$f":"'X+16'!C101","v":0},{"$f":"'X+16'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+16'!M100","v":11.392704276015795},{"$f":"'X+16'!G101*W101","v":0},{"$f":"'X+16'!H101*V101","v":0.26953855000000004},{"$f":"'X+16'!I101","v":0},{"$f":"'X+16'!J101","v":0},12.453322139685872,4.131390854806174,8.3219312848796978,1.6997004233518136,3.0707729911360979,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L101","v":3.2266083057307196},{"$f":"'X+16'!B102*U102","v":0.31272334999999996},{"$f":"'X+16'!C102","v":0},{"$f":"'X+16'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+16'!M101","v":7.7299884240868941},{"$f":"'X+16'!G102*W102","v":0},{"$f":"'X+16'!H102*V102","v":0.29422914999999999},{"$f":"'X+16'!I102","v":0},{"$f":"'X+16'!J102","v":0},7.6731730477827531,2.2175725472247851,5.455600500557968,1.0090357585059346,2.2743879235289262,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L102","v":2.212709112277782},{"$f":"'X+16'!B103*U103","v":0.33418465000000003},{"$f":"'X+16'!C103","v":0},{"$f":"'X+16'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+16'!M102","v":4.8226458373671797},{"$f":"'X+16'!G103*W103","v":0},{"$f":"'X+16'!H103*V103","v":0.31941160000000002},{"$f":"'X+16'!I103","v":0},{"$f":"'X+16'!J103","v":0},4.7554925062598095,1.4732556920394206,3.282236814220389,0.73945342023836136,1.5404090231467906,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L103","v":1.2685630243150698},{"$f":"'X+16'!B104*U104","v":0.35569385000000003},{"$f":"'X+16'!C104","v":0},{"$f":"'X+16'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+16'!M103","v":2.9691230464655654},{"$f":"'X+16'!G104*W104","v":0},{"$f":"'X+16'!H104*V104","v":0.34479959999999998},{"$f":"'X+16'!I104","v":0},{"$f":"'X+16'!J104","v":0},2.7627135659222564,0.81734295822879899,1.9453706076934572,0.45122006608627085,1.0237524387721082,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L104","v":0.70181555511193117},{"$f":"'X+16'!B105*U105","v":0.37706999999999996},{"$f":"'X+16'!C105","v":0},{"$f":"'X+16'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+16'!M104","v":1.6291712573832595},{"$f":"'X+16'!G105*W105","v":0},{"$f":"'X+16'!H105*V105","v":0.37009779999999998},{"$f":"'X+16'!I105","v":0},{"$f":"'X+16'!J105","v":0},1.4634005229483569,0.43718196374587531,1.0262185592024815,0.26463359136605585,0.60295269818077801,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+16'!L105","v":0.30229896153547064},{"$f":"'X+16'!B106*U106","v":1},{"$f":"'X+16'!C106","v":0},{"$f":"'X+16'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+16'!M105","v":0.85079254184693442},{"$f":"'X+16'!G106*W106","v":0},{"$f":"'X+16'!H106*V106","v":1},{"$f":"'X+16'!I106","v":0},{"$f":"'X+16'!J106","v":0},0,0,0,0.30229896153547064,0.85079254184693442,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13923.103285365847},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14799.800644437793},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},28600.494192215985,13844.291865753554,14756.202326462431,169.81141961229264,{"$f":"SUM(O6:O106)","v":146.59831797535838},{"$f":"SUM(P6:P106)","v":322.46758397956347},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":28722.90392980364},null,null,null,null,null,null,{"$f":"L107+M107","v":28600.494192215985},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":28922.961776195556}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":122.4097375876554}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-322.46758397957092}]

{"sheet":"X+18","index":28,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":20}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+18"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":14912.739988588433},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,28795.851293224267,13928.863073620449,14866.988219603805,172.35871398666606,148.7517689846228,325.72385673049297,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+17'!P107*106/206","v":165.92992185356181},{"$f":"'X+17'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+17'!C6","v":15},{"$f":"'X+17'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+17'!P107*100/206","v":156.53766212600169},{"$f":"'X+17'!G6*W6","v":0},{"$f":"'X+17'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+17'!I6","v":12},{"$f":"'X+17'!J6","v":9},{"$f":"L6+M6","v":326.06959026872596},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":166.70149733041575},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":159.36809293831018},{"$f":"B6*A6","v":0.22842452314607339},{"$f":"F6*H6","v":0.16956918769149817},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L6","v":163.75778495906789},{"$f":"'X+17'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+17'!C7","v":10},{"$f":"'X+17'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+17'!M6","v":156.59018991943339},{"$f":"'X+17'!G7*W7","v":0},{"$f":"'X+17'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+17'!I7","v":10},{"$f":"'X+17'!J7","v":11},{"$f":"L7+M7","v":321.30135226699548},165.73468798792501,155.56666427907047,2.3096971142874297E-2,2.3525640362925915E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L7","v":162.36578188567444},{"$f":"'X+17'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+17'!C8","v":12},{"$f":"'X+17'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+17'!M7","v":152.38754648434713},{"$f":"'X+17'!G8*W8","v":0},{"$f":"'X+17'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+17'!I8","v":13},{"$f":"'X+17'!J8","v":9},315.7282883304307,159.35132516118691,156.37696316924379,1.4456724487536682E-2,1.0583315103337907E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L8","v":155.15669254517553},{"$f":"'X+17'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+17'!C9","v":10},{"$f":"'X+17'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+17'!M8","v":152.41855886205684},{"$f":"'X+17'!G9*W9","v":0},{"$f":"'X+17'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+17'!I9","v":10},{"$f":"'X+17'!J9","v":8},309.54892797549292,155.13852299827337,154.41040497721957,1.8169546902156507E-2,8.1538848372571665E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L9","v":150.62340959138442},{"$f":"'X+17'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+17'!C10","v":10},{"$f":"'X+17'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+17'!M9","v":150.14929727916549},{"$f":"'X+17'!G10*W10","v":0},{"$f":"'X+17'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+17'!I10","v":10},{"$f":"'X+17'!J10","v":9},302.75429297102181,151.61247312686081,151.14181984416101,1.0936464523611239E-2,7.4774350045024411E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L10","v":146.6452963820017},{"$f":"'X+17'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+17'!C11","v":11},{"$f":"'X+17'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+17'!M10","v":146.45397350688165},{"$f":"'X+17'!G11*W11","v":0},{"$f":"'X+17'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+17'!I11","v":11},{"$f":"'X+17'!J11","v":12},294.0863087933559,148.63974585753365,145.44656293582221,5.5505244680587639E-3,7.4105710594482123E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L11","v":143.4786381596486},{"$f":"'X+17'!B12*U12","v":3.18E-5},{"$f":"'X+17'!C12","v":4},{"$f":"'X+17'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+17'!M11","v":140.57575350638507},{"$f":"'X+17'!G12*W12","v":0},{"$f":"'X+17'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+17'!I12","v":3},{"$f":"'X+17'!J12","v":1},283.04258236524697,140.47407553895513,142.56850682629181,4.5626206934768253E-3,7.2466800932541511E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L12","v":135.22964763891758},{"$f":"'X+17'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+17'!C13","v":5},{"$f":"'X+17'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+17'!M12","v":137.61916148403043},{"$f":"'X+17'!G13*W13","v":0},{"$f":"'X+17'!H13*V13","v":5.24E-5},{"$f":"'X+17'!I13","v":5},{"$f":"'X+17'!J13","v":3},276.83666803700504,137.22471779703636,139.61195023996868,4.9298418812259541E-3,7.2112440617631947E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L13","v":131.88461188809933},{"$f":"'X+17'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+17'!C14","v":4},{"$f":"'X+17'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+17'!M13","v":134.57239065825789},{"$f":"'X+17'!G14*W14","v":0},{"$f":"'X+17'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+17'!I14","v":4},{"$f":"'X+17'!J14","v":3},268.44355038335306,132.87841990557118,135.56513047778188,6.1919825281462641E-3,7.2601804760130135E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L14","v":127.65716998369432},{"$f":"'X+17'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+17'!C15","v":3},{"$f":"'X+17'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+17'!M14","v":130.63777204655366},{"$f":"'X+17'!G15*W15","v":0},{"$f":"'X+17'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+17'!I15","v":3},{"$f":"'X+17'!J15","v":3},257.27986490810849,126.6494020449008,130.63046286320767,7.7679387935077979E-3,7.3091833460046784E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L15","v":121.76881386474355},{"$f":"'X+17'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+17'!C16","v":5},{"$f":"'X+17'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+17'!M15","v":126.02456858060403},{"$f":"'X+17'!G16*W16","v":0},{"$f":"'X+17'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+17'!I16","v":5},{"$f":"'X+17'!J16","v":3},251.77673241879188,123.75968120370369,128.01705121508817,9.1326610398557648E-3,7.5173655158330289E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L16","v":119.44923909377525},{"$f":"'X+17'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+17'!C17","v":6},{"$f":"'X+17'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+17'!M16","v":123.9491510543035},{"$f":"'X+17'!G17*W17","v":0},{"$f":"'X+17'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+17'!I17","v":6},{"$f":"'X+17'!J17","v":3},248.3798033278473,121.43872756073499,126.94107576711231,1.0511533040252223E-2,8.0752871911878733E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L17","v":117.59436666325087},{"$f":"'X+17'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+17'!C18","v":6},{"$f":"'X+17'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+17'!M17","v":123.3129482375485},{"$f":"'X+17'!G18*W18","v":0},{"$f":"'X+17'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+17'!I18","v":6},{"$f":"'X+17'!J18","v":3},244.88680867457657,118.58267731282707,126.30413136174951,1.1689350423793789E-2,8.8168757989847205E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L18","v":115.61777272112811},{"$f":"'X+17'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+17'!C19","v":2},{"$f":"'X+17'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+17'!M18","v":123.50591536352422},{"$f":"'X+17'!G19*W19","v":0},{"$f":"'X+17'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+17'!I19","v":2},{"$f":"'X+17'!J19","v":2},235.10071328282504,111.604701611642,123.49601167118306,1.3071109486100775E-2,9.9036923411702782E-3,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L19","v":109.33467830511471},{"$f":"'X+17'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+17'!C20","v":4},{"$f":"'X+17'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+17'!M19","v":121.35353992265625},{"$f":"'X+17'!G20*W20","v":0},{"$f":"'X+17'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+17'!I20","v":4},{"$f":"'X+17'!J20","v":2},234.66286717930382,111.32018233079364,123.34268484851017,1.4495974321066177E-2,1.0855074146081601E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L20","v":110.06371116169217},{"$f":"'X+17'!B21*U21","v":1.63129E-4},{"$f":"'X+17'!C21","v":4},{"$f":"'X+17'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+17'!M20","v":122.15676305480375},{"$f":"'X+17'!G21*W21","v":0.33981259999999996},{"$f":"'X+17'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+17'!I21","v":4},{"$f":"'X+17'!J21","v":0},238.19028371974861,112.04575657855408,126.14452714119452,1.795458313809568E-2,1.2235913609226453E-2,4.1510407261236802E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L21","v":111.41806493344652},{"$f":"'X+17'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+17'!C22","v":6},{"$f":"'X+17'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+17'!M21","v":125.55204233367034},{"$f":"'X+17'!G22*W22","v":1.6944046666666666},{"$f":"'X+17'!H22*V22","v":1.11022E-4},{"$f":"'X+17'!I22","v":6},{"$f":"'X+17'!J22","v":10},235.93302602767784,114.39492273285146,121.53810329482637,2.3142200595066442E-2,1.3939038843968748E-2,0.21273596643970191,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L22","v":114.97707640588104},{"$f":"'X+17'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+17'!C23","v":6},{"$f":"'X+17'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+17'!M22","v":122.08765746606051},{"$f":"'X+17'!G23*W23","v":3.0649546666666665},{"$f":"'X+17'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+17'!I23","v":6},{"$f":"'X+17'!J23","v":8},235.01865623423228,114.94584725220429,120.07280898202799,3.1229153676754162E-2,1.4848484032508481E-2,0.37419313549300365,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L23","v":130.60992750611967},{"$f":"'X+17'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+17'!C24","v":10},{"$f":"'X+17'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+17'!M23","v":112.76344271674255},{"$f":"'X+17'!G24*W24","v":5.3131026666666665},{"$f":"'X+17'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+17'!I24","v":10},{"$f":"'X+17'!J24","v":8},248.31208433718132,133.56353851694746,114.74854582023384,4.6388989172203535E-2,1.4896896508702063E-2,0.59912374820083869,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L24","v":147.69983335754469},{"$f":"'X+17'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+17'!C25","v":9},{"$f":"'X+17'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+17'!M24","v":153.79278688646264},{"$f":"'X+17'!G25*W25","v":10.447013333333333},{"$f":"'X+17'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+17'!I25","v":9},{"$f":"'X+17'!J25","v":9},302.40443691543487,148.63353474254615,153.7709021728887,6.6298614998534511E-2,2.1884713573943632E-2,1.6066752951733669,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L25","v":136.68200351625049},{"$f":"'X+17'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+17'!C26","v":8},{"$f":"'X+17'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+17'!M25","v":134.81778454352016},{"$f":"'X+17'!G26*W26","v":16.112460000000002},{"$f":"'X+17'!H26*V26","v":1.51626E-4},{"$f":"'X+17'!I26","v":8},{"$f":"'X+17'!J26","v":9},271.40788014762597,137.61053748550498,133.79734266212097,7.1466030745519035E-2,2.044188139919579E-2,2.1722461607460875,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L26","v":167.5354055183868},{"$f":"'X+17'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+17'!C27","v":7},{"$f":"'X+17'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+17'!M26","v":150.77989288760358},{"$f":"'X+17'!G27*W27","v":22.426593333333333},{"$f":"'X+17'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+17'!I27","v":8},{"$f":"'X+17'!J27","v":8},318.19848055768563,167.44288660372035,150.75559395396527,9.2518914666446309E-2,2.4298933638301753E-2,3.3814793406338444,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L27","v":171.44749941792304},{"$f":"'X+17'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+17'!C28","v":11},{"$f":"'X+17'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+17'!M27","v":144.77239839446469},{"$f":"'X+17'!G28*W28","v":32.911406666666664},{"$f":"'X+17'!H28*V28","v":1.701885E-4},{"$f":"'X+17'!I28","v":11},{"$f":"'X+17'!J28","v":9},321.10053892927016,174.35277913212963,146.74775979714053,9.4720285793417638E-2,2.4638597324156353E-2,4.764663277668908,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L28","v":184.32624015332681},{"$f":"'X+17'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+17'!C29","v":10},{"$f":"'X+17'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+17'!M28","v":185.68722390387856},{"$f":"'X+17'!G29*W29","v":38.196553333333334},{"$f":"'X+17'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+17'!I29","v":10},{"$f":"'X+17'!J29","v":8},368.87989559220864,181.22602566308024,187.65386992912843,0.10021449024656071,3.3353974750122237E-2,7.0926119511631063,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L29","v":178.24523752939899},{"$f":"'X+17'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+17'!C30","v":14},{"$f":"'X+17'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+17'!M29","v":159.71425056524512},{"$f":"'X+17'!G30*W30","v":50.104373333333335},{"$f":"'X+17'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+17'!I30","v":14},{"$f":"'X+17'!J30","v":7},349.8335260054638,183.14967473195711,166.68385127350666,9.5562797441874209E-2,3.0399291738461211E-2,8.0023824369745871,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L30","v":205.04945583935267},{"$f":"'X+17'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+17'!C31","v":14},{"$f":"'X+17'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+17'!M30","v":204.61566842209427},{"$f":"'X+17'!G31*W31","v":60.364240000000002},{"$f":"'X+17'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+17'!I31","v":15},{"$f":"'X+17'!J31","v":8},420.51534804151976,208.94093208202824,211.57441595949152,0.10852375732444035,4.1252462602744219E-2,12.35146931639172,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L31","v":189.05339879557269},{"$f":"'X+17'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+17'!C32","v":13},{"$f":"'X+17'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+17'!M31","v":182.64586067583105},{"$f":"'X+17'!G32*W32","v":66.619780000000006},{"$f":"'X+17'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+17'!I32","v":13},{"$f":"'X+17'!J32","v":9},374.56130362554131,187.95466934459299,186.60663428094836,9.8729450979711308E-2,3.9226394882696546E-2,12.167827056134517,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L32","v":198.89916380159477},{"$f":"'X+17'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+17'!C33","v":15},{"$f":"'X+17'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+17'!M32","v":200.58283416148004},{"$f":"'X+17'!G33*W33","v":83.705533333333335},{"$f":"'X+17'!H33*V33","v":2.295535E-4},{"$f":"'X+17'!I33","v":15},{"$f":"'X+17'!J33","v":11},403.33282853135404,198.79603886149567,204.53678966985834,0.10312494009910514,4.6044491621687306E-2,16.789893110998239,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L33","v":217.68885961842736},{"$f":"'X+17'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+17'!C34","v":15},{"$f":"'X+17'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+17'!M33","v":230.48207964566583},{"$f":"'X+17'!G34*W34","v":96.08356666666667},{"$f":"'X+17'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+17'!I34","v":15},{"$f":"'X+17'!J34","v":9},454.00044672900515,217.57520938050877,236.42523734849635,0.11365023791857991,5.6842297169492857E-2,22.145540265106309,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L34","v":223.55001108934778},{"$f":"'X+17'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+17'!C35","v":21},{"$f":"'X+17'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+17'!M34","v":241.42361930840522},{"$f":"'X+17'!G35*W35","v":111.49120000000001},{"$f":"'X+17'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+17'!I35","v":19},{"$f":"'X+17'!J35","v":13},472.78927474177215,225.42979215278424,247.35948258898793,0.12021893656354074,6.413671941728058E-2,26.916609025037268,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L35","v":223.46200145777098},{"$f":"'X+17'!B36*U36","v":5.665965E-4},{"$f":"'X+17'!C36","v":20},{"$f":"'X+17'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+17'!M35","v":258.34125790877107},{"$f":"'X+17'!G36*W36","v":110.07},{"$f":"'X+17'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+17'!I36","v":20},{"$f":"'X+17'!J36","v":12},493.60242345601773,227.33538866986203,266.2670347861557,0.12661278790896793,7.422312261536633E-2,28.43562225801843,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L36","v":241.24974529602264},{"$f":"'X+17'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+17'!C37","v":17},{"$f":"'X+17'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+17'!M36","v":248.33777838913139},{"$f":"'X+17'!G37*W37","v":115.5808},{"$f":"'X+17'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+17'!I37","v":17},{"$f":"'X+17'!J37","v":13},495.36448216875499,243.10410222166306,252.26037994709196,0.14564307435957213,7.7398442039427015E-2,28.703079096438515,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L37","v":236.18527771625449},{"$f":"'X+17'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+17'!C38","v":20},{"$f":"'X+17'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+17'!M37","v":253.27322278225421},{"$f":"'X+17'!G38*W38","v":111.19606666666665},{"$f":"'X+17'!H38*V38","v":3.393475E-4},{"$f":"'X+17'!I38","v":19},{"$f":"'X+17'!J38","v":14},499.2210030448897,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":241.03372789760357},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":258.18727514728613},0.15154981865093986,{"$f":"F38*H38","v":8.5947634968101011E-2},{"$f":"G38*F38/1000","v":28.162986165377053},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L38","v":242.05277107253607},{"$f":"'X+17'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+17'!C39","v":17},{"$f":"'X+17'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+17'!M38","v":238.27638412788895},{"$f":"'X+17'!G39*W39","v":99.020133333333334},{"$f":"'X+17'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+17'!I39","v":16},{"$f":"'X+17'!J39","v":14},486.07671560947432,245.88838008587746,240.18833552359686,0.16439098665861165,8.804860429208991E-2,23.594159326528114,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L39","v":219.16777395985579},{"$f":"'X+17'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+17'!C40","v":15},{"$f":"'X+17'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+17'!M39","v":224.2679023299369},{"$f":"'X+17'!G40*W40","v":95.188199999999995},{"$f":"'X+17'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+17'!I40","v":14},{"$f":"'X+17'!J40","v":15},444.18796190638272,221.01064239140248,223.17731951498027,0.15713156845330975,9.0582814956622001E-2,21.347657940562499,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L40","v":190.34621701588918},{"$f":"'X+17'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+17'!C41","v":15},{"$f":"'X+17'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+17'!M40","v":220.20878030053223},{"$f":"'X+17'!G41*W41","v":82.483686666666657},{"$f":"'X+17'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+17'!I41","v":14},{"$f":"'X+17'!J41","v":15},412.31334788497406,193.20182532466256,219.11152256031153,0.14439169122661114,9.7257740220703506E-2,18.163632035557939,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L41","v":220.96317041154268},{"$f":"'X+17'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+17'!C42","v":17},{"$f":"'X+17'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+17'!M41","v":220.12719255395473},{"$f":"'X+17'!G42*W42","v":72.694853333333313},{"$f":"'X+17'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+17'!I42","v":16},{"$f":"'X+17'!J42","v":15},447.80592481400538,226.78520888372492,221.02071593028043,0.17796152781775235,0.10647662367431066,16.002113977388159,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L42","v":205.0824049538239},{"$f":"'X+17'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+17'!C43","v":12},{"$f":"'X+17'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+17'!M42","v":221.04240947832702},{"$f":"'X+17'!G43*W43","v":58.614106666666657},{"$f":"'X+17'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+17'!I43","v":12},{"$f":"'X+17'!J43","v":15},424.83132732961315,206.90590211503601,217.9254252145771,0.17650283878787634,0.11698426374990031,12.956203367019668,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L43","v":188.18828699207529},{"$f":"'X+17'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+17'!C44","v":13},{"$f":"'X+17'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+17'!M43","v":189.09885079361527},{"$f":"'X+17'!G44*W44","v":46.599106666666664},{"$f":"'X+17'!H44*V44","v":5.78967E-4},{"$f":"'X+17'!I44","v":12},{"$f":"'X+17'!J44","v":15},377.00314013615423,191.01377133688635,185.98936879926785,0.17451565518895307,0.10948199434742706,8.8118375186757625,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L44","v":183.1823392585907},{"$f":"'X+17'!B45*U45","v":1.0084705E-3},{"$f":"'X+17'!C45","v":10},{"$f":"'X+17'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+17'!M44","v":186.0101762163531},{"$f":"'X+17'!G45*W45","v":37.817026666666671},{"$f":"'X+17'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+17'!I45","v":10},{"$f":"'X+17'!J45","v":3},377.89012633302013,184.99760527332742,192.89252105969274,0.18473398526328058,0.11765515666036769,7.0343517942451914,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L45","v":200.8879528388785},{"$f":"'X+17'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+17'!C46","v":12},{"$f":"'X+17'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+17'!M45","v":186.95081938462576},{"$f":"'X+17'!G46*W46","v":28.979673333333334},{"$f":"'X+17'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+17'!I46","v":12},{"$f":"'X+17'!J46","v":5},398.48700970279242,204.66531173406648,193.82169796872597,0.22264110481203644,0.12912141589978915,5.4177736751654555,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L46","v":169.19594083340141},{"$f":"'X+17'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+17'!C47","v":14},{"$f":"'X+17'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+17'!M46","v":190.86357522368556},{"$f":"'X+17'!G47*W47","v":18.889446666666664},{"$f":"'X+17'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+17'!I47","v":14},{"$f":"'X+17'!J47","v":8},370.70728355836832,173.98769066251498,196.71959289585334,0.20825017088641917,0.14398232783221737,3.6053073247971295,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L47","v":156.28972465500092},{"$f":"'X+17'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+17'!C48","v":9},{"$f":"'X+17'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+17'!M47","v":159.01438083708504},{"$f":"'X+17'!G48*W48","v":12.351526666666667},{"$f":"'X+17'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+17'!I48","v":8},{"$f":"'X+17'!J48","v":8},316.95775995905348,158.07439250146953,158.88336745758394,0.21533215353140625,0.1310133795011019,1.9640703652927447,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L48","v":172.92306625028638},{"$f":"'X+17'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+17'!C49","v":11},{"$f":"'X+17'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+17'!M48","v":167.83113019329761},{"$f":"'X+17'!G49*W49","v":7.2478820000000006},{"$f":"'X+17'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+17'!I49","v":11},{"$f":"'X+17'!J49","v":8},346.33436781122947,175.65458831854912,170.67977949268035,0.26847793173726714,0.15135070061727146,1.2164202275676586,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L49","v":151.09114577046614},{"$f":"'X+17'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+17'!C50","v":11},{"$f":"'X+17'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+17'!M49","v":153.84578447790361},{"$f":"'X+17'!G50*W50","v":4.5244233333333339},{"$f":"'X+17'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+17'!I50","v":11},{"$f":"'X+17'!J50","v":7},312.52007772640758,154.82641972941744,157.69365799699014,0.26472604104870484,0.15212648091347078,0.69606345702679839,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L50","v":153.89642069431173},{"$f":"'X+17'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+17'!C51","v":10},{"$f":"'X+17'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+17'!M50","v":155.73341468511046},{"$f":"'X+17'!G51*W51","v":2.4095213333333332},{"$f":"'X+17'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+17'!I51","v":10},{"$f":"'X+17'!J51","v":7},314.15799533840004,155.59366026587981,158.56433507252024,0.30276042843191953,0.16907961259020973,0.37524298499662023,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L51","v":155.64613043679074},{"$f":"'X+17'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+17'!C52","v":8},{"$f":"'X+17'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+17'!M51","v":151.65812662485928},{"$f":"'X+17'!G52*W52","v":1.3922226666666668},{"$f":"'X+17'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+17'!I52","v":8},{"$f":"'X+17'!J52","v":6},310.78378464952863,157.30651307051576,153.47727157901286,0.33961736627499045,0.18085504584642398,0.21114188147133259,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L52","v":184.82432698389337},{"$f":"'X+17'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+17'!C53","v":5},{"$f":"'X+17'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+17'!M52","v":164.38015197791248},{"$f":"'X+17'!G53*W53","v":0.76621939999999988},{"$f":"'X+17'!H53*V53","v":1.310779E-3},{"$f":"'X+17'!I53","v":6},{"$f":"'X+17'!J53","v":6},348.54586867815908,184.3811827514761,164.16468592668301,0.44314423241725898,0.21546605122945614,0.1259512614204249,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L53","v":175.63852698367535},{"$f":"'X+17'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+17'!C54","v":5},{"$f":"'X+17'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+17'!M53","v":165.18307288752052},{"$f":"'X+17'!G54*W54","v":0.72774420000000006},{"$f":"'X+17'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+17'!I54","v":5},{"$f":"'X+17'!J54","v":4},341.12094422173448,175.17579244288132,165.94515177885313,0.46273454079402282,0.23792110866739441,0.12021102323207032,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L54","v":165.47399674906413},{"$f":"'X+17'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+17'!C55","v":6},{"$f":"'X+17'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+17'!M54","v":165.98002409467551},{"$f":"'X+17'!G55*W55","v":0.97042133333333336},{"$f":"'X+17'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+17'!I55","v":6},{"$f":"'X+17'!J55","v":4},330.7082989854278,162.99085503990003,167.71744394552778,0.48314170916409954,0.26258014914774058,0.16107055628865383,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L55","v":183.53067198593695},{"$f":"'X+17'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+17'!C56","v":3},{"$f":"'X+17'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+17'!M55","v":187.4686523272392},{"$f":"'X+17'!G56*W56","v":0},{"$f":"'X+17'!H56*V56","v":1.737352E-3},{"$f":"'X+17'!I56","v":3},{"$f":"'X+17'!J56","v":4},367.07423887705272,180.9312855878716,186.14295328918115,0.59938639806535199,0.32569903805803369,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L56","v":163.51928270335756},{"$f":"'X+17'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+17'!C57","v":3},{"$f":"'X+17'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+17'!M56","v":148.79625043174767},{"$f":"'X+17'!G57*W57","v":0},{"$f":"'X+17'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+17'!I57","v":3},{"$f":"'X+17'!J57","v":4},311.43080596942139,163.91857000869473,147.51223596072668,0.60071269466283095,0.28401447102097227,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L57","v":159.15629903417448},{"$f":"'X+17'!B58*U58","v":4.141563E-3},{"$f":"'X+17'!C58","v":3},{"$f":"'X+17'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+17'!M57","v":155.41777437750576},{"$f":"'X+17'!G58*W58","v":0},{"$f":"'X+17'!H58*V58","v":2.0988265E-3},{"$f":"'X+17'!I58","v":3},{"$f":"'X+17'!J58","v":4},312.58872262894886,158.49714319487759,154.09157943407124,0.65915583929687271,0.32619494343453009,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L58","v":169.21093323640497},{"$f":"'X+17'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+17'!C59","v":3},{"$f":"'X+17'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+17'!M58","v":173.76365371093016},{"$f":"'X+17'!G59*W59","v":0},{"$f":"'X+17'!H59*V59","v":2.31014E-3},{"$f":"'X+17'!I59","v":3},{"$f":"'X+17'!J59","v":4},341.78449088807128,169.42225554412488,172.3622353439464,0.78867769228009177,0.4014183669837682,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L59","v":175.29771806462529},{"$f":"'X+17'!B60*U60","v":5.217625E-3},{"$f":"'X+17'!C60","v":5},{"$f":"'X+17'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+17'!M59","v":179.28162005570212},{"$f":"'X+17'!G60*W60","v":0},{"$f":"'X+17'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+17'!I60","v":5},{"$f":"'X+17'!J60","v":3},356.2081782742863,175.38308030840835,180.82509796587794,0.91463775621694055,0.45652208982416959,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L60","v":180.28785694000285},{"$f":"'X+17'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+17'!C61","v":5},{"$f":"'X+17'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+17'!M60","v":199.46485272070987},{"$f":"'X+17'!G61*W61","v":0},{"$f":"'X+17'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+17'!I61","v":5},{"$f":"'X+17'!J61","v":3},382.14643385450154,181.24228202087573,200.90415183362578,1.0455749191271229,0.56070088708408605,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L61","v":168.98157637972051},{"$f":"'X+17'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+17'!C62","v":4},{"$f":"'X+17'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+17'!M61","v":204.89508977848234},{"$f":"'X+17'!G62*W62","v":0},{"$f":"'X+17'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+17'!I62","v":4},{"$f":"'X+17'!J62","v":3},375.15419018404998,169.89578526069261,205.25840492335738,1.0857911190278942,0.63668485512496253,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L62","v":188.03843880520157},{"$f":"'X+17'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+17'!C63","v":4},{"$f":"'X+17'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+17'!M62","v":219.94517576863919},{"$f":"'X+17'!G63*W63","v":0},{"$f":"'X+17'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+17'!I63","v":3},{"$f":"'X+17'!J63","v":3},406.88651625615773,187.69804712842381,219.18846912773395,1.3403916767777557,0.75670664090522655,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L63","v":209.53055137650819},{"$f":"'X+17'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+17'!C64","v":2},{"$f":"'X+17'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+17'!M63","v":227.06264524465067},{"$f":"'X+17'!G64*W64","v":0},{"$f":"'X+17'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+17'!I64","v":2},{"$f":"'X+17'!J64","v":3},432.06316014343025,206.86652217758026,225.19663796584999,1.6640291989279179,0.86600727880067463,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L64","v":178.99789415981962},{"$f":"'X+17'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+17'!C65","v":3},{"$f":"'X+17'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+17'!M64","v":206.00002666437175},{"$f":"'X+17'!G65*W65","v":0},{"$f":"'X+17'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+17'!I65","v":3},{"$f":"'X+17'!J65","v":2},384.53544635518847,178.40770908772473,206.12773726746374,1.5901850720948885,0.87228939690798935,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L65","v":199.95887461117147},{"$f":"'X+17'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+17'!C66","v":2},{"$f":"'X+17'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+17'!M65","v":242.87294376015046},{"$f":"'X+17'!G66*W66","v":0},{"$f":"'X+17'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+17'!I66","v":2},{"$f":"'X+17'!J66","v":2},439.69426532612891,197.96453908463411,241.7297262414948,1.994335526537367,1.1432175186556539,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L66","v":221.22984091765235},{"$f":"'X+17'!B67*U67","v":1.121759E-2},{"$f":"'X+17'!C67","v":3},{"$f":"'X+17'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+17'!M66","v":241.91630622014392},{"$f":"'X+17'!G67*W67","v":0},{"$f":"'X+17'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+17'!I67","v":3},{"$f":"'X+17'!J67","v":2},461.39695773430628,219.74817526647291,241.64878246783334,2.4816656511794477,1.267523752310578,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L67","v":205.48015370936287},{"$f":"'X+17'!B68*U68","v":1.2590195E-2},{"$f":"'X+17'!C68","v":2},{"$f":"'X+17'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+17'!M67","v":252.36148901752406},{"$f":"'X+17'!G68*W68","v":0},{"$f":"'X+17'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+17'!I68","v":2},{"$f":"'X+17'!J68","v":2},453.78086147371954,202.89311850553202,250.88774296818752,2.5870352038308519,1.4737460493365511,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L68","v":229.37904701214836},{"$f":"'X+17'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+17'!C69","v":2},{"$f":"'X+17'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+17'!M68","v":281.54704407095812},{"$f":"'X+17'!G69*W69","v":0},{"$f":"'X+17'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+17'!I69","v":2},{"$f":"'X+17'!J69","v":3},505.86917555824778,227.15668428391231,278.71249127433549,3.2223627282360621,1.8345527966226509,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L69","v":240.94869404052992},{"$f":"'X+17'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+17'!C70","v":0},{"$f":"'X+17'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+17'!M69","v":262.93107835200993},{"$f":"'X+17'!G70*W70","v":0},{"$f":"'X+17'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+17'!I70","v":0},{"$f":"'X+17'!J70","v":0},498.21250473164855,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":237.19544105243446},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":261.01706367921412},3.7532529880954542,{"$f":"F70*H70","v":1.9140146727958069},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L70","v":234.18234753187912},{"$f":"'X+17'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+17'!C71","v":0},{"$f":"'X+17'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+17'!M70","v":263.20156500940669},{"$f":"'X+17'!G71*W71","v":0},{"$f":"'X+17'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+17'!I71","v":0},{"$f":"'X+17'!J71","v":0},{"$f":"L71+M71","v":489.21099487037537},228.1520822108846,261.05891265949077,4.0302653209945261,2.1426523499158971,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L71","v":220.89932967943088},{"$f":"'X+17'!B72*U72","v":1.8990455E-2},{"$f":"'X+17'!C72","v":3},{"$f":"'X+17'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+17'!M71","v":261.39659337367942},{"$f":"'X+17'!G72*W72","v":0},{"$f":"'X+17'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+17'!I72","v":3},{"$f":"'X+17'!J72","v":2},477.71887253712697,217.70435089962348,260.01452163750349,4.1949787798073963,2.3820717361759383,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L72","v":234.44858384090753},{"$f":"'X+17'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+17'!C73","v":2},{"$f":"'X+17'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+17'!M72","v":252.04667918385391},{"$f":"'X+17'!G73*W73","v":0},{"$f":"'X+17'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+17'!I73","v":2},{"$f":"'X+17'!J73","v":2},480.01341956061304,230.53950597236494,249.47391358824811,4.9090778685425898,2.5727655956058122,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L73","v":186.04155147686023},{"$f":"'X+17'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+17'!C74","v":1},{"$f":"'X+17'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+17'!M73","v":207.62481833261313},{"$f":"'X+17'!G74*W74","v":0},{"$f":"'X+17'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+17'!I74","v":1},{"$f":"'X+17'!J74","v":2},386.00292346554522,181.75247141166108,204.25045205388412,4.2890800651991565,2.3743662787290138,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L74","v":171.66996915257027},{"$f":"'X+17'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+17'!C75","v":1},{"$f":"'X+17'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+17'!M74","v":207.33223905769637},{"$f":"'X+17'!G75*W75","v":0},{"$f":"'X+17'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+17'!I75","v":1},{"$f":"'X+17'!J75","v":2},370.99673608732587,167.32035770230328,203.67637838502259,4.3496114502669769,2.655860672673787,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L75","v":147.86102618520238},{"$f":"'X+17'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+17'!C76","v":1},{"$f":"'X+17'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+17'!M75","v":167.19001543096809},{"$f":"'X+17'!G76*W76","v":0},{"$f":"'X+17'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+17'!I76","v":1},{"$f":"'X+17'!J76","v":2},307.53911870785868,143.747543526307,163.79157518155168,4.1134826588953661,2.398440249416419,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L76","v":146.66313066636732},{"$f":"'X+17'!B77*U77","v":3.056145E-2},{"$f":"'X+17'!C77","v":2},{"$f":"'X+17'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+17'!M76","v":179.23635472543722},{"$f":"'X+17'!G77*W77","v":0},{"$f":"'X+17'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+17'!I77","v":2},{"$f":"'X+17'!J77","v":2},319.53820973841715,143.18089273166368,176.35731700675348,4.4822379347036518,2.8790377186837528,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L77","v":130.85282546763497},{"$f":"'X+17'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+17'!C78","v":1},{"$f":"'X+17'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+17'!M77","v":146.97499864127565},{"$f":"'X+17'!G78*W78","v":0},{"$f":"'X+17'!H78*V78","v":1.798568E-2},{"$f":"'X+17'!I78","v":1},{"$f":"'X+17'!J78","v":2},269.78553013201667,126.45397678430348,143.33155334771322,4.398848683331499,2.6434452935624186,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L78","v":125.59874726482091},{"$f":"'X+17'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+17'!C79","v":1},{"$f":"'X+17'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+17'!M78","v":134.20611642952176},{"$f":"'X+17'!G79*W79","v":0},{"$f":"'X+17'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+17'!I79","v":1},{"$f":"'X+17'!J79","v":2},250.46017448943383,119.95543191373895,130.50474257569488,4.6433153510819603,2.7013738538268677,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L79","v":116.32086772308686},{"$f":"'X+17'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+17'!C80","v":1},{"$f":"'X+17'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+17'!M79","v":118.16314064890918},{"$f":"'X+17'!G80*W80","v":0},{"$f":"'X+17'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+17'!I80","v":1},{"$f":"'X+17'!J80","v":2},226.10552505499584,111.60238558765084,114.50313946734501,4.7184821354360142,2.6600011815641635,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L80","v":105.37371068256843},{"$f":"'X+17'!B81*U81","v":4.437373E-2},{"$f":"'X+17'!C81","v":2},{"$f":"'X+17'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+17'!M80","v":108.22398736682042},{"$f":"'X+17'!G81*W81","v":0},{"$f":"'X+17'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+17'!I81","v":2},{"$f":"'X+17'!J81","v":2},207.19322693906224,101.69788609564202,105.49534084342021,4.6758245869264075,2.7286465234002115,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L81","v":110.40725335178564},{"$f":"'X+17'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+17'!C82","v":1},{"$f":"'X+17'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+17'!M81","v":107.50149011420773},{"$f":"'X+17'!G82*W82","v":0},{"$f":"'X+17'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+17'!I82","v":1},{"$f":"'X+17'!J82","v":2},208.51001510190662,105.05138369078385,103.45863141112275,5.3558696610017895,3.0428587030849803,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L82","v":96.921144596433791},{"$f":"'X+17'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+17'!C83","v":1},{"$f":"'X+17'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+17'!M82","v":104.66887451700082},{"$f":"'X+17'!G83*W83","v":0},{"$f":"'X+17'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+17'!I83","v":1},{"$f":"'X+17'!J83","v":2},192.10314830867756,91.770016918063192,100.33313139061437,5.1511276783705924,3.3357431263864399,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L83","v":87.069404800932531},{"$f":"'X+17'!B84*U84","v":5.844009E-2},{"$f":"'X+17'!C84","v":0},{"$f":"'X+17'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+17'!M83","v":89.990910230768591},{"$f":"'X+17'!G84*W84","v":0},{"$f":"'X+17'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+17'!I84","v":0},{"$f":"'X+17'!J84","v":1},167.73278706122306,81.981060948119605,85.751726113103473,5.0883438528129297,3.2391841176651157,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L84","v":72.328020034580078},{"$f":"'X+17'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+17'!C85","v":3},{"$f":"'X+17'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+17'!M84","v":79.470995802071059},{"$f":"'X+17'!G85*W85","v":0},{"$f":"'X+17'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+17'!I85","v":3},{"$f":"'X+17'!J85","v":1},148.8967749064476,70.666237567764483,78.230537338683121,4.6617824668156009,3.2404584633879363,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L85","v":66.464693098467194},{"$f":"'X+17'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+17'!C86","v":0},{"$f":"'X+17'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+17'!M85","v":68.588142985669336},{"$f":"'X+17'!G86*W86","v":0},{"$f":"'X+17'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+17'!I86","v":0},{"$f":"'X+17'!J86","v":0},127.14104512181825,61.729442292220675,65.41160282959757,4.7352508062465217,3.176540156071765,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L86","v":62.465104725725737},{"$f":"'X+17'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+17'!C87","v":0},{"$f":"'X+17'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+17'!M86","v":86.547688026439261},{"$f":"'X+17'!G87*W87","v":0},{"$f":"'X+17'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+17'!I87","v":0},{"$f":"'X+17'!J87","v":0},139.52068633158132,57.535092247099811,81.985594084481519,4.9300124786259296,4.5620939419577438,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L87","v":58.785002216289328},{"$f":"'X+17'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+17'!C88","v":0},{"$f":"'X+17'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+17'!M87","v":71.360611004346453},{"$f":"'X+17'!G88*W88","v":0},{"$f":"'X+17'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+17'!I88","v":0},{"$f":"'X+17'!J88","v":0},120.70620007648395,53.632183154044746,67.074016922439199,5.1528190622445837,4.2865940819072588,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L88","v":51.74798295964122},{"$f":"'X+17'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+17'!C89","v":1},{"$f":"'X+17'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+17'!M88","v":78.196381991101418},{"$f":"'X+17'!G89*W89","v":0},{"$f":"'X+17'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+17'!I89","v":1},{"$f":"'X+17'!J89","v":0},121.55422284087682,47.705291830634849,73.848931010241969,5.0426911290063687,5.3474509808594508,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L89","v":50.532286336753806},{"$f":"'X+17'!B90*U90","v":0.10830889999999999},{"$f":"'X+17'!C90","v":0},{"$f":"'X+17'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+17'!M89","v":73.306931418407984},{"$f":"'X+17'!G90*W90","v":0},{"$f":"'X+17'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+17'!I90","v":0},{"$f":"'X+17'!J90","v":0},112.66835519096813,45.059189989134971,67.609165201833164,5.4730963476188332,5.69776621657482,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L90","v":48.470038155216294},{"$f":"'X+17'!B91*U91","v":0.12020679999999999},{"$f":"'X+17'!C91","v":0},{"$f":"'X+17'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+17'!M90","v":70.435449905073824},{"$f":"'X+17'!G91*W91","v":0},{"$f":"'X+17'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+17'!I91","v":0},{"$f":"'X+17'!J91","v":0},106.86326842060097,42.643609972699842,64.219658447901125,5.8264281825164534,6.2157914571727,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L91","v":41.472486165193395},{"$f":"'X+17'!B92*U92","v":0.13310035000000001},{"$f":"'X+17'!C92","v":0},{"$f":"'X+17'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+17'!M91","v":65.915902425986417},{"$f":"'X+17'!G92*W92","v":0},{"$f":"'X+17'!H92*V92","v":0.10004718},{"$f":"'X+17'!I92","v":0},{"$f":"'X+17'!J92","v":0},95.273686012347312,35.952483741235994,59.321202271111318,5.5200024239573988,6.5947001548750999,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L92","v":37.934515746848916},{"$f":"'X+17'!B93*U93","v":0.14696075},{"$f":"'X+17'!C93","v":0},{"$f":"'X+17'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+17'!M92","v":60.037396851064642},{"$f":"'X+17'!G93*W93","v":0},{"$f":"'X+17'!H93*V93","v":0.11320585},{"$f":"'X+17'!I93","v":0},{"$f":"'X+17'!J93","v":0},85.600443170557725,32.359630861805186,53.240812308752545,5.5748848850437271,6.7965845423120959,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L93","v":30.798721756405783},{"$f":"'X+17'!B94*U94","v":0.16177274999999999},{"$f":"'X+17'!C94","v":0},{"$f":"'X+17'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+17'!M93","v":48.207204064913221},{"$f":"'X+17'!G94*W94","v":0},{"$f":"'X+17'!H94*V94","v":0.12779114999999999},{"$f":"'X+17'!I94","v":0},{"$f":"'X+17'!J94","v":0},67.86307786056048,25.816327841387189,42.046750019173288,4.9823939150185934,6.160454045739935,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L94","v":25.829863314415753},{"$f":"'X+17'!B95*U95","v":0.17755929999999998},{"$f":"'X+17'!C95","v":0},{"$f":"'X+17'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+17'!M94","v":50.671846321853472},{"$f":"'X+17'!G95*W95","v":0},{"$f":"'X+17'!H95*V95","v":0.14385095000000001},{"$f":"'X+17'!I95","v":0},{"$f":"'X+17'!J95","v":0},64.626183955413268,21.243530865212414,43.382653090200847,4.5863324492033408,7.2891932316526278,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L95","v":22.248927863788918},{"$f":"'X+17'!B96*U96","v":0.19439804999999999},{"$f":"'X+17'!C96","v":0},{"$f":"'X+17'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+17'!M95","v":38.412509255977284},{"$f":"'X+17'!G96*W96","v":0},{"$f":"'X+17'!H96*V96","v":0.16140275000000001},{"$f":"'X+17'!I96","v":0},{"$f":"'X+17'!J96","v":0},50.13640430013978,17.923779672477686,32.212624627662095,4.3251481913112313,6.1998846283151883,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L96","v":17.557657004242614},{"$f":"'X+17'!B97*U97","v":0.21204045000000002},{"$f":"'X+17'!C97","v":0},{"$f":"'X+17'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+17'!M96","v":29.304694028701597},{"$f":"'X+17'!G97*W97","v":0},{"$f":"'X+17'!H97*V97","v":0.18043165000000003},{"$f":"'X+17'!I97","v":0},{"$f":"'X+17'!J97","v":0},37.851923244475181,13.834723512117359,24.01719973235782,3.7229334921252559,5.2874942963437777,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L97","v":13.814531175648368},{"$f":"'X+17'!B98*U98","v":0.23079885},{"$f":"'X+17'!C98","v":0},{"$f":"'X+17'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+17'!M97","v":24.517232563366868},{"$f":"'X+17'!G98*W98","v":0},{"$f":"'X+17'!H98*V98","v":0.20088205000000001},{"$f":"'X+17'!I98","v":0},{"$f":"'X+17'!J98","v":0},30.218313892730549,10.626153267019577,19.592160625710974,3.1883779086287913,4.9250719376558916,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L98","v":10.419163207760727},{"$f":"'X+17'!B99*U99","v":0.25037694999999999},{"$f":"'X+17'!C99","v":0},{"$f":"'X+17'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+17'!M98","v":22.076066854378929},{"$f":"'X+17'!G99*W99","v":0},{"$f":"'X+17'!H99*V99","v":0.2226544},{"$f":"'X+17'!I99","v":0},{"$f":"'X+17'!J99","v":0},24.97117833680668,7.8104449022493796,17.160733434557301,2.608718305511347,4.9153334198216276,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L99","v":7.3298129240968706},{"$f":"'X+17'!B100*U100","v":0.27065420000000001},{"$f":"'X+17'!C100","v":0},{"$f":"'X+17'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+17'!M99","v":14.068949046602489},{"$f":"'X+17'!G100*W100","v":0},{"$f":"'X+17'!H100*V100","v":0.24560335},{"$f":"'X+17'!I100","v":0},{"$f":"'X+17'!J100","v":0},15.959536300753381,5.3459682709757708,10.61356802977761,1.9838446531210994,3.4553810168248775,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L100","v":5.60157699926242},{"$f":"'X+17'!B101*U101","v":0.29148925000000003},{"$f":"'X+17'!C101","v":0},{"$f":"'X+17'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+17'!M100","v":11.721073447886628},{"$f":"'X+17'!G101*W101","v":0},{"$f":"'X+17'!H101*V101","v":0.26953855000000004},{"$f":"'X+17'!I101","v":0},{"$f":"'X+17'!J101","v":0},12.530569827229932,3.9687775209301668,8.5617923062997647,1.6327994783322535,3.1592811415868627,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L101","v":4.131390854806174},{"$f":"'X+17'!B102*U102","v":0.31272334999999996},{"$f":"'X+17'!C102","v":0},{"$f":"'X+17'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+17'!M101","v":8.3219312848796978},{"$f":"'X+17'!G102*W102","v":0},{"$f":"'X+17'!H102*V102","v":0.29422914999999999},{"$f":"'X+17'!I102","v":0},{"$f":"'X+17'!J102","v":0},8.71278498310296,2.8394084665318235,5.8733765165711365,1.2919823882743502,2.4485547683085613,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L102","v":2.2175725472247851},{"$f":"'X+17'!B103*U103","v":0.33418465000000003},{"$f":"'X+17'!C103","v":0},{"$f":"'X+17'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+17'!M102","v":5.455600500557968},{"$f":"'X+17'!G103*W103","v":0},{"$f":"'X+17'!H103*V103","v":0.31941160000000002},{"$f":"'X+17'!I103","v":0},{"$f":"'X+17'!J103","v":0},5.1895122573948083,1.476493841680862,3.7130184157139468,0.7410787055439233,1.7425820848440214,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L103","v":1.4732556920394206},{"$f":"'X+17'!B104*U104","v":0.35569385000000003},{"$f":"'X+17'!C104","v":0},{"$f":"'X+17'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+17'!M103","v":3.282236814220389},{"$f":"'X+17'!G104*W104","v":0},{"$f":"'X+17'!H104*V104","v":0.34479959999999998},{"$f":"'X+17'!I104","v":0},{"$f":"'X+17'!J104","v":0},3.0997505764754294,0.94922770290350467,2.1505228735719246,0.52402798913591597,1.1317139406484644,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L104","v":0.81734295822879899},{"$f":"'X+17'!B105*U105","v":0.37706999999999996},{"$f":"'X+17'!C105","v":0},{"$f":"'X+17'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+17'!M104","v":1.9453706076934572},{"$f":"'X+17'!G105*W105","v":0},{"$f":"'X+17'!H105*V105","v":0.37009779999999998},{"$f":"'X+17'!I105","v":0},{"$f":"'X+17'!J105","v":0},1.7345406745709113,0.50914744896946584,1.2253932256014455,0.3081955092593332,0.71997738209201156,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+17'!L105","v":0.43718196374587531},{"$f":"'X+17'!B106*U106","v":1},{"$f":"'X+17'!C106","v":0},{"$f":"'X+17'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+17'!M105","v":1.0262185592024815},{"$f":"'X+17'!G106*W106","v":0},{"$f":"'X+17'!H106*V106","v":1},{"$f":"'X+17'!I106","v":0},{"$f":"'X+17'!J106","v":0},0,0,0,0.43718196374587531,1.0262185592024815,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14010.221787607114},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":14912.739988588433},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},28795.851293224267,13928.863073620449,14866.988219603805,172.35871398666606,{"$f":"SUM(O6:O106)","v":148.7517689846228},{"$f":"SUM(P6:P106)","v":325.72385673049297},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":28922.961776195545},null,null,null,null,null,null,{"$f":"L107+M107","v":28795.851293224252},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":29121.575149954748}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":127.1104829712931}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-325.72385673049575}]

{"sheet":"X+19","index":29,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":21}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+19"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15025.106596657442},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,28989.996901087703,14012.648332485895,14977.348568601821,174.82022081140749,150.75802805563214,327.2663768171999,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+18'!P107*106/206","v":167.60547967685559},{"$f":"'X+18'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+18'!C6","v":15},{"$f":"'X+18'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+18'!P107*100/206","v":158.11837705363735},{"$f":"'X+18'!G6*W6","v":0},{"$f":"'X+18'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+18'!I6","v":12},{"$f":"'X+18'!J6","v":9},{"$f":"L6+M6","v":329.32184408522591},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":168.37474852635435},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":160.94709555887155},{"$f":"B6*A6","v":0.23073115050124887},{"$f":"F6*H6","v":0.17128149476578711},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L6","v":166.70149733041575},{"$f":"'X+18'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+18'!C7","v":10},{"$f":"'X+18'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+18'!M6","v":159.36809293831018},{"$f":"'X+18'!G7*W7","v":0},{"$f":"'X+18'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+18'!I7","v":10},{"$f":"'X+18'!J7","v":11},{"$f":"L7+M7","v":327.02213512190843},168.67798516777702,158.34414995413141,2.3512162638722498E-2,2.3942984178772907E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L7","v":165.73468798792501},{"$f":"'X+18'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+18'!C8","v":12},{"$f":"'X+18'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+18'!M7","v":155.56666427907047},{"$f":"'X+18'!G8*W8","v":0},{"$f":"'X+18'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+18'!I8","v":13},{"$f":"'X+18'!J8","v":9},322.27579147701221,162.71993130277593,159.55586017423627,1.4756685149068869E-2,1.0804104834181443E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L8","v":159.35132516118691},{"$f":"'X+18'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+18'!C9","v":10},{"$f":"'X+18'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+18'!M8","v":156.37696316924379},{"$f":"'X+18'!G9*W9","v":0},{"$f":"'X+18'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+18'!I9","v":10},{"$f":"'X+18'!J9","v":8},317.70126192690032,159.33266440392956,158.36859752297079,1.866075725733821E-2,8.3656462730106445E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L9","v":155.13852299827337},{"$f":"'X+18'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+18'!C10","v":10},{"$f":"'X+18'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+18'!M9","v":154.41040497721957},{"$f":"'X+18'!G10*W10","v":0},{"$f":"'X+18'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+18'!I10","v":10},{"$f":"'X+18'!J10","v":9},311.52997403944721,156.12725870039552,155.4027153390517,1.1264297877858633E-2,7.6896381678655343E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L10","v":151.61247312686081},{"$f":"'X+18'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+18'!C11","v":11},{"$f":"'X+18'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+18'!M10","v":151.14181984416101},{"$f":"'X+18'!G11*W11","v":0},{"$f":"'X+18'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+18'!I11","v":11},{"$f":"'X+18'!J11","v":12},303.74090666282984,153.60673459475296,150.13417206807688,5.7385321078516809E-3,7.6477760841145472E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L11","v":148.63974585753365},{"$f":"'X+18'!B12*U12","v":3.18E-5},{"$f":"'X+18'!C12","v":4},{"$f":"'X+18'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+18'!M11","v":145.44656293582221},{"$f":"'X+18'!G12*W12","v":0},{"$f":"'X+18'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+18'!I12","v":3},{"$f":"'X+18'!J12","v":1},293.07408427911827,145.63501911361539,147.43906516550288,4.72674391826957E-3,7.4977703193416364E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L12","v":140.47407553895513},{"$f":"'X+18'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+18'!C13","v":5},{"$f":"'X+18'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+18'!M12","v":142.56850682629181},{"$f":"'X+18'!G13*W13","v":0},{"$f":"'X+18'!H13*V13","v":5.24E-5},{"$f":"'X+18'!I13","v":5},{"$f":"'X+18'!J13","v":3},287.02999074624074,142.46895450970666,144.56103623653411,5.1210292484644565E-3,7.4705897576976907E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L13","v":137.22471779703636},{"$f":"'X+18'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+18'!C14","v":4},{"$f":"'X+18'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+18'!M13","v":139.61195023996868},{"$f":"'X+18'!G14*W14","v":0},{"$f":"'X+18'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+18'!I14","v":4},{"$f":"'X+18'!J14","v":3},278.82269327178903,138.21827509653579,140.60441817525324,6.4427005005708573E-3,7.5320647154463105E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L14","v":132.87841990557118},{"$f":"'X+18'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+18'!C15","v":3},{"$f":"'X+18'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+18'!M14","v":135.56513047778188},{"$f":"'X+18'!G15*W15","v":0},{"$f":"'X+18'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+18'!I15","v":3},{"$f":"'X+18'!J15","v":3},267.42787986245162,131.87033425371993,135.55754560873166,8.085651851254004E-3,7.5848690502318969E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L15","v":126.6494020449008},{"$f":"'X+18'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+18'!C16","v":5},{"$f":"'X+18'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+18'!M15","v":130.63046286320767},{"$f":"'X+18'!G16*W16","v":0},{"$f":"'X+18'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+18'!I16","v":5},{"$f":"'X+18'!J16","v":3},261.26257409584531,128.63990333974743,132.62267075609788,9.4987051533675596E-3,7.7921071097903369E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L16","v":123.75968120370369},{"$f":"'X+18'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+18'!C17","v":6},{"$f":"'X+18'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+18'!M16","v":128.01705121508817},{"$f":"'X+18'!G17*W17","v":0},{"$f":"'X+18'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+18'!I17","v":6},{"$f":"'X+18'!J17","v":3},256.75750125595926,125.74879035175775,131.00871090420151,1.0890851945925926E-2,8.3403108866629948E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L17","v":121.43872756073499},{"$f":"'X+18'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+18'!C18","v":6},{"$f":"'X+18'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+18'!M17","v":126.94107576711231},{"$f":"'X+18'!G18*W18","v":0},{"$f":"'X+18'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+18'!I18","v":6},{"$f":"'X+18'!J18","v":3},252.35865554565549,122.42665606546055,129.93199948019495,1.2071495274447301E-2,9.0762869173485316E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L18","v":118.58267731282707},{"$f":"'X+18'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+18'!C19","v":2},{"$f":"'X+18'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+18'!M18","v":126.30413136174951},{"$f":"'X+18'!G19*W19","v":0},{"$f":"'X+18'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+18'!I19","v":2},{"$f":"'X+18'!J19","v":2},240.86327429359869,114.56927100753481,126.29400328606387,1.3406305292263008E-2,1.0128075685635968E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L19","v":111.604701611642},{"$f":"'X+18'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+18'!C20","v":4},{"$f":"'X+18'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+18'!M19","v":123.49601167118306},{"$f":"'X+18'!G20*W20","v":0},{"$f":"'X+18'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+18'!I20","v":4},{"$f":"'X+18'!J20","v":2},239.07486962262493,113.58990466968588,125.48496495293907,1.4796941956127138E-2,1.1046718243987324E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L20","v":111.32018233079364},{"$f":"'X+18'!B21*U21","v":1.63129E-4},{"$f":"'X+18'!C21","v":4},{"$f":"'X+18'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+18'!M20","v":123.34268484851017},{"$f":"'X+18'!G21*W21","v":0.33981259999999996},{"$f":"'X+18'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+18'!I21","v":4},{"$f":"'X+18'!J21","v":0},240.63235292702407,113.3020227807702,127.33033014625387,1.8159550023440038E-2,1.2354702256307588E-2,4.1913398429352842E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L21","v":112.04575657855408},{"$f":"'X+18'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+18'!C22","v":6},{"$f":"'X+18'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+18'!M21","v":126.14452714119452},{"$f":"'X+18'!G22*W22","v":1.6944046666666666},{"$f":"'X+18'!H22*V22","v":1.11022E-4},{"$f":"'X+18'!I22","v":6},{"$f":"'X+18'!J22","v":10},237.15300632614043,115.02248400263817,122.13052232350225,2.3272575915905151E-2,1.4004817692269697E-2,0.21373987546249995,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L22","v":114.39492273285146},{"$f":"'X+18'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+18'!C23","v":6},{"$f":"'X+18'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+18'!M22","v":121.53810329482637},{"$f":"'X+18'!G23*W23","v":3.0649546666666665},{"$f":"'X+18'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+18'!I23","v":6},{"$f":"'X+18'!J23","v":8},233.88717334749464,114.36385169909813,119.5233216483965,3.1071033753315252E-2,1.4781646429871729E-2,0.37250877687129341,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L23","v":114.94584725220429},{"$f":"'X+18'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+18'!C24","v":10},{"$f":"'X+18'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+18'!M23","v":120.07280898202799},{"$f":"'X+18'!G24*W24","v":5.3131026666666665},{"$f":"'X+18'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+18'!I24","v":10},{"$f":"'X+18'!J24","v":8},239.96196816915943,117.90502170574403,122.0569464634154,4.0825546460259904E-2,1.586251861259326E-2,0.63795916159657018,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L24","v":133.56353851694746},{"$f":"'X+18'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+18'!C25","v":9},{"$f":"'X+18'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+18'!M24","v":114.74854582023384},{"$f":"'X+18'!G25*W25","v":10.447013333333333},{"$f":"'X+18'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+18'!I25","v":9},{"$f":"'X+18'!J25","v":9},249.23580241932285,134.50358531715921,114.73221710216363,5.9953199788256271E-2,1.6328718070219274E-2,1.198779588164594,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L25","v":148.63353474254615},{"$f":"'X+18'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+18'!C26","v":8},{"$f":"'X+18'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+18'!M25","v":153.7709021728887},{"$f":"'X+18'!G26*W26","v":16.112460000000002},{"$f":"'X+18'!H26*V26","v":1.51626E-4},{"$f":"'X+18'!I26","v":8},{"$f":"'X+18'!J26","v":9},302.30340619842912,149.55581969235328,152.74758650607583,7.7715050192859278E-2,2.3315666812866422E-2,2.4776275104245822,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L26","v":137.61053748550498},{"$f":"'X+18'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+18'!C27","v":7},{"$f":"'X+18'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+18'!M26","v":133.79734266212097},{"$f":"'X+18'!G27*W27","v":22.426593333333333},{"$f":"'X+18'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+18'!I27","v":8},{"$f":"'X+18'!J27","v":8},271.31032468170088,137.53454413033666,133.77578055136425,7.5993355168307825E-2,2.1562110756714103E-2,3.0006185929640377,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L27","v":167.44288660372035},{"$f":"'X+18'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+18'!C28","v":11},{"$f":"'X+18'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+18'!M27","v":150.75559395396527},{"$f":"'X+18'!G28*W28","v":32.911406666666664},{"$f":"'X+18'!H28*V28","v":1.701885E-4},{"$f":"'X+18'!I28","v":11},{"$f":"'X+18'!J28","v":9},323.08031584795049,170.35037876238684,152.72993708556365,9.2507841333503829E-2,2.565686840163442E-2,4.9615786598938261,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L28","v":174.35277913212963},{"$f":"'X+18'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+18'!C29","v":10},{"$f":"'X+18'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+18'!M28","v":146.74775979714053},{"$f":"'X+18'!G29*W29","v":38.196553333333334},{"$f":"'X+18'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+18'!I29","v":10},{"$f":"'X+18'!J29","v":8},319.97938731733188,171.25798701317106,148.72140030416085,9.4792118958556229E-2,2.635949297968147E-2,5.6052586336386678,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L29","v":181.22602566308024},{"$f":"'X+18'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+18'!C30","v":14},{"$f":"'X+18'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+18'!M29","v":187.65386992912843},{"$f":"'X+18'!G30*W30","v":50.104373333333335},{"$f":"'X+18'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+18'!I30","v":14},{"$f":"'X+18'!J30","v":7},380.74701750868405,186.12886477271547,194.61815273596855,9.7160890364772878E-2,3.5717193159895619E-2,9.4022795563738253,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L30","v":183.14967473195711},{"$f":"'X+18'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+18'!C31","v":14},{"$f":"'X+18'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+18'!M30","v":166.68385127350666},{"$f":"'X+18'!G31*W31","v":60.364240000000002},{"$f":"'X+18'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+18'!I31","v":15},{"$f":"'X+18'!J31","v":8},360.70298780172567,187.05274157613232,173.65024622559335,9.6933155824774048E-2,3.3605047913326046E-2,10.061744002398262,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L31","v":208.94093208202824},{"$f":"'X+18'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+18'!C32","v":13},{"$f":"'X+18'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+18'!M31","v":211.57441595949152},{"$f":"'X+18'!G32*W32","v":66.619780000000006},{"$f":"'X+18'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+18'!I32","v":13},{"$f":"'X+18'!J32","v":9},423.36079340570853,207.83181675459659,215.52897665111195,0.10911532743166362,4.5439308379580101E-2,14.095041044849815,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L32","v":187.95466934459299},{"$f":"'X+18'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+18'!C33","v":15},{"$f":"'X+18'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+18'!M32","v":186.60663428094836},{"$f":"'X+18'!G33*W33","v":83.705533333333335},{"$f":"'X+18'!H33*V33","v":2.295535E-4},{"$f":"'X+18'!I33","v":15},{"$f":"'X+18'!J33","v":11},378.42101696448913,187.8572188895632,190.56379807492596,9.7450455029780531E-2,4.2836206022411678E-2,15.620007846025066,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L33","v":198.79603886149567},{"$f":"'X+18'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+18'!C34","v":15},{"$f":"'X+18'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+18'!M33","v":204.53678966985834},{"$f":"'X+18'!G34*W34","v":96.08356666666667},{"$f":"'X+18'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+18'!I34","v":15},{"$f":"'X+18'!J34","v":9},409.17859821222419,198.692252121313,210.48634609091118,0.10378674018267366,5.0443578947144303E-2,19.652624266029811,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L34","v":217.57520938050877},{"$f":"'X+18'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+18'!C35","v":21},{"$f":"'X+18'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+18'!M34","v":236.42523734849635},{"$f":"'X+18'!G35*W35","v":111.49120000000001},{"$f":"'X+18'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+18'!I35","v":19},{"$f":"'X+18'!J35","v":13},461.82063202673953,219.45820352500979,242.36242850172974,0.11700585549897498,6.2808846766620213E-2,26.35933342226868,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L35","v":225.42979215278424},{"$f":"'X+18'!B36*U36","v":5.665965E-4},{"$f":"'X+18'!C36","v":20},{"$f":"'X+18'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+18'!M35","v":247.35948258898793},{"$f":"'X+18'!G36*W36","v":110.07},{"$f":"'X+18'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+18'!I36","v":20},{"$f":"'X+18'!J36","v":12},484.59047902335823,229.30206442155475,255.28841460180348,0.12772773122949502,7.1067987184453063E-2,27.226858248569901,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L36","v":227.33538866986203},{"$f":"'X+18'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+18'!C37","v":17},{"$f":"'X+18'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+18'!M36","v":266.2670347861557},{"$f":"'X+18'!G37*W37","v":115.5808},{"$f":"'X+18'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+18'!I37","v":17},{"$f":"'X+18'!J37","v":13},499.38219413187562,229.19814572738355,270.18404840449205,0.13724294247846741,8.2986381663661998E-2,30.775356894211704,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L37","v":243.10410222166306},{"$f":"'X+18'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+18'!C38","v":20},{"$f":"'X+18'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+18'!M37","v":252.26037994709196},{"$f":"'X+18'!G38*W38","v":111.19606666666665},{"$f":"'X+18'!H38*V38","v":3.393475E-4},{"$f":"'X+18'!I38","v":19},{"$f":"'X+18'!J38","v":14},505.12288891210375,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":247.94811289429589},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":257.17477601780786},0.15598932736719456,{"$f":"F38*H38","v":8.5603929284095784E-2},{"$f":"G38*F38/1000","v":28.050362025955501},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L38","v":241.03372789760357},{"$f":"'X+18'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+18'!C39","v":17},{"$f":"'X+18'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+18'!M38","v":258.18727514728613},{"$f":"'X+18'!G39*W39","v":99.020133333333334},{"$f":"'X+18'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+18'!I39","v":16},{"$f":"'X+18'!J39","v":14},504.96189800849572,244.87002899768387,260.09186901081188,0.16369889991970513,9.5406136474250613E-2,25.565738410054291,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L39","v":245.88838008587746},{"$f":"'X+18'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+18'!C40","v":15},{"$f":"'X+18'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+18'!M39","v":240.18833552359686},{"$f":"'X+18'!G40*W40","v":95.188199999999995},{"$f":"'X+18'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+18'!I40","v":14},{"$f":"'X+18'!J40","v":15},486.80341364641555,247.71209127238419,239.09132237403136,0.17628881349323955,9.7013149565490633E-2,22.863095319487243,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L40","v":221.01064239140248},{"$f":"'X+18'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+18'!C41","v":15},{"$f":"'X+18'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+18'!M40","v":223.17731951498027},{"$f":"'X+18'!G41*W41","v":82.483686666666657},{"$f":"'X+18'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+18'!I41","v":14},{"$f":"'X+18'!J41","v":15},445.92174014963837,223.84298946436107,222.0787506852773,0.16765292704141577,9.856882970296546E-2,18.408488093980182,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L41","v":193.20182532466256},{"$f":"'X+18'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+18'!C42","v":17},{"$f":"'X+18'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+18'!M41","v":219.11152256031153},{"$f":"'X+18'!G42*W42","v":72.694853333333313},{"$f":"'X+18'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+18'!I42","v":16},{"$f":"'X+18'!J42","v":15},419.05175972785582,199.04622250656433,220.00553722129149,0.15560281809822998,0.10598533902003547,15.9282799961652,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L42","v":226.78520888372492},{"$f":"'X+18'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+18'!C43","v":12},{"$f":"'X+18'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+18'!M42","v":221.02071593028043},{"$f":"'X+18'!G43*W43","v":58.614106666666657},{"$f":"'X+18'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+18'!I43","v":12},{"$f":"'X+18'!J43","v":15},446.49377081540524,228.59002766780301,217.9037431476022,0.19518121592192011,0.1169727826782257,12.954931819080487,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L43","v":206.90590211503601},{"$f":"'X+18'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+18'!C44","v":13},{"$f":"'X+18'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+18'!M43","v":217.9254252145771},{"$f":"'X+18'!G44*W44","v":46.599106666666664},{"$f":"'X+18'!H44*V44","v":5.78967E-4},{"$f":"'X+18'!I44","v":12},{"$f":"'X+18'!J44","v":15},424.51328233925017,209.71402875433324,214.7992535849169,0.1918733607027702,0.12617162966020806,10.155130134952767,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L44","v":191.01377133688635},{"$f":"'X+18'!B45*U45","v":1.0084705E-3},{"$f":"'X+18'!C45","v":10},{"$f":"'X+18'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+18'!M44","v":185.98936879926785},{"$f":"'X+18'!G45*W45","v":37.817026666666671},{"$f":"'X+18'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+18'!I45","v":10},{"$f":"'X+18'!J45","v":3},385.69286638711429,192.82113958339934,192.87172680371495,0.19263175348699543,0.11764199555291292,7.0335649195984145,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L45","v":184.99760527332742},{"$f":"'X+18'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+18'!C46","v":12},{"$f":"'X+18'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+18'!M45","v":192.89252105969274},{"$f":"'X+18'!G46*W46","v":28.979673333333334},{"$f":"'X+18'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+18'!I46","v":12},{"$f":"'X+18'!J46","v":5},388.55187108809321,188.79257520236706,199.75929588572617,0.20503007096034967,0.13322517396655847,5.5899622487530163,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L46","v":204.66531173406648},{"$f":"'X+18'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+18'!C47","v":14},{"$f":"'X+18'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+18'!M46","v":193.82169796872597},{"$f":"'X+18'!G47*W47","v":18.889446666666664},{"$f":"'X+18'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+18'!I47","v":14},{"$f":"'X+18'!J47","v":8},409.08888917637887,209.41340506341467,199.6754841129642,0.251906670651803,0.14621385576176174,3.6611846266230237,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L47","v":173.98769066251498},{"$f":"'X+18'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+18'!C48","v":9},{"$f":"'X+18'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+18'!M47","v":196.71959289585334},{"$f":"'X+18'!G48*W48","v":12.351526666666667},{"$f":"'X+18'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+18'!I48","v":8},{"$f":"'X+18'!J48","v":8},372.30548853780874,175.74797468501859,196.55751385279012,0.23971597749639192,0.16207904306322962,2.429787297508943,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L48","v":158.07439250146953},{"$f":"'X+18'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+18'!C49","v":11},{"$f":"'X+18'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+18'!M48","v":158.88336745758394},{"$f":"'X+18'!G49*W49","v":7.2478820000000006},{"$f":"'X+18'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+18'!I49","v":11},{"$f":"'X+18'!J49","v":8},322.56905429343215,160.82896841271324,161.74008588071891,0.24542408875628655,0.14328157686503529,1.1515678990952085,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L49","v":175.65458831854912},{"$f":"'X+18'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+18'!C50","v":11},{"$f":"'X+18'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+18'!M49","v":170.67977949268035},{"$f":"'X+18'!G50*W50","v":4.5244233333333339},{"$f":"'X+18'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+18'!I50","v":11},{"$f":"'X+18'!J50","v":7},353.85783193769248,179.34682479262912,174.51100714506339,0.30776352591998829,0.16877234761695989,0.7722275768648712,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L50","v":154.82641972941744},{"$f":"'X+18'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+18'!C51","v":10},{"$f":"'X+18'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+18'!M50","v":157.69365799699014},{"$f":"'X+18'!G51*W51","v":2.4095213333333332},{"$f":"'X+18'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+18'!I51","v":10},{"$f":"'X+18'!J51","v":7},317.04427986408024,156.52182971388376,160.52245015019648,0.30459001553368298,0.17120784679367418,0.37996623307511834,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L51","v":155.59366026587981},{"$f":"'X+18'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+18'!C52","v":8},{"$f":"'X+18'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+18'!M51","v":158.56433507252024},{"$f":"'X+18'!G52*W52","v":1.3922226666666668},{"$f":"'X+18'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+18'!I52","v":8},{"$f":"'X+18'!J52","v":6},317.62940163746646,157.25415738867821,160.37524424878822,0.33950287720158551,0.18909082373201172,0.220756861412891,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L52","v":157.30651307051576},{"$f":"'X+18'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+18'!C53","v":5},{"$f":"'X+18'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+18'!M52","v":153.47727157901286},{"$f":"'X+18'!G53*W53","v":0.76621939999999988},{"$f":"'X+18'!H53*V53","v":1.310779E-3},{"$f":"'X+18'!I53","v":6},{"$f":"'X+18'!J53","v":6},310.20544374659551,156.92934695214572,153.27609679444978,0.37716611837003522,0.20117478456306689,0.11759726294290827,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L53","v":184.3811827514761},{"$f":"'X+18'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+18'!C54","v":5},{"$f":"'X+18'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+18'!M53","v":164.16468592668301},{"$f":"'X+18'!G54*W54","v":0.72774420000000006},{"$f":"'X+18'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+18'!I54","v":5},{"$f":"'X+18'!J54","v":4},348.82364659494533,183.89541494530741,164.92823164963789,0.4857678061687063,0.236454277045126,0.1194698980279652,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L54","v":175.17579244288132},{"$f":"'X+18'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+18'!C55","v":6},{"$f":"'X+18'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+18'!M54","v":165.94515177885313},{"$f":"'X+18'!G55*W55","v":0.97042133333333336},{"$f":"'X+18'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+18'!I55","v":6},{"$f":"'X+18'!J55","v":4},340.34695077160768,172.66432397395096,167.68262679765672,0.51146846893034814,0.26252498119641804,0.16103671544943701,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L55","v":162.99085503990003},{"$f":"'X+18'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+18'!C56","v":3},{"$f":"'X+18'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+18'!M55","v":167.71744394552778},{"$f":"'X+18'!G56*W56","v":0},{"$f":"'X+18'!H56*V56","v":1.737352E-3},{"$f":"'X+18'!I56","v":3},{"$f":"'X+18'!J56","v":4},326.88460861995929,160.45854891110514,166.42605970885413,0.53230612879488315,0.29138423667365054,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L56","v":180.9312855878716},{"$f":"'X+18'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+18'!C57","v":3},{"$f":"'X+18'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+18'!M56","v":186.14295328918115},{"$f":"'X+18'!G57*W57","v":0},{"$f":"'X+18'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+18'!I57","v":3},{"$f":"'X+18'!J57","v":4},366.05426067255388,181.26660728010606,184.78765339244782,0.66467830776552739,0.35529989673334134,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L57","v":163.91857000869473},{"$f":"'X+18'!B58*U58","v":4.141563E-3},{"$f":"'X+18'!C58","v":3},{"$f":"'X+18'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+18'!M57","v":147.51223596072668},{"$f":"'X+18'!G58*W58","v":0},{"$f":"'X+18'!H58*V58","v":2.0988265E-3},{"$f":"'X+18'!I58","v":3},{"$f":"'X+18'!J58","v":4},309.44232429495185,163.23969092413381,146.20263337081806,0.67887908456091972,0.3096025899086261,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L58","v":158.49714319487759},{"$f":"'X+18'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+18'!C59","v":3},{"$f":"'X+18'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+18'!M58","v":154.09157943407124},{"$f":"'X+18'!G59*W59","v":0},{"$f":"'X+18'!H59*V59","v":2.31014E-3},{"$f":"'X+18'!I59","v":3},{"$f":"'X+18'!J59","v":4},311.49400787470938,158.75840156195201,152.7356063127574,0.73874163292558115,0.3559731213138253,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L59","v":169.42225554412488},{"$f":"'X+18'!B60*U60","v":5.217625E-3},{"$f":"'X+18'!C60","v":5},{"$f":"'X+18'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+18'!M59","v":172.3622353439464},{"$f":"'X+18'!G60*W60","v":0},{"$f":"'X+18'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+18'!I60","v":5},{"$f":"'X+18'!J60","v":3},343.46160649917584,169.53827374804146,173.92333275113438,0.88398179608341454,0.43890259281200134,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L60","v":175.38308030840835},{"$f":"'X+18'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+18'!C61","v":5},{"$f":"'X+18'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+18'!M60","v":180.82509796587794},{"$f":"'X+18'!G61*W61","v":0},{"$f":"'X+18'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+18'!I61","v":5},{"$f":"'X+18'!J61","v":3},358.68274443278005,176.36595051873675,182.3167939140433,1.0171297896716065,0.5083040518346299,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L61","v":181.24228202087573},{"$f":"'X+18'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+18'!C62","v":4},{"$f":"'X+18'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+18'!M61","v":200.90415183362578},{"$f":"'X+18'!G62*W62","v":0},{"$f":"'X+18'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+18'!I62","v":4},{"$f":"'X+18'!J62","v":3},383.35757803709316,182.07770973775061,201.27986829934252,1.1645722831251371,0.62428353428325367,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L62","v":169.89578526069261},{"$f":"'X+18'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+18'!C63","v":4},{"$f":"'X+18'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+18'!M62","v":205.25840492335738},{"$f":"'X+18'!G63*W63","v":0},{"$f":"'X+18'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+18'!I63","v":3},{"$f":"'X+18'!J63","v":3},374.23694673163936,169.6847195981077,204.55222713353169,1.211065662584909,0.70617778982568113,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L63","v":187.69804712842381},{"$f":"'X+18'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+18'!C64","v":2},{"$f":"'X+18'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+18'!M63","v":219.18846912773395},{"$f":"'X+18'!G64*W64","v":0},{"$f":"'X+18'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+18'!I64","v":2},{"$f":"'X+18'!J64","v":3},402.55989879413858,185.2074051721479,217.3524936219907,1.4906419562758977,0.83597550574323931,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L64","v":206.86652217758026},{"$f":"'X+18'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+18'!C65","v":3},{"$f":"'X+18'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+18'!M64","v":225.19663796584999},{"$f":"'X+18'!G65*W65","v":0},{"$f":"'X+18'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+18'!I65","v":3},{"$f":"'X+18'!J65","v":2},431.27181939982313,206.02875723052864,225.24306216929446,1.8377649470516308,0.95357579655552704,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L65","v":178.40770908772473},{"$f":"'X+18'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+18'!C66","v":2},{"$f":"'X+18'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+18'!M65","v":206.12773726746374},{"$f":"'X+18'!G66*W66","v":0},{"$f":"'X+18'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+18'!I66","v":2},{"$f":"'X+18'!J66","v":2},381.78580067545835,176.62831903497678,205.15748164048156,1.7793900527479489,0.97025562698218781,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L66","v":197.96453908463411},{"$f":"'X+18'!B67*U67","v":1.121759E-2},{"$f":"'X+18'!C67","v":3},{"$f":"'X+18'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+18'!M66","v":241.7297262414948},{"$f":"'X+18'!G67*W67","v":0},{"$f":"'X+18'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+18'!I67","v":3},{"$f":"'X+18'!J67","v":2},438.20703412814487,196.74385405064371,241.46318007750119,2.2206850339904007,1.2665461639936162,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L67","v":219.74817526647291},{"$f":"'X+18'!B68*U68","v":1.2590195E-2},{"$f":"'X+18'!C68","v":2},{"$f":"'X+18'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+18'!M67","v":241.64878246783334},{"$f":"'X+18'!G68*W68","v":0},{"$f":"'X+18'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+18'!I68","v":2},{"$f":"'X+18'!J68","v":2},457.21909960150271,216.98150288897384,240.23759671252887,2.7666723774990709,1.4111857553044764,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L68","v":202.89311850553202},{"$f":"'X+18'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+18'!C69","v":2},{"$f":"'X+18'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+18'!M68","v":250.88774296818752},{"$f":"'X+18'!G69*W69","v":0},{"$f":"'X+18'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+18'!I69","v":2},{"$f":"'X+18'!J69","v":3},449.29580073256238,201.04283539814261,248.25296533441974,2.8502831073894144,1.634777633767778,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L69","v":227.15668428391231},{"$f":"'X+18'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+18'!C70","v":0},{"$f":"'X+18'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+18'!M69","v":278.71249127433549},{"$f":"'X+18'!G70*W70","v":0},{"$f":"'X+18'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+18'!I70","v":0},{"$f":"'X+18'!J70","v":0},500.30186448868471,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":223.61826915595549},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":276.68359533272923},3.5384151279568168,{"$f":"F70*H70","v":2.0288959416062635},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L70","v":237.19544105243446},{"$f":"'X+18'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+18'!C71","v":0},{"$f":"'X+18'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+18'!M70","v":261.01706367921412},{"$f":"'X+18'!G71*W71","v":0},{"$f":"'X+18'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+18'!I71","v":0},{"$f":"'X+18'!J71","v":0},{"$f":"L71+M71","v":490.00551531811431},231.11332055767133,258.89219476044298,4.0821204947631404,2.1248689187711611,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L71","v":228.1520822108846},{"$f":"'X+18'!B72*U72","v":1.8990455E-2},{"$f":"'X+18'!C72","v":3},{"$f":"'X+18'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+18'!M71","v":261.05891265949077},{"$f":"'X+18'!G72*W72","v":0},{"$f":"'X+18'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+18'!I72","v":3},{"$f":"'X+18'!J72","v":2},484.49928852240998,224.81937036050249,259.67991816190749,4.332711850382104,2.3789944975832742,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L72","v":217.70435089962348},{"$f":"'X+18'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+18'!C73","v":2},{"$f":"'X+18'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+18'!M72","v":260.01452163750349},{"$f":"'X+18'!G73*W73","v":0},{"$f":"'X+18'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+18'!I73","v":2},{"$f":"'X+18'!J73","v":2},471.50630191233711,214.14587759439766,257.36042431793948,4.5584733052258084,2.6540973195639914,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L73","v":230.53950597236494},{"$f":"'X+18'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+18'!C74","v":1},{"$f":"'X+18'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+18'!M73","v":249.47391358824811},{"$f":"'X+18'!G74*W74","v":0},{"$f":"'X+18'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+18'!I74","v":1},{"$f":"'X+18'!J74","v":2},470.84551870862549,225.22455137508553,245.62096733353994,5.3149545972794101,2.8529462547081668,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L74","v":181.75247141166108},{"$f":"'X+18'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+18'!C75","v":1},{"$f":"'X+18'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+18'!M74","v":204.25045205388412},{"$f":"'X+18'!G75*W75","v":0},{"$f":"'X+18'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+18'!I75","v":1},{"$f":"'X+18'!J75","v":2},377.78146714908416,177.14739904711789,200.63406810196625,4.6050723645431848,2.6163839519178587,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L75","v":167.32035770230328},{"$f":"'X+18'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+18'!C76","v":1},{"$f":"'X+18'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+18'!M75","v":203.67637838502259},{"$f":"'X+18'!G76*W76","v":0},{"$f":"'X+18'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+18'!I76","v":1},{"$f":"'X+18'!J76","v":2},362.42003744969634,162.66551790005204,199.7545195496443,4.6548398022512494,2.9218588353782882,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L76","v":143.747543526307},{"$f":"'X+18'!B77*U77","v":3.056145E-2},{"$f":"'X+18'!C77","v":2},{"$f":"'X+18'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+18'!M76","v":163.79157518155168},{"$f":"'X+18'!G77*W77","v":0},{"$f":"'X+18'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+18'!I77","v":2},{"$f":"'X+18'!J77","v":2},301.5150340299304,140.35441016220494,161.16062386772546,4.3931333641020549,2.6309513138262282,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L77","v":143.18089273166368},{"$f":"'X+18'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+18'!C78","v":1},{"$f":"'X+18'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+18'!M77","v":176.35731700675348},{"$f":"'X+18'!G78*W78","v":0},{"$f":"'X+18'!H78*V78","v":1.798568E-2},{"$f":"'X+18'!I78","v":1},{"$f":"'X+18'!J78","v":2},310.55302504562457,138.36761430821312,172.18541073741144,4.8132784234505452,3.1719062693420259,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L78","v":126.45397678430348},{"$f":"'X+18'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+18'!C79","v":1},{"$f":"'X+18'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+18'!M78","v":143.33155334771322},{"$f":"'X+18'!G79*W79","v":0},{"$f":"'X+18'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+18'!I79","v":1},{"$f":"'X+18'!J79","v":2},260.22554180304866,120.77904407681478,139.44649772623387,4.6749327074886997,2.8850556214793461,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L79","v":119.95543191373895},{"$f":"'X+18'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+18'!C80","v":1},{"$f":"'X+18'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+18'!M79","v":130.50474257569488},{"$f":"'X+18'!G80*W80","v":0},{"$f":"'X+18'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+18'!I80","v":1},{"$f":"'X+18'!J80","v":2},241.65643237419772,115.08951598985739,126.56691638434035,4.8659159238815546,2.9378261913545374,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L80","v":111.60238558765084},{"$f":"'X+18'!B81*U81","v":4.437373E-2},{"$f":"'X+18'!C81","v":2},{"$f":"'X+18'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+18'!M80","v":114.50313946734501},{"$f":"'X+18'!G81*W81","v":0},{"$f":"'X+18'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+18'!I81","v":2},{"$f":"'X+18'!J81","v":2},219.26634842682466,107.65017146222853,111.61617696459612,4.9522141254223095,2.8869625027488937,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L81","v":101.69788609564202},{"$f":"'X+18'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+18'!C82","v":1},{"$f":"'X+18'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+18'!M81","v":105.49534084342021},{"$f":"'X+18'!G82*W82","v":0},{"$f":"'X+18'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+18'!I82","v":1},{"$f":"'X+18'!J82","v":2},198.27377566601183,96.764508928906665,101.50926673710518,4.9333771667353554,2.9860741063150362,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L82","v":105.05138369078385},{"$f":"'X+18'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+18'!C83","v":1},{"$f":"'X+18'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+18'!M82","v":103.45863141112275},{"$f":"'X+18'!G83*W83","v":0},{"$f":"'X+18'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+18'!I83","v":1},{"$f":"'X+18'!J83","v":2},198.62961130441425,99.468153195168796,99.161458109245444,5.5832304956150578,3.2971733018773057,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L83","v":91.770016918063192},{"$f":"'X+18'!B84*U84","v":5.844009E-2},{"$f":"'X+18'!C84","v":0},{"$f":"'X+18'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+18'!M83","v":100.33313139061437},{"$f":"'X+18'!G84*W84","v":0},{"$f":"'X+18'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+18'!I84","v":0},{"$f":"'X+18'!J84","v":1},182.12865233952576,86.40696887007006,95.721683469455698,5.3630480479931357,3.6114479211586659,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L84","v":81.981060948119605},{"$f":"'X+18'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+18'!C85","v":3},{"$f":"'X+18'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+18'!M84","v":85.751726113103473},{"$f":"'X+18'!G85*W85","v":0},{"$f":"'X+18'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+18'!I85","v":3},{"$f":"'X+18'!J85","v":1},163.95227636349,79.697107753269734,84.255168610220281,5.2839531948498752,3.4965575028831952,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L85","v":70.666237567764483},{"$f":"'X+18'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+18'!C86","v":0},{"$f":"'X+18'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+18'!M85","v":78.230537338683121},{"$f":"'X+18'!G86*W86","v":0},{"$f":"'X+18'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+18'!I86","v":0},{"$f":"'X+18'!J86","v":0},140.23907589954263,65.631649385412942,74.607426514129671,5.0345881823515413,3.6231108245534527,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L86","v":61.729442292220675},{"$f":"'X+18'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+18'!C87","v":0},{"$f":"'X+18'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+18'!M86","v":65.41160282959757},{"$f":"'X+18'!G87*W87","v":0},{"$f":"'X+18'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+18'!I87","v":0},{"$f":"'X+18'!J87","v":0},118.82112373873531,56.85749143044724,61.963632308288076,4.8719508617734313,3.4479705213094927,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L87","v":57.535092247099811},{"$f":"'X+18'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+18'!C88","v":0},{"$f":"'X+18'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+18'!M87","v":81.985594084481519},{"$f":"'X+18'!G88*W88","v":0},{"$f":"'X+18'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+18'!I88","v":0},{"$f":"'X+18'!J88","v":0},129.55259736211596,52.491834461924377,77.060762900191577,5.0432577851754372,4.9248311842899399,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L88","v":53.632183154044746},{"$f":"'X+18'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+18'!C89","v":1},{"$f":"'X+18'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+18'!M88","v":67.074016922439199},{"$f":"'X+18'!G89*W89","v":0},{"$f":"'X+18'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+18'!I89","v":1},{"$f":"'X+18'!J89","v":0},112.89304982419338,49.405882170853317,63.487167653340059,5.2263009831914289,4.5868492690991429,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L89","v":47.705291830634849},{"$f":"'X+18'!B90*U90","v":0.10830889999999999},{"$f":"'X+18'!C90","v":0},{"$f":"'X+18'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+18'!M89","v":73.848931010241969},{"$f":"'X+18'!G90*W90","v":0},{"$f":"'X+18'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+18'!I90","v":0},{"$f":"'X+18'!J90","v":0},110.64742213478158,42.538384148279803,68.109037986501775,5.1669076823550464,5.7398930237401995,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L90","v":45.059189989134971},{"$f":"'X+18'!B91*U91","v":0.12020679999999999},{"$f":"'X+18'!C91","v":0},{"$f":"'X+18'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+18'!M90","v":67.609165201833164},{"$f":"'X+18'!G91*W91","v":0},{"$f":"'X+18'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+18'!I91","v":0},{"$f":"'X+18'!J91","v":0},101.28555682254674,39.642768949949023,61.642787872597708,5.4164210391859493,5.9663773292354598,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L91","v":42.643609972699842},{"$f":"'X+18'!B92*U92","v":0.13310035000000001},{"$f":"'X+18'!C92","v":0},{"$f":"'X+18'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+18'!M91","v":64.219658447901125},{"$f":"'X+18'!G92*W92","v":0},{"$f":"'X+18'!H92*V92","v":0.10004718},{"$f":"'X+18'!I92","v":0},{"$f":"'X+18'!J92","v":0},94.762393279695445,36.967730560070002,57.794662719625443,5.6758794126298397,6.4249957282756842,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L92","v":35.952483741235994},{"$f":"'X+18'!B93*U93","v":0.14696075},{"$f":"'X+18'!C93","v":0},{"$f":"'X+18'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+18'!M92","v":59.321202271111318},{"$f":"'X+18'!G93*W93","v":0},{"$f":"'X+18'!H93*V93","v":0.11320585},{"$f":"'X+18'!I93","v":0},{"$f":"'X+18'!J93","v":0},83.274574911249374,30.668879766261146,52.605695144988232,5.2836039749748478,6.7155071261230868,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L93","v":32.359630861805186},{"$f":"'X+18'!B94*U94","v":0.16177274999999999},{"$f":"'X+18'!C94","v":0},{"$f":"'X+18'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+18'!M93","v":53.240812308752545},{"$f":"'X+18'!G94*W94","v":0},{"$f":"'X+18'!H94*V94","v":0.12779114999999999},{"$f":"'X+18'!I94","v":0},{"$f":"'X+18'!J94","v":0},73.561832065188995,27.124724388306092,46.437107676882903,5.2349064734990947,6.8037046318696426,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L94","v":25.816327841387189},{"$f":"'X+18'!B95*U95","v":0.17755929999999998},{"$f":"'X+18'!C95","v":0},{"$f":"'X+18'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+18'!M94","v":42.046750019173288},{"$f":"'X+18'!G95*W95","v":0},{"$f":"'X+18'!H95*V95","v":0.14385095000000001},{"$f":"'X+18'!I95","v":0},{"$f":"'X+18'!J95","v":0},57.230683825802657,21.232398741299967,35.99828508450269,4.5839291000872198,6.0484649346705961,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L95","v":21.243530865212414},{"$f":"'X+18'!B96*U96","v":0.19439804999999999},{"$f":"'X+18'!C96","v":0},{"$f":"'X+18'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+18'!M95","v":43.382653090200847},{"$f":"'X+18'!G96*W96","v":0},{"$f":"'X+18'!H96*V96","v":0.16140275000000001},{"$f":"'X+18'!I96","v":0},{"$f":"'X+18'!J96","v":0},53.494403469046738,17.113829889900309,36.380573579146429,4.1297009753121054,7.002079511054415,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L96","v":17.923779672477686},{"$f":"'X+18'!B97*U97","v":0.21204045000000002},{"$f":"'X+18'!C97","v":0},{"$f":"'X+18'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+18'!M96","v":32.212624627662095},{"$f":"'X+18'!G97*W97","v":0},{"$f":"'X+18'!H97*V97","v":0.18043165000000003},{"$f":"'X+18'!I97","v":0},{"$f":"'X+18'!J97","v":0},40.523660980287048,14.123213365024665,26.400447615262387,3.8005663074530216,5.8121770123997081,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L97","v":13.834723512117359},{"$f":"'X+18'!B98*U98","v":0.23079885},{"$f":"'X+18'!C98","v":0},{"$f":"'X+18'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+18'!M97","v":24.01719973235782},{"$f":"'X+18'!G98*W98","v":0},{"$f":"'X+18'!H98*V98","v":0.20088205000000001},{"$f":"'X+18'!I98","v":0},{"$f":"'X+18'!J98","v":0},29.834260650315041,10.641685235452712,19.192575414862329,3.1930382766646472,4.8246243174954904,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L98","v":10.626153267019577},{"$f":"'X+18'!B99*U99","v":0.25037694999999999},{"$f":"'X+18'!C99","v":0},{"$f":"'X+18'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+18'!M98","v":19.592160625710974},{"$f":"'X+18'!G99*W99","v":0},{"$f":"'X+18'!H99*V99","v":0.2226544},{"$f":"'X+18'!I99","v":0},{"$f":"'X+18'!J99","v":0},23.195489278680352,7.9656094217906794,15.229879856889672,2.6605438452288972,4.3622807688213019,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L99","v":7.8104449022493796},{"$f":"'X+18'!B100*U100","v":0.27065420000000001},{"$f":"'X+18'!C100","v":0},{"$f":"'X+18'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+18'!M99","v":17.160733434557301},{"$f":"'X+18'!G100*W100","v":0},{"$f":"'X+18'!H100*V100","v":0.24560335},{"$f":"'X+18'!I100","v":0},{"$f":"'X+18'!J100","v":0},18.642515000160017,5.6965151855869953,12.945999814573021,2.1139297166623843,4.2147336199842789,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L100","v":5.3459682709757708},{"$f":"'X+18'!B101*U101","v":0.29148925000000003},{"$f":"'X+18'!C101","v":0},{"$f":"'X+18'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+18'!M100","v":10.61356802977761},{"$f":"'X+18'!G101*W101","v":0},{"$f":"'X+18'!H101*V101","v":0.26953855000000004},{"$f":"'X+18'!I101","v":0},{"$f":"'X+18'!J101","v":0},11.540478281850243,3.7876759891452467,7.7528022927049962,1.5582922818305243,2.8607657370726143,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L101","v":3.9687775209301668},{"$f":"'X+18'!B102*U102","v":0.31272334999999996},{"$f":"'X+18'!C102","v":0},{"$f":"'X+18'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+18'!M101","v":8.5617923062997647},{"$f":"'X+18'!G102*W102","v":0},{"$f":"'X+18'!H102*V102","v":0.29422914999999999},{"$f":"'X+18'!I102","v":0},{"$f":"'X+18'!J102","v":0},8.7703115527208357,2.72764811918019,6.0426634335406453,1.2411294017499768,2.5191288727591195,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L102","v":2.8394084665318235},{"$f":"'X+18'!B103*U103","v":0.33418465000000003},{"$f":"'X+18'!C103","v":0},{"$f":"'X+18'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+18'!M102","v":5.8733765165711365},{"$f":"'X+18'!G103*W103","v":0},{"$f":"'X+18'!H103*V103","v":0.31941160000000002},{"$f":"'X+18'!I103","v":0},{"$f":"'X+18'!J103","v":0},5.8878736679475727,1.8905217419368494,3.9973519260107233,0.94888672459497425,1.8760245905604134,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L103","v":1.476493841680862},{"$f":"'X+18'!B104*U104","v":0.35569385000000003},{"$f":"'X+18'!C104","v":0},{"$f":"'X+18'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+18'!M103","v":3.7130184157139468},{"$f":"'X+18'!G104*W104","v":0},{"$f":"'X+18'!H104*V104","v":0.34479959999999998},{"$f":"'X+18'!I104","v":0},{"$f":"'X+18'!J104","v":0},3.3840852138152497,0.95131406263210561,2.432771151183144,0.52517977904875635,1.2802472645308025,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L104","v":0.94922770290350467},{"$f":"'X+18'!B105*U105","v":0.37706999999999996},{"$f":"'X+18'!C105","v":0},{"$f":"'X+18'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+18'!M104","v":2.1505228735719246},{"$f":"'X+18'!G105*W105","v":0},{"$f":"'X+18'!H105*V105","v":0.37009779999999998},{"$f":"'X+18'!I105","v":0},{"$f":"'X+18'!J105","v":0},1.9459215021829575,0.59130241296968022,1.3546190892132772,0.35792528993382444,0.79590378435864739,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+18'!L105","v":0.50914744896946584},{"$f":"'X+18'!B106*U106","v":1},{"$f":"'X+18'!C106","v":0},{"$f":"'X+18'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+18'!M105","v":1.2253932256014455},{"$f":"'X+18'!G106*W106","v":0},{"$f":"'X+18'!H106*V106","v":1},{"$f":"'X+18'!I106","v":0},{"$f":"'X+18'!J106","v":0},0,0,0,0.50914744896946584,1.2253932256014455,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14096.468553297304},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15025.106596657442},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},28989.996901087703,14012.648332485895,14977.348568601821,174.82022081140749,{"$f":"SUM(O6:O106)","v":150.75802805563214},{"$f":"SUM(P6:P106)","v":327.2663768171999},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":29121.575149954748},null,null,null,null,null,null,{"$f":"L107+M107","v":28989.996901087718},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":29317.263277904905}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":131.5782488670302}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-327.26637681718785}]

{"sheet":"X+20","index":30,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":22}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+20"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15136.215741814052},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,29181.33399070154,14094.743271532538,15086.590719169004,177.30426455832421,152.62502264504218,327.15154134409102,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+19'!P107*106/206","v":168.39920360496694},{"$f":"'X+19'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+19'!C6","v":15},{"$f":"'X+19'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+19'!P107*100/206","v":158.86717321223296},{"$f":"'X+19'!G6*W6","v":0},{"$f":"'X+19'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+19'!I6","v":12},{"$f":"'X+19'!J6","v":9},{"$f":"L6+M6","v":330.86246037346177},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":169.16737978831023},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":161.69508058515157},{"$f":"B6*A6","v":0.23182381665671462},{"$f":"F6*H6","v":0.17209262708139156},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L6","v":168.37474852635435},{"$f":"'X+19'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+19'!C7","v":10},{"$f":"'X+19'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+19'!M6","v":160.94709555887155},{"$f":"'X+19'!G7*W7","v":0},{"$f":"'X+19'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+19'!I7","v":10},{"$f":"'X+19'!J7","v":11},{"$f":"L7+M7","v":330.27391571258664},170.35100036251058,159.92291535007607,2.3748163843776864E-2,2.4180208795478185E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L7","v":168.67798516777702},{"$f":"'X+19'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+19'!C8","v":12},{"$f":"'X+19'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+19'!M7","v":158.34414995413141},{"$f":"'X+19'!G8*W8","v":0},{"$f":"'X+19'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+19'!I8","v":13},{"$f":"'X+19'!J8","v":9},327.99611937025077,165.66296641733365,162.33315295291709,1.5018750443368532E-2,1.0997001214314425E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L8","v":162.71993130277593},{"$f":"'X+19'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+19'!C9","v":10},{"$f":"'X+19'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+19'!M8","v":159.55586017423627},{"$f":"'X+19'!G9*W9","v":0},{"$f":"'X+19'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+19'!I9","v":10},{"$f":"'X+19'!J9","v":8},324.2482005341505,162.70087606658069,161.54732446756981,1.9055236195245923E-2,8.5357066664543922E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L9","v":159.33266440392956},{"$f":"'X+19'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+19'!C10","v":10},{"$f":"'X+19'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+19'!M9","v":158.36859752297079},{"$f":"'X+19'!G10*W10","v":0},{"$f":"'X+19'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+19'!I10","v":10},{"$f":"'X+19'!J10","v":9},319.6818063446467,160.32109557783252,159.36071076681415,1.1568826097040515E-2,7.8867561566439443E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L10","v":156.12725870039552},{"$f":"'X+19'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+19'!C11","v":11},{"$f":"'X+19'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+19'!M10","v":155.4027153390517},{"$f":"'X+19'!G11*W11","v":0},{"$f":"'X+19'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+19'!I11","v":11},{"$f":"'X+19'!J11","v":12},312.51620124530928,158.1213492836537,154.39485196165555,5.90941674180997E-3,7.8633773961560155E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L11","v":153.60673459475296},{"$f":"'X+19'!B12*U12","v":3.18E-5},{"$f":"'X+19'!C12","v":4},{"$f":"'X+19'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+19'!M11","v":150.13417206807688},{"$f":"'X+19'!G12*W12","v":0},{"$f":"'X+19'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+19'!I12","v":3},{"$f":"'X+19'!J12","v":1},302.72828255209959,150.60184990059284,152.12643265150678,4.8846941601131443E-3,7.7394165701093641E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L12","v":145.63501911361539},{"$f":"'X+19'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+19'!C13","v":5},{"$f":"'X+19'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+19'!M12","v":147.43906516550288},{"$f":"'X+19'!G13*W13","v":0},{"$f":"'X+19'!H13*V13","v":5.24E-5},{"$f":"'X+19'!I13","v":5},{"$f":"'X+19'!J13","v":3},297.06104929893684,147.62970994044861,149.4313393584882,5.3091731667932202E-3,7.7258070146723513E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L13","v":142.46895450970666},{"$f":"'X+19'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+19'!C14","v":4},{"$f":"'X+19'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+19'!M13","v":144.56103623653411},{"$f":"'X+19'!G14*W14","v":0},{"$f":"'X+19'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+19'!I14","v":4},{"$f":"'X+19'!J14","v":3},289.01550276092155,143.46226559229243,145.55323716862915,6.6889174142307278E-3,7.7990679049610157E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L14","v":138.21827509653579},{"$f":"'X+19'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+19'!C15","v":3},{"$f":"'X+19'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+19'!M14","v":140.60441817525324},{"$f":"'X+19'!G15*W15","v":0},{"$f":"'X+19'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+19'!I15","v":3},{"$f":"'X+19'!J15","v":3},277.80641587255252,137.20986451449616,140.59655135805633,8.4105820396242013E-3,7.866817196905419E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L15","v":131.87033425371993},{"$f":"'X+19'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+19'!C16","v":5},{"$f":"'X+19'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+19'!M15","v":135.55754560873166},{"$f":"'X+19'!G16*W16","v":0},{"$f":"'X+19'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+19'!I16","v":5},{"$f":"'X+19'!J16","v":3},271.409903579787,133.86044397865089,137.54945960113611,9.8902750690289948E-3,8.0860075955608429E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L16","v":128.63990333974743},{"$f":"'X+19'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+19'!C17","v":6},{"$f":"'X+19'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+19'!M16","v":132.62267075609788},{"$f":"'X+19'!G17*W17","v":0},{"$f":"'X+19'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+19'!I17","v":6},{"$f":"'X+19'!J17","v":3},266.24261341735166,130.62858302825353,135.6140303890981,1.1320311493897776E-2,8.6403669997597767E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L17","v":125.74879035175775},{"$f":"'X+19'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+19'!C18","v":6},{"$f":"'X+19'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+19'!M17","v":131.00871090420151},{"$f":"'X+19'!G18*W18","v":0},{"$f":"'X+19'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+19'!I18","v":6},{"$f":"'X+19'!J18","v":3},260.73563420037351,126.73629041900162,133.99934378137186,1.2499932756126127E-2,9.3671228296504094E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L18","v":122.42665606546055},{"$f":"'X+19'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+19'!C19","v":2},{"$f":"'X+19'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+19'!M18","v":129.93199948019495},{"$f":"'X+19'!G19*W19","v":0},{"$f":"'X+19'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+19'!I19","v":2},{"$f":"'X+19'!J19","v":2},248.334395674093,118.41281518107239,129.92158049302063,1.3840884388152608E-2,1.041898717431787E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L19","v":114.56927100753481},{"$f":"'X+19'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+19'!C20","v":4},{"$f":"'X+19'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+19'!M19","v":126.29400328606387},{"$f":"'X+19'!G20*W20","v":0},{"$f":"'X+19'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+19'!I20","v":4},{"$f":"'X+19'!J20","v":2},244.8367873000621,116.55408101259218,128.28270628746992,1.5189994942627492E-2,1.1296998593938411E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L20","v":113.58990466968588},{"$f":"'X+19'!B21*U21","v":1.63129E-4},{"$f":"'X+19'!C21","v":4},{"$f":"'X+19'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+19'!M20","v":125.48496495293907},{"$f":"'X+19'!G21*W21","v":0.33981259999999996},{"$f":"'X+19'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+19'!I21","v":4},{"$f":"'X+19'!J21","v":0},245.04377052989491,115.57137486212702,129.4723956677679,1.8529807558861189E-2,1.2569285171154444E-2,4.2641372201567093E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L21","v":113.3020227807702},{"$f":"'X+19'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+19'!C22","v":6},{"$f":"'X+19'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+19'!M21","v":127.33033014625387},{"$f":"'X+19'!G22*W22","v":1.6944046666666666},{"$f":"'X+19'!H22*V22","v":1.11022E-4},{"$f":"'X+19'!I22","v":6},{"$f":"'X+19'!J22","v":10},239.59468294916687,116.2784892708265,123.31619367834037,2.3533509943702655E-2,1.4136467913497397E-2,0.21574910560801991,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L22","v":115.02248400263817},{"$f":"'X+19'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+19'!C23","v":6},{"$f":"'X+19'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+19'!M22","v":122.13052232350225},{"$f":"'X+19'!G23*W23","v":3.0649546666666665},{"$f":"'X+19'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+19'!I23","v":6},{"$f":"'X+19'!J23","v":8},235.10691114189473,114.99124251571324,120.11566862618147,3.1241486924924559E-2,1.4853697320767831E-2,0.37432451433785568,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L23","v":114.36385169909813},{"$f":"'X+19'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+19'!C24","v":10},{"$f":"'X+19'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+19'!M23","v":119.5233216483965},{"$f":"'X+19'!G24*W24","v":5.3131026666666665},{"$f":"'X+19'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+19'!I24","v":10},{"$f":"'X+19'!J24","v":8},238.8307645823443,117.32323286116247,121.50753172118183,4.0618837935672086E-2,1.5789927214665538E-2,0.63503967897895308,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L24","v":117.90502170574403},{"$f":"'X+19'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+19'!C25","v":9},{"$f":"'X+19'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+19'!M24","v":122.0569464634154},{"$f":"'X+19'!G25*W25","v":10.447013333333333},{"$f":"'X+19'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+19'!I25","v":9},{"$f":"'X+19'!J25","v":9},240.89167496696456,118.85209720703089,122.03957775993365,5.2924498713144148E-2,1.7368703481744008E-2,1.2751305471292536,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L25","v":134.50358531715921},{"$f":"'X+19'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+19'!C26","v":8},{"$f":"'X+19'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+19'!M25","v":114.73221710216363},{"$f":"'X+19'!G26*W26","v":16.112460000000002},{"$f":"'X+19'!H26*V26","v":1.51626E-4},{"$f":"'X+19'!I26","v":8},{"$f":"'X+19'!J26","v":9},249.14807901679103,135.43325830177773,113.7148207150133,7.0327015381478467E-2,1.7396387150332662E-2,1.8486182587699278,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L26","v":149.55581969235328},{"$f":"'X+19'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+19'!C27","v":7},{"$f":"'X+19'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+19'!M26","v":152.74758650607583},{"$f":"'X+19'!G27*W27","v":22.426593333333333},{"$f":"'X+19'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+19'!I27","v":8},{"$f":"'X+19'!J27","v":8},302.19620020303796,149.47322973426549,152.72297046877244,8.2589958087806697E-2,2.4616037303386649E-2,3.4256080052199169,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L27","v":137.53454413033666},{"$f":"'X+19'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+19'!C28","v":11},{"$f":"'X+19'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+19'!M27","v":133.77578055136425},{"$f":"'X+19'!G28*W28","v":32.911406666666664},{"$f":"'X+19'!H28*V28","v":1.701885E-4},{"$f":"'X+19'!I28","v":11},{"$f":"'X+19'!J28","v":9},276.2115733225387,140.45855987060278,135.75301345193589,7.5984259733863635E-2,2.2767099428365856E-2,4.4027491158767065,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L28","v":170.35037876238684},{"$f":"'X+19'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+19'!C29","v":10},{"$f":"'X+19'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+19'!M28","v":152.72993708556365},{"$f":"'X+19'!G29*W29","v":38.196553333333334},{"$f":"'X+19'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+19'!I29","v":10},{"$f":"'X+19'!J29","v":8},321.96026571544093,167.25776266846131,154.70250304697961,9.2616093925534465E-2,2.7434038584025829E-2,5.8337571874853769,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L29","v":171.25798701317106},{"$f":"'X+19'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+19'!C30","v":14},{"$f":"'X+19'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+19'!M29","v":148.72140030416085},{"$f":"'X+19'!G30*W30","v":50.104373333333335},{"$f":"'X+19'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+19'!I30","v":14},{"$f":"'X+19'!J30","v":7},331.85926363940894,176.1661702973357,155.69309334207327,9.1816715835358415E-2,2.8306962087592605E-2,7.4515925634957894,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L30","v":186.12886477271547},{"$f":"'X+19'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+19'!C31","v":14},{"$f":"'X+19'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+19'!M30","v":194.61815273596855},{"$f":"'X+19'!G31*W31","v":60.364240000000002},{"$f":"'X+19'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+19'!I31","v":15},{"$f":"'X+19'!J31","v":8},391.6092707287014,190.03035486119688,201.57891586750452,9.850991151858067E-2,3.9236868464022252E-2,11.747976880110661,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L31","v":187.05274157613232},{"$f":"'X+19'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+19'!C32","v":13},{"$f":"'X+19'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+19'!M31","v":173.65024622559335},{"$f":"'X+19'!G32*W32","v":66.619780000000006},{"$f":"'X+19'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+19'!I32","v":13},{"$f":"'X+19'!J32","v":9},363.56800872570977,185.95505692937266,177.61295179633709,9.7684646759674351E-2,3.7294429256255125E-2,11.568541200494861,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L32","v":207.83181675459659},{"$f":"'X+19'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+19'!C33","v":15},{"$f":"'X+19'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+19'!M32","v":215.52897665111195},{"$f":"'X+19'!G33*W33","v":83.705533333333335},{"$f":"'X+19'!H33*V33","v":2.295535E-4},{"$f":"'X+19'!I33","v":15},{"$f":"'X+19'!J33","v":11},427.20356164616368,207.7240604259934,219.47950122017028,0.10775632860319809,4.9475430941681026E-2,18.040967939368876,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L33","v":187.8572188895632},{"$f":"'X+19'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+19'!C34","v":15},{"$f":"'X+19'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+19'!M33","v":190.56379807492596},{"$f":"'X+19'!G34*W34","v":96.08356666666667},{"$f":"'X+19'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+19'!I34","v":15},{"$f":"'X+19'!J34","v":9},384.27594361429703,187.75914305022559,196.51680056407142,9.8075839337597059E-2,4.6997510854531493E-2,18.310049396585352,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L34","v":198.692252121313},{"$f":"'X+19'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+19'!C35","v":21},{"$f":"'X+19'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+19'!M34","v":210.48634609091118},{"$f":"'X+19'!G35*W35","v":111.49120000000001},{"$f":"'X+19'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+19'!I35","v":19},{"$f":"'X+19'!J35","v":13},417.0158291744707,200.58540099150522,216.4304281829655,0.10685112980778275,5.5917907945684506E-2,23.467375309290997,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L35","v":219.45820352500979},{"$f":"'X+19'!B36*U36","v":5.665965E-4},{"$f":"'X+19'!C36","v":20},{"$f":"'X+19'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+19'!M35","v":242.36242850172974},{"$f":"'X+19'!G36*W36","v":110.07},{"$f":"'X+19'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+19'!I36","v":20},{"$f":"'X+19'!J36","v":12},473.62665547566166,223.33385927499623,250.29279620066541,0.12434425001355821,6.9632301064332214E-2,26.676832505185391,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L36","v":229.30206442155475},{"$f":"'X+19'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+19'!C37","v":17},{"$f":"'X+19'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+19'!M36","v":255.28841460180348},{"$f":"'X+19'!G37*W37","v":115.5808},{"$f":"'X+19'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+19'!I37","v":17},{"$f":"'X+19'!J37","v":13},490.37248407478648,231.16363419200829,259.20884988277817,0.13843022954645368,7.9564719025285682E-2,29.506439190408127,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L37","v":229.19814572738355},{"$f":"'X+19'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+19'!C38","v":20},{"$f":"'X+19'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+19'!M37","v":270.18404840449205},{"$f":"'X+19'!G38*W38","v":111.19606666666665},{"$f":"'X+19'!H38*V38","v":3.393475E-4},{"$f":"'X+19'!I38","v":19},{"$f":"'X+19'!J38","v":14},509.14344137051575,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":234.05107924738962},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":275.09236212312612},0.14706647999392289,{"$f":"F38*H38","v":9.1686281365943367E-2},{"$f":"G38*F38/1000","v":30.043403458655785},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L38","v":247.94811289429589},{"$f":"'X+19'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+19'!C39","v":17},{"$f":"'X+19'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+19'!M38","v":257.17477601780786},{"$f":"'X+19'!G39*W39","v":99.020133333333334},{"$f":"'X+19'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+19'!I39","v":16},{"$f":"'X+19'!J39","v":14},510.85946208865477,251.77971806560532,259.07974402304944,0.16839482869055622,9.5031994758428412E-2,25.465480611253472,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L39","v":244.87002899768387},{"$f":"'X+19'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+19'!C40","v":15},{"$f":"'X+19'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+19'!M39","v":260.09186901081188},{"$f":"'X+19'!G40*W40","v":95.188199999999995},{"$f":"'X+19'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+19'!I40","v":14},{"$f":"'X+19'!J40","v":15},505.68128702194412,246.69447028743912,258.986816734505,0.17555871024478797,0.10505227630687747,24.757676845774959,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L40","v":247.71209127238419},{"$f":"'X+19'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+19'!C41","v":15},{"$f":"'X+19'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+19'!M40","v":239.09132237403136},{"$f":"'X+19'!G41*W41","v":82.483686666666657},{"$f":"'X+19'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+19'!I41","v":14},{"$f":"'X+19'!J41","v":15},488.509908262414,250.52418332045934,237.98572494195466,0.18790795192485757,0.10559743207669825,19.721133719418592,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L41","v":223.84298946436107},{"$f":"'X+19'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+19'!C42","v":17},{"$f":"'X+19'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+19'!M41","v":222.0787506852773},{"$f":"'X+19'!G42*W42","v":72.694853333333313},{"$f":"'X+19'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+19'!I42","v":16},{"$f":"'X+19'!J42","v":15},452.63403864225347,229.66270855907638,222.97133008317707,0.18028090528470175,0.10742060210022204,16.143982209516128,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L42","v":199.04622250656433},{"$f":"'X+19'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+19'!C43","v":12},{"$f":"'X+19'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+19'!M42","v":220.00553722129149},{"$f":"'X+19'!G43*W43","v":58.614106666666657},{"$f":"'X+19'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+19'!I43","v":12},{"$f":"'X+19'!J43","v":15},417.76401637974254,200.87491466896449,216.88910171077802,0.17130783759982829,0.1164355105134591,12.895428025946082,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L43","v":228.59002766780301},{"$f":"'X+19'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+19'!C44","v":13},{"$f":"'X+19'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+19'!M43","v":217.9037431476022},{"$f":"'X+19'!G44*W44","v":46.599106666666664},{"$f":"'X+19'!H44*V44","v":5.78967E-4},{"$f":"'X+19'!I44","v":12},{"$f":"'X+19'!J44","v":15},446.15562969114865,231.37804562000539,214.77758407114325,0.21198204779762644,0.12615907645893781,10.154119770001051,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L44","v":209.71402875433324},{"$f":"'X+19'!B45*U45","v":1.0084705E-3},{"$f":"'X+19'!C45","v":10},{"$f":"'X+19'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+19'!M44","v":214.7992535849169},{"$f":"'X+19'!G45*W45","v":37.817026666666671},{"$f":"'X+19'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+19'!I45","v":10},{"$f":"'X+19'!J45","v":3},433.16592710393769,211.50253834289833,221.66338876103936,0.21149041143489683,0.13586482387753165,8.1230691008008993,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L45","v":192.82113958339934},{"$f":"'X+19'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+19'!C46","v":12},{"$f":"'X+19'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+19'!M45","v":192.87172680371495},{"$f":"'X+19'!G46*W46","v":28.979673333333334},{"$f":"'X+19'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+19'!I46","v":12},{"$f":"'X+19'!J46","v":5},396.3459547984437,196.60743880671615,199.73851599172755,0.21370077668318771,0.13321081198738519,5.5893596380075703,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L46","v":188.79257520236706},{"$f":"'X+19'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+19'!C47","v":14},{"$f":"'X+19'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+19'!M46","v":199.75929588572617},{"$f":"'X+19'!G47*W47","v":18.889446666666664},{"$f":"'X+19'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+19'!I47","v":14},{"$f":"'X+19'!J47","v":8},399.16880791938604,193.56020505297505,205.60860286641096,0.23237014939201542,0.15069301931520293,3.77334256580431,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L47","v":209.41340506341467},{"$f":"'X+19'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+19'!C48","v":9},{"$f":"'X+19'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+19'!M47","v":199.6754841129642},{"$f":"'X+19'!G48*W48","v":12.351526666666667},{"$f":"'X+19'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+19'!I48","v":8},{"$f":"'X+19'!J48","v":8},410.63585008907091,211.12488040454673,199.51096968452418,0.2885246588679487,0.1645144284400282,2.4662970667008537,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L48","v":175.74797468501859},{"$f":"'X+19'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+19'!C49","v":11},{"$f":"'X+19'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+19'!M48","v":196.55751385279012},{"$f":"'X+19'!G49*W49","v":7.2478820000000006},{"$f":"'X+19'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+19'!I49","v":11},{"$f":"'X+19'!J49","v":8},377.85536843884063,178.47511083999427,199.38025759884638,0.27286384502431427,0.17725625394374461,1.4246256666183883,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L49","v":160.82896841271324},{"$f":"'X+19'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+19'!C50","v":11},{"$f":"'X+19'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+19'!M49","v":161.74008588071891},{"$f":"'X+19'!G50*W50","v":4.5244233333333339},{"$f":"'X+19'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+19'!I50","v":11},{"$f":"'X+19'!J50","v":7},330.12733410247012,164.54718078130216,165.58015332116796,0.28178763141107277,0.15993255955095892,0.73178061849406195,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L50","v":179.34682479262912},{"$f":"'X+19'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+19'!C51","v":10},{"$f":"'X+19'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+19'!M50","v":174.51100714506339},{"$f":"'X+19'!G51*W51","v":2.4095213333333332},{"$f":"'X+19'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+19'!I51","v":10},{"$f":"'X+19'!J51","v":7},358.3155365033316,180.99399578421458,177.321540719117,0.35282900841453935,0.18946642594638816,0.42048799461751601,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L51","v":156.52182971388376},{"$f":"'X+19'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+19'!C52","v":8},{"$f":"'X+19'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+19'!M51","v":160.52245015019648},{"$f":"'X+19'!G52*W52","v":1.3922226666666668},{"$f":"'X+19'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+19'!I52","v":8},{"$f":"'X+19'!J52","v":6},320.51132582478562,158.18030158579734,162.33102423898828,0.34152812808641897,0.19142591120821204,0.22348299360797363,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L52","v":157.25415738867821},{"$f":"'X+19'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+19'!C53","v":5},{"$f":"'X+19'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+19'!M52","v":160.37524424878822},{"$f":"'X+19'!G53*W53","v":0.76621939999999988},{"$f":"'X+19'!H53*V53","v":1.310779E-3},{"$f":"'X+19'!I53","v":6},{"$f":"'X+19'!J53","v":6},317.04214454746813,156.87711680096109,160.16502774650704,0.37704058771712173,0.21021650228118238,0.12288262342315995,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L53","v":156.92934695214572},{"$f":"'X+19'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+19'!C54","v":5},{"$f":"'X+19'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+19'!M53","v":153.27609679444978},{"$f":"'X+19'!G54*W54","v":0.72774420000000006},{"$f":"'X+19'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+19'!I54","v":5},{"$f":"'X+19'!J54","v":4},310.57122920205461,156.51590332707048,154.05532587498411,0.41344362507524535,0.22077091946569216,0.11154579044079943,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L54","v":183.89541494530741},{"$f":"'X+19'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+19'!C55","v":6},{"$f":"'X+19'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+19'!M54","v":164.92823164963789},{"$f":"'X+19'!G55*W55","v":0.97042133333333336},{"$f":"'X+19'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+19'!I55","v":6},{"$f":"'X+19'!J55","v":4},348.02580284545388,181.35848741089333,166.66731543456052,0.53692753441407171,0.26091621507737972,0.16004987446175048,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L55","v":172.66432397395096},{"$f":"'X+19'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+19'!C56","v":3},{"$f":"'X+19'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+19'!M55","v":167.68262679765672},{"$f":"'X+19'!G56*W56","v":0},{"$f":"'X+19'!H56*V56","v":1.737352E-3},{"$f":"'X+19'!I56","v":3},{"$f":"'X+19'!J56","v":4},336.4917286521603,170.10042560153576,166.39130305062457,0.56389837241518737,0.29132374703216252,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L56","v":160.45854891110514},{"$f":"'X+19'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+19'!C57","v":3},{"$f":"'X+19'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+19'!M56","v":166.42605970885413},{"$f":"'X+19'!G57*W57","v":0},{"$f":"'X+19'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+19'!I57","v":3},{"$f":"'X+19'!J57","v":4},325.97747466611861,160.86908028266859,165.10839438344999,0.5894686284365559,0.31766532540412606,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L57","v":181.26660728010606},{"$f":"'X+19'!B58*U58","v":4.141563E-3},{"$f":"'X+19'!C58","v":3},{"$f":"'X+19'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+19'!M57","v":184.78765339244782},{"$f":"'X+19'!G58*W58","v":0},{"$f":"'X+19'!H58*V58","v":2.0988265E-3},{"$f":"'X+19'!I58","v":3},{"$f":"'X+19'!J58","v":4},363.9156963748942,180.51588020625923,183.39981616863494,0.75072707384681792,0.38783722381288438,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L58","v":163.23969092413381},{"$f":"'X+19'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+19'!C59","v":3},{"$f":"'X+19'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+19'!M58","v":146.20263337081806},{"$f":"'X+19'!G59*W59","v":0},{"$f":"'X+19'!H59*V59","v":2.31014E-3},{"$f":"'X+19'!I59","v":3},{"$f":"'X+19'!J59","v":4},308.34372950109281,163.47884468173001,144.8648848193628,0.7608462424038136,0.33774855145526167,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L59","v":158.75840156195201},{"$f":"'X+19'!B60*U60","v":5.217625E-3},{"$f":"'X+19'!C60","v":5},{"$f":"'X+19'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+19'!M59","v":152.7356063127574},{"$f":"'X+19'!G60*W60","v":0},{"$f":"'X+19'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+19'!I60","v":5},{"$f":"'X+19'!J60","v":3},313.27674065641952,158.93005975700234,154.34668089941721,0.82834180494967991,0.38892541334018327,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L60","v":169.53827374804146},{"$f":"'X+19'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+19'!C61","v":5},{"$f":"'X+19'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+19'!M60","v":173.92333275113438},{"$f":"'X+19'!G61*W61","v":0},{"$f":"'X+19'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+19'!I61","v":5},{"$f":"'X+19'!J61","v":3},345.98947050866082,170.55504076789654,175.4344297407643,0.98323298014492266,0.48890301037009021,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L61","v":176.36595051873675},{"$f":"'X+19'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+19'!C62","v":4},{"$f":"'X+19'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+19'!M61","v":182.3167939140433},{"$f":"'X+19'!G62*W62","v":0},{"$f":"'X+19'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+19'!I62","v":4},{"$f":"'X+19'!J62","v":3},359.98297928181722,177.23271110367861,182.75026817813861,1.1332394150581431,0.56652573590468069,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L62","v":182.07770973775061},{"$f":"'X+19'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+19'!C63","v":4},{"$f":"'X+19'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+19'!M62","v":201.27986829934252},{"$f":"'X+19'!G63*W63","v":0},{"$f":"'X+19'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+19'!I63","v":3},{"$f":"'X+19'!J63","v":3},382.36718623776358,181.7798078395538,200.58737839820981,1.2979018981968165,0.6924899011327118,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L63","v":169.6847195981077},{"$f":"'X+19'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+19'!C64","v":2},{"$f":"'X+19'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+19'!M63","v":204.55222713353169},{"$f":"'X+19'!G64*W64","v":0},{"$f":"'X+19'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+19'!I64","v":2},{"$f":"'X+19'!J64","v":3},370.10920775381999,167.33713412110598,202.77207363271404,1.3475854770017313,0.78015350081763657,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L64","v":185.2074051721479},{"$f":"'X+19'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+19'!C65","v":3},{"$f":"'X+19'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+19'!M64","v":217.3524936219907},{"$f":"'X+19'!G65*W65","v":0},{"$f":"'X+19'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+19'!I65","v":3},{"$f":"'X+19'!J65","v":2},401.99418910199427,184.56205592193146,217.43213318006283,1.6453492502164309,0.92036044192786848,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L65","v":206.02875723052864},{"$f":"'X+19'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+19'!C66","v":2},{"$f":"'X+19'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+19'!M65","v":225.24306216929446},{"$f":"'X+19'!G66*W66","v":0},{"$f":"'X+19'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+19'!I66","v":2},{"$f":"'X+19'!J66","v":2},428.15671190379879,203.97388234271892,224.18282956107987,2.0548748878097043,1.0602326082145992,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L66","v":176.62831903497678},{"$f":"'X+19'!B67*U67","v":1.121759E-2},{"$f":"'X+19'!C67","v":3},{"$f":"'X+19'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+19'!M66","v":205.15748164048156},{"$f":"'X+19'!G67*W67","v":0},{"$f":"'X+19'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+19'!I67","v":3},{"$f":"'X+19'!J67","v":2},380.72953121545345,175.64697496965323,205.08255624580025,1.9813440653235652,1.0749253946813053,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L67","v":196.74385405064371},{"$f":"'X+19'!B68*U68","v":1.2590195E-2},{"$f":"'X+19'!C68","v":2},{"$f":"'X+19'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+19'!M67","v":241.46318007750119},{"$f":"'X+19'!G68*W68","v":0},{"$f":"'X+19'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+19'!I68","v":2},{"$f":"'X+19'!J68","v":2},434.31988877012077,194.26681056309457,240.05307820702623,2.4770434875491443,1.4101018704749633,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L68","v":216.98150288897384},{"$f":"'X+19'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+19'!C69","v":2},{"$f":"'X+19'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+19'!M68","v":240.23759671252887},{"$f":"'X+19'!G69*W69","v":0},{"$f":"'X+19'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+19'!I69","v":2},{"$f":"'X+19'!J69","v":3},452.60551847897284,214.93330334008894,237.67221513888393,3.0481995488848819,1.5653815736449284,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L69","v":201.04283539814261},{"$f":"'X+19'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+19'!C70","v":0},{"$f":"'X+19'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+19'!M69","v":248.25296533441974},{"$f":"'X+19'!G70*W70","v":0},{"$f":"'X+19'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+19'!I70","v":0},{"$f":"'X+19'!J70","v":0},444.35699559768136,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":197.91119517200246},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":246.44580042567887},3.1316402261401599,{"$f":"F70*H70","v":1.8071649087408685},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L70","v":223.61826915595549},{"$f":"'X+19'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+19'!C71","v":0},{"$f":"'X+19'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+19'!M70","v":276.68359533272923},{"$f":"'X+19'!G71*W71","v":0},{"$f":"'X+19'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+19'!I71","v":0},{"$f":"'X+19'!J71","v":0},{"$f":"L71+M71","v":492.20100048384973},217.7698110427863,274.4311894410634,3.8484581131691913,2.2524058916658181,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L71","v":231.11332055767133},{"$f":"'X+19'!B72*U72","v":1.8990455E-2},{"$f":"'X+19'!C72","v":3},{"$f":"'X+19'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+19'!M71","v":258.89219476044298},{"$f":"'X+19'!G72*W72","v":0},{"$f":"'X+19'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+19'!I72","v":3},{"$f":"'X+19'!J72","v":2},485.25731871320374,227.72437344372031,257.53294526948343,4.3889471139510325,2.359249490959527,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L72","v":224.81937036050249},{"$f":"'X+19'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+19'!C73","v":2},{"$f":"'X+19'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+19'!M72","v":259.67991816190749},{"$f":"'X+19'!G73*W73","v":0},{"$f":"'X+19'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+19'!I73","v":2},{"$f":"'X+19'!J73","v":2},478.14115321406325,221.11191690791375,257.02923630614953,4.7074534525887479,2.6506818557579575,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L73","v":214.14587759439766},{"$f":"'X+19'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+19'!C74","v":1},{"$f":"'X+19'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+19'!M73","v":257.36042431793948},{"$f":"'X+19'!G74*W74","v":0},{"$f":"'X+19'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+19'!I74","v":1},{"$f":"'X+19'!J74","v":2},462.62615770057096,209.20886859106781,253.41728910950317,4.9370090033298339,2.943135208436308,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L74","v":225.22455137508553},{"$f":"'X+19'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+19'!C75","v":1},{"$f":"'X+19'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+19'!M74","v":245.62096733353994},{"$f":"'X+19'!G75*W75","v":0},{"$f":"'X+19'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+19'!I75","v":1},{"$f":"'X+19'!J75","v":2},460.99266464214668,219.51802452954465,241.474640112602,5.7065268455408678,3.1463272209379363,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L75","v":177.14739904711789},{"$f":"'X+19'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+19'!C76","v":1},{"$f":"'X+19'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+19'!M75","v":200.63406810196625},{"$f":"'X+19'!G76*W76","v":0},{"$f":"'X+19'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+19'!I76","v":1},{"$f":"'X+19'!J76","v":2},368.97502470945506,172.21917169168199,196.75585301777303,4.9282273554358911,2.8782150841932266,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L76","v":162.66551790005204},{"$f":"'X+19'!B77*U77","v":3.056145E-2},{"$f":"'X+19'!C77","v":2},{"$f":"'X+19'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+19'!M76","v":199.7545195496443},{"$f":"'X+19'!G77*W77","v":0},{"$f":"'X+19'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+19'!I77","v":2},{"$f":"'X+19'!J77","v":2},355.24012646104779,158.6942238080255,196.54590265302227,4.9712940920265458,3.2086168966220261,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L77","v":140.35441016220494},{"$f":"'X+19'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+19'!C78","v":1},{"$f":"'X+19'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+19'!M77","v":161.16062386772546},{"$f":"'X+19'!G78*W78","v":0},{"$f":"'X+19'!H78*V78","v":1.798568E-2},{"$f":"'X+19'!I78","v":1},{"$f":"'X+19'!J78","v":2},292.89818939730867,135.63614893906848,157.26204045824019,4.7182612231364542,2.8985834094852727,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L78","v":138.36761430821312},{"$f":"'X+19'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+19'!C79","v":1},{"$f":"'X+19'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+19'!M78","v":172.18541073741144},{"$f":"'X+19'!G79*W79","v":0},{"$f":"'X+19'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+19'!I79","v":1},{"$f":"'X+19'!J79","v":2},299.97181004214247,132.2522410931025,167.71956894903997,5.1153732151106253,3.4658417883714692,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L79","v":120.77904407681478},{"$f":"'X+19'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+19'!C80","v":1},{"$f":"'X+19'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+19'!M79","v":139.44649772623387},{"$f":"'X+19'!G80*W80","v":0},{"$f":"'X+19'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+19'!I80","v":1},{"$f":"'X+19'!J80","v":2},251.18710020836099,115.87971884853178,135.30738135982921,4.8993252282830024,3.13911636640466,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L80","v":115.08951598985739},{"$f":"'X+19'!B81*U81","v":4.437373E-2},{"$f":"'X+19'!C81","v":2},{"$f":"'X+19'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+19'!M80","v":126.56691638434035},{"$f":"'X+19'!G81*W81","v":0},{"$f":"'X+19'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+19'!I81","v":2},{"$f":"'X+19'!J81","v":2},234.35835529854597,110.98256488149278,123.37579041705321,5.1069511083646146,3.1911259672871357,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L81","v":107.65017146222853},{"$f":"'X+19'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+19'!C82","v":1},{"$f":"'X+19'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+19'!M81","v":111.61617696459612},{"$f":"'X+19'!G82*W82","v":0},{"$f":"'X+19'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+19'!I82","v":1},{"$f":"'X+19'!J82","v":2},209.88489912756984,102.4280481883244,107.45685093924544,5.2221232739041383,3.1593260253506732,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L82","v":96.764508928906665},{"$f":"'X+19'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+19'!C83","v":1},{"$f":"'X+19'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+19'!M82","v":101.50926673710518},{"$f":"'X+19'!G83*W83","v":0},{"$f":"'X+19'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+19'!I83","v":1},{"$f":"'X+19'!J83","v":2},188.89592474615506,91.621706062689071,97.274218683466003,5.1428028662175924,3.2350480536391726,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L83","v":99.468153195168796},{"$f":"'X+19'!B84*U84","v":5.844009E-2},{"$f":"'X+19'!C84","v":0},{"$f":"'X+19'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+19'!M83","v":99.161458109245444},{"$f":"'X+19'!G84*W84","v":0},{"$f":"'X+19'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+19'!I84","v":0},{"$f":"'X+19'!J84","v":1},188.24740943433949,93.655225370309338,94.592184064030135,5.812927824859452,3.5692740452153027,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L84","v":86.40696887007006},{"$f":"'X+19'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+19'!C85","v":3},{"$f":"'X+19'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+19'!M84","v":95.721683469455698},{"$f":"'X+19'!G85*W85","v":0},{"$f":"'X+19'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+19'!I85","v":3},{"$f":"'X+19'!J85","v":1},177.65634849330061,83.837751127118025,93.818597366182587,5.5692177429520413,3.9030861032731052,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L85","v":79.697107753269734},{"$f":"'X+19'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+19'!C86","v":0},{"$f":"'X+19'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+19'!M85","v":84.255168610220281},{"$f":"'X+19'!G86*W86","v":0},{"$f":"'X+19'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+19'!I86","v":0},{"$f":"'X+19'!J86","v":0},154.37215629305274,74.019118791745598,80.353037501307156,5.6779889615241395,3.9021311089131272,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L86","v":65.631649385412942},{"$f":"'X+19'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+19'!C87","v":0},{"$f":"'X+19'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+19'!M86","v":74.607426514129671},{"$f":"'X+19'!G87*W87","v":0},{"$f":"'X+19'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+19'!I87","v":0},{"$f":"'X+19'!J87","v":0},131.12644625931679,60.451719696931526,70.67472656238526,5.1799296884814181,3.932699951744417,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L87","v":56.85749143044724},{"$f":"'X+19'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+19'!C88","v":0},{"$f":"'X+19'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+19'!M87","v":61.963632308288076},{"$f":"'X+19'!G88*W88","v":0},{"$f":"'X+19'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+19'!I88","v":0},{"$f":"'X+19'!J88","v":0},110.1151387281061,51.873628971851758,58.241509756254338,4.9838624585954818,3.7221225520337411,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L88","v":52.491834461924377},{"$f":"'X+19'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+19'!C89","v":1},{"$f":"'X+19'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+19'!M88","v":77.060762900191577},{"$f":"'X+19'!G89*W89","v":0},{"$f":"'X+19'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+19'!I89","v":1},{"$f":"'X+19'!J89","v":0},121.16762826341652,48.376657157470618,72.7909711059459,5.1151773044537627,5.2697917942456813,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L89","v":49.405882170853317},{"$f":"'X+19'!B90*U90","v":0.10830889999999999},{"$f":"'X+19'!C90","v":0},{"$f":"'X+19'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+19'!M89","v":63.487167653340059},{"$f":"'X+19'!G90*W90","v":0},{"$f":"'X+19'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+19'!I90","v":0},{"$f":"'X+19'!J90","v":0},102.60742598175216,44.054785419398584,58.552640562353574,5.3510967514547341,4.9345270909864869,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L90","v":42.538384148279803},{"$f":"'X+19'!B91*U91","v":0.12020679999999999},{"$f":"'X+19'!C91","v":0},{"$f":"'X+19'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+19'!M90","v":68.109037986501775},{"$f":"'X+19'!G91*W91","v":0},{"$f":"'X+19'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+19'!I91","v":0},{"$f":"'X+19'!J91","v":0},99.523528968916239,37.42498111264436,62.098547856271878,5.1134030356354403,6.0104901302298988,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L91","v":39.642768949949023},{"$f":"'X+19'!B92*U92","v":0.13310035000000001},{"$f":"'X+19'!C92","v":0},{"$f":"'X+19'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+19'!M91","v":61.642787872597708},{"$f":"'X+19'!G92*W92","v":0},{"$f":"'X+19'!H92*V92","v":0.10004718},{"$f":"'X+19'!I92","v":0},{"$f":"'X+19'!J92","v":0},89.841903306347774,34.366302527741674,55.475600778606108,5.2764664222073474,6.1671870939915996,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L92","v":36.967730560070002},{"$f":"'X+19'!B93*U93","v":0.14696075},{"$f":"'X+19'!C93","v":0},{"$f":"'X+19'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+19'!M92","v":57.794662719625443},{"$f":"'X+19'!G93*W93","v":0},{"$f":"'X+19'!H93*V93","v":0.11320585},{"$f":"'X+19'!I93","v":0},{"$f":"'X+19'!J93","v":0},82.786893952151132,31.534925151164195,51.25196880098693,5.432805408905808,6.54269391863851,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L93","v":30.668879766261146},{"$f":"'X+19'!B94*U94","v":0.16177274999999999},{"$f":"'X+19'!C94","v":0},{"$f":"'X+19'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+19'!M93","v":52.605695144988232},{"$f":"'X+19'!G94*W94","v":0},{"$f":"'X+19'!H94*V94","v":0.12779114999999999},{"$f":"'X+19'!I94","v":0},{"$f":"'X+19'!J94","v":0},71.590643612914491,25.707490747053722,45.883152865860772,4.9613890192074228,6.7225422791274623,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L94","v":27.124724388306092},{"$f":"'X+19'!B95*U95","v":0.17755929999999998},{"$f":"'X+19'!C95","v":0},{"$f":"'X+19'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+19'!M94","v":46.437107676882903},{"$f":"'X+19'!G95*W95","v":0},{"$f":"'X+19'!H95*V95","v":0.14385095000000001},{"$f":"'X+19'!I95","v":0},{"$f":"'X+19'!J95","v":0},62.065562935536533,22.308477313225534,39.757085622311003,4.8162470750805575,6.6800220545718991,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L95","v":21.232398741299967},{"$f":"'X+19'!B96*U96","v":0.19439804999999999},{"$f":"'X+19'!C96","v":0},{"$f":"'X+19'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+19'!M95","v":35.99828508450269},{"$f":"'X+19'!G96*W96","v":0},{"$f":"'X+19'!H96*V96","v":0.16140275000000001},{"$f":"'X+19'!I96","v":0},{"$f":"'X+19'!J96","v":0},47.292924705748774,17.104861829168797,30.188062876579973,4.127536912131168,5.8102222079227168,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L96","v":17.113829889900309},{"$f":"'X+19'!B97*U97","v":0.21204045000000002},{"$f":"'X+19'!C97","v":0},{"$f":"'X+19'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+19'!M96","v":36.380573579146429},{"$f":"'X+19'!G97*W97","v":0},{"$f":"'X+19'!H97*V97","v":0.18043165000000003},{"$f":"'X+19'!I97","v":0},{"$f":"'X+19'!J97","v":0},43.301372359137027,13.485005698822397,29.816366660314632,3.6288241910779124,6.5642069188317969,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L97","v":14.123213365024665},{"$f":"'X+19'!B98*U98","v":0.23079885},{"$f":"'X+19'!C98","v":0},{"$f":"'X+19'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+19'!M97","v":26.400447615262387},{"$f":"'X+19'!G98*W98","v":0},{"$f":"'X+19'!H98*V98","v":0.20088205000000001},{"$f":"'X+19'!I98","v":0},{"$f":"'X+19'!J98","v":0},31.960663539463209,10.863591962072341,21.097071577390867,3.2596214029523227,5.3033760378715193,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L98","v":10.641685235452712},{"$f":"'X+19'!B99*U99","v":0.25037694999999999},{"$f":"'X+19'!C99","v":0},{"$f":"'X+19'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+19'!M98","v":19.192575414862329},{"$f":"'X+19'!G99*W99","v":0},{"$f":"'X+19'!H99*V99","v":0.2226544},{"$f":"'X+19'!I99","v":0},{"$f":"'X+19'!J99","v":0},22.896516594751439,7.9772525433400308,14.919264051411407,2.664432692112682,4.2733113634509232,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L99","v":7.9656094217906794},{"$f":"'X+19'!B100*U100","v":0.27065420000000001},{"$f":"'X+19'!C100","v":0},{"$f":"'X+19'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+19'!M99","v":15.229879856889672},{"$f":"'X+19'!G100*W100","v":0},{"$f":"'X+19'!H100*V100","v":0.24560335},{"$f":"'X+19'!I100","v":0},{"$f":"'X+19'!J100","v":0},17.299054120163511,5.8096837762234603,11.489370343940049,2.1559256455672191,3.740509512949624,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L100","v":5.6965151855869953},{"$f":"'X+19'!B101*U101","v":0.29148925000000003},{"$f":"'X+19'!C101","v":0},{"$f":"'X+19'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+19'!M100","v":12.945999814573021},{"$f":"'X+19'!G101*W101","v":0},{"$f":"'X+19'!H101*V101","v":0.26953855000000004},{"$f":"'X+19'!I101","v":0},{"$f":"'X+19'!J101","v":0},13.492596042779372,4.0360422465266312,9.4565537962527397,1.6604729390603643,3.4894460183202813,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L101","v":3.7876759891452467},{"$f":"'X+19'!B102*U102","v":0.31272334999999996},{"$f":"'X+19'!C102","v":0},{"$f":"'X+19'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+19'!M101","v":7.7528022927049962},{"$f":"'X+19'!G102*W102","v":0},{"$f":"'X+19'!H102*V102","v":0.29422914999999999},{"$f":"'X+19'!I102","v":0},{"$f":"'X+19'!J102","v":0},8.0748831291095353,2.6031812651051816,5.4717018640043538,1.184494724040065,2.281100428700642,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L102","v":2.72764811918019},{"$f":"'X+19'!B103*U103","v":0.33418465000000003},{"$f":"'X+19'!C103","v":0},{"$f":"'X+19'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+19'!M102","v":6.0426634335406453},{"$f":"'X+19'!G103*W103","v":0},{"$f":"'X+19'!H103*V103","v":0.31941160000000002},{"$f":"'X+19'!I103","v":0},{"$f":"'X+19'!J103","v":0},5.9286766251207341,1.8161099871488,4.1125666379719341,0.91153813203139011,1.9300967955687114,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L103","v":1.8905217419368494},{"$f":"'X+19'!B104*U104","v":0.35569385000000003},{"$f":"'X+19'!C104","v":0},{"$f":"'X+19'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+19'!M103","v":3.9973519260107233},{"$f":"'X+19'!G104*W104","v":0},{"$f":"'X+19'!H104*V104","v":0.34479959999999998},{"$f":"'X+19'!I104","v":0},{"$f":"'X+19'!J104","v":0},3.8371413659016214,1.2180747850386249,2.6190665808629965,0.67244695689822453,1.3782853451477268,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L104","v":0.95131406263210561},{"$f":"'X+19'!B105*U105","v":0.37706999999999996},{"$f":"'X+19'!C105","v":0},{"$f":"'X+19'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+19'!M104","v":2.432771151183144},{"$f":"'X+19'!G105*W105","v":0},{"$f":"'X+19'!H105*V105","v":0.37009779999999998},{"$f":"'X+19'!I105","v":0},{"$f":"'X+19'!J105","v":0},2.1250099692622126,0.59260206903541757,1.532407900226795,0.35871199359668804,0.90036325095634895,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+19'!L105","v":0.59130241296968022},{"$f":"'X+19'!B106*U106","v":1},{"$f":"'X+19'!C106","v":0},{"$f":"'X+19'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+19'!M105","v":1.3546190892132772},{"$f":"'X+19'!G106*W106","v":0},{"$f":"'X+19'!H106*V106","v":1},{"$f":"'X+19'!I106","v":0},{"$f":"'X+19'!J106","v":0},0,0,0,0.59130241296968022,1.3546190892132772,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14181.047536090862},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15136.215741814052},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},29181.33399070154,14094.743271532538,15086.590719169004,177.30426455832421,{"$f":"SUM(O6:O106)","v":152.62502264504218},{"$f":"SUM(P6:P106)","v":327.15154134409102},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":29317.263277904916},null,null,null,null,null,null,{"$f":"L107+M107","v":29181.33399070154},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":29508.485532045641}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":135.92928720337659}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-327.15154134410113}]

{"sheet":"X+21","index":31,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":23}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+21"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15245.402147005942},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,29368.186395388835,14174.298345073701,15193.888050315127,179.78503996599056,154.51409669081633,325.27798286646777,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+20'!P107*106/206","v":168.34011350715363},{"$f":"'X+20'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+20'!C6","v":15},{"$f":"'X+20'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+20'!P107*100/206","v":158.81142783693738},{"$f":"'X+20'!G6*W6","v":0},{"$f":"'X+20'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+20'!I6","v":12},{"$f":"'X+20'!J6","v":9},{"$f":"L6+M6","v":330.74776663179614},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":169.10837103584601},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":161.63939559595016},{"$f":"B6*A6","v":0.23174247130763664},{"$f":"F6*H6","v":0.1720322409872207},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L6","v":169.16737978831023},{"$f":"'X+20'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+20'!C7","v":10},{"$f":"'X+20'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+20'!M6","v":161.69508058515157},{"$f":"'X+20'!G7*W7","v":0},{"$f":"'X+20'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+20'!I7","v":10},{"$f":"'X+20'!J7","v":11},{"$f":"L7+M7","v":331.81430783030873},171.14351982897907,160.6707880013297,2.3859959331172537E-2,2.4292583821871418E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L7","v":170.35100036251058},{"$f":"'X+20'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+20'!C8","v":12},{"$f":"'X+20'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+20'!M7","v":159.92291535007607},{"$f":"'X+20'!G8*W8","v":0},{"$f":"'X+20'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+20'!I8","v":13},{"$f":"'X+20'!J8","v":9},331.24764135374528,167.3358326501403,163.911808703605,1.5167712370277218E-2,1.1106646471062782E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L8","v":165.66296641733365},{"$f":"'X+20'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+20'!C9","v":10},{"$f":"'X+20'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+20'!M8","v":162.33315295291709},{"$f":"'X+20'!G9*W9","v":0},{"$f":"'X+20'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+20'!I9","v":10},{"$f":"'X+20'!J9","v":8},329.96803520882747,165.64356653848284,164.32446867034463,1.9399878850818647E-2,8.6842825724712195E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L9","v":162.70087606658069},{"$f":"'X+20'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+20'!C10","v":10},{"$f":"'X+20'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+20'!M9","v":161.54732446756981},{"$f":"'X+20'!G10*W10","v":0},{"$f":"'X+20'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+20'!I10","v":10},{"$f":"'X+20'!J10","v":9},326.22834209218257,163.68906268137124,162.53927941081133,1.1813385209442289E-2,8.0450567584849763E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L10","v":160.32109557783252},{"$f":"'X+20'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+20'!C11","v":11},{"$f":"'X+20'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+20'!M10","v":159.36071076681415},{"$f":"'X+20'!G11*W11","v":0},{"$f":"'X+20'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+20'!I11","v":11},{"$f":"'X+20'!J11","v":12},320.66767453921426,162.3150274243649,158.35264711484936,6.0681534676209608E-3,8.0636519648007964E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L11","v":158.1213492836537},{"$f":"'X+20'!B12*U12","v":3.18E-5},{"$f":"'X+20'!C12","v":4},{"$f":"'X+20'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+20'!M11","v":154.39485196165555},{"$f":"'X+20'!G12*W12","v":0},{"$f":"'X+20'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+20'!I12","v":3},{"$f":"'X+20'!J12","v":1},311.50321393178342,155.11632102474647,156.38689290703692,5.0282589072201877E-3,7.9590546186233437E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L12","v":150.60184990059284},{"$f":"'X+20'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+20'!C13","v":5},{"$f":"'X+20'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+20'!M12","v":152.12643265150678},{"$f":"'X+20'!G13*W13","v":0},{"$f":"'X+20'!H13*V13","v":5.24E-5},{"$f":"'X+20'!I13","v":5},{"$f":"'X+20'!J13","v":3},306.71482088638993,152.59635965995409,154.11846122643584,5.4902406387427457E-3,7.9714250709389551E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L13","v":147.62970994044861},{"$f":"'X+20'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+20'!C14","v":4},{"$f":"'X+20'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+20'!M13","v":149.4313393584882},{"$f":"'X+20'!G14*W14","v":0},{"$f":"'X+20'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+20'!I14","v":4},{"$f":"'X+20'!J14","v":3},299.04605626329669,148.62277872556689,150.4232775377298,6.9312148817040628E-3,8.0618207583904398E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L14","v":143.46226559229243},{"$f":"'X+20'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+20'!C15","v":3},{"$f":"'X+20'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+20'!M14","v":145.55323716862915},{"$f":"'X+20'!G15*W15","v":0},{"$f":"'X+20'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+20'!I15","v":3},{"$f":"'X+20'!J15","v":3},287.99862937844068,142.45353591343112,145.54509346500956,8.7296788612909928E-3,8.1437036195848023E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L15","v":137.20986451449616},{"$f":"'X+20'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+20'!C16","v":5},{"$f":"'X+20'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+20'!M15","v":140.59655135805633},{"$f":"'X+20'!G16*W16","v":0},{"$f":"'X+20'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+20'!I16","v":5},{"$f":"'X+20'!J16","v":3},281.78773854842541,139.19957377465758,142.58816477376783,1.0290739838587212E-2,8.3865842885080585E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L16","v":133.86044397865089},{"$f":"'X+20'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+20'!C17","v":6},{"$f":"'X+20'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+20'!M16","v":137.54945960113611},{"$f":"'X+20'!G17*W17","v":0},{"$f":"'X+20'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+20'!I17","v":6},{"$f":"'X+20'!J17","v":3},276.38916251342386,135.84866425958077,140.54049825384308,1.177971907012128E-2,8.9613472930140173E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L17","v":130.62858302825353},{"$f":"'X+20'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+20'!C18","v":6},{"$f":"'X+20'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+20'!M17","v":135.6140303890981},{"$f":"'X+20'!G18*W18","v":0},{"$f":"'X+20'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+20'!I18","v":6},{"$f":"'X+20'!J18","v":3},270.21993201051146,131.61559802458618,138.60433398592528,1.2985003667340515E-2,9.6964031728205176E-3,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L18","v":126.73629041900162},{"$f":"'X+20'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+20'!C19","v":2},{"$f":"'X+20'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+20'!M18","v":133.99934378137186},{"$f":"'X+20'!G19*W19","v":0},{"$f":"'X+20'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+20'!I19","v":2},{"$f":"'X+20'!J19","v":2},256.71056095304914,122.72196231105644,133.98859864199272,1.4328107945175016E-2,1.0745139379140645E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L19","v":118.41281518107239},{"$f":"'X+20'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+20'!C20","v":4},{"$f":"'X+20'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+20'!M19","v":129.92158049302063},{"$f":"'X+20'!G20*W20","v":0},{"$f":"'X+20'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+20'!I20","v":4},{"$f":"'X+20'!J20","v":2},252.30707460323637,120.39711559559083,131.90995900764554,1.5699585481559711E-2,1.1621485375100694E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L20","v":116.55408101259218},{"$f":"'X+20'!B21*U21","v":1.63129E-4},{"$f":"'X+20'!C21","v":4},{"$f":"'X+20'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+20'!M20","v":128.28270628746992},{"$f":"'X+20'!G21*W21","v":0.33981259999999996},{"$f":"'X+20'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+20'!I21","v":4},{"$f":"'X+20'!J21","v":0},250.80492442658351,118.53506766191067,132.26985676467282,1.9013350681503151E-2,1.2849522797088616E-2,4.3592079958581491E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L21","v":115.57137486212702},{"$f":"'X+20'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+20'!C22","v":6},{"$f":"'X+20'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+20'!M21","v":129.4723956677679},{"$f":"'X+20'!G22*W22","v":1.6944046666666666},{"$f":"'X+20'!H22*V22","v":1.11022E-4},{"$f":"'X+20'!I22","v":6},{"$f":"'X+20'!J22","v":10},244.00539137759597,118.5473699941399,125.45802138345607,2.4004867987112953E-2,1.4374284311826926E-2,0.21937863142397901,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L22","v":116.2784892708265},{"$f":"'X+20'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+20'!C23","v":6},{"$f":"'X+20'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+20'!M22","v":123.31619367834037},{"$f":"'X+20'!G23*W23","v":3.0649546666666665},{"$f":"'X+20'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+20'!I23","v":6},{"$f":"'X+20'!J23","v":8},237.54810241568958,116.24690663779867,121.30119577789092,3.1582633027827725E-2,1.4997900449450277E-2,0.37795854328999978,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L23","v":114.99124251571324},{"$f":"'X+20'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+20'!C24","v":10},{"$f":"'X+20'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+20'!M23","v":120.11566862618147},{"$f":"'X+20'!G24*W24","v":5.3131026666666665},{"$f":"'X+20'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+20'!I24","v":10},{"$f":"'X+20'!J24","v":8},240.05020129161488,117.95040084612644,122.09980044548844,4.0841669586790905E-2,1.5868180693033265E-2,0.63818687928621443,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L24","v":117.32323286116247},{"$f":"'X+20'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+20'!C25","v":9},{"$f":"'X+20'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+20'!M24","v":121.50753172118183},{"$f":"'X+20'!G25*W25","v":10.447013333333333},{"$f":"'X+20'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+20'!I25","v":9},{"$f":"'X+20'!J25","v":9},239.76081071175304,118.27056951233514,121.49024119941791,5.2663348827321439E-2,1.7290521763924174E-2,1.2693908039916095,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L25","v":118.85209720703089},{"$f":"'X+20'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+20'!C26","v":8},{"$f":"'X+20'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+20'!M25","v":122.03957775993365},{"$f":"'X+20'!G26*W26","v":16.112460000000002},{"$f":"'X+20'!H26*V26","v":1.51626E-4},{"$f":"'X+20'!I26","v":8},{"$f":"'X+20'!J26","v":9},240.8110271704191,119.78995378350288,121.02107338691623,6.2143423528008397E-2,1.8504373017427699E-2,1.9663578150738208,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L26","v":135.43325830177773},{"$f":"'X+20'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+20'!C27","v":7},{"$f":"'X+20'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+20'!M26","v":113.7148207150133},{"$f":"'X+20'!G27*W27","v":22.426593333333333},{"$f":"'X+20'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+20'!I27","v":8},{"$f":"'X+20'!J27","v":8},249.0549623194604,135.35846731637943,113.69649500308097,7.4790985398282203E-2,1.8325711932327966E-2,2.5502360401485125,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L27","v":149.47322973426549},{"$f":"'X+20'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+20'!C28","v":11},{"$f":"'X+20'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+20'!M27","v":152.72297046877244},{"$f":"'X+20'!G28*W28","v":32.911406666666664},{"$f":"'X+20'!H28*V28","v":1.701885E-4},{"$f":"'X+20'!I28","v":11},{"$f":"'X+20'!J28","v":9},307.08762843665409,152.39064966114128,154.69697877551283,8.2580073124208619E-2,2.5991693259624679E-2,5.0263277884390938,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L28","v":140.45855987060278},{"$f":"'X+20'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+20'!C29","v":10},{"$f":"'X+20'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+20'!M28","v":135.75301345193589},{"$f":"'X+20'!G29*W29","v":38.196553333333334},{"$f":"'X+20'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+20'!I29","v":10},{"$f":"'X+20'!J29","v":8},275.11082424554343,137.38219536077233,137.7286288847711,7.6364509830449318E-2,2.4384567164797259E-2,5.1852972184775865,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L29","v":167.25776266846131},{"$f":"'X+20'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+20'!C30","v":14},{"$f":"'X+20'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+20'!M29","v":154.70250304697961},{"$f":"'X+20'!G30*W30","v":50.104373333333335},{"$f":"'X+20'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+20'!I30","v":14},{"$f":"'X+20'!J30","v":7},333.84114826561506,172.16809059690411,161.67305766871092,8.967207155720483E-2,2.9445378268698384E-2,7.7512719682670044,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L30","v":176.1661702973357},{"$f":"'X+20'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+20'!C31","v":14},{"$f":"'X+20'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+20'!M30","v":155.69309334207327},{"$f":"'X+20'!G31*W31","v":60.364240000000002},{"$f":"'X+20'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+20'!I31","v":15},{"$f":"'X+20'!J31","v":8},342.73463734199686,180.07293320662572,162.66170413537111,9.323709070997184E-2,3.1389206702148724E-2,9.3982952528433117,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L31","v":190.03035486119688},{"$f":"'X+20'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+20'!C32","v":13},{"$f":"'X+20'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+20'!M31","v":201.57891586750452},{"$f":"'X+20'!G32*W32","v":66.619780000000006},{"$f":"'X+20'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+20'!I32","v":13},{"$f":"'X+20'!J32","v":9},394.46673848165346,188.93111521396256,205.53562326769094,9.9239647234340256E-2,4.3292599813574278E-2,13.429143027731662,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L32","v":185.95505692937266},{"$f":"'X+20'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+20'!C33","v":15},{"$f":"'X+20'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+20'!M32","v":177.61295179633709},{"$f":"'X+20'!G33*W33","v":83.705533333333335},{"$f":"'X+20'!H33*V33","v":2.295535E-4},{"$f":"'X+20'!I33","v":15},{"$f":"'X+20'!J33","v":11},367.4308233519954,185.85864323038851,181.57218012160692,9.6413698984155721E-2,4.0771674730180466E-2,14.86718685702002,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L33","v":207.7240604259934},{"$f":"'X+20'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+20'!C34","v":15},{"$f":"'X+20'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+20'!M33","v":219.47950122017028},{"$f":"'X+20'!G34*W34","v":96.08356666666667},{"$f":"'X+20'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+20'!I34","v":15},{"$f":"'X+20'!J34","v":9},433.04098499296151,207.61561257556042,225.42537241740109,0.10844785043299116,5.412880276917266E-2,21.088373287454978,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L34","v":187.75914305022559},{"$f":"'X+20'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+20'!C35","v":21},{"$f":"'X+20'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+20'!M34","v":196.51680056407142},{"$f":"'X+20'!G35*W35","v":111.49120000000001},{"$f":"'X+20'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+20'!I35","v":19},{"$f":"'X+20'!J35","v":13},392.12276525292435,189.65817144034918,202.46459381257517,0.10097160987640592,5.2206751496251494E-2,21.909893915049,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L35","v":200.58540099150522},{"$f":"'X+20'!B36*U36","v":5.665965E-4},{"$f":"'X+20'!C36","v":20},{"$f":"'X+20'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+20'!M35","v":216.4304281829655},{"$f":"'X+20'!G36*W36","v":110.07},{"$f":"'X+20'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+20'!I36","v":20},{"$f":"'X+20'!J36","v":12},428.83999631950309,204.47175000535233,224.36824631415075,0.1136509861528834,6.2181868814749172E-2,23.82249723009901,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L36","v":223.33385927499623},{"$f":"'X+20'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+20'!C37","v":17},{"$f":"'X+20'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+20'!M36","v":250.29279620066541},{"$f":"'X+20'!G37*W37","v":115.5808},{"$f":"'X+20'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+20'!I37","v":17},{"$f":"'X+20'!J37","v":13},479.41382051186201,225.19903206581728,254.21478844604474,0.13482720917896343,7.8007754620676578E-2,28.929041619109867,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L37","v":231.16363419200829},{"$f":"'X+20'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+20'!C38","v":20},{"$f":"'X+20'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+20'!M37","v":259.20884988277817},{"$f":"'X+20'!G38*W38","v":111.19606666666665},{"$f":"'X+20'!H38*V38","v":3.393475E-4},{"$f":"'X+20'!I38","v":19},{"$f":"'X+20'!J38","v":14},500.13619455115793,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":236.01530654356537},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":264.12088800759255},0.14832764844292437,{"$f":"F38*H38","v":8.7961875185596061E-2},{"$f":"G38*F38/1000","v":28.823004552155393},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L38","v":234.05107924738962},{"$f":"'X+20'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+20'!C39","v":17},{"$f":"'X+20'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+20'!M38","v":275.09236212312612},{"$f":"'X+20'!G39*W39","v":99.020133333333334},{"$f":"'X+20'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+20'!I39","v":16},{"$f":"'X+20'!J39","v":14},514.88283180593726,237.89212263773999,276.99070916819727,0.15895660964964206,0.10165295492882394,27.239682376413565,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L39","v":251.77971806560532},{"$f":"'X+20'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+20'!C40","v":15},{"$f":"'X+20'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+20'!M39","v":259.07974402304944},{"$f":"'X+20'!G40*W40","v":95.188199999999995},{"$f":"'X+20'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+20'!I40","v":14},{"$f":"'X+20'!J40","v":15},511.57430602654688,253.59920547796719,257.97510054857969,0.18051258763812253,0.10464347446975777,24.661334490014834,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L40","v":246.69447028743912},{"$f":"'X+20'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+20'!C41","v":15},{"$f":"'X+20'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+20'!M40","v":258.986816734505},{"$f":"'X+20'!G41*W41","v":82.483686666666657},{"$f":"'X+20'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+20'!I41","v":14},{"$f":"'X+20'!J41","v":15},507.3797665048811,249.50733427633529,257.87243222854579,0.18713601110382386,0.11438450595918657,21.362187442326334,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L41","v":250.52418332045934},{"$f":"'X+20'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+20'!C42","v":17},{"$f":"'X+20'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+20'!M41","v":237.98572494195466},{"$f":"'X+20'!G42*W42","v":72.694853333333313},{"$f":"'X+20'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+20'!I42","v":16},{"$f":"'X+20'!J42","v":15},495.19302370532648,256.32241364845487,238.87061005687161,0.20176967200446475,0.11511488508304815,17.300337370082399,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L42","v":229.66270855907638},{"$f":"'X+20'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+20'!C43","v":12},{"$f":"'X+20'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+20'!M42","v":222.97133008317707},{"$f":"'X+20'!G43*W43","v":58.614106666666657},{"$f":"'X+20'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+20'!I43","v":12},{"$f":"'X+20'!J43","v":15},451.31837580117781,231.4650508417626,219.85332495941518,0.19765771731376344,0.11800512376189055,13.069265325103881,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L43","v":200.87491466896449},{"$f":"'X+20'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+20'!C44","v":13},{"$f":"'X+20'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+20'!M43","v":216.88910171077802},{"$f":"'X+20'!G44*W44","v":46.599106666666664},{"$f":"'X+20'!H44*V44","v":5.78967E-4},{"$f":"'X+20'!I44","v":12},{"$f":"'X+20'!J44","v":15},417.45216419857371,203.68863412034588,213.76353007822783,0.18628054861860555,0.12557163255018403,10.10683838545806,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L44","v":231.37804562000539},{"$f":"'X+20'!B45*U45","v":1.0084705E-3},{"$f":"'X+20'!C45","v":10},{"$f":"'X+20'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+20'!M44","v":214.77758407114325},{"$f":"'X+20'!G45*W45","v":37.817026666666671},{"$f":"'X+20'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+20'!I45","v":10},{"$f":"'X+20'!J45","v":3},454.78644064031653,233.14470768664995,221.64173295366658,0.23333793335542966,0.13585111747667955,8.1222496242206663,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L45","v":211.50253834289833},{"$f":"'X+20'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+20'!C46","v":12},{"$f":"'X+20'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+20'!M45","v":221.66338876103936},{"$f":"'X+20'!G46*W46","v":28.979673333333334},{"$f":"'X+20'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+20'!I46","v":12},{"$f":"'X+20'!J46","v":5},443.77842564968307,215.26813325219098,228.51029239749207,0.23440509070735904,0.1530963635472814,6.4237325962545917,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L46","v":196.60743880671615},{"$f":"'X+20'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+20'!C47","v":14},{"$f":"'X+20'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+20'!M46","v":199.73851599172755},{"$f":"'X+20'!G47*W47","v":18.889446666666664},{"$f":"'X+20'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+20'!I47","v":14},{"$f":"'X+20'!J47","v":8},406.95328859556878,201.36544994736548,205.58783864820333,0.24198885935067935,0.15067734352422751,3.7729500451048845,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L47","v":193.56020505297505},{"$f":"'X+20'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+20'!C48","v":9},{"$f":"'X+20'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+20'!M47","v":205.60860286641096},{"$f":"'X+20'!G48*W48","v":12.351526666666667},{"$f":"'X+20'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+20'!I48","v":8},{"$f":"'X+20'!J48","v":8},400.73272263270997,195.2935225446781,205.4392000880319,0.26668250829696527,0.16940277837906179,2.5395801412005512,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L48","v":211.12488040454673},{"$f":"'X+20'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+20'!C49","v":11},{"$f":"'X+20'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+20'!M48","v":199.51096968452418},{"$f":"'X+20'!G49*W49","v":7.2478820000000006},{"$f":"'X+20'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+20'!I49","v":11},{"$f":"'X+20'!J49","v":8},416.12814086475328,213.79709087097896,202.33104999377429,0.32778953356777357,0.17991969074989778,1.4460319659790086,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L49","v":178.47511083999427},{"$f":"'X+20'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+20'!C50","v":11},{"$f":"'X+20'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+20'!M49","v":199.38025759884638},{"$f":"'X+20'!G50*W50","v":4.5244233333333339},{"$f":"'X+20'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+20'!I50","v":11},{"$f":"'X+20'!J50","v":7},385.34551100598344,182.16240549066708,203.18310551531633,0.31270534932719973,0.19715208353005045,0.90208068968623134,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L50","v":164.54718078130216},{"$f":"'X+20'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+20'!C51","v":10},{"$f":"'X+20'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+20'!M50","v":165.58015332116796},{"$f":"'X+20'!G51*W51","v":2.4095213333333332},{"$f":"'X+20'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+20'!I51","v":10},{"$f":"'X+20'!J51","v":7},334.62385022683839,166.22346711255111,168.40038311428731,0.32371366875105578,0.17977020688063872,0.39896891180395833,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L51","v":180.99399578421458},{"$f":"'X+20'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+20'!C52","v":8},{"$f":"'X+20'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+20'!M51","v":177.321540719117},{"$f":"'X+20'!G52*W52","v":1.3922226666666668},{"$f":"'X+20'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+20'!I52","v":8},{"$f":"'X+20'!J52","v":6},361.70915137133909,182.59906978131735,179.11008159002171,0.39492600289722368,0.21145912909528,0.24687106827741101,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L52","v":158.18030158579734},{"$f":"'X+20'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+20'!C53","v":5},{"$f":"'X+20'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+20'!M52","v":162.33102423898828},{"$f":"'X+20'!G53*W53","v":0.76621939999999988},{"$f":"'X+20'!H53*V53","v":1.310779E-3},{"$f":"'X+20'!I53","v":6},{"$f":"'X+20'!J53","v":6},319.91928456888718,157.80104042751984,162.11824414136731,0.37926115827748863,0.21278009762095682,0.12438117999378304,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L53","v":156.87711680096109},{"$f":"'X+20'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+20'!C54","v":5},{"$f":"'X+20'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+20'!M53","v":160.16502774650704},{"$f":"'X+20'!G54*W54","v":0.72774420000000006},{"$f":"'X+20'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+20'!I54","v":5},{"$f":"'X+20'!J54","v":4},317.39814514975501,156.4638107806326,160.93433436912241,0.41330602032850167,0.23069337738462589,0.11655916998535958,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L54","v":156.51590332707048},{"$f":"'X+20'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+20'!C55","v":6},{"$f":"'X+20'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+20'!M54","v":154.05532587498411},{"$f":"'X+20'!G55*W55","v":0.97042133333333336},{"$f":"'X+20'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+20'!I55","v":6},{"$f":"'X+20'!J55","v":4},309.87052753795956,154.05891695742667,155.81161058053286,0.45698636964379408,0.24371529445123608,0.14949857474270326,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L55","v":181.35848741089333},{"$f":"'X+20'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+20'!C56","v":3},{"$f":"'X+20'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+20'!M55","v":166.66731543456052},{"$f":"'X+20'!G56*W56","v":0},{"$f":"'X+20'!H56*V56","v":1.737352E-3},{"$f":"'X+20'!I56","v":3},{"$f":"'X+20'!J56","v":4},344.14395071516083,178.76619507440515,165.37775564075565,0.59229233648817714,0.28955979380486457,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L56","v":170.10042560153576},{"$f":"'X+20'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+20'!C57","v":3},{"$f":"'X+20'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+20'!M56","v":166.39130305062457},{"$f":"'X+20'!G57*W57","v":0},{"$f":"'X+20'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+20'!I57","v":3},{"$f":"'X+20'!J57","v":4},335.54924015487939,170.47553608797446,165.07370406690495,0.62488951356129474,0.31759898371962203,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L57","v":160.86908028266859},{"$f":"'X+20'!B58*U58","v":4.141563E-3},{"$f":"'X+20'!C58","v":3},{"$f":"'X+20'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+20'!M57","v":165.10839438344999},{"$f":"'X+20'!G58*W58","v":0},{"$f":"'X+20'!H58*V58","v":2.0988265E-3},{"$f":"'X+20'!I58","v":3},{"$f":"'X+20'!J58","v":4},323.96469136187142,160.20283085192585,163.76186050994556,0.6662494307427298,0.34653387350443599,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L58","v":180.51588020625923},{"$f":"'X+20'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+20'!C59","v":3},{"$f":"'X+20'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+20'!M58","v":183.39981616863494},{"$f":"'X+20'!G59*W59","v":0},{"$f":"'X+20'!H59*V59","v":2.31014E-3},{"$f":"'X+20'!I59","v":3},{"$f":"'X+20'!J59","v":4},362.65064804003674,180.67451112272562,181.97613691731112,0.8413690835336165,0.42367925132381035,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L59","v":163.47884468173001},{"$f":"'X+20'!B60*U60","v":5.217625E-3},{"$f":"'X+20'!C60","v":5},{"$f":"'X+20'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+20'!M59","v":144.8648848193628},{"$f":"'X+20'!G60*W60","v":0},{"$f":"'X+20'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+20'!I60","v":5},{"$f":"'X+20'!J60","v":3},310.12187475843336,163.6258733747475,146.49600138368586,0.85297130698251156,0.3688834356769285,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L60","v":158.93005975700234},{"$f":"'X+20'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+20'!C61","v":5},{"$f":"'X+20'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+20'!M60","v":154.34668089941721},{"$f":"'X+20'!G61*W61","v":0},{"$f":"'X+20'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+20'!I61","v":5},{"$f":"'X+20'!J61","v":3},315.92115721508833,160.00834884869309,155.91280836639524,0.92171090830924107,0.4338725330219651,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L61","v":170.55504076789654},{"$f":"'X+20'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+20'!C62","v":4},{"$f":"'X+20'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+20'!M61","v":175.4344297407643},{"$f":"'X+20'!G62*W62","v":0},{"$f":"'X+20'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+20'!I62","v":4},{"$f":"'X+20'!J62","v":3},347.34842941026318,171.45913935344242,175.88929005682076,1.0959014144541193,0.54513968394355872,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L62","v":177.23271110367861},{"$f":"'X+20'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+20'!C63","v":4},{"$f":"'X+20'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+20'!M62","v":182.75026817813861},{"$f":"'X+20'!G63*W63","v":0},{"$f":"'X+20'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+20'!I63","v":3},{"$f":"'X+20'!J63","v":3},359.09087386373221,176.96934573899256,182.12152812473968,1.2633653646860412,0.62874005339891792,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L63","v":181.7798078395538},{"$f":"'X+20'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+20'!C64","v":2},{"$f":"'X+20'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+20'!M63","v":200.58737839820981},{"$f":"'X+20'!G64*W64","v":0},{"$f":"'X+20'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+20'!I64","v":2},{"$f":"'X+20'!J64","v":3},378.1585134380374,179.3361667760748,198.82234666196263,1.443641063479,0.76503173624719023,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L64","v":167.33713412110598},{"$f":"'X+20'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+20'!C65","v":3},{"$f":"'X+20'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+20'!M64","v":202.77207363271404},{"$f":"'X+20'!G65*W65","v":0},{"$f":"'X+20'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+20'!I65","v":3},{"$f":"'X+20'!J65","v":2},369.76399386757282,166.85054114225821,202.91345272531464,1.4865929788477634,0.85862090739939545,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L65","v":184.56205592193146},{"$f":"'X+20'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+20'!C66","v":2},{"$f":"'X+20'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+20'!M65","v":217.43213318006283},{"$f":"'X+20'!G66*W66","v":0},{"$f":"'X+20'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+20'!I66","v":2},{"$f":"'X+20'!J66","v":2},399.12995116802063,182.72128408476431,216.40866708325629,1.8407718371671615,1.0234660968065465,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L66","v":203.97388234271892},{"$f":"'X+20'!B67*U67","v":1.121759E-2},{"$f":"'X+20'!C67","v":3},{"$f":"'X+20'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+20'!M66","v":224.18282956107987},{"$f":"'X+20'!G67*W67","v":0},{"$f":"'X+20'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+20'!I67","v":3},{"$f":"'X+20'!J67","v":2},426.69400755901643,202.68578695989007,224.00822059912639,2.2880953828288604,1.174608961953477,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L67","v":175.64697496965323},{"$f":"'X+20'!B68*U68","v":1.2590195E-2},{"$f":"'X+20'!C68","v":2},{"$f":"'X+20'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+20'!M67","v":205.08255624580025},{"$f":"'X+20'!G68*W68","v":0},{"$f":"'X+20'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+20'!I68","v":2},{"$f":"'X+20'!J68","v":2},377.32045602818619,173.43554530362516,203.88491072456105,2.2114296660280535,1.1976455212391837,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L68","v":194.26681056309457},{"$f":"'X+20'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+20'!C69","v":2},{"$f":"'X+20'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+20'!M68","v":240.05307820702623},{"$f":"'X+20'!G69*W69","v":0},{"$f":"'X+20'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+20'!I69","v":2},{"$f":"'X+20'!J69","v":3},430.026610505831,192.53771155494209,237.48889895088891,2.7290990081524646,1.564179256137332,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L69","v":214.93330334008894},{"$f":"'X+20'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+20'!C70","v":0},{"$f":"'X+20'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+20'!M69","v":237.67221513888393},{"$f":"'X+20'!G70*W70","v":0},{"$f":"'X+20'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+20'!I70","v":0},{"$f":"'X+20'!J70","v":0},447.52736469124039,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":211.58529157262643},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":235.94207311861396},3.348011767462499,{"$f":"F70*H70","v":1.7301420202699598},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L70","v":197.91119517200246},{"$f":"'X+20'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+20'!C71","v":0},{"$f":"'X+20'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+20'!M70","v":246.44580042567887},{"$f":"'X+20'!G71*W71","v":0},{"$f":"'X+20'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+20'!I71","v":0},{"$f":"'X+20'!J71","v":0},{"$f":"L71+M71","v":436.9447065858792},192.50515438820804,244.43955219767113,3.4060407837944289,2.0062482280077361,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L71","v":217.7698110427863},{"$f":"'X+20'!B72*U72","v":1.8990455E-2},{"$f":"'X+20'!C72","v":3},{"$f":"'X+20'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+20'!M71","v":274.4311894410634},{"$f":"'X+20'!G72*W72","v":0},{"$f":"'X+20'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+20'!I72","v":3},{"$f":"'X+20'!J72","v":2},487.56459844293295,214.63426324581977,272.93033519711315,4.1355477969665362,2.5008542439502413,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L72","v":227.72437344372031},{"$f":"'X+20'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+20'!C73","v":2},{"$f":"'X+20'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+20'!M72","v":257.53294526948343},{"$f":"'X+20'!G73*W73","v":0},{"$f":"'X+20'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+20'!I73","v":2},{"$f":"'X+20'!J73","v":2},478.86027127195808,223.9560926399476,254.90417863201048,4.768280803772706,2.6287666374729439,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L73","v":221.11191690791375},{"$f":"'X+20'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+20'!C74","v":1},{"$f":"'X+20'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+20'!M73","v":257.02923630614953},{"$f":"'X+20'!G74*W74","v":0},{"$f":"'X+20'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+20'!I74","v":1},{"$f":"'X+20'!J74","v":2},469.10419842265145,216.01430990851361,253.08988851413784,5.0976069994001456,2.9393477920116799,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L74","v":209.20886859106781},{"$f":"'X+20'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+20'!C75","v":1},{"$f":"'X+20'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+20'!M74","v":253.41728910950317},{"$f":"'X+20'!G75*W75","v":0},{"$f":"'X+20'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+20'!I75","v":1},{"$f":"'X+20'!J75","v":2},453.07922544354466,203.90813198108816,249.1710934624565,5.3007366099796576,3.2461956470466662,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L75","v":219.51802452954465},{"$f":"'X+20'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+20'!C76","v":1},{"$f":"'X+20'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+20'!M75","v":241.474640112602},{"$f":"'X+20'!G76*W76","v":0},{"$f":"'X+20'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+20'!I76","v":1},{"$f":"'X+20'!J76","v":2},450.42159227376044,213.41104955098456,237.01054272277585,6.1069749785600917,3.4640973898261431,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L76","v":172.21917169168199},{"$f":"'X+20'!B77*U77","v":3.056145E-2},{"$f":"'X+20'!C77","v":2},{"$f":"'X+20'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+20'!M76","v":196.75585301777303},{"$f":"'X+20'!G77*W77","v":0},{"$f":"'X+20'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+20'!I77","v":2},{"$f":"'X+20'!J77","v":2},361.55130718890439,167.95590408698524,193.59540310191915,5.2632676046967548,3.1604499158538846,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L77","v":158.6942238080255},{"$f":"'X+20'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+20'!C78","v":1},{"$f":"'X+20'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+20'!M77","v":196.54590265302227},{"$f":"'X+20'!G78*W78","v":0},{"$f":"'X+20'!H78*V78","v":1.798568E-2},{"$f":"'X+20'!I78","v":1},{"$f":"'X+20'!J78","v":2},345.37032832200754,153.35943737941369,192.01089094259385,5.334786428611797,3.5350117104284098,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L78","v":135.63614893906848},{"$f":"'X+20'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+20'!C79","v":1},{"$f":"'X+20'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+20'!M78","v":157.26204045824019},{"$f":"'X+20'!G79*W79","v":0},{"$f":"'X+20'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+20'!I79","v":1},{"$f":"'X+20'!J79","v":2},282.71834086911917,129.62175646903452,153.09658440008468,5.0143924700339548,3.1654560581555078,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L79","v":132.2522410931025},{"$f":"'X+20'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+20'!C80","v":1},{"$f":"'X+20'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+20'!M79","v":167.71956894903997},{"$f":"'X+20'!G80*W80","v":0},{"$f":"'X+20'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+20'!I80","v":1},{"$f":"'X+20'!J80","v":2},289.8315030386741,126.88751291333389,162.94399012534021,5.3647281797686084,3.7755788236997656,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L80","v":115.87971884853178},{"$f":"'X+20'!B81*U81","v":4.437373E-2},{"$f":"'X+20'!C81","v":2},{"$f":"'X+20'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+20'!M80","v":135.30738135982921},{"$f":"'X+20'!G81*W81","v":0},{"$f":"'X+20'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+20'!I81","v":2},{"$f":"'X+20'!J81","v":2},243.63358593430712,111.73770349187112,131.895882442436,5.1420153566606599,3.4114989173932124,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L81","v":110.98256488149278},{"$f":"'X+20'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+20'!C82","v":1},{"$f":"'X+20'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+20'!M81","v":123.37579041705321},{"$f":"'X+20'!G82*W82","v":0},{"$f":"'X+20'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+20'!I82","v":1},{"$f":"'X+20'!J82","v":2},224.48239214410606,105.59878678627095,118.88360535783511,5.3837780952218246,3.4921850592181034,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L82","v":102.4280481883244},{"$f":"'X+20'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+20'!C83","v":1},{"$f":"'X+20'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+20'!M82","v":107.45685093924544},{"$f":"'X+20'!G83*W83","v":0},{"$f":"'X+20'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+20'!I83","v":1},{"$f":"'X+20'!J83","v":2},200.01649815809981,96.984241718009883,103.03225644008992,5.4438064703145113,3.4245944991555186,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L83","v":91.621706062689071},{"$f":"'X+20'!B84*U84","v":5.844009E-2},{"$f":"'X+20'!C84","v":0},{"$f":"'X+20'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+20'!M83","v":97.274218683466003},{"$f":"'X+20'!G84*W84","v":0},{"$f":"'X+20'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+20'!I84","v":0},{"$f":"'X+20'!J84","v":1},179.04020032430066,86.267325314431972,92.772875009868685,5.3543807482570953,3.5013436735973245,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L84","v":93.655225370309338},{"$f":"'X+20'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+20'!C85","v":3},{"$f":"'X+20'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+20'!M84","v":94.592184064030135},{"$f":"'X+20'!G85*W85","v":0},{"$f":"'X+20'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+20'!I85","v":3},{"$f":"'X+20'!J85","v":1},183.35398699237322,90.61883328674017,92.735153705633039,6.0363920835691731,3.857030358397092,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L85","v":83.837751127118025},{"$f":"'X+20'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+20'!C86","v":0},{"$f":"'X+20'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+20'!M85","v":93.818597366182587},{"$f":"'X+20'!G86*W86","v":0},{"$f":"'X+20'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+20'!I86","v":0},{"$f":"'X+20'!J86","v":0},167.33831640659844,77.864763663978195,89.473552742620242,5.9729874631398285,4.3450446235623419,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L86","v":74.019118791745598},{"$f":"'X+20'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+20'!C87","v":0},{"$f":"'X+20'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+20'!M86","v":80.353037501307156},{"$f":"'X+20'!G87*W87","v":0},{"$f":"'X+20'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+20'!I87","v":0},{"$f":"'X+20'!J87","v":0},144.29468966547103,68.177214245159391,76.117475420311635,5.8419045465862087,4.2355620809955274,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L87","v":60.451719696931526},{"$f":"'X+20'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+20'!C88","v":0},{"$f":"'X+20'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+20'!M87","v":70.67472656238526},{"$f":"'X+20'!G88*W88","v":0},{"$f":"'X+20'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+20'!I88","v":0},{"$f":"'X+20'!J88","v":0},121.58213715095874,55.152803955570896,66.429333195387855,5.2989157413606316,4.245393366997404,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L88","v":51.873628971851758},{"$f":"'X+20'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+20'!C89","v":1},{"$f":"'X+20'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+20'!M88","v":58.241509756254338},{"$f":"'X+20'!G89*W89","v":0},{"$f":"'X+20'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+20'!I89","v":1},{"$f":"'X+20'!J89","v":0},103.07736452083964,47.818694002700681,55.258670518138956,5.0549349691510796,3.9828392381153792,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L89","v":48.376657157470618},{"$f":"'X+20'!B90*U90","v":0.10830889999999999},{"$f":"'X+20'!C90","v":0},{"$f":"'X+20'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+20'!M89","v":72.7909711059459},{"$f":"'X+20'!G90*W90","v":0},{"$f":"'X+20'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+20'!I90","v":0},{"$f":"'X+20'!J90","v":0},110.27034243395318,43.137034635067849,67.133307798885326,5.2396225224027688,5.6576633070605684,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L90","v":44.054785419398584},{"$f":"'X+20'!B91*U91","v":0.12020679999999999},{"$f":"'X+20'!C91","v":0},{"$f":"'X+20'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+20'!M90","v":58.552640562353574},{"$f":"'X+20'!G91*W91","v":0},{"$f":"'X+20'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+20'!I91","v":0},{"$f":"'X+20'!J91","v":0},92.144584557057783,38.759100639446025,53.385483917611765,5.2956847799525608,5.1671566447418096,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L91","v":37.42498111264436},{"$f":"'X+20'!B92*U92","v":0.13310035000000001},{"$f":"'X+20'!C92","v":0},{"$f":"'X+20'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+20'!M91","v":62.098547856271878},{"$f":"'X+20'!G92*W92","v":0},{"$f":"'X+20'!H92*V92","v":0.10004718},{"$f":"'X+20'!I92","v":0},{"$f":"'X+20'!J92","v":0},88.329466288964838,32.443703027808006,55.885763261156832,4.9812780848363536,6.2127845951150471,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L92","v":34.366302527741674},{"$f":"'X+20'!B93*U93","v":0.14696075},{"$f":"'X+20'!C93","v":0},{"$f":"'X+20'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+20'!M92","v":55.475600778606108},{"$f":"'X+20'!G93*W93","v":0},{"$f":"'X+20'!H93*V93","v":0.11320585},{"$f":"'X+20'!I93","v":0},{"$f":"'X+20'!J93","v":0},78.511243171741199,29.315804933537862,49.195438238203344,5.0504975942038124,6.2801625404027659,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L93","v":31.534925151164195},{"$f":"'X+20'!B94*U94","v":0.16177274999999999},{"$f":"'X+20'!C94","v":0},{"$f":"'X+20'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+20'!M93","v":51.25196880098693},{"$f":"'X+20'!G94*W94","v":0},{"$f":"'X+20'!H94*V94","v":0.12779114999999999},{"$f":"'X+20'!I94","v":0},{"$f":"'X+20'!J94","v":0},71.135854356560884,26.433433588416197,44.702420768144691,5.1014915627479978,6.5495480328422406,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L94","v":25.707490747053722},{"$f":"'X+20'!B95*U95","v":0.17755929999999998},{"$f":"'X+20'!C95","v":0},{"$f":"'X+20'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+20'!M94","v":45.883152865860772},{"$f":"'X+20'!G95*W95","v":0},{"$f":"'X+20'!H95*V95","v":0.14385095000000001},{"$f":"'X+20'!I95","v":0},{"$f":"'X+20'!J95","v":0},60.425704422361868,21.142886685250389,39.282817737111479,4.564604061803335,6.6003351287492951,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L95","v":22.308477313225534},{"$f":"'X+20'!B96*U96","v":0.19439804999999999},{"$f":"'X+20'!C96","v":0},{"$f":"'X+20'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+20'!M95","v":39.757085622311003},{"$f":"'X+20'!G96*W96","v":0},{"$f":"'X+20'!H96*V96","v":0.16140275000000001},{"$f":"'X+20'!I96","v":0},{"$f":"'X+20'!J96","v":0},51.311935495949797,17.971752825065252,33.340182670884545,4.3367244881602831,6.4169029514264579,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L96","v":17.104861829168797},{"$f":"'X+20'!B97*U97","v":0.21204045000000002},{"$f":"'X+20'!C97","v":0},{"$f":"'X+20'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+20'!M96","v":30.188062876579973},{"$f":"'X+20'!G97*W97","v":0},{"$f":"'X+20'!H97*V97","v":0.18043165000000003},{"$f":"'X+20'!I97","v":0},{"$f":"'X+20'!J97","v":0},38.219120111178924,13.477939229724022,24.741180881454902,3.6269225994447751,5.4468819951250715,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L97","v":13.485005698822397},{"$f":"'X+20'!B98*U98","v":0.23079885},{"$f":"'X+20'!C98","v":0},{"$f":"'X+20'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+20'!M97","v":29.816366660314632},{"$f":"'X+20'!G98*W98","v":0},{"$f":"'X+20'!H98*V98","v":0.20088205000000001},{"$f":"'X+20'!I98","v":0},{"$f":"'X+20'!J98","v":0},34.199475693329717,10.372681891290741,23.826793802038974,3.1123238075316553,5.9895728582756567,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L98","v":10.863591962072341},{"$f":"'X+20'!B99*U99","v":0.25037694999999999},{"$f":"'X+20'!C99","v":0},{"$f":"'X+20'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+20'!M98","v":21.097071577390867},{"$f":"'X+20'!G99*W99","v":0},{"$f":"'X+20'!H99*V99","v":0.2226544},{"$f":"'X+20'!I99","v":0},{"$f":"'X+20'!J99","v":0},24.543314704134005,8.1435989405641536,16.399715763569851,2.7199930215081882,4.6973558138210167,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L99","v":7.9772525433400308},{"$f":"'X+20'!B100*U100","v":0.27065420000000001},{"$f":"'X+20'!C100","v":0},{"$f":"'X+20'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+20'!M99","v":14.919264051411407},{"$f":"'X+20'!G100*W100","v":0},{"$f":"'X+20'!H100*V100","v":0.24560335},{"$f":"'X+20'!I100","v":0},{"$f":"'X+20'!J100","v":0},17.073218458874564,5.8181756380243694,11.255042820850193,2.1590769053156613,3.6642212305612136,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L100","v":5.8096837762234603},{"$f":"'X+20'!B101*U101","v":0.29148925000000003},{"$f":"'X+20'!C101","v":0},{"$f":"'X+20'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+20'!M100","v":11.489370343940049},{"$f":"'X+20'!G101*W101","v":0},{"$f":"'X+20'!H101*V101","v":0.26953855000000004},{"$f":"'X+20'!I101","v":0},{"$f":"'X+20'!J101","v":0},12.508765530576362,4.1162234095549159,8.3925421210214459,1.6934603666685444,3.0968282229186026,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L101","v":4.0360422465266312},{"$f":"'X+20'!B102*U102","v":0.31272334999999996},{"$f":"'X+20'!C102","v":0},{"$f":"'X+20'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+20'!M101","v":9.4565537962527397},{"$f":"'X+20'!G102*W102","v":0},{"$f":"'X+20'!H102*V102","v":0.29422914999999999},{"$f":"'X+20'!I102","v":0},{"$f":"'X+20'!J102","v":0},9.4480376053033197,2.7738775944512977,6.6741600108520229,1.2621646520753338,2.7823937854007168,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L102","v":2.6031812651051816},{"$f":"'X+20'!B103*U103","v":0.33418465000000003},{"$f":"'X+20'!C103","v":0},{"$f":"'X+20'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+20'!M102","v":5.4717018640043538},{"$f":"'X+20'!G103*W103","v":0},{"$f":"'X+20'!H103*V103","v":0.31941160000000002},{"$f":"'X+20'!I103","v":0},{"$f":"'X+20'!J103","v":0},5.4572148620391898,1.7332380451394491,3.7239768168997407,0.86994321996573243,1.7477250471046131,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L103","v":1.8161099871488},{"$f":"'X+20'!B104*U104","v":0.35569385000000003},{"$f":"'X+20'!C104","v":0},{"$f":"'X+20'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+20'!M103","v":4.1125666379719341},{"$f":"'X+20'!G104*W104","v":0},{"$f":"'X+20'!H104*V104","v":0.34479959999999998},{"$f":"'X+20'!I104","v":0},{"$f":"'X+20'!J104","v":0},3.864686140022259,1.1701308337963927,2.6945553062258663,0.6459791533524073,1.4180113317460676,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L104","v":1.2180747850386249},{"$f":"'X+20'!B105*U105","v":0.37706999999999996},{"$f":"'X+20'!C105","v":0},{"$f":"'X+20'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+20'!M104","v":2.6190665808629965},{"$f":"'X+20'!G105*W105","v":0},{"$f":"'X+20'!H105*V105","v":0.37009779999999998},{"$f":"'X+20'!I105","v":0},{"$f":"'X+20'!J105","v":0},2.40853112707619,0.75877532584411056,1.6497558012320794,0.45929945919451426,0.96931077963091705,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+20'!L105","v":0.59260206903541757},{"$f":"'X+20'!B106*U106","v":1},{"$f":"'X+20'!C106","v":0},{"$f":"'X+20'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+20'!M105","v":1.532407900226795},{"$f":"'X+20'!G106*W106","v":0},{"$f":"'X+20'!H106*V106","v":1},{"$f":"'X+20'!I106","v":0},{"$f":"'X+20'!J106","v":0},0,0,0,0.59260206903541757,1.532407900226795,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14263.083385039688},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15245.402147005942},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},29368.186395388835,14174.298345073701,15193.888050315127,179.78503996599056,{"$f":"SUM(O6:O106)","v":154.51409669081633},{"$f":"SUM(P6:P106)","v":325.27798286646777},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":29508.48553204563},null,null,null,null,null,null,{"$f":"L107+M107","v":29368.186395388828},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":29693.464378255292}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":140.29913665680215}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-325.2779828664643}]

{"sheet":"X+22","index":32,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":24}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+22"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15351.78998374545},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,29548.600360128108,14250.21958859846,15298.380771529637,182.45480591138474,156.40921221581056,322.35467094700726,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+21'!P107*106/206","v":167.37604943614363},{"$f":"'X+21'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+21'!C6","v":15},{"$f":"'X+21'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+21'!P107*100/206","v":157.90193343032416},{"$f":"'X+21'!G6*W6","v":0},{"$f":"'X+21'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+21'!I6","v":12},{"$f":"'X+21'!J6","v":9},{"$f":"L6+M6","v":328.87652052455689},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":168.14563412676824},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":160.73088639778865},{"$f":"B6*A6","v":0.23041530937540197},{"$f":"F6*H6","v":0.17104703253549852},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L6","v":169.10837103584601},{"$f":"'X+21'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+21'!C7","v":10},{"$f":"'X+21'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+21'!M6","v":161.63939559595016},{"$f":"'X+21'!G7*W7","v":0},{"$f":"'X+21'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+21'!I7","v":10},{"$f":"'X+21'!J7","v":11},{"$f":"L7+M7","v":331.69963077738981},171.08451939931581,160.615111378074,2.3851636530194349E-2,2.4284217876148765E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L7","v":171.14351982897907},{"$f":"'X+21'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+21'!C8","v":12},{"$f":"'X+21'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+21'!M7","v":160.6707880013297},{"$f":"'X+21'!G8*W8","v":0},{"$f":"'X+21'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+21'!I8","v":13},{"$f":"'X+21'!J8","v":9},332.78791096736359,168.12828155226055,164.65962941510301,1.523827671853264E-2,1.1158586226692347E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L8","v":167.3358326501403},{"$f":"'X+21'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+21'!C9","v":10},{"$f":"'X+21'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+21'!M8","v":163.911808703605},{"$f":"'X+21'!G9*W9","v":0},{"$f":"'X+21'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+21'!I9","v":10},{"$f":"'X+21'!J9","v":8},333.21927683933779,167.31623687112574,165.90303996821206,1.9595779014578353E-2,8.7687353929471884E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L9","v":165.64356653848284},{"$f":"'X+21'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+21'!C10","v":10},{"$f":"'X+21'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+21'!M9","v":164.32446867034463},{"$f":"'X+21'!G10*W10","v":0},{"$f":"'X+21'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+21'!I10","v":10},{"$f":"'X+21'!J10","v":9},331.94782480220846,166.63153949040361,165.31628531180485,1.2027048079226161E-2,8.1833585397831626E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L10","v":163.68906268137124},{"$f":"'X+21'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+21'!C11","v":11},{"$f":"'X+21'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+21'!M10","v":162.53927941081133},{"$f":"'X+21'!G11*W11","v":0},{"$f":"'X+21'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+21'!I11","v":11},{"$f":"'X+21'!J11","v":12},327.21392197362189,165.68286705034876,161.53105492327313,6.1956310224899015E-3,8.2244875381870548E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L11","v":162.3150274243649},{"$f":"'X+21'!B12*U12","v":3.18E-5},{"$f":"'X+21'!C12","v":4},{"$f":"'X+21'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+21'!M11","v":158.35264711484936},{"$f":"'X+21'!G12*W12","v":0},{"$f":"'X+21'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+21'!I12","v":3},{"$f":"'X+21'!J12","v":1},319.6543498423834,159.30986580649281,160.34448403589059,5.1616178720948038E-3,8.1630789587704856E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L12","v":155.11632102474647},{"$f":"'X+21'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+21'!C13","v":5},{"$f":"'X+21'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+21'!M12","v":156.38689290703692},{"$f":"'X+21'!G13*W13","v":0},{"$f":"'X+21'!H13*V13","v":5.24E-5},{"$f":"'X+21'!I13","v":5},{"$f":"'X+21'!J13","v":3},315.48936444140668,157.11066620755807,158.37869823384858,5.6548171883974742E-3,8.1946731883287341E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L13","v":152.59635965995409},{"$f":"'X+21'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+21'!C14","v":4},{"$f":"'X+21'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+21'!M13","v":154.11846122643584},{"$f":"'X+21'!G14*W14","v":0},{"$f":"'X+21'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+21'!I14","v":4},{"$f":"'X+21'!J14","v":3},308.69934179632071,153.58919526086805,155.11014653545269,7.1643990860348452E-3,8.3146909831662147E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L14","v":148.62277872556689},{"$f":"'X+21'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+21'!C15","v":3},{"$f":"'X+21'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+21'!M14","v":150.4232775377298},{"$f":"'X+21'!G15*W15","v":0},{"$f":"'X+21'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+21'!I15","v":3},{"$f":"'X+21'!J15","v":3},298.02859638483301,147.61373502948143,150.41486135535158,9.0436960854507441E-3,8.4161823782359837E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L15","v":142.45353591343112},{"$f":"'X+21'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+21'!C16","v":5},{"$f":"'X+21'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+21'!M15","v":145.54509346500956},{"$f":"'X+21'!G16*W16","v":0},{"$f":"'X+21'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+21'!I16","v":5},{"$f":"'X+21'!J16","v":3},291.97926359842199,144.44285189823762,147.53641170018437,1.0684015193507333E-2,8.6817648251878189E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L16","v":139.19957377465758},{"$f":"'X+21'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+21'!C17","v":6},{"$f":"'X+21'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+21'!M16","v":142.58816477376783},{"$f":"'X+21'!G17*W17","v":0},{"$f":"'X+21'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+21'!I17","v":6},{"$f":"'X+21'!J17","v":3},286.76619936699819,141.18732421216541,145.57887515483282,1.2249562492169869E-2,9.2896189350109744E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L17","v":135.84866425958077},{"$f":"'X+21'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+21'!C18","v":6},{"$f":"'X+21'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+21'!M17","v":140.54049825384308},{"$f":"'X+21'!G18*W18","v":0},{"$f":"'X+21'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+21'!I18","v":6},{"$f":"'X+21'!J18","v":3},280.36560996717662,136.83516035895872,143.53044960821794,1.3503900622059367E-2,1.0048645625149783E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L18","v":131.61559802458618},{"$f":"'X+21'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+21'!C19","v":2},{"$f":"'X+21'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+21'!M18","v":138.60433398592528},{"$f":"'X+21'!G19*W19","v":0},{"$f":"'X+21'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+21'!I19","v":2},{"$f":"'X+21'!J19","v":2},266.19393787055094,127.6007182889593,138.59321958159163,1.4879735626870576E-2,1.1114404333663374E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L19","v":122.72196231105644},{"$f":"'X+21'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+21'!C20","v":4},{"$f":"'X+21'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+21'!M19","v":133.98859864199272},{"$f":"'X+21'!G20*W20","v":0},{"$f":"'X+21'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+21'!I20","v":4},{"$f":"'X+21'!J20","v":2},260.68230476561058,124.70569140376638,135.97661336184419,1.6270907290067953E-2,1.1985280148526248E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L20","v":120.39711559559083},{"$f":"'X+21'!B21*U21","v":1.63129E-4},{"$f":"'X+21'!C21","v":4},{"$f":"'X+21'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+21'!M20","v":131.90995900764554},{"$f":"'X+21'!G21*W21","v":0.33981259999999996},{"$f":"'X+21'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+21'!I21","v":4},{"$f":"'X+21'!J21","v":0},258.27422149318238,122.37747533452084,135.89674615866156,1.9640261069993139E-2,1.3212848983973487E-2,4.4824666136281444E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L21","v":118.53506766191067},{"$f":"'X+21'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+21'!C22","v":6},{"$f":"'X+21'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+21'!M21","v":132.26985676467282},{"$f":"'X+21'!G22*W22","v":1.6944046666666666},{"$f":"'X+21'!H22*V22","v":1.11022E-4},{"$f":"'X+21'!I22","v":6},{"$f":"'X+21'!J22","v":10},249.76561911778199,121.51044721714689,128.2551719006351,2.4620444763784818E-2,1.4684864037727506E-2,0.22411866256139321,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L22","v":118.5473699941399},{"$f":"'X+21'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+21'!C23","v":6},{"$f":"'X+21'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+21'!M22","v":125.45802138345607},{"$f":"'X+21'!G23*W23","v":3.0649546666666665},{"$f":"'X+21'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+21'!I23","v":6},{"$f":"'X+21'!J23","v":8},241.95793409658944,118.51517110588105,123.44276299070839,3.2198888258848327E-2,1.5258392747688006E-2,0.38452314810999011,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L23","v":116.24690663779867},{"$f":"'X+21'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+21'!C24","v":10},{"$f":"'X+21'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+21'!M23","v":121.30119577789092},{"$f":"'X+21'!G24*W24","v":5.3131026666666665},{"$f":"'X+21'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+21'!I24","v":10},{"$f":"'X+21'!J24","v":8},242.49078997164401,119.20561899147431,123.2851709801697,4.128764632436023E-2,1.602479772122772E-2,0.64448570675736772,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L24","v":117.95040084612644},{"$f":"'X+21'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+21'!C25","v":9},{"$f":"'X+21'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+21'!M24","v":122.09980044548844},{"$f":"'X+21'!G25*W25","v":10.447013333333333},{"$f":"'X+21'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+21'!I25","v":9},{"$f":"'X+21'!J25","v":9},240.97988162178208,118.89745597789704,122.08242564388505,5.2944868229404161E-2,1.7374801603393004E-2,1.2755782432513569,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L25","v":118.27056951233514},{"$f":"'X+21'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+21'!C26","v":8},{"$f":"'X+21'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+21'!M25","v":121.49024119941791},{"$f":"'X+21'!G26*W26","v":16.112460000000002},{"$f":"'X+21'!H26*V26","v":1.51626E-4},{"$f":"'X+21'!I26","v":8},{"$f":"'X+21'!J26","v":9},239.68055026851874,119.20873014841293,120.4718201201058,6.1839363922212842E-2,1.8421079312102941E-2,1.9575066517159732,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L26","v":119.78995378350288},{"$f":"'X+21'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+21'!C27","v":7},{"$f":"'X+21'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+21'!M26","v":121.02107338691623},{"$f":"'X+21'!G27*W27","v":22.426593333333333},{"$f":"'X+21'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+21'!I27","v":8},{"$f":"'X+21'!J27","v":8},240.72537181420981,119.72380157837524,121.00157023583456,6.6152205127632702E-2,1.9503151081668484E-2,2.7140903976118591,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L27","v":135.35846731637943},{"$f":"'X+21'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+21'!C28","v":11},{"$f":"'X+21'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+21'!M27","v":113.69649500308097},{"$f":"'X+21'!G28*W28","v":32.911406666666664},{"$f":"'X+21'!H28*V28","v":1.701885E-4},{"$f":"'X+21'!I28","v":11},{"$f":"'X+21'!J28","v":9},253.96083044964843,138.28368528250729,115.67714516714113,7.4782033872149434E-2,1.9349835939831847E-2,3.7419115836210319,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L28","v":152.39064966114128},{"$f":"'X+21'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+21'!C29","v":10},{"$f":"'X+21'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+21'!M28","v":154.69697877551283},{"$f":"'X+21'!G29*W29","v":38.196553333333334},{"$f":"'X+21'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+21'!I29","v":10},{"$f":"'X+21'!J29","v":8},305.97698932078231,149.30779791273352,156.66919140804876,8.285174840776928E-2,2.7787367464062105E-2,5.9088914003044106,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L29","v":137.38219536077233},{"$f":"'X+21'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+21'!C30","v":14},{"$f":"'X+21'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+21'!M29","v":137.7286288847711},{"$f":"'X+21'!G30*W30","v":50.104373333333335},{"$f":"'X+21'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+21'!I30","v":14},{"$f":"'X+21'!J30","v":7},287.01095474431941,142.30854050699136,144.70241423732801,7.3654853780966228E-2,2.6214647443097348E-2,6.9008066403306882,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L30","v":172.16809059690411},{"$f":"'X+21'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+21'!C31","v":14},{"$f":"'X+21'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+21'!M30","v":161.67305766871092},{"$f":"'X+21'!G31*W31","v":60.364240000000002},{"$f":"'X+21'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+21'!I31","v":15},{"$f":"'X+21'!J31","v":8},344.71743236025395,176.07696951586311,168.64046284439087,9.1121081041000362E-2,3.259482432005998E-2,9.7592712546479063,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L31","v":180.07293320662572},{"$f":"'X+21'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+21'!C32","v":13},{"$f":"'X+21'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+21'!M31","v":162.66170413537111},{"$f":"'X+21'!G32*W32","v":66.619780000000006},{"$f":"'X+21'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+21'!I32","v":13},{"$f":"'X+21'!J32","v":9},345.60566331650898,178.97889362868077,166.62676968782822,9.4039577944962732E-2,3.4934447542893321E-2,10.836486943923516,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L32","v":188.93111521396256},{"$f":"'X+21'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+21'!C33","v":15},{"$f":"'X+21'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+21'!M32","v":205.53562326769094},{"$f":"'X+21'!G33*W33","v":83.705533333333335},{"$f":"'X+21'!H33*V33","v":2.295535E-4},{"$f":"'X+21'!I33","v":15},{"$f":"'X+21'!J33","v":11},398.32160033873822,188.83315849274308,209.48844184599517,9.7956721219462473E-2,4.7181421695779893E-2,17.204468964621146,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L33","v":185.85864323038851},{"$f":"'X+21'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+21'!C34","v":15},{"$f":"'X+21'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+21'!M33","v":181.57218012160692},{"$f":"'X+21'!G34*W34","v":96.08356666666667},{"$f":"'X+21'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+21'!I34","v":15},{"$f":"'X+21'!J34","v":9},373.28901095547872,185.76161080043605,187.5274001550427,9.703242995246994E-2,4.4779966564221119E-2,17.446102673526429,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L34","v":207.61561257556042},{"$f":"'X+21'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+21'!C35","v":21},{"$f":"'X+21'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+21'!M34","v":225.42537241740109},{"$f":"'X+21'!G35*W35","v":111.49120000000001},{"$f":"'X+21'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+21'!I35","v":19},{"$f":"'X+21'!J35","v":13},440.86944851260643,209.50396271235442,231.365485800252,0.11164986320598429,5.9886617149092977E-2,25.132945281262948,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L35","v":189.65817144034918},{"$f":"'X+21'!B36*U36","v":5.665965E-4},{"$f":"'X+21'!C36","v":20},{"$f":"'X+21'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+21'!M35","v":202.46459381257517},{"$f":"'X+21'!G36*W36","v":110.07},{"$f":"'X+21'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+21'!I36","v":20},{"$f":"'X+21'!J36","v":12},403.9571362029676,193.55071178421468,210.40642441875295,0.1074596561345018,5.8169393822212624E-2,22.285277840950148,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L36","v":204.47175000535233},{"$f":"'X+21'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+21'!C37","v":17},{"$f":"'X+21'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+21'!M36","v":224.36824631415075},{"$f":"'X+21'!G37*W37","v":115.5808},{"$f":"'X+21'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+21'!I37","v":17},{"$f":"'X+21'!J37","v":13},434.64662825898972,206.34830989869474,228.29831836029501,0.12344010665760623,6.9927953855746114E-2,25.932661403586593,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L37","v":225.19903206581728},{"$f":"'X+21'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+21'!C38","v":20},{"$f":"'X+21'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+21'!M37","v":254.21478844604474},{"$f":"'X+21'!G38*W38","v":111.19606666666665},{"$f":"'X+21'!H38*V38","v":3.393475E-4},{"$f":"'X+21'!I38","v":19},{"$f":"'X+21'!J38","v":14},489.18305293622109,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":230.05453164309853},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":259.12852129312256},0.14450042271874008,{"$f":"F38*H38","v":8.6267152922194168E-2},{"$f":"G38*F38/1000","v":28.26768456369895},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L38","v":236.01530654356537},{"$f":"'X+21'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+21'!C39","v":17},{"$f":"'X+21'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+21'!M38","v":264.12088800759255},{"$f":"'X+21'!G39*W39","v":99.020133333333334},{"$f":"'X+21'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+21'!I39","v":16},{"$f":"'X+21'!J39","v":14},505.87830518676606,239.85501592207274,266.02328926469335,0.16029062149263534,9.7598742899229624E-2,26.153285546630219,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L39","v":237.89212263773999},{"$f":"'X+21'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+21'!C40","v":15},{"$f":"'X+21'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+21'!M39","v":276.99070916819727},{"$f":"'X+21'!G40*W40","v":95.188199999999995},{"$f":"'X+21'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+21'!I40","v":14},{"$f":"'X+21'!J40","v":15},515.60039808734336,239.72156671303728,275.87883137430606,0.17055592470269845,0.11187779389122614,26.366247022444192,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L40","v":253.59920547796719},{"$f":"'X+21'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+21'!C41","v":15},{"$f":"'X+21'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+21'!M40","v":257.97510054857969},{"$f":"'X+21'!G41*W41","v":82.483686666666657},{"$f":"'X+21'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+21'!I41","v":14},{"$f":"'X+21'!J41","v":15},513.26799459297968,256.40683171427094,256.86116287870874,0.19237376369624348,0.11393766987093652,21.278737361450872,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L41","v":249.50733427633529},{"$f":"'X+21'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+21'!C42","v":17},{"$f":"'X+21'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+21'!M41","v":257.87243222854579},{"$f":"'X+21'!G42*W42","v":72.694853333333313},{"$f":"'X+21'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+21'!I42","v":16},{"$f":"'X+21'!J42","v":15},514.05408160809725,255.30638356438249,258.74769804371471,0.20095071195281769,0.12473418483110872,18.745998639564071,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L42","v":256.32241364845487},{"$f":"'X+21'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+21'!C43","v":12},{"$f":"'X+21'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+21'!M42","v":238.87061005687161},{"$f":"'X+21'!G43*W43","v":58.614106666666657},{"$f":"'X+21'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+21'!I43","v":12},{"$f":"'X+21'!J43","v":15},493.84600184331975,258.10181142924404,235.74419041407572,0.22060221921085396,0.12641964279588869,14.001187417405211,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L43","v":231.4650508417626},{"$f":"'X+21'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+21'!C44","v":13},{"$f":"'X+21'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+21'!M43","v":219.85332495941518},{"$f":"'X+21'!G44*W44","v":46.599106666666664},{"$f":"'X+21'!H44*V44","v":5.78967E-4},{"$f":"'X+21'!I44","v":12},{"$f":"'X+21'!J44","v":15},450.97643979214808,234.25040265272469,216.7260371394234,0.2146481890379052,0.12728781999177774,10.244968540805116,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L44","v":203.68863412034588},{"$f":"'X+21'!B45*U45","v":1.0084705E-3},{"$f":"'X+21'!C45","v":10},{"$f":"'X+21'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+21'!M44","v":213.76353007822783},{"$f":"'X+21'!G45*W45","v":37.817026666666671},{"$f":"'X+21'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+21'!I45","v":10},{"$f":"'X+21'!J45","v":3},426.11154051183297,205.48322014165021,220.62832037018276,0.20541397869566227,0.1352097080450807,8.0839011173291446,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L45","v":233.14470768664995},{"$f":"'X+21'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+21'!C46","v":12},{"$f":"'X+21'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+21'!M45","v":221.64173295366658},{"$f":"'X+21'!G46*W46","v":28.979673333333334},{"$f":"'X+21'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+21'!I46","v":12},{"$f":"'X+21'!J46","v":5},465.37496845143801,236.88631690429145,228.48865154714659,0.25839078235849883,0.15308140651997534,6.4231050180311593,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L46","v":215.26813325219098},{"$f":"'X+21'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+21'!C47","v":14},{"$f":"'X+21'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+21'!M46","v":228.51029239749207},{"$f":"'X+21'!G47*W47","v":18.889446666666664},{"$f":"'X+21'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+21'!I47","v":14},{"$f":"'X+21'!J47","v":8},454.34108679293649,220.00317639025118,234.33791040268528,0.26495686193979479,0.17238199480677333,4.3164329810268312,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L47","v":201.36544994736548},{"$f":"'X+21'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+21'!C48","v":9},{"$f":"'X+21'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+21'!M47","v":205.58783864820333},{"$f":"'X+21'!G48*W48","v":12.351526666666667},{"$f":"'X+21'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+21'!I48","v":8},{"$f":"'X+21'!J48","v":8},408.50646654153206,203.08801356388153,205.41845297765053,0.27743638348395644,0.16938567055280254,2.5393236714056475,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L48","v":195.2935225446781},{"$f":"'X+21'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+21'!C49","v":11},{"$f":"'X+21'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+21'!M48","v":205.4392000880319},{"$f":"'X+21'!G49*W49","v":7.2478820000000006},{"$f":"'X+21'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+21'!I49","v":11},{"$f":"'X+21'!J49","v":8},406.24424685403983,197.99031255568454,208.25393429835532,0.30320998899355156,0.18526578967658747,1.4889990804124449,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L49","v":213.79709087097896},{"$f":"'X+21'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+21'!C50","v":11},{"$f":"'X+21'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+21'!M49","v":202.33104999377429},{"$f":"'X+21'!G50*W50","v":4.5244233333333339},{"$f":"'X+21'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+21'!I50","v":11},{"$f":"'X+21'!J50","v":7},423.55347815147911,217.42249805704938,206.13098009442973,0.37459281392958782,0.20006989934456884,0.91543132364966573,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L50","v":182.16240549066708},{"$f":"'X+21'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+21'!C51","v":10},{"$f":"'X+21'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+21'!M50","v":203.18310551531633},{"$f":"'X+21'!G51*W51","v":2.4095213333333332},{"$f":"'X+21'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+21'!I51","v":10},{"$f":"'X+21'!J51","v":7},389.76654721118678,183.80403739034529,205.96250982084146,0.35836810032178945,0.2205956944748734,0.48957402731207228,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L51","v":166.22346711255111},{"$f":"'X+21'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+21'!C52","v":8},{"$f":"'X+21'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+21'!M51","v":168.40038311428731},{"$f":"'X+21'!G52*W52","v":1.3922226666666668},{"$f":"'X+21'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+21'!I52","v":8},{"$f":"'X+21'!J52","v":6},338.06033279310361,167.86077016688699,170.19956262621662,0.3626969456641127,0.20082048807068373,0.23445083044706141,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L52","v":182.59906978131735},{"$f":"'X+21'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+21'!C53","v":5},{"$f":"'X+21'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+21'!M52","v":179.11008159002171},{"$f":"'X+21'!G53*W53","v":0.76621939999999988},{"$f":"'X+21'!H53*V53","v":1.310779E-3},{"$f":"'X+21'!I53","v":6},{"$f":"'X+21'!J53","v":6},361.03656879544235,182.16126093905712,178.87530785638523,0.43780884226024536,0.23477373363648707,0.13723761924985747,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L53","v":157.80104042751984},{"$f":"'X+21'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+21'!C54","v":5},{"$f":"'X+21'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+21'!M53","v":162.11824414136731},{"$f":"'X+21'!G54*W54","v":0.72774420000000006},{"$f":"'X+21'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+21'!I54","v":5},{"$f":"'X+21'!J54","v":4},320.27003770498038,157.38530025232561,162.88473745265478,0.41574017519421713,0.23350668871253011,0.11798061188806405,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L54","v":156.4638107806326},{"$f":"'X+21'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+21'!C55","v":6},{"$f":"'X+21'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+21'!M54","v":160.93433436912241},{"$f":"'X+21'!G55*W55","v":0.97042133333333336},{"$f":"'X+21'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+21'!I55","v":6},{"$f":"'X+21'!J55","v":4},316.68671300144069,154.00697650788871,162.67973649355196,0.45683427274388738,0.25459787557045016,0.15617411133759626,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L55","v":154.05891695742667},{"$f":"'X+21'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+21'!C56","v":3},{"$f":"'X+21'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+21'!M55","v":155.81161058053286},{"$f":"'X+21'!G56*W56","v":0},{"$f":"'X+21'!H56*V56","v":1.737352E-3},{"$f":"'X+21'!I56","v":3},{"$f":"'X+21'!J56","v":4},306.09669229986503,151.55578133259752,154.54091096726754,0.50313562482916629,0.27069961326530989,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L56","v":178.76619507440515},{"$f":"'X+21'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+21'!C57","v":3},{"$f":"'X+21'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+21'!M56","v":165.37775564075565},{"$f":"'X+21'!G57*W57","v":0},{"$f":"'X+21'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+21'!I57","v":3},{"$f":"'X+21'!J57","v":4},343.17156181560767,179.10947055248695,164.06209126312075,0.65672452191818609,0.31566437763490324,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L57","v":170.47553608797446},{"$f":"'X+21'!B58*U58","v":4.141563E-3},{"$f":"'X+21'!C58","v":3},{"$f":"'X+21'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+21'!M57","v":165.07370406690495},{"$f":"'X+21'!G58*W58","v":0},{"$f":"'X+21'!H58*V58","v":2.0988265E-3},{"$f":"'X+21'!I58","v":3},{"$f":"'X+21'!J58","v":4},333.49674391766348,169.76950091530733,163.72724300235618,0.70603517266711979,0.3464610645487779,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L58","v":160.20283085192585},{"$f":"'X+21'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+21'!C59","v":3},{"$f":"'X+21'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+21'!M58","v":163.76186050994556},{"$f":"'X+21'!G59*W59","v":0},{"$f":"'X+21'!H59*V59","v":2.31014E-3},{"$f":"'X+21'!I59","v":3},{"$f":"'X+21'!J59","v":4},322.83968684017418,160.45613915466706,162.38354768550712,0.74669169725878848,0.37831282443844566,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L59","v":180.67451112272562},{"$f":"'X+21'!B60*U60","v":5.217625E-3},{"$f":"'X+21'!C60","v":5},{"$f":"'X+21'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+21'!M59","v":181.97613691731112},{"$f":"'X+21'!G60*W60","v":0},{"$f":"'X+21'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+21'!I60","v":5},{"$f":"'X+21'!J60","v":3},364.24457279581026,180.7318192766289,183.51275351918136,0.94269184609671131,0.46338339812976176,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L60","v":163.6258733747475},{"$f":"'X+21'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+21'!C61","v":5},{"$f":"'X+21'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+21'!M60","v":146.49600138368586},{"$f":"'X+21'!G61*W61","v":0},{"$f":"'X+21'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+21'!I61","v":5},{"$f":"'X+21'!J61","v":3},312.76112652765778,164.67692921275747,148.08419731490028,0.94894416199001363,0.41180406878557685,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L61","v":160.00834884869309},{"$f":"'X+21'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+21'!C62","v":4},{"$f":"'X+21'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+21'!M61","v":155.91280836639524},{"$f":"'X+21'!G62*W62","v":0},{"$f":"'X+21'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+21'!I62","v":4},{"$f":"'X+21'!J62","v":3},317.40854478622759,160.98021520316581,156.42832958306175,1.0281336455272776,0.48447878333348549,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L62","v":171.45913935344242},{"$f":"'X+21'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+21'!C63","v":4},{"$f":"'X+21'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+21'!M62","v":175.88929005682076},{"$f":"'X+21'!G63*W63","v":0},{"$f":"'X+21'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+21'!I63","v":3},{"$f":"'X+21'!J63","v":3},346.52108439550949,171.23692965654681,175.28415473896268,1.2222096968956231,0.60513531785805796,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L63","v":176.96934573899256},{"$f":"'X+21'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+21'!C64","v":2},{"$f":"'X+21'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+21'!M63","v":182.12152812473968},{"$f":"'X+21'!G64*W64","v":0},{"$f":"'X+21'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+21'!I64","v":2},{"$f":"'X+21'!J64","v":3},354.99083228863537,174.5639079319985,180.42692435663687,1.4054378069940487,0.69460376810281177,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L64","v":179.3361667760748},{"$f":"'X+21'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+21'!C65","v":3},{"$f":"'X+21'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+21'!M64","v":198.82234666196263},{"$f":"'X+21'!G65*W65","v":0},{"$f":"'X+21'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+21'!I65","v":3},{"$f":"'X+21'!J65","v":2},377.72342708469051,178.74297655094617,198.98045053374435,1.5931902251286287,0.84189612821826809,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L65","v":166.85054114225821},{"$f":"'X+21'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+21'!C66","v":2},{"$f":"'X+21'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+21'!M65","v":202.91345272531464},{"$f":"'X+21'!G66*W66","v":0},{"$f":"'X+21'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+21'!I66","v":2},{"$f":"'X+21'!J66","v":2},367.14474607335671,165.18641914482725,201.95832692852943,1.6641219974309631,0.95512579678521947,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L66","v":182.72128408476431},{"$f":"'X+21'!B67*U67","v":1.121759E-2},{"$f":"'X+21'!C67","v":3},{"$f":"'X+21'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+21'!M66","v":216.40866708325629},{"$f":"'X+21'!G67*W67","v":0},{"$f":"'X+21'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+21'!I67","v":3},{"$f":"'X+21'!J67","v":2},397.94638258618443,181.67159163562789,216.27479095055656,2.049692449136411,1.1338761326997269,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L67","v":202.68578695989007},{"$f":"'X+21'!B68*U68","v":1.2590195E-2},{"$f":"'X+21'!C68","v":2},{"$f":"'X+21'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+21'!M67","v":224.00822059912639},{"$f":"'X+21'!G68*W68","v":0},{"$f":"'X+21'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+21'!I68","v":2},{"$f":"'X+21'!J68","v":2},422.83398595463143,200.13393337833659,222.70005257629487,2.5518535815534733,1.3081680228315213,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L68","v":173.43554530362516},{"$f":"'X+21'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+21'!C69","v":2},{"$f":"'X+21'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+21'!M68","v":203.88491072456105},{"$f":"'X+21'!G69*W69","v":0},{"$f":"'X+21'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+21'!I69","v":2},{"$f":"'X+21'!J69","v":3},373.55549032920567,171.99908807609077,201.55640225311487,2.4364572275343868,1.3285084714461948,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L69","v":192.53771155494209},{"$f":"'X+21'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+21'!C70","v":0},{"$f":"'X+21'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+21'!M69","v":237.48889895088891},{"$f":"'X+21'!G70*W70","v":0},{"$f":"'X+21'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+21'!I70","v":0},{"$f":"'X+21'!J70","v":0},425.29864685911394,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":189.538555472805},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":235.76009138630894},2.9991560821371022,{"$f":"F70*H70","v":1.7288075645799643},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L70","v":211.58529157262643},{"$f":"'X+21'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+21'!C71","v":0},{"$f":"'X+21'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+21'!M70","v":235.94207311861396},{"$f":"'X+21'!G71*W71","v":0},{"$f":"'X+21'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+21'!I71","v":0},{"$f":"'X+21'!J71","v":0},{"$f":"L71+M71","v":439.96525321945177},205.94392034185256,234.02133287759921,3.6413712307738653,1.9207402410147481,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L71","v":192.50515438820804},{"$f":"'X+21'!B72*U72","v":1.8990455E-2},{"$f":"'X+21'!C72","v":3},{"$f":"'X+21'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+21'!M71","v":244.43955219767113},{"$f":"'X+21'!G72*W72","v":0},{"$f":"'X+21'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+21'!I72","v":3},{"$f":"'X+21'!J72","v":2},433.06140159658378,189.84939391653072,243.21200768005309,3.6557604716773171,2.2275445176180542,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L72","v":214.63426324581977},{"$f":"'X+21'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+21'!C73","v":2},{"$f":"'X+21'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+21'!M72","v":272.93033519711315},{"$f":"'X+21'!G73*W73","v":0},{"$f":"'X+21'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+21'!I73","v":2},{"$f":"'X+21'!J73","v":2},481.28447372455639,211.14007396871162,270.1443997558448,4.494189277108152,2.7859354412683599,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L73","v":223.9560926399476},{"$f":"'X+21'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+21'!C74","v":1},{"$f":"'X+21'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+21'!M73","v":254.90417863201048},{"$f":"'X+21'!G74*W74","v":0},{"$f":"'X+21'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+21'!I74","v":1},{"$f":"'X+21'!J74","v":2},469.78204749946894,218.79291481866733,250.98913268080162,5.1631778212802617,2.9150459512088767,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L74","v":216.01430990851361},{"$f":"'X+21'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+21'!C75","v":1},{"$f":"'X+21'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+21'!M74","v":253.08988851413784},{"$f":"'X+21'!G75*W75","v":0},{"$f":"'X+21'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+21'!I75","v":1},{"$f":"'X+21'!J75","v":2},459.38903022316117,210.54114345757455,248.84788676558662,5.4731664509390541,3.2420017485512238,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L75","v":203.90813198108816},{"$f":"'X+21'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+21'!C76","v":1},{"$f":"'X+21'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+21'!M75","v":249.1710934624565},{"$f":"'X+21'!G76*W76","v":0},{"$f":"'X+21'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+21'!I76","v":1},{"$f":"'X+21'!J76","v":2},442.83200891242114,198.2354230424842,244.59658586993694,5.6727089386039742,3.5745075925195486,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L76","v":213.41104955098456},{"$f":"'X+21'!B77*U77","v":3.056145E-2},{"$f":"'X+21'!C77","v":2},{"$f":"'X+21'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+21'!M76","v":237.01054272277585},{"$f":"'X+21'!G77*W77","v":0},{"$f":"'X+21'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+21'!I77","v":2},{"$f":"'X+21'!J77","v":2},441.09238820781309,207.88889843068463,233.20348977712845,6.5221511202999372,3.8070529456474036,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L77","v":167.95590408698524},{"$f":"'X+21'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+21'!C78","v":1},{"$f":"'X+21'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+21'!M77","v":193.59540310191915},{"$f":"'X+21'!G78*W78","v":0},{"$f":"'X+21'!H78*V78","v":1.798568E-2},{"$f":"'X+21'!I78","v":1},{"$f":"'X+21'!J78","v":2},351.4232280611875,162.30976992893051,189.11345813225702,5.6461341580547213,3.4819449696621252,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L78","v":153.35943737941369},{"$f":"'X+21'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+21'!C79","v":1},{"$f":"'X+21'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+21'!M78","v":192.01089094259385},{"$f":"'X+21'!G79*W79","v":0},{"$f":"'X+21'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+21'!I79","v":1},{"$f":"'X+21'!J79","v":2},333.83581594454745,146.6898248607817,187.14599108376575,5.6696125186319906,3.8648998588280921,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L79","v":129.62175646903452},{"$f":"'X+21'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+21'!C80","v":1},{"$f":"'X+21'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+21'!M79","v":153.09658440008468},{"$f":"'X+21'!G80*W80","v":0},{"$f":"'X+21'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+21'!I80","v":1},{"$f":"'X+21'!J80","v":2},273.0139196112259,124.3637322276835,148.65018738354243,5.258024241351027,3.4463970165422504,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L80","v":126.88751291333389},{"$f":"'X+21'!B81*U81","v":4.437373E-2},{"$f":"'X+21'!C81","v":2},{"$f":"'X+21'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+21'!M80","v":162.94399012534021},{"$f":"'X+21'!G81*W81","v":0},{"$f":"'X+21'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+21'!I81","v":2},{"$f":"'X+21'!J81","v":2},281.09273130973565,122.2570406749461,158.83569063478956,5.6304722383877914,4.1082994905506469,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L81","v":111.73770349187112},{"$f":"'X+21'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+21'!C82","v":1},{"$f":"'X+21'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+21'!M81","v":131.895882442436},{"$f":"'X+21'!G82*W82","v":0},{"$f":"'X+21'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+21'!I82","v":1},{"$f":"'X+21'!J82","v":2},233.47982740628211,106.31729352826751,127.1625338780146,5.4204099636036034,3.7333485644214104,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L82","v":105.59878678627095},{"$f":"'X+21'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+21'!C83","v":1},{"$f":"'X+21'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+21'!M82","v":118.88360535783511},{"$f":"'X+21'!G83*W83","v":0},{"$f":"'X+21'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+21'!I83","v":1},{"$f":"'X+21'!J83","v":2},214.08130920182481,99.986463121687137,114.09484608013766,5.6123236645838146,3.7887592776974461,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L83","v":96.984241718009883},{"$f":"'X+21'!B84*U84","v":5.844009E-2},{"$f":"'X+21'!C84","v":0},{"$f":"'X+21'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+21'!M83","v":103.03225644008992},{"$f":"'X+21'!G84*W84","v":0},{"$f":"'X+21'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+21'!I84","v":0},{"$f":"'X+21'!J84","v":1},189.64012857682678,91.316473903427635,98.323654673399162,5.6677678145822519,3.7086017666907671,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L84","v":86.267325314431972},{"$f":"'X+21'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+21'!C85","v":3},{"$f":"'X+21'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+21'!M84","v":92.772875009868685},{"$f":"'X+21'!G85*W85","v":0},{"$f":"'X+21'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+21'!I85","v":3},{"$f":"'X+21'!J85","v":1},174.69713569815656,83.707108065050278,90.99002763310628,5.5602172493816902,3.7828473767623993,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L85","v":90.61883328674017},{"$f":"'X+21'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+21'!C86","v":0},{"$f":"'X+21'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+21'!M85","v":92.735153705633039},{"$f":"'X+21'!G86*W86","v":0},{"$f":"'X+21'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+21'!I86","v":0},{"$f":"'X+21'!J86","v":0},172.60301718826537,84.162730303665512,88.440286884599857,6.456102983074655,4.2948668210331773,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L86","v":77.864763663978195},{"$f":"'X+21'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+21'!C87","v":0},{"$f":"'X+21'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+21'!M86","v":89.473552742620242},{"$f":"'X+21'!G87*W87","v":0},{"$f":"'X+21'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+21'!I87","v":0},{"$f":"'X+21'!J87","v":0},156.47657530547099,71.719344422400013,84.757230883070989,6.1454192415781854,4.7163218595492511,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L87","v":68.177214245159391},{"$f":"'X+21'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+21'!C88","v":0},{"$f":"'X+21'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+21'!M87","v":76.117475420311635},{"$f":"'X+21'!G88*W88","v":0},{"$f":"'X+21'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+21'!I88","v":0},{"$f":"'X+21'!J88","v":0},133.74625670520865,62.20111769113317,71.545139014075488,5.9760965540262188,4.5723364062361469,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L88","v":55.152803955570896},{"$f":"'X+21'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+21'!C89","v":1},{"$f":"'X+21'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+21'!M88","v":66.429333195387855},{"$f":"'X+21'!G89*W89","v":0},{"$f":"'X+21'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+21'!I89","v":1},{"$f":"'X+21'!J89","v":0},113.66489342951587,50.778322877467964,62.886570552047907,5.3744810781029324,4.5427626433399464,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L89","v":47.818694002700681},{"$f":"'X+21'!B90*U90","v":0.10830889999999999},{"$f":"'X+21'!C90","v":0},{"$f":"'X+21'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+21'!M89","v":55.258670518138956},{"$f":"'X+21'!G90*W90","v":0},{"$f":"'X+21'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+21'!I90","v":0},{"$f":"'X+21'!J90","v":0},93.603205535975633,42.639503855831578,50.963701680144062,5.1791901468691073,4.2949688379948938,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L90","v":43.137034635067849},{"$f":"'X+21'!B91*U91","v":0.12020679999999999},{"$f":"'X+21'!C91","v":0},{"$f":"'X+21'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+21'!M90","v":67.133307798885326},{"$f":"'X+21'!G91*W91","v":0},{"$f":"'X+21'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+21'!I91","v":0},{"$f":"'X+21'!J91","v":0},99.160593700014545,37.951669740097174,61.208923959917364,5.1853648949706734,5.9243838389679615,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L91","v":38.759100639446025},{"$f":"'X+21'!B92*U92","v":0.13310035000000001},{"$f":"'X+21'!C92","v":0},{"$f":"'X+21'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+21'!M91","v":53.385483917611765},{"$f":"'X+21'!G92*W92","v":0},{"$f":"'X+21'!H92*V92","v":0.10004718},{"$f":"'X+21'!I92","v":0},{"$f":"'X+21'!J92","v":0},81.644667577369887,33.600250778650533,48.044416798719354,5.15884986079549,5.3410671188924095,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L92","v":32.443703027808006},{"$f":"'X+21'!B93*U93","v":0.14696075},{"$f":"'X+21'!C93","v":0},{"$f":"'X+21'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+21'!M92","v":55.885763261156832},{"$f":"'X+21'!G93*W93","v":0},{"$f":"'X+21'!H93*V93","v":0.11320585},{"$f":"'X+21'!I93","v":0},{"$f":"'X+21'!J93","v":0},77.234920026342877,27.67575209806407,49.559167928278804,4.7679509297439351,6.3265953328780311,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L93","v":29.315804933537862},{"$f":"'X+21'!B94*U94","v":0.16177274999999999},{"$f":"'X+21'!C94","v":0},{"$f":"'X+21'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+21'!M93","v":49.195438238203344},{"$f":"'X+21'!G94*W94","v":0},{"$f":"'X+21'!H94*V94","v":0.12779114999999999},{"$f":"'X+21'!I94","v":0},{"$f":"'X+21'!J94","v":0},67.482003161965238,24.573306550975875,42.908696610989367,4.7424983825619869,6.2867416272139787,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L94","v":26.433433588416197},{"$f":"'X+21'!B95*U95","v":0.17755929999999998},{"$f":"'X+21'!C95","v":0},{"$f":"'X+21'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+21'!M94","v":44.702420768144691},{"$f":"'X+21'!G95*W95","v":0},{"$f":"'X+21'!H95*V95","v":0.14385095000000001},{"$f":"'X+21'!I95","v":0},{"$f":"'X+21'!J95","v":0},60.011866697207878,21.739931623860528,38.27193507334735,4.6935019645556677,6.4304856947973441,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L95","v":21.142886685250389},{"$f":"'X+21'!B96*U96","v":0.19439804999999999},{"$f":"'X+21'!C96","v":0},{"$f":"'X+21'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+21'!M95","v":39.282817737111479},{"$f":"'X+21'!G96*W96","v":0},{"$f":"'X+21'!H96*V96","v":0.16140275000000001},{"$f":"'X+21'!I96","v":0},{"$f":"'X+21'!J96","v":0},49.975213668859659,17.032750742266749,32.94246292659291,4.1101359429836393,6.3403548105185701,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L96","v":17.971752825065252},{"$f":"'X+21'!B97*U97","v":0.21204045000000002},{"$f":"'X+21'!C97","v":0},{"$f":"'X+21'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+21'!M96","v":33.340182670884545},{"$f":"'X+21'!G97*W97","v":0},{"$f":"'X+21'!H97*V97","v":0.18043165000000003},{"$f":"'X+21'!I97","v":0},{"$f":"'X+21'!J97","v":0},41.485572769025083,14.161014268749645,27.324558500275437,3.8107385563156075,6.0156241706091063,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L97","v":13.477939229724022},{"$f":"'X+21'!B98*U98","v":0.23079885},{"$f":"'X+21'!C98","v":0},{"$f":"'X+21'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+21'!M97","v":24.741180881454902},{"$f":"'X+21'!G98*W98","v":0},{"$f":"'X+21'!H98*V98","v":0.20088205000000001},{"$f":"'X+21'!I98","v":0},{"$f":"'X+21'!J98","v":0},30.138368101701268,10.367246355133831,19.771121746567434,3.1106928745901903,4.9700591348874674,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L98","v":10.372681891290741},{"$f":"'X+21'!B99*U99","v":0.25037694999999999},{"$f":"'X+21'!C99","v":0},{"$f":"'X+21'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+21'!M98","v":23.826793802038974},{"$f":"'X+21'!G99*W99","v":0},{"$f":"'X+21'!H99*V99","v":0.2226544},{"$f":"'X+21'!I99","v":0},{"$f":"'X+21'!J99","v":0},26.297254760151404,7.7756014360291337,18.521653324122269,2.5970804552616071,5.3051404779167068,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L99","v":8.1435989405641536},{"$f":"'X+21'!B100*U100","v":0.27065420000000001},{"$f":"'X+21'!C100","v":0},{"$f":"'X+21'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+21'!M99","v":16.399715763569851},{"$f":"'X+21'!G100*W100","v":0},{"$f":"'X+21'!H100*V100","v":0.24560335},{"$f":"'X+21'!I100","v":0},{"$f":"'X+21'!J100","v":0},18.311390317174201,5.9394996841849146,12.371890632989288,2.2040992563792385,4.0278251305805632,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L100","v":5.8181756380243694},{"$f":"'X+21'!B101*U101","v":0.29148925000000003},{"$f":"'X+21'!C101","v":0},{"$f":"'X+21'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+21'!M100","v":11.255042820850193},{"$f":"'X+21'!G101*W101","v":0},{"$f":"'X+21'!H101*V101","v":0.26953855000000004},{"$f":"'X+21'!I101","v":0},{"$f":"'X+21'!J101","v":0},12.343614883658695,4.122239984928374,8.2213748987303212,1.695935653095995,3.033667922119871,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L101","v":4.1162234095549159},{"$f":"'X+21'!B102*U102","v":0.31272334999999996},{"$f":"'X+21'!C102","v":0},{"$f":"'X+21'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+21'!M101","v":8.3925421210214459},{"$f":"'X+21'!G102*W102","v":0},{"$f":"'X+21'!H102*V102","v":0.29422914999999999},{"$f":"'X+21'!I102","v":0},{"$f":"'X+21'!J102","v":0},8.7521958219845892,2.8289842355704806,5.9232115864141086,1.2872391739844351,2.4693305346073373,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L102","v":2.7738775944512977},{"$f":"'X+21'!B103*U103","v":0.33418465000000003},{"$f":"'X+21'!C103","v":0},{"$f":"'X+21'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+21'!M102","v":6.6741600108520229},{"$f":"'X+21'!G103*W103","v":0},{"$f":"'X+21'!H103*V103","v":0.31941160000000002},{"$f":"'X+21'!I103","v":0},{"$f":"'X+21'!J103","v":0},6.3892461645365097,1.8468902814067487,4.542355883129761,0.92698731304454896,2.1318041277222619,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L103","v":1.7332380451394491},{"$f":"'X+21'!B104*U104","v":0.35569385000000003},{"$f":"'X+21'!C104","v":0},{"$f":"'X+21'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+21'!M103","v":3.7239768168997407},{"$f":"'X+21'!G104*W104","v":0},{"$f":"'X+21'!H104*V104","v":0.34479959999999998},{"$f":"'X+21'!I104","v":0},{"$f":"'X+21'!J104","v":0},3.5566870319207613,1.1167359318973247,2.4399511000234368,0.61650211324212445,1.2840257168763038,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L104","v":1.1701308337963927},{"$f":"'X+21'!B105*U105","v":0.37706999999999996},{"$f":"'X+21'!C105","v":0},{"$f":"'X+21'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+21'!M104","v":2.6945553062258663},{"$f":"'X+21'!G105*W105","v":0},{"$f":"'X+21'!H105*V105","v":0.37009779999999998},{"$f":"'X+21'!I105","v":0},{"$f":"'X+21'!J105","v":0},2.4262159157101335,0.72890960029678697,1.6973063154133468,0.44122123349960574,0.99724899081251939,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+21'!L105","v":0.75877532584411056},{"$f":"'X+21'!B106*U106","v":1},{"$f":"'X+21'!C106","v":0},{"$f":"'X+21'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+21'!M105","v":1.6497558012320794},{"$f":"'X+21'!G106*W106","v":0},{"$f":"'X+21'!H106*V106","v":1},{"$f":"'X+21'!I106","v":0},{"$f":"'X+21'!J106","v":0},0,0,0,0.75877532584411056,1.6497558012320794,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14341.674394509846},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15351.78998374545},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},29548.600360128108,14250.21958859846,15298.380771529637,182.45480591138474,{"$f":"SUM(O6:O106)","v":156.40921221581056},{"$f":"SUM(P6:P106)","v":322.35467094700726},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":29693.464378255296},null,null,null,null,null,null,{"$f":"L107+M107","v":29548.600360128097},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":29870.955031075107}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":144.86401812719851}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-322.35467094701016}]

{"sheet":"X+23","index":33,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":25}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+23"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15454.863621503911},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,29721.511842405078,14322.031025766913,15399.480816638172,185.06038380428302,158.38280486574442,317.65153745849045,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+22'!P107*106/206","v":165.87182097273191},{"$f":"'X+22'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+22'!C6","v":15},{"$f":"'X+22'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+22'!P107*100/206","v":156.48284997427535},{"$f":"'X+22'!G6*W6","v":0},{"$f":"'X+22'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+22'!I6","v":12},{"$f":"'X+22'!J6","v":9},{"$f":"L6+M6","v":325.95681659491163},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":166.64347643314667},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":159.31334016176498},{"$f":"B6*A6","v":0.22834453958524431},{"$f":"F6*H6","v":0.16950981251035885},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L6","v":168.14563412676824},{"$f":"'X+22'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+22'!C7","v":10},{"$f":"'X+22'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+22'!M6","v":160.73088639778865},{"$f":"'X+22'!G7*W7","v":0},{"$f":"'X+22'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+22'!I7","v":10},{"$f":"'X+22'!J7","v":11},{"$f":"L7+M7","v":329.82865694963021},170.1219182780213,159.70673867160892,2.371584874695884E-2,2.4147726179744575E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L7","v":171.08451939931581},{"$f":"'X+22'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+22'!C8","v":12},{"$f":"'X+22'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+22'!M7","v":160.615111378074},{"$f":"'X+22'!G8*W8","v":0},{"$f":"'X+22'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+22'!I8","v":13},{"$f":"'X+22'!J8","v":9},332.67324303446634,168.06928637587754,164.6039566585888,1.5233023438276283E-2,1.1154719485207239E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L8","v":168.12828155226055},{"$f":"'X+22'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+22'!C9","v":10},{"$f":"'X+22'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+22'!M8","v":164.65962941510301},{"$f":"'X+22'!G9*W9","v":0},{"$f":"'X+22'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+22'!I9","v":10},{"$f":"'X+22'!J9","v":8},334.75941364770824,168.10859297391352,166.65082067379473,1.9688578347036693E-2,8.8087413082766266E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L9","v":167.31623687112574},{"$f":"'X+22'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+22'!C10","v":10},{"$f":"'X+22'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+22'!M9","v":165.90303996821206},{"$f":"'X+22'!G10*W10","v":0},{"$f":"'X+22'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+22'!I10","v":10},{"$f":"'X+22'!J10","v":9},335.19886637062064,168.304088373799,166.89477799682163,1.2148497326738696E-2,8.2619713904169608E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L10","v":166.63153949040361},{"$f":"'X+22'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+22'!C11","v":11},{"$f":"'X+22'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+22'!M10","v":165.31628531180485},{"$f":"'X+22'!G11*W11","v":0},{"$f":"'X+22'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+22'!I11","v":11},{"$f":"'X+22'!J11","v":12},332.93315279440196,168.62523248663391,164.30792030776806,6.3070037697117763E-3,8.3650040367773265E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L11","v":165.68286705034876},{"$f":"'X+22'!B12*U12","v":3.18E-5},{"$f":"'X+22'!C12","v":4},{"$f":"'X+22'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+22'!M11","v":161.53105492327313},{"$f":"'X+22'!G12*W12","v":0},{"$f":"'X+22'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+22'!I12","v":3},{"$f":"'X+22'!J12","v":1},326.20032633256835,162.67759833517655,163.52272799739183,5.2687151722010904E-3,8.3269258812947305E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L12","v":159.30986580649281},{"$f":"'X+22'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+22'!C13","v":5},{"$f":"'X+22'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+22'!M12","v":160.34448403589059},{"$f":"'X+22'!G13*W13","v":0},{"$f":"'X+22'!H13*V13","v":5.24E-5},{"$f":"'X+22'!I13","v":5},{"$f":"'X+22'!J13","v":3},323.64014009715868,161.30405811223156,162.33608198492712,5.8076942612642979E-3,8.4020509634806662E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L13","v":157.11066620755807},{"$f":"'X+22'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+22'!C14","v":4},{"$f":"'X+22'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+22'!M13","v":158.37869823384858},{"$f":"'X+22'!G14*W14","v":0},{"$f":"'X+22'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+22'!I14","v":4},{"$f":"'X+22'!J14","v":3},317.47344356485848,158.10328986177961,159.37015370307887,7.3763457784448514E-3,8.5445307697161309E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L14","v":153.58919526086805},{"$f":"'X+22'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+22'!C15","v":3},{"$f":"'X+22'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+22'!M14","v":155.11014653545269},{"$f":"'X+22'!G15*W15","v":0},{"$f":"'X+22'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+22'!I15","v":3},{"$f":"'X+22'!J15","v":3},307.68131748109045,152.57984935833642,155.10146812275403,9.3459025316238193E-3,8.6784126986585788E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L15","v":147.61373502948143},{"$f":"'X+22'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+22'!C16","v":5},{"$f":"'X+22'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+22'!M15","v":150.41486135535158},{"$f":"'X+22'!G16*W16","v":0},{"$f":"'X+22'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+22'!I16","v":5},{"$f":"'X+22'!J16","v":3},302.00855310822595,149.60266399935423,152.40588910887172,1.1071030127211107E-2,8.9722464798467211E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L16","v":144.44285189823762},{"$f":"'X+22'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+22'!C17","v":6},{"$f":"'X+22'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+22'!M16","v":147.53641170018437},{"$f":"'X+22'!G17*W17","v":0},{"$f":"'X+22'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+22'!I17","v":6},{"$f":"'X+22'!J17","v":3},296.95694063023268,146.43014092727057,150.52679970296211,1.2710970967044911E-2,9.6119972222670109E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L17","v":141.18732421216541},{"$f":"'X+22'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+22'!C18","v":6},{"$f":"'X+22'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+22'!M17","v":145.57887515483282},{"$f":"'X+22'!G18*W18","v":0},{"$f":"'X+22'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+22'!I18","v":6},{"$f":"'X+22'!J18","v":3},290.74175589264865,142.17328962738941,148.56846626525925,1.4034584775986091E-2,1.0408889573570548E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L18","v":136.83516035895872},{"$f":"'X+22'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+22'!C19","v":2},{"$f":"'X+22'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+22'!M18","v":143.53044960821794},{"$f":"'X+22'!G19*W19","v":0},{"$f":"'X+22'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+22'!I19","v":2},{"$f":"'X+22'!J19","v":2},276.33863071684664,132.81969052832193,143.51894018852474,1.5469830636801896E-2,1.1509419693183778E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L19","v":127.6007182889593},{"$f":"'X+22'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+22'!C20","v":4},{"$f":"'X+22'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+22'!M19","v":138.59321958159163},{"$f":"'X+22'!G20*W20","v":0},{"$f":"'X+22'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+22'!I20","v":4},{"$f":"'X+22'!J20","v":2},270.16462295722607,129.58380053912603,140.58082241810004,1.6917749833264238E-2,1.239716349157337E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L20","v":124.70569140376638},{"$f":"'X+22'!B21*U21","v":1.63129E-4},{"$f":"'X+22'!C21","v":4},{"$f":"'X+22'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+22'!M20","v":135.97661336184419},{"$f":"'X+22'!G21*W21","v":0.33981259999999996},{"$f":"'X+22'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+22'!I21","v":4},{"$f":"'X+22'!J21","v":0},266.64834146274904,126.68534828903336,139.96299317371572,2.0343114733005006E-2,1.3620188128464697E-2,4.6206566525683009E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L21","v":122.37747533452084},{"$f":"'X+22'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+22'!C22","v":6},{"$f":"'X+22'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+22'!M21","v":135.89674615866156},{"$f":"'X+22'!G22*W22","v":1.6944046666666666},{"$f":"'X+22'!H22*V22","v":1.11022E-4},{"$f":"'X+22'!I22","v":6},{"$f":"'X+22'!J22","v":10},257.23371542873855,125.35205679862902,131.88165863010954,2.5418535891831986E-2,1.5087528552026924E-2,0.23026408087605155,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L22","v":121.51044721714689},{"$f":"'X+22'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+22'!C23","v":6},{"$f":"'X+22'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+22'!M22","v":128.2551719006351},{"$f":"'X+22'!G23*W23","v":3.0649546666666665},{"$f":"'X+22'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+22'!I23","v":6},{"$f":"'X+22'!J23","v":8},247.71701683580312,121.47744352155735,126.23957331424579,3.3003695589543705E-2,1.5598586389313097E-2,0.39309628764098709,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L23","v":118.51517110588105},{"$f":"'X+22'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+22'!C24","v":10},{"$f":"'X+22'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+22'!M23","v":123.44276299070839},{"$f":"'X+22'!G24*W24","v":5.3131026666666665},{"$f":"'X+22'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+22'!I24","v":10},{"$f":"'X+22'!J24","v":8},246.89953311142563,121.47307783552904,125.42645527589659,4.2093270352017986E-2,1.6307714811795004E-2,0.65586407322663398,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L24","v":119.20561899147431},{"$f":"'X+22'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+22'!C25","v":9},{"$f":"'X+22'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+22'!M24","v":123.2851709801697},{"$f":"'X+22'!G25*W25","v":10.447013333333333},{"$f":"'X+22'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+22'!I25","v":9},{"$f":"'X+22'!J25","v":9},243.41973818879433,120.15211068845511,123.26762750033922,5.350830301917904E-2,1.7543479830478145E-2,1.2879618250321125,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L25","v":118.89745597789704},{"$f":"'X+22'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+22'!C26","v":8},{"$f":"'X+22'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+22'!M25","v":122.08242564388505},{"$f":"'X+22'!G26*W26","v":16.112460000000002},{"$f":"'X+22'!H26*V26","v":1.51626E-4},{"$f":"'X+22'!I26","v":8},{"$f":"'X+22'!J26","v":9},240.89920361193771,119.83528883792334,121.06391477401436,6.2167139973699166E-2,1.8510869870679715E-2,1.9670481998900722,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L26","v":119.20873014841293},{"$f":"'X+22'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+22'!C27","v":7},{"$f":"'X+22'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+22'!M26","v":120.4718201201058},{"$f":"'X+22'!G27*W27","v":22.426593333333333},{"$f":"'X+22'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+22'!I27","v":8},{"$f":"'X+22'!J27","v":8},239.59530439925376,119.14289891531942,120.45240548393434,6.5831233093508801E-2,1.9414636171455647E-2,2.7017725179600975,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L27","v":119.72380157837524},{"$f":"'X+22'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+22'!C28","v":11},{"$f":"'X+22'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+22'!M27","v":121.00157023583456},{"$f":"'X+22'!G28*W28","v":32.911406666666664},{"$f":"'X+22'!H28*V28","v":1.701885E-4},{"$f":"'X+22'!I28","v":11},{"$f":"'X+22'!J28","v":9},245.63863445092051,122.65765729082202,122.98097716009848,6.6144287553211306E-2,2.059307573608133E-2,3.9823318853367806,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L28","v":138.28368528250729},{"$f":"'X+22'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+22'!C29","v":10},{"$f":"'X+22'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+22'!M28","v":115.67714516714113},{"$f":"'X+22'!G29*W29","v":38.196553333333334},{"$f":"'X+22'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+22'!I29","v":10},{"$f":"'X+22'!J29","v":8},252.86486992627195,135.20850320849289,117.65636671777906,7.5182074014393557E-2,2.0778449362075145E-2,4.4184682448244486,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L29","v":149.30779791273352},{"$f":"'X+22'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+22'!C30","v":14},{"$f":"'X+22'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+22'!M29","v":156.66919140804876},{"$f":"'X+22'!G30*W30","v":50.104373333333335},{"$f":"'X+22'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+22'!I30","v":14},{"$f":"'X+22'!J30","v":7},317.86712107289827,154.22774937373077,163.63937169916753,8.0048539002751731E-2,2.9819708881246663E-2,7.8498116561403339,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L30","v":142.30854050699136},{"$f":"'X+22'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+22'!C31","v":14},{"$f":"'X+22'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+22'!M30","v":144.70241423732801},{"$f":"'X+22'!G31*W31","v":60.364240000000002},{"$f":"'X+22'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+22'!I31","v":15},{"$f":"'X+22'!J31","v":8},297.90646364286738,146.23322278692251,151.67324085594484,7.5317720068838467E-2,2.9173381383180583E-2,8.7348512616014844,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L31","v":176.07696951586311},{"$f":"'X+22'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+22'!C32","v":13},{"$f":"'X+22'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+22'!M31","v":168.64046284439087},{"$f":"'X+22'!G32*W32","v":66.619780000000006},{"$f":"'X+22'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+22'!I32","v":13},{"$f":"'X+22'!J32","v":9},347.58926110582127,174.98501675203437,172.60424435378692,9.1952763828753933E-2,3.6218490603932722E-2,11.234790533791495,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L32","v":178.97889362868077},{"$f":"'X+22'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+22'!C33","v":15},{"$f":"'X+22'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+22'!M32","v":166.62676968782822},{"$f":"'X+22'!G33*W33","v":83.705533333333335},{"$f":"'X+22'!H33*V33","v":2.295535E-4},{"$f":"'X+22'!I33","v":15},{"$f":"'X+22'!J33","v":11},349.47461685003316,178.88609692038051,170.58851992965268,9.2796708300257949E-2,3.8249758175534873E-2,13.947582624330161,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L33","v":188.83315849274308},{"$f":"'X+22'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+22'!C34","v":15},{"$f":"'X+22'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+22'!M33","v":209.48844184599517},{"$f":"'X+22'!G34*W34","v":96.08356666666667},{"$f":"'X+22'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+22'!I34","v":15},{"$f":"'X+22'!J34","v":9},404.17135021153081,188.73457313827325,215.43677707325756,9.85853544698366E-2,5.166477273760578E-2,20.128396668005799,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L34","v":185.76161080043605},{"$f":"'X+22'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+22'!C35","v":21},{"$f":"'X+22'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+22'!M34","v":187.5274001550427},{"$f":"'X+22'!G35*W35","v":111.49120000000001},{"$f":"'X+22'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+22'!I35","v":19},{"$f":"'X+22'!J35","v":13},381.13929493962644,187.66171340747266,193.47758153215381,9.9897392963372106E-2,4.9818622888888719E-2,20.907654876165896,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L35","v":209.50396271235442},{"$f":"'X+22'!B36*U36","v":5.665965E-4},{"$f":"'X+22'!C36","v":20},{"$f":"'X+22'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+22'!M35","v":231.365485800252},{"$f":"'X+22'!G36*W36","v":110.07},{"$f":"'X+22'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+22'!I36","v":20},{"$f":"'X+22'!J36","v":12},452.68427149265142,213.38525850034546,239.29901299230593,0.11870421200895052,6.6472807946070092E-2,25.466399022033738,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L36","v":193.55071178421468},{"$f":"'X+22'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+22'!C37","v":17},{"$f":"'X+22'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+22'!M36","v":210.40642441875295},{"$f":"'X+22'!G37*W37","v":115.5808},{"$f":"'X+22'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+22'!I37","v":17},{"$f":"'X+22'!J37","v":13},409.77471262571385,195.43386473563376,214.34084789008006,0.11684704858090988,6.5576528672895054E-2,24.318942859459,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L37","v":206.34830989869474},{"$f":"'X+22'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+22'!C38","v":20},{"$f":"'X+22'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+22'!M37","v":228.29831836029501},{"$f":"'X+22'!G38*W38","v":111.19606666666665},{"$f":"'X+22'!H38*V38","v":3.393475E-4},{"$f":"'X+22'!I38","v":19},{"$f":"'X+22'!J38","v":14},444.43675106108947,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":211.21590516438422},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":233.22084589670524},0.13240473431051183,{"$f":"F38*H38","v":7.747246358977021E-2},{"$f":"G38*F38/1000","v":25.385875028279255},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L38","v":230.05453164309853},{"$f":"'X+22'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+22'!C39","v":17},{"$f":"'X+22'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+22'!M38","v":259.12852129312256},{"$f":"'X+22'!G39*W39","v":99.020133333333334},{"$f":"'X+22'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+22'!I39","v":16},{"$f":"'X+22'!J39","v":14},494.93105664729103,233.89828930274226,261.03276734454874,0.15624234035627113,9.5753948573798528E-2,25.658940728914502,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L39","v":239.85501592207274},{"$f":"'X+22'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+22'!C40","v":15},{"$f":"'X+22'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+22'!M39","v":266.02328926469335},{"$f":"'X+22'!G40*W40","v":95.188199999999995},{"$f":"'X+22'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+22'!I40","v":14},{"$f":"'X+22'!J40","v":15},506.59889396895448,241.68305270789998,264.91584126105454,0.17196321417277433,0.10744800363881134,25.322278063185479,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L40","v":239.72156671303728},{"$f":"'X+22'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+22'!C41","v":15},{"$f":"'X+22'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+22'!M40","v":275.87883137430606},{"$f":"'X+22'!G41*W41","v":82.483686666666657},{"$f":"'X+22'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+22'!I41","v":14},{"$f":"'X+22'!J41","v":15},517.29670648111255,242.53972016528951,274.75698631582304,0.18184654774777553,0.12184505848302307,22.755503085044428,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L41","v":256.40683171427094},{"$f":"'X+22'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+22'!C42","v":17},{"$f":"'X+22'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+22'!M41","v":256.86116287870874},{"$f":"'X+22'!G42*W42","v":72.694853333333313},{"$f":"'X+22'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+22'!I42","v":16},{"$f":"'X+22'!J42","v":15},519.93724206599506,262.20032421607658,257.73691784991848,0.20650749819435668,0.12424502879024579,18.672484562497171,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L42","v":255.30638356438249},{"$f":"'X+22'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+22'!C43","v":12},{"$f":"'X+22'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+22'!M42","v":258.74769804371471},{"$f":"'X+22'!G43*W43","v":58.614106666666657},{"$f":"'X+22'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+22'!I43","v":12},{"$f":"'X+22'!J43","v":15},512.69741445560908,257.08665578485932,255.61075867074976,0.21972777952319261,0.13693937296495753,15.166265172888748,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L43","v":258.10181142924404},{"$f":"'X+22'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+22'!C44","v":13},{"$f":"'X+22'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+22'!M43","v":235.74419041407572},{"$f":"'X+22'!G44*W44","v":46.599106666666664},{"$f":"'X+22'!H44*V44","v":5.78967E-4},{"$f":"'X+22'!I44","v":12},{"$f":"'X+22'!J44","v":15},493.47016405420663,260.86246174682236,232.60770230738424,0.23934968242166374,0.13648810669146619,10.985468675152491,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L44","v":234.25040265272469},{"$f":"'X+22'!B45*U45","v":1.0084705E-3},{"$f":"'X+22'!C45","v":10},{"$f":"'X+22'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+22'!M44","v":216.7260371394234},{"$f":"'X+22'!G45*W45","v":37.817026666666671},{"$f":"'X+22'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+22'!I45","v":10},{"$f":"'X+22'!J45","v":3},459.60312161844826,236.01416803203628,223.58895358641198,0.2362346206883946,0.13708355301142811,8.1959343258625648,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L45","v":205.48322014165021},{"$f":"'X+22'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+22'!C46","v":12},{"$f":"'X+22'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+22'!M45","v":220.62832037018276},{"$f":"'X+22'!G46*W46","v":28.979673333333334},{"$f":"'X+22'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+22'!I46","v":12},{"$f":"'X+22'!J46","v":5},436.73142506885404,209.25548617101552,227.47593889783852,0.22773397063468878,0.15238147234423427,6.3937366524099088,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L46","v":236.88631690429145},{"$f":"'X+22'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+22'!C47","v":14},{"$f":"'X+22'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+22'!M46","v":228.48865154714659},{"$f":"'X+22'!G47*W47","v":18.889446666666664},{"$f":"'X+22'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+22'!I47","v":14},{"$f":"'X+22'!J47","v":8},475.9110377731165,241.59475189550352,234.31628587761301,0.29156500878793223,0.17236566953357566,4.3160241973384093,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L47","v":220.00317639025118},{"$f":"'X+22'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+22'!C48","v":9},{"$f":"'X+22'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+22'!M47","v":234.33791040268528},{"$f":"'X+22'!G48*W48","v":12.351526666666667},{"$f":"'X+22'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+22'!I48","v":8},{"$f":"'X+22'!J48","v":8},455.84489869316184,221.70006140389853,234.14483728926331,0.30311498635266654,0.19307311342196601,2.8944309493497111,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L48","v":203.08801356388153},{"$f":"'X+22'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+22'!C49","v":11},{"$f":"'X+22'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+22'!M48","v":205.41845297765053},{"$f":"'X+22'!G49*W49","v":7.2478820000000006},{"$f":"'X+22'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+22'!I49","v":11},{"$f":"'X+22'!J49","v":8},414.00590785504517,205.77270195725444,208.2332058977907,0.31531160662709257,0.18524707985983066,1.4888487078045598,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L49","v":197.99031255568454},{"$f":"'X+22'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+22'!C50","v":11},{"$f":"'X+22'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+22'!M49","v":208.25393429835532},{"$f":"'X+22'!G50*W50","v":4.5244233333333339},{"$f":"'X+22'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+22'!I50","v":11},{"$f":"'X+22'!J50","v":7},413.69142242490705,201.6434147190073,212.04800770589972,0.34689783667725205,0.20592659245560402,0.94222895959794584,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L50","v":217.42249805704938},{"$f":"'X+22'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+22'!C51","v":10},{"$f":"'X+22'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+22'!M50","v":206.13098009442973},{"$f":"'X+22'!G51*W51","v":2.4095213333333332},{"$f":"'X+22'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+22'!I51","v":10},{"$f":"'X+22'!J51","v":7},427.90194667209391,218.99476277662174,208.9071838954722,0.42773528042763331,0.22379619895754224,0.49667699399843707,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L51","v":183.80403739034529},{"$f":"'X+22'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+22'!C52","v":8},{"$f":"'X+22'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+22'!M51","v":205.96250982084146},{"$f":"'X+22'!G52*W52","v":1.3922226666666668},{"$f":"'X+22'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+22'!I52","v":8},{"$f":"'X+22'!J52","v":6},393.11987574217903,185.40297992162414,207.71689582055492,0.40105746872113518,0.24561400028653027,0.28674567465613143,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L52","v":167.86077016688699},{"$f":"'X+22'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+22'!C53","v":5},{"$f":"'X+22'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+22'!M52","v":170.19956262621662},{"$f":"'X+22'!G53*W53","v":0.76621939999999988},{"$f":"'X+22'!H53*V53","v":1.310779E-3},{"$f":"'X+22'!I53","v":6},{"$f":"'X+22'!J53","v":6},337.43476723715253,167.45829862343558,169.97646861371697,0.40247154345140679,0.2230940124996296,0.1304102067557221,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L53","v":182.16126093905712},{"$f":"'X+22'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+22'!C54","v":5},{"$f":"'X+22'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+22'!M53","v":178.87530785638523},{"$f":"'X+22'!G54*W54","v":0.72774420000000006},{"$f":"'X+22'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+22'!I54","v":5},{"$f":"'X+22'!J54","v":4},361.29900686895155,181.68134170448661,179.61766516446491,0.47991923457049529,0.25764269192032874,0.1301754678156988,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L54","v":157.38530025232561},{"$f":"'X+22'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+22'!C55","v":6},{"$f":"'X+22'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+22'!M54","v":162.88473745265478},{"$f":"'X+22'!G55*W55","v":0.97042133333333336},{"$f":"'X+22'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+22'!I55","v":6},{"$f":"'X+22'!J55","v":4},319.55282950855747,154.92577546622567,164.62705404233179,0.4595247860999262,0.25768341032299369,0.15806682409845518,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L55","v":154.00697650788871},{"$f":"'X+22'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+22'!C56","v":3},{"$f":"'X+22'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+22'!M55","v":162.67973649355196},{"$f":"'X+22'!G56*W56","v":0},{"$f":"'X+22'!H56*V56","v":1.737352E-3},{"$f":"'X+22'!I56","v":3},{"$f":"'X+22'!J56","v":4},312.90111504155118,151.50401051355578,161.39710452799542,0.50296599433293598,0.28263196555654546,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L56","v":151.55578133259752},{"$f":"'X+22'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+22'!C57","v":3},{"$f":"'X+22'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+22'!M56","v":154.54091096726754},{"$f":"'X+22'!G57*W57","v":0},{"$f":"'X+22'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+22'!I57","v":3},{"$f":"'X+22'!J57","v":4},305.24494975053813,151.99901836072712,153.24593138981103,0.55676297187038759,0.2949795774564945,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L57","v":179.10947055248695},{"$f":"'X+22'!B58*U58","v":4.141563E-3},{"$f":"'X+22'!C58","v":3},{"$f":"'X+22'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+22'!M57","v":164.06209126312075},{"$f":"'X+22'!G58*W58","v":0},{"$f":"'X+22'!H58*V58","v":2.0988265E-3},{"$f":"'X+22'!I58","v":3},{"$f":"'X+22'!J58","v":4},341.08543079462947,178.36767739629718,162.71775339833229,0.74179315618976949,0.34433786478845629,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L58","v":169.76950091530733},{"$f":"'X+22'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+22'!C59","v":3},{"$f":"'X+22'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+22'!M58","v":163.72724300235618},{"$f":"'X+22'!G59*W59","v":0},{"$f":"'X+22'!H59*V59","v":2.31014E-3},{"$f":"'X+22'!I59","v":3},{"$f":"'X+22'!J59","v":4},332.32722993604011,169.97821978683342,162.34901014920672,0.79128112847391907,0.37823285314946309,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L59","v":160.45613915466706},{"$f":"'X+22'!B60*U60","v":5.217625E-3},{"$f":"'X+22'!C60","v":5},{"$f":"'X+22'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+22'!M59","v":162.38354768550712},{"$f":"'X+22'!G60*W60","v":0},{"$f":"'X+22'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+22'!I60","v":5},{"$f":"'X+22'!J60","v":3},324.58899397963336,160.6189391916102,163.97005478802316,0.83719996305686972,0.41349289748395834,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L60","v":180.7318192766289},{"$f":"'X+22'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+22'!C61","v":5},{"$f":"'X+22'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+22'!M60","v":183.51275351918136},{"$f":"'X+22'!G61*W61","v":0},{"$f":"'X+22'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+22'!I61","v":5},{"$f":"'X+22'!J61","v":3},366.68056400673692,181.68366960902958,184.99689439770734,1.0481496675993272,0.51585912147401025,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L61","v":164.67692921275747},{"$f":"'X+22'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+22'!C62","v":4},{"$f":"'X+22'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+22'!M61","v":148.08419731490028},{"$f":"'X+22'!G62*W62","v":0},{"$f":"'X+22'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+22'!I62","v":4},{"$f":"'X+22'!J62","v":3},314.24284252679081,165.61879760410091,148.62404492268988,1.0581316086565733,0.46015239221040161,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L62","v":160.98021520316581},{"$f":"'X+22'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+22'!C63","v":4},{"$f":"'X+22'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+22'!M62","v":156.42832958306175},{"$f":"'X+22'!G63*W63","v":0},{"$f":"'X+22'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+22'!I63","v":3},{"$f":"'X+22'!J63","v":3},316.72285066517554,160.83270226934621,155.8901483958293,1.1475129338196064,0.53818118723244179,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L63","v":171.23692965654681},{"$f":"'X+22'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+22'!C64","v":2},{"$f":"'X+22'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+22'!M63","v":175.28415473896268},{"$f":"'X+22'!G64*W64","v":0},{"$f":"'X+22'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+22'!I64","v":2},{"$f":"'X+22'!J64","v":3},342.4926454121844,168.87701698981954,173.61562842236486,1.3599126667272572,0.66852631659782713,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L64","v":174.5639079319985},{"$f":"'X+22'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+22'!C65","v":3},{"$f":"'X+22'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+22'!M64","v":180.42692435663687},{"$f":"'X+22'!G65*W65","v":0},{"$f":"'X+22'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+22'!I65","v":3},{"$f":"'X+22'!J65","v":2},354.67603565759828,174.01311359543405,180.6629220621642,1.5507943365644468,0.76400229447268442,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L65","v":178.74297655094617},{"$f":"'X+22'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+22'!C66","v":2},{"$f":"'X+22'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+22'!M65","v":198.98045053374435},{"$f":"'X+22'!G66*W66","v":0},{"$f":"'X+22'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+22'!I66","v":2},{"$f":"'X+22'!J66","v":2},375.00408024580014,176.96024263154516,198.04383761425498,1.7827339194010032,0.93661291948936665,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L66","v":165.18641914482725},{"$f":"'X+22'!B67*U67","v":1.121759E-2},{"$f":"'X+22'!C67","v":3},{"$f":"'X+22'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+22'!M66","v":201.95832692852943},{"$f":"'X+22'!G67*W67","v":0},{"$f":"'X+22'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+22'!I67","v":3},{"$f":"'X+22'!J67","v":2},366.23358916944244,164.33342562129243,201.90016354814998,1.8529935235348227,1.0581633803794435,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L67","v":181.67159163562789},{"$f":"'X+22'!B68*U68","v":1.2590195E-2},{"$f":"'X+22'!C68","v":2},{"$f":"'X+22'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+22'!M67","v":216.27479095055656},{"$f":"'X+22'!G68*W68","v":0},{"$f":"'X+22'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+22'!I68","v":2},{"$f":"'X+22'!J68","v":2},394.39609564743046,179.38431087097496,215.0117847764555,2.2872807646529241,1.2630061741010659,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L68","v":200.13393337833659},{"$f":"'X+22'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+22'!C69","v":2},{"$f":"'X+22'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+22'!M68","v":222.70005257629487},{"$f":"'X+22'!G69*W69","v":0},{"$f":"'X+22'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+22'!I69","v":2},{"$f":"'X+22'!J69","v":3},418.57135701341019,198.32241185545104,220.24894515795918,2.8115215228855477,1.4511074183356913,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L69","v":171.99908807609077},{"$f":"'X+22'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+22'!C70","v":0},{"$f":"'X+22'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+22'!M69","v":201.55640225311487},{"$f":"'X+22'!G70*W70","v":0},{"$f":"'X+22'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+22'!I70","v":0},{"$f":"'X+22'!J70","v":0},369.40902809733251,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":169.31986172111127},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":200.08916637622124},2.6792263549795048,{"$f":"F70*H70","v":1.4672358768936173},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L70","v":189.538555472805},{"$f":"'X+22'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+22'!C71","v":0},{"$f":"'X+22'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+22'!M70","v":235.76009138630894},{"$f":"'X+22'!G71*W71","v":0},{"$f":"'X+22'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+22'!I71","v":0},{"$f":"'X+22'!J71","v":0},{"$f":"L71+M71","v":418.11743996681645},184.27660735773858,233.84083260907786,3.2619481150664238,1.9192587772310841,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L71","v":205.94392034185256},{"$f":"'X+22'!B72*U72","v":1.8990455E-2},{"$f":"'X+22'!C72","v":3},{"$f":"'X+22'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+22'!M71","v":234.02133287759921},{"$f":"'X+22'!G72*W72","v":0},{"$f":"'X+22'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+22'!I72","v":3},{"$f":"'X+22'!J72","v":2},435.92167977105328,203.03295159007703,232.88872818097624,3.9109687517755356,2.1326046966229568,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L72","v":189.84939391653072},{"$f":"'X+22'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+22'!C73","v":2},{"$f":"'X+22'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+22'!M72","v":243.21200768005309},{"$f":"'X+22'!G73*W73","v":0},{"$f":"'X+22'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+22'!I73","v":2},{"$f":"'X+22'!J73","v":2},427.60359264385738,186.87417068095641,240.72942196290097,3.9752232355743007,2.4825857171521153,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L73","v":211.14007396871162},{"$f":"'X+22'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+22'!C74","v":1},{"$f":"'X+22'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+22'!M73","v":270.1443997558448},{"$f":"'X+22'!G74*W74","v":0},{"$f":"'X+22'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+22'!I74","v":1},{"$f":"'X+22'!J74","v":2},472.32743094650277,206.27236202460588,266.05506892189692,4.8677119441057455,3.0893308339478773,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L74","v":218.79291481866733},{"$f":"'X+22'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+22'!C75","v":1},{"$f":"'X+22'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+22'!M74","v":250.98913268080162},{"$f":"'X+22'!G75*W75","v":0},{"$f":"'X+22'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+22'!I75","v":1},{"$f":"'X+22'!J75","v":2},460.02338765503379,213.24934670229644,246.77404095273735,5.5435681163708894,3.2150917280642743,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L75","v":210.54114345757455},{"$f":"'X+22'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+22'!C76","v":1},{"$f":"'X+22'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+22'!M75","v":248.84788676558662},{"$f":"'X+22'!G76*W76","v":0},{"$f":"'X+22'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+22'!I76","v":1},{"$f":"'X+22'!J76","v":2},448.96192040261224,204.6839046371706,244.27801576544167,5.857238820403964,3.5698710001449658,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L76","v":198.2354230424842},{"$f":"'X+22'!B77*U77","v":3.056145E-2},{"$f":"'X+22'!C77","v":2},{"$f":"'X+22'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+22'!M76","v":244.59658586993694},{"$f":"'X+22'!G77*W77","v":0},{"$f":"'X+22'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+22'!I77","v":2},{"$f":"'X+22'!J77","v":2},433.84474090336778,193.17706107294248,240.66767983042533,6.0583619695417292,3.9289060395116229,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L77","v":207.88889843068463},{"$f":"'X+22'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+22'!C78","v":1},{"$f":"'X+22'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+22'!M77","v":233.20348977712845},{"$f":"'X+22'!G78*W78","v":0},{"$f":"'X+22'!H78*V78","v":1.798568E-2},{"$f":"'X+22'!I78","v":1},{"$f":"'X+22'!J78","v":2},428.90951262114515,200.90034618603144,228.00916643511374,6.9885522446531922,4.1943233420147035,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L78","v":162.30976992893051},{"$f":"'X+22'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+22'!C79","v":1},{"$f":"'X+22'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+22'!M78","v":189.11345813225702},{"$f":"'X+22'!G79*W79","v":0},{"$f":"'X+22'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+22'!I79","v":1},{"$f":"'X+22'!J79","v":2},339.61614800826538,155.3092686281291,184.30687938013628,6.0005013008013997,3.806578752120751,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L79","v":146.6898248607817},{"$f":"'X+22'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+22'!C80","v":1},{"$f":"'X+22'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+22'!M79","v":187.14599108376575},{"$f":"'X+22'!G80*W80","v":0},{"$f":"'X+22'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+22'!I80","v":1},{"$f":"'X+22'!J80","v":2},322.67254428386428,140.73944526334287,181.93309902052141,5.9503795974388227,4.2128920632443325,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L80","v":124.3637322276835},{"$f":"'X+22'!B81*U81","v":4.437373E-2},{"$f":"'X+22'!C81","v":2},{"$f":"'X+22'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+22'!M80","v":148.65018738354243},{"$f":"'X+22'!G81*W81","v":0},{"$f":"'X+22'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+22'!I81","v":2},{"$f":"'X+22'!J81","v":2},264.74752645031958,119.84524955201998,144.90227689829962,5.5184826756635266,3.7479104852428229,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L81","v":122.2570406749461},{"$f":"'X+22'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+22'!C82","v":1},{"$f":"'X+22'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+22'!M81","v":158.83569063478956},{"$f":"'X+22'!G82*W82","v":0},{"$f":"'X+22'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+22'!I82","v":1},{"$f":"'X+22'!J82","v":2},269.66613987540973,116.32633634967438,153.33980352573536,5.9307043252717184,4.4958871090541894,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L82","v":106.31729352826751},{"$f":"'X+22'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+22'!C83","v":1},{"$f":"'X+22'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+22'!M82","v":127.1625338780146},{"$f":"'X+22'!G83*W83","v":0},{"$f":"'X+22'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+22'!I83","v":1},{"$f":"'X+22'!J83","v":2},222.77671235601238,100.66678294398515,122.10992941202723,5.650510584282352,4.0526044659873781,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L83","v":99.986463121687137},{"$f":"'X+22'!B84*U84","v":5.844009E-2},{"$f":"'X+22'!C84","v":0},{"$f":"'X+22'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+22'!M83","v":114.09484608013766},{"$f":"'X+22'!G84*W84","v":0},{"$f":"'X+22'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+22'!I84","v":0},{"$f":"'X+22'!J84","v":1},203.13129637434099,94.143245218074057,108.98805115626692,5.8432179036130769,4.1067949238707397,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L84","v":91.316473903427635},{"$f":"'X+22'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+22'!C85","v":3},{"$f":"'X+22'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+22'!M84","v":98.323654673399162},{"$f":"'X+22'!G85*W85","v":0},{"$f":"'X+22'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+22'!I85","v":3},{"$f":"'X+22'!J85","v":1},184.74529442090451,88.430822163328884,96.31447225757563,5.8856517400987487,4.0091824158235339,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L85","v":83.707108065050278},{"$f":"'X+22'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+22'!C86","v":0},{"$f":"'X+22'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+22'!M85","v":90.99002763310628},{"$f":"'X+22'!G86*W86","v":0},{"$f":"'X+22'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+22'!I86","v":0},{"$f":"'X+22'!J86","v":0},164.51941149614066,77.743428215263464,86.775983280877185,5.9636798497868213,4.2140443522290978,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L86","v":84.162730303665512},{"$f":"'X+22'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+22'!C87","v":0},{"$f":"'X+22'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+22'!M86","v":88.440286884599857},{"$f":"'X+22'!G87*W87","v":0},{"$f":"'X+22'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+22'!I87","v":0},{"$f":"'X+22'!J87","v":0},161.29867911602014,77.52024867405548,83.778430441964645,6.6424816296100264,4.6618564426352078,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L87","v":71.719344422400013},{"$f":"'X+22'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+22'!C88","v":0},{"$f":"'X+22'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+22'!M87","v":84.757230883070989},{"$f":"'X+22'!G88*W88","v":0},{"$f":"'X+22'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+22'!I88","v":0},{"$f":"'X+22'!J88","v":0},145.09867020633146,65.432761261074162,79.665908945257286,6.2865831613258552,5.0913219378137056,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L88","v":62.20111769113317},{"$f":"'X+22'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+22'!C89","v":1},{"$f":"'X+22'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+22'!M88","v":71.545139014075488},{"$f":"'X+22'!G89*W89","v":0},{"$f":"'X+22'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+22'!I89","v":1},{"$f":"'X+22'!J89","v":0},124.79233139693119,57.139798844367959,67.65253255256323,6.0613188467652108,4.8926064615122602,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L89","v":50.778322877467964},{"$f":"'X+22'!B90*U90","v":0.10830889999999999},{"$f":"'X+22'!C90","v":0},{"$f":"'X+22'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+22'!M89","v":62.886570552047907},{"$f":"'X+22'!G90*W90","v":0},{"$f":"'X+22'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+22'!I90","v":0},{"$f":"'X+22'!J90","v":0},103.27730333040152,45.278578582764574,57.998724747636949,5.4997442947033894,4.8878458044109605,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L90","v":42.639503855831578},{"$f":"'X+22'!B91*U91","v":0.12020679999999999},{"$f":"'X+22'!C91","v":0},{"$f":"'X+22'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+22'!M90","v":50.963701680144062},{"$f":"'X+22'!G91*W91","v":0},{"$f":"'X+22'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+22'!I91","v":0},{"$f":"'X+22'!J91","v":0},83.980199675005508,37.513945543734401,46.466254131271114,5.1255583120971746,4.4974475488729455,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L91","v":37.951669740097174},{"$f":"'X+22'!B92*U92","v":0.13310035000000001},{"$f":"'X+22'!C92","v":0},{"$f":"'X+22'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+22'!M91","v":61.208923959917364},{"$f":"'X+22'!G92*W92","v":0},{"$f":"'X+22'!H92*V92","v":0.10004718},{"$f":"'X+22'!I92","v":0},{"$f":"'X+22'!J92","v":0},87.985432941499027,32.900289214605834,55.0851437268932,5.0513805254913429,6.1237802330241653,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L92","v":33.600250778650533},{"$f":"'X+22'!B93*U93","v":0.14696075},{"$f":"'X+22'!C93","v":0},{"$f":"'X+22'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+22'!M92","v":48.044416798719354},{"$f":"'X+22'!G93*W93","v":0},{"$f":"'X+22'!H93*V93","v":0.11320585},{"$f":"'X+22'!I93","v":0},{"$f":"'X+22'!J93","v":0},71.267840481298023,28.662332724031966,42.605507757266054,4.9379180546185664,5.4389090414533028,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L93","v":27.67575209806407},{"$f":"'X+22'!B94*U94","v":0.16177274999999999},{"$f":"'X+22'!C94","v":0},{"$f":"'X+22'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+22'!M93","v":49.559167928278804},{"$f":"'X+22'!G94*W94","v":0},{"$f":"'X+22'!H94*V94","v":0.12779114999999999},{"$f":"'X+22'!I94","v":0},{"$f":"'X+22'!J94","v":0},66.42451443852292,23.198569572841976,43.225944865680937,4.4771825252220943,6.3332230625978658,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L94","v":24.573306550975875},{"$f":"'X+22'!B95*U95","v":0.17755929999999998},{"$f":"'X+22'!C95","v":0},{"$f":"'X+22'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+22'!M94","v":42.908696610989367},{"$f":"'X+22'!G95*W95","v":0},{"$f":"'X+22'!H95*V95","v":0.14385095000000001},{"$f":"'X+22'!I95","v":0},{"$f":"'X+22'!J95","v":0},56.946327281335947,20.210087441099184,36.736239840236763,4.3632191098766899,6.1724567707526008,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L95","v":21.739931623860528},{"$f":"'X+22'!B96*U96","v":0.19439804999999999},{"$f":"'X+22'!C96","v":0},{"$f":"'X+22'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+22'!M95","v":38.27193507334735},{"$f":"'X+22'!G96*W96","v":0},{"$f":"'X+22'!H96*V96","v":0.16140275000000001},{"$f":"'X+22'!I96","v":0},{"$f":"'X+22'!J96","v":0},49.608470813736346,17.513731309048708,32.094739504687638,4.2262003148118197,6.1771955686597142,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L96","v":17.032750742266749},{"$f":"'X+22'!B97*U97","v":0.21204045000000002},{"$f":"'X+22'!C97","v":0},{"$f":"'X+22'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+22'!M96","v":32.94246292659291},{"$f":"'X+22'!G97*W97","v":0},{"$f":"'X+22'!H97*V97","v":0.18043165000000003},{"$f":"'X+22'!I97","v":0},{"$f":"'X+22'!J97","v":0},40.419718595822594,13.421118610138674,26.998599985683921,3.6116321321280758,5.9438629409089883,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L97","v":14.161014268749645},{"$f":"'X+22'!B98*U98","v":0.23079885},{"$f":"'X+22'!C98","v":0},{"$f":"'X+22'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+22'!M97","v":27.324558500275437},{"$f":"'X+22'!G98*W98","v":0},{"$f":"'X+22'!H98*V98","v":0.20088205000000001},{"$f":"'X+22'!I98","v":0},{"$f":"'X+22'!J98","v":0},32.728213634083815,10.892668460688636,21.835545173395182,3.2683458080610088,5.4890133268802552,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L98","v":10.367246355133831},{"$f":"'X+22'!B99*U99","v":0.25037694999999999},{"$f":"'X+22'!C99","v":0},{"$f":"'X+22'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+22'!M98","v":19.771121746567434},{"$f":"'X+22'!G99*W99","v":0},{"$f":"'X+22'!H99*V99","v":0.2226544},{"$f":"'X+22'!I99","v":0},{"$f":"'X+22'!J99","v":0},23.140521329595316,7.7715268328368055,15.368994496758511,2.5957195222970255,4.4021272498089239,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L99","v":7.7756014360291337},{"$f":"'X+22'!B100*U100","v":0.27065420000000001},{"$f":"'X+22'!C100","v":0},{"$f":"'X+22'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+22'!M99","v":18.521653324122269},{"$f":"'X+22'!G100*W100","v":0},{"$f":"'X+22'!H100*V100","v":0.24560335},{"$f":"'X+22'!I100","v":0},{"$f":"'X+22'!J100","v":0},19.643775470021019,5.6711022498418178,13.972673220179203,2.1044991861873164,4.5489801039430651,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L100","v":5.9394996841849146},{"$f":"'X+22'!B101*U101","v":0.29148925000000003},{"$f":"'X+22'!C101","v":0},{"$f":"'X+22'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+22'!M100","v":12.371890632989288},{"$f":"'X+22'!G101*W101","v":0},{"$f":"'X+22'!H101*V101","v":0.26953855000000004},{"$f":"'X+22'!I101","v":0},{"$f":"'X+22'!J101","v":0},13.24538854688139,4.2081993758666165,9.0371891710147736,1.7313003083182978,3.3347014619745154,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L101","v":4.122239984928374},{"$f":"'X+22'!B102*U102","v":0.31272334999999996},{"$f":"'X+22'!C102","v":0},{"$f":"'X+22'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+22'!M101","v":8.2213748987303212},{"$f":"'X+22'!G102*W102","v":0},{"$f":"'X+22'!H102*V102","v":0.29422914999999999},{"$f":"'X+22'!I102","v":0},{"$f":"'X+22'!J102","v":0},8.6355260377831868,2.8331192873376239,5.802406750445563,1.2891206975907503,2.4189681482847583,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L102","v":2.8289842355704806},{"$f":"'X+22'!B103*U103","v":0.33418465000000003},{"$f":"'X+22'!C103","v":0},{"$f":"'X+22'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+22'!M102","v":5.9232115864141086},{"$f":"'X+22'!G103*W103","v":0},{"$f":"'X+22'!H103*V103","v":0.31941160000000002},{"$f":"'X+22'!I103","v":0},{"$f":"'X+22'!J103","v":0},5.9148502254098823,1.883581128950842,4.0312690964590399,0.94540310661963867,1.8919424899550688,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L103","v":1.8468902814067487},{"$f":"'X+22'!B104*U104","v":0.35569385000000003},{"$f":"'X+22'!C104","v":0},{"$f":"'X+22'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+22'!M103","v":4.542355883129761},{"$f":"'X+22'!G104*W104","v":0},{"$f":"'X+22'!H104*V104","v":0.34479959999999998},{"$f":"'X+22'!I104","v":0},{"$f":"'X+22'!J104","v":0},4.1661161582545718,1.1899627666855987,2.9761533915689729,0.65692751472114996,1.5662024915607882,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L104","v":1.1167359318973247},{"$f":"'X+22'!B105*U105","v":0.37706999999999996},{"$f":"'X+22'!C105","v":0},{"$f":"'X+22'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+22'!M104","v":2.4399511000234368},{"$f":"'X+22'!G105*W105","v":0},{"$f":"'X+22'!H105*V105","v":0.37009779999999998},{"$f":"'X+22'!I105","v":0},{"$f":"'X+22'!J105","v":0},2.2325788798539836,0.6956483140568005,1.536930565797183,0.42108761784052418,0.90302053422625383,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+22'!L105","v":0.72890960029678697},{"$f":"'X+22'!B106*U106","v":1},{"$f":"'X+22'!C106","v":0},{"$f":"'X+22'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+22'!M105","v":1.6973063154133468},{"$f":"'X+22'!G106*W106","v":0},{"$f":"'X+22'!H106*V106","v":1},{"$f":"'X+22'!I106","v":0},{"$f":"'X+22'!J106","v":0},0,0,0,0.72890960029678697,1.6973063154133468,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14416.091409571192},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15454.863621503911},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},29721.511842405078,14322.031025766913,15399.480816638172,185.06038380428302,{"$f":"SUM(O6:O106)","v":158.38280486574442},{"$f":"SUM(P6:P106)","v":317.65153745849045},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":29870.955031075104},null,null,null,null,null,null,{"$f":"L107+M107","v":29721.511842405085},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30039.163379863563}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":149.44318867001857}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-317.65153745847783}]

{"sheet":"X+24","index":34,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":26}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+24"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15553.680592103459},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,29884.966594572557,14388.707029511335,15496.259565061231,187.7757582487815,160.42102704222941,312.70585434109478,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+23'!P107*106/206","v":163.45176199320383},{"$f":"'X+23'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+23'!C6","v":15},{"$f":"'X+23'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+23'!P107*100/206","v":154.19977546528662},{"$f":"'X+23'!G6*W6","v":0},{"$f":"'X+23'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+23'!I6","v":12},{"$f":"'X+23'!J6","v":9},{"$f":"L6+M6","v":321.25948777527526},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":164.22674898546171},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":157.03273878981352},{"$f":"B6*A6","v":0.22501300774210914},{"$f":"F6*H6","v":0.16703667547310855},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L6","v":166.64347643314667},{"$f":"'X+23'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+23'!C7","v":10},{"$f":"'X+23'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+23'!M6","v":159.31334016176498},{"$f":"'X+23'!G7*W7","v":0},{"$f":"'X+23'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+23'!I7","v":10},{"$f":"'X+23'!J7","v":11},{"$f":"L7+M7","v":326.90937785745746},168.61997245397836,158.28940540347909,2.3503979168298526E-2,2.3934758285883085E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L7","v":170.1219182780213},{"$f":"'X+23'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+23'!C8","v":12},{"$f":"'X+23'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+23'!M7","v":159.70673867160892},{"$f":"'X+23'!G8*W8","v":0},{"$f":"'X+23'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+23'!I8","v":13},{"$f":"'X+23'!J8","v":9},330.80241800126987,167.10677096266167,163.69564703860817,1.5147315359638463E-2,1.1091633000743239E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L8","v":168.06928637587754},{"$f":"'X+23'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+23'!C9","v":10},{"$f":"'X+23'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+23'!M8","v":164.6039566585888},{"$f":"'X+23'!G9*W9","v":0},{"$f":"'X+23'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+23'!I9","v":10},{"$f":"'X+23'!J9","v":8},334.64475560171854,168.04960470613113,166.59515089558741,1.9681669746403948E-2,8.805763001378971E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L9","v":168.10859297391352},{"$f":"'X+23'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+23'!C10","v":10},{"$f":"'X+23'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+23'!M9","v":166.65082067379473},{"$f":"'X+23'!G10*W10","v":0},{"$f":"'X+23'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+23'!I10","v":10},{"$f":"'X+23'!J10","v":9},336.73890840812004,169.09638694519487,167.64252146292517,1.2206028718649911E-2,8.2992108695549762E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L10","v":168.304088373799},{"$f":"'X+23'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+23'!C11","v":11},{"$f":"'X+23'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+23'!M10","v":166.89477799682163},{"$f":"'X+23'!G11*W11","v":0},{"$f":"'X+23'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+23'!I11","v":11},{"$f":"'X+23'!J11","v":12},336.18405118510907,170.29771806405407,165.886333121055,6.3703097449482916E-3,8.444875766639175E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L11","v":168.62523248663391},{"$f":"'X+23'!B12*U12","v":3.18E-5},{"$f":"'X+23'!C12","v":4},{"$f":"'X+23'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+23'!M11","v":164.30792030776806},{"$f":"'X+23'!G12*W12","v":0},{"$f":"'X+23'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+23'!I12","v":3},{"$f":"'X+23'!J12","v":1},331.91932043871702,165.61987020424084,166.29945023447618,5.3622823930749583E-3,8.4700732918654448E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L12","v":162.67759833517655},{"$f":"'X+23'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+23'!C13","v":5},{"$f":"'X+23'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+23'!M12","v":163.52272799739183},{"$f":"'X+23'!G13*W13","v":0},{"$f":"'X+23'!H13*V13","v":5.24E-5},{"$f":"'X+23'!I13","v":5},{"$f":"'X+23'!J13","v":3},330.18582727554815,164.67166786910337,165.51415940644478,5.9304660731749736E-3,8.5685909470633315E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L13","v":161.30405811223156},{"$f":"'X+23'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+23'!C14","v":4},{"$f":"'X+23'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+23'!M13","v":162.33608198492712},{"$f":"'X+23'!G14*W14","v":0},{"$f":"'X+23'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+23'!I14","v":4},{"$f":"'X+23'!J14","v":3},325.6238088400072,162.29648488670318,163.32732395330405,7.5732255283692722E-3,8.7580316230868194E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L14","v":158.10328986177961},{"$f":"'X+23'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+23'!C15","v":3},{"$f":"'X+23'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+23'!M14","v":159.37015370307887},{"$f":"'X+23'!G15*W15","v":0},{"$f":"'X+23'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+23'!I15","v":3},{"$f":"'X+23'!J15","v":3},316.45490621957072,157.09366927659153,159.36123694297919,9.6205851880892881E-3,8.9167600996872629E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L15","v":152.57984935833642},{"$f":"'X+23'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+23'!C16","v":5},{"$f":"'X+23'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+23'!M15","v":155.10146812275403},{"$f":"'X+23'!G16*W16","v":0},{"$f":"'X+23'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+23'!I16","v":5},{"$f":"'X+23'!J16","v":3},311.66062218981506,154.56840586963455,157.09221632018051,1.144348870187523E-2,9.2518025735222765E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L16","v":149.60266399935423},{"$f":"'X+23'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+23'!C17","v":6},{"$f":"'X+23'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+23'!M16","v":152.40588910887172},{"$f":"'X+23'!G17*W17","v":0},{"$f":"'X+23'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+23'!I17","v":6},{"$f":"'X+23'!J17","v":3},306.98545883011855,151.58949896492229,155.39595986519629,1.3165034431943175E-2,9.9292436754429923E-3,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L17","v":146.43014092727057},{"$f":"'X+23'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+23'!C18","v":6},{"$f":"'X+23'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+23'!M17","v":150.52679970296211},{"$f":"'X+23'!G18*W18","v":0},{"$f":"'X+23'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+23'!I18","v":6},{"$f":"'X+23'!J18","v":3},300.93162222232519,147.41558518554183,153.51603703678336,1.4555741728734403E-2,1.0762666178761792E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L18","v":142.17328962738941},{"$f":"'X+23'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+23'!C19","v":2},{"$f":"'X+23'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+23'!M18","v":148.56846626525925},{"$f":"'X+23'!G19*W19","v":0},{"$f":"'X+23'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+23'!I19","v":2},{"$f":"'X+23'!J19","v":2},286.71376915430358,138.15721629721722,148.55655285708636,1.6073330172179694E-2,1.1913408172878606E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L19","v":132.81969052832193},{"$f":"'X+23'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+23'!C20","v":4},{"$f":"'X+23'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+23'!M19","v":143.51894018852474},{"$f":"'X+23'!G20*W20","v":0},{"$f":"'X+23'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+23'!I20","v":4},{"$f":"'X+23'!J20","v":2},280.30818324820763,134.80208082888277,145.50610241932486,1.7609699439161772E-2,1.2837769199863536E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L20","v":129.58380053912603},{"$f":"'X+23'!B21*U21","v":1.63129E-4},{"$f":"'X+23'!C21","v":4},{"$f":"'X+23'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+23'!M20","v":140.58082241810004},{"$f":"'X+23'!G21*W21","v":0.33981259999999996},{"$f":"'X+23'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+23'!I21","v":4},{"$f":"'X+23'!J21","v":0},276.12940270962986,131.56266166332787,144.56674104630198,2.1138875798147092E-2,1.408137179805727E-2,4.7771134776032856E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L21","v":126.68534828903336},{"$f":"'X+23'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+23'!C22","v":6},{"$f":"'X+23'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+23'!M21","v":139.96299317371572},{"$f":"'X+23'!G22*W22","v":1.6944046666666666},{"$f":"'X+23'!H22*V22","v":1.11022E-4},{"$f":"'X+23'!I22","v":6},{"$f":"'X+23'!J22","v":10},265.60648918436925,129.65903498208164,135.94745420228759,2.631330695172196E-2,1.5538971428132266E-2,0.23715394879417873,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L22","v":125.35205679862902},{"$f":"'X+23'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+23'!C23","v":6},{"$f":"'X+23'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+23'!M22","v":131.88165863010954},{"$f":"'X+23'!G23*W23","v":3.0649546666666665},{"$f":"'X+23'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+23'!I23","v":6},{"$f":"'X+23'!J23","v":8},255.18362866074227,125.31800967577782,129.86561898496447,3.4047122851189229E-2,1.6039645145081872E-2,0.40421130506609448,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L23","v":121.47744352155735},{"$f":"'X+23'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+23'!C24","v":10},{"$f":"'X+23'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+23'!M23","v":126.23957331424579},{"$f":"'X+23'!G24*W24","v":5.3131026666666665},{"$f":"'X+23'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+23'!I24","v":10},{"$f":"'X+23'!J24","v":8},252.65719425480106,124.4342981349869,128.22289611981415,4.3145386570438565E-2,1.6677194431611721E-2,0.67072381361478139,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L24","v":121.47307783552904},{"$f":"'X+23'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+23'!C25","v":9},{"$f":"'X+23'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+23'!M24","v":125.42645527589659},{"$f":"'X+23'!G25*W25","v":10.447013333333333},{"$f":"'X+23'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+23'!I25","v":9},{"$f":"'X+23'!J25","v":9},247.82715882049951,122.41855172918869,125.40860709131083,5.4526106340345264E-2,1.7848184585760082E-2,1.3103318506200285,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L25","v":120.15211068845511},{"$f":"'X+23'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+23'!C26","v":8},{"$f":"'X+23'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+23'!M25","v":123.26762750033922},{"$f":"'X+23'!G26*W26","v":16.112460000000002},{"$f":"'X+23'!H26*V26","v":1.51626E-4},{"$f":"'X+23'!I26","v":8},{"$f":"'X+23'!J26","v":9},243.33822445838001,121.08928753532815,122.24893692305184,6.2823153126953052E-2,1.8690577287366433E-2,1.9861447173941158,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L26","v":119.83528883792334},{"$f":"'X+23'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+23'!C27","v":7},{"$f":"'X+23'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+23'!M26","v":121.06391477401436},{"$f":"'X+23'!G27*W27","v":22.426593333333333},{"$f":"'X+23'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+23'!I27","v":8},{"$f":"'X+23'!J27","v":8},240.81351631602089,119.76911159719194,121.04440471882896,6.6177240731410583E-2,1.9510055185406282E-2,2.715051183978145,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L27","v":119.14289891531942},{"$f":"'X+23'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+23'!C28","v":11},{"$f":"'X+23'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+23'!M27","v":120.45240548393434},{"$f":"'X+23'!G28*W28","v":32.911406666666664},{"$f":"'X+23'!H28*V28","v":1.701885E-4},{"$f":"'X+23'!I28","v":11},{"$f":"'X+23'!J28","v":9},244.50898143110771,122.07707556138408,122.43190586972364,6.5823353935342208E-2,2.0499614210702559E-2,3.9642581008599933,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L28","v":122.65765729082202},{"$f":"'X+23'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+23'!C29","v":10},{"$f":"'X+23'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+23'!M28","v":122.98097716009848},{"$f":"'X+23'!G29*W29","v":38.196553333333334},{"$f":"'X+23'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+23'!I29","v":10},{"$f":"'X+23'!J29","v":8},244.54985753927272,119.59097077570614,124.95888676356658,6.6686515115874104E-2,2.209039653189411E-2,4.6974494530811501,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L29","v":135.20850320849289},{"$f":"'X+23'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+23'!C30","v":14},{"$f":"'X+23'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+23'!M29","v":117.65636671777906},{"$f":"'X+23'!G30*W30","v":50.104373333333335},{"$f":"'X+23'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+23'!I30","v":14},{"$f":"'X+23'!J30","v":7},264.76998627285087,140.13601373845921,124.63397253439166,7.2489470033672496E-2,2.2394183387411833E-2,5.8950985230711765,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L30","v":154.22774937373077},{"$f":"'X+23'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+23'!C31","v":14},{"$f":"'X+23'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+23'!M30","v":163.63937169916753},{"$f":"'X+23'!G31*W31","v":60.364240000000002},{"$f":"'X+23'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+23'!I31","v":15},{"$f":"'X+23'!J31","v":8},328.75250378215333,158.14612333489436,170.60638044725894,8.1626038836417933E-2,3.2991251908583319E-2,9.8779663066977577,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L31","v":146.23322278692251},{"$f":"'X+23'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+23'!C32","v":13},{"$f":"'X+23'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+23'!M31","v":151.67324085594484},{"$f":"'X+23'!G32*W32","v":66.619780000000006},{"$f":"'X+23'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+23'!I32","v":13},{"$f":"'X+23'!J32","v":9},300.79752171105918,145.15685533786987,155.6406663731893,7.6367449052625921E-2,3.2574482755529134E-2,10.104437937710058,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L32","v":174.98501675203437},{"$f":"'X+23'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+23'!C33","v":15},{"$f":"'X+23'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+23'!M32","v":172.60424435378692},{"$f":"'X+23'!G33*W33","v":83.705533333333335},{"$f":"'X+23'!H33*V33","v":2.295535E-4},{"$f":"'X+23'!I33","v":15},{"$f":"'X+23'!J33","v":11},351.45891322840691,174.89429078302629,176.56462244538065,9.0725969008069632E-2,3.9621908406267024E-2,14.447930329230724,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L33","v":178.88609692038051},{"$f":"'X+23'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+23'!C34","v":15},{"$f":"'X+23'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+23'!M33","v":170.58851992965268},{"$f":"'X+23'!G34*W34","v":96.08356666666667},{"$f":"'X+23'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+23'!I34","v":15},{"$f":"'X+23'!J34","v":9},355.33915348480946,178.79270469300167,176.54644879180782,9.3392227378853054E-2,4.2071137844870689E-2,16.390753427228777,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L34","v":188.73457313827325},{"$f":"'X+23'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+23'!C35","v":21},{"$f":"'X+23'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+23'!M34","v":215.43677707325756},{"$f":"'X+23'!G35*W35","v":111.49120000000001},{"$f":"'X+23'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+23'!I35","v":19},{"$f":"'X+23'!J35","v":13},412.01262100074939,190.63307696940754,221.37954403134188,0.1014961688657155,5.7233041915670135E-2,24.019304800029975,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L35","v":187.66171340747266},{"$f":"'X+23'!B36*U36","v":5.665965E-4},{"$f":"'X+23'!C36","v":20},{"$f":"'X+23'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+23'!M35","v":193.47758153215381},{"$f":"'X+23'!G36*W36","v":110.07},{"$f":"'X+23'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+23'!I36","v":20},{"$f":"'X+23'!J36","v":12},392.97737910284729,191.55538493747198,201.42199416537534,0.10632847000067708,5.5587366778467748E-2,21.296077399244169,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L36","v":213.38525850034546},{"$f":"'X+23'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+23'!C37","v":17},{"$f":"'X+23'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+23'!M36","v":239.29901299230593},{"$f":"'X+23'!G37*W37","v":115.5808},{"$f":"'X+23'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+23'!I37","v":17},{"$f":"'X+23'!J37","v":13},458.48086891244833,215.25643728632565,243.22443162612268,0.12882121401980481,7.4581366183260014E-2,27.658371360861114,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L37","v":195.43386473563376},{"$f":"'X+23'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+23'!C38","v":20},{"$f":"'X+23'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+23'!M37","v":214.34084789008006},{"$f":"'X+23'!G38*W38","v":111.19606666666665},{"$f":"'X+23'!H38*V38","v":3.393475E-4},{"$f":"'X+23'!I38","v":19},{"$f":"'X+23'!J38","v":14},419.57657518520671,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":200.30846332600603},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":219.26811185920067},0.12540140962774018,{"$f":"F38*H38","v":7.2736030879378938E-2},{"$f":"G38*F38/1000","v":23.833859211375199},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L38","v":211.21590516438422},{"$f":"'X+23'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+23'!C39","v":17},{"$f":"'X+23'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+23'!M38","v":233.22084589670524},{"$f":"'X+23'!G39*W39","v":99.020133333333334},{"$f":"'X+23'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+23'!I39","v":16},{"$f":"'X+23'!J39","v":14},450.20712257320315,215.07245714313618,235.13466543006695,0.14344802124805964,8.6180466638288211E-2,23.093559256804539,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L39","v":233.89828930274226},{"$f":"'X+23'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+23'!C40","v":15},{"$f":"'X+23'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+23'!M39","v":261.03276734454874},{"$f":"'X+23'!G40*W40","v":95.188199999999995},{"$f":"'X+23'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+23'!I40","v":14},{"$f":"'X+23'!J40","v":15},495.65793177804147,235.73059674287066,259.92733503517081,0.16769255987158851,0.1054323093779163,24.847239264546374,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L40","v":241.68305270789998},{"$f":"'X+23'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+23'!C41","v":15},{"$f":"'X+23'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+23'!M40","v":264.91584126105454},{"$f":"'X+23'!G41*W41","v":82.483686666666657},{"$f":"'X+23'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+23'!I41","v":14},{"$f":"'X+23'!J41","v":15},508.29855636110449,244.49971822787509,263.79883813322942,0.18333448002484251,0.11700312782511924,21.851235243613225,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L41","v":242.53972016528951},{"$f":"'X+23'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+23'!C42","v":17},{"$f":"'X+23'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+23'!M41","v":274.75698631582304},{"$f":"'X+23'!G42*W42","v":72.694853333333313},{"$f":"'X+23'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+23'!I42","v":16},{"$f":"'X+23'!J42","v":15},523.96846608782278,248.34438110006559,275.62408498775716,0.19533906522392253,0.13290132806589516,19.973418822537425,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L42","v":262.20032421607658},{"$f":"'X+23'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+23'!C43","v":12},{"$f":"'X+23'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+23'!M42","v":257.73691784991848},{"$f":"'X+23'!G43*W43","v":58.614106666666657},{"$f":"'X+23'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+23'!I43","v":12},{"$f":"'X+23'!J43","v":15},518.57517663259466,263.97466321134215,254.60051342125251,0.22566100473445891,0.13640442866597302,15.107019194793024,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L43","v":257.08665578485932},{"$f":"'X+23'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+23'!C44","v":13},{"$f":"'X+23'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+23'!M43","v":255.61075867074976},{"$f":"'X+23'!G44*W44","v":46.599106666666664},{"$f":"'X+23'!H44*V44","v":5.78967E-4},{"$f":"'X+23'!I44","v":12},{"$f":"'X+23'!J44","v":15},512.31101597959832,259.84824750296383,252.46276847663444,0.23840828189546615,0.14799019411532799,11.911233008445858,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L44","v":260.86246174682236},{"$f":"'X+23'!B45*U45","v":1.0084705E-3},{"$f":"'X+23'!C45","v":10},{"$f":"'X+23'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+23'!M44","v":232.60770230738424},{"$f":"'X+23'!G45*W45","v":37.817026666666671},{"$f":"'X+23'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+23'!I45","v":10},{"$f":"'X+23'!J45","v":3},502.05996293311409,262.59938964959332,239.46057328352077,0.26307209722904884,0.14712902386346671,8.7965316810304124,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L45","v":236.01416803203628},{"$f":"'X+23'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+23'!C46","v":12},{"$f":"'X+23'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+23'!M45","v":223.58895358641198},{"$f":"'X+23'!G46*W46","v":28.979673333333334},{"$f":"'X+23'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+23'!I46","v":12},{"$f":"'X+23'!J46","v":5},470.18712436186286,239.7525970698189,230.43452729204398,0.26157096221738529,0.15442629436800392,6.4795348358760476,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L46","v":209.25548617101552},{"$f":"'X+23'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+23'!C47","v":14},{"$f":"'X+23'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+23'!M46","v":227.47593889783852},{"$f":"'X+23'!G47*W47","v":18.889446666666664},{"$f":"'X+23'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+23'!I47","v":14},{"$f":"'X+23'!J47","v":8},447.30226700177218,213.9979298103878,233.30433719138435,0.25755636062772475,0.17160170645417916,4.296894615760646,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L47","v":241.59475189550352},{"$f":"'X+23'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+23'!C48","v":9},{"$f":"'X+23'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+23'!M47","v":234.31628587761301},{"$f":"'X+23'!G48*W48","v":12.351526666666667},{"$f":"'X+23'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+23'!I48","v":8},{"$f":"'X+23'!J48","v":8},477.38511914624519,243.26188856541333,234.12323058083189,0.33286333009020336,0.19305529678113825,2.8941638534516274,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L48","v":221.70006140389853},{"$f":"'X+23'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+23'!C49","v":11},{"$f":"'X+23'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+23'!M48","v":234.14483728926331},{"$f":"'X+23'!G49*W49","v":7.2478820000000006},{"$f":"'X+23'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+23'!I49","v":11},{"$f":"'X+23'!J49","v":8},461.28953764785263,224.35585299236371,236.93368465548892,0.34420841153483317,0.21115263377438814,1.6970541515817803,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L49","v":205.77270195725444},{"$f":"'X+23'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+23'!C50","v":11},{"$f":"'X+23'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+23'!M49","v":208.2332058977907},{"$f":"'X+23'!G50*W50","v":4.5244233333333339},{"$f":"'X+23'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+23'!I50","v":11},{"$f":"'X+23'!J50","v":7},421.4394684371041,209.41216863501865,212.02729980208542,0.36053332223579565,0.2059060957052799,0.94213517553876869,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L50","v":201.6434147190073},{"$f":"'X+23'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+23'!C51","v":10},{"$f":"'X+23'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+23'!M50","v":212.04800770589972},{"$f":"'X+23'!G51*W51","v":2.4095213333333332},{"$f":"'X+23'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+23'!I51","v":10},{"$f":"'X+23'!J51","v":7},418.06450902521203,203.24672162923059,214.81778739598144,0.39669308977670314,0.2302203099182876,0.51093419825819641,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L51","v":218.99476277662174},{"$f":"'X+23'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+23'!C52","v":8},{"$f":"'X+23'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+23'!M51","v":208.9071838954722},{"$f":"'X+23'!G52*W52","v":1.3922226666666668},{"$f":"'X+23'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+23'!I52","v":8},{"$f":"'X+23'!J52","v":6},431.17497802650689,220.51691970815935,210.65805831834754,0.47784306846238422,0.24912557712466077,0.29084531664877805,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L52","v":185.40297992162414},{"$f":"'X+23'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+23'!C53","v":5},{"$f":"'X+23'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+23'!M52","v":207.71689582055492},{"$f":"'X+23'!G53*W53","v":0.76621939999999988},{"$f":"'X+23'!H53*V53","v":1.310779E-3},{"$f":"'X+23'!I53","v":6},{"$f":"'X+23'!J53","v":6},392.40307315698021,184.95844828141207,207.44462487556817,0.4445316402120621,0.27227094498677118,0.15915671528548808,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L53","v":167.45829862343558},{"$f":"'X+23'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+23'!C54","v":5},{"$f":"'X+23'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+23'!M53","v":169.97646861371697},{"$f":"'X+23'!G54*W54","v":0.72774420000000006},{"$f":"'X+23'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+23'!I54","v":5},{"$f":"'X+23'!J54","v":4},337.74875893258803,167.0171155854859,170.73164334710214,0.44118303794967467,0.24482526661483001,0.12369938917011458,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L54","v":181.68134170448661},{"$f":"'X+23'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+23'!C55","v":6},{"$f":"'X+23'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+23'!M54","v":179.61766516446491},{"$f":"'X+23'!G55*W55","v":0.97042133333333336},{"$f":"'X+23'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+23'!I55","v":6},{"$f":"'X+23'!J55","v":4},360.48438898473421,179.15087869713298,181.33351028760123,0.53046300735362462,0.28415487686368579,0.17430481411912027,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L55","v":154.92577546622567},{"$f":"'X+23'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+23'!C56","v":3},{"$f":"'X+23'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+23'!M55","v":164.62705404233179},{"$f":"'X+23'!G56*W56","v":0},{"$f":"'X+23'!H56*V56","v":1.737352E-3},{"$f":"'X+23'!I56","v":3},{"$f":"'X+23'!J56","v":4},315.7608476992699,152.41980879853267,163.34103890073723,0.50596666769300513,0.28601514159455321,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L56","v":151.50401051355578},{"$f":"'X+23'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+23'!C57","v":3},{"$f":"'X+23'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+23'!M56","v":161.39710452799542},{"$f":"'X+23'!G57*W57","v":0},{"$f":"'X+23'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+23'!I57","v":3},{"$f":"'X+23'!J57","v":4},312.03647593780101,151.94743772958066,160.08903820822039,0.55657278397512955,0.30806631977504995,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L57","v":151.99901836072712},{"$f":"'X+23'!B58*U58","v":4.141563E-3},{"$f":"'X+23'!C58","v":3},{"$f":"'X+23'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+23'!M57","v":153.24593138981103},{"$f":"'X+23'!G58*W58","v":0},{"$f":"'X+23'!H58*V58","v":2.0988265E-3},{"$f":"'X+23'!I58","v":3},{"$f":"'X+23'!J58","v":4},303.29379961824088,151.36950485024801,151.9242947679929,0.62951351047910808,0.32163662181811725,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L58","v":178.36767739629718},{"$f":"'X+23'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+23'!C59","v":3},{"$f":"'X+23'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+23'!M58","v":162.71775339833229},{"$f":"'X+23'!G59*W59","v":0},{"$f":"'X+23'!H59*V59","v":2.31014E-3},{"$f":"'X+23'!I59","v":3},{"$f":"'X+23'!J59","v":4},339.8781735098861,178.53632090238946,161.34185260749666,0.8313564939077237,0.37590079083562339,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L59","v":169.97821978683342},{"$f":"'X+23'!B60*U60","v":5.217625E-3},{"$f":"'X+23'!C60","v":5},{"$f":"'X+23'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+23'!M59","v":162.34901014920672},{"$f":"'X+23'!G60*W60","v":0},{"$f":"'X+23'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+23'!I60","v":5},{"$f":"'X+23'!J60","v":3},334.02694237580243,170.09133717781813,163.9356051979843,0.88688260901527671,0.41340495122240439,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L60","v":160.6189391916102},{"$f":"'X+23'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+23'!C61","v":5},{"$f":"'X+23'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+23'!M60","v":163.97005478802316},{"$f":"'X+23'!G61*W61","v":0},{"$f":"'X+23'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+23'!I61","v":5},{"$f":"'X+23'!J61","v":3},327.19656437003454,161.68743366924193,165.50913070079261,0.93150552236826345,0.4609240872305575,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L61","v":181.68366960902958},{"$f":"'X+23'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+23'!C62","v":4},{"$f":"'X+23'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+23'!M61","v":184.99689439770734},{"$f":"'X+23'!G62*W62","v":0},{"$f":"'X+23'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+23'!I62","v":4},{"$f":"'X+23'!J62","v":3},367.9383017879195,182.51626118995677,185.42204059796273,1.1674084190728198,0.57485379974460371,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L62","v":165.61879760410091},{"$f":"'X+23'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+23'!C63","v":4},{"$f":"'X+23'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+23'!M62","v":148.62404492268988},{"$f":"'X+23'!G63*W63","v":0},{"$f":"'X+23'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+23'!I63","v":3},{"$f":"'X+23'!J63","v":3},313.55093338455652,165.43821953061214,148.11271385394437,1.1805780734887472,0.5113310687455046,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L63","v":160.83270226934621},{"$f":"'X+23'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+23'!C64","v":2},{"$f":"'X+23'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+23'!M63","v":155.8901483958293},{"$f":"'X+23'!G64*W64","v":0},{"$f":"'X+23'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+23'!I64","v":2},{"$f":"'X+23'!J64","v":3},312.85100687124725,158.55541687606834,154.29558999517891,1.2772853932778714,0.59455840065038601,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L64","v":168.87701698981954},{"$f":"'X+23'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+23'!C65","v":3},{"$f":"'X+23'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+23'!M64","v":173.61562842236486},{"$f":"'X+23'!G65*W65","v":0},{"$f":"'X+23'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+23'!I65","v":3},{"$f":"'X+23'!J65","v":2},342.25721194349944,168.37674396874505,173.8804679747544,1.5002730210744983,0.73516044761045996,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L65","v":174.01311359543405},{"$f":"'X+23'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+23'!C66","v":2},{"$f":"'X+23'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+23'!M65","v":180.6629220621642},{"$f":"'X+23'!G66*W66","v":0},{"$f":"'X+23'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+23'!I66","v":2},{"$f":"'X+23'!J66","v":2},352.09008489323583,172.27755404499354,179.81253084824226,1.7355595504405179,0.85039121392193062,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L66","v":176.96024263154516},{"$f":"'X+23'!B67*U67","v":1.121759E-2},{"$f":"'X+23'!C67","v":3},{"$f":"'X+23'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+23'!M66","v":198.04383761425498},{"$f":"'X+23'!G67*W67","v":0},{"$f":"'X+23'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+23'!I67","v":3},{"$f":"'X+23'!J67","v":2},373.98135943688726,175.97517518340396,198.0061842534833,1.9850674481411945,1.0376533607716969,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L67","v":164.33342562129243},{"$f":"'X+23'!B68*U68","v":1.2590195E-2},{"$f":"'X+23'!C68","v":2},{"$f":"'X+23'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+23'!M67","v":201.90016354814998},{"$f":"'X+23'!G68*W68","v":0},{"$f":"'X+23'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+23'!I68","v":2},{"$f":"'X+23'!J68","v":2},362.98553837991039,162.26443574770238,200.72110263220799,2.068989873590068,1.1790609159420027,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L68","v":179.38431087097496},{"$f":"'X+23'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+23'!C69","v":2},{"$f":"'X+23'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+23'!M68","v":215.0117847764555},{"$f":"'X+23'!G69*W69","v":0},{"$f":"'X+23'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+23'!I69","v":2},{"$f":"'X+23'!J69","v":3},390.4750580946735,177.86428419499734,212.61077389967619,2.52002667597763,1.4010108767793024,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L69","v":198.32241185545104},{"$f":"'X+23'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+23'!C70","v":0},{"$f":"'X+23'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+23'!M69","v":220.24894515795918},{"$f":"'X+23'!G70*W70","v":0},{"$f":"'X+23'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+23'!I70","v":0},{"$f":"'X+23'!J70","v":0},413.87878396664041,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":195.2331476124269},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":218.64563635421348},3.0892642430241244,{"$f":"F70*H70","v":1.6033088037457186},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L70","v":169.31986172111127},{"$f":"'X+23'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+23'!C71","v":0},{"$f":"'X+23'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+23'!M70","v":200.08916637622124},{"$f":"'X+23'!G71*W71","v":0},{"$f":"'X+23'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+23'!I71","v":0},{"$f":"'X+23'!J71","v":0},{"$f":"L71+M71","v":362.86617111048901},164.40587621348334,198.46029489700567,2.9139855076279311,1.6288714792155627,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L71","v":184.27660735773858},{"$f":"'X+23'!B72*U72","v":1.8990455E-2},{"$f":"'X+23'!C72","v":3},{"$f":"'X+23'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+23'!M71","v":233.84083260907786},{"$f":"'X+23'!G72*W72","v":0},{"$f":"'X+23'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+23'!I72","v":3},{"$f":"'X+23'!J72","v":2},414.48698352510291,181.77711073815877,232.70987278694415,3.4994966195798036,2.130959822133708,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L72","v":203.03295159007703},{"$f":"'X+23'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+23'!C73","v":2},{"$f":"'X+23'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+23'!M72","v":232.88872818097624},{"$f":"'X+23'!G73*W73","v":0},{"$f":"'X+23'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+23'!I73","v":2},{"$f":"'X+23'!J73","v":2},430.29319745067846,199.78168014749895,230.51151730317949,4.2512714425780942,2.3772108777967667,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L73","v":186.87417068095641},{"$f":"'X+23'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+23'!C74","v":1},{"$f":"'X+23'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+23'!M73","v":240.72942196290097},{"$f":"'X+23'!G74*W74","v":0},{"$f":"'X+23'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+23'!I74","v":1},{"$f":"'X+23'!J74","v":2},419.54237146567249,182.56589506292596,236.97647640274653,4.3082756180304553,2.752945560154441,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L74","v":206.27236202460588},{"$f":"'X+23'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+23'!C75","v":1},{"$f":"'X+23'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+23'!M74","v":266.05506892189692},{"$f":"'X+23'!G75*W75","v":0},{"$f":"'X+23'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+23'!I75","v":1},{"$f":"'X+23'!J75","v":2},462.69301513936273,201.04602784300855,261.64698729635415,5.226334181597351,3.4080816255427888,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L75","v":213.24934670229644},{"$f":"'X+23'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+23'!C76","v":1},{"$f":"'X+23'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+23'!M75","v":246.77404095273735},{"$f":"'X+23'!G76*W76","v":0},{"$f":"'X+23'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+23'!I76","v":1},{"$f":"'X+23'!J76","v":2},449.55068637545548,207.31676587073954,242.23392050471597,5.9325808315568835,3.5401204480213844,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L76","v":204.6839046371706},{"$f":"'X+23'!B77*U77","v":3.056145E-2},{"$f":"'X+23'!C77","v":2},{"$f":"'X+23'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+23'!M76","v":244.27801576544167},{"$f":"'X+23'!G77*W77","v":0},{"$f":"'X+23'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+23'!I77","v":2},{"$f":"'X+23'!J77","v":2},439.78269457360147,199.42846771979694,240.35422685380453,6.2554369173736575,3.9237889116371361,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L77","v":193.17706107294248},{"$f":"'X+23'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+23'!C78","v":1},{"$f":"'X+23'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+23'!M77","v":240.66767983042533},{"$f":"'X+23'!G78*W78","v":0},{"$f":"'X+23'!H78*V78","v":1.798568E-2},{"$f":"'X+23'!I78","v":1},{"$f":"'X+23'!J78","v":2},422.02218116211554,186.68307320746271,235.33910795465283,6.4939878654797534,4.328571875772484,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L78","v":200.90034618603144},{"$f":"'X+23'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+23'!C79","v":1},{"$f":"'X+23'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+23'!M78","v":228.00916643511374},{"$f":"'X+23'!G79*W79","v":0},{"$f":"'X+23'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+23'!I79","v":1},{"$f":"'X+23'!J79","v":2},414.89284655983977,192.47317289172773,222.41967366811207,7.4271732943037163,4.5894927670016763,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L79","v":155.3092686281291},{"$f":"'X+23'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+23'!C80","v":1},{"$f":"'X+23'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+23'!M79","v":184.30687938013628},{"$f":"'X+23'!G80*W80","v":0},{"$f":"'X+23'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+23'!I80","v":1},{"$f":"'X+23'!J80","v":2},328.167146066236,149.00924676761463,179.1578992986214,6.3000218605144775,4.1489800815148872,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L80","v":140.73944526334287},{"$f":"'X+23'!B81*U81","v":4.437373E-2},{"$f":"'X+23'!C81","v":2},{"$f":"'X+23'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+23'!M80","v":181.93309902052141},{"$f":"'X+23'!G81*W81","v":0},{"$f":"'X+23'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+23'!I81","v":2},{"$f":"'X+23'!J81","v":2},312.84033910078398,135.4943111188775,177.34602798190647,6.2451341444653554,4.5870710386149502,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L81","v":119.84524955201998},{"$f":"'X+23'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+23'!C82","v":1},{"$f":"'X+23'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+23'!M81","v":144.90227689829962},{"$f":"'X+23'!G82*W82","v":0},{"$f":"'X+23'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+23'!I82","v":1},{"$f":"'X+23'!J82","v":2},253.83232034267377,114.03154151559529,139.80077882707849,5.8137080364246829,4.1014980712211324,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L82","v":116.32633634967438},{"$f":"'X+23'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+23'!C83","v":1},{"$f":"'X+23'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+23'!M82","v":153.33980352573536},{"$f":"'X+23'!G83*W83","v":0},{"$f":"'X+23'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+23'!I83","v":1},{"$f":"'X+23'!J83","v":2},257.59681196837039,110.14386901100139,147.452942957369,6.182467338672998,4.8868605683663704,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L83","v":100.66678294398515},{"$f":"'X+23'!B84*U84","v":5.844009E-2},{"$f":"'X+23'!C84","v":0},{"$f":"'X+23'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+23'!M83","v":122.10992941202723},{"$f":"'X+23'!G84*W84","v":0},{"$f":"'X+23'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+23'!I84","v":0},{"$f":"'X+23'!J84","v":1},211.49844209883915,94.783807088728196,116.71463501011095,5.8829758552569578,4.3952944019162725,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L84","v":94.143245218074057},{"$f":"'X+23'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+23'!C85","v":3},{"$f":"'X+23'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+23'!M84","v":108.98805115626692},{"$f":"'X+23'!G85*W85","v":0},{"$f":"'X+23'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+23'!I85","v":3},{"$f":"'X+23'!J85","v":1},197.61942276000187,91.075398625330152,106.54402413467172,6.0678465927439014,4.4440270215952005,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L85","v":88.430822163328884},{"$f":"'X+23'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+23'!C86","v":0},{"$f":"'X+23'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+23'!M85","v":96.31447225757563},{"$f":"'X+23'!G86*W86","v":0},{"$f":"'X+23'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+23'!I86","v":0},{"$f":"'X+23'!J86","v":0},173.9844387121974,82.130603168477279,91.853835543720109,6.3002189948516119,4.4606367138555258,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L86","v":77.743428215263464},{"$f":"'X+23'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+23'!C87","v":0},{"$f":"'X+23'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+23'!M86","v":86.775983280877185},{"$f":"'X+23'!G87*W87","v":0},{"$f":"'X+23'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+23'!I87","v":0},{"$f":"'X+23'!J87","v":0},153.8094407448076,71.607585284793529,82.201855460014087,6.1358429304699298,4.5741278208631027,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L87","v":77.52024867405548},{"$f":"'X+23'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+23'!C88","v":0},{"$f":"'X+23'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+23'!M87","v":83.778430441964645},{"$f":"'X+23'!G88*W88","v":0},{"$f":"'X+23'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+23'!I88","v":0},{"$f":"'X+23'!J88","v":0},149.47108983513181,70.725185307247841,78.745904527883965,6.7950633668076392,5.0325259140806811,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L88","v":65.432761261074162},{"$f":"'X+23'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+23'!C89","v":1},{"$f":"'X+23'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+23'!M88","v":79.665908945257286},{"$f":"'X+23'!G89*W89","v":0},{"$f":"'X+23'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+23'!I89","v":1},{"$f":"'X+23'!J89","v":0},135.27449262931219,60.056528104026334,75.217964525285851,6.3762331570478255,5.4479444199714351,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L89","v":57.139798844367959},{"$f":"'X+23'!B90*U90","v":0.10830889999999999},{"$f":"'X+23'!C90","v":0},{"$f":"'X+23'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+23'!M89","v":67.65253255256323},{"$f":"'X+23'!G90*W90","v":0},{"$f":"'X+23'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+23'!I90","v":0},{"$f":"'X+23'!J90","v":0},113.34530341399763,50.951050085313199,62.394253328684428,6.1887487590547643,5.2582792238788034,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L90","v":45.278578582764574},{"$f":"'X+23'!B91*U91","v":0.12020679999999999},{"$f":"'X+23'!C91","v":0},{"$f":"'X+23'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+23'!M90","v":57.998724747636949},{"$f":"'X+23'!G91*W91","v":0},{"$f":"'X+23'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+23'!I91","v":0},{"$f":"'X+23'!J91","v":0},92.716235638959532,39.835785542781906,52.880450096177626,5.4427930399826643,5.1182746514593269,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L91","v":37.513945543734401},{"$f":"'X+23'!B92*U92","v":0.13310035000000001},{"$f":"'X+23'!C92","v":0},{"$f":"'X+23'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+23'!M91","v":46.466254131271114},{"$f":"'X+23'!G92*W92","v":0},{"$f":"'X+23'!H92*V92","v":0.10004718},{"$f":"'X+23'!I92","v":0},{"$f":"'X+23'!J92","v":0},74.3382627022565,32.520826261982414,41.817436440274086,4.9931192817519889,4.6488176909970251,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L92","v":32.900289214605834},{"$f":"'X+23'!B93*U93","v":0.14696075},{"$f":"'X+23'!C93","v":0},{"$f":"'X+23'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+23'!M92","v":55.0851437268932},{"$f":"'X+23'!G93*W93","v":0},{"$f":"'X+23'!H93*V93","v":0.11320585},{"$f":"'X+23'!I93","v":0},{"$f":"'X+23'!J93","v":0},76.914421245328541,28.065238036410449,48.849183208918092,4.8350511781953847,6.2359605179751121,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L93","v":28.662332724031966},{"$f":"'X+23'!B94*U94","v":0.16177274999999999},{"$f":"'X+23'!C94","v":0},{"$f":"'X+23'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+23'!M93","v":42.605507757266054},{"$f":"'X+23'!G94*W94","v":0},{"$f":"'X+23'!H94*V94","v":0.12779114999999999},{"$f":"'X+23'!I94","v":0},{"$f":"'X+23'!J94","v":0},61.186449262481432,24.025548337850324,37.160900924631108,4.6367843861816418,5.4446068326349497,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L94","v":23.198569572841976},{"$f":"'X+23'!B95*U95","v":0.17755929999999998},{"$f":"'X+23'!C95","v":0},{"$f":"'X+23'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+23'!M94","v":43.225944865680937},{"$f":"'X+23'!G95*W95","v":0},{"$f":"'X+23'!H95*V95","v":0.14385095000000001},{"$f":"'X+23'!I95","v":0},{"$f":"'X+23'!J95","v":0},56.087299430591969,19.079447798486857,37.007851632105115,4.1191217743551194,6.218093233575825,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L95","v":20.210087441099184},{"$f":"'X+23'!B96*U96","v":0.19439804999999999},{"$f":"'X+23'!C96","v":0},{"$f":"'X+23'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+23'!M95","v":36.736239840236763},{"$f":"'X+23'!G96*W96","v":0},{"$f":"'X+23'!H96*V96","v":0.16140275000000001},{"$f":"'X+23'!I96","v":0},{"$f":"'X+23'!J96","v":0},47.088195557583006,16.281285852220012,30.80690970536299,3.9288015888791707,5.9293301348737746,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L96","v":17.513731309048708},{"$f":"'X+23'!B97*U97","v":0.21204045000000002},{"$f":"'X+23'!C97","v":0},{"$f":"'X+23'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+23'!M96","v":32.094739504687638},{"$f":"'X+23'!G97*W97","v":0},{"$f":"'X+23'!H97*V97","v":0.18043165000000003},{"$f":"'X+23'!I97","v":0},{"$f":"'X+23'!J97","v":0},40.103944540635595,13.80011184109893,26.303832699536663,3.7136194679497776,5.790906805150974,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L97","v":13.421118610138674},{"$f":"'X+23'!B98*U98","v":0.23079885},{"$f":"'X+23'!C98","v":0},{"$f":"'X+23'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+23'!M97","v":26.998599985683921},{"$f":"'X+23'!G98*W98","v":0},{"$f":"'X+23'!H98*V98","v":0.20088205000000001},{"$f":"'X+23'!I98","v":0},{"$f":"'X+23'!J98","v":0},31.898605742634835,10.323539869205069,21.575065873429764,3.0975787409336042,5.4235341122541572,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L98","v":10.892668460688636},{"$f":"'X+23'!B99*U99","v":0.25037694999999999},{"$f":"'X+23'!C99","v":0},{"$f":"'X+23'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+23'!M98","v":21.835545173395182},{"$f":"'X+23'!G99*W99","v":0},{"$f":"'X+23'!H99*V99","v":0.2226544},{"$f":"'X+23'!I99","v":0},{"$f":"'X+23'!J99","v":0},25.139160318280204,8.1653953541402213,16.973764964139981,2.7272731065484153,4.8617802092552003,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L99","v":7.7715268328368055},{"$f":"'X+23'!B100*U100","v":0.27065420000000001},{"$f":"'X+23'!C100","v":0},{"$f":"'X+23'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+23'!M99","v":15.368994496758511},{"$f":"'X+23'!G100*W100","v":0},{"$f":"'X+23'!H100*V100","v":0.24560335},{"$f":"'X+23'!I100","v":0},{"$f":"'X+23'!J100","v":0},17.262448417339883,5.6681304551168257,11.594317962223055,2.1033963777199793,3.7746765345354545,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L100","v":5.6711022498418178},{"$f":"'X+23'!B101*U101","v":0.29148925000000003},{"$f":"'X+23'!C101","v":0},{"$f":"'X+23'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+23'!M100","v":13.972673220179203},{"$f":"'X+23'!G101*W101","v":0},{"$f":"'X+23'!H101*V101","v":0.26953855000000004},{"$f":"'X+23'!I101","v":0},{"$f":"'X+23'!J101","v":0},14.224536049150382,4.018036908362113,10.206499140788269,1.6530653414797043,3.7661740793909337,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L101","v":4.2081993758666165},{"$f":"'X+23'!B102*U102","v":0.31272334999999996},{"$f":"'X+23'!C102","v":0},{"$f":"'X+23'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+23'!M101","v":9.0371891710147736},{"$f":"'X+23'!G102*W102","v":0},{"$f":"'X+23'!H102*V102","v":0.29422914999999999},{"$f":"'X+23'!I102","v":0},{"$f":"'X+23'!J102","v":0},9.270381852415591,2.8921971695776993,6.3781846828378921,1.3160022062889172,2.6590044881768815,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L102","v":2.8331192873376239},{"$f":"'X+23'!B103*U103","v":0.33418465000000003},{"$f":"'X+23'!C103","v":0},{"$f":"'X+23'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+23'!M102","v":5.802406750445563},{"$f":"'X+23'!G103*W103","v":0},{"$f":"'X+23'!H103*V103","v":0.31941160000000002},{"$f":"'X+23'!I103","v":0},{"$f":"'X+23'!J103","v":0},5.8353850363253947,1.8863343098904504,3.9490507264349448,0.94678497744717338,1.8533560240106182,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L103","v":1.883581128950842},{"$f":"'X+23'!B104*U104","v":0.35569385000000003},{"$f":"'X+23'!C104","v":0},{"$f":"'X+23'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+23'!M103","v":4.0312690964590399},{"$f":"'X+23'!G104*W104","v":0},{"$f":"'X+23'!H104*V104","v":0.34479959999999998},{"$f":"'X+23'!I104","v":0},{"$f":"'X+23'!J104","v":0},3.8548920299145721,1.2136029054069706,2.6412891245076016,0.66997822354387149,1.3899799719514383,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L104","v":1.1899627666855987},{"$f":"'X+23'!B105*U105","v":0.37706999999999996},{"$f":"'X+23'!C105","v":0},{"$f":"'X+23'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+23'!M104","v":2.9761533915689729},{"$f":"'X+23'!G105*W105","v":0},{"$f":"'X+23'!H105*V105","v":0.37009779999999998},{"$f":"'X+23'!I105","v":0},{"$f":"'X+23'!J105","v":0},2.6159490751382175,0.74126350625146009,1.8746855688867574,0.44869926043413866,1.1014678226822154,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+23'!L105","v":0.6956483140568005},{"$f":"'X+23'!B106*U106","v":1},{"$f":"'X+23'!C106","v":0},{"$f":"'X+23'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+23'!M105","v":1.536930565797183},{"$f":"'X+23'!G106*W106","v":0},{"$f":"'X+23'!H106*V106","v":1},{"$f":"'X+23'!I106","v":0},{"$f":"'X+23'!J106","v":0},0,0,0,0.6956483140568005,1.536930565797183,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14485.482787760118},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15553.680592103459},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},29884.966594572557,14388.707029511335,15496.259565061231,187.7757582487815,{"$f":"SUM(O6:O106)","v":160.42102704222941},{"$f":"SUM(P6:P106)","v":312.70585434109478},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30039.163379863578},null,null,null,null,null,null,{"$f":"L107+M107","v":29884.966594572565},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30197.672448913658}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":154.19678529101293}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-312.70585434109307}]

{"sheet":"X+25","index":35,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":27}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+25"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15648.058523479236},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30037.998731672844,14449.986630344276,15588.01210132857,190.62729509014216,163.04642215067042,306.19138745820527,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+24'!P107*106/206","v":160.9068959230876},{"$f":"'X+24'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+24'!C6","v":15},{"$f":"'X+24'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+24'!P107*100/206","v":151.79895841800717},{"$f":"'X+24'!G6*W6","v":0},{"$f":"'X+24'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+24'!I6","v":12},{"$f":"'X+24'!J6","v":9},{"$f":"L6+M6","v":316.31990868468506},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":161.68538626068576},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":154.6345224239993},{"$f":"B6*A6","v":0.22150966240183986},{"$f":"F6*H6","v":0.16443599400786868},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L6","v":164.22674898546171},{"$f":"'X+24'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+24'!C7","v":10},{"$f":"'X+24'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+24'!M6","v":157.03273878981352},{"$f":"'X+24'!G7*W7","v":0},{"$f":"'X+24'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+24'!I7","v":10},{"$f":"'X+24'!J7","v":11},{"$f":"L7+M7","v":322.21273253222716},166.20358586999117,156.00914666223596,2.3163115470530973E-2,2.3592127577565215E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L7","v":168.61997245397836},{"$f":"'X+24'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+24'!C8","v":12},{"$f":"'X+24'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+24'!M7","v":158.28940540347909},{"$f":"'X+24'!G8*W8","v":0},{"$f":"'X+24'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+24'!I8","v":13},{"$f":"'X+24'!J8","v":9},327.88337107314481,165.60495886887099,162.27841220427382,1.5013585107357327E-2,1.0993199205271623E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L8","v":167.10677096266167},{"$f":"'X+24'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+24'!C9","v":10},{"$f":"'X+24'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+24'!M8","v":163.69564703860817},{"$f":"'X+24'!G9*W9","v":0},{"$f":"'X+24'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+24'!I9","v":10},{"$f":"'X+24'!J9","v":8},332.77409187494527,167.08720200780147,165.68688986714378,1.956895486019701E-2,8.75717146440874E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L9","v":168.04960470613113},{"$f":"'X+24'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+24'!C10","v":10},{"$f":"'X+24'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+24'!M9","v":166.59515089558741},{"$f":"'X+24'!G10*W10","v":0},{"$f":"'X+24'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+24'!I10","v":10},{"$f":"'X+24'!J10","v":9},336.62425741750542,169.03740296043264,167.5868544570728,1.2201745698502768E-2,8.2964385146002528E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L10","v":169.09638694519487},{"$f":"'X+24'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+24'!C11","v":11},{"$f":"'X+24'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+24'!M10","v":167.64252146292517},{"$f":"'X+24'!G11*W11","v":0},{"$f":"'X+24'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+24'!I11","v":11},{"$f":"'X+24'!J11","v":12},337.72402539828818,171.089986646949,166.63403875133915,6.400298245875625E-3,8.4827115860240145E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L11","v":170.29771806405407},{"$f":"'X+24'!B12*U12","v":3.18E-5},{"$f":"'X+24'!C12","v":4},{"$f":"'X+24'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+24'!M11","v":165.886333121055},{"$f":"'X+24'!G12*W12","v":0},{"$f":"'X+24'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+24'!I12","v":3},{"$f":"'X+24'!J12","v":1},335.17008427720225,167.29230259661963,167.87778168058261,5.4154674344369198E-3,8.5514404723903859E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L12","v":165.61987020424084},{"$f":"'X+24'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+24'!C13","v":5},{"$f":"'X+24'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+24'!M12","v":166.29945023447618},{"$f":"'X+24'!G13*W13","v":0},{"$f":"'X+24'!H13*V13","v":5.24E-5},{"$f":"'X+24'!I13","v":5},{"$f":"'X+24'!J13","v":3},335.90456861994983,167.61383247666592,168.29073614328391,6.0377275749190018E-3,8.7140911922865515E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L13","v":164.67166786910337},{"$f":"'X+24'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+24'!C14","v":4},{"$f":"'X+24'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+24'!M13","v":165.51415940644478},{"$f":"'X+24'!G14*W14","v":0},{"$f":"'X+24'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+24'!I14","v":4},{"$f":"'X+24'!J14","v":3},332.1691664518417,165.66393653429691,166.5052299175448,7.7313348064544036E-3,8.9294888999776958E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L14","v":162.29648488670318},{"$f":"'X+24'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+24'!C15","v":3},{"$f":"'X+24'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+24'!M14","v":163.32732395330405},{"$f":"'X+24'!G15*W15","v":0},{"$f":"'X+24'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+24'!I15","v":3},{"$f":"'X+24'!J15","v":3},324.60479493512668,161.28660914559782,163.31818578952885,9.8757411053558876E-3,9.1381637751873617E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L15","v":157.09366927659153},{"$f":"'X+24'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+24'!C16","v":5},{"$f":"'X+24'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+24'!M15","v":159.36123694297919},{"$f":"'X+24'!G16*W16","v":0},{"$f":"'X+24'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+24'!I16","v":5},{"$f":"'X+24'!J16","v":3},320.43361829659136,159.08188725139578,161.35173104519555,1.1782025195744363E-2,9.5058977836487077E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L16","v":154.56840586963455},{"$f":"'X+24'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+24'!C17","v":6},{"$f":"'X+24'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+24'!M16","v":157.09221632018051},{"$f":"'X+24'!G17*W17","v":0},{"$f":"'X+24'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+24'!I17","v":6},{"$f":"'X+24'!J17","v":3},316.63678561220524,156.55480384991802,160.08198176228726,1.3602019716527842E-2,1.023455789325976E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L17","v":151.58949896492229},{"$f":"'X+24'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+24'!C18","v":6},{"$f":"'X+24'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+24'!M17","v":155.39595986519629},{"$f":"'X+24'!G18*W18","v":0},{"$f":"'X+24'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+24'!I18","v":6},{"$f":"'X+24'!J18","v":3},310.95927941643311,152.57443036236717,158.38484905406594,1.5068602555109134E-2,1.1110811130361537E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L18","v":147.41558518554183},{"$f":"'X+24'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+24'!C19","v":2},{"$f":"'X+24'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+24'!M18","v":153.51603703678336},{"$f":"'X+24'!G19*W19","v":0},{"$f":"'X+24'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+24'!I19","v":2},{"$f":"'X+24'!J19","v":2},296.90264608307189,143.39891919026647,153.50372689280545,1.6665995275358836E-2,1.2310143977905582E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L19","v":138.15721629721722},{"$f":"'X+24'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+24'!C20","v":4},{"$f":"'X+24'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+24'!M19","v":148.55655285708636},{"$f":"'X+24'!G20*W20","v":0},{"$f":"'X+24'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+24'!I20","v":4},{"$f":"'X+24'!J20","v":2},290.68216340336357,140.13889892993026,150.54326447343328,1.83173672869421E-2,1.3288383653066374E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L20","v":134.80208082888277},{"$f":"'X+24'!B21*U21","v":1.63129E-4},{"$f":"'X+24'!C21","v":4},{"$f":"'X+24'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+24'!M20","v":145.50610241932486},{"$f":"'X+24'!G21*W21","v":0.33981259999999996},{"$f":"'X+24'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+24'!I21","v":4},{"$f":"'X+24'!J21","v":0},286.2716184038112,136.78009070023924,149.49152770357196,2.1990128643534817E-2,1.4574715752899954E-2,4.944480697897706E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L21","v":131.56266166332787},{"$f":"'X+24'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+24'!C22","v":6},{"$f":"'X+24'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+24'!M21","v":144.56674104630198},{"$f":"'X+24'!G22*W22","v":1.6944046666666666},{"$f":"'X+24'!H22*V22","v":1.11022E-4},{"$f":"'X+24'!I22","v":6},{"$f":"'X+24'!J22","v":10},275.08602626670199,134.53533530912443,140.55069095757753,2.732635420344318E-2,1.6050088724442538E-2,0.24495456067364563,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L22","v":129.65903498208164},{"$f":"'X+24'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+24'!C23","v":6},{"$f":"'X+24'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+24'!M22","v":135.94745420228759},{"$f":"'X+24'!G23*W23","v":3.0649546666666665},{"$f":"'X+24'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+24'!I23","v":6},{"$f":"'X+24'!J23","v":8},263.55473810125841,129.62381803227208,133.93092006898632,3.5216949809553158E-2,1.6534133301263524E-2,0.41667278417875431,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L23","v":125.31800967577782},{"$f":"'X+24'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+24'!C24","v":10},{"$f":"'X+24'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+24'!M23","v":129.86561898496447},{"$f":"'X+24'!G24*W24","v":5.3131026666666665},{"$f":"'X+24'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+24'!I24","v":10},{"$f":"'X+24'!J24","v":8},260.12196299034963,128.27350022764526,131.8484627627044,4.4509448132565362E-2,1.7156222260056191E-2,0.68998936653733201,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L24","v":124.4342981349869},{"$f":"'X+24'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+24'!C25","v":9},{"$f":"'X+24'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+24'!M24","v":128.22289611981415},{"$f":"'X+24'!G25*W25","v":10.447013333333333},{"$f":"'X+24'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+24'!I25","v":9},{"$f":"'X+24'!J25","v":9},253.58309281554216,125.37844281384587,128.20465000169631,5.5855321141044106E-2,1.8246118117849552E-2,1.3395463054023133,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L25","v":122.41855172918869},{"$f":"'X+24'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+24'!C26","v":8},{"$f":"'X+24'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+24'!M25","v":125.40860709131083},{"$f":"'X+24'!G26*W26","v":16.112460000000002},{"$f":"'X+24'!H26*V26","v":1.51626E-4},{"$f":"'X+24'!I26","v":8},{"$f":"'X+24'!J26","v":9},247.74413542261863,123.35454353676664,124.389591885852,6.4008192422054647E-2,1.9015205458827095E-2,2.0206411654144625,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L26","v":121.08928753532815},{"$f":"'X+24'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+24'!C27","v":7},{"$f":"'X+24'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+24'!M26","v":122.24893692305184},{"$f":"'X+24'!G27*W27","v":22.426593333333333},{"$f":"'X+24'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+24'!I27","v":8},{"$f":"'X+24'!J27","v":8},243.2516536882481,121.02241779262607,122.22923589562201,6.6869742702071924E-2,1.9701027429834417E-2,2.7416271938056016,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L27","v":119.76911159719194},{"$f":"'X+24'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+24'!C28","v":11},{"$f":"'X+24'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+24'!M27","v":121.04440471882896},{"$f":"'X+24'!G28*W28","v":32.911406666666664},{"$f":"'X+24'!H28*V28","v":1.701885E-4},{"$f":"'X+24'!I28","v":11},{"$f":"'X+24'!J28","v":9},245.72674663018785,122.7029422770314,123.02380435315646,6.6169320160547038E-2,2.0600365672490423E-2,3.9837416284259652,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L28","v":122.07707556138408},{"$f":"'X+24'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+24'!C29","v":10},{"$f":"'X+24'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+24'!M28","v":122.43190586972364},{"$f":"'X+24'!G29*W29","v":38.196553333333334},{"$f":"'X+24'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+24'!I29","v":10},{"$f":"'X+24'!J29","v":8},243.42061879679062,119.01070469694287,124.40991409984774,6.637086444121329E-2,2.1991769875896173E-2,4.6764768222545454,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L29","v":119.59097077570614},{"$f":"'X+24'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+24'!C30","v":14},{"$f":"'X+24'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+24'!M29","v":124.95888676356658},{"$f":"'X+24'!G30*W30","v":50.104373333333335},{"$f":"'X+24'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+24'!I30","v":14},{"$f":"'X+24'!J30","v":7},256.4619570003282,124.52685434895318,131.93510265137499,6.4116426752950109E-2,2.3784112191586826E-2,6.2609867137194648,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L30","v":140.13601373845921},{"$f":"'X+24'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+24'!C31","v":14},{"$f":"'X+24'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+24'!M30","v":124.63397253439166},{"$f":"'X+24'!G31*W31","v":60.364240000000002},{"$f":"'X+24'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+24'!I31","v":15},{"$f":"'X+24'!J31","v":8},275.67069098381,144.06184584230405,131.60884514150598,7.4167896155168833E-2,2.5127392885672437E-2,7.5234350302194271,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L31","v":158.14612333489436},{"$f":"'X+24'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+24'!C32","v":13},{"$f":"'X+24'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+24'!M31","v":170.60638044725894},{"$f":"'X+24'!G32*W32","v":66.619780000000006},{"$f":"'X+24'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+24'!I32","v":13},{"$f":"'X+24'!J32","v":9},331.6332743472783,157.0635346058321,174.56973974144623,8.2588729062243529E-2,3.6640705812706689E-2,11.365759531992692,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L32","v":145.15685533786987},{"$f":"'X+24'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+24'!C33","v":15},{"$f":"'X+24'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+24'!M32","v":155.6406663731893},{"$f":"'X+24'!G33*W33","v":83.705533333333335},{"$f":"'X+24'!H33*V33","v":2.295535E-4},{"$f":"'X+24'!I33","v":15},{"$f":"'X+24'!J33","v":11},304.68653314273058,145.08159462924957,159.60493851348102,7.5260708620295755E-2,3.5727859708297907E-2,13.027984987123212,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L33","v":174.89429078302629},{"$f":"'X+24'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+24'!C34","v":15},{"$f":"'X+24'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+24'!M33","v":176.56462244538065},{"$f":"'X+24'!G34*W34","v":96.08356666666667},{"$f":"'X+24'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+24'!I34","v":15},{"$f":"'X+24'!J34","v":9},357.32406004404129,174.8029825838243,182.52107746021699,9.1308199201984644E-2,4.3544985163658331E-2,16.96495867170556,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L34","v":178.79270469300167},{"$f":"'X+24'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+24'!C35","v":21},{"$f":"'X+24'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+24'!M34","v":176.54644879180782},{"$f":"'X+24'!G35*W35","v":111.49120000000001},{"$f":"'X+24'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+24'!I35","v":19},{"$f":"'X+24'!J35","v":13},363.19610235656205,180.69655498261349,182.49954737394856,9.6149710388164902E-2,4.6901417859256056E-2,19.683375431537208,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L35","v":190.63307696940754},{"$f":"'X+24'!B36*U36","v":5.665965E-4},{"$f":"'X+24'!C36","v":20},{"$f":"'X+24'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+24'!M35","v":221.37954403134188},{"$f":"'X+24'!G36*W36","v":110.07},{"$f":"'X+24'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+24'!I36","v":20},{"$f":"'X+24'!J36","v":12},423.84100518458706,194.52506493521244,229.31594024937465,0.10801203419509692,6.3603781967240716E-2,24.367246411529798,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L36","v":191.55538493747198},{"$f":"'X+24'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+24'!C37","v":17},{"$f":"'X+24'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+24'!M36","v":201.42199416537534},{"$f":"'X+24'!G37*W37","v":115.5808},{"$f":"'X+24'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+24'!I37","v":17},{"$f":"'X+24'!J37","v":13},398.79896025083855,193.43974247269676,205.35921777814178,0.1156424647752142,6.2776387233545866E-2,23.280515223229415,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L37","v":215.25643728632565},{"$f":"'X+24'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+24'!C38","v":20},{"$f":"'X+24'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+24'!M37","v":243.22443162612268},{"$f":"'X+24'!G38*W38","v":111.19606666666665},{"$f":"'X+24'!H38*V38","v":3.393475E-4},{"$f":"'X+24'!I38","v":19},{"$f":"'X+24'!J38","v":14},468.26021061748548,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":220.11831659417405},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":248.14189402331144},0.13812069215161324,{"$f":"F38*H38","v":8.2537602811245669E-2},{"$f":"G38*F38/1000","v":27.045600114060441},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L38","v":200.30846332600603},{"$f":"'X+24'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+24'!C39","v":17},{"$f":"'X+24'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+24'!M38","v":219.26811185920067},{"$f":"'X+24'!G39*W39","v":99.020133333333334},{"$f":"'X+24'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+24'!I39","v":16},{"$f":"'X+24'!J39","v":14},425.35951038076064,204.17242313205855,221.18708724870211,0.13604019394747865,8.1024610498547409E-2,21.711957672046296,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L39","v":215.07245714313618},{"$f":"'X+24'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+24'!C40","v":15},{"$f":"'X+24'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+24'!M39","v":235.13466543006695},{"$f":"'X+24'!G40*W40","v":95.188199999999995},{"$f":"'X+24'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+24'!I40","v":14},{"$f":"'X+24'!J40","v":15},450.95795517833471,216.918261697741,234.03969348059374,0.15419544539517149,9.497194947319848E-2,22.382045559890294,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L40","v":235.73059674287066},{"$f":"'X+24'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+24'!C41","v":15},{"$f":"'X+24'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+24'!M40","v":259.92733503517081},{"$f":"'X+24'!G41*W41","v":82.483686666666657},{"$f":"'X+24'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+24'!I41","v":14},{"$f":"'X+24'!J41","v":15},497.36431277966517,238.55177764117704,258.81253513848816,0.17881910169362639,0.1147998966826361,21.439764859142716,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L41","v":244.49971822787509},{"$f":"'X+24'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+24'!C42","v":17},{"$f":"'X+24'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+24'!M41","v":263.79883813322942},{"$f":"'X+24'!G42*W42","v":72.694853333333313},{"$f":"'X+24'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+24'!I42","v":16},{"$f":"'X+24'!J42","v":15},514.97403791604165,250.30280059981152,264.67123731623019,0.19691762806354832,0.1276008169992337,19.176817847598851,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L42","v":248.34438110006559},{"$f":"'X+24'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+24'!C43","v":12},{"$f":"'X+24'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+24'!M42","v":275.62408498775716},{"$f":"'X+24'!G43*W43","v":58.614106666666657},{"$f":"'X+24'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+24'!I43","v":12},{"$f":"'X+24'!J43","v":15},522.60885909535261,250.13064512271026,272.47821397264232,0.21373597735529429,0.14587101511483561,16.155459517374794,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L43","v":263.97466321134215},{"$f":"'X+24'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+24'!C44","v":13},{"$f":"'X+24'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+24'!M43","v":254.60051342125251},{"$f":"'X+24'!G44*W44","v":46.599106666666664},{"$f":"'X+24'!H44*V44","v":5.78967E-4},{"$f":"'X+24'!I44","v":12},{"$f":"'X+24'!J44","v":15},518.18297548911028,266.72986736331177,251.45310812579856,0.24479584803038529,0.1474052954539623,11.864156482305043,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L44","v":259.84824750296383},{"$f":"'X+24'!B45*U45","v":1.0084705E-3},{"$f":"'X+24'!C45","v":10},{"$f":"'X+24'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+24'!M44","v":252.46276847663444},{"$f":"'X+24'!G45*W45","v":37.817026666666671},{"$f":"'X+24'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+24'!I45","v":10},{"$f":"'X+24'!J45","v":3},520.88927893719801,261.58619821088041,259.3030807263176,0.26204929208343769,0.15968775031684085,9.5473912478213787,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L45","v":262.59938964959332},{"$f":"'X+24'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+24'!C46","v":12},{"$f":"'X+24'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+24'!M45","v":239.46057328352077},{"$f":"'X+24'!G46*W46","v":28.979673333333334},{"$f":"'X+24'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+24'!I46","v":12},{"$f":"'X+24'!J46","v":5},512.60353961467627,266.30835468503551,246.29518492964075,0.29103496455779948,0.16538835388001591,6.9394891899691595,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L46","v":239.7525970698189},{"$f":"'X+24'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+24'!C47","v":14},{"$f":"'X+24'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+24'!M46","v":230.43452729204398},{"$f":"'X+24'!G47*W47","v":18.889446666666664},{"$f":"'X+24'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+24'!I47","v":14},{"$f":"'X+24'!J47","v":8},480.71819788529899,244.45750417891193,236.26069370638709,0.29509289090696716,0.17383358565688112,4.352780713441609,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L47","v":213.9979298103878},{"$f":"'X+24'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+24'!C48","v":9},{"$f":"'X+24'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+24'!M47","v":233.30433719138435},{"$f":"'X+24'!G48*W48","v":12.351526666666667},{"$f":"'X+24'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+24'!I48","v":8},{"$f":"'X+24'!J48","v":8},448.81520435387768,215.70308870564432,233.11211564823333,0.29484110474347197,0.19222154315101628,2.8816647422683754,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L48","v":243.26188856541333},{"$f":"'X+24'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+24'!C49","v":11},{"$f":"'X+24'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+24'!M48","v":234.12323058083189},{"$f":"'X+24'!G49*W49","v":7.2478820000000006},{"$f":"'X+24'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+24'!I49","v":11},{"$f":"'X+24'!J49","v":8},482.79630099495591,245.88420356289311,236.91209743206278,0.3776850025202208,0.21113314876910122,1.6968975487086611,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L49","v":224.35585299236371},{"$f":"'X+24'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+24'!C50","v":11},{"$f":"'X+24'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+24'!M49","v":236.93368465548892},{"$f":"'X+24'!G50*W50","v":4.5244233333333339},{"$f":"'X+24'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+24'!I50","v":11},{"$f":"'X+24'!J50","v":7},468.66215904734133,227.96276022411504,240.69939882322629,0.39309276824865541,0.23428583226262148,1.0719882913079362,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L50","v":209.41216863501865},{"$f":"'X+24'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+24'!C51","v":10},{"$f":"'X+24'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+24'!M50","v":212.02729980208542},{"$f":"'X+24'!G51*W51","v":2.4095213333333332},{"$f":"'X+24'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+24'!I51","v":10},{"$f":"'X+24'!J51","v":7},425.79729405038057,211.00019207566297,214.79710197471761,0.41197655935567223,0.23019782736782432,0.51088430212218727,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L51","v":203.24672162923059},{"$f":"'X+24'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+24'!C52","v":8},{"$f":"'X+24'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+24'!M51","v":214.81778739598144},{"$f":"'X+24'!G52*W52","v":1.3922226666666668},{"$f":"'X+24'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+24'!I52","v":8},{"$f":"'X+24'!J52","v":6},421.36485385237472,204.80324053458315,216.56161331779157,0.44348109464743513,0.25617407818988103,0.29907419281586634,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L52","v":220.51691970815935},{"$f":"'X+24'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+24'!C53","v":5},{"$f":"'X+24'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+24'!M52","v":210.65805831834754},{"$f":"'X+24'!G53*W53","v":0.76621939999999988},{"$f":"'X+24'!H53*V53","v":1.310779E-3},{"$f":"'X+24'!I53","v":6},{"$f":"'X+24'!J53","v":6},430.37012925442724,219.98819709510417,210.38193215932307,0.52872261305518797,0.27612615902446525,0.16141029104984925,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L53","v":184.95844828141207},{"$f":"'X+24'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+24'!C54","v":5},{"$f":"'X+24'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+24'!M53","v":207.44462487556817},{"$f":"'X+24'!G54*W54","v":0.72774420000000006},{"$f":"'X+24'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+24'!I54","v":5},{"$f":"'X+24'!J54","v":4},392.61699204544368,184.47115962042582,208.14583242501789,0.48728866098625989,0.29879245055027487,0.15096662257437046,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L54","v":167.0171155854859},{"$f":"'X+24'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+24'!C55","v":6},{"$f":"'X+24'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+24'!M54","v":170.73164334710214},{"$f":"'X+24'!G55*W55","v":0.97042133333333336},{"$f":"'X+24'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+24'!I55","v":6},{"$f":"'X+24'!J55","v":4},336.99101450778232,164.52946836435785,172.46154614342447,0.48764722112802894,0.27009720367765061,0.16568162897908598,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L55","v":179.15087869713298},{"$f":"'X+24'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+24'!C56","v":3},{"$f":"'X+24'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+24'!M55","v":181.33351028760123},{"$f":"'X+24'!G56*W56","v":0},{"$f":"'X+24'!H56*V56","v":1.737352E-3},{"$f":"'X+24'!I56","v":3},{"$f":"'X+24'!J56","v":4},356.5842662635128,176.56579611267676,180.01847015083604,0.5850825844562122,0.31504013676518455,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L56","v":152.41980879853267},{"$f":"'X+24'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+24'!C57","v":3},{"$f":"'X+24'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+24'!M56","v":163.34103890073723},{"$f":"'X+24'!G57*W57","v":0},{"$f":"'X+24'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+24'!I57","v":3},{"$f":"'X+24'!J57","v":4},314.88913379281809,152.85987169173004,162.02926210108805,0.55993710680263398,0.31177679964918498,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L57","v":151.94743772958066},{"$f":"'X+24'!B58*U58","v":4.141563E-3},{"$f":"'X+24'!C58","v":3},{"$f":"'X+24'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+24'!M57","v":160.08903820822039},{"$f":"'X+24'!G58*W58","v":0},{"$f":"'X+24'!H58*V58","v":2.0988265E-3},{"$f":"'X+24'!I58","v":3},{"$f":"'X+24'!J58","v":4},310.07117693600446,151.31813784353503,158.75303909246946,0.62929988604563525,0.33599911575092545,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L58","v":151.36950485024801},{"$f":"'X+24'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+24'!C59","v":3},{"$f":"'X+24'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+24'!M58","v":151.9242947679929},{"$f":"'X+24'!G59*W59","v":0},{"$f":"'X+24'!H59*V59","v":2.31014E-3},{"$f":"'X+24'!I59","v":3},{"$f":"'X+24'!J59","v":4},302.23731290791125,151.66398453023368,150.57332837767757,0.70552032001434117,0.35096639031533111,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L59","v":178.53632090238946},{"$f":"'X+24'!B60*U60","v":5.217625E-3},{"$f":"'X+24'!C60","v":5},{"$f":"'X+24'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+24'!M59","v":161.34185260749666},{"$f":"'X+24'!G60*W60","v":0},{"$f":"'X+24'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+24'!I60","v":5},{"$f":"'X+24'!J60","v":3},341.53579760975458,178.60478533104114,162.93101227871341,0.93153557134832987,0.41084032878324528,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L60","v":170.09133717781813},{"$f":"'X+24'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+24'!C61","v":5},{"$f":"'X+24'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+24'!M60","v":163.9356051979843},{"$f":"'X+24'!G61*W61","v":0},{"$f":"'X+24'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+24'!I61","v":5},{"$f":"'X+24'!J61","v":3},336.57967466958587,171.10489672013881,165.47477794944703,0.98644045767932664,0.46082724853726892,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L61","v":161.68743366924193},{"$f":"'X+24'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+24'!C62","v":4},{"$f":"'X+24'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+24'!M61","v":165.50913070079261},{"$f":"'X+24'!G62*W62","v":0},{"$f":"'X+24'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+24'!I62","v":4},{"$f":"'X+24'!J62","v":3},328.64334365752711,162.64851106420022,165.99483259332689,1.0389226050417142,0.5142981074657218,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L62","v":182.51626118995677},{"$f":"'X+24'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+24'!C63","v":4},{"$f":"'X+24'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+24'!M62","v":185.42204059796273},{"$f":"'X+24'!G63*W63","v":0},{"$f":"'X+24'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+24'!I63","v":3},{"$f":"'X+24'!J63","v":3},366.99934166236437,182.2152331718022,184.78410849056218,1.3010280181545817,0.63793210740057071,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L63","v":165.43821953061214},{"$f":"'X+24'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+24'!C64","v":2},{"$f":"'X+24'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+24'!M63","v":148.11271385394437},{"$f":"'X+24'!G64*W64","v":0},{"$f":"'X+24'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+24'!I64","v":2},{"$f":"'X+24'!J64","v":3},309.67217674978519,163.12435849168943,146.54781825809576,1.3138610389227015,0.56489559584860494,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L64","v":158.55541687606834},{"$f":"'X+24'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+24'!C65","v":3},{"$f":"'X+24'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+24'!M64","v":154.29558999517891},{"$f":"'X+24'!G65*W65","v":0},{"$f":"'X+24'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+24'!I65","v":3},{"$f":"'X+24'!J65","v":2},312.78907768128147,158.14683909251639,154.64223858876508,1.4085777835519533,0.6533514064138457,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L65","v":168.37674396874505},{"$f":"'X+24'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+24'!C66","v":2},{"$f":"'X+24'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+24'!M65","v":173.8804679747544},{"$f":"'X+24'!G66*W66","v":0},{"$f":"'X+24'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+24'!I66","v":2},{"$f":"'X+24'!J66","v":2},339.75940221785595,166.69740003868677,173.06200217916916,1.6793439300582755,0.81846579558524746,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L66","v":172.27755404499354},{"$f":"'X+24'!B67*U67","v":1.121759E-2},{"$f":"'X+24'!C67","v":3},{"$f":"'X+24'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+24'!M66","v":179.81253084824226},{"$f":"'X+24'!G67*W67","v":0},{"$f":"'X+24'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+24'!I67","v":3},{"$f":"'X+24'!J67","v":2},351.21541574290768,171.34501507751395,179.87040066539373,1.932538967479579,0.94213018284853178,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L67","v":175.97517518340396},{"$f":"'X+24'!B68*U68","v":1.2590195E-2},{"$f":"'X+24'!C68","v":2},{"$f":"'X+24'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+24'!M67","v":198.0061842534833},{"$f":"'X+24'!G68*W68","v":0},{"$f":"'X+24'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+24'!I68","v":2},{"$f":"'X+24'!J68","v":2},370.60947689423256,173.75961341268575,196.84986348154683,2.2155617707182165,1.1563207719364534,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L68","v":162.26443574770238},{"$f":"'X+24'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+24'!C69","v":2},{"$f":"'X+24'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+24'!M68","v":200.72110263220799},{"$f":"'X+24'!G69*W69","v":0},{"$f":"'X+24'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+24'!I69","v":2},{"$f":"'X+24'!J69","v":3},359.39812194871831,160.9849125014315,198.41320944728685,2.2795232462708723,1.3078931849211446,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L69","v":177.86428419499734},{"$f":"'X+24'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+24'!C70","v":0},{"$f":"'X+24'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+24'!M69","v":212.61077389967619},{"$f":"'X+24'!G70*W70","v":0},{"$f":"'X+24'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+24'!I70","v":0},{"$f":"'X+24'!J70","v":0},386.15676319012778,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":175.09369579737753},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":211.06306739275027},2.77058839761979,{"$f":"F70*H70","v":1.5477065069259099},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L70","v":195.2331476124269},{"$f":"'X+24'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+24'!C71","v":0},{"$f":"'X+24'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+24'!M70","v":218.64563635421348},{"$f":"'X+24'!G71*W71","v":0},{"$f":"'X+24'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+24'!I71","v":0},{"$f":"'X+24'!J71","v":0},{"$f":"L71+M71","v":406.73889758010705},189.87319587984015,216.86570170026692,3.3599517325867492,1.7799346539465635,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L71","v":164.40587621348334},{"$f":"'X+24'!B72*U72","v":1.8990455E-2},{"$f":"'X+24'!C72","v":3},{"$f":"'X+24'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+24'!M71","v":198.46029489700567},{"$f":"'X+24'!G72*W72","v":0},{"$f":"'X+24'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+24'!I72","v":3},{"$f":"'X+24'!J72","v":2},359.9354869404948,162.28373381951562,197.65175312097921,3.1221423939677257,1.8085417760264542,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L72","v":181.77711073815877},{"$f":"'X+24'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+24'!C73","v":2},{"$f":"'X+24'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+24'!M72","v":232.70987278694415},{"$f":"'X+24'!G73*W73","v":0},{"$f":"'X+24'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+24'!I73","v":2},{"$f":"'X+24'!J73","v":2},409.30539920236282,178.97091162740685,230.33448757495597,3.8061991107519271,2.3753852119881778,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L73","v":199.78168014749895},{"$f":"'X+24'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+24'!C74","v":1},{"$f":"'X+24'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+24'!M73","v":230.51151730317949},{"$f":"'X+24'!G74*W74","v":0},{"$f":"'X+24'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+24'!I74","v":1},{"$f":"'X+24'!J74","v":2},422.05125155310077,195.17582938507283,226.87542216802791,4.6058507624261029,2.6360951351515651,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L74","v":182.56589506292596},{"$f":"'X+24'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+24'!C75","v":1},{"$f":"'X+24'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+24'!M74","v":236.97647640274653},{"$f":"'X+24'!G75*W75","v":0},{"$f":"'X+24'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+24'!I75","v":1},{"$f":"'X+24'!J75","v":2},410.88109532620979,177.94021293859237,232.94088238761742,4.6256821243335837,3.0355940151291159,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L75","v":201.04602784300855},{"$f":"'X+24'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+24'!C76","v":1},{"$f":"'X+24'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+24'!M75","v":261.64698729635415},{"$f":"'X+24'!G76*W76","v":0},{"$f":"'X+24'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+24'!I76","v":1},{"$f":"'X+24'!J76","v":2},452.34644801049865,195.45294242686813,256.89350558363049,5.5930854161404095,3.7534817127236417,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L76","v":207.31676587073954},{"$f":"'X+24'!B77*U77","v":3.056145E-2},{"$f":"'X+24'!C77","v":2},{"$f":"'X+24'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+24'!M76","v":242.23392050471597},{"$f":"'X+24'!G77*W77","v":0},{"$f":"'X+24'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+24'!I77","v":2},{"$f":"'X+24'!J77","v":2},440.32383038285207,201.98086489641923,238.3429654864328,6.335900974320313,3.8909550182831514,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L77","v":199.42846771979694},{"$f":"'X+24'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+24'!C78","v":1},{"$f":"'X+24'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+24'!M77","v":240.35422685380453},{"$f":"'X+24'!G78*W78","v":0},{"$f":"'X+24'!H78*V78","v":1.798568E-2},{"$f":"'X+24'!I78","v":1},{"$f":"'X+24'!J78","v":2},427.75562042911503,192.72432778615044,235.03129264296459,6.7041399336464984,4.3229342108399349,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L78","v":186.68307320746271},{"$f":"'X+24'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+24'!C79","v":1},{"$f":"'X+24'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+24'!M78","v":235.33910795465283},{"$f":"'X+24'!G79*W79","v":0},{"$f":"'X+24'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+24'!I79","v":1},{"$f":"'X+24'!J79","v":2},408.38357866343154,178.78150453350381,229.60207412992776,6.9015686739588986,4.7370338247250867,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L79","v":192.47317289172773},{"$f":"'X+24'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+24'!C80","v":1},{"$f":"'X+24'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+24'!M79","v":222.41967366811207},{"$f":"'X+24'!G80*W80","v":0},{"$f":"'X+24'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+24'!I80","v":1},{"$f":"'X+24'!J80","v":2},401.0783474188936,184.66562085383958,216.41272656505404,7.8075520378881489,5.0069471030580246,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L80","v":149.00924676761463},{"$f":"'X+24'!B81*U81","v":4.437373E-2},{"$f":"'X+24'!C81","v":2},{"$f":"'X+24'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+24'!M80","v":179.1578992986214},{"$f":"'X+24'!G81*W81","v":0},{"$f":"'X+24'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+24'!I81","v":2},{"$f":"'X+24'!J81","v":2},318.03794992975588,143.39715068404513,174.64079924571072,6.6120960835695044,4.5171000529106724,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L81","v":135.4943111188775},{"$f":"'X+24'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+24'!C82","v":1},{"$f":"'X+24'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+24'!M81","v":177.34602798190647},{"$f":"'X+24'!G82*W82","v":0},{"$f":"'X+24'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+24'!I82","v":1},{"$f":"'X+24'!J82","v":2},300.24766592616294,128.92146514971188,171.32620077645106,6.5728459691656367,5.0198272054554174,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L82","v":114.03154151559529},{"$f":"'X+24'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+24'!C83","v":1},{"$f":"'X+24'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+24'!M82","v":139.80077882707849},{"$f":"'X+24'!G83*W83","v":0},{"$f":"'X+24'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+24'!I83","v":1},{"$f":"'X+24'!J83","v":2},242.3164370525285,107.97103704926792,134.34540000326058,6.0605044663273739,4.4553788238178962,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L83","v":110.14386901100139},{"$f":"'X+24'!B84*U84","v":5.844009E-2},{"$f":"'X+24'!C84","v":0},{"$f":"'X+24'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+24'!M83","v":147.452942957369},{"$f":"'X+24'!G84*W84","v":0},{"$f":"'X+24'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+24'!I84","v":0},{"$f":"'X+24'!J84","v":1},244.85248907343424,103.70705139305025,141.14543768038399,6.4368176179511316,5.3075052769850251,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L84","v":94.783807088728196},{"$f":"'X+24'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+24'!C85","v":3},{"$f":"'X+24'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+24'!M84","v":116.71463501011095},{"$f":"'X+24'!G85*W85","v":0},{"$f":"'X+24'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+24'!I85","v":3},{"$f":"'X+24'!J85","v":1},205.63022789424906,91.674674143943989,113.95555375030507,6.109132944784208,4.7590812598058783,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L85","v":91.075398625330152},{"$f":"'X+24'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+24'!C86","v":0},{"$f":"'X+24'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+24'!M85","v":106.54402413467172},{"$f":"'X+24'!G86*W86","v":0},{"$f":"'X+24'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+24'!I86","v":0},{"$f":"'X+24'!J86","v":0},186.19639140124747,84.586767825050956,101.60962357619651,6.4886308002791901,4.9344005584752049,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L86","v":82.130603168477279},{"$f":"'X+24'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+24'!C87","v":0},{"$f":"'X+24'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+24'!M86","v":91.853835543720109},{"$f":"'X+24'!G87*W87","v":0},{"$f":"'X+24'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+24'!I87","v":0},{"$f":"'X+24'!J87","v":0},162.66055011078328,75.648505679398539,87.012044431384737,6.4820974890787397,4.8417911123353754,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L87","v":71.607585284793529},{"$f":"'X+24'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+24'!C88","v":0},{"$f":"'X+24'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+24'!M87","v":82.201855460014087},{"$f":"'X+24'!G88*W88","v":0},{"$f":"'X+24'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+24'!I88","v":0},{"$f":"'X+24'!J88","v":0},142.5948319776283,65.330798408113878,77.264033569514439,6.2767868766796475,4.9378218904996523,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L88","v":70.725185307247841},{"$f":"'X+24'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+24'!C89","v":1},{"$f":"'X+24'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+24'!M88","v":78.745904527883965},{"$f":"'X+24'!G89*W89","v":0},{"$f":"'X+24'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+24'!I89","v":1},{"$f":"'X+24'!J89","v":0},139.19409525726212,64.833220748468008,74.360874508794126,6.8919645587798373,5.3850300190898457,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L89","v":60.056528104026334},{"$f":"'X+24'!B90*U90","v":0.10830889999999999},{"$f":"'X+24'!C90","v":0},{"$f":"'X+24'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+24'!M89","v":75.217964525285851},{"$f":"'X+24'!G90*W90","v":0},{"$f":"'X+24'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+24'!I90","v":0},{"$f":"'X+24'!J90","v":0},122.92353525950089,53.551871607260153,69.371663652240741,6.5046564967661773,5.8463008730451147,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L90","v":50.951050085313199},{"$f":"'X+24'!B91*U91","v":0.12020679999999999},{"$f":"'X+24'!C91","v":0},{"$f":"'X+24'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+24'!M90","v":62.394253328684428},{"$f":"'X+24'!G91*W91","v":0},{"$f":"'X+24'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+24'!I91","v":0},{"$f":"'X+24'!J91","v":0},101.71446922716872,44.826387397917969,56.888081829250751,6.1246626873952259,5.5061714994336768,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L91","v":39.835785542781906},{"$f":"'X+24'!B92*U92","v":0.13310035000000001},{"$f":"'X+24'!C92","v":0},{"$f":"'X+24'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+24'!M91","v":52.880450096177626},{"$f":"'X+24'!G92*W92","v":0},{"$f":"'X+24'!H92*V92","v":0.10004718},{"$f":"'X+24'!I92","v":0},{"$f":"'X+24'!J92","v":0},82.123538731437023,34.533628544512695,47.589910186924328,5.3021569982692123,5.2905399092533001,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L92","v":32.520826261982414},{"$f":"'X+24'!B93*U93","v":0.14696075},{"$f":"'X+24'!C93","v":0},{"$f":"'X+24'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+24'!M92","v":41.817436440274086},{"$f":"'X+24'!G93*W93","v":0},{"$f":"'X+24'!H93*V93","v":0.11320585},{"$f":"'X+24'!I93","v":0},{"$f":"'X+24'!J93","v":0},64.824999247133661,27.741541243901782,37.083458003231883,4.7792850180806319,4.733978437042202,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L93","v":28.065238036410449},{"$f":"'X+24'!B94*U94","v":0.16177274999999999},{"$f":"'X+24'!C94","v":0},{"$f":"'X+24'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+24'!M93","v":48.849183208918092},{"$f":"'X+24'!G94*W94","v":0},{"$f":"'X+24'!H94*V94","v":0.12779114999999999},{"$f":"'X+24'!I94","v":0},{"$f":"'X+24'!J94","v":0},66.131737209945484,23.525047299855729,42.606689910089756,4.5401907365547185,6.2424932988283333,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L94","v":24.025548337850324},{"$f":"'X+24'!B95*U95","v":0.17755929999999998},{"$f":"'X+24'!C95","v":0},{"$f":"'X+24'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+24'!M94","v":37.160900924631108},{"$f":"'X+24'!G95*W95","v":0},{"$f":"'X+24'!H95*V95","v":0.14385095000000001},{"$f":"'X+24'!I95","v":0},{"$f":"'X+24'!J95","v":0},51.574858816632499,19.759588792865458,31.815270023767045,4.2659595449848666,5.3456309008640632,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L95","v":19.079447798486857},{"$f":"'X+24'!B96*U96","v":0.19439804999999999},{"$f":"'X+24'!C96","v":0},{"$f":"'X+24'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+24'!M95","v":37.007851632105115},{"$f":"'X+24'!G96*W96","v":0},{"$f":"'X+24'!H96*V96","v":0.16140275000000001},{"$f":"'X+24'!I96","v":0},{"$f":"'X+24'!J96","v":0},46.40512295847558,15.37044035138422,31.034682607091362,3.7090074471026377,5.9731690250137541,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L96","v":16.281285852220012},{"$f":"'X+24'!B97*U97","v":0.21204045000000002},{"$f":"'X+24'!C97","v":0},{"$f":"'X+24'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+24'!M96","v":30.80690970536299},{"$f":"'X+24'!G97*W97","v":0},{"$f":"'X+24'!H97*V97","v":0.18043165000000003},{"$f":"'X+24'!I97","v":0},{"$f":"'X+24'!J97","v":0},38.077362829359977,12.828994673536647,25.248368155823332,3.4522911786833652,5.5585415495396591,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L97","v":13.80011184109893},{"$f":"'X+24'!B98*U98","v":0.23079885},{"$f":"'X+24'!C98","v":0},{"$f":"'X+24'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+24'!M97","v":26.303832699536663},{"$f":"'X+24'!G98*W98","v":0},{"$f":"'X+24'!H98*V98","v":0.20088205000000001},{"$f":"'X+24'!I98","v":0},{"$f":"'X+24'!J98","v":0},31.634926762298615,10.615061898301914,21.019864863996702,3.1850499427970158,5.2839678355399595,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L98","v":10.323539869205069},{"$f":"'X+24'!B99*U99","v":0.25037694999999999},{"$f":"'X+24'!C99","v":0},{"$f":"'X+24'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+24'!M98","v":21.575065873429764},{"$f":"'X+24'!G99*W99","v":0},{"$f":"'X+24'!H99*V99","v":0.2226544},{"$f":"'X+24'!I99","v":0},{"$f":"'X+24'!J99","v":0},24.510045969970889,7.7387634435501056,16.771282526420784,2.5847764256549639,4.8037833470089799,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L99","v":8.1653953541402213},{"$f":"'X+24'!B100*U100","v":0.27065420000000001},{"$f":"'X+24'!C100","v":0},{"$f":"'X+24'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+24'!M99","v":16.973764964139981},{"$f":"'X+24'!G100*W100","v":0},{"$f":"'X+24'!H100*V100","v":0.24560335},{"$f":"'X+24'!I100","v":0},{"$f":"'X+24'!J100","v":0},18.760348233716257,5.9553968068816836,12.804951426834572,2.2099985472585382,4.1688135373054092,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L100","v":5.6681304551168257},{"$f":"'X+24'!B101*U101","v":0.29148925000000003},{"$f":"'X+24'!C101","v":0},{"$f":"'X+24'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+24'!M100","v":11.594317962223055},{"$f":"'X+24'!G101*W101","v":0},{"$f":"'X+24'!H101*V101","v":0.26953855000000004},{"$f":"'X+24'!I101","v":0},{"$f":"'X+24'!J101","v":0},12.485133670299161,4.0159313598526634,8.469202310446498,1.6521990952641623,3.1251156517765577,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L101","v":4.018036908362113},{"$f":"'X+24'!B102*U102","v":0.31272334999999996},{"$f":"'X+24'!C102","v":0},{"$f":"'X+24'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+24'!M101","v":10.206499140788269},{"$f":"'X+24'!G102*W102","v":0},{"$f":"'X+24'!H102*V102","v":0.29422914999999999},{"$f":"'X+24'!I102","v":0},{"$f":"'X+24'!J102","v":0},9.9649525200738758,2.7615029459554705,7.2034495741184061,1.2565339624066427,3.0030495666698629,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L102","v":2.8921971695776993},{"$f":"'X+24'!B103*U103","v":0.33418465000000003},{"$f":"'X+24'!C103","v":0},{"$f":"'X+24'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+24'!M102","v":6.3781846828378921},{"$f":"'X+24'!G103*W103","v":0},{"$f":"'X+24'!H103*V103","v":0.31941160000000002},{"$f":"'X+24'!I103","v":0},{"$f":"'X+24'!J103","v":0},6.2665877789285336,1.9256692707313852,4.3409185081971486,0.96652789884631418,2.0372661746407439,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L103","v":1.8863343098904504},{"$f":"'X+24'!B104*U104","v":0.35569385000000003},{"$f":"'X+24'!C104","v":0},{"$f":"'X+24'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+24'!M103","v":3.9490507264349448},{"$f":"'X+24'!G104*W104","v":0},{"$f":"'X+24'!H104*V104","v":0.34479959999999998},{"$f":"'X+24'!I104","v":0},{"$f":"'X+24'!J104","v":0},3.8027964123988891,1.2153767968184228,2.5874196155804663,0.67095751307202744,1.3616311108544783,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L104","v":1.2136029054069706},{"$f":"'X+24'!B105*U105","v":0.37706999999999996},{"$f":"'X+24'!C105","v":0},{"$f":"'X+24'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+24'!M104","v":2.6412891245076016},{"$f":"'X+24'!G105*W105","v":0},{"$f":"'X+24'!H105*V105","v":0.37009779999999998},{"$f":"'X+24'!I105","v":0},{"$f":"'X+24'!J105","v":0},2.4197434882285762,0.75598965786516426,1.6637538303634121,0.45761324754180632,0.97753529414418938,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+24'!L105","v":0.74126350625146009},{"$f":"'X+24'!B106*U106","v":1},{"$f":"'X+24'!C106","v":0},{"$f":"'X+24'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+24'!M105","v":1.8746855688867574},{"$f":"'X+24'!G106*W106","v":0},{"$f":"'X+24'!H106*V106","v":1},{"$f":"'X+24'!I106","v":0},{"$f":"'X+24'!J106","v":0},0,0,0,0.74126350625146009,1.8746855688867574,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14549.613925434423},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15648.058523479236},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30037.998731672844,14449.986630344276,15588.01210132857,190.62729509014216,{"$f":"SUM(O6:O106)","v":163.04642215067042},{"$f":"SUM(P6:P106)","v":306.19138745820527},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30197.672448913661},null,null,null,null,null,null,{"$f":"L107+M107","v":30037.998731672844},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30344.190119131054}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":159.6737172408175}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-306.19138745820965}]

{"sheet":"X+26","index":36,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":28}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+26"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15736.648697182065},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30179.17272315031,14505.042556755576,15674.130166394751,193.49886519341263,165.51853078731773,299.80227312757899,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+25'!P107*106/206","v":157.55479160470756},{"$f":"'X+25'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+25'!C6","v":15},{"$f":"'X+25'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+25'!P107*100/206","v":148.63659585349771},{"$f":"'X+25'!G6*W6","v":0},{"$f":"'X+25'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+25'!I6","v":12},{"$f":"'X+25'!J6","v":9},{"$f":"L6+M6","v":309.81348204204812},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":158.33789655805379},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":151.47558548399431},{"$f":"B6*A6","v":0.21689504665376755},{"$f":"F6*H6","v":0.16101036950340764},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L6","v":161.68538626068576},{"$f":"'X+25'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+25'!C7","v":10},{"$f":"'X+25'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+25'!M6","v":154.6345224239993},{"$f":"'X+25'!G7*W7","v":0},{"$f":"'X+25'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+25'!I7","v":10},{"$f":"'X+25'!J7","v":11},{"$f":"L7+M7","v":317.27387218516259},163.6625815879087,153.61129059725388,2.2804672777059037E-2,2.3231826745414384E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L7","v":166.20358586999117},{"$f":"'X+25'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+25'!C8","v":12},{"$f":"'X+25'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+25'!M7","v":156.00914666223596},{"$f":"'X+25'!G8*W8","v":0},{"$f":"'X+25'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+25'!I8","v":13},{"$f":"'X+25'!J8","v":9},323.18709926211272,163.18878743511249,159.99831182700026,1.4798434878692276E-2,1.0834835235692286E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L8","v":165.60495886887099},{"$f":"'X+25'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+25'!C9","v":10},{"$f":"'X+25'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+25'!M8","v":162.27841220427382},{"$f":"'X+25'!G9*W9","v":0},{"$f":"'X+25'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+25'!I9","v":10},{"$f":"'X+25'!J9","v":8},329.85529663311411,165.58556578296515,164.26973085014893,1.9393085905859701E-2,8.6813541248879668E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L9","v":167.08720200780147},{"$f":"'X+25'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+25'!C10","v":10},{"$f":"'X+25'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+25'!M9","v":165.68688986714378},{"$f":"'X+25'!G10*W10","v":0},{"$f":"'X+25'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+25'!I10","v":10},{"$f":"'X+25'!J10","v":9},334.75370880026651,168.0750701402381,166.67863866002838,1.2131867563382448E-2,8.2512071153837598E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L10","v":169.03740296043264},{"$f":"'X+25'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+25'!C11","v":11},{"$f":"'X+25'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+25'!M10","v":167.5868544570728},{"$f":"'X+25'!G11*W11","v":0},{"$f":"'X+25'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+25'!I11","v":11},{"$f":"'X+25'!J11","v":12},337.60937945696787,171.03100489473059,166.57837456223729,6.3980657020523751E-3,8.4798948355278847E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L11","v":171.089986646949},{"$f":"'X+25'!B12*U12","v":3.18E-5},{"$f":"'X+25'!C12","v":4},{"$f":"'X+25'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+25'!M11","v":166.63403875133915},{"$f":"'X+25'!G12*W12","v":0},{"$f":"'X+25'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+25'!I12","v":3},{"$f":"'X+25'!J12","v":1},336.70999475201518,168.08454598537364,168.62544876664151,5.4406615753729787E-3,8.5899846976315343E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L12","v":167.29230259661963},{"$f":"'X+25'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+25'!C13","v":5},{"$f":"'X+25'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+25'!M12","v":167.87778168058261},{"$f":"'X+25'!G13*W13","v":0},{"$f":"'X+25'!H13*V13","v":5.24E-5},{"$f":"'X+25'!I13","v":5},{"$f":"'X+25'!J13","v":3},339.1551887847869,169.28620389996436,169.86898488482257,6.0986966552606346E-3,8.7967957600625282E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L13","v":167.61383247666592},{"$f":"'X+25'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+25'!C14","v":4},{"$f":"'X+25'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+25'!M13","v":168.29073614328391},{"$f":"'X+25'!G14*W14","v":0},{"$f":"'X+25'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+25'!I14","v":4},{"$f":"'X+25'!J14","v":3},337.88761986530011,168.60596300723114,169.28165685806897,7.8694694347794646E-3,9.0792852149301669E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L14","v":165.66393653429691},{"$f":"'X+25'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+25'!C15","v":3},{"$f":"'X+25'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+25'!M14","v":166.5052299175448},{"$f":"'X+25'!G15*W15","v":0},{"$f":"'X+25'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+25'!I15","v":3},{"$f":"'X+25'!J15","v":3},331.14976983368973,164.65385588375881,166.49591394993092,1.0080650538111965E-2,9.3159676138866322E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L15","v":161.28660914559782},{"$f":"'X+25'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+25'!C16","v":5},{"$f":"'X+25'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+25'!M15","v":163.31818578952885},{"$f":"'X+25'!G16*W16","v":0},{"$f":"'X+25'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+25'!I16","v":5},{"$f":"'X+25'!J16","v":3},328.5829565096584,163.27451264991191,165.30844385974652,1.2096495685919835E-2,9.7419297823453949E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L16","v":159.08188725139578},{"$f":"'X+25'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+25'!C17","v":6},{"$f":"'X+25'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+25'!M16","v":161.35173104519555},{"$f":"'X+25'!G17*W17","v":0},{"$f":"'X+25'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+25'!I17","v":6},{"$f":"'X+25'!J17","v":3},325.40910702523558,161.06788804531766,164.34121897991795,1.3999206078122831E-2,1.051206527759449E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L17","v":156.55480384991802},{"$f":"'X+25'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+25'!C18","v":6},{"$f":"'X+25'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+25'!M17","v":160.08198176228726},{"$f":"'X+25'!G18*W18","v":0},{"$f":"'X+25'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+25'!I18","v":6},{"$f":"'X+25'!J18","v":3},320.60977757678739,157.53924167619613,163.07053590059127,1.5562173721897251E-2,1.1445861696003541E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L18","v":152.57443036236717},{"$f":"'X+25'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+25'!C19","v":2},{"$f":"'X+25'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+25'!M18","v":158.38484905406594},{"$f":"'X+25'!G19*W19","v":0},{"$f":"'X+25'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+25'!I19","v":2},{"$f":"'X+25'!J19","v":2},306.92932962621978,148.55718113642976,158.37214848978999,1.7249225937402236E-2,1.2700564275947438E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L19","v":143.39891919026647},{"$f":"'X+25'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+25'!C20","v":4},{"$f":"'X+25'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+25'!M19","v":153.50372689280545},{"$f":"'X+25'!G20*W20","v":0},{"$f":"'X+25'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+25'!I20","v":4},{"$f":"'X+25'!J20","v":2},300.86990284409887,145.379906859664,155.4899959844349,1.9012330602462695E-2,1.3730908370561446E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L20","v":140.13889892993026},{"$f":"'X+25'!B21*U21","v":1.63129E-4},{"$f":"'X+25'!C21","v":4},{"$f":"'X+25'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+25'!M20","v":150.54326447343328},{"$f":"'X+25'!G21*W21","v":0.33981259999999996},{"$f":"'X+25'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+25'!I21","v":4},{"$f":"'X+25'!J21","v":0},296.64422341847182,142.11603821148671,154.52818520698511,2.2860718443540595E-2,1.507926644815776E-2,5.1156498113204989E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L21","v":136.78009070023924},{"$f":"'X+25'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+25'!C22","v":6},{"$f":"'X+25'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+25'!M21","v":149.49152770357196},{"$f":"'X+25'!G22*W22","v":1.6944046666666666},{"$f":"'X+25'!H22*V22","v":1.11022E-4},{"$f":"'X+25'!I22","v":6},{"$f":"'X+25'!J22","v":10},285.22661150990348,139.75168065472025,145.47493085518326,2.8410045518983892E-2,1.6596848388705964E-2,0.2532991421680616,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L22","v":134.53533530912443},{"$f":"'X+25'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+25'!C23","v":6},{"$f":"'X+25'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+25'!M22","v":140.55069095757753},{"$f":"'X+25'!G23*W23","v":3.0649546666666665},{"$f":"'X+25'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+25'!I23","v":6},{"$f":"'X+25'!J23","v":8},273.03239086934769,134.49879389763046,138.53359697171723,3.6541411493981907E-2,1.709398586029702E-2,0.43078149615365169,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L23","v":129.62381803227208},{"$f":"'X+25'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+25'!C24","v":10},{"$f":"'X+25'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+25'!M23","v":133.93092006898632},{"$f":"'X+25'!G24*W24","v":5.3131026666666665},{"$f":"'X+25'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+25'!I24","v":10},{"$f":"'X+25'!J24","v":8},268.49100607153724,132.57777928157392,135.91322678996332,4.6038750698158139E-2,1.7693279023013608E-2,0.71158872856765143,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L24","v":128.27350022764526},{"$f":"'X+25'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+25'!C25","v":9},{"$f":"'X+25'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+25'!M24","v":131.8484627627044},{"$f":"'X+25'!G25*W25","v":10.447013333333333},{"$f":"'X+25'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+25'!I25","v":9},{"$f":"'X+25'!J25","v":9},261.04562231495731,129.21592158850407,131.82970072645327,5.7578639141184038E-2,1.8762036251132836E-2,1.3774226484614762,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L25","v":125.37844281384587},{"$f":"'X+25'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+25'!C26","v":8},{"$f":"'X+25'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+25'!M25","v":128.20465000169631},{"$f":"'X+25'!G26*W26","v":16.112460000000002},{"$f":"'X+25'!H26*V26","v":1.51626E-4},{"$f":"'X+25'!I26","v":8},{"$f":"'X+25'!J26","v":9},253.49809784584684,126.31288700241168,127.18521084343516,6.5555811434197295E-2,1.9439158261157205E-2,2.0656922949663321,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L26","v":123.35454353676664},{"$f":"'X+25'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+25'!C27","v":7},{"$f":"'X+25'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+25'!M26","v":124.389591885852},{"$f":"'X+25'!G27*W27","v":22.426593333333333},{"$f":"'X+25'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+25'!I27","v":8},{"$f":"'X+25'!J27","v":8},247.65596872158824,123.28642284041662,124.36954588117163,6.8120696350026308E-2,2.0046004680364476E-2,2.7896347921233025,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L27","v":121.02241779262607},{"$f":"'X+25'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+25'!C28","v":11},{"$f":"'X+25'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+25'!M27","v":122.22923589562201},{"$f":"'X+25'!G28*W28","v":32.911406666666664},{"$f":"'X+25'!H28*V28","v":1.701885E-4},{"$f":"'X+25'!I28","v":11},{"$f":"'X+25'!J28","v":9},248.16398993868731,123.95555605337852,124.20843388530879,6.686173924756332E-2,2.0802010313222066E-2,4.022736089116747,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L28","v":122.7029422770314},{"$f":"'X+25'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+25'!C29","v":10},{"$f":"'X+25'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+25'!M28","v":123.02380435315646},{"$f":"'X+25'!G29*W29","v":38.196553333333334},{"$f":"'X+25'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+25'!I29","v":10},{"$f":"'X+25'!J29","v":8},244.63793740518565,119.63623114137424,125.00170626381143,6.6711135657176429E-2,2.2098089345033555E-2,4.6990853042449059,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L29","v":119.01070469694287},{"$f":"'X+25'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+25'!C30","v":14},{"$f":"'X+25'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+25'!M29","v":124.40991409984774},{"$f":"'X+25'!G30*W30","v":50.104373333333335},{"$f":"'X+25'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+25'!I30","v":14},{"$f":"'X+25'!J30","v":7},255.3331338454656,123.94689936882298,131.38623447664261,6.3805328119876673E-2,2.3679623205151566E-2,6.2334807824267022,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L30","v":124.52685434895318},{"$f":"'X+25'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+25'!C31","v":14},{"$f":"'X+25'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+25'!M30","v":131.93510265137499},{"$f":"'X+25'!G31*W31","v":60.364240000000002},{"$f":"'X+25'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+25'!I31","v":15},{"$f":"'X+25'!J31","v":8},267.36945098316141,128.46094770186446,138.90850328129699,6.5906647088736725E-2,2.6599370077992388E-2,7.9641622008722361,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L31","v":144.06184584230405},{"$f":"'X+25'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+25'!C32","v":13},{"$f":"'X+25'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+25'!M31","v":131.60884514150598},{"$f":"'X+25'!G32*W32","v":66.619780000000006},{"$f":"'X+25'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+25'!I32","v":13},{"$f":"'X+25'!J32","v":9},278.56719219137597,142.9866123525189,135.58057983885706,7.5233489785149349E-2,2.8265302648928389E-2,8.7677523093811978,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L32","v":157.0635346058321},{"$f":"'X+25'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+25'!C33","v":15},{"$f":"'X+25'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+25'!M32","v":174.56973974144623},{"$f":"'X+25'!G33*W33","v":83.705533333333335},{"$f":"'X+25'!H33*V33","v":2.295535E-4},{"$f":"'X+25'!I33","v":15},{"$f":"'X+25'!J33","v":11},335.51176718669944,156.98210054000498,178.52966664669449,8.1434065827129906E-2,4.0073094751738078E-2,14.612453168918952,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L33","v":145.08159462924957},{"$f":"'X+25'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+25'!C34","v":15},{"$f":"'X+25'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+25'!M33","v":159.60493851348102},{"$f":"'X+25'!G34*W34","v":96.08356666666667},{"$f":"'X+25'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+25'!I34","v":15},{"$f":"'X+25'!J34","v":9},310.57142712303869,145.00585093811111,165.56557618492755,7.5743691138457414E-2,3.936232855347948E-2,15.335411749989287,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L34","v":174.8029825838243},{"$f":"'X+25'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+25'!C35","v":21},{"$f":"'X+25'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+25'!M34","v":182.52107746021699},{"$f":"'X+25'!G35*W35","v":111.49120000000001},{"$f":"'X+25'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+25'!I35","v":19},{"$f":"'X+25'!J35","v":13},365.18156725379259,176.70897843427423,188.47258881951836,9.4004149550068375E-2,4.8488640698619974E-2,20.349493951332544,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L35","v":180.69655498261349},{"$f":"'X+25'!B36*U36","v":5.665965E-4},{"$f":"'X+25'!C36","v":20},{"$f":"'X+25'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+25'!M35","v":182.49954737394856},{"$f":"'X+25'!G36*W36","v":110.07},{"$f":"'X+25'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+25'!I36","v":20},{"$f":"'X+25'!J36","v":12},375.04128701473928,184.5941729469983,190.44711406774096,0.10238203561520637,5.2433306207593351E-2,20.087725179450516,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L36","v":194.52506493521244},{"$f":"'X+25'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+25'!C37","v":17},{"$f":"'X+25'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+25'!M36","v":229.31594024937465},{"$f":"'X+25'!G37*W37","v":115.5808},{"$f":"'X+25'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+25'!I37","v":17},{"$f":"'X+25'!J37","v":13},429.65209993473928,196.40762966719839,233.24447026754089,0.1174352680140501,7.1469981833761603E-2,26.504519826774921,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L37","v":193.43974247269676},{"$f":"'X+25'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+25'!C38","v":20},{"$f":"'X+25'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+25'!M37","v":205.35921777814178},{"$f":"'X+25'!G38*W38","v":111.19606666666665},{"$f":"'X+25'!H38*V38","v":3.393475E-4},{"$f":"'X+25'!I38","v":19},{"$f":"'X+25'!J38","v":14},408.60515024556764,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":198.31562060458083},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":210.28952964098681},0.12412186811593197,{"$f":"F38*H38","v":6.9688137154967966E-2},{"$f":"G38*F38/1000","v":22.835137270672771},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L38","v":220.11831659417405},{"$f":"'X+25'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+25'!C39","v":17},{"$f":"'X+25'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+25'!M38","v":248.14189402331144},{"$f":"'X+25'!G39*W39","v":99.020133333333334},{"$f":"'X+25'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+25'!I39","v":16},{"$f":"'X+25'!J39","v":14},474.01902235525125,223.96882246904499,250.05019988620626,0.14949412512904139,9.1694137105176113E-2,24.571043431774168,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L39","v":204.17242313205855},{"$f":"'X+25'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+25'!C40","v":15},{"$f":"'X+25'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+25'!M39","v":221.18708724870211},{"$f":"'X+25'!G40*W40","v":95.188199999999995},{"$f":"'X+25'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+25'!I40","v":14},{"$f":"'X+25'!J40","v":15},426.12379121671796,206.02604242789749,220.09774878882047,0.14638070416104842,8.9338459881643406E-2,21.054400698446905,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L40","v":216.918261697741},{"$f":"'X+25'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+25'!C41","v":15},{"$f":"'X+25'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+25'!M40","v":234.03969348059374},{"$f":"'X+25'!G41*W41","v":82.483686666666657},{"$f":"'X+25'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+25'!I41","v":14},{"$f":"'X+25'!J41","v":15},452.69004030280348,219.75371314429191,232.93632715851157,0.16454855344910219,0.10336632208217925,19.304456744616001,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L41","v":238.55177764117704},{"$f":"'X+25'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+25'!C42","v":17},{"$f":"'X+25'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+25'!M41","v":258.81253513848816},{"$f":"'X+25'!G42*W42","v":72.694853333333313},{"$f":"'X+25'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+25'!I42","v":16},{"$f":"'X+25'!J42","v":15},504.04699664616157,244.35965042498262,259.68734622117898,0.19212721619442757,0.1251889173091624,18.814339282720571,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L42","v":250.30280059981152},{"$f":"'X+25'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+25'!C43","v":12},{"$f":"'X+25'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+25'!M42","v":264.67123731623019},{"$f":"'X+25'!G43*W43","v":58.614106666666657},{"$f":"'X+25'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+25'!I43","v":12},{"$f":"'X+25'!J43","v":15},513.61854209670764,252.08737912144349,261.53116297526418,0.21542147836802389,0.14007434096600435,15.513468135652161,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L43","v":250.13064512271026},{"$f":"'X+25'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+25'!C44","v":13},{"$f":"'X+25'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+25'!M43","v":272.47821397264232},{"$f":"'X+25'!G44*W44","v":46.599106666666664},{"$f":"'X+25'!H44*V44","v":5.78967E-4},{"$f":"'X+25'!I44","v":12},{"$f":"'X+25'!J44","v":15},522.21914554801151,252.89868746947826,269.32045807853325,0.23195765323196488,0.15775589410909882,12.697241357253983,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L44","v":266.72986736331177},{"$f":"'X+25'!B45*U45","v":1.0084705E-3},{"$f":"'X+25'!C45","v":10},{"$f":"'X+25'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+25'!M44","v":251.45310812579856},{"$f":"'X+25'!G45*W45","v":37.817026666666671},{"$f":"'X+25'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+25'!I45","v":10},{"$f":"'X+25'!J45","v":3},526.75493716645383,268.46087816060697,258.29405900584686,0.26898920270481269,0.15904911995173013,9.5092088954095413,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L45","v":261.58619821088041},{"$f":"'X+25'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+25'!C46","v":12},{"$f":"'X+25'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+25'!M45","v":259.3030807263176},{"$f":"'X+25'!G46*W46","v":28.979673333333334},{"$f":"'X+25'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+25'!I46","v":12},{"$f":"'X+25'!J46","v":5},531.42027388909707,265.29628615119628,266.12398773790079,0.28991205968414557,0.17909298841678611,7.5145185737756472,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L46","v":266.30835468503551},{"$f":"'X+25'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+25'!C47","v":14},{"$f":"'X+25'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+25'!M46","v":246.29518492964075},{"$f":"'X+25'!G47*W47","v":18.889446666666664},{"$f":"'X+25'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+25'!I47","v":14},{"$f":"'X+25'!J47","v":8},523.08996286225101,270.9805763701512,252.10938649209982,0.32777831488432208,0.18579843754092792,4.6523797599852523,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L47","v":244.45750417891193},{"$f":"'X+25'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+25'!C48","v":9},{"$f":"'X+25'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+25'!M47","v":236.26069370638709},{"$f":"'X+25'!G48*W48","v":12.351526666666667},{"$f":"'X+25'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+25'!I48","v":8},{"$f":"'X+25'!J48","v":8},482.18673301335923,246.12069661886309,236.06603639449614,0.33680756004885248,0.19465731189093566,2.9181802585996057,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L48","v":215.70308870564432},{"$f":"'X+25'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+25'!C49","v":11},{"$f":"'X+25'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+25'!M48","v":233.11211564823333},{"$f":"'X+25'!G49*W49","v":7.2478820000000006},{"$f":"'X+25'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+25'!I49","v":11},{"$f":"'X+25'!J49","v":8},454.2700854364125,218.36819110996319,235.90189432644934,0.33489759568114147,0.21022132178398156,1.6895691069887488,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L49","v":245.88420356289311},{"$f":"'X+25'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+25'!C50","v":11},{"$f":"'X+25'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+25'!M49","v":236.91209743206278},{"$f":"'X+25'!G50*W50","v":4.5244233333333339},{"$f":"'X+25'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+25'!I50","v":11},{"$f":"'X+25'!J50","v":7},490.13122402502717,249.45339107925159,240.67783294577558,0.43081248364152713,0.23426448628721072,1.0718906215705652,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L50","v":227.96276022411504},{"$f":"'X+25'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+25'!C51","v":10},{"$f":"'X+25'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+25'!M50","v":240.69939882322629},{"$f":"'X+25'!G51*W51","v":2.4095213333333332},{"$f":"'X+25'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+25'!I51","v":10},{"$f":"'X+25'!J51","v":7},472.9523608125495,229.51428908592615,243.43807172662332,0.44847113818890161,0.26132709660297793,0.57997033638507201,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L51","v":211.00019207566297},{"$f":"'X+25'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+25'!C52","v":8},{"$f":"'X+25'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+25'!M51","v":214.79710197471761},{"$f":"'X+25'!G52*W52","v":1.3922226666666668},{"$f":"'X+25'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+25'!I52","v":8},{"$f":"'X+25'!J52","v":6},429.08074559682188,212.53979303255693,216.54095256426493,0.46039904310602342,0.25614941045268635,0.29904539410351333,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L52","v":204.80324053458315},{"$f":"'X+25'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+25'!C53","v":5},{"$f":"'X+25'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+25'!M52","v":216.56161331779157},{"$f":"'X+25'!G53*W53","v":0.76621939999999988},{"$f":"'X+25'!H53*V53","v":1.310779E-3},{"$f":"'X+25'!I53","v":6},{"$f":"'X+25'!J53","v":6},420.58994274296066,204.31219384011217,216.27774890284849,0.49104669447098387,0.28386441494308151,0.16593370941939023,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L53","v":219.98819709510417},{"$f":"'X+25'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+25'!C54","v":5},{"$f":"'X+25'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+25'!M53","v":210.38193215932307},{"$f":"'X+25'!G54*W54","v":0.72774420000000006},{"$f":"'X+25'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+25'!I54","v":5},{"$f":"'X+25'!J54","v":4},430.48752856495571,219.40861960085445,211.07890896410126,0.57957749424970639,0.30302319522181664,0.15310423091374084,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L54","v":184.47115962042582},{"$f":"'X+25'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+25'!C55","v":6},{"$f":"'X+25'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+25'!M54","v":208.14583242501789},{"$f":"'X+25'!G55*W55","v":0.97042133333333336},{"$f":"'X+25'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+25'!I55","v":6},{"$f":"'X+25'!J55","v":4},391.7490970892913,181.93255105895105,209.81654603034025,0.53860856147478064,0.32928639467762971,0.20198915622966243,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L55","v":164.52946836435785},{"$f":"'X+25'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+25'!C56","v":3},{"$f":"'X+25'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+25'!M55","v":172.46154614342447},{"$f":"'X+25'!G56*W56","v":0},{"$f":"'X+25'!H56*V56","v":1.737352E-3},{"$f":"'X+25'!I56","v":3},{"$f":"'X+25'!J56","v":4},333.15405706346718,161.99213733215808,171.1619197313091,0.53733103219976364,0.29962641211537078,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L56","v":176.56579611267676},{"$f":"'X+25'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+25'!C57","v":3},{"$f":"'X+25'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+25'!M56","v":180.01847015083604},{"$f":"'X+25'!G57*W57","v":0},{"$f":"'X+25'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+25'!I57","v":3},{"$f":"'X+25'!J57","v":4},355.59201543348638,176.91715508750454,178.67486034598181,0.6486410251722331,0.34360980485423293,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L57","v":152.85987169173004},{"$f":"'X+25'!B58*U58","v":4.141563E-3},{"$f":"'X+25'!C58","v":3},{"$f":"'X+25'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+25'!M57","v":162.02926210108805},{"$f":"'X+25'!G58*W58","v":0},{"$f":"'X+25'!H58*V58","v":2.0988265E-3},{"$f":"'X+25'!I58","v":3},{"$f":"'X+25'!J58","v":4},312.91598369496165,152.22679290294681,160.68919079201484,0.63307878878321655,0.34007130907320926,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L58","v":151.31813784353503},{"$f":"'X+25'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+25'!C59","v":3},{"$f":"'X+25'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+25'!M58","v":158.75303909246946},{"$f":"'X+25'!G59*W59","v":0},{"$f":"'X+25'!H59*V59","v":2.31014E-3},{"$f":"'X+25'!I59","v":3},{"$f":"'X+25'!J59","v":4},308.9991542874875,151.61285694074709,157.38629734674038,0.70528090278793099,0.36674174572907742,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L59","v":151.66398453023368},{"$f":"'X+25'!B60*U60","v":5.217625E-3},{"$f":"'X+25'!C60","v":5},{"$f":"'X+25'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+25'!M59","v":150.57332837767757},{"$f":"'X+25'!G60*W60","v":0},{"$f":"'X+25'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+25'!I60","v":5},{"$f":"'X+25'!J60","v":3},304.0625677142524,151.87265873294911,152.18990898130329,0.79132579728456054,0.38341939637426875,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L60","v":178.60478533104114},{"$f":"'X+25'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+25'!C61","v":5},{"$f":"'X+25'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+25'!M60","v":162.93101227871341},{"$f":"'X+25'!G61*W61","v":0},{"$f":"'X+25'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+25'!I61","v":5},{"$f":"'X+25'!J61","v":3},344.04198031062504,179.56897134363339,164.47300896699161,1.0358139874077397,0.45800331172178255,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L61","v":171.10489672013881},{"$f":"'X+25'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+25'!C62","v":4},{"$f":"'X+25'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+25'!M61","v":165.47477794944703},{"$f":"'X+25'!G62*W62","v":0},{"$f":"'X+25'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+25'!I62","v":4},{"$f":"'X+25'!J62","v":3},337.96604879495385,172.00546220626356,165.96058658869026,1.0994345138752522,0.51419136075677319,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L62","v":162.64851106420022},{"$f":"'X+25'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+25'!C63","v":4},{"$f":"'X+25'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+25'!M62","v":165.99483259332689},{"$f":"'X+25'!G63*W63","v":0},{"$f":"'X+25'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+25'!I63","v":3},{"$f":"'X+25'!J63","v":3},327.91284453462799,162.4891060411847,165.42373849344332,1.1594050230155282,0.57109409988355742,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L63","v":182.2152331718022},{"$f":"'X+25'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+25'!C64","v":2},{"$f":"'X+25'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+25'!M63","v":184.78410849056218},{"$f":"'X+25'!G64*W64","v":0},{"$f":"'X+25'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+25'!I64","v":2},{"$f":"'X+25'!J64","v":3},362.84748384419504,179.76813409009122,183.07934975410379,1.4470990817109679,0.70475873645839315,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L64","v":163.12435849168943},{"$f":"'X+25'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+25'!C65","v":3},{"$f":"'X+25'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+25'!M64","v":146.54781825809576},{"$f":"'X+25'!G65*W65","v":0},{"$f":"'X+25'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+25'!I65","v":3},{"$f":"'X+25'!J65","v":2},309.60246517802801,162.67519105323379,146.92727412479422,1.4491674384556403,0.62054413330153646,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L65","v":158.14683909251639},{"$f":"'X+25'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+25'!C66","v":2},{"$f":"'X+25'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+25'!M65","v":154.64223858876508},{"$f":"'X+25'!G66*W66","v":0},{"$f":"'X+25'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+25'!I66","v":2},{"$f":"'X+25'!J66","v":2},310.48385374946793,156.56952545627445,153.91432829319345,1.5773136362419446,0.72791029557163256,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L66","v":166.69740003868677},{"$f":"'X+25'!B67*U67","v":1.121759E-2},{"$f":"'X+25'!C67","v":3},{"$f":"'X+25'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+25'!M66","v":173.06200217916916},{"$f":"'X+25'!G67*W67","v":0},{"$f":"'X+25'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+25'!I67","v":3},{"$f":"'X+25'!J67","v":2},338.9826984334012,165.8274569509868,173.15524148241437,1.8699430876999721,0.90676069675478621,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L67","v":171.34501507751395},{"$f":"'X+25'!B68*U68","v":1.2590195E-2},{"$f":"'X+25'!C68","v":2},{"$f":"'X+25'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+25'!M67","v":179.87040066539373},{"$f":"'X+25'!G68*W68","v":0},{"$f":"'X+25'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+25'!I68","v":2},{"$f":"'X+25'!J68","v":2},348.00773755778448,169.18774792541012,178.81998963237436,2.1572671521038407,1.0504110330193808,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L68","v":173.75961341268575},{"$f":"'X+25'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+25'!C69","v":2},{"$f":"'X+25'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+25'!M68","v":196.84986348154683},{"$f":"'X+25'!G69*W69","v":0},{"$f":"'X+25'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+25'!I69","v":2},{"$f":"'X+25'!J69","v":3},366.885798796014,172.31860361154165,194.56719518447233,2.4410098011440917,1.2826682970745131,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L69","v":160.9849125014315},{"$f":"'X+25'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+25'!C70","v":0},{"$f":"'X+25'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+25'!M69","v":198.41320944728685},{"$f":"'X+25'!G70*W70","v":0},{"$f":"'X+25'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+25'!I70","v":0},{"$f":"'X+25'!J70","v":0},355.44610827581403,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":158.47725373909495},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":196.96885453671905},2.5076587623365487,{"$f":"F70*H70","v":1.444354910567808},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L70","v":175.09369579737753},{"$f":"'X+25'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+25'!C71","v":0},{"$f":"'X+25'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+25'!M70","v":211.06306739275027},{"$f":"'X+25'!G71*W71","v":0},{"$f":"'X+25'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+25'!I71","v":0},{"$f":"'X+25'!J71","v":0},{"$f":"L71+M71","v":379.42520329311816},170.08034292285794,209.34486037026022,3.0133528745195992,1.7182070224900492,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L71","v":189.87319587984015},{"$f":"'X+25'!B72*U72","v":1.8990455E-2},{"$f":"'X+25'!C72","v":3},{"$f":"'X+25'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+25'!M71","v":216.86570170026692},{"$f":"'X+25'!G72*W72","v":0},{"$f":"'X+25'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+25'!I72","v":3},{"$f":"'X+25'!J72","v":2},403.15685144375288,187.26741749777787,215.88943394597499,3.6057783820622897,1.976267754291952,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L72","v":162.28373381951562},{"$f":"'X+25'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+25'!C73","v":2},{"$f":"'X+25'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+25'!M72","v":197.65175312097921},{"$f":"'X+25'!G73*W73","v":0},{"$f":"'X+25'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+25'!I73","v":2},{"$f":"'X+25'!J73","v":2},355.51992665950013,159.8857031167222,195.63422354277796,3.3980307027934189,2.0175295782012594,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L73","v":178.97091162740685},{"$f":"'X+25'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+25'!C74","v":1},{"$f":"'X+25'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+25'!M73","v":230.33448757495597},{"$f":"'X+25'!G74*W74","v":0},{"$f":"'X+25'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+25'!I74","v":1},{"$f":"'X+25'!J74","v":2},401.54525798818759,174.84484106296571,226.7004169252219,4.1260705644411217,2.6340706497340602,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L74","v":195.17582938507283},{"$f":"'X+25'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+25'!C75","v":1},{"$f":"'X+25'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+25'!M74","v":226.87542216802791},{"$f":"'X+25'!G75*W75","v":0},{"$f":"'X+25'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+25'!I75","v":1},{"$f":"'X+25'!J75","v":2},413.19986813708607,190.23064866127262,222.96921947581345,4.945180723800207,2.9062026922144546,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L75","v":177.94021293859237},{"$f":"'X+25'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+25'!C76","v":1},{"$f":"'X+25'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+25'!M75","v":232.94088238761742},{"$f":"'X+25'!G76*W76","v":0},{"$f":"'X+25'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+25'!I76","v":1},{"$f":"'X+25'!J76","v":2},401.5891363900987,172.9899295601567,228.59920682994203,4.9502833784356692,3.3416755576753929,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L76","v":195.45294242686813},{"$f":"'X+25'!B77*U77","v":3.056145E-2},{"$f":"'X+25'!C77","v":2},{"$f":"'X+25'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+25'!M76","v":256.89350558363049},{"$f":"'X+25'!G77*W77","v":0},{"$f":"'X+25'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+25'!I77","v":2},{"$f":"'X+25'!J77","v":2},443.24669368167827,190.47961709953651,252.76707658214175,5.9733253273316089,4.1264290014887397,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L77","v":201.98086489641923},{"$f":"'X+25'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+25'!C78","v":1},{"$f":"'X+25'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+25'!M77","v":238.3429654864328},{"$f":"'X+25'!G78*W78","v":0},{"$f":"'X+25'!H78*V78","v":1.798568E-2},{"$f":"'X+25'!I78","v":1},{"$f":"'X+25'!J78","v":2},428.24712680564232,195.19092162669955,233.05620517894278,6.7899432697196733,4.2867603074900247,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L78","v":192.72432778615044},{"$f":"'X+25'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+25'!C79","v":1},{"$f":"'X+25'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+25'!M78","v":235.03129264296459},{"$f":"'X+25'!G79*W79","v":0},{"$f":"'X+25'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+25'!I79","v":1},{"$f":"'X+25'!J79","v":2},413.8998720061125,184.59941731352001,229.3004546925925,7.12491047263042,4.7308379503720808,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L79","v":178.78150453350381},{"$f":"'X+25'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+25'!C80","v":1},{"$f":"'X+25'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+25'!M79","v":229.60207412992776},{"$f":"'X+25'!G80*W80","v":0},{"$f":"'X+25'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+25'!I80","v":1},{"$f":"'X+25'!J80","v":2},394.96278847100729,171.5293463283576,223.43344214264968,7.2521582051462028,5.1686319872780775,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L80","v":184.66562085383958},{"$f":"'X+25'!B81*U81","v":4.437373E-2},{"$f":"'X+25'!C81","v":2},{"$f":"'X+25'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+25'!M80","v":216.41272656505404},{"$f":"'X+25'!G81*W81","v":0},{"$f":"'X+25'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+25'!I81","v":2},{"$f":"'X+25'!J81","v":2},388.42764068253098,177.47131845378894,210.95632222874204,8.1943024000506473,5.456404336312012,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L81","v":143.39715068404513},{"$f":"'X+25'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+25'!C82","v":1},{"$f":"'X+25'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+25'!M81","v":174.64079924571072},{"$f":"'X+25'!G82*W82","v":0},{"$f":"'X+25'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+25'!I82","v":1},{"$f":"'X+25'!J82","v":2},305.13848124976334,136.44093697971826,168.69754427004509,6.9562137043268635,4.9432549756656377,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L82","v":128.92146514971188},{"$f":"'X+25'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+25'!C83","v":1},{"$f":"'X+25'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+25'!M82","v":171.32620077645106},{"$f":"'X+25'!G83*W83","v":0},{"$f":"'X+25'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+25'!I83","v":1},{"$f":"'X+25'!J83","v":2},286.93571974539805,122.06959675469908,164.86612299069895,6.8518683950128025,5.4600777857520963,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L83","v":107.97103704926792},{"$f":"'X+25'!B84*U84","v":5.844009E-2},{"$f":"'X+25'!C84","v":0},{"$f":"'X+25'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+25'!M83","v":134.34540000326058},{"$f":"'X+25'!G84*W84","v":0},{"$f":"'X+25'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+25'!I84","v":0},{"$f":"'X+25'!J84","v":1},230.17089502538059,101.66119992671537,128.50969509866522,6.309837122552552,4.8357049045953628,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L84","v":103.70705139305025},{"$f":"'X+25'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+25'!C85","v":3},{"$f":"'X+25'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+25'!M84","v":141.14543768038399},{"$f":"'X+25'!G85*W85","v":0},{"$f":"'X+25'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+25'!I85","v":3},{"$f":"'X+25'!J85","v":1},237.41296719582527,100.02278554921651,137.39018164660877,6.6842658438337414,5.7552560337752228,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L85","v":91.674674143943989},{"$f":"'X+25'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+25'!C86","v":0},{"$f":"'X+25'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+25'!M85","v":113.95555375030507},{"$f":"'X+25'!G86*W86","v":0},{"$f":"'X+25'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+25'!I86","v":0},{"$f":"'X+25'!J86","v":0},193.82124932685599,85.143348196054987,108.67790113080099,6.5313259478890027,5.2776526195040852,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L86","v":84.586767825050956},{"$f":"'X+25'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+25'!C87","v":0},{"$f":"'X+25'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+25'!M86","v":101.60962357619651},{"$f":"'X+25'!G87*W87","v":0},{"$f":"'X+25'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+25'!I87","v":0},{"$f":"'X+25'!J87","v":0},174.16440558884733,77.910819345733159,96.253586243114157,6.6759484793177943,5.356037333082349,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L87","v":75.648505679398539},{"$f":"'X+25'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+25'!C88","v":0},{"$f":"'X+25'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+25'!M87","v":87.012044431384737},{"$f":"'X+25'!G88*W88","v":0},{"$f":"'X+25'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+25'!I88","v":0},{"$f":"'X+25'!J88","v":0},150.80278761059645,69.017510571821461,81.785277038775007,6.6309951075770819,5.226767392609732,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L88","v":65.330798408113878},{"$f":"'X+25'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+25'!C89","v":1},{"$f":"'X+25'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+25'!M88","v":77.264033569514439},{"$f":"'X+25'!G89*W89","v":0},{"$f":"'X+25'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+25'!I89","v":1},{"$f":"'X+25'!J89","v":0},132.94484236881146,59.964501235904571,72.980341132906887,6.3662971722093058,5.2836924366075513,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L89","v":64.833220748468008},{"$f":"'X+25'!B90*U90","v":0.10830889999999999},{"$f":"'X+25'!C90","v":0},{"$f":"'X+25'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+25'!M89","v":74.360874508794126},{"$f":"'X+25'!G90*W90","v":0},{"$f":"'X+25'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+25'!I90","v":0},{"$f":"'X+25'!J90","v":0},126.39239670732164,57.811205925744261,68.581190781577376,7.0220148227237456,5.7796837272167494,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L90","v":53.551871607260153},{"$f":"'X+25'!B91*U91","v":0.12020679999999999},{"$f":"'X+25'!C91","v":0},{"$f":"'X+25'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+25'!M90","v":69.371663652240741},{"$f":"'X+25'!G91*W91","v":0},{"$f":"'X+25'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+25'!I91","v":0},{"$f":"'X+25'!J91","v":0},110.36432175015685,47.114572487340553,63.249749262816302,6.437299119919599,6.1219143894244423,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L91","v":44.826387397917969},{"$f":"'X+25'!B92*U92","v":0.13310035000000001},{"$f":"'X+25'!C92","v":0},{"$f":"'X+25'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+25'!M91","v":56.888081829250751},{"$f":"'X+25'!G92*W92","v":0},{"$f":"'X+25'!H92*V92","v":0.10004718},{"$f":"'X+25'!I92","v":0},{"$f":"'X+25'!J92","v":0},90.056569212644462,38.859979546019495,51.196589666624973,5.9664078518984711,5.6914921626257788,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L92","v":34.533628544512695},{"$f":"'X+25'!B93*U93","v":0.14696075},{"$f":"'X+25'!C93","v":0},{"$f":"'X+25'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+25'!M92","v":47.589910186924328},{"$f":"'X+25'!G93*W93","v":0},{"$f":"'X+25'!H93*V93","v":0.11320585},{"$f":"'X+25'!I93","v":0},{"$f":"'X+25'!J93","v":0},71.660994546179609,29.458540593389699,42.202453952789902,5.0750879511229936,5.3874562341344276,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L93","v":27.741541243901782},{"$f":"'X+25'!B94*U94","v":0.16177274999999999},{"$f":"'X+25'!C94","v":0},{"$f":"'X+25'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+25'!M93","v":37.083458003231883},{"$f":"'X+25'!G94*W94","v":0},{"$f":"'X+25'!H94*V94","v":0.12779114999999999},{"$f":"'X+25'!I94","v":0},{"$f":"'X+25'!J94","v":0},55.598236086659547,23.253715827637372,32.344520259022175,4.4878254162644122,4.7389377442097054,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L94","v":23.525047299855729},{"$f":"'X+25'!B95*U95","v":0.17755929999999998},{"$f":"'X+25'!C95","v":0},{"$f":"'X+25'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+25'!M94","v":42.606689910089756},{"$f":"'X+25'!G95*W95","v":0},{"$f":"'X+25'!H95*V95","v":0.14385095000000001},{"$f":"'X+25'!I95","v":0},{"$f":"'X+25'!J95","v":0},55.825633458994389,19.347956368826456,36.47767709016793,4.177090931029273,6.1290128199218259,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L95","v":19.759588792865458},{"$f":"'X+25'!B96*U96","v":0.19439804999999999},{"$f":"'X+25'!C96","v":0},{"$f":"'X+25'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+25'!M95","v":31.815270023767045},{"$f":"'X+25'!G96*W96","v":0},{"$f":"'X+25'!H96*V96","v":0.16140275000000001},{"$f":"'X+25'!I96","v":0},{"$f":"'X+25'!J96","v":0},42.59856121266904,15.918363262730558,26.680197949938478,3.8412255301348988,5.1350720738285665,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L96","v":15.37044035138422},{"$f":"'X+25'!B97*U97","v":0.21204045000000002},{"$f":"'X+25'!C97","v":0},{"$f":"'X+25'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+25'!M96","v":31.034682607091362},{"$f":"'X+25'!G97*W97","v":0},{"$f":"'X+25'!H97*V97","v":0.18043165000000003},{"$f":"'X+25'!I97","v":0},{"$f":"'X+25'!J97","v":0},37.546328879646111,12.111285262578551,25.435043617067564,3.2591550888056684,5.5996389900237968,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L97","v":12.828994673536647},{"$f":"'X+25'!B98*U98","v":0.23079885},{"$f":"'X+25'!C98","v":0},{"$f":"'X+25'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+25'!M97","v":25.248368155823332},{"$f":"'X+25'!G98*W98","v":0},{"$f":"'X+25'!H98*V98","v":0.20088205000000001},{"$f":"'X+25'!I98","v":0},{"$f":"'X+25'!J98","v":0},30.044501657755085,9.8680774562282636,20.176424201526821,2.9609172173083835,5.0719439542965103,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L98","v":10.615061898301914},{"$f":"'X+25'!B99*U99","v":0.25037694999999999},{"$f":"'X+25'!C99","v":0},{"$f":"'X+25'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+25'!M98","v":21.019864863996702},{"$f":"'X+25'!G99*W99","v":0},{"$f":"'X+25'!H99*V99","v":0.2226544},{"$f":"'X+25'!I99","v":0},{"$f":"'X+25'!J99","v":0},24.296994540766306,7.9572950761438701,16.339699464622434,2.6577668221580431,4.6801653993742676,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L99","v":7.7387634435501056},{"$f":"'X+25'!B100*U100","v":0.27065420000000001},{"$f":"'X+25'!C100","v":0},{"$f":"'X+25'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+25'!M99","v":16.771282526420784},{"$f":"'X+25'!G100*W100","v":0},{"$f":"'X+25'!H100*V100","v":0.24560335},{"$f":"'X+25'!I100","v":0},{"$f":"'X+25'!J100","v":0},18.296433968882184,5.6442346147468063,12.652199354135377,2.0945288288032993,4.119083172285408,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L100","v":5.9553968068816836},{"$f":"'X+25'!B101*U101","v":0.29148925000000003},{"$f":"'X+25'!C101","v":0},{"$f":"'X+25'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+25'!M100","v":12.804951426834572},{"$f":"'X+25'!G101*W101","v":0},{"$f":"'X+25'!H101*V101","v":0.26953855000000004},{"$f":"'X+25'!I101","v":0},{"$f":"'X+25'!J101","v":0},13.572986044616496,4.2194626581913468,9.3535233864251488,1.735934148690337,3.4514280404094224,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L101","v":4.0159313598526634},{"$f":"'X+25'!B102*U102","v":0.31272334999999996},{"$f":"'X+25'!C102","v":0},{"$f":"'X+25'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+25'!M101","v":8.469202310446498},{"$f":"'X+25'!G102*W102","v":0},{"$f":"'X+25'!H102*V102","v":0.29422914999999999},{"$f":"'X+25'!I102","v":0},{"$f":"'X+25'!J102","v":0},8.7373719650952708,2.7600558516294829,5.9773161134657888,1.2558755082231803,2.4918861969807091,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L102","v":2.7615029459554705},{"$f":"'X+25'!B103*U103","v":0.33418465000000003},{"$f":"'X+25'!C103","v":0},{"$f":"'X+25'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+25'!M102","v":7.2034495741184061},{"$f":"'X+25'!G103*W103","v":0},{"$f":"'X+25'!H103*V103","v":0.31941160000000002},{"$f":"'X+25'!I103","v":0},{"$f":"'X+25'!J103","v":0},6.7412352706173007,1.8386510504873725,4.9025842201299277,0.92285189546809787,2.3008653539884789,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L103","v":1.9256692707313852},{"$f":"'X+25'!B104*U104","v":0.35569385000000003},{"$f":"'X+25'!C104","v":0},{"$f":"'X+25'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+25'!M103","v":4.3409185081971486},{"$f":"'X+25'!G104*W104","v":0},{"$f":"'X+25'!H104*V104","v":0.34479959999999998},{"$f":"'X+25'!I104","v":0},{"$f":"'X+25'!J104","v":0},4.0848920969364215,1.2407205539982464,2.8441715429381751,0.68494871673313873,1.4967469652589735,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L104","v":1.2153767968184228},{"$f":"'X+25'!B105*U105","v":0.37706999999999996},{"$f":"'X+25'!C105","v":0},{"$f":"'X+25'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+25'!M104","v":2.5874196155804663},{"$f":"'X+25'!G105*W105","v":0},{"$f":"'X+25'!H105*V105","v":0.37009779999999998},{"$f":"'X+25'!I105","v":0},{"$f":"'X+25'!J105","v":0},2.3869159762193903,0.75709466804210024,1.6298213081772901,0.45828212877632263,0.9575983074031762,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+25'!L105","v":0.75598965786516426},{"$f":"'X+25'!B106*U106","v":1},{"$f":"'X+25'!C106","v":0},{"$f":"'X+25'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+25'!M105","v":1.6637538303634121},{"$f":"'X+25'!G106*W106","v":0},{"$f":"'X+25'!H106*V106","v":1},{"$f":"'X+25'!I106","v":0},{"$f":"'X+25'!J106","v":0},0,0,0,0.75598965786516426,1.6637538303634121,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14607.541421948983},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15736.648697182065},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30179.17272315031,14505.042556755576,15674.130166394751,193.49886519341263,{"$f":"SUM(O6:O106)","v":165.51853078731773},{"$f":"SUM(P6:P106)","v":299.80227312757899},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30344.190119131046},null,null,null,null,null,null,{"$f":"L107+M107","v":30179.172723150325},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30478.974996277895}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":165.01739598072163}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-299.80227312757052}]

{"sheet":"X+27","index":37,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":29}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+27"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15819.665250437265},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30308.102420972398,14553.922187578693,15754.180233393712,196.38755826194648,168.48501704355627,292.99069056785407,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+26'!P107*106/206","v":154.26718908506493},{"$f":"'X+26'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+26'!C6","v":15},{"$f":"'X+26'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+26'!P107*100/206","v":145.53508404251409},{"$f":"'X+26'!G6*W6","v":0},{"$f":"'X+26'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+26'!I6","v":12},{"$f":"'X+26'!J6","v":9},{"$f":"L6+M6","v":303.43225323991442},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":155.05481985888679},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":148.37743338102766},{"$f":"B6*A6","v":0.2123692261781456},{"$f":"F6*H6","v":0.15765066148642734},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L6","v":158.33789655805379},{"$f":"'X+26'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+26'!C7","v":10},{"$f":"'X+26'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+26'!M6","v":151.47558548399431},{"$f":"'X+26'!G7*W7","v":0},{"$f":"'X+26'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+26'!I7","v":10},{"$f":"'X+26'!J7","v":11},{"$f":"L7+M7","v":310.76839227339855},160.31556402694059,150.45282824645795,2.2332531113185863E-2,2.2757237536358853E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L7","v":163.6625815879087},{"$f":"'X+26'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+26'!C8","v":12},{"$f":"'X+26'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+26'!M7","v":153.61129059725388},{"$f":"'X+26'!G8*W8","v":0},{"$f":"'X+26'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+26'!I8","v":13},{"$f":"'X+26'!J8","v":9},318.24863169209118,160.64800939896929,157.60062229312192,1.4572188939424217E-2,1.0668304131979282E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L8","v":163.18878743511249},{"$f":"'X+26'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+26'!C9","v":10},{"$f":"'X+26'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+26'!M8","v":159.99831182700026},{"$f":"'X+26'!G9*W9","v":0},{"$f":"'X+26'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+26'!I9","v":10},{"$f":"'X+26'!J9","v":8},325.15942974439952,163.16967729375429,161.98975245064523,1.9110141358195127E-2,8.5593763550384228E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L9","v":165.58556578296515},{"$f":"'X+26'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+26'!C10","v":10},{"$f":"'X+26'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+26'!M9","v":164.26973085014893},{"$f":"'X+26'!G10*W10","v":0},{"$f":"'X+26'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+26'!I10","v":10},{"$f":"'X+26'!J10","v":9},331.83509316375739,166.57354294620478,165.26155021755258,1.2022836760369532E-2,8.1806325963374171E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L10","v":168.0750701402381},{"$f":"'X+26'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+26'!C11","v":11},{"$f":"'X+26'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+26'!M10","v":166.67863866002838},{"$f":"'X+26'!G11*W11","v":0},{"$f":"'X+26'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+26'!I11","v":11},{"$f":"'X+26'!J11","v":12},335.73891321974548,170.0687084988333,165.67020472091218,6.3616414048080121E-3,8.4339391161974368E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L11","v":171.03100489473059},{"$f":"'X+26'!B12*U12","v":3.18E-5},{"$f":"'X+26'!C12","v":4},{"$f":"'X+26'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+26'!M11","v":166.57837456223729},{"$f":"'X+26'!G12*W12","v":0},{"$f":"'X+26'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+26'!I12","v":3},{"$f":"'X+26'!J12","v":1},336.59535355580351,168.02556610877494,168.5697874470286,5.4387859556524329E-3,8.5871152086833338E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L12","v":168.08454598537364},{"$f":"'X+26'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+26'!C13","v":5},{"$f":"'X+26'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+26'!M12","v":168.62544876664151},{"$f":"'X+26'!G13*W13","v":0},{"$f":"'X+26'!H13*V13","v":5.24E-5},{"$f":"'X+26'!I13","v":5},{"$f":"'X+26'!J13","v":3},340.69503120034767,170.07841840722156,170.61661279312614,6.1275781520787912E-3,8.8359735153720146E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L13","v":169.28620389996436},{"$f":"'X+26'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+26'!C14","v":4},{"$f":"'X+26'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+26'!M13","v":169.86898488482257},{"$f":"'X+26'!G14*W14","v":0},{"$f":"'X+26'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+26'!I14","v":4},{"$f":"'X+26'!J14","v":3},341.13807636577928,170.27825591269126,170.85982045308802,7.9479872731033265E-3,9.1644317345361773E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L14","v":168.60596300723114},{"$f":"'X+26'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+26'!C15","v":3},{"$f":"'X+26'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+26'!M14","v":169.28165685806897},{"$f":"'X+26'!G15*W15","v":0},{"$f":"'X+26'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+26'!I15","v":3},{"$f":"'X+26'!J15","v":3},336.86788888374986,167.59570333438214,169.27218554936775,1.0259672848990013E-2,9.4713087012089602E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L15","v":164.65385588375881},{"$f":"'X+26'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+26'!C16","v":5},{"$f":"'X+26'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+26'!M15","v":166.49591394993092},{"$f":"'X+26'!G16*W16","v":0},{"$f":"'X+26'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+26'!I16","v":5},{"$f":"'X+26'!J16","v":3},335.12748931323131,166.64150684456752,168.48598246866382,1.234903919128191E-2,9.931481267113379E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L16","v":163.27451264991191},{"$f":"'X+26'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+26'!C17","v":6},{"$f":"'X+26'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+26'!M16","v":165.30844385974652},{"$f":"'X+26'!G17*W17","v":0},{"$f":"'X+26'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+26'!I17","v":6},{"$f":"'X+26'!J17","v":3},333.55781850742778,165.26014449279873,168.29767401462905,1.436815711319225E-2,1.0769845117462486E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L17","v":161.06788804531766},{"$f":"'X+26'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+26'!C18","v":6},{"$f":"'X+26'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+26'!M17","v":164.34121897991795},{"$f":"'X+26'!G18*W18","v":0},{"$f":"'X+26'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+26'!I18","v":6},{"$f":"'X+26'!J18","v":3},329.38134583573526,162.05187725297441,167.32946858276088,1.6010792343256756E-2,1.1750397157064137E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L18","v":157.53924167619613},{"$f":"'X+26'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+26'!C19","v":2},{"$f":"'X+26'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+26'!M18","v":163.07053590059127},{"$f":"'X+26'!G19*W19","v":0},{"$f":"'X+26'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+26'!I19","v":2},{"$f":"'X+26'!J19","v":2},316.57889075645653,153.52143115599804,163.05745960045846,1.7810520198081513E-2,1.307630013279661E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L19","v":148.55718113642976},{"$f":"'X+26'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+26'!C20","v":4},{"$f":"'X+26'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+26'!M19","v":158.37214848978999},{"$f":"'X+26'!G20*W20","v":0},{"$f":"'X+26'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+26'!I20","v":4},{"$f":"'X+26'!J20","v":2},310.89546700651215,150.53748490540457,160.35798210110758,1.9696231025201835E-2,1.4166388682411714E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L20","v":145.379906859664},{"$f":"'X+26'!B21*U21","v":1.63129E-4},{"$f":"'X+26'!C21","v":4},{"$f":"'X+26'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+26'!M20","v":155.4899959844349},{"$f":"'X+26'!G21*W21","v":0.33981259999999996},{"$f":"'X+26'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+26'!I21","v":4},{"$f":"'X+26'!J21","v":0},306.83061240616502,147.3561911808379,159.47442122532712,2.3715678826110129E-2,1.5574759107778245E-2,5.2837459809460377E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L21","v":142.11603821148671},{"$f":"'X+26'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+26'!C22","v":6},{"$f":"'X+26'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+26'!M21","v":154.52818520698511},{"$f":"'X+26'!G22*W22","v":1.6944046666666666},{"$f":"'X+26'!H22*V22","v":1.11022E-4},{"$f":"'X+26'!I22","v":6},{"$f":"'X+26'!J22","v":10},295.59754903646103,145.08651985765397,150.51102917880706,2.9518353832755057E-2,1.7156028178049901E-2,0.26183327814624652,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L22","v":139.75168065472025},{"$f":"'X+26'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+26'!C23","v":6},{"$f":"'X+26'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+26'!M22","v":145.47493085518326},{"$f":"'X+26'!G23*W23","v":3.0649546666666665},{"$f":"'X+26'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+26'!I23","v":6},{"$f":"'X+26'!J23","v":8},283.17096039711453,139.71372242123425,143.45723797588025,3.7958233485989874E-2,1.7692879303003676E-2,0.44587406820760456,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L23","v":134.49879389763046},{"$f":"'X+26'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+26'!C24","v":10},{"$f":"'X+26'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+26'!M23","v":138.53359697171723},{"$f":"'X+26'!G24*W24","v":5.3131026666666665},{"$f":"'X+26'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+26'!I24","v":10},{"$f":"'X+26'!J24","v":8},277.96631933655954,137.45102369200424,140.51529564455529,4.7770205626209206E-2,1.830132716194113E-2,0.73604322349335605,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L24","v":132.57777928157392},{"$f":"'X+26'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+26'!C25","v":9},{"$f":"'X+26'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+26'!M24","v":135.91322678996332},{"$f":"'X+26'!G25*W25","v":10.447013333333333},{"$f":"'X+26'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+26'!I25","v":9},{"$f":"'X+26'!J25","v":9},269.4121549012678,133.51826856347668,135.89388633779112,5.9510718097237209E-2,1.9340452172211777E-2,1.4198872924511039,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L25","v":129.21592158850407},{"$f":"'X+26'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+26'!C26","v":8},{"$f":"'X+26'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+26'!M25","v":131.82970072645327},{"$f":"'X+26'!G26*W26","v":16.112460000000002},{"$f":"'X+26'!H26*V26","v":1.51626E-4},{"$f":"'X+26'!I26","v":8},{"$f":"'X+26'!J26","v":9},260.9580712157375,130.14835929948657,130.80971191625093,6.7562289017490798E-2,1.9988810202349203E-2,2.1241007797669496,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L26","v":126.31288700241168},{"$f":"'X+26'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+26'!C27","v":7},{"$f":"'X+26'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+26'!M26","v":127.18521084343516},{"$f":"'X+26'!G27*W27","v":22.426593333333333},{"$f":"'X+26'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+26'!I27","v":8},{"$f":"'X+26'!J27","v":8},253.4078469160396,126.24313260525791,127.16471431078169,6.9754397153776806E-2,2.049653265347379E-2,2.8523310015999774,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L27","v":123.28642284041662},{"$f":"'X+26'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+26'!C28","v":11},{"$f":"'X+26'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+26'!M27","v":124.36954588117163},{"$f":"'X+26'!G28*W28","v":32.911406666666664},{"$f":"'X+26'!H28*V28","v":1.701885E-4},{"$f":"'X+26'!I28","v":11},{"$f":"'X+26'!J28","v":9},252.5666899119567,126.21831029724427,126.34837961471243,6.8112543172336351E-2,2.1166266459197777E-2,4.0931767014438982,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L28","v":123.95555605337852},{"$f":"'X+26'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+26'!C29","v":10},{"$f":"'X+26'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+26'!M28","v":124.20843388530879},{"$f":"'X+26'!G29*W29","v":38.196553333333334},{"$f":"'X+26'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+26'!I29","v":10},{"$f":"'X+26'!J29","v":8},247.0742869041398,120.88816389666343,126.18612300747637,6.7392156715100821E-2,2.2310877832431651E-2,4.7443340693500051,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L29","v":119.63623114137424},{"$f":"'X+26'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+26'!C30","v":14},{"$f":"'X+26'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+26'!M29","v":125.00170626381143},{"$f":"'X+26'!G30*W30","v":50.104373333333335},{"$f":"'X+26'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+26'!I30","v":14},{"$f":"'X+26'!J30","v":7},256.55000445068504,124.5720904491362,131.97791400154884,6.4140692238056116E-2,2.3792262262575678E-2,6.2631321579456802,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L30","v":123.94689936882298},{"$f":"'X+26'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+26'!C31","v":14},{"$f":"'X+26'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+26'!M30","v":131.38623447664261},{"$f":"'X+26'!G31*W31","v":60.364240000000002},{"$f":"'X+26'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+26'!I31","v":15},{"$f":"'X+26'!J31","v":8},266.24104543028011,127.88129966667719,138.35974576360289,6.5599702145795455E-2,2.648871303971868E-2,7.9310301906443295,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L31","v":128.46094770186446},{"$f":"'X+26'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+26'!C32","v":13},{"$f":"'X+26'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+26'!M31","v":138.90850328129699},{"$f":"'X+26'!G32*W32","v":66.619780000000006},{"$f":"'X+26'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+26'!I32","v":13},{"$f":"'X+26'!J32","v":9},270.27253172623415,127.39386147691563,142.87867024931853,6.708622494881851E-2,2.9833031978465954E-2,9.2540539287292845,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L32","v":142.9866123525189},{"$f":"'X+26'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+26'!C33","v":15},{"$f":"'X+26'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+26'!M32","v":135.58057983885706},{"$f":"'X+26'!G33*W33","v":83.705533333333335},{"$f":"'X+26'!H33*V33","v":2.295535E-4},{"$f":"'X+26'!I33","v":15},{"$f":"'X+26'!J33","v":11},282.46193371044933,142.91247686822629,139.54945684222304,7.4135484292615461E-2,3.1122996634039075E-2,11.348844745054112,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L33","v":156.98210054000498},{"$f":"'X+26'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+26'!C34","v":15},{"$f":"'X+26'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+26'!M33","v":178.52966664669449},{"$f":"'X+26'!G34*W34","v":96.08356666666667},{"$f":"'X+26'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+26'!I34","v":15},{"$f":"'X+26'!J34","v":9},341.38578090984464,156.9001438743924,184.48563703545224,8.195666561257392E-2,4.4029611242241057E-2,17.15376712722545,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L34","v":145.00585093811111},{"$f":"'X+26'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+26'!C35","v":21},{"$f":"'X+26'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+26'!M34","v":165.56557618492755},{"$f":"'X+26'!G35*W35","v":111.49120000000001},{"$f":"'X+26'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+26'!I35","v":19},{"$f":"'X+26'!J35","v":13},318.4494628028159,146.92787085164042,171.52159195117548,7.7980086470689894E-2,4.3984233752075941E-2,18.459104767548997,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L35","v":176.70897843427423},{"$f":"'X+26'!B36*U36","v":5.665965E-4},{"$f":"'X+26'!C36","v":20},{"$f":"'X+26'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+26'!M35","v":188.47258881951836},{"$f":"'X+26'!G36*W36","v":110.07},{"$f":"'X+26'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+26'!I36","v":20},{"$f":"'X+26'!J36","v":12},377.02729516525346,180.6088557455748,196.41843941967869,0.10012268869943526,5.4149399839674948E-2,20.745177851364385,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L36","v":184.5941729469983},{"$f":"'X+26'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+26'!C37","v":17},{"$f":"'X+26'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+26'!M36","v":190.44711406774096},{"$f":"'X+26'!G37*W37","v":115.5808},{"$f":"'X+26'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+26'!I37","v":17},{"$f":"'X+26'!J37","v":13},380.87049116079265,186.48273298330477,194.38775817748791,0.11143996369353526,5.9355890253036551E-2,22.012029801640754,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L37","v":196.40762966719839},{"$f":"'X+26'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+26'!C38","v":20},{"$f":"'X+26'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+26'!M37","v":233.24447026754089},{"$f":"'X+26'!G38*W38","v":111.19606666666665},{"$f":"'X+26'!H38*V38","v":3.393475E-4},{"$f":"'X+26'!I38","v":19},{"$f":"'X+26'!J38","v":14},439.44692277463963,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":201.28160343497285},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":238.16531933966678},0.12602623222555071,{"$f":"F38*H38","v":7.9150927874114332E-2},{"$f":"G38*F38/1000","v":25.935867665500822},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L38","v":198.31562060458083},{"$f":"'X+26'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+26'!C39","v":17},{"$f":"'X+26'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+26'!M38","v":210.28952964098681},{"$f":"'X+26'!G39*W39","v":99.020133333333334},{"$f":"'X+26'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+26'!I39","v":16},{"$f":"'X+26'!J39","v":14},414.39275667986783,202.18093385674257,212.21182282312529,0.1346867478382732,7.7706817861526375E-2,20.822897263654468,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L39","v":223.96882246904499},{"$f":"'X+26'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+26'!C40","v":15},{"$f":"'X+26'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+26'!M39","v":250.05019988620626},{"$f":"'X+26'!G40*W40","v":95.188199999999995},{"$f":"'X+26'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+26'!I40","v":14},{"$f":"'X+26'!J40","v":15},474.75745229091302,225.80824880566669,248.94920348524633,0.16057366337830317,0.1009964009599382,23.801828436808176,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L40","v":206.02604242789749},{"$f":"'X+26'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+26'!C41","v":15},{"$f":"'X+26'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+26'!M40","v":220.09774878882047},{"$f":"'X+26'!G41*W41","v":82.483686666666657},{"$f":"'X+26'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+26'!I41","v":14},{"$f":"'X+26'!J41","v":15},427.87029651573255,208.8697564287888,219.00054008694377,0.15628599910869992,9.7208701876693629E-2,18.154473747135775,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L41","v":219.75371314429191},{"$f":"'X+26'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+26'!C42","v":17},{"$f":"'X+26'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+26'!M41","v":232.93632715851157},{"$f":"'X+26'!G42*W42","v":72.694853333333313},{"$f":"'X+26'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+26'!I42","v":16},{"$f":"'X+26'!J42","v":15},459.400380393646,225.57672570126263,233.82365469238337,0.17698744302928127,0.11267246612820782,16.933272138793345,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L42","v":244.35965042498262},{"$f":"'X+26'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+26'!C43","v":12},{"$f":"'X+26'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+26'!M42","v":259.68734622117898},{"$f":"'X+26'!G43*W43","v":58.614106666666657},{"$f":"'X+26'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+26'!I43","v":12},{"$f":"'X+26'!J43","v":15},502.69925342993429,246.1493438801821,256.54990954975221,0.21030654480053351,0.13743667142675056,15.221341811391779,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L43","v":252.08737912144349},{"$f":"'X+26'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+26'!C44","v":13},{"$f":"'X+26'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+26'!M43","v":261.53116297526418},{"$f":"'X+26'!G44*W44","v":46.599106666666664},{"$f":"'X+26'!H44*V44","v":5.78967E-4},{"$f":"'X+26'!I44","v":12},{"$f":"'X+26'!J44","v":15},513.23335196119467,254.85360689876475,258.37974506242989,0.23377222267875414,0.15141791283429978,12.187118560141718,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L44","v":252.89868746947826},{"$f":"'X+26'!B45*U45","v":1.0084705E-3},{"$f":"'X+26'!C45","v":10},{"$f":"'X+26'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+26'!M44","v":269.32045807853325},{"$f":"'X+26'!G45*W45","v":37.817026666666671},{"$f":"'X+26'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+26'!I45","v":10},{"$f":"'X+26'!J45","v":3},530.79375410606599,254.64364660367659,276.1501075023894,0.2550408658016885,0.17035057614383389,10.184898945034774,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L45","v":268.46087816060697},{"$f":"'X+26'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+26'!C46","v":12},{"$f":"'X+26'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+26'!M45","v":258.29405900584686},{"$f":"'X+26'!G46*W46","v":28.979673333333334},{"$f":"'X+26'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+26'!I46","v":12},{"$f":"'X+26'!J46","v":5},537.27900991522097,272.16334699625475,265.11566291896628,0.29753116435222826,0.17839608688059772,7.4852774539301672,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L46","v":265.29628615119628},{"$f":"'X+26'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+26'!C47","v":14},{"$f":"'X+26'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+26'!M46","v":266.12398773790079},{"$f":"'X+26'!G47*W47","v":18.889446666666664},{"$f":"'X+26'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+26'!I47","v":14},{"$f":"'X+26'!J47","v":8},541.89298449993396,269.96975351303496,271.923230986899,0.32653263816133077,0.20075675100180346,5.0269348730957306,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L47","v":270.9805763701512},{"$f":"'X+26'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+26'!C48","v":9},{"$f":"'X+26'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+26'!M47","v":252.10938649209982},{"$f":"'X+26'!G48*W48","v":12.351526666666667},{"$f":"'X+26'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+26'!I48","v":8},{"$f":"'X+26'!J48","v":8},524.50889727063702,272.60722597105251,251.90167129958451,0.37335039909867329,0.20771519251531945,3.1139358101741439,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L48","v":246.12069661886309},{"$f":"'X+26'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+26'!C49","v":11},{"$f":"'X+26'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+26'!M48","v":236.06603639449614},{"$f":"'X+26'!G49*W49","v":7.2478820000000006},{"$f":"'X+26'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+26'!I49","v":11},{"$f":"'X+26'!J49","v":8},487.5917242876269,248.73857307098243,238.85315121664445,0.38212354788069414,0.21288517785168398,1.7109787759950137,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L49","v":218.36819110996319},{"$f":"'X+26'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+26'!C50","v":11},{"$f":"'X+26'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+26'!M49","v":235.90189432644934},{"$f":"'X+26'!G50*W50","v":4.5244233333333339},{"$f":"'X+26'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+26'!I50","v":11},{"$f":"'X+26'!J50","v":7},461.65421804790333,221.98558929416038,239.66862875374292,0.38260181580281089,0.23326557270640408,1.0673200350681218,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L50","v":249.45339107925159},{"$f":"'X+26'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+26'!C51","v":10},{"$f":"'X+26'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+26'!M50","v":240.67783294577558},{"$f":"'X+26'!G51*W51","v":2.4095213333333332},{"$f":"'X+26'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+26'!I51","v":10},{"$f":"'X+26'!J51","v":7},494.3791706862055,250.96264142298133,243.41652926322419,0.49074965627021172,0.26130368255139558,0.57991837294328241,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L51","v":229.51428908592615},{"$f":"'X+26'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+26'!C52","v":8},{"$f":"'X+26'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+26'!M51","v":243.43807172662332},{"$f":"'X+26'!G52*W52","v":1.3922226666666668},{"$f":"'X+26'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+26'!I52","v":8},{"$f":"'X+26'!J52","v":6},476.16126002357328,231.01349257936928,245.14776744420402,0.50079650655686547,0.29030428241928946,0.33892000138743084,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L52","v":212.53979303255693},{"$f":"'X+26'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+26'!C53","v":5},{"$f":"'X+26'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+26'!M52","v":216.54095256426493},{"$f":"'X+26'!G53*W53","v":0.76621939999999988},{"$f":"'X+26'!H53*V53","v":1.310779E-3},{"$f":"'X+26'!I53","v":6},{"$f":"'X+26'!J53","v":6},428.28731201625635,212.03019678525263,216.2571152310037,0.5095962473043032,0.28383733326123461,0.16591787874921951,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L53","v":204.31219384011217},{"$f":"'X+26'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+26'!C54","v":5},{"$f":"'X+26'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+26'!M53","v":216.27774890284849},{"$f":"'X+26'!G54*W54","v":0.72774420000000006},{"$f":"'X+26'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+26'!I54","v":5},{"$f":"'X+26'!J54","v":4},420.74014978083176,203.77391610106002,216.96623367977176,0.53827773905215504,0.31151522307671997,0.15739487735310437,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L54","v":219.40861960085445},{"$f":"'X+26'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+26'!C55","v":6},{"$f":"'X+26'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+26'!M54","v":211.07890896410126},{"$f":"'X+26'!G55*W55","v":0.97042133333333336},{"$f":"'X+26'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+26'!I55","v":6},{"$f":"'X+26'!J55","v":4},429.51298504696501,216.76800260022657,212.74498244673842,0.64061700062787719,0.33392651736284479,0.20483547627548845,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L55","v":181.93255105895105},{"$f":"'X+26'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+26'!C56","v":3},{"$f":"'X+26'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+26'!M55","v":209.81654603034025},{"$f":"'X+26'!G56*W56","v":0},{"$f":"'X+26'!H56*V56","v":1.737352E-3},{"$f":"'X+26'!I56","v":3},{"$f":"'X+26'!J56","v":4},387.79040474254828,179.33838390808691,208.45202083446134,0.59416715086414118,0.3645251958789037,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L56","v":161.99213733215808},{"$f":"'X+26'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+26'!C57","v":3},{"$f":"'X+26'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+26'!M56","v":171.1619197313091},{"$f":"'X+26'!G57*W57","v":0},{"$f":"'X+26'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+26'!I57","v":3},{"$f":"'X+26'!J57","v":4},332.23224968077852,162.39703483585174,169.83521484492675,0.59510249630635126,0.32670488638233691,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L57","v":176.91715508750454},{"$f":"'X+26'!B58*U58","v":4.141563E-3},{"$f":"'X+26'!C58","v":3},{"$f":"'X+26'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+26'!M57","v":178.67486034598181},{"$f":"'X+26'!G58*W58","v":0},{"$f":"'X+26'!H58*V58","v":2.0988265E-3},{"$f":"'X+26'!I58","v":3},{"$f":"'X+26'!J58","v":4},353.48429435813273,176.18444154392887,177.29985281420386,0.73271354357567053,0.37500753177794577,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L58","v":152.22679290294681},{"$f":"'X+26'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+26'!C59","v":3},{"$f":"'X+26'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+26'!M58","v":160.68919079201484},{"$f":"'X+26'!G59*W59","v":0},{"$f":"'X+26'!H59*V59","v":2.31014E-3},{"$f":"'X+26'!I59","v":3},{"$f":"'X+26'!J59","v":4},311.83525310141556,152.51727683661696,159.31797626479857,0.70951606632984177,0.37121452721626519,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L59","v":151.61285694074709},{"$f":"'X+26'!B60*U60","v":5.217625E-3},{"$f":"'X+26'!C60","v":5},{"$f":"'X+26'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+26'!M59","v":157.38629734674038},{"$f":"'X+26'!G60*W60","v":0},{"$f":"'X+26'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+26'!I60","v":5},{"$f":"'X+26'!J60","v":3},310.80732733808031,151.82179790805162,158.98552943002869,0.79105903269546551,0.40076791671169892,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L60","v":151.87265873294911},{"$f":"'X+26'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+26'!C61","v":5},{"$f":"'X+26'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+26'!M60","v":152.18990898130329},{"$f":"'X+26'!G61*W61","v":0},{"$f":"'X+26'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+26'!I61","v":5},{"$f":"'X+26'!J61","v":3},306.753976235663,152.99187704544383,153.7620991902192,0.88078168750526986,0.42780979108407696,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L61","v":179.56897134363339},{"$f":"'X+26'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+26'!C62","v":4},{"$f":"'X+26'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+26'!M61","v":164.47300896699161},{"$f":"'X+26'!G62*W62","v":0},{"$f":"'X+26'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+26'!I62","v":4},{"$f":"'X+26'!J62","v":3},345.37708139138272,180.41515091826489,164.96193047311786,1.1538204253685165,0.5110784938737607,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L62","v":172.00546220626356},{"$f":"'X+26'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+26'!C63","v":4},{"$f":"'X+26'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+26'!M62","v":165.96058658869026},{"$f":"'X+26'!G63*W63","v":0},{"$f":"'X+26'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+26'!I63","v":3},{"$f":"'X+26'!J63","v":3},337.16896847398903,171.77935816409786,165.38961030989117,1.2261040421657066,0.5709762787990873,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L63","v":162.4891060411847},{"$f":"'X+26'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+26'!C64","v":2},{"$f":"'X+26'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+26'!M63","v":165.42373849344332},{"$f":"'X+26'!G64*W64","v":0},{"$f":"'X+26'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+26'!I64","v":2},{"$f":"'X+26'!J64","v":3},323.99148536809741,160.19866598275922,163.79281938533822,1.2904400584254887,0.63091910810510676,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L64","v":179.76813409009122},{"$f":"'X+26'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+26'!C65","v":3},{"$f":"'X+26'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+26'!M64","v":183.07934975410379},{"$f":"'X+26'!G65*W65","v":0},{"$f":"'X+26'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+26'!I65","v":3},{"$f":"'X+26'!J65","v":2},362.47522233749311,179.17110634509899,183.30411599239412,1.5970277449922341,0.77523376170967395,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L65","v":162.67519105323379},{"$f":"'X+26'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+26'!C66","v":2},{"$f":"'X+26'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+26'!M65","v":146.92727412479422},{"$f":"'X+26'!G66*W66","v":0},{"$f":"'X+26'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+26'!I66","v":2},{"$f":"'X+26'!J66","v":2},307.28839149383555,161.0527128639832,146.23567862985237,1.6224781892505826,0.69159549494185391,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L66","v":156.56952545627445},{"$f":"'X+26'!B67*U67","v":1.121759E-2},{"$f":"'X+26'!C67","v":3},{"$f":"'X+26'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+26'!M66","v":153.91432829319345},{"$f":"'X+26'!G67*W67","v":0},{"$f":"'X+26'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+26'!I67","v":3},{"$f":"'X+26'!J67","v":2},309.92108480546926,155.81319271321141,154.10789209225783,1.7563327430630495,0.80643620093561907,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L67","v":165.8274569509868},{"$f":"'X+26'!B68*U68","v":1.2590195E-2},{"$f":"'X+26'!C68","v":2},{"$f":"'X+26'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+26'!M67","v":173.15524148241437},{"$f":"'X+26'!G68*W68","v":0},{"$f":"'X+26'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+26'!I68","v":2},{"$f":"'X+26'!J68","v":2},335.88370271198744,163.73965693161978,172.14404578036766,2.0878000193670294,1.0111957020466955,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L68","v":169.18774792541012},{"$f":"'X+26'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+26'!C69","v":2},{"$f":"'X+26'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+26'!M68","v":178.81998963237436},{"$f":"'X+26'!G69*W69","v":0},{"$f":"'X+26'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+26'!I69","v":2},{"$f":"'X+26'!J69","v":3},344.46576810248393,167.81096460500439,176.65480349747952,2.376783320405746,1.1651861348948362,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L69","v":172.31860361154165},{"$f":"'X+26'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+26'!C70","v":0},{"$f":"'X+26'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+26'!M69","v":194.56719518447233},{"$f":"'X+26'!G70*W70","v":0},{"$f":"'X+26'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+26'!I70","v":0},{"$f":"'X+26'!J70","v":0},362.78523761956785,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":169.63440016945674},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":193.15083745011111},2.6842034420849123,{"$f":"F70*H70","v":1.4163577343612219},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L70","v":158.47725373909495},{"$f":"'X+26'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+26'!C71","v":0},{"$f":"'X+26'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+26'!M70","v":196.96885453671905},{"$f":"'X+26'!G71*W71","v":0},{"$f":"'X+26'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+26'!I71","v":0},{"$f":"'X+26'!J71","v":0},{"$f":"L71+M71","v":349.11525358595816},153.74986891849409,195.36538466746404,2.7273848206008693,1.6034698692549958,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L71","v":170.08034292285794},{"$f":"'X+26'!B72*U72","v":1.8990455E-2},{"$f":"'X+26'!C72","v":3},{"$f":"'X+26'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+26'!M71","v":209.34486037026022},{"$f":"'X+26'!G72*W72","v":0},{"$f":"'X+26'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+26'!I72","v":3},{"$f":"'X+26'!J72","v":2},376.28756884813146,167.85043982419683,208.43712902393463,3.2299030986611021,1.9077313463256012,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L72","v":187.26741749777787},{"$f":"'X+26'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+26'!C73","v":2},{"$f":"'X+26'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+26'!M72","v":215.88943394597499},{"$f":"'X+26'!G73*W73","v":0},{"$f":"'X+26'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+26'!I73","v":2},{"$f":"'X+26'!J73","v":2},398.03200111917442,184.34625781458996,213.68574330458446,3.9211596831879083,2.2036906413905211,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L73","v":159.8857031167222},{"$f":"'X+26'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+26'!C74","v":1},{"$f":"'X+26'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+26'!M73","v":195.63422354277796},{"$f":"'X+26'!G74*W74","v":0},{"$f":"'X+26'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+26'!I74","v":1},{"$f":"'X+26'!J74","v":2},348.59661087255029,156.19963096507396,192.39697990747629,3.6860721516482231,2.2372436353016774,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L74","v":174.84484106296571},{"$f":"'X+26'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+26'!C75","v":1},{"$f":"'X+26'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+26'!M74","v":226.7004169252219},{"$f":"'X+26'!G75*W75","v":0},{"$f":"'X+26'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+26'!I75","v":1},{"$f":"'X+26'!J75","v":2},393.21124370352823,170.4147877084871,222.79645599504113,4.4300533544786207,2.903960930180761,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L75","v":190.23064866127262},{"$f":"'X+26'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+26'!C76","v":1},{"$f":"'X+26'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+26'!M75","v":222.96921947581345},{"$f":"'X+26'!G76*W76","v":0},{"$f":"'X+26'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+26'!I76","v":1},{"$f":"'X+26'!J76","v":2},403.70903963856199,184.93844628281468,218.77059335574731,5.2922023784579544,3.1986261200661321,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L76","v":172.9899295601567},{"$f":"'X+26'!B77*U77","v":3.056145E-2},{"$f":"'X+26'!C77","v":2},{"$f":"'X+26'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+26'!M76","v":228.59920682994203},{"$f":"'X+26'!G77*W77","v":0},{"$f":"'X+26'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+26'!I77","v":2},{"$f":"'X+26'!J77","v":2},393.63036996787446,168.70310647740044,224.92726349047405,5.2868230827562508,3.6719433394679926,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L77","v":190.47961709953651},{"$f":"'X+26'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+26'!C78","v":1},{"$f":"'X+26'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+26'!M77","v":252.76707658214175},{"$f":"'X+26'!G78*W78","v":0},{"$f":"'X+26'!H78*V78","v":1.798568E-2},{"$f":"'X+26'!I78","v":1},{"$f":"'X+26'!J78","v":2},431.29719740241126,184.07630857421142,247.22088882819986,6.403308525325099,4.5461877539418953,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L78","v":195.19092162669955},{"$f":"'X+26'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+26'!C79","v":1},{"$f":"'X+26'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+26'!M78","v":233.05620517894278},{"$f":"'X+26'!G79*W79","v":0},{"$f":"'X+26'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+26'!I79","v":1},{"$f":"'X+26'!J79","v":2},414.3399454265458,186.97482256107656,227.3651228654692,7.21609906562297,4.691082313473582,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L79","v":184.59941731352001},{"$f":"'X+26'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+26'!C80","v":1},{"$f":"'X+26'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+26'!M79","v":229.3004546925925},{"$f":"'X+26'!G80*W80","v":0},{"$f":"'X+26'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+26'!I80","v":1},{"$f":"'X+26'!J80","v":2},400.24987170971639,177.11125917082705,223.13861253888933,7.4881581426929449,5.1618421537031702,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L80","v":171.5293463283576},{"$f":"'X+26'!B81*U81","v":4.437373E-2},{"$f":"'X+26'!C81","v":2},{"$f":"'X+26'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+26'!M80","v":223.43344214264968},{"$f":"'X+26'!G81*W81","v":0},{"$f":"'X+26'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+26'!I81","v":2},{"$f":"'X+26'!J81","v":2},382.71797424771853,164.91794942730658,217.80002482041195,7.6113969010510321,5.6334173222377295,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L81","v":177.47131845378894},{"$f":"'X+26'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+26'!C82","v":1},{"$f":"'X+26'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+26'!M81","v":210.95632222874204},{"$f":"'X+26'!G82*W82","v":0},{"$f":"'X+26'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+26'!I82","v":1},{"$f":"'X+26'!J82","v":2},372.84730918153133,168.86216261168084,203.98514656985049,8.6091558421081071,5.9711756588915446,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L82","v":136.44093697971826},{"$f":"'X+26'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+26'!C83","v":1},{"$f":"'X+26'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+26'!M82","v":168.69754427004509},{"$f":"'X+26'!G83*W83","v":0},{"$f":"'X+26'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+26'!I83","v":1},{"$f":"'X+26'!J83","v":2},291.51066700427498,129.18942659088094,162.32124041339404,7.2515103888373273,5.3763038566510382,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L83","v":122.06959675469908},{"$f":"'X+26'!B84*U84","v":5.844009E-2},{"$f":"'X+26'!C84","v":0},{"$f":"'X+26'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+26'!M83","v":164.86612299069895},{"$f":"'X+26'!G84*W84","v":0},{"$f":"'X+26'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+26'!I84","v":0},{"$f":"'X+26'!J84","v":1},272.86767632017239,114.93583853409075,157.93183778608164,7.1337582206083221,5.9342852046173222,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L84","v":101.66119992671537},{"$f":"'X+26'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+26'!C85","v":3},{"$f":"'X+26'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+26'!M84","v":128.50969509866522},{"$f":"'X+26'!G85*W85","v":0},{"$f":"'X+26'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+26'!I85","v":3},{"$f":"'X+26'!J85","v":1},223.37846206055769,98.108796043030807,125.2696660175269,6.5524038836845602,5.2400290811383101,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L85","v":100.02278554921651},{"$f":"'X+26'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+26'!C86","v":0},{"$f":"'X+26'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+26'!M85","v":137.39018164660877},{"$f":"'X+26'!G86*W86","v":0},{"$f":"'X+26'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+26'!I86","v":0},{"$f":"'X+26'!J86","v":0},223.9238968312759,92.896701701762865,131.02719512951305,7.1260838474536383,6.3629865170957114,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L86","v":85.143348196054987},{"$f":"'X+26'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+26'!C87","v":0},{"$f":"'X+26'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+26'!M86","v":108.67790113080099},{"$f":"'X+26'!G87*W87","v":0},{"$f":"'X+26'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+26'!I87","v":0},{"$f":"'X+26'!J87","v":0},181.37275340744759,78.423472020042269,102.94928138740531,6.7198761760127148,5.7286197433956803,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L87","v":77.910819345733159},{"$f":"'X+26'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+26'!C88","v":0},{"$f":"'X+26'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+26'!M87","v":96.253586243114157},{"$f":"'X+26'!G88*W88","v":0},{"$f":"'X+26'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+26'!I88","v":0},{"$f":"'X+26'!J88","v":0},161.55320470774944,71.081520375858446,90.471684331890998,6.8292989698747206,5.7819019112231578,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L88","v":69.017510571821461},{"$f":"'X+26'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+26'!C89","v":1},{"$f":"'X+26'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+26'!M88","v":81.785277038775007},{"$f":"'X+26'!G89*W89","v":0},{"$f":"'X+26'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+26'!I89","v":1},{"$f":"'X+26'!J89","v":0},140.48435383714943,63.291953972290564,77.192399864858857,6.7255565995308952,5.592877173916154,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L89","v":59.964501235904571},{"$f":"'X+26'!B90*U90","v":0.10830889999999999},{"$f":"'X+26'!C90","v":0},{"$f":"'X+26'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+26'!M89","v":72.980341132906887},{"$f":"'X+26'!G90*W90","v":0},{"$f":"'X+26'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+26'!I90","v":0},{"$f":"'X+26'!J90","v":0},120.77777114731674,53.469812067995107,67.307959079321634,6.4946891679094634,5.6723820535852552,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L90","v":57.811205925744261},{"$f":"'X+26'!B91*U91","v":0.12020679999999999},{"$f":"'X+26'!C91","v":0},{"$f":"'X+26'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+26'!M90","v":68.581190781577376},{"$f":"'X+26'!G91*W91","v":0},{"$f":"'X+26'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+26'!I91","v":0},{"$f":"'X+26'!J91","v":0},113.39093994278875,50.861905857269505,62.529034085519243,6.9493000684747548,6.0521566960581339,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L91","v":47.114572487340553},{"$f":"'X+26'!B92*U92","v":0.13310035000000001},{"$f":"'X+26'!C92","v":0},{"$f":"'X+26'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+26'!M91","v":63.249749262816302},{"$f":"'X+26'!G92*W92","v":0},{"$f":"'X+26'!H92*V92","v":0.10004718},{"$f":"'X+26'!I92","v":0},{"$f":"'X+26'!J92","v":0},97.765396612539604,40.843606399175158,56.921790213364453,6.2709660881653981,6.3279590494518496,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L92","v":38.859979546019495},{"$f":"'X+26'!B93*U93","v":0.14696075},{"$f":"'X+26'!C93","v":0},{"$f":"'X+26'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+26'!M92","v":51.196589666624973},{"$f":"'X+26'!G93*W93","v":0},{"$f":"'X+26'!H93*V93","v":0.11320585},{"$f":"'X+26'!I93","v":0},{"$f":"'X+26'!J93","v":0},78.549924023265291,33.149087806951812,45.400836216313479,5.7108917390676845,5.7957534503114969,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L93","v":29.458540593389699},{"$f":"'X+26'!B94*U94","v":0.16177274999999999},{"$f":"'X+26'!C94","v":0},{"$f":"'X+26'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+26'!M93","v":42.202453952789902},{"$f":"'X+26'!G94*W94","v":0},{"$f":"'X+26'!H94*V94","v":0.12779114999999999},{"$f":"'X+26'!I94","v":0},{"$f":"'X+26'!J94","v":0},61.502305299951253,24.692951470610417,36.809353829340836,4.765589122779283,5.3931001234490674,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L94","v":23.253715827637372},{"$f":"'X+26'!B95*U95","v":0.17755929999999998},{"$f":"'X+26'!C95","v":0},{"$f":"'X+26'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+26'!M94","v":32.344520259022175},{"$f":"'X+26'!G95*W95","v":0},{"$f":"'X+26'!H95*V95","v":0.14385095000000001},{"$f":"'X+26'!I95","v":0},{"$f":"'X+26'!J95","v":0},46.816532615350752,19.124802322883159,27.691730292467589,4.1289135047542116,4.652789966554586,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L95","v":19.347956368826456},{"$f":"'X+26'!B96*U96","v":0.19439804999999999},{"$f":"'X+26'!C96","v":0},{"$f":"'X+26'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+26'!M95","v":36.47767709016793},{"$f":"'X+26'!G96*W96","v":0},{"$f":"'X+26'!H96*V96","v":0.16140275000000001},{"$f":"'X+26'!I96","v":0},{"$f":"'X+26'!J96","v":0},46.17683107344434,15.586751379241512,30.590079694202828,3.7612049895849435,5.887597395965102,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L96","v":15.918363262730558},{"$f":"'X+26'!B97*U97","v":0.21204045000000002},{"$f":"'X+26'!C97","v":0},{"$f":"'X+26'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+26'!M96","v":26.680197949938478},{"$f":"'X+26'!G97*W97","v":0},{"$f":"'X+26'!H97*V97","v":0.18043165000000003},{"$f":"'X+26'!I97","v":0},{"$f":"'X+26'!J97","v":0},34.409272164742163,12.543026353237703,21.866245811504459,3.375336909492856,4.8139521384340176,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L97","v":12.111285262578551},{"$f":"'X+26'!B98*U98","v":0.23079885},{"$f":"'X+26'!C98","v":0},{"$f":"'X+26'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+26'!M97","v":25.435043617067564},{"$f":"'X+26'!G98*W98","v":0},{"$f":"'X+26'!H98*V98","v":0.20088205000000001},{"$f":"'X+26'!I98","v":0},{"$f":"'X+26'!J98","v":0},29.641614465385089,9.3160145519534741,20.325599913431617,2.7952707106250778,5.1094437036359475,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L98","v":9.8680774562282636},{"$f":"'X+26'!B99*U99","v":0.25037694999999999},{"$f":"'X+26'!C99","v":0},{"$f":"'X+26'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+26'!M98","v":20.176424201526821},{"$f":"'X+26'!G99*W99","v":0},{"$f":"'X+26'!H99*V99","v":0.2226544},{"$f":"'X+26'!I99","v":0},{"$f":"'X+26'!J99","v":0},23.081392897164459,7.3973383203740726,15.684054576790388,2.470739135854191,4.4923696247364333,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L99","v":7.9572950761438701},{"$f":"'X+26'!B100*U100","v":0.27065420000000001},{"$f":"'X+26'!C100","v":0},{"$f":"'X+26'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+26'!M99","v":16.339699464622434},{"$f":"'X+26'!G100*W100","v":0},{"$f":"'X+26'!H100*V100","v":0.24560335},{"$f":"'X+26'!I100","v":0},{"$f":"'X+26'!J100","v":0},18.130234281264173,5.8036197431462124,12.326614538117958,2.1536753329976581,4.0130849265044759,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L100","v":5.6442346147468063},{"$f":"'X+26'!B101*U101","v":0.29148925000000003},{"$f":"'X+26'!C101","v":0},{"$f":"'X+26'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+26'!M100","v":12.652199354135377},{"$f":"'X+26'!G101*W101","v":0},{"$f":"'X+26'!H101*V101","v":0.26953855000000004},{"$f":"'X+26'!I101","v":0},{"$f":"'X+26'!J101","v":0},13.240944785981011,3.9990009000702207,9.2419438859107892,1.6452337146765856,3.4102554682245865,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L101","v":4.2194626581913468},{"$f":"'X+26'!B102*U102","v":0.31272334999999996},{"$f":"'X+26'!C102","v":0},{"$f":"'X+26'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+26'!M101","v":9.3535233864251488},{"$f":"'X+26'!G102*W102","v":0},{"$f":"'X+26'!H102*V102","v":0.29422914999999999},{"$f":"'X+26'!I102","v":0},{"$f":"'X+26'!J102","v":0},9.5013823114540017,2.8999381605218444,6.6014441509321564,1.3195244976695026,2.7520792354929928,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L102","v":2.7600558516294829},{"$f":"'X+26'!B103*U103","v":0.33418465000000003},{"$f":"'X+26'!C103","v":0},{"$f":"'X+26'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+26'!M102","v":5.9773161134657888},{"$f":"'X+26'!G103*W103","v":0},{"$f":"'X+26'!H103*V103","v":0.31941160000000002},{"$f":"'X+26'!I103","v":0},{"$f":"'X+26'!J103","v":0},5.9057795628301317,1.8376875528722323,4.0680920099578994,0.92236829875725068,1.9092241035078892,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L103","v":1.8386510504873725},{"$f":"'X+26'!B104*U104","v":0.35569385000000003},{"$f":"'X+26'!C104","v":0},{"$f":"'X+26'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+26'!M103","v":4.9025842201299277},{"$f":"'X+26'!G104*W104","v":0},{"$f":"'X+26'!H104*V104","v":0.34479959999999998},{"$f":"'X+26'!I104","v":0},{"$f":"'X+26'!J104","v":0},4.3968293215957912,1.1846541795329746,3.2121751420628168,0.65399687095439796,1.6904090780671108,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L104","v":1.2407205539982464},{"$f":"'X+26'!B105*U105","v":0.37706999999999996},{"$f":"'X+26'!C105","v":0},{"$f":"'X+26'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+26'!M104","v":2.8441715429381751},{"$f":"'X+26'!G105*W105","v":0},{"$f":"'X+26'!H105*V105","v":0.37009779999999998},{"$f":"'X+26'!I105","v":0},{"$f":"'X+26'!J105","v":0},2.5644319667762785,0.77288205470212767,1.7915499120741509,0.46783849929611876,1.0526216308640242,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+26'!L105","v":0.75709466804210024},{"$f":"'X+26'!B106*U106","v":1},{"$f":"'X+26'!C106","v":0},{"$f":"'X+26'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+26'!M105","v":1.6298213081772901},{"$f":"'X+26'!G106*W106","v":0},{"$f":"'X+26'!H106*V106","v":1},{"$f":"'X+26'!I106","v":0},{"$f":"'X+26'!J106","v":0},0,0,0,0.75709466804210024,1.6298213081772901,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14659.309745840641},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15819.665250437265},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30308.102420972398,14553.922187578693,15754.180233393712,196.38755826194648,{"$f":"SUM(O6:O106)","v":168.48501704355627},{"$f":"SUM(P6:P106)","v":292.99069056785407},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30478.974996277906},null,null,null,null,null,null,{"$f":"L107+M107","v":30308.102420972406},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30601.093111540256}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":170.8725753055005}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-292.99069056785083}]

{"sheet":"X+28","index":38,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":30}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+28"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15896.408723960631},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30423.905749711274,14596.399383987002,15827.506365724266,199.28500359261756,171.90235823636067,286.20781368561592,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+27'!P107*106/206","v":150.76220000093463},{"$f":"'X+27'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+27'!C6","v":15},{"$f":"'X+27'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+27'!P107*100/206","v":142.22849056691945},{"$f":"'X+27'!G6*W6","v":0},{"$f":"'X+27'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+27'!I6","v":12},{"$f":"'X+27'!J6","v":9},{"$f":"L6+M6","v":296.62907762449743},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":151.55465585664183},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":145.07442176785557},{"$f":"B6*A6","v":0.20754414429278661},{"$f":"F6*H6","v":0.15406879906387966},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L6","v":155.05481985888679},{"$f":"'X+27'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+27'!C7","v":10},{"$f":"'X+27'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+27'!M6","v":148.37743338102766},{"$f":"'X+27'!G7*W7","v":0},{"$f":"'X+27'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+27'!I7","v":10},{"$f":"'X+27'!J7","v":11},{"$f":"L7+M7","v":304.38809198497086},157.03295038440203,147.3551416005688,2.18694744847669E-2,2.2291780458865453E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L7","v":160.31556402694059},{"$f":"'X+27'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+27'!C8","v":12},{"$f":"'X+27'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+27'!M7","v":150.45282824645795},{"$f":"'X+27'!G8*W8","v":0},{"$f":"'X+27'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+27'!I8","v":13},{"$f":"'X+27'!J8","v":9},311.74366914728699,157.30128984975076,154.44237929753623,1.4274177189830739E-2,1.0448948921716505E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L8","v":160.64800939896929},{"$f":"'X+27'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+27'!C9","v":10},{"$f":"'X+27'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+27'!M8","v":157.60062229312192},{"$f":"'X+27'!G9*W9","v":0},{"$f":"'X+27'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+27'!I9","v":10},{"$f":"'X+27'!J9","v":8},320.22138797931723,160.62919679415262,159.59219118516464,1.88126048166616E-2,8.431107957274378E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L9","v":163.16967729375429},{"$f":"'X+27'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+27'!C10","v":10},{"$f":"'X+27'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+27'!M9","v":161.98975245064523},{"$f":"'X+27'!G10*W10","v":0},{"$f":"'X+27'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+27'!I10","v":10},{"$f":"'X+27'!J10","v":9},327.13951523079857,164.15782986982535,162.98168536097319,1.184742392894491E-2,8.0670896720421315E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L10","v":166.57354294620478},{"$f":"'X+27'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+27'!C11","v":11},{"$f":"'X+27'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+27'!M10","v":165.26155021755258},{"$f":"'X+27'!G11*W11","v":0},{"$f":"'X+27'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+27'!I11","v":11},{"$f":"'X+27'!J11","v":12},332.82042612071587,168.56723813760428,164.25318798311159,6.3048086005138507E-3,8.3622344410081619E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L11","v":170.0687084988333},{"$f":"'X+27'!B12*U12","v":3.18E-5},{"$f":"'X+27'!C12","v":4},{"$f":"'X+27'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+27'!M11","v":165.67020472091218},{"$f":"'X+27'!G12*W12","v":0},{"$f":"'X+27'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+27'!I12","v":3},{"$f":"'X+27'!J12","v":1},334.72496473576189,167.06330031390303,167.66166442185883,5.4081849302628987E-3,8.5402990533630235E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L12","v":168.02556610877494},{"$f":"'X+27'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+27'!C13","v":5},{"$f":"'X+27'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+27'!M12","v":168.5697874470286},{"$f":"'X+27'!G13*W13","v":0},{"$f":"'X+27'!H13*V13","v":5.24E-5},{"$f":"'X+27'!I13","v":5},{"$f":"'X+27'!J13","v":3},340.5803950709203,170.01944068075392,170.56095439016639,6.125428021017427E-3,8.8330568622242995E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L13","v":170.07841840722156},{"$f":"'X+27'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+27'!C14","v":4},{"$f":"'X+27'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+27'!M13","v":170.61661279312614},{"$f":"'X+27'!G14*W14","v":0},{"$f":"'X+27'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+27'!I14","v":4},{"$f":"'X+27'!J14","v":3},342.67784125234328,171.07043322547733,171.60740802686595,7.9851817442190536E-3,9.2047662601891563E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L14","v":170.27825591269126},{"$f":"'X+27'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+27'!C15","v":3},{"$f":"'X+27'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+27'!M14","v":170.85982045308802},{"$f":"'X+27'!G15*W15","v":0},{"$f":"'X+27'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+27'!I15","v":3},{"$f":"'X+27'!J15","v":3},340.11815532695266,169.26789448081897,170.85026084613366,1.0361431872287261E-2,9.5596069543502759E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L15","v":167.59570333438214},{"$f":"'X+27'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+27'!C16","v":5},{"$f":"'X+27'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+27'!M15","v":169.27218554936775},{"$f":"'X+27'!G16*W16","v":0},{"$f":"'X+27'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+27'!I16","v":5},{"$f":"'X+27'!J16","v":3},340.84522212013178,169.58313365663207,171.26208846349974,1.2569677750078658E-2,1.0097085868019785E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L16","v":166.64150684456752},{"$f":"'X+27'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+27'!C17","v":6},{"$f":"'X+27'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+27'!M16","v":168.48598246866382},{"$f":"'X+27'!G17*W17","v":0},{"$f":"'X+27'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+27'!I17","v":6},{"$f":"'X+27'!J17","v":3},340.10184799887122,168.6268423919652,171.475005606906,1.4664452602321944E-2,1.0976861757833448E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L17","v":165.26014449279873},{"$f":"'X+27'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+27'!C18","v":6},{"$f":"'X+27'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+27'!M17","v":168.29767401462905},{"$f":"'X+27'!G18*W18","v":0},{"$f":"'X+27'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+27'!I18","v":6},{"$f":"'X+27'!J18","v":3},337.5293577043326,166.24371697339558,171.28564073093702,1.6427519403162165E-2,1.203328369204598E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L18","v":162.05187725297441},{"$f":"'X+27'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+27'!C19","v":2},{"$f":"'X+27'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+27'!M18","v":167.32946858276088},{"$f":"'X+27'!G19*W19","v":0},{"$f":"'X+27'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+27'!I19","v":2},{"$f":"'X+27'!J19","v":2},325.3496073263517,158.03355655901751,167.31605076733416,1.8320693956896394E-2,1.3417815426714427E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L19","v":153.52143115599804},{"$f":"'X+27'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+27'!C20","v":4},{"$f":"'X+27'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+27'!M19","v":163.05745960045846},{"$f":"'X+27'!G20*W20","v":0},{"$f":"'X+27'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+27'!I20","v":4},{"$f":"'X+27'!J20","v":2},320.54395085802759,155.50107674733039,165.0428741106972,2.0354408667671266E-2,1.4585489761261007E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L20","v":150.53748490540457},{"$f":"'X+27'!B21*U21","v":1.63129E-4},{"$f":"'X+27'!C21","v":4},{"$f":"'X+27'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+27'!M20","v":160.35798210110758},{"$f":"'X+27'!G21*W21","v":0.33981259999999996},{"$f":"'X+27'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+27'!I21","v":4},{"$f":"'X+27'!J21","v":0},316.85484761295453,152.51292787602944,164.34191973692509,2.4557029375133741E-2,1.606236418247884E-2,5.449166282853083E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L21","v":147.3561911808379},{"$f":"'X+27'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+27'!C22","v":6},{"$f":"'X+27'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+27'!M21","v":159.47442122532712},{"$f":"'X+27'!G22*W22","v":1.6944046666666666},{"$f":"'X+27'!H22*V22","v":1.11022E-4},{"$f":"'X+27'!I22","v":6},{"$f":"'X+27'!J22","v":10},305.78230047192631,150.32558441579249,155.45671605613384,3.0606765045407117E-2,1.7705169193278268E-2,0.27021420353815995,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L22","v":145.08651985765397},{"$f":"'X+27'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+27'!C23","v":6},{"$f":"'X+27'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+27'!M22","v":150.51102917880706},{"$f":"'X+27'!G23*W23","v":3.0649546666666665},{"$f":"'X+27'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+27'!I23","v":6},{"$f":"'X+27'!J23","v":8},293.53983641949418,145.04711261782239,148.49272380167179,3.9407239831577109E-2,1.8305377135270289E-2,0.46130948126638754,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L23","v":139.71372242123425},{"$f":"'X+27'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+27'!C24","v":10},{"$f":"'X+27'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+27'!M23","v":143.45723797588025},{"$f":"'X+27'!G24*W24","v":5.3131026666666665},{"$f":"'X+27'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+27'!I24","v":10},{"$f":"'X+27'!J24","v":8},288.10238621782878,142.66410001901446,145.43828619881435,4.9622402219794616E-2,1.8951777065898595E-2,0.76220303364228392,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L24","v":137.45102369200424},{"$f":"'X+27'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+27'!C25","v":9},{"$f":"'X+27'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+27'!M24","v":140.51529564455529},{"$f":"'X+27'!G25*W25","v":10.447013333333333},{"$f":"'X+27'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+27'!I25","v":9},{"$f":"'X+27'!J25","v":9},278.8846258191806,138.38932550119551,140.49530031798508,6.1698190808724712E-2,1.9995326570220216E-2,1.4679651671359444,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L25","v":133.51826856347668},{"$f":"'X+27'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+27'!C26","v":8},{"$f":"'X+27'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+27'!M25","v":135.89388633779112},{"$f":"'X+27'!G26*W26","v":16.112460000000002},{"$f":"'X+27'!H26*V26","v":1.51626E-4},{"$f":"'X+27'!I26","v":8},{"$f":"'X+27'!J26","v":9},269.3217380256429,134.44845673426164,134.87328129138126,6.9811829215039395E-2,2.0605046409853917E-2,2.189584807862206,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L26","v":130.14835929948657},{"$f":"'X+27'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+27'!C27","v":7},{"$f":"'X+27'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+27'!M26","v":130.80971191625093},{"$f":"'X+27'!G27*W27","v":22.426593333333333},{"$f":"'X+27'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+27'!I27","v":8},{"$f":"'X+27'!J27","v":8},260.86511809741592,130.07648682028881,130.78863127712708,7.1872479197751957E-2,2.1080639123863418E-2,2.9336162131962471,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L27","v":126.24313260525791},{"$f":"'X+27'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+27'!C28","v":11},{"$f":"'X+27'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+27'!M27","v":127.16471431078169},{"$f":"'X+27'!G28*W28","v":32.911406666666664},{"$f":"'X+27'!H28*V28","v":1.701885E-4},{"$f":"'X+27'!I28","v":11},{"$f":"'X+27'!J28","v":9},258.31645889561514,129.17338655681496,129.14307233880021,6.9746048442957287E-2,2.1641971981480469E-2,4.1851696263326224,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L28","v":126.21831029724427},{"$f":"'X+27'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+27'!C29","v":10},{"$f":"'X+27'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+27'!M28","v":126.34837961471243},{"$f":"'X+27'!G29*W29","v":38.196553333333334},{"$f":"'X+27'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+27'!I29","v":10},{"$f":"'X+27'!J29","v":8},251.4753722765002,123.14968792630187,128.32568435019832,6.8622370942405753E-2,2.2695264514102913E-2,4.8260726205336093,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L29","v":120.88816389666343},{"$f":"'X+27'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+27'!C30","v":14},{"$f":"'X+27'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+27'!M29","v":126.18612300747637},{"$f":"'X+27'!G30*W30","v":50.104373333333335},{"$f":"'X+27'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+27'!I30","v":14},{"$f":"'X+27'!J30","v":7},258.98545731312601,125.82335200446535,133.16210530866067,6.4811892198082061E-2,2.4017698815689516E-2,6.3224766166525184,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L30","v":124.5720904491362},{"$f":"'X+27'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+27'!C31","v":14},{"$f":"'X+27'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+27'!M30","v":131.97791400154884},{"$f":"'X+27'!G31*W31","v":60.364240000000002},{"$f":"'X+27'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+27'!I31","v":15},{"$f":"'X+27'!J31","v":8},267.45746586084334,128.5061598605474,138.95130600029594,6.5930588588793249E-2,2.6608001252895263E-2,7.9667464754888551,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L31","v":127.88129966667719},{"$f":"'X+27'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+27'!C32","v":13},{"$f":"'X+27'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+27'!M31","v":138.35974576360289},{"$f":"'X+27'!G32*W32","v":66.619780000000006},{"$f":"'X+27'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+27'!I32","v":13},{"$f":"'X+27'!J32","v":9},269.14454673851623,126.81451615161161,142.3300305869046,6.6783515065578655E-2,2.9715176698284586E-2,9.2174958236271571,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L32","v":127.39386147691563},{"$f":"'X+27'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+27'!C33","v":15},{"$f":"'X+27'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+27'!M32","v":142.87867024931853},{"$f":"'X+27'!G33*W33","v":83.705533333333335},{"$f":"'X+27'!H33*V33","v":2.295535E-4},{"$f":"'X+27'!I33","v":15},{"$f":"'X+27'!J33","v":11},274.17368244919533,127.32781049870786,146.84587195048746,6.6050978207758987E-2,3.279829883107694E-2,11.959735295176673,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L33","v":142.91247686822629},{"$f":"'X+27'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+27'!C34","v":15},{"$f":"'X+27'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+27'!M33","v":139.54945684222304},{"$f":"'X+27'!G34*W34","v":96.08356666666667},{"$f":"'X+27'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+27'!I34","v":15},{"$f":"'X+27'!J34","v":9},288.35290628925009,142.83786562249659,145.51504066675352,7.4611245729694547E-2,3.4416175469527986E-2,13.408409539796862,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L34","v":156.9001438743924},{"$f":"'X+27'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+27'!C35","v":21},{"$f":"'X+27'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+27'!M34","v":184.48563703545224},{"$f":"'X+27'!G35*W35","v":111.49120000000001},{"$f":"'X+27'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+27'!I35","v":19},{"$f":"'X+27'!J35","v":13},349.25239385909538,158.81576737022078,190.43662648887459,8.4376504171619751E-2,4.9010546577656758E-2,20.568525055847015,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L35","v":146.92787085164042},{"$f":"'X+27'!B36*U36","v":5.665965E-4},{"$f":"'X+27'!C36","v":20},{"$f":"'X+27'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+27'!M35","v":171.52159195117548},{"$f":"'X+27'!G36*W36","v":110.07},{"$f":"'X+27'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+27'!I36","v":20},{"$f":"'X+27'!J36","v":12},330.31693471718097,150.84462203426344,179.47231268291756,8.3248817376991482E-2,4.9279268257920394E-2,18.879381626065882,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L36","v":180.6088557455748},{"$f":"'X+27'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+27'!C37","v":17},{"$f":"'X+27'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+27'!M36","v":196.41843941967869},{"$f":"'X+27'!G37*W37","v":115.5808},{"$f":"'X+27'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+27'!I37","v":17},{"$f":"'X+27'!J37","v":13},382.85704419817756,182.49982172783905,200.35722247033851,0.10903401773574288,6.1216949340173576E-2,22.702200362877996,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L37","v":186.48273298330477},{"$f":"'X+27'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+27'!C38","v":20},{"$f":"'X+27'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+27'!M37","v":194.38775817748791},{"$f":"'X+27'!G38*W38","v":111.19606666666665},{"$f":"'X+27'!H38*V38","v":3.393475E-4},{"$f":"'X+27'!I38","v":19},{"$f":"'X+27'!J38","v":14},390.68486830326805,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":191.36307512554828},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":199.32179317771977},0.11965785775650191,{"$f":"F38*H38","v":6.596499976813508E-2},{"$f":"G38*F38/1000","v":21.615154117487823},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L38","v":201.28160343497285},{"$f":"'X+27'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+27'!C39","v":17},{"$f":"'X+27'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+27'!M38","v":238.16531933966678},{"$f":"'X+27'!G39*W39","v":99.020133333333334},{"$f":"'X+27'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+27'!I39","v":16},{"$f":"'X+27'!J39","v":14},445.22221410588281,205.14490232951437,240.07731177636842,0.13670110545847386,8.8007563298351688E-2,23.583161676389718,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L39","v":202.18093385674257},{"$f":"'X+27'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+27'!C40","v":15},{"$f":"'X+27'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+27'!M39","v":212.21182282312529},{"$f":"'X+27'!G40*W40","v":95.188199999999995},{"$f":"'X+27'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+27'!I40","v":14},{"$f":"'X+27'!J40","v":15},415.16209045678107,204.03598094384725,211.12610951293382,0.14495291289532311,8.5713310191463013E-2,20.200061433252213,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L40","v":225.80824880566669},{"$f":"'X+27'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+27'!C41","v":15},{"$f":"'X+27'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+27'!M40","v":248.94920348524633},{"$f":"'X+27'!G41*W41","v":82.483686666666657},{"$f":"'X+27'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+27'!I41","v":14},{"$f":"'X+27'!J41","v":15},476.47620874574841,228.63695653913717,247.83925220661123,0.17129226652950982,0.10995127863509913,20.534248096193295,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L41","v":208.8697564287888},{"$f":"'X+27'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+27'!C42","v":17},{"$f":"'X+27'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+27'!M41","v":219.00054008694377},{"$f":"'X+27'!G42*W42","v":72.694853333333313},{"$f":"'X+27'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+27'!I42","v":16},{"$f":"'X+27'!J42","v":15},434.59614324635965,214.70153481565862,219.89460843070103,0.16822161313018222,0.10593165624275512,15.92021214154116,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L42","v":225.57672570126263},{"$f":"'X+27'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+27'!C43","v":12},{"$f":"'X+27'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+27'!M42","v":233.82365469238337},{"$f":"'X+27'!G43*W43","v":58.614106666666657},{"$f":"'X+27'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+27'!I43","v":12},{"$f":"'X+27'!J43","v":15},458.08249065373423,227.38258455853656,230.69990609519763,0.19414114272607463,0.12374859718574228,13.70536463732919,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L43","v":246.1493438801821},{"$f":"'X+27'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+27'!C44","v":13},{"$f":"'X+27'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+27'!M43","v":256.54990954975221},{"$f":"'X+27'!G44*W44","v":46.599106666666664},{"$f":"'X+27'!H44*V44","v":5.78967E-4},{"$f":"'X+27'!I44","v":12},{"$f":"'X+27'!J44","v":15},502.32245388900208,248.92107827073215,253.40137561826992,0.22826560944991137,0.14853393148229138,11.954996600432588,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L44","v":254.85360689876475},{"$f":"'X+27'!B45*U45","v":1.0084705E-3},{"$f":"'X+27'!C45","v":10},{"$f":"'X+27'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+27'!M44","v":258.37974506242989},{"$f":"'X+27'!G45*W45","v":37.817026666666671},{"$f":"'X+27'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+27'!I45","v":10},{"$f":"'X+27'!J45","v":3},521.81290926047177,256.59659455438873,265.21631470608298,0.25701234437600073,0.16343035634688818,9.771153709152447,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L45","v":254.64364660367659},{"$f":"'X+27'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+27'!C46","v":12},{"$f":"'X+27'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+27'!M45","v":276.1501075023894},{"$f":"'X+27'!G46*W46","v":28.979673333333334},{"$f":"'X+27'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+27'!I46","v":12},{"$f":"'X+27'!J46","v":5},541.32080763936608,258.36142886980042,282.95937876956566,0.28221773387615567,0.19072873282372899,8.0027399063841269,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L46","v":272.16334699625475},{"$f":"'X+27'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+27'!C47","v":14},{"$f":"'X+27'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+27'!M46","v":265.11566291896628},{"$f":"'X+27'!G47*W47","v":18.889446666666664},{"$f":"'X+27'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+27'!I47","v":14},{"$f":"'X+27'!J47","v":8},547.7440290460795,276.82836222509644,270.91566682098312,0.33498477115829772,0.19999609798316939,5.0078881752057907,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L47","v":269.96975351303496},{"$f":"'X+27'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+27'!C48","v":9},{"$f":"'X+27'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+27'!M47","v":271.923230986899},{"$f":"'X+27'!G48*W48","v":12.351526666666667},{"$f":"'X+27'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+27'!I48","v":8},{"$f":"'X+27'!J48","v":8},543.29698679048352,271.59779580090367,271.69919098957979,0.37195771213129852,0.22403999731918495,3.3586670388208426,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L48","v":272.60722597105251},{"$f":"'X+27'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+27'!C49","v":11},{"$f":"'X+27'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+27'!M48","v":251.90167129958451},{"$f":"'X+27'!G49*W49","v":7.2478820000000006},{"$f":"'X+27'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+27'!I49","v":11},{"$f":"'X+27'!J49","v":8},529.8584852992617,275.18397980851103,254.6745054907507,0.4232461625414925,0.22716580883381485,1.8257535891821755,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L49","v":248.73857307098243},{"$f":"'X+27'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+27'!C50","v":11},{"$f":"'X+27'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+27'!M49","v":238.85315121664445},{"$f":"'X+27'!G50*W50","v":4.5244233333333339},{"$f":"'X+27'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+27'!I50","v":11},{"$f":"'X+27'!J50","v":7},494.91972682961682,252.3027594607976,242.61696736881922,0.43581361018480291,0.23618384782522281,1.0806727706047814,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L50","v":221.98558929416038},{"$f":"'X+27'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+27'!C51","v":10},{"$f":"'X+27'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+27'!M50","v":239.66862875374292},{"$f":"'X+27'!G51*W51","v":2.4095213333333332},{"$f":"'X+27'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+27'!I51","v":10},{"$f":"'X+27'!J51","v":7},465.9572978075156,223.54887704434196,242.40842076317361,0.43671224981840179,0.26020799056930988,0.57748667391289032,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L51","v":250.96264142298133},{"$f":"'X+27'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+27'!C52","v":8},{"$f":"'X+27'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+27'!M51","v":243.41652926322419},{"$f":"'X+27'!G52*W52","v":1.3922226666666668},{"$f":"'X+27'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+27'!I52","v":8},{"$f":"'X+27'!J52","v":6},497.54129562537889,252.41504495479865,245.12625067058028,0.54759646818268248,0.29027859264392164,0.3388900094815907,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L52","v":231.01349257936928},{"$f":"'X+27'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+27'!C53","v":5},{"$f":"'X+27'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+27'!M52","v":245.14776744420402},{"$f":"'X+27'!G53*W53","v":0.76621939999999988},{"$f":"'X+27'!H53*V53","v":1.310779E-3},{"$f":"'X+27'!I53","v":6},{"$f":"'X+27'!J53","v":6},475.28603574661417,230.45960284787287,244.82643289874127,0.5538897314964174,0.32133454546274631,0.18783697528243753,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L53","v":212.03019678525263},{"$f":"'X+27'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+27'!C54","v":5},{"$f":"'X+27'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+27'!M53","v":216.2571152310037},{"$f":"'X+27'!G54*W54","v":0.72774420000000006},{"$f":"'X+27'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+27'!I54","v":5},{"$f":"'X+27'!J54","v":4},428.41721504286522,211.47158531527026,216.94562972759496,0.55861146998237643,0.3114855034087457,0.15737986131809462,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L54","v":203.77391610106002},{"$f":"'X+27'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+27'!C55","v":6},{"$f":"'X+27'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+27'!M54","v":216.96623367977176},{"$f":"'X+27'!G55*W55","v":0.97042133333333336},{"$f":"'X+27'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+27'!I55","v":6},{"$f":"'X+27'!J55","v":4},419.80194185570718,201.17894843216746,218.62299342353973,0.59496766889257346,0.34324025623204846,0.21054866177583567,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L55","v":216.76800260022657},{"$f":"'X+27'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+27'!C56","v":3},{"$f":"'X+27'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+27'!M55","v":212.74498244673842},{"$f":"'X+27'!G56*W56","v":0},{"$f":"'X+27'!H56*V56","v":1.737352E-3},{"$f":"'X+27'!I56","v":3},{"$f":"'X+27'!J56","v":4},425.43543709340918,214.06006756741456,211.37536952599461,0.707935032811989,0.36961292074380586,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L56","v":179.33838390808691},{"$f":"'X+27'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+27'!C57","v":3},{"$f":"'X+27'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+27'!M56","v":208.45202083446134},{"$f":"'X+27'!G57*W57","v":0},{"$f":"'X+27'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+27'!I57","v":3},{"$f":"'X+27'!J57","v":4},386.73369592519737,179.67955736437378,207.05413856082362,0.65882654371313543,0.39788227363772599,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L57","v":162.39703483585174},{"$f":"'X+27'!B58*U58","v":4.141563E-3},{"$f":"'X+27'!C58","v":3},{"$f":"'X+27'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+27'!M57","v":169.83521484492675},{"$f":"'X+27'!G58*W58","v":0},{"$f":"'X+27'!H58*V58","v":2.0988265E-3},{"$f":"'X+27'!I58","v":3},{"$f":"'X+27'!J58","v":4},330.20321748044285,161.72445728506585,168.47876019537702,0.67257755078587467,0.35645464954972567,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L58","v":176.18444154392887},{"$f":"'X+27'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+27'!C59","v":3},{"$f":"'X+27'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+27'!M58","v":177.29985281420386},{"$f":"'X+27'!G59*W59","v":0},{"$f":"'X+27'!H59*V59","v":2.31014E-3},{"$f":"'X+27'!I59","v":3},{"$f":"'X+27'!J59","v":4},352.25352625788605,176.36326092566236,175.89026533222366,0.82118061826650035,0.40958748198020489,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L59","v":152.51727683661696},{"$f":"'X+27'!B60*U60","v":5.217625E-3},{"$f":"'X+27'!C60","v":5},{"$f":"'X+27'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+27'!M59","v":159.31797626479857},{"$f":"'X+27'!G60*W60","v":0},{"$f":"'X+27'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+27'!I60","v":5},{"$f":"'X+27'!J60","v":3},313.63378840771315,152.72149888006231,160.91228952765081,0.79577795655465355,0.4056867371477661,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L60","v":151.82179790805162},{"$f":"'X+27'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+27'!C61","v":5},{"$f":"'X+27'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+27'!M60","v":158.98552943002869},{"$f":"'X+27'!G61*W61","v":0},{"$f":"'X+27'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+27'!I61","v":5},{"$f":"'X+27'!J61","v":3},313.47992815980592,152.94131118662884,160.53861697317711,0.8804867214227976,0.44691245685157577,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L61","v":152.99187704544383},{"$f":"'X+27'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+27'!C62","v":4},{"$f":"'X+27'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+27'!M61","v":153.7620991902192},{"$f":"'X+27'!G62*W62","v":0},{"$f":"'X+27'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+27'!I62","v":4},{"$f":"'X+27'!J62","v":3},308.29313119554683,154.00882773948834,154.2843034560585,0.98304930595549944,0.47779573416071136,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L62","v":180.41515091826489},{"$f":"'X+27'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+27'!C63","v":4},{"$f":"'X+27'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+27'!M62","v":164.96193047311786},{"$f":"'X+27'!G63*W63","v":0},{"$f":"'X+27'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+27'!I63","v":3},{"$f":"'X+27'!J63","v":3},344.52349021776831,180.12910021399389,164.39439000377445,1.2860507042709795,0.56754046934342028,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L63","v":171.77935816409786},{"$f":"'X+27'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+27'!C64","v":2},{"$f":"'X+27'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+27'!M63","v":165.38961030989117},{"$f":"'X+27'!G64*W64","v":0},{"$f":"'X+27'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+27'!I64","v":2},{"$f":"'X+27'!J64","v":3},333.17395905703501,169.41513769180733,163.75882136522767,1.3642204722905322,0.63078894466348667,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L64","v":160.19866598275922},{"$f":"'X+27'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+27'!C65","v":3},{"$f":"'X+27'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+27'!M64","v":163.79281938533822},{"$f":"'X+27'!G65*W65","v":0},{"$f":"'X+27'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+27'!I65","v":3},{"$f":"'X+27'!J65","v":2},323.87474264776176,159.77548986992826,164.09925277783347,1.4231761128309559,0.69356660750474775,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L65","v":179.17110634509899},{"$f":"'X+27'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+27'!C66","v":2},{"$f":"'X+27'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+27'!M65","v":183.30411599239412},{"$f":"'X+27'!G66*W66","v":0},{"$f":"'X+27'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+27'!I66","v":2},{"$f":"'X+27'!J66","v":2},359.82539489553926,177.38410237536834,182.44129252017095,1.7870039697306446,0.86282347222315858,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L66","v":161.0527128639832},{"$f":"'X+27'!B67*U67","v":1.121759E-2},{"$f":"'X+27'!C67","v":3},{"$f":"'X+27'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+27'!M66","v":146.23567862985237},{"$f":"'X+27'!G67*W67","v":0},{"$f":"'X+27'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+27'!I67","v":3},{"$f":"'X+27'!J67","v":2},306.71556438017694,160.2460895626873,146.46947481748961,1.8066233012958892,0.76620381236277302,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L67","v":155.81319271321141},{"$f":"'X+27'!B68*U68","v":1.2590195E-2},{"$f":"'X+27'!C68","v":2},{"$f":"'X+27'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+27'!M67","v":154.10789209225783},{"$f":"'X+27'!G68*W68","v":0},{"$f":"'X+27'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+27'!I68","v":2},{"$f":"'X+27'!J68","v":2},307.05940374407726,153.85147423337949,153.20792951069777,1.9617184798319107,0.89996258156004738,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L68","v":163.73965693161978},{"$f":"'X+27'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+27'!C69","v":2},{"$f":"'X+27'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+27'!M68","v":172.14404578036766},{"$f":"'X+27'!G69*W69","v":0},{"$f":"'X+27'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+27'!I69","v":2},{"$f":"'X+27'!J69","v":3},332.46176939513703,162.439409483113,170.02235991202406,2.3002474485067808,1.1216858683436166,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L69","v":167.81096460500439},{"$f":"'X+27'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+27'!C70","v":0},{"$f":"'X+27'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+27'!M69","v":176.65480349747952},{"$f":"'X+27'!G70*W70","v":0},{"$f":"'X+27'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+27'!I70","v":0},{"$f":"'X+27'!J70","v":0},340.56581612134704,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":165.19697656557153},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":175.36883955577551},2.6139880394328618,{"$f":"F70*H70","v":1.2859639417040072},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L70","v":169.63440016945674},{"$f":"'X+27'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+27'!C71","v":0},{"$f":"'X+27'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+27'!M70","v":193.15083745011111},{"$f":"'X+27'!G71*W71","v":0},{"$f":"'X+27'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+27'!I71","v":0},{"$f":"'X+27'!J71","v":0},{"$f":"L71+M71","v":356.29345049188993},164.71500147243239,191.57844901945754,2.919398697024342,1.572388430653568,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L71","v":153.74986891849409},{"$f":"'X+27'!B72*U72","v":1.8990455E-2},{"$f":"'X+27'!C72","v":3},{"$f":"'X+27'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+27'!M71","v":195.36538466746404},{"$f":"'X+27'!G72*W72","v":0},{"$f":"'X+27'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+27'!I72","v":3},{"$f":"'X+27'!J72","v":2},346.41513534054059,151.83008895154154,194.58504638899907,2.9197799669525608,1.7803382784649773,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L72","v":167.85043982419683},{"$f":"'X+27'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+27'!C73","v":2},{"$f":"'X+27'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+27'!M72","v":208.43712902393463},{"$f":"'X+27'!G73*W73","v":0},{"$f":"'X+27'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+27'!I73","v":2},{"$f":"'X+27'!J73","v":2},371.64535659749771,165.33584883854493,206.30950775895278,3.5145909856518878,2.1276212649818613,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L73","v":184.34625781458996},{"$f":"'X+27'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+27'!C74","v":1},{"$f":"'X+27'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+27'!M73","v":213.68574330458446},{"$f":"'X+27'!G74*W74","v":0},{"$f":"'X+27'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+27'!I74","v":1},{"$f":"'X+27'!J74","v":2},390.33832695851885,180.09626176150411,210.24206519701474,4.2499960530858392,2.443678107569732,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L74","v":156.19963096507396},{"$f":"'X+27'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+27'!C75","v":1},{"$f":"'X+27'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+27'!M74","v":192.39697990747629},{"$f":"'X+27'!G75*W75","v":0},{"$f":"'X+27'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+27'!I75","v":1},{"$f":"'X+27'!J75","v":2},341.17442752424239,152.24199232433219,188.9324351999102,3.9576386407417821,2.4645447075661004,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L75","v":170.4147877084871},{"$f":"'X+27'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+27'!C76","v":1},{"$f":"'X+27'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+27'!M75","v":222.79645599504113},{"$f":"'X+27'!G76*W76","v":0},{"$f":"'X+27'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+27'!I76","v":1},{"$f":"'X+27'!J76","v":2},384.27416936544705,165.67386109554607,218.60030826990095,4.740926612941033,3.1961477251401824,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L76","v":184.93844628281468},{"$f":"'X+27'!B77*U77","v":3.056145E-2},{"$f":"'X+27'!C77","v":2},{"$f":"'X+27'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+27'!M76","v":218.77059335574731},{"$f":"'X+27'!G77*W77","v":0},{"$f":"'X+27'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+27'!I77","v":2},{"$f":"'X+27'!J77","v":2},395.54298427245737,180.28645920366475,215.2565250687926,5.6519870791499267,3.5140682869546978,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L77","v":168.70310647740044},{"$f":"'X+27'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+27'!C78","v":1},{"$f":"'X+27'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+27'!M77","v":224.92726349047405},{"$f":"'X+27'!G78*W78","v":0},{"$f":"'X+27'!H78*V78","v":1.798568E-2},{"$f":"'X+27'!I78","v":1},{"$f":"'X+27'!J78","v":2},382.91364749823839,163.0318537921797,219.88179370605869,5.6712526852207468,4.0454697844153493,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L78","v":184.07630857421142},{"$f":"'X+27'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+27'!C79","v":1},{"$f":"'X+27'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+27'!M78","v":247.22088882819986},{"$f":"'X+27'!G79*W79","v":0},{"$f":"'X+27'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+27'!I79","v":1},{"$f":"'X+27'!J79","v":2},417.51580257143706,176.27111052895563,241.24469204248143,6.8051980452557936,4.9761967857184173,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L79","v":186.97482256107656},{"$f":"'X+27'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+27'!C80","v":1},{"$f":"'X+27'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+27'!M79","v":227.3651228654692},{"$f":"'X+27'!G80*W80","v":0},{"$f":"'X+27'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+27'!I80","v":1},{"$f":"'X+27'!J80","v":2},400.63715508261151,179.39030761289882,221.24684746971269,7.5845149481777439,5.1182753957565224,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L80","v":177.11125917082705},{"$f":"'X+27'!B81*U81","v":4.437373E-2},{"$f":"'X+27'!C81","v":2},{"$f":"'X+27'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+27'!M80","v":223.13861253888933},{"$f":"'X+27'!G81*W81","v":0},{"$f":"'X+27'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+27'!I81","v":2},{"$f":"'X+27'!J81","v":2},387.76480071860465,170.25217197642075,217.51262874218389,7.8590871944063032,5.6259837967054525,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L81","v":164.91794942730658},{"$f":"'X+27'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+27'!C82","v":1},{"$f":"'X+27'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+27'!M81","v":217.80002482041195},{"$f":"'X+27'!G82*W82","v":0},{"$f":"'X+27'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+27'!I82","v":1},{"$f":"'X+27'!J82","v":2},367.55289539770774,156.91775908584427,210.63513631186348,8.0001903414623197,6.1648885085484615,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L82","v":168.86216261168084},{"$f":"'X+27'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+27'!C83","v":1},{"$f":"'X+27'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+27'!M82","v":203.98514656985049},{"$f":"'X+27'!G83*W83","v":0},{"$f":"'X+27'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+27'!I83","v":1},{"$f":"'X+27'!J83","v":2},356.37178640614769,159.88754140512785,196.48424500101984,8.9746212065530067,6.5009015688306517,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L83","v":129.18942659088094},{"$f":"'X+27'!B84*U84","v":5.844009E-2},{"$f":"'X+27'!C84","v":0},{"$f":"'X+27'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+27'!M83","v":162.32124041339404},{"$f":"'X+27'!G84*W84","v":0},{"$f":"'X+27'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+27'!I84","v":0},{"$f":"'X+27'!J84","v":1},277.11814203670878,121.63958487386147,155.4785571628473,7.5498417170194756,5.8426832505467399,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L84","v":114.93583853409075},{"$f":"'X+27'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+27'!C85","v":3},{"$f":"'X+27'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+27'!M84","v":157.93183778608164},{"$f":"'X+27'!G85*W85","v":0},{"$f":"'X+27'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+27'!I85","v":3},{"$f":"'X+27'!J85","v":1},264.01995009976042,110.52783985486789,153.49211024489256,7.4079986792228523,6.4397275411890824,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L85","v":98.108796043030807},{"$f":"'X+27'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+27'!C86","v":0},{"$f":"'X+27'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+27'!M85","v":125.2696660175269},{"$f":"'X+27'!G86*W86","v":0},{"$f":"'X+27'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+27'!I86","v":0},{"$f":"'X+27'!J86","v":0},210.58709365341184,91.119073621919512,119.46802003149234,6.9897224211112929,5.8016459860345577,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L86","v":92.896701701762865},{"$f":"'X+27'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+27'!C87","v":0},{"$f":"'X+27'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+27'!M86","v":131.02719512951305},{"$f":"'X+27'!G87*W87","v":0},{"$f":"'X+27'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+27'!I87","v":0},{"$f":"'X+27'!J87","v":0},209.68539921132071,85.56489779902698,124.12050141229372,7.3318039027358823,6.9066937172193299,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L87","v":78.423472020042269},{"$f":"'X+27'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+27'!C88","v":0},{"$f":"'X+27'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+27'!M87","v":102.94928138740531},{"$f":"'X+27'!G88*W88","v":0},{"$f":"'X+27'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+27'!I88","v":0},{"$f":"'X+27'!J88","v":0},168.31440892584533,71.549236308262337,96.765172617583005,6.8742357117799315,6.1841087698223003,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L88","v":71.081520375858446},{"$f":"'X+27'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+27'!C89","v":1},{"$f":"'X+27'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+27'!M88","v":90.471684331890998},{"$f":"'X+27'!G89*W89","v":0},{"$f":"'X+27'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+27'!I89","v":1},{"$f":"'X+27'!J89","v":0},150.43962014697246,65.154831996232531,85.284788150739914,6.9266883796259169,6.1868961811510887,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L89","v":63.291953972290564},{"$f":"'X+27'!B90*U90","v":0.10830889999999999},{"$f":"'X+27'!C90","v":0},{"$f":"'X+27'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+27'!M89","v":77.192399864858857},{"$f":"'X+27'!G90*W90","v":0},{"$f":"'X+27'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+27'!I90","v":0},{"$f":"'X+27'!J90","v":0},127.62950846850582,56.436872058701141,71.192636409804678,6.8550819135894203,5.9997634550541825,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L90","v":53.469812067995107},{"$f":"'X+27'!B91*U91","v":0.12020679999999999},{"$f":"'X+27'!C91","v":0},{"$f":"'X+27'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+27'!M90","v":67.307959079321634},{"$f":"'X+27'!G91*W91","v":0},{"$f":"'X+27'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+27'!I91","v":0},{"$f":"'X+27'!J91","v":0},108.41053966725195,47.042377062700034,61.368162604551912,6.4274350052950737,5.9397964747697252,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L91","v":50.861905857269505},{"$f":"'X+27'!B92*U92","v":0.13310035000000001},{"$f":"'X+27'!C92","v":0},{"$f":"'X+27'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+27'!M91","v":62.529034085519243},{"$f":"'X+27'!G92*W92","v":0},{"$f":"'X+27'!H92*V92","v":0.10004718},{"$f":"'X+27'!I92","v":0},{"$f":"'X+27'!J92","v":0},100.36534894313905,44.092168385999884,56.273180557139163,6.7697374712696217,6.2558535283800794,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L92","v":40.843606399175158},{"$f":"'X+27'!B93*U93","v":0.14696075},{"$f":"'X+27'!C93","v":0},{"$f":"'X+27'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+27'!M92","v":56.921790213364453},{"$f":"'X+27'!G93*W93","v":0},{"$f":"'X+27'!H93*V93","v":0.11320585},{"$f":"'X+27'!I93","v":0},{"$f":"'X+27'!J93","v":0},85.319109938786426,34.841199370047576,50.477910568738849,6.0024070291275811,6.4438796446256044,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L93","v":33.149087806951812},{"$f":"'X+27'!B94*U94","v":0.16177274999999999},{"$f":"'X+27'!C94","v":0},{"$f":"'X+27'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+27'!M93","v":45.400836216313479},{"$f":"'X+27'!G94*W94","v":0},{"$f":"'X+27'!H94*V94","v":0.12779114999999999},{"$f":"'X+27'!I94","v":0},{"$f":"'X+27'!J94","v":0},67.385479857698883,27.786468712429748,39.599011145269131,5.3626190945220635,5.8018250710443482,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L94","v":24.692951470610417},{"$f":"'X+27'!B95*U95","v":0.17755929999999998},{"$f":"'X+27'!C95","v":0},{"$f":"'X+27'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+27'!M94","v":36.809353829340836},{"$f":"'X+27'!G95*W95","v":0},{"$f":"'X+27'!H95*V95","v":0.14385095000000001},{"$f":"'X+27'!I95","v":0},{"$f":"'X+27'!J95","v":0},51.822781604658886,20.308488292554863,31.514293312104019,4.3844631780555554,5.2950605172368173,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L95","v":19.124802322883159},{"$f":"'X+27'!B96*U96","v":0.19439804999999999},{"$f":"'X+27'!C96","v":0},{"$f":"'X+27'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+27'!M95","v":27.691730292467589},{"$f":"'X+27'!G96*W96","v":0},{"$f":"'X+27'!H96*V96","v":0.16140275000000001},{"$f":"'X+27'!I96","v":0},{"$f":"'X+27'!J96","v":0},38.629186915684215,15.406978044679203,23.222208871005016,3.7178242782039561,4.4695214214625736,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L96","v":15.586751379241512},{"$f":"'X+27'!B97*U97","v":0.21204045000000002},{"$f":"'X+27'!C97","v":0},{"$f":"'X+27'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+27'!M96","v":30.590079694202828},{"$f":"'X+27'!G97*W97","v":0},{"$f":"'X+27'!H97*V97","v":0.18043165000000003},{"$f":"'X+27'!I97","v":0},{"$f":"'X+27'!J97","v":0},37.352390744095331,12.281729602749021,25.070661141346314,3.3050217764924912,5.5194185528565125,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L97","v":12.543026353237703},{"$f":"'X+27'!B98*U98","v":0.23079885},{"$f":"'X+27'!C98","v":0},{"$f":"'X+27'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+27'!M97","v":21.866245811504459},{"$f":"'X+27'!G98*W98","v":0},{"$f":"'X+27'!H98*V98","v":0.20088205000000001},{"$f":"'X+27'!I98","v":0},{"$f":"'X+27'!J98","v":0},27.121819822476276,9.6481102953907474,17.473709527085528,2.8949160578469555,4.39253628441893,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L98","v":9.3160145519534741},{"$f":"'X+27'!B99*U99","v":0.25037694999999999},{"$f":"'X+27'!C99","v":0},{"$f":"'X+27'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+27'!M98","v":20.325599913431617},{"$f":"'X+27'!G99*W99","v":0},{"$f":"'X+27'!H99*V99","v":0.2226544},{"$f":"'X+27'!I99","v":0},{"$f":"'X+27'!J99","v":0},22.783514902346198,6.9834992422797466,15.80001566006645,2.3325153096737274,4.5255842533651682,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L99","v":7.3973383203740726},{"$f":"'X+27'!B100*U100","v":0.27065420000000001},{"$f":"'X+27'!C100","v":0},{"$f":"'X+27'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+27'!M99","v":15.684054576790388},{"$f":"'X+27'!G100*W100","v":0},{"$f":"'X+27'!H100*V100","v":0.24560335},{"$f":"'X+27'!I100","v":0},{"$f":"'X+27'!J100","v":0},17.227215866291722,5.3952176351438847,11.831998231147836,2.0021206852301883,3.8520563456425516,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L100","v":5.8036197431462124},{"$f":"'X+27'!B101*U101","v":0.29148925000000003},{"$f":"'X+27'!C101","v":0},{"$f":"'X+27'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+27'!M100","v":12.326614538117958},{"$f":"'X+27'!G101*W101","v":0},{"$f":"'X+27'!H101*V101","v":0.26953855000000004},{"$f":"'X+27'!I101","v":0},{"$f":"'X+27'!J101","v":0},13.116043706036052,4.11192697693133,9.004116729104723,1.6916927662148822,3.3224978090132349,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L101","v":3.9990009000702207},{"$f":"'X+27'!B102*U102","v":0.31272334999999996},{"$f":"'X+27'!C102","v":0},{"$f":"'X+27'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+27'!M101","v":9.2419438859107892},{"$f":"'X+27'!G102*W102","v":0},{"$f":"'X+27'!H102*V102","v":0.29422914999999999},{"$f":"'X+27'!I102","v":0},{"$f":"'X+27'!J102","v":0},9.2711145339588068,2.7484199419472461,6.5226945920115611,1.2505809581229745,2.7192492938992285,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L102","v":2.8999381605218444},{"$f":"'X+27'!B103*U103","v":0.33418465000000003},{"$f":"'X+27'!C103","v":0},{"$f":"'X+27'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+27'!M102","v":6.6014441509321564},{"$f":"'X+27'!G103*W103","v":0},{"$f":"'X+27'!H103*V103","v":0.31941160000000002},{"$f":"'X+27'!I103","v":0},{"$f":"'X+27'!J103","v":0},6.4236896536984833,1.9308233413262079,4.492866312372275,0.96911481919563647,2.1085778385598819,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L103","v":1.8376875528722323},{"$f":"'X+27'!B104*U104","v":0.35569385000000003},{"$f":"'X+27'!C104","v":0},{"$f":"'X+27'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+27'!M103","v":4.0680920099578994},{"$f":"'X+27'!G104*W104","v":0},{"$f":"'X+27'!H104*V104","v":0.34479959999999998},{"$f":"'X+27'!I104","v":0},{"$f":"'X+27'!J104","v":0},3.8494489042552491,1.1840333920940294,2.6654155121612195,0.65365416077820293,1.4026764977966797,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L104","v":1.1846541795329746},{"$f":"'X+27'!B105*U105","v":0.37706999999999996},{"$f":"'X+27'!C105","v":0},{"$f":"'X+27'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+27'!M104","v":3.2121751420628168},{"$f":"'X+27'!G105*W105","v":0},{"$f":"'X+27'!H105*V105","v":0.37009779999999998},{"$f":"'X+27'!I105","v":0},{"$f":"'X+27'!J105","v":0},2.7613128168271568,0.73795662805647588,2.023356188770681,0.4466975514764987,1.1888189532921358,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+27'!L105","v":0.77288205470212767},{"$f":"'X+27'!B106*U106","v":1},{"$f":"'X+27'!C106","v":0},{"$f":"'X+27'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+27'!M105","v":1.7915499120741509},{"$f":"'X+27'!G106*W106","v":0},{"$f":"'X+27'!H106*V106","v":1},{"$f":"'X+27'!I106","v":0},{"$f":"'X+27'!J106","v":0},0,0,0,0.77288205470212767,1.7915499120741509,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14704.684387579628},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15896.408723960631},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30423.905749711274,14596.399383987002,15827.506365724266,199.28500359261756,{"$f":"SUM(O6:O106)","v":171.90235823636067},{"$f":"SUM(P6:P106)","v":286.20781368561592},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30601.093111540256},null,null,null,null,null,null,{"$f":"L107+M107","v":30423.905749711266},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30710.113563396895}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":177.18736182899011}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-286.20781368562893}]

{"sheet":"X+29","index":39,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":31}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+29"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":15966.442197610486},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30526.35031533473,14632.554975847408,15893.7953394873,202.1163899389899,175.64685812317762,279.84055518521319,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+28'!P107*106/206","v":147.27198179939461},{"$f":"'X+28'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+28'!C6","v":15},{"$f":"'X+28'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+28'!P107*100/206","v":138.93583188622131},{"$f":"'X+28'!G6*W6","v":0},{"$f":"'X+28'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+28'!I6","v":12},{"$f":"'X+28'!J6","v":9},{"$f":"L6+M6","v":289.85457225764446},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":148.06924240291016},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":141.7853298547343},{"$f":"B6*A6","v":0.20273939648445508},{"$f":"F6*H6","v":0.15050203148700142},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L6","v":151.55465585664183},{"$f":"'X+28'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+28'!C7","v":10},{"$f":"'X+28'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+28'!M6","v":145.07442176785557},{"$f":"'X+28'!G7*W7","v":0},{"$f":"'X+28'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+28'!I7","v":10},{"$f":"'X+28'!J7","v":11},{"$f":"L7+M7","v":297.58590627949093},153.53328005753852,144.05262622195244,2.1375799103316266E-2,2.1795545903137318E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L7","v":157.03295038440203},{"$f":"'X+28'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+28'!C8","v":12},{"$f":"'X+28'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+28'!M7","v":147.3551416005688},{"$f":"'X+28'!G8*W8","v":0},{"$f":"'X+28'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+28'!I8","v":13},{"$f":"'X+28'!J8","v":9},305.36387627055035,154.0189684845657,151.34490778598465,1.3981899836326389E-2,1.0233814584159503E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L8","v":157.30128984975076},{"$f":"'X+28'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+28'!C9","v":10},{"$f":"'X+28'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+28'!M8","v":154.44237929753623},{"$f":"'X+28'!G9*W9","v":0},{"$f":"'X+28'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+28'!I9","v":10},{"$f":"'X+28'!J9","v":8},313.71698630590527,157.28286916085355,156.43411714505174,1.8420688897210137E-2,8.2621524844871952E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L9","v":160.62919679415262},{"$f":"'X+28'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+28'!C10","v":10},{"$f":"'X+28'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+28'!M9","v":159.59219118516464},{"$f":"'X+28'!G10*W10","v":0},{"$f":"'X+28'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+28'!I10","v":10},{"$f":"'X+28'!J10","v":9},322.20177732347543,161.61753382943178,160.58424349404362,1.1662964720829833E-2,7.9476911210211981E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L10","v":164.15782986982535},{"$f":"'X+28'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+28'!C11","v":11},{"$f":"'X+28'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+28'!M10","v":162.98168536097319},{"$f":"'X+28'!G11*W11","v":0},{"$f":"'X+28'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+28'!I11","v":11},{"$f":"'X+28'!J11","v":12},328.12505498365874,166.15161649596479,161.97343848769393,6.2133738605728893E-3,8.2468732792652447E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L11","v":168.56723813760428},{"$f":"'X+28'!B12*U12","v":3.18E-5},{"$f":"'X+28'!C12","v":4},{"$f":"'X+28'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+28'!M11","v":164.25318798311159},{"$f":"'X+28'!G12*W12","v":0},{"$f":"'X+28'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+28'!I12","v":3},{"$f":"'X+28'!J12","v":1},331.80659843070259,165.56187769943151,166.24472073127106,5.3604381727758157E-3,8.4672518405294033E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L12","v":167.06330031390303},{"$f":"'X+28'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+28'!C13","v":5},{"$f":"'X+28'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+28'!M12","v":167.66166442185883},{"$f":"'X+28'!G13*W13","v":0},{"$f":"'X+28'!H13*V13","v":5.24E-5},{"$f":"'X+28'!I13","v":5},{"$f":"'X+28'!J13","v":3},338.71008891624547,169.05720996560231,169.65287895064313,6.0903483007101068E-3,8.7854712157054028E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L13","v":170.01944068075392},{"$f":"'X+28'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+28'!C14","v":4},{"$f":"'X+28'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+28'!M13","v":170.56095439016639},{"$f":"'X+28'!G14*W14","v":0},{"$f":"'X+28'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+28'!I14","v":4},{"$f":"'X+28'!J14","v":3},342.563210894691,171.01145826801397,171.55175262667703,7.9824127399613972E-3,9.2017634893494776E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L14","v":171.07043322547733},{"$f":"'X+28'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+28'!C15","v":3},{"$f":"'X+28'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+28'!M14","v":171.60740802686595},{"$f":"'X+28'!G15*W15","v":0},{"$f":"'X+28'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+28'!I15","v":3},{"$f":"'X+28'!J15","v":3},341.65783018200239,170.06002358961555,171.59780659238686,1.0409635861770294E-2,9.6014344791031502E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L15","v":169.26789448081897},{"$f":"'X+28'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+28'!C16","v":5},{"$f":"'X+28'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+28'!M15","v":170.85026084613366},{"$f":"'X+28'!G16*W16","v":0},{"$f":"'X+28'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+28'!I16","v":5},{"$f":"'X+28'!J16","v":3},344.09526901680709,171.2551993887329,172.84006962807419,1.2695092086061422E-2,1.0191218059471872E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L16","v":169.58313365663207},{"$f":"'X+28'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+28'!C17","v":6},{"$f":"'X+28'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+28'!M16","v":171.26208846349974},{"$f":"'X+28'!G17*W17","v":0},{"$f":"'X+28'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+28'!I17","v":6},{"$f":"'X+28'!J17","v":3},345.81914107930663,171.56821034087028,174.25093073843635,1.4923315761783624E-2,1.1157725063397007E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L17","v":168.6268423919652},{"$f":"'X+28'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+28'!C18","v":6},{"$f":"'X+28'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+28'!M17","v":171.475005606906},{"$f":"'X+28'!G18*W18","v":0},{"$f":"'X+28'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+28'!I18","v":6},{"$f":"'X+28'!J18","v":3},344.07282535332916,169.61008020932405,174.46274514400511,1.6762182641130909E-2,1.2260462900893781E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L18","v":166.24371697339558},{"$f":"'X+28'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+28'!C19","v":2},{"$f":"'X+28'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+28'!M18","v":171.28564073093702},{"$f":"'X+28'!G19*W19","v":0},{"$f":"'X+28'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+28'!I19","v":2},{"$f":"'X+28'!J19","v":2},333.49682805107307,162.22492237309501,171.27190567797808,1.8794600300568749E-2,1.3735052958932376E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L19","v":158.03355655901751},{"$f":"'X+28'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+28'!C20","v":4},{"$f":"'X+28'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+28'!M19","v":167.31605076733416},{"$f":"'X+28'!G20*W20","v":0},{"$f":"'X+28'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+28'!I20","v":4},{"$f":"'X+28'!J20","v":2},329.31368826356447,160.01260391697147,169.30108434659303,2.09526420460425E-2,1.4966420741138039E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L20","v":155.50107674733039},{"$f":"'X+28'!B21*U21","v":1.63129E-4},{"$f":"'X+28'!C21","v":4},{"$f":"'X+28'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+28'!M20","v":165.0428741106972},{"$f":"'X+28'!G21*W21","v":0.33981259999999996},{"$f":"'X+28'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+28'!I21","v":4},{"$f":"'X+28'!J21","v":0},326.502052493365,157.47571001218168,169.02634248118332,2.536673514871526E-2,1.6531629513880725E-2,5.6083648163028701E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L21","v":152.51292787602944},{"$f":"'X+28'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+28'!C22","v":6},{"$f":"'X+28'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+28'!M21","v":164.34191973692509},{"$f":"'X+28'!G22*W22","v":1.6944046666666666},{"$f":"'X+28'!H22*V22","v":1.11022E-4},{"$f":"'X+28'!I22","v":6},{"$f":"'X+28'!J22","v":10},315.80492419414406,155.48125002583203,160.32367416831207,3.1677850197418568E-2,1.8245568613032895E-2,0.2784617157312046,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L22","v":150.32558441579249},{"$f":"'X+28'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+28'!C23","v":6},{"$f":"'X+28'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+28'!M22","v":155.45671605613384},{"$f":"'X+28'!G23*W23","v":3.0649546666666665},{"$f":"'X+28'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+28'!I23","v":6},{"$f":"'X+28'!J23","v":8},303.72256336030017,150.28475418315816,153.43780917714201,4.0830232634342233E-2,1.8906878991821086E-2,0.47646778734092232,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L23","v":145.04711261782239},{"$f":"'X+28'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+28'!C24","v":10},{"$f":"'X+28'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+28'!M23","v":148.49272380167179},{"$f":"'X+28'!G24*W24","v":5.3131026666666665},{"$f":"'X+28'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+28'!I24","v":10},{"$f":"'X+28'!J24","v":8},298.46870274390187,147.9955959447397,150.47310679916217,5.1516673082697216E-2,1.9617002509629351E-2,0.7889570868112592,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L24","v":142.66410001901446},{"$f":"'X+28'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+28'!C25","v":9},{"$f":"'X+28'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+28'!M24","v":145.43828619881435},{"$f":"'X+28'!G25*W25","v":10.447013333333333},{"$f":"'X+28'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+28'!I25","v":9},{"$f":"'X+28'!J25","v":9},289.01765214447079,143.60006181378253,145.41759033068826,6.4038205231935097E-2,2.0695868126091282E-2,1.5193957150961628,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L25","v":138.38932550119551},{"$f":"'X+28'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+28'!C26","v":8},{"$f":"'X+28'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+28'!M25","v":140.49530031798508},{"$f":"'X+28'!G26*W26","v":16.112460000000002},{"$f":"'X+28'!H26*V26","v":1.51626E-4},{"$f":"'X+28'!I26","v":8},{"$f":"'X+28'!J26","v":9},278.79096435168037,139.31696677410133,139.47399757757907,7.2358727094194344E-2,2.1302740406014806E-2,2.2637249065615226,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L26","v":134.44845673426164},{"$f":"'X+28'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+28'!C27","v":7},{"$f":"'X+28'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+28'!M26","v":134.87328129138126},{"$f":"'X+28'!G27*W27","v":22.426593333333333},{"$f":"'X+28'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+28'!I27","v":8},{"$f":"'X+28'!J27","v":8},269.22575537849173,134.374209590757,134.85154578773475,7.4247143504644966E-2,2.1735503646512545E-2,3.0247482310540823,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L27","v":130.07648682028881},{"$f":"'X+28'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+28'!C28","v":11},{"$f":"'X+28'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+28'!M27","v":130.78863127712708},{"$f":"'X+28'!G28*W28","v":32.911406666666664},{"$f":"'X+28'!H28*V28","v":1.701885E-4},{"$f":"'X+28'!I28","v":11},{"$f":"'X+28'!J28","v":9},265.77099549946223,133.00462294330924,132.76637255615299,7.1863876979552266E-2,2.2258720974107343E-2,4.304437831338249,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L28","v":129.17338655681496},{"$f":"'X+28'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+28'!C29","v":10},{"$f":"'X+28'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+28'!M28","v":129.14307233880021},{"$f":"'X+28'!G29*W29","v":38.196553333333334},{"$f":"'X+28'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+28'!I29","v":10},{"$f":"'X+28'!J29","v":8},257.22303264901461,126.10315757001175,131.1198750790029,7.0228986803209145E-2,2.3197259797320818E-2,4.9328202502195069,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L29","v":123.14968792630187},{"$f":"'X+28'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+28'!C30","v":14},{"$f":"'X+28'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+28'!M29","v":128.32568435019832},{"$f":"'X+28'!G30*W30","v":50.104373333333335},{"$f":"'X+28'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+28'!I30","v":14},{"$f":"'X+28'!J30","v":7},263.38492297786888,128.08366356096423,135.30125941690468,6.6024365337616145E-2,2.442493329363717E-2,6.4296779969378273,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L30","v":125.82335200446535},{"$f":"'X+28'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+28'!C31","v":14},{"$f":"'X+28'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+28'!M30","v":133.16210530866067},{"$f":"'X+28'!G31*W31","v":60.364240000000002},{"$f":"'X+28'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+28'!I31","v":15},{"$f":"'X+28'!J31","v":8},269.89201774075559,129.75675917756519,140.13525856319043,6.6592826900151308E-2,2.6846745470226425E-2,8.038229283757266,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L31","v":128.5061598605474},{"$f":"'X+28'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+28'!C32","v":13},{"$f":"'X+28'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+28'!M31","v":138.95130600029594},{"$f":"'X+28'!G32*W32","v":66.619780000000006},{"$f":"'X+28'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+28'!I32","v":13},{"$f":"'X+28'!J32","v":9},270.36051380011486,127.43905002443034,142.92146377568451,6.7109836117053581E-2,2.9842224611418562E-2,9.2569054364523957,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L32","v":126.81451615161161},{"$f":"'X+28'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+28'!C33","v":15},{"$f":"'X+28'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+28'!M32","v":142.3300305869046},{"$f":"'X+28'!G33*W33","v":83.705533333333335},{"$f":"'X+28'!H33*V33","v":2.295535E-4},{"$f":"'X+28'!I33","v":15},{"$f":"'X+28'!J33","v":11},273.04612378172737,126.74876555149909,146.29735823022827,6.5750600112513352E-2,3.2672356676331005E-2,11.913811119626496,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L33","v":127.32781049870786},{"$f":"'X+28'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+28'!C34","v":15},{"$f":"'X+28'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+28'!M33","v":146.84587195048746},{"$f":"'X+28'!G34*W34","v":96.08356666666667},{"$f":"'X+28'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+28'!I34","v":15},{"$f":"'X+28'!J34","v":9},280.07099194863656,127.26133564105004,152.80965630758649,6.6474857657828665E-2,3.6215642900981039E-2,14.10947512727946,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L34","v":142.83786562249659},{"$f":"'X+28'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+28'!C35","v":21},{"$f":"'X+28'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+28'!M34","v":145.51504066675352},{"$f":"'X+28'!G35*W35","v":111.49120000000001},{"$f":"'X+28'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+28'!I35","v":19},{"$f":"'X+28'!J35","v":13},296.23743448611754,144.76105141782506,151.47638306829248,7.681420467154125E-2,3.8657598461050074E-2,16.223646501985151,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L35","v":158.81576737022078},{"$f":"'X+28'!B36*U36","v":5.665965E-4},{"$f":"'X+28'!C36","v":20},{"$f":"'X+28'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+28'!M35","v":190.43662648887459},{"$f":"'X+28'!G36*W36","v":110.07},{"$f":"'X+28'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+28'!I36","v":20},{"$f":"'X+28'!J36","v":12},361.10769572053027,162.72578291228399,198.38191280824626,8.9984457936781295E-2,5.4713680628325843E-2,20.961359477630428,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L36","v":150.84462203426344},{"$f":"'X+28'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+28'!C37","v":17},{"$f":"'X+28'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+28'!M36","v":179.47231268291756},{"$f":"'X+28'!G37*W37","v":115.5808},{"$f":"'X+28'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+28'!I37","v":17},{"$f":"'X+28'!J37","v":13},336.16993402394269,152.7535567588298,183.41637726511291,9.1065275433639931E-2,5.5935417804634187E-2,20.743553477741756,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L37","v":182.49982172783905},{"$f":"'X+28'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+28'!C38","v":20},{"$f":"'X+28'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+28'!M37","v":200.35722247033851},{"$f":"'X+28'!G38*W38","v":111.19606666666665},{"$f":"'X+28'!H38*V38","v":3.393475E-4},{"$f":"'X+28'!I38","v":19},{"$f":"'X+28'!J38","v":14},392.67195127876482,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":187.38271953097853},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":205.28923174778626},0.11710219686050917,{"$f":"F38*H38","v":6.7990722552253191E-2},{"$f":"G38*F38/1000","v":22.278935066959921},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L38","v":191.36307512554828},{"$f":"'X+28'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+28'!C39","v":17},{"$f":"'X+28'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+28'!M38","v":199.32179317771977},{"$f":"'X+28'!G39*W39","v":99.020133333333334},{"$f":"'X+28'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+28'!I39","v":16},{"$f":"'X+28'!J39","v":14},396.48124941404535,195.233110223306,201.24813919073935,0.12996490224227908,7.3653986980410549E-2,19.736870536696902,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L39","v":205.14490232951437},{"$f":"'X+28'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+28'!C40","v":15},{"$f":"'X+28'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+28'!M39","v":240.07731177636842},{"$f":"'X+28'!G40*W40","v":95.188199999999995},{"$f":"'X+28'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+28'!I40","v":14},{"$f":"'X+28'!J40","v":15},445.97816787959039,206.99782440979638,238.98034346979404,0.14707791971798717,9.6968306574378202E-2,22.852527168831312,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L40","v":204.03598094384725},{"$f":"'X+28'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+28'!C41","v":15},{"$f":"'X+28'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+28'!M40","v":211.12610951293382},{"$f":"'X+28'!G41*W41","v":82.483686666666657},{"$f":"'X+28'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+28'!I41","v":14},{"$f":"'X+28'!J41","v":15},416.91406779235592,206.88120455363875,210.03286323871717,0.15477639020849798,9.3246274216646621E-2,17.414459864217186,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L41","v":228.63695653913717},{"$f":"'X+28'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+28'!C42","v":17},{"$f":"'X+28'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+28'!M41","v":247.83925220661123},{"$f":"'X+28'!G42*W42","v":72.694853333333313},{"$f":"'X+28'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+28'!I42","v":16},{"$f":"'X+28'!J42","v":15},483.17218574183278,234.45281462071011,248.71937112112263,0.18414191842705568,0.11988108548859887,18.016638089402608,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L42","v":214.70153481565862},{"$f":"'X+28'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+28'!C43","v":12},{"$f":"'X+28'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+28'!M42","v":219.89460843070103},{"$f":"'X+28'!G43*W43","v":58.614106666666657},{"$f":"'X+28'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+28'!I43","v":12},{"$f":"'X+28'!J43","v":15},433.29498496330928,216.5167533352795,216.77823162802977,0.18478148037912029,0.11637680267125579,12.888926033982006,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L43","v":227.38258455853656},{"$f":"'X+28'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+28'!C44","v":13},{"$f":"'X+28'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+28'!M43","v":230.69990609519763},{"$f":"'X+28'!G44*W44","v":46.599106666666664},{"$f":"'X+28'!H44*V44","v":5.78967E-4},{"$f":"'X+28'!I44","v":12},{"$f":"'X+28'!J44","v":15},457.73806069094195,230.17172222827654,227.56633846266541,0.21086233026002066,0.13356763253221829,10.750409532120097,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L44","v":248.92107827073215},{"$f":"'X+28'!B45*U45","v":1.0084705E-3},{"$f":"'X+28'!C45","v":10},{"$f":"'X+28'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+28'!M44","v":253.40137561826992},{"$f":"'X+28'!G45*W45","v":37.817026666666671},{"$f":"'X+28'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+28'!I45","v":10},{"$f":"'X+28'!J45","v":3},510.91114288663181,250.67004870646792,260.24109418016388,0.2510295642642244,0.16028143810606812,9.5828865791261304,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L45","v":256.59659455438873},{"$f":"'X+28'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+28'!C46","v":12},{"$f":"'X+28'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+28'!M45","v":265.21631470608298},{"$f":"'X+28'!G46*W46","v":28.979673333333334},{"$f":"'X+28'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+28'!I46","v":12},{"$f":"'X+28'!J46","v":5},532.34535001898985,260.31221239759304,272.03313762139675,0.28438215679571066,0.18317708468620764,7.6858821628528151,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L46","v":258.36142886980042},{"$f":"'X+28'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+28'!C47","v":14},{"$f":"'X+28'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+28'!M46","v":282.95937876956566},{"$f":"'X+28'!G47*W47","v":18.889446666666664},{"$f":"'X+28'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+28'!I47","v":14},{"$f":"'X+28'!J47","v":8},551.78935366414044,263.04343181001531,288.74592185412513,0.3179970597850999,0.21345691544053361,5.344946094100842,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L47","v":276.82836222509644},{"$f":"'X+28'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+28'!C48","v":9},{"$f":"'X+28'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+28'!M47","v":270.91566682098312},{"$f":"'X+28'!G48*W48","v":12.351526666666667},{"$f":"'X+28'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+28'!I48","v":8},{"$f":"'X+28'!J48","v":8},549.13941185476597,278.44695488991761,270.6924569648483,0.38140733517886338,0.22320985613480937,3.346222083157155,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L48","v":271.59779580090367},{"$f":"'X+28'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+28'!C49","v":11},{"$f":"'X+28'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+28'!M48","v":271.69919098957979},{"$f":"'X+28'!G49*W49","v":7.2478820000000006},{"$f":"'X+28'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+28'!I49","v":11},{"$f":"'X+28'!J49","v":8},548.63028857371046,274.17611686551231,274.4541717081982,0.42167893539134177,0.2450192813815715,1.9692436757879377,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L49","v":275.18397980851103},{"$f":"'X+28'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+28'!C50","v":11},{"$f":"'X+28'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+28'!M49","v":254.6745054907507},{"$f":"'X+28'!G50*W50","v":4.5244233333333339},{"$f":"'X+28'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+28'!I50","v":11},{"$f":"'X+28'!J50","v":7},537.12450843360443,278.70183133340845,258.42267710019604,0.48214847510259307,0.25182839055463879,1.1522552750474808,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L50","v":252.3027594607976},{"$f":"'X+28'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+28'!C51","v":10},{"$f":"'X+28'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+28'!M50","v":242.61696736881922},{"$f":"'X+28'!G51*W51","v":2.4095213333333332},{"$f":"'X+28'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+28'!I51","v":10},{"$f":"'X+28'!J51","v":7},499.1599626120742,253.80640424211035,245.35355836996385,0.49635521868722721,0.26340899885535962,0.58459075870380706,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L51","v":223.54887704434196},{"$f":"'X+28'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+28'!C52","v":8},{"$f":"'X+28'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+28'!M51","v":242.40842076317361},{"$f":"'X+28'!G52*W52","v":1.3922226666666668},{"$f":"'X+28'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+28'!I52","v":8},{"$f":"'X+28'!J52","v":6},469.18044132947517,225.06109697141324,244.11934435806194,0.4877800729287215,0.28907640511165833,0.33748649797736097,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L52","v":252.41504495479865},{"$f":"'X+28'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+28'!C53","v":5},{"$f":"'X+28'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+28'!M52","v":245.12625067058028},{"$f":"'X+28'!G53*W53","v":0.76621939999999988},{"$f":"'X+28'!H53*V53","v":1.310779E-3},{"$f":"'X+28'!I53","v":6},{"$f":"'X+28'!J53","v":6},496.61478609870028,251.80984176984774,244.80494432885254,0.60520318495091796,0.32130634172773254,0.18782048871306159,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L53","v":230.45960284787287},{"$f":"'X+28'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+28'!C54","v":5},{"$f":"'X+28'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+28'!M53","v":244.82643289874127},{"$f":"'X+28'!G54*W54","v":0.72774420000000006},{"$f":"'X+28'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+28'!I54","v":5},{"$f":"'X+28'!J54","v":4},475.32623518610217,229.85243755033372,245.47379763576845,0.60716529753916171,0.35263526297283621,0.17817101654874815,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L54","v":211.47158531527026},{"$f":"'X+28'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+28'!C55","v":6},{"$f":"'X+28'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+28'!M54","v":216.94562972759496},{"$f":"'X+28'!G55*W55","v":0.97042133333333336},{"$f":"'X+28'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+28'!I55","v":6},{"$f":"'X+28'!J55","v":4},427.45656448965985,208.85414242287553,218.60242206678436,0.61744289239474848,0.34320766081061066,0.21052866726109234,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L55","v":201.17894843216746},{"$f":"'X+28'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+28'!C56","v":3},{"$f":"'X+28'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+28'!M55","v":218.62299342353973},{"$f":"'X+28'!G56*W56","v":0},{"$f":"'X+28'!H56*V56","v":1.737352E-3},{"$f":"'X+28'!I56","v":3},{"$f":"'X+28'!J56","v":4},415.76509347441538,198.52192514574602,217.24316832866936,0.6570232864214206,0.37982509487037358,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L56","v":214.06006756741456},{"$f":"'X+28'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+28'!C57","v":3},{"$f":"'X+28'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+28'!M56","v":211.37536952599461},{"$f":"'X+28'!G57*W57","v":0},{"$f":"'X+28'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+28'!I57","v":3},{"$f":"'X+28'!J57","v":4},424.24559301101579,214.2736856931655,209.97190731785031,0.78638187424906636,0.40346220814431843,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L57","v":179.67955736437378},{"$f":"'X+28'!B58*U58","v":4.141563E-3},{"$f":"'X+28'!C58","v":3},{"$f":"'X+28'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+28'!M57","v":207.05413856082362},{"$f":"'X+28'!G58*W58","v":0},{"$f":"'X+28'!H58*V58","v":2.0988265E-3},{"$f":"'X+28'!I58","v":3},{"$f":"'X+28'!J58","v":4},384.55497100561456,178.93540315773711,205.61956784787748,0.74415420663666798,0.43457071294612848,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L58","v":161.72445728506585},{"$f":"'X+28'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+28'!C59","v":3},{"$f":"'X+28'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+28'!M58","v":168.47876019537702},{"$f":"'X+28'!G59*W59","v":0},{"$f":"'X+28'!H59*V59","v":2.31014E-3},{"$f":"'X+28'!I59","v":3},{"$f":"'X+28'!J59","v":4},329.06022408940055,161.97067341710127,167.08955067229928,0.75378386796459396,0.38920952307774825,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L59","v":176.36326092566236},{"$f":"'X+28'!B60*U60","v":5.217625E-3},{"$f":"'X+28'!C60","v":5},{"$f":"'X+28'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+28'!M59","v":175.89026533222366},{"$f":"'X+28'!G60*W60","v":0},{"$f":"'X+28'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+28'!I60","v":5},{"$f":"'X+28'!J60","v":3},353.88544254257272,176.44306356637509,177.44237897619763,0.9201973592872591,0.4478863560260456,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L60","v":152.72149888006231},{"$f":"'X+28'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+28'!C61","v":5},{"$f":"'X+28'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+28'!M60","v":160.91228952765081},{"$f":"'X+28'!G61*W61","v":0},{"$f":"'X+28'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+28'!I61","v":5},{"$f":"'X+28'!J61","v":3},316.29575526341392,153.83579436534487,162.45996089806906,0.88570451471744926,0.45232862958175407,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L61","v":152.94131118662884},{"$f":"'X+28'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+28'!C62","v":4},{"$f":"'X+28'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+28'!M61","v":160.53861697317711},{"$f":"'X+28'!G62*W62","v":0},{"$f":"'X+28'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+28'!I62","v":4},{"$f":"'X+28'!J62","v":3},314.99835088255236,153.95858679159915,161.03976409095318,0.98272439502968367,0.49885288222394131,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L62","v":154.00882773948834},{"$f":"'X+28'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+28'!C63","v":4},{"$f":"'X+28'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+28'!M62","v":154.2843034560585},{"$f":"'X+28'!G63*W63","v":0},{"$f":"'X+28'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+28'!I63","v":3},{"$f":"'X+28'!J63","v":3},307.66450749290721,153.91100884584094,153.75349864706627,1.0978188936473925,0.5308048089922377,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L63","v":180.12910021399389},{"$f":"'X+28'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+28'!C64","v":2},{"$f":"'X+28'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+28'!M63","v":164.39439000377445},{"$f":"'X+28'!G64*W64","v":0},{"$f":"'X+28'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+28'!I64","v":2},{"$f":"'X+28'!J64","v":3},340.46596536562782,177.69856857856621,162.76739678706161,1.4305316354276758,0.62699321671282049,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L64","v":169.41513769180733},{"$f":"'X+28'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+28'!C65","v":3},{"$f":"'X+28'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+28'!M64","v":163.75882136522767},{"$f":"'X+28'!G65*W65","v":0},{"$f":"'X+28'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+28'!I65","v":3},{"$f":"'X+28'!J65","v":2},332.97548282269338,168.91008410327811,164.06539871941524,1.5050535885292315,0.69342264581241941,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L65","v":159.77548986992826},{"$f":"'X+28'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+28'!C66","v":2},{"$f":"'X+28'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+28'!M65","v":164.09925277783347},{"$f":"'X+28'!G66*W66","v":0},{"$f":"'X+28'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+28'!I66","v":2},{"$f":"'X+28'!J66","v":2},321.50876026206413,158.18193251301111,163.32682774905305,1.5935573569171646,0.77242502878042885,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L66","v":177.38410237536834},{"$f":"'X+28'!B67*U67","v":1.121759E-2},{"$f":"'X+28'!C67","v":3},{"$f":"'X+28'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+28'!M66","v":182.44129252017095},{"$f":"'X+28'!G67*W67","v":0},{"$f":"'X+28'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+28'!I67","v":3},{"$f":"'X+28'!J67","v":2},358.87966914745749,176.39428024240343,182.48538890505407,1.9898221329649082,0.95590361511688471,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L67","v":160.2460895626873},{"$f":"'X+28'!B68*U68","v":1.2590195E-2},{"$f":"'X+28'!C68","v":2},{"$f":"'X+28'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+28'!M67","v":146.46947481748961},{"$f":"'X+28'!G68*W68","v":0},{"$f":"'X+28'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+28'!I68","v":2},{"$f":"'X+28'!J68","v":2},303.84267927646238,158.22856004710562,145.61411922935673,2.0175295155816979,0.85535558813288448,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L68","v":153.85147423337949},{"$f":"'X+28'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+28'!C69","v":2},{"$f":"'X+28'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+28'!M68","v":153.20792951069777},{"$f":"'X+28'!G69*W69","v":0},{"$f":"'X+28'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+28'!I69","v":2},{"$f":"'X+28'!J69","v":3},303.89976880827828,152.69013795305412,151.20963085522413,2.1613362803253615,0.99829865547364494,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L69","v":162.439409483113},{"$f":"'X+28'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+28'!C70","v":0},{"$f":"'X+28'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+28'!M69","v":170.02235991202406},{"$f":"'X+28'!G70*W70","v":0},{"$f":"'X+28'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+28'!I70","v":0},{"$f":"'X+28'!J70","v":0},328.69377109275644,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":159.90909405038275},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":168.78467704237369},2.5303154327302617,{"$f":"F70*H70","v":1.2376828696503765},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L70","v":165.19697656557153},{"$f":"'X+28'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+28'!C71","v":0},{"$f":"'X+28'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+28'!M70","v":175.36883955577551},{"$f":"'X+28'!G71*W71","v":0},{"$f":"'X+28'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+28'!I71","v":0},{"$f":"'X+28'!J71","v":0},{"$f":"L71+M71","v":334.29515521798805},160.35394568471176,173.94120953327629,2.8430308808597755,1.4276300224992091,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L71","v":164.71500147243239},{"$f":"'X+28'!B72*U72","v":1.8990455E-2},{"$f":"'X+28'!C72","v":3},{"$f":"'X+28'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+28'!M71","v":191.57844901945754},{"$f":"'X+28'!G72*W72","v":0},{"$f":"'X+28'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+28'!I72","v":3},{"$f":"'X+28'!J72","v":2},353.41960922156829,162.58698864914524,190.83262057242305,3.1280128232871611,1.7458284470344743,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L72","v":151.83008895154154},{"$f":"'X+28'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+28'!C73","v":2},{"$f":"'X+28'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+28'!M72","v":194.58504638899907},{"$f":"'X+28'!G73*W73","v":0},{"$f":"'X+28'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+28'!I73","v":2},{"$f":"'X+28'!J73","v":2},342.24976549828182,149.65094528925079,192.59882020903103,3.1791436622907616,1.9862261799680461,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L73","v":165.33584883854493},{"$f":"'X+28'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+28'!C74","v":1},{"$f":"'X+28'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+28'!M73","v":206.30950775895278},{"$f":"'X+28'!G74*W74","v":0},{"$f":"'X+28'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+28'!I74","v":1},{"$f":"'X+28'!J74","v":2},364.47430991301212,161.5241267383646,202.95018317464755,3.8117221001803276,2.3593245843052197,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L74","v":180.09626176150411},{"$f":"'X+28'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+28'!C75","v":1},{"$f":"'X+28'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+28'!M74","v":210.24206519701474},{"$f":"'X+28'!G75*W75","v":0},{"$f":"'X+28'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+28'!I75","v":1},{"$f":"'X+28'!J75","v":2},382.08208344005004,175.53315287195849,206.54893056809152,4.5631088895456262,2.6931346289232216,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L75","v":152.24199232433219},{"$f":"'X+28'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+28'!C76","v":1},{"$f":"'X+28'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+28'!M75","v":188.9324351999102},{"$f":"'X+28'!G76*W76","v":0},{"$f":"'X+28'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+28'!I76","v":1},{"$f":"'X+28'!J76","v":2},333.22871851818724,148.0066315160187,185.22208700216854,4.235360808313497,2.7103481977416561,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L76","v":165.67386109554607},{"$f":"'X+28'!B77*U77","v":3.056145E-2},{"$f":"'X+28'!C77","v":2},{"$f":"'X+28'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+28'!M76","v":218.60030826990095},{"$f":"'X+28'!G77*W77","v":0},{"$f":"'X+28'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+28'!I77","v":2},{"$f":"'X+28'!J77","v":2},376.69960291159077,161.61062767336759,215.08897523822318,5.0632334221784765,3.5113330316777644,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L77","v":180.28645920366475},{"$f":"'X+28'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+28'!C78","v":1},{"$f":"'X+28'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+28'!M77","v":215.2565250687926},{"$f":"'X+28'!G78*W78","v":0},{"$f":"'X+28'!H78*V78","v":1.798568E-2},{"$f":"'X+28'!I78","v":1},{"$f":"'X+28'!J78","v":2},384.61080176292637,174.22581167193306,210.38499009099331,6.0606475317316839,3.8715349777992816,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L78","v":163.0318537921797},{"$f":"'X+28'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+28'!C79","v":1},{"$f":"'X+28'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+28'!M78","v":219.88179370605869},{"$f":"'X+28'!G79*W79","v":0},{"$f":"'X+28'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+28'!I79","v":1},{"$f":"'X+28'!J79","v":2},370.46055058208651,156.00465745532094,214.45589312676557,6.0271963368587587,4.4259005792931188,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L79","v":176.27111052895563},{"$f":"'X+28'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+28'!C80","v":1},{"$f":"'X+28'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+28'!M79","v":241.24469204248143},{"$f":"'X+28'!G80*W80","v":0},{"$f":"'X+28'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+28'!I80","v":1},{"$f":"'X+28'!J80","v":2},403.93475491879695,169.12078486250374,234.81397005629321,7.1503256664518986,5.4307219861882308,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L80","v":179.39030761289882},{"$f":"'X+28'!B81*U81","v":4.437373E-2},{"$f":"'X+28'!C81","v":2},{"$f":"'X+28'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+28'!M80","v":221.24684746971269},{"$f":"'X+28'!G81*W81","v":0},{"$f":"'X+28'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+28'!I81","v":2},{"$f":"'X+28'!J81","v":2},388.09865119883409,172.43009053826711,215.66856066056695,7.9602170746317169,5.5782868091457294,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L81","v":170.25217197642075},{"$f":"'X+28'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+28'!C82","v":1},{"$f":"'X+28'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+28'!M81","v":217.51262874218389},{"$f":"'X+28'!G82*W82","v":0},{"$f":"'X+28'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+28'!I82","v":1},{"$f":"'X+28'!J82","v":2},372.34909288954975,161.9932178323231,210.35587505722663,8.2589541440976664,6.156753684957275,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L82","v":156.91775908584427},{"$f":"'X+28'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+28'!C83","v":1},{"$f":"'X+28'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+28'!M82","v":210.63513631186348},{"$f":"'X+28'!G83*W83","v":0},{"$f":"'X+28'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+28'!I83","v":1},{"$f":"'X+28'!J83","v":2},351.50025743398663,148.57795443928705,202.92230299469958,8.3398046465572016,6.7128333171638888,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L83","v":159.88754140512785},{"$f":"'X+28'!B84*U84","v":5.844009E-2},{"$f":"'X+28'!C84","v":0},{"$f":"'X+28'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+28'!M83","v":196.48424500101984},{"$f":"'X+28'!G84*W84","v":0},{"$f":"'X+28'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+28'!I84","v":0},{"$f":"'X+28'!J84","v":1},338.95557818596694,150.54369909553344,188.41187909043347,9.3438423095943985,7.0723659105863579,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L84","v":121.63958487386147},{"$f":"'X+28'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+28'!C85","v":3},{"$f":"'X+28'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+28'!M84","v":155.4785571628473},{"$f":"'X+28'!G85*W85","v":0},{"$f":"'X+28'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+28'!I85","v":3},{"$f":"'X+28'!J85","v":1},267.93837037477925,116.79950735252761,151.13886302225163,7.8400775213338498,6.3396941405956779,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L85","v":110.52783985486789},{"$f":"'X+28'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+28'!C86","v":0},{"$f":"'X+28'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+28'!M85","v":153.49211024489256},{"$f":"'X+28'!G86*W86","v":0},{"$f":"'X+28'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+28'!I86","v":0},{"$f":"'X+28'!J86","v":0},249.03671856553731,102.65332756290456,146.38339100263275,7.8745122919633204,7.1087192422598209,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L86","v":91.119073621919512},{"$f":"'X+28'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+28'!C87","v":0},{"$f":"'X+28'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+28'!M86","v":119.46802003149234},{"$f":"'X+28'!G87*W87","v":0},{"$f":"'X+28'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+28'!I87","v":0},{"$f":"'X+28'!J87","v":0},197.09820022054276,83.927567708828633,113.17063251171412,7.1915059130908849,6.2973875197782219,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L87","v":85.56489779902698},{"$f":"'X+28'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+28'!C88","v":0},{"$f":"'X+28'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+28'!M87","v":124.12050141229372},{"$f":"'X+28'!G88*W88","v":0},{"$f":"'X+28'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+28'!I88","v":0},{"$f":"'X+28'!J88","v":0},194.72932669453547,78.064678018212504,116.66464867632298,7.500219780814473,7.4558527359707343,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L88","v":71.549236308262337},{"$f":"'X+28'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+28'!C89","v":1},{"$f":"'X+28'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+28'!M88","v":96.765172617583005},{"$f":"'X+28'!G89*W89","v":0},{"$f":"'X+28'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+28'!I89","v":1},{"$f":"'X+28'!J89","v":0},156.72486729735988,65.576970365061285,91.147896932298579,6.9722659432010516,6.617275685284425,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L89","v":65.154831996232531},{"$f":"'X+28'!B90*U90","v":0.10830889999999999},{"$f":"'X+28'!C90","v":0},{"$f":"'X+28'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+28'!M89","v":85.284788150739914},{"$f":"'X+28'!G90*W90","v":0},{"$f":"'X+28'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+28'!I90","v":0},{"$f":"'X+28'!J90","v":0},136.754029288141,58.097983813035782,78.65604547510523,7.0568481831967489,6.6287426756346886,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L90","v":56.436872058701141},{"$f":"'X+28'!B91*U91","v":0.12020679999999999},{"$f":"'X+28'!C91","v":0},{"$f":"'X+28'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+28'!M90","v":71.192636409804678},{"$f":"'X+28'!G91*W91","v":0},{"$f":"'X+28'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+28'!I91","v":0},{"$f":"'X+28'!J91","v":0},114.5628009828325,49.652776266515268,64.910024716317224,6.7840957921858758,6.2826116934874463,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L91","v":47.042377062700034},{"$f":"'X+28'!B92*U92","v":0.13310035000000001},{"$f":"'X+28'!C92","v":0},{"$f":"'X+28'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+28'!M91","v":61.368162604551912},{"$f":"'X+28'!G92*W92","v":0},{"$f":"'X+28'!H92*V92","v":0.10004718},{"$f":"'X+28'!I92","v":0},{"$f":"'X+28'!J92","v":0},96.009471205007728,40.781020210822689,55.228450994185039,6.2613568518773466,6.1397116103668736,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L92","v":44.092168385999884},{"$f":"'X+28'!B93*U93","v":0.14696075},{"$f":"'X+28'!C93","v":0},{"$f":"'X+28'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+28'!M92","v":56.273180557139163},{"$f":"'X+28'!G93*W93","v":0},{"$f":"'X+28'!H93*V93","v":0.11320585},{"$f":"'X+28'!I93","v":0},{"$f":"'X+28'!J93","v":0},87.515077570831806,37.612350250867053,49.902727319964754,6.4798181351328328,6.370453237174412,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L93","v":34.841199370047576},{"$f":"'X+28'!B94*U94","v":0.16177274999999999},{"$f":"'X+28'!C94","v":0},{"$f":"'X+28'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+28'!M93","v":50.477910568738849},{"$f":"'X+28'!G94*W94","v":0},{"$f":"'X+28'!H94*V94","v":0.12779114999999999},{"$f":"'X+28'!I94","v":0},{"$f":"'X+28'!J94","v":0},73.232123062219273,29.204842734656712,44.027280327562558,5.6363566353908636,6.4506302411762908,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L94","v":27.786468712429748},{"$f":"'X+28'!B95*U95","v":0.17755929999999998},{"$f":"'X+28'!C95","v":0},{"$f":"'X+28'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+28'!M94","v":39.599011145269131},{"$f":"'X+28'!G95*W95","v":0},{"$f":"'X+28'!H95*V95","v":0.14385095000000001},{"$f":"'X+28'!I95","v":0},{"$f":"'X+28'!J95","v":0},56.755378551340399,22.852722778378823,33.90265577296158,4.9337459340509264,5.6963553723075524,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L95","v":20.308488292554863},{"$f":"'X+28'!B96*U96","v":0.19439804999999999},{"$f":"'X+28'!C96","v":0},{"$f":"'X+28'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+28'!M95","v":31.514293312104019},{"$f":"'X+28'!G96*W96","v":0},{"$f":"'X+28'!H96*V96","v":0.16140275000000001},{"$f":"'X+28'!I96","v":0},{"$f":"'X+28'!J96","v":0},42.788357477258188,16.360557770034369,26.427799707223823,3.9479305225204948,5.0864936048801974,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L96","v":15.406978044679203},{"$f":"'X+28'!B97*U97","v":0.21204045000000002},{"$f":"'X+28'!C97","v":0},{"$f":"'X+28'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+28'!M96","v":23.222208871005016},{"$f":"'X+28'!G97*W97","v":0},{"$f":"'X+28'!H97*V97","v":0.18043165000000003},{"$f":"'X+28'!I97","v":0},{"$f":"'X+28'!J97","v":0},31.172262894710251,12.140075486945305,19.032187407764944,3.2669025577338986,4.1900214632400727,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L97","v":12.281729602749021},{"$f":"'X+28'!B98*U98","v":0.23079885},{"$f":"'X+28'!C98","v":0},{"$f":"'X+28'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+28'!M97","v":25.070661141346314},{"$f":"'X+28'!G98*W98","v":0},{"$f":"'X+28'!H98*V98","v":0.20088205000000001},{"$f":"'X+28'!I98","v":0},{"$f":"'X+28'!J98","v":0},29.481535870840915,9.4471205344235898,20.034415336417325,2.834609068325431,5.0362458049289875,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L98","v":9.6481102953907474},{"$f":"'X+28'!B99*U99","v":0.25037694999999999},{"$f":"'X+28'!C99","v":0},{"$f":"'X+28'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+28'!M98","v":17.473709527085528},{"$f":"'X+28'!G99*W99","v":0},{"$f":"'X+28'!H99*V99","v":0.2226544},{"$f":"'X+28'!I99","v":0},{"$f":"'X+28'!J99","v":0},20.815557082925231,7.2324458663672129,13.583111216558017,2.4156644290235341,3.8905983105275119,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L99","v":6.9834992422797466},{"$f":"'X+28'!B100*U100","v":0.27065420000000001},{"$f":"'X+28'!C100","v":0},{"$f":"'X+28'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+28'!M99","v":15.80001566006645},{"$f":"'X+28'!G100*W100","v":0},{"$f":"'X+28'!H100*V100","v":0.24560335},{"$f":"'X+28'!I100","v":0},{"$f":"'X+28'!J100","v":0},17.012864725561585,5.0933858416599156,11.919478883901668,1.890113400619831,3.8805367761647811,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L100","v":5.3952176351438847},{"$f":"'X+28'!B101*U101","v":0.29148925000000003},{"$f":"'X+28'!C101","v":0},{"$f":"'X+28'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+28'!M100","v":11.831998231147836},{"$f":"'X+28'!G101*W101","v":0},{"$f":"'X+28'!H101*V101","v":0.26953855000000004},{"$f":"'X+28'!I101","v":0},{"$f":"'X+28'!J101","v":0},12.465388277410703,3.8225696930890201,8.6428185843216827,1.5726479420548647,3.1891796468261528,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L101","v":4.11192697693133},{"$f":"'X+28'!B102*U102","v":0.31272334999999996},{"$f":"'X+28'!C102","v":0},{"$f":"'X+28'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+28'!M101","v":9.004116729104723},{"$f":"'X+28'!G102*W102","v":0},{"$f":"'X+28'!H102*V102","v":0.29422914999999999},{"$f":"'X+28'!I102","v":0},{"$f":"'X+28'!J102","v":0},9.1808745151494513,2.826031397749992,6.3548431173994597,1.285895579181338,2.6492736117052629,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L102","v":2.7484199419472461},{"$f":"'X+28'!B103*U103","v":0.33418465000000003},{"$f":"'X+28'!C103","v":0},{"$f":"'X+28'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+28'!M102","v":6.5226945920115611},{"$f":"'X+28'!G103*W103","v":0},{"$f":"'X+28'!H103*V103","v":0.31941160000000002},{"$f":"'X+28'!I103","v":0},{"$f":"'X+28'!J103","v":0},6.2692104616603856,1.8299401855945852,4.4392702760658009,0.91847975635266088,2.0834243159457602,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L103","v":1.9308233413262079},{"$f":"'X+28'!B104*U104","v":0.35569385000000003},{"$f":"'X+28'!C104","v":0},{"$f":"'X+28'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+28'!M103","v":4.492866312372275},{"$f":"'X+28'!G104*W104","v":0},{"$f":"'X+28'!H104*V104","v":0.34479959999999998},{"$f":"'X+28'!I104","v":0},{"$f":"'X+28'!J104","v":0},4.1877691583928645,1.244041353380025,2.9437278050128395,0.68678198794618306,1.5491385073594355,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L104","v":1.1840333920940294},{"$f":"'X+28'!B105*U105","v":0.37706999999999996},{"$f":"'X+28'!C105","v":0},{"$f":"'X+28'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+28'!M104","v":2.6654155121612195},{"$f":"'X+28'!G105*W105","v":0},{"$f":"'X+28'!H105*V105","v":0.37009779999999998},{"$f":"'X+28'!I105","v":0},{"$f":"'X+28'!J105","v":0},2.4165210159616128,0.7375699209371338,1.678951095024479,0.44646347115689561,0.98646441713674049,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+28'!L105","v":0.73795662805647588},{"$f":"'X+28'!B106*U106","v":1},{"$f":"'X+28'!C106","v":0},{"$f":"'X+28'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+28'!M105","v":2.023356188770681},{"$f":"'X+28'!G106*W106","v":0},{"$f":"'X+28'!H106*V106","v":1},{"$f":"'X+28'!I106","v":0},{"$f":"'X+28'!J106","v":0},0,0,0,0.73795662805647588,2.023356188770681,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14743.671365786395},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":15966.442197610486},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30526.35031533473,14632.554975847408,15893.7953394873,202.1163899389899,{"$f":"SUM(O6:O106)","v":175.64685812317762},{"$f":"SUM(P6:P106)","v":279.84055518521319},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30710.113563396881},null,null,null,null,null,null,{"$f":"L107+M107","v":30526.350315334708},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30806.190870519924}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":183.76324806217235}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-279.84055518521563}]

{"sheet":"X+30","index":40,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":32}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+30"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":16029.640269188858},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30615.966922095246,14662.639402512392,15953.327519582848,204.91119881866609,179.31274960602246,274.09864149977705,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+29'!P107*106/206","v":143.99562548365338},{"$f":"'X+29'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+29'!C6","v":15},{"$f":"'X+29'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+29'!P107*100/206","v":135.84492970155981},{"$f":"'X+29'!G6*W6","v":0},{"$f":"'X+29'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+29'!I6","v":12},{"$f":"'X+29'!J6","v":9},{"$f":"L6+M6","v":283.49517231098275},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":144.79739642575476},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":138.697775885228},{"$f":"B6*A6","v":0.19822905789862544},{"$f":"F6*H6","v":0.14715381633182012},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L6","v":148.06924240291016},{"$f":"'X+29'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+29'!C7","v":10},{"$f":"'X+29'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+29'!M6","v":141.7853298547343},{"$f":"'X+29'!G7*W7","v":0},{"$f":"'X+29'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+29'!I7","v":10},{"$f":"'X+29'!J7","v":11},{"$f":"L7+M7","v":290.8123866508522},150.04835819871931,140.76402845213292,2.0884204190854863E-2,2.1301402601385716E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L7","v":153.53328005753852},{"$f":"'X+29'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+29'!C8","v":12},{"$f":"'X+29'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+29'!M7","v":144.05262622195244},{"$f":"'X+29'!G8*W8","v":0},{"$f":"'X+29'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+29'!I8","v":13},{"$f":"'X+29'!J8","v":9},298.56223152841005,150.51960976134876,148.04262176706132,1.3670296189763117E-2,1.0004454891114596E-2,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L8","v":154.0189684845657},{"$f":"'X+29'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+29'!C9","v":10},{"$f":"'X+29'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+29'!M8","v":151.34490778598465},{"$f":"'X+29'!G9*W9","v":0},{"$f":"'X+29'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+29'!I9","v":10},{"$f":"'X+29'!J9","v":8},307.33774350817191,154.0009321702708,153.33681133790111,1.8036314294900824E-2,8.0964480835242249E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L9","v":157.28286916085355},{"$f":"'X+29'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+29'!C10","v":10},{"$f":"'X+29'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+29'!M9","v":156.43411714505174},{"$f":"'X+29'!G10*W10","v":0},{"$f":"'X+29'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+29'!I10","v":10},{"$f":"'X+29'!J10","v":9},315.69777589230745,158.27144916628953,157.42632672601792,1.1419994564031253E-2,7.7904190338235766E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L10","v":161.61753382943178},{"$f":"'X+29'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+29'!C11","v":11},{"$f":"'X+29'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+29'!M10","v":160.58424349404362},{"$f":"'X+29'!G11*W11","v":0},{"$f":"'X+29'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+29'!I11","v":11},{"$f":"'X+29'!J11","v":12},323.18753453709917,163.61141660577633,159.57611793132281,6.1172236554439922E-3,8.1255627207986077E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L11","v":166.15161649596479},{"$f":"'X+29'!B12*U12","v":3.18E-5},{"$f":"'X+29'!C12","v":4},{"$f":"'X+29'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+29'!M11","v":161.97343848769393},{"$f":"'X+29'!G12*W12","v":0},{"$f":"'X+29'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+29'!I12","v":3},{"$f":"'X+29'!J12","v":1},327.11142163150009,163.14633287456022,163.96508875693988,5.2836214045716805E-3,8.349730754040623E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L12","v":165.56187769943151},{"$f":"'X+29'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+29'!C13","v":5},{"$f":"'X+29'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+29'!M12","v":166.24472073127106},{"$f":"'X+29'!G13*W13","v":0},{"$f":"'X+29'!H13*V13","v":5.24E-5},{"$f":"'X+29'!I13","v":5},{"$f":"'X+29'!J13","v":3},335.79185159389743,167.55584208599268,168.23600950790475,6.0356134388253428E-3,8.7112233663186028E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L13","v":169.05720996560231},{"$f":"'X+29'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+29'!C14","v":4},{"$f":"'X+29'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+29'!M13","v":169.65287895064313},{"$f":"'X+29'!G14*W14","v":0},{"$f":"'X+29'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+29'!I14","v":4},{"$f":"'X+29'!J14","v":3},340.6929989074182,170.04927272959443,170.64372617782374,7.9372360078850297E-3,9.152772819387197E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L14","v":171.01145826801397},{"$f":"'X+29'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+29'!C15","v":3},{"$f":"'X+29'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+29'!M14","v":171.55175262667703},{"$f":"'X+29'!G15*W15","v":0},{"$f":"'X+29'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+29'!I15","v":3},{"$f":"'X+29'!J15","v":3},341.54320652689591,170.00105222077835,171.54215430611757,1.0406047235608649E-2,9.5983205594625809E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L15","v":170.06002358961555},{"$f":"'X+29'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+29'!C16","v":5},{"$f":"'X+29'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+29'!M15","v":171.59780659238686},{"$f":"'X+29'!G16*W16","v":0},{"$f":"'X+29'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+29'!I16","v":5},{"$f":"'X+29'!J16","v":3},345.63483987106997,172.04726908784633,173.58757078322361,1.2754501769221166E-2,1.0235809163235875E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L16","v":171.2551993887329},{"$f":"'X+29'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+29'!C17","v":6},{"$f":"'X+29'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+29'!M16","v":172.84006962807419},{"$f":"'X+29'!G17*W17","v":0},{"$f":"'X+29'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+29'!I17","v":6},{"$f":"'X+29'!J17","v":3},349.06893802872457,173.24012893118669,175.82880909753791,1.5070457546208497E-2,1.1260530536269034E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L17","v":171.56821034087028},{"$f":"'X+29'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+29'!C18","v":6},{"$f":"'X+29'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+29'!M17","v":174.25093073843635},{"$f":"'X+29'!G18*W18","v":0},{"$f":"'X+29'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+29'!I18","v":6},{"$f":"'X+29'!J18","v":3},349.78962757137811,172.55115577448956,177.23847179688855,1.7054566380723869E-2,1.2458941547798202E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L18","v":169.61008020932405},{"$f":"'X+29'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+29'!C19","v":2},{"$f":"'X+29'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+29'!M18","v":174.46274514400511},{"$f":"'X+29'!G19*W19","v":0},{"$f":"'X+29'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+29'!I19","v":2},{"$f":"'X+29'!J19","v":2},340.03966035190854,165.59090502651102,174.44875532539751,1.9175182813025025E-2,1.3989818607607479E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L19","v":162.22492237309501},{"$f":"'X+29'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+29'!C20","v":4},{"$f":"'X+29'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+29'!M19","v":171.27190567797808},{"$f":"'X+29'!G20*W20","v":0},{"$f":"'X+29'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+29'!I20","v":4},{"$f":"'X+29'!J20","v":2},337.45999943111474,164.20341402509956,173.25658540601518,2.1508347995453245E-2,1.5320271962895139E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L20","v":160.01260391697147},{"$f":"'X+29'!B21*U21","v":1.63129E-4},{"$f":"'X+29'!C21","v":4},{"$f":"'X+29'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+29'!M20","v":169.30108434659303},{"$f":"'X+29'!G21*W21","v":0.33981259999999996},{"$f":"'X+29'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+29'!I21","v":4},{"$f":"'X+29'!J21","v":0},335.27062741151917,161.98650122090709,173.28412619061206,2.6102696064371638E-2,1.6958155980966054E-2,5.7530641654635069E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L21","v":157.47571001218168},{"$f":"'X+29'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+29'!C22","v":6},{"$f":"'X+29'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+29'!M21","v":169.02634248118332},{"$f":"'X+29'!G22*W22","v":1.6944046666666666},{"$f":"'X+29'!H22*V22","v":1.11022E-4},{"$f":"'X+29'!I22","v":6},{"$f":"'X+29'!J22","v":10},325.45057820094621,160.44300136235788,165.00757683858836,3.2708649823790209E-2,1.8765642594945935E-2,0.28639902348971524,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L22","v":155.48125002583203},{"$f":"'X+29'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+29'!C23","v":6},{"$f":"'X+29'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+29'!M22","v":160.32367416831207},{"$f":"'X+29'!G23*W23","v":3.0649546666666665},{"$f":"'X+29'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+29'!I23","v":6},{"$f":"'X+29'!J23","v":8},313.74319481512418,155.43901945255001,158.3041753625742,4.2230573282016293E-2,1.949880573786137E-2,0.49138479331931417,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L23","v":150.28475418315816},{"$f":"'X+29'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+29'!C24","v":10},{"$f":"'X+29'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+29'!M23","v":153.43780917714201},{"$f":"'X+29'!G24*W24","v":5.3131026666666665},{"$f":"'X+29'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+29'!I24","v":10},{"$f":"'X+29'!J24","v":8},308.64891613821158,153.23137724644542,155.41753889176616,5.3376936712740651E-2,2.0270285375869283E-2,0.8152308331065643,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L24","v":147.9955959447397},{"$f":"'X+29'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+29'!C25","v":9},{"$f":"'X+29'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+29'!M24","v":150.47310679916217},{"$f":"'X+29'!G25*W25","v":10.447013333333333},{"$f":"'X+29'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+29'!I25","v":9},{"$f":"'X+29'!J25","v":9},299.38085904567026,148.9291645696056,150.45169447606466,6.6431375134099094E-2,2.1412323097520773E-2,1.5719945530389376,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L25","v":143.60006181378253},{"$f":"'X+29'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+29'!C26","v":8},{"$f":"'X+29'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+29'!M25","v":145.41759033068826},{"$f":"'X+29'!G26*W26","v":16.112460000000002},{"$f":"'X+29'!H26*V26","v":1.51626E-4},{"$f":"'X+29'!I26","v":8},{"$f":"'X+29'!J26","v":9},288.92051982599912,144.52497858286236,144.39554124313676,7.5083230920170677E-2,2.2049087551480939E-2,2.3430351074996016,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L26","v":139.31696677410133},{"$f":"'X+29'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+29'!C27","v":7},{"$f":"'X+29'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+29'!M26","v":139.47399757757907},{"$f":"'X+29'!G27*W27","v":22.426593333333333},{"$f":"'X+29'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+29'!I27","v":8},{"$f":"'X+29'!J27","v":8},278.69155171445425,139.24003106895483,139.45152064549944,7.6935705146495836E-2,2.2476932079614754E-2,3.1279266242466841,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L27","v":134.374209590757},{"$f":"'X+29'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+29'!C28","v":11},{"$f":"'X+29'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+29'!M27","v":134.85154578773475},{"$f":"'X+29'!G28*W28","v":32.911406666666664},{"$f":"'X+29'!H28*V28","v":1.701885E-4},{"$f":"'X+29'!I28","v":11},{"$f":"'X+29'!J28","v":9},274.12856693912204,137.29997133368755,136.82859560543446,7.4238257069443911E-2,2.2950182300295895E-2,4.4381540630487581,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L28","v":133.00462294330924},{"$f":"'X+29'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+29'!C29","v":10},{"$f":"'X+29'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+29'!M28","v":132.76637255615299},{"$f":"'X+29'!G29*W29","v":38.196553333333334},{"$f":"'X+29'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+29'!I29","v":10},{"$f":"'X+29'!J29","v":8},264.67483545277321,129.93231098990742,134.74252446286579,7.2311953401818369E-2,2.3848093287212702E-2,5.0712178302143007,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L29","v":126.10315757001175},{"$f":"'X+29'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+29'!C30","v":14},{"$f":"'X+29'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+29'!M29","v":131.1198750790029},{"$f":"'X+29'!G30*W30","v":50.104373333333335},{"$f":"'X+29'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+29'!I30","v":14},{"$f":"'X+29'!J30","v":7},269.13046807006037,131.03554975804059,138.09491831201979,6.7607811971167969E-2,2.4956766983099551E-2,6.5696791723783905,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L30","v":128.08366356096423},{"$f":"'X+29'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+29'!C31","v":14},{"$f":"'X+29'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+29'!M30","v":135.30125941690468},{"$f":"'X+29'!G31*W31","v":60.364240000000002},{"$f":"'X+29'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+29'!I31","v":15},{"$f":"'X+29'!J31","v":8},274.28985584712507,132.01587444948078,142.27398139764426,6.7789111483453457E-2,2.7278019260412446E-2,8.167357695744295,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L31","v":129.75675917756519},{"$f":"'X+29'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+29'!C32","v":13},{"$f":"'X+29'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+29'!M31","v":140.13525856319043},{"$f":"'X+29'!G32*W32","v":66.619780000000006},{"$f":"'X+29'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+29'!I32","v":13},{"$f":"'X+29'!J32","v":9},272.79415830438847,128.68899624034151,144.10516206404697,6.7762937223679445E-2,3.0096499143470005E-2,9.3357800957228623,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L32","v":127.43905002443034},{"$f":"'X+29'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+29'!C33","v":15},{"$f":"'X+29'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+29'!M32","v":142.92146377568451},{"$f":"'X+29'!G33*W33","v":83.705533333333335},{"$f":"'X+29'!H33*V33","v":2.295535E-4},{"$f":"'X+29'!I33","v":15},{"$f":"'X+29'!J33","v":11},274.26163127038194,127.37297561693225,146.88865565344969,6.6074407498091597E-2,3.2808122234831594E-2,11.963317350124353,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L33","v":126.74876555149909},{"$f":"'X+29'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+29'!C34","v":15},{"$f":"'X+29'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+29'!M33","v":146.29735823022827},{"$f":"'X+29'!G34*W34","v":96.08356666666667},{"$f":"'X+29'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+29'!I34","v":15},{"$f":"'X+29'!J34","v":9},278.94387086330141,126.68259299960066,152.26127786370077,6.6172551898447229E-2,3.6080366527492698E-2,14.056771972671353,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L34","v":127.26133564105004},{"$f":"'X+29'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+29'!C35","v":21},{"$f":"'X+29'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+29'!M34","v":152.80965630758649},{"$f":"'X+29'!G35*W35","v":111.49120000000001},{"$f":"'X+29'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+29'!I35","v":19},{"$f":"'X+29'!J35","v":13},287.96195887594666,129.19289805805968,158.76906081788698,6.8437582990358764E-2,4.059548969950158E-2,17.036931953320387,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L35","v":144.76105141782506},{"$f":"'X+29'!B36*U36","v":5.665965E-4},{"$f":"'X+29'!C36","v":20},{"$f":"'X+29'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+29'!M35","v":151.47638306829248},{"$f":"'X+29'!G36*W36","v":110.07},{"$f":"'X+29'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+29'!I36","v":20},{"$f":"'X+29'!J36","v":12},308.1118932315959,148.6790303127554,159.43286291884047,8.2021105069659719E-2,4.3520149452010368E-2,16.673005484326954,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L36","v":162.72578291228399},{"$f":"'X+29'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+29'!C37","v":17},{"$f":"'X+29'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+29'!M36","v":198.38191280824626},{"$f":"'X+29'!G37*W37","v":115.5808},{"$f":"'X+29'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+29'!I37","v":17},{"$f":"'X+29'!J37","v":13},366.94762886133435,164.62754495032539,202.32008391100896,9.823796195860314E-2,6.1828897237294879E-2,22.92914018790735,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L37","v":152.7535567588298},{"$f":"'X+29'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+29'!C38","v":20},{"$f":"'X+29'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+29'!M37","v":183.41637726511291},{"$f":"'X+29'!G38*W38","v":111.19606666666665},{"$f":"'X+29'!H38*V38","v":3.393475E-4},{"$f":"'X+29'!I38","v":19},{"$f":"'X+29'!J38","v":14},346.00967682226633,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":157.65554144623738},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":188.35413537602895},9.8015312592422091E-2,{"$f":"F38*H38","v":6.2241889083972907E-2},{"$f":"G38*F38/1000","v":20.395179714129977},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L38","v":187.38271953097853},{"$f":"'X+29'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+29'!C39","v":17},{"$f":"'X+29'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+29'!M38","v":205.28923174778626},{"$f":"'X+29'!G39*W39","v":99.020133333333334},{"$f":"'X+29'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+29'!I39","v":16},{"$f":"'X+29'!J39","v":14},398.46883055617269,191.25545790116956,207.21337265500313,0.12726162980898245,7.5859092783137225E-2,20.327767099563363,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L39","v":195.233110223306},{"$f":"'X+29'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+29'!C40","v":15},{"$f":"'X+29'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+29'!M39","v":201.24813919073935},{"$f":"'X+29'!G40*W40","v":95.188199999999995},{"$f":"'X+29'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+29'!I40","v":14},{"$f":"'X+29'!J40","v":15},397.25999268995088,197.09313852824729,200.16685416170358,0.13997169505871346,8.1285029035765982E-2,19.156448122915936,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L40","v":206.99782440979638},{"$f":"'X+29'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+29'!C41","v":15},{"$f":"'X+29'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+29'!M40","v":238.98034346979404},{"$f":"'X+29'!G41*W41","v":82.483686666666657},{"$f":"'X+29'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+29'!I41","v":14},{"$f":"'X+29'!J41","v":15},447.71559629496915,209.84080124214253,237.87479505282664,0.15702316765383689,0.10554841696738444,19.711979770254867,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L41","v":206.88120455363875},{"$f":"'X+29'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+29'!C42","v":17},{"$f":"'X+29'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+29'!M41","v":210.03286323871717},{"$f":"'X+29'!G42*W42","v":72.694853333333313},{"$f":"'X+29'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+29'!I42","v":16},{"$f":"'X+29'!J42","v":15},423.64585379290759,212.71458450030329,210.9312692926043,0.16662005333545513,0.10159394611288367,15.268308188318599,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L42","v":234.45281462071011},{"$f":"'X+29'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+29'!C43","v":12},{"$f":"'X+29'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+29'!M42","v":248.71937112112263},{"$f":"'X+29'!G43*W43","v":58.614106666666657},{"$f":"'X+29'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+29'!I43","v":12},{"$f":"'X+29'!J43","v":15},481.83877345961997,236.2510343297501,245.58773912986987,0.20178029096001912,0.13163199125277183,14.578463748959733,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L43","v":216.5167533352795},{"$f":"'X+29'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+29'!C44","v":13},{"$f":"'X+29'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+29'!M43","v":216.77823162802977},{"$f":"'X+29'!G44*W44","v":46.599106666666664},{"$f":"'X+29'!H44*V44","v":5.78967E-4},{"$f":"'X+29'!I44","v":12},{"$f":"'X+29'!J44","v":15},432.96869157573985,219.31596739014105,213.6527241855988,0.2007859451384581,0.12550744243098552,10.101671938645932,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L44","v":230.17172222827654},{"$f":"'X+29'!B45*U45","v":1.0084705E-3},{"$f":"'X+29'!C45","v":10},{"$f":"'X+29'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+29'!M44","v":227.56633846266541},{"$f":"'X+29'!G45*W45","v":37.817026666666671},{"$f":"'X+29'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+29'!I45","v":10},{"$f":"'X+29'!J45","v":3},466.36199903873614,231.93960083647514,234.42239820226101,0.23212139180141114,0.14394026040440516,8.605882290078311,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L45","v":250.67004870646792},{"$f":"'X+29'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+29'!C46","v":12},{"$f":"'X+29'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+29'!M45","v":260.24109418016388},{"$f":"'X+29'!G46*W46","v":28.979673333333334},{"$f":"'X+29'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+29'!I46","v":12},{"$f":"'X+29'!J46","v":5},521.45358818506315,254.39223485153727,267.06135333352591,0.27781385493064775,0.17974084663796083,7.541701897250384,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L46","v":260.31221239759304},{"$f":"'X+29'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+29'!C47","v":14},{"$f":"'X+29'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+29'!M46","v":272.03313762139675},{"$f":"'X+29'!G47*W47","v":18.889446666666664},{"$f":"'X+29'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+29'!I47","v":14},{"$f":"'X+29'!J47","v":8},542.8197374368192,264.99181426954931,277.82792316726989,0.32039812804373641,0.20521445412686595,5.138555444665367,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L47","v":263.04343181001531},{"$f":"'X+29'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+29'!C48","v":9},{"$f":"'X+29'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+29'!M47","v":288.74592185412513},{"$f":"'X+29'!G48*W48","v":12.351526666666667},{"$f":"'X+29'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+29'!I48","v":8},{"$f":"'X+29'!J48","v":8},553.18903850462777,264.68101701423154,288.50802149039623,0.36241479578375979,0.23790036372891035,3.5664529536724756,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L48","v":278.44695488991761},{"$f":"'X+29'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+29'!C49","v":11},{"$f":"'X+29'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+29'!M48","v":270.6924569648483},{"$f":"'X+29'!G49*W49","v":7.2478820000000006},{"$f":"'X+29'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+29'!I49","v":11},{"$f":"'X+29'!J49","v":8},554.46298760574678,281.01464204601291,273.44834555973381,0.43231284390471758,0.24411140511449955,1.9619469863712988,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L49","v":274.17611686551231},{"$f":"'X+29'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+29'!C50","v":11},{"$f":"'X+29'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+29'!M49","v":274.4541717081982},{"$f":"'X+29'!G50*W50","v":4.5244233333333339},{"$f":"'X+29'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+29'!I50","v":11},{"$f":"'X+29'!J50","v":7},555.87851896111874,277.69573426203283,278.18278469908591,0.4803826034794797,0.2713870091122732,1.2417468584072453,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L50","v":278.70183133340845},{"$f":"'X+29'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+29'!C51","v":10},{"$f":"'X+29'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+29'!M50","v":258.42267710019604},{"$f":"'X+29'!G51*W51","v":2.4095213333333332},{"$f":"'X+29'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+29'!I51","v":10},{"$f":"'X+29'!J51","v":7},541.29564907871725,280.15354122062621,261.14210785809104,0.54829011278221451,0.28056924210500572,0.62267495349003377,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L51","v":253.80640424211035},{"$f":"'X+29'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+29'!C52","v":8},{"$f":"'X+29'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+29'!M51","v":245.35355836996385},{"$f":"'X+29'!G52*W52","v":1.3922226666666668},{"$f":"'X+29'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+29'!I52","v":8},{"$f":"'X+29'!J52","v":6},502.31357256420017,255.25260272895656,247.06096983524361,0.55380151315381687,0.29258853472023261,0.34158678530998676,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L52","v":225.06109697141324},{"$f":"'X+29'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+29'!C53","v":5},{"$f":"'X+29'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+29'!M52","v":244.11934435806194},{"$f":"'X+29'!G53*W53","v":0.76621939999999988},{"$f":"'X+29'!H53*V53","v":1.310779E-3},{"$f":"'X+29'!I53","v":6},{"$f":"'X+29'!J53","v":6},468.32083685518228,224.52147900719862,243.79935784798363,0.53961796421460595,0.31998651007831608,0.18704897756242758,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L53","v":251.80984176984774},{"$f":"'X+29'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+29'!C54","v":5},{"$f":"'X+29'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+29'!M53","v":244.80494432885254},{"$f":"'X+29'!G54*W54","v":0.72774420000000006},{"$f":"'X+29'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+29'!I54","v":5},{"$f":"'X+29'!J54","v":4},496.59876748067177,251.14642746377342,245.45234001689838,0.66341430607429341,0.35260431195417408,0.17815537836664536,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L54","v":229.85243755033372},{"$f":"'X+29'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+29'!C55","v":6},{"$f":"'X+29'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+29'!M54","v":245.47379763576845},{"$f":"'X+29'!G55*W55","v":0.97042133333333336},{"$f":"'X+29'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+29'!I55","v":6},{"$f":"'X+29'!J55","v":4},474.26678573103015,227.18132727491076,247.08545845611937,0.67111027542296164,0.38833917964908926,0.23821301000009928,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L55","v":208.85414242287553},{"$f":"'X+29'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+29'!C56","v":3},{"$f":"'X+29'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+29'!M55","v":218.60242206678436},{"$f":"'X+29'!G56*W56","v":0},{"$f":"'X+29'!H56*V56","v":1.737352E-3},{"$f":"'X+29'!I56","v":3},{"$f":"'X+29'!J56","v":4},423.39468570063343,206.17205298903164,217.22263271160179,0.68208943384388443,0.3797893551825719,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L56","v":198.52192514574602},{"$f":"'X+29'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+29'!C57","v":3},{"$f":"'X+29'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+29'!M56","v":217.24316832866936},{"$f":"'X+29'!G57*W57","v":0},{"$f":"'X+29'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+29'!I57","v":3},{"$f":"'X+29'!J57","v":4},414.62113095040331,198.79262497617339,215.82850597422993,0.72930016957263255,0.41466235443942684,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L57","v":214.2736856931655},{"$f":"'X+29'!B58*U58","v":4.141563E-3},{"$f":"'X+29'!C58","v":3},{"$f":"'X+29'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+29'!M57","v":209.97190731785031},{"$f":"'X+29'!G58*W58","v":0},{"$f":"'X+29'!H58*V58","v":2.0988265E-3},{"$f":"'X+29'!I58","v":3},{"$f":"'X+29'!J58","v":4},421.91747043914114,213.38625772462507,208.53121271451607,0.88742796854044359,0.44069460333424815,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L58","v":178.93540315773711},{"$f":"'X+29'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+29'!C59","v":3},{"$f":"'X+29'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+29'!M58","v":205.61956784787748},{"$f":"'X+29'!G59*W59","v":0},{"$f":"'X+29'!H59*V59","v":2.31014E-3},{"$f":"'X+29'!I59","v":3},{"$f":"'X+29'!J59","v":4},383.24595840200527,179.10140054259588,204.14455785940939,0.83400261514124252,0.47500998846809567,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L59","v":161.97067341710127},{"$f":"'X+29'!B60*U60","v":5.217625E-3},{"$f":"'X+29'!C60","v":5},{"$f":"'X+29'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+29'!M59","v":167.08955067229928},{"$f":"'X+29'!G60*W60","v":0},{"$f":"'X+29'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+29'!I60","v":5},{"$f":"'X+29'!J60","v":3},330.78964560749415,162.12557118221338,168.66407442528077,0.84510223488790304,0.42547624701851544,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L60","v":176.44306356637509},{"$f":"'X+29'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+29'!C61","v":5},{"$f":"'X+29'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+29'!M60","v":177.44237897619763},{"$f":"'X+29'!G61*W61","v":0},{"$f":"'X+29'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+29'!I61","v":5},{"$f":"'X+29'!J61","v":3},356.3633702656922,177.41978643029847,178.9435838353937,1.0232771360766031,0.49879514080394483,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L61","v":153.83579436534487},{"$f":"'X+29'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+29'!C62","v":4},{"$f":"'X+29'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+29'!M61","v":162.45996089806906},{"$f":"'X+29'!G62*W62","v":0},{"$f":"'X+29'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+29'!I62","v":4},{"$f":"'X+29'!J62","v":3},317.80246015802356,154.84732246865033,162.95513768937323,0.98847189669452351,0.50482320869583275,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L62","v":153.95858679159915},{"$f":"'X+29'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+29'!C63","v":4},{"$f":"'X+29'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+29'!M62","v":161.03976409095318},{"$f":"'X+29'!G63*W63","v":0},{"$f":"'X+29'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+29'!I63","v":3},{"$f":"'X+29'!J63","v":3},314.34684360203454,153.86112602977209,160.48571757226244,1.0974607618270478,0.55404651869073029,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L63","v":153.91100884584094},{"$f":"'X+29'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+29'!C64","v":2},{"$f":"'X+29'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+29'!M63","v":153.75349864706627},{"$f":"'X+29'!G64*W64","v":0},{"$f":"'X+29'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+29'!I64","v":2},{"$f":"'X+29'!J64","v":3},303.85578281681796,151.68869347906789,152.16708933775004,1.2223153667730327,0.58640930931621815,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L64","v":177.69856857856621},{"$f":"'X+29'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+29'!C65","v":3},{"$f":"'X+29'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+29'!M64","v":162.76739678706161},{"$f":"'X+29'!G65*W65","v":0},{"$f":"'X+29'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+29'!I65","v":3},{"$f":"'X+29'!J65","v":2},340.19809872441954,177.11992648105658,163.07817224336293,1.5786420975096378,0.68922454369868891,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L65","v":168.91008410327811},{"$f":"'X+29'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+29'!C66","v":2},{"$f":"'X+29'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+29'!M65","v":164.06539871941524},{"$f":"'X+29'!G66*W66","v":0},{"$f":"'X+29'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+29'!I66","v":2},{"$f":"'X+29'!J66","v":2},330.51855382723886,167.22542078351984,163.29313304371902,1.6846633197582617,0.77226567569621074,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L66","v":158.18193251301111},{"$f":"'X+29'!B67*U67","v":1.121759E-2},{"$f":"'X+29'!C67","v":3},{"$f":"'X+29'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+29'!M66","v":163.32682774905305},{"$f":"'X+29'!G67*W67","v":0},{"$f":"'X+29'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+29'!I67","v":3},{"$f":"'X+29'!J67","v":2},320.87858707882219,157.40751244867246,163.4710746301497,1.7744200643386281,0.85575311890333805,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L67","v":176.39428024240343},{"$f":"'X+29'!B68*U68","v":1.2590195E-2},{"$f":"'X+29'!C68","v":2},{"$f":"'X+29'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+29'!M67","v":182.48538890505407},{"$f":"'X+29'!G68*W68","v":0},{"$f":"'X+29'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+29'!I68","v":2},{"$f":"'X+29'!J68","v":2},355.59314866475734,174.17344185726691,181.41970680749046,2.2208383851365063,1.0656820975635963,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L68","v":158.22856004710562},{"$f":"'X+29'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+29'!C69","v":2},{"$f":"'X+29'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+29'!M68","v":145.61411922935673},{"$f":"'X+29'!G69*W69","v":0},{"$f":"'X+29'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+29'!I69","v":2},{"$f":"'X+29'!J69","v":3},300.67103522269838,157.00573358985187,143.66530163284654,2.2228264572537491,0.94881759651020947,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L69","v":152.69013795305412},{"$f":"'X+29'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+29'!C70","v":0},{"$f":"'X+29'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+29'!M69","v":151.20963085522413},{"$f":"'X+29'!G70*W70","v":0},{"$f":"'X+29'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+29'!I70","v":0},{"$f":"'X+29'!J70","v":0},300.42058253908675,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":150.31168672796215},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":150.1088958111246},2.3784512250919652,{"$f":"F70*H70","v":1.1007350440995298},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L70","v":159.90909405038275},{"$f":"'X+29'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+29'!C71","v":0},{"$f":"'X+29'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+29'!M70","v":168.78467704237369},{"$f":"'X+29'!G71*W71","v":0},{"$f":"'X+29'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+29'!I71","v":0},{"$f":"'X+29'!J71","v":0},{"$f":"L71+M71","v":322.56771423277974},155.15706733677584,167.41064689600387,2.7520267136069152,1.3740301463698086,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L71","v":160.35394568471176},{"$f":"'X+29'!B72*U72","v":1.8990455E-2},{"$f":"'X+29'!C72","v":3},{"$f":"'X+29'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+29'!M71","v":173.94120953327629},{"$f":"'X+29'!G72*W72","v":0},{"$f":"'X+29'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+29'!I72","v":3},{"$f":"'X+29'!J72","v":2},331.66485815494724,158.30875129511381,173.35610685983343,3.0451943895979627,1.585102673442855,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L72","v":162.58698864914524},{"$f":"'X+29'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+29'!C73","v":2},{"$f":"'X+29'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+29'!M72","v":190.83262057242305},{"$f":"'X+29'!G73*W73","v":0},{"$f":"'X+29'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+29'!I73","v":2},{"$f":"'X+29'!J73","v":2},349.06730541238801,160.1826081465438,188.88469726584421,3.4043805026014384,1.9479233065788366,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L73","v":149.65094528925079},{"$f":"'X+29'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+29'!C74","v":1},{"$f":"'X+29'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+29'!M73","v":192.59882020903103},{"$f":"'X+29'!G74*W74","v":0},{"$f":"'X+29'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+29'!I74","v":1},{"$f":"'X+29'!J74","v":2},335.59711853409897,146.20082954315538,189.39628899094359,3.4501157460954093,2.2025312180874472,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L74","v":161.5241267383646},{"$f":"'X+29'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+29'!C75","v":1},{"$f":"'X+29'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+29'!M74","v":202.95018317464755},{"$f":"'X+29'!G75*W75","v":0},{"$f":"'X+29'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+29'!I75","v":1},{"$f":"'X+29'!J75","v":2},356.78203631285567,157.43158105536767,199.35045525748802,4.0925456829969145,2.5997279171595351,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L75","v":175.53315287195849},{"$f":"'X+29'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+29'!C76","v":1},{"$f":"'X+29'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+29'!M75","v":206.54893056809152},{"$f":"'X+29'!G76*W76","v":0},{"$f":"'X+29'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+29'!I76","v":1},{"$f":"'X+29'!J76","v":2},373.23569698652568,170.64983372404708,202.58586326247857,4.8833191479114193,2.9630673056129613,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L76","v":148.0066315160187},{"$f":"'X+29'!B77*U77","v":3.056145E-2},{"$f":"'X+29'!C77","v":2},{"$f":"'X+29'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+29'!M76","v":185.22208700216854},{"$f":"'X+29'!G77*W77","v":0},{"$f":"'X+29'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+29'!I77","v":2},{"$f":"'X+29'!J77","v":2},326.73023591034359,144.48333424727346,182.2469016630701,4.52329726874523,2.9751853390984326,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L77","v":161.61062767336759},{"$f":"'X+29'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+29'!C78","v":1},{"$f":"'X+29'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+29'!M77","v":215.08897523822318},{"$f":"'X+29'!G78*W78","v":0},{"$f":"'X+29'!H78*V78","v":1.798568E-2},{"$f":"'X+29'!I78","v":1},{"$f":"'X+29'!J78","v":2},366.3982549394301,156.17780118136949,210.22045375806059,5.4328264919980942,3.868521480162606,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L78","v":174.22581167193306},{"$f":"'X+29'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+29'!C79","v":1},{"$f":"'X+29'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+29'!M78","v":210.38499009099331},{"$f":"'X+29'!G79*W79","v":0},{"$f":"'X+29'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+29'!I79","v":1},{"$f":"'X+29'!J79","v":2},371.93502733149842,166.78478098087623,205.15024635062221,6.4410306910568274,4.2347437403711128,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L79","v":156.00465745532094},{"$f":"'X+29'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+29'!C80","v":1},{"$f":"'X+29'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+29'!M79","v":214.45589312676557},{"$f":"'X+29'!G80*W80","v":0},{"$f":"'X+29'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+29'!I80","v":1},{"$f":"'X+29'!J80","v":2},358.30464834666009,149.67642758860333,208.62822075805673,6.3282298667176091,4.827672368708833,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L80","v":169.12078486250374},{"$f":"'X+29'!B81*U81","v":4.437373E-2},{"$f":"'X+29'!C81","v":2},{"$f":"'X+29'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+29'!M80","v":234.81397005629321},{"$f":"'X+29'!G81*W81","v":0},{"$f":"'X+29'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+29'!I81","v":2},{"$f":"'X+29'!J81","v":2},391.50988081351943,162.6162648176269,228.89361599589256,7.5045200448768279,5.9203540604006681,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L81","v":172.43009053826711},{"$f":"'X+29'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+29'!C82","v":1},{"$f":"'X+29'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+29'!M81","v":215.66856066056695},{"$f":"'X+29'!G82*W82","v":0},{"$f":"'X+29'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+29'!I82","v":1},{"$f":"'X+29'!J82","v":2},372.62948911305273,164.06548529249446,208.56400382055824,8.364605245772653,6.1045568400087253,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L82","v":161.9932178323231},{"$f":"'X+29'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+29'!C83","v":1},{"$f":"'X+29'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+29'!M82","v":210.35587505722663},{"$f":"'X+29'!G83*W83","v":0},{"$f":"'X+29'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+29'!I83","v":1},{"$f":"'X+29'!J83","v":2},356.03560631078813,153.38366465835966,202.65194165242846,8.609553173963441,6.7039334047981587,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L83","v":148.57795443928705},{"$f":"'X+29'!B84*U84","v":5.844009E-2},{"$f":"'X+29'!C84","v":0},{"$f":"'X+29'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+29'!M83","v":202.92230299469958},{"$f":"'X+29'!G84*W84","v":0},{"$f":"'X+29'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+29'!I84","v":0},{"$f":"'X+29'!J84","v":1},334.51324736483485,139.89504540983921,194.61820195499564,8.6829090294478348,7.304101039703923,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L84","v":150.54369909553344},{"$f":"'X+29'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+29'!C85","v":3},{"$f":"'X+29'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+29'!M84","v":188.41187909043347},{"$f":"'X+29'!G85*W85","v":0},{"$f":"'X+29'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+29'!I85","v":3},{"$f":"'X+29'!J85","v":1},326.56997176511595,143.84065487287134,182.72931689224458,9.7030442226621094,7.6825621981888981,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L85","v":116.79950735252761},{"$f":"'X+29'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+29'!C86","v":0},{"$f":"'X+29'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+29'!M85","v":151.13886302225163},{"$f":"'X+29'!G86*W86","v":0},{"$f":"'X+29'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+29'!I86","v":0},{"$f":"'X+29'!J86","v":0},252.6173029056942,108.47817258700219,144.13913031869203,8.3213347655254264,6.9997327035596095,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L86","v":102.65332756290456},{"$f":"'X+29'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+29'!C87","v":0},{"$f":"'X+29'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+29'!M86","v":146.38339100263275},{"$f":"'X+29'!G87*W87","v":0},{"$f":"'X+29'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+29'!I87","v":0},{"$f":"'X+29'!J87","v":0},233.21873200580524,94.551489135198082,138.66724287060717,8.1018384277064825,7.7161481320255874,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L87","v":83.927567708828633},{"$f":"'X+29'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+29'!C88","v":0},{"$f":"'X+29'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+29'!M87","v":113.17063251171412},{"$f":"'X+29'!G88*W88","v":0},{"$f":"'X+29'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+29'!I88","v":0},{"$f":"'X+29'!J88","v":0},182.94340124274675,76.57086864557607,106.37253259717068,7.356699063252556,6.7980999145434353,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L88","v":78.064678018212504},{"$f":"'X+29'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+29'!C89","v":1},{"$f":"'X+29'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+29'!M88","v":116.66464867632298},{"$f":"'X+29'!G89*W89","v":0},{"$f":"'X+29'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+29'!I89","v":1},{"$f":"'X+29'!J89","v":0},181.14405065228453,71.457501142580554,109.68654950970399,7.6071768756319456,7.9780991666189918,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L89","v":65.576970365061285},{"$f":"'X+29'!B90*U90","v":0.10830889999999999},{"$f":"'X+29'!C90","v":0},{"$f":"'X+29'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+29'!M89","v":91.147896932298579},{"$f":"'X+29'!G90*W90","v":0},{"$f":"'X+29'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+29'!I90","v":0},{"$f":"'X+29'!J90","v":0},142.53784616804344,58.474400839488901,84.063445328554536,7.1025695255723855,7.0844516037440357,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L90","v":58.097983813035782},{"$f":"'X+29'!B91*U91","v":0.12020679999999999},{"$f":"'X+29'!C91","v":0},{"$f":"'X+29'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+29'!M90","v":78.65604547510523},{"$f":"'X+29'!G91*W91","v":0},{"$f":"'X+29'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+29'!I91","v":0},{"$f":"'X+29'!J91","v":0},122.82901354035459,51.114211092418955,71.714802447935639,6.9837727206168294,6.9412430271695884,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L91","v":49.652776266515268},{"$f":"'X+29'!B92*U92","v":0.13310035000000001},{"$f":"'X+29'!C92","v":0},{"$f":"'X+29'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+29'!M91","v":64.910024716317224},{"$f":"'X+29'!G92*W92","v":0},{"$f":"'X+29'!H92*V92","v":0.10004718},{"$f":"'X+29'!I92","v":0},{"$f":"'X+29'!J92","v":0},101.45993415668977,43.043974366970389,58.415959789719388,6.6088018995448756,6.4940649265978383,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L92","v":40.781020210822689},{"$f":"'X+29'!B93*U93","v":0.14696075},{"$f":"'X+29'!C93","v":0},{"$f":"'X+29'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+29'!M92","v":55.228450994185039},{"$f":"'X+29'!G93*W93","v":0},{"$f":"'X+29'!H93*V93","v":0.11320585},{"$f":"'X+29'!I93","v":0},{"$f":"'X+29'!J93","v":0},83.764078150079996,34.78781089487503,48.976267255204974,5.9932093159476603,6.2521837389800625,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L93","v":37.612350250867053},{"$f":"'X+29'!B94*U94","v":0.16177274999999999},{"$f":"'X+29'!C94","v":0},{"$f":"'X+29'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+29'!M93","v":49.902727319964754},{"$f":"'X+29'!G94*W94","v":0},{"$f":"'X+29'!H94*V94","v":0.12779114999999999},{"$f":"'X+29'!I94","v":0},{"$f":"'X+29'!J94","v":0},75.053297324431142,31.5276969168211,43.525600407610042,6.084653334045953,6.3771269123547132,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L94","v":29.204842734656712},{"$f":"'X+29'!B95*U95","v":0.17755929999999998},{"$f":"'X+29'!C95","v":0},{"$f":"'X+29'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+29'!M94","v":44.027280327562558},{"$f":"'X+29'!G95*W95","v":0},{"$f":"'X+29'!H95*V95","v":0.14385095000000001},{"$f":"'X+29'!I95","v":0},{"$f":"'X+29'!J95","v":0},61.713165528607355,24.019251302080981,37.693914226526374,5.1855914325757304,6.3333661010361855,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L95","v":22.852722778378823},{"$f":"'X+29'!B96*U96","v":0.19439804999999999},{"$f":"'X+29'!C96","v":0},{"$f":"'X+29'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+29'!M95","v":33.90265577296158},{"$f":"'X+29'!G96*W96","v":0},{"$f":"'X+29'!H96*V96","v":0.16140275000000001},{"$f":"'X+29'!I96","v":0},{"$f":"'X+29'!J96","v":0},46.840871931973602,18.410198033071396,28.430673898902207,4.4425247453074252,5.4719818740593755,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L96","v":16.360557770034369},{"$f":"'X+29'!B97*U97","v":0.21204045000000002},{"$f":"'X+29'!C97","v":0},{"$f":"'X+29'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+29'!M96","v":26.427799707223823},{"$f":"'X+29'!G97*W97","v":0},{"$f":"'X+29'!H97*V97","v":0.18043165000000003},{"$f":"'X+29'!I97","v":0},{"$f":"'X+29'!J97","v":0},34.550845938405196,12.891457738225284,21.659388200179912,3.4691000318090843,4.7684115070439121,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L97","v":12.140075486945305},{"$f":"'X+29'!B98*U98","v":0.23079885},{"$f":"'X+29'!C98","v":0},{"$f":"'X+29'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+29'!M97","v":19.032187407764944},{"$f":"'X+29'!G98*W98","v":0},{"$f":"'X+29'!H98*V98","v":0.20088205000000001},{"$f":"'X+29'!I98","v":0},{"$f":"'X+29'!J98","v":0},24.547122610954073,9.3381600256451378,15.208962585308935,2.8019154613001662,3.8232248224560079,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L98","v":9.4471205344235898},{"$f":"'X+29'!B99*U99","v":0.25037694999999999},{"$f":"'X+29'!C99","v":0},{"$f":"'X+29'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+29'!M98","v":20.034415336417325},{"$f":"'X+29'!G99*W99","v":0},{"$f":"'X+29'!H99*V99","v":0.2226544},{"$f":"'X+29'!I99","v":0},{"$f":"'X+29'!J99","v":0},22.65544391906877,7.0817793087322416,15.573664610336527,2.3653412256913482,4.4607507260807981,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L99","v":7.2324458663672129},{"$f":"'X+29'!B100*U100","v":0.27065420000000001},{"$f":"'X+29'!C100","v":0},{"$f":"'X+29'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+29'!M99","v":13.583111216558017},{"$f":"'X+29'!G100*W100","v":0},{"$f":"'X+29'!H100*V100","v":0.24560335},{"$f":"'X+29'!I100","v":0},{"$f":"'X+29'!J100","v":0},15.522007614711079,5.2749540163622877,10.247053598348792,1.957491850004925,3.3360576182092245,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L100","v":5.0933858416599156},{"$f":"'X+29'!B101*U101","v":0.29148925000000003},{"$f":"'X+29'!C101","v":0},{"$f":"'X+29'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+29'!M100","v":11.919478883901668},{"$f":"'X+29'!G101*W101","v":0},{"$f":"'X+29'!H101*V101","v":0.26953855000000004},{"$f":"'X+29'!I101","v":0},{"$f":"'X+29'!J101","v":0},12.315438451493042,3.6087186227138481,8.7067198287791943,1.4846672189460677,3.2127590551224743,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L101","v":3.8225696930890201},{"$f":"'X+29'!B102*U102","v":0.31272334999999996},{"$f":"'X+29'!C102","v":0},{"$f":"'X+29'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+29'!M101","v":8.6428185843216827},{"$f":"'X+29'!G102*W102","v":0},{"$f":"'X+29'!H102*V102","v":0.29422914999999999},{"$f":"'X+29'!I102","v":0},{"$f":"'X+29'!J102","v":0},8.7270123117102614,2.6271628930577497,6.0998494186525107,1.1954068000312701,2.542969165669172,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L102","v":2.826031397749992},{"$f":"'X+29'!B103*U103","v":0.33418465000000003},{"$f":"'X+29'!C103","v":0},{"$f":"'X+29'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+29'!M102","v":6.3548431173994597},{"$f":"'X+29'!G103*W103","v":0},{"$f":"'X+29'!H103*V103","v":0.31941160000000002},{"$f":"'X+29'!I103","v":0},{"$f":"'X+29'!J103","v":0},6.2066475937258101,1.8816150842039001,4.3250325095219102,0.9444163135460919,2.0298106078775495,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L103","v":1.8299401855945852},{"$f":"'X+29'!B104*U104","v":0.35569385000000003},{"$f":"'X+29'!C104","v":0},{"$f":"'X+29'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+29'!M103","v":4.4392702760658009},{"$f":"'X+29'!G104*W104","v":0},{"$f":"'X+29'!H104*V104","v":0.34479959999999998},{"$f":"'X+29'!I104","v":0},{"$f":"'X+29'!J104","v":0},4.0876533762971565,1.1790417157107327,2.9086116605864234,0.65089846988385258,1.5306586154793778,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L104","v":1.244041353380025},{"$f":"'X+29'!B105*U105","v":0.37706999999999996},{"$f":"'X+29'!C105","v":0},{"$f":"'X+29'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+29'!M104","v":2.9437278050128395},{"$f":"'X+29'!G105*W105","v":0},{"$f":"'X+29'!H105*V105","v":0.37009779999999998},{"$f":"'X+29'!I105","v":0},{"$f":"'X+29'!J105","v":0},2.6292113008397777,0.77495068026101899,1.8542606205787586,0.46909067311900599,1.0894671844340809,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+29'!L105","v":0.7375699209371338},{"$f":"'X+29'!B106*U106","v":1},{"$f":"'X+29'!C106","v":0},{"$f":"'X+29'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+29'!M105","v":1.678951095024479},{"$f":"'X+29'!G106*W106","v":0},{"$f":"'X+29'!H106*V106","v":1},{"$f":"'X+29'!I106","v":0},{"$f":"'X+29'!J106","v":0},0,0,0,0.7375699209371338,1.678951095024479,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14776.550601331062},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":16029.640269188858},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30615.966922095246,14662.639402512392,15953.327519582848,204.91119881866609,{"$f":"SUM(O6:O106)","v":179.31274960602246},{"$f":"SUM(P6:P106)","v":274.09864149977705},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30806.19087051992},null,null,null,null,null,null,{"$f":"L107+M107","v":30615.966922095242},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30890.06556359501}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":190.22394842467838}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-274.09864149976784}]

{"sheet":"X+31","index":41,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":33}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+31"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":16086.385112543905},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30692.752201673884,14687.060112905998,16005.692088767884,207.62033814511904,183.69302377602349,269.22093536254164,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+30'!P107*106/206","v":141.04104853872022},{"$f":"'X+30'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+30'!C6","v":15},{"$f":"'X+30'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+30'!P107*100/206","v":133.05759296105683},{"$f":"'X+30'!G6*W6","v":0},{"$f":"'X+30'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+30'!I6","v":12},{"$f":"'X+30'!J6","v":9},{"$f":"L6+M6","v":277.7603453705359},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":141.84688684746774},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":135.91345852306816},{"$f":"B6*A6","v":0.19416169125247973},{"$f":"F6*H6","v":0.1441344379886754},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L6","v":144.79739642575476},{"$f":"'X+30'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+30'!C7","v":10},{"$f":"'X+30'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+30'!M6","v":138.697775885228},{"$f":"'X+30'!G7*W7","v":0},{"$f":"'X+30'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+30'!I7","v":10},{"$f":"'X+30'!J7","v":11},{"$f":"L7+M7","v":284.45391204164429},146.77697369417197,137.67693834747232,2.0422731582775945E-2,2.0837537755668999E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L7","v":150.04835819871931},{"$f":"'X+30'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+30'!C8","v":12},{"$f":"'X+30'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+30'!M7","v":140.76402845213292},{"$f":"'X+30'!G8*W8","v":0},{"$f":"'X+30'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+30'!I8","v":13},{"$f":"'X+30'!J8","v":9},291.78925058335892,147.03499819300202,144.75425239035692,1.3360005717297571E-2,9.7760617760006309E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L8","v":150.51960976134876},{"$f":"'X+30'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+30'!C9","v":10},{"$f":"'X+30'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+30'!M8","v":148.04262176706132},{"$f":"'X+30'!G9*W9","v":0},{"$f":"'X+30'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+30'!I9","v":10},{"$f":"'X+30'!J9","v":8},300.53668521797965,150.50198323770746,150.03470198027219,1.7626523641297864E-2,7.9197867891318899E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L9","v":154.0009321702708},{"$f":"'X+30'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+30'!C10","v":10},{"$f":"'X+30'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+30'!M9","v":153.33681133790111},{"$f":"'X+30'!G10*W10","v":0},{"$f":"'X+30'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+30'!I10","v":10},{"$f":"'X+30'!J10","v":9},309.31892563528424,154.98975047058778,154.32917516469649,1.1181699683019021E-2,7.6361732046274751E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L10","v":158.27144916628953},{"$f":"'X+30'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+30'!C11","v":11},{"$f":"'X+30'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+30'!M10","v":157.42632672601792},{"$f":"'X+30'!G11*W11","v":0},{"$f":"'X+30'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+30'!I11","v":11},{"$f":"'X+30'!J11","v":12},316.68381954582418,160.2654585919386,156.41836095388558,5.9905743509440588E-3,7.9657721323365075E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L11","v":163.61141660577633},{"$f":"'X+30'!B12*U12","v":3.18E-5},{"$f":"'X+30'!C12","v":4},{"$f":"'X+30'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+30'!M11","v":159.57611793132281},{"$f":"'X+30'!G12*W12","v":0},{"$f":"'X+30'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+30'!I12","v":3},{"$f":"'X+30'!J12","v":1},322.1741055451717,160.60621376272826,161.56789178244344,5.2028430480636871E-3,8.2261488793596918E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L12","v":163.14633287456022},{"$f":"'X+30'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+30'!C13","v":5},{"$f":"'X+30'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+30'!M12","v":163.96508875693988},{"$f":"'X+30'!G13*W13","v":0},{"$f":"'X+30'!H13*V13","v":5.24E-5},{"$f":"'X+30'!I13","v":5},{"$f":"'X+30'!J13","v":3},331.09688230690216,165.14038532061315,165.95649698628901,5.947553947053051E-3,8.5917706508636497E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L13","v":167.55584208599268},{"$f":"'X+30'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+30'!C14","v":4},{"$f":"'X+30'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+30'!M13","v":168.23600950790475},{"$f":"'X+30'!G14*W14","v":0},{"$f":"'X+30'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+30'!I14","v":4},{"$f":"'X+30'!J14","v":3},337.77490851439853,168.54797533920674,169.22693317519179,7.866746785937356E-3,9.0763327129514612E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L14","v":170.04927272959443},{"$f":"'X+30'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+30'!C15","v":3},{"$f":"'X+30'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+30'!M14","v":170.64372617782374},{"$f":"'X+30'!G15*W15","v":0},{"$f":"'X+30'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+30'!I15","v":3},{"$f":"'X+30'!J15","v":3},339.67310389269289,169.03892523134883,170.63417866134409,1.034749824559582E-2,9.5475164796492394E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L15","v":170.00105222077835},{"$f":"'X+30'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+30'!C16","v":5},{"$f":"'X+30'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+30'!M15","v":171.54215430611757},{"$f":"'X+30'!G16*W16","v":0},{"$f":"'X+30'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+30'!I16","v":5},{"$f":"'X+30'!J16","v":3},345.52022395847501,171.98830214186179,173.53192181661322,1.2750078916558376E-2,1.0232489504359912E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L16","v":172.04726908784633},{"$f":"'X+30'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+30'!C17","v":6},{"$f":"'X+30'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+30'!M16","v":173.58757078322361},{"$f":"'X+30'!G17*W17","v":0},{"$f":"'X+30'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+30'!I17","v":6},{"$f":"'X+30'!J17","v":3},350.60839048115372,174.0321289281666,176.57626155298709,1.5140159679730479E-2,1.1309230236527018E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L17","v":173.24012893118669},{"$f":"'X+30'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+30'!C18","v":6},{"$f":"'X+30'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+30'!M17","v":175.82880909753791},{"$f":"'X+30'!G18*W18","v":0},{"$f":"'X+30'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+30'!I18","v":6},{"$f":"'X+30'!J18","v":3},353.03914550709783,174.2229081694104,178.81623733768743,1.722076177627568E-2,1.2571759850473964E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L18","v":172.55115577448956},{"$f":"'X+30'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+30'!C19","v":2},{"$f":"'X+30'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+30'!M18","v":177.23847179688855},{"$f":"'X+30'!G19*W19","v":0},{"$f":"'X+30'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+30'!I19","v":2},{"$f":"'X+30'!J19","v":2},345.75590748816114,168.53164808984906,177.22425939831209,1.9507684640507027E-2,1.4212398576448897E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L19","v":165.59090502651102},{"$f":"'X+30'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+30'!C20","v":4},{"$f":"'X+30'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+30'!M19","v":174.44875532539751},{"$f":"'X+30'!G20*W20","v":0},{"$f":"'X+30'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+30'!I20","v":4},{"$f":"'X+30'!J20","v":2},344.00210128898811,167.56895040475445,176.43315088423367,2.1954621756582426E-2,1.5604441163856807E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L20","v":164.20341402509956},{"$f":"'X+30'!B21*U21","v":1.63129E-4},{"$f":"'X+30'!C21","v":4},{"$f":"'X+30'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+30'!M20","v":173.25658540601518},{"$f":"'X+30'!G21*W21","v":0.33981259999999996},{"$f":"'X+30'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+30'!I21","v":4},{"$f":"'X+30'!J21","v":0},343.41585873100667,166.17662768637305,177.23923104463358,2.6786338726500467E-2,1.7354361381583781E-2,5.887477075394007E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L21","v":161.98650122090709},{"$f":"'X+30'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+30'!C22","v":6},{"$f":"'X+30'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+30'!M21","v":173.28412619061206},{"$f":"'X+30'!G22*W22","v":1.6944046666666666},{"$f":"'X+30'!H22*V22","v":1.11022E-4},{"$f":"'X+30'!I22","v":6},{"$f":"'X+30'!J22","v":10},334.2177434930386,164.95285565268449,169.26488784035413,3.3645568222589725E-2,1.923835025793413E-2,0.2936134320766286,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L22","v":160.44300136235788},{"$f":"'X+30'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+30'!C23","v":6},{"$f":"'X+30'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+30'!M22","v":165.00757683858836},{"$f":"'X+30'!G23*W23","v":3.0649546666666665},{"$f":"'X+30'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+30'!I23","v":6},{"$f":"'X+30'!J23","v":8},323.38693148745369,160.39942311787183,162.98750836958189,4.3578244486032751E-2,2.0068469006474379E-2,0.50574074266678992,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L23","v":155.43901945255001},{"$f":"'X+30'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+30'!C24","v":10},{"$f":"'X+30'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+30'!M23","v":158.3041753625742},{"$f":"'X+30'!G24*W24","v":5.3131026666666665},{"$f":"'X+30'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+30'!I24","v":10},{"$f":"'X+30'!J24","v":8},318.66707405886052,158.38381186513303,160.2832621937275,5.5207587417001096E-2,2.0913168846711266E-2,0.8410863362633606,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L24","v":153.23137724644542},{"$f":"'X+30'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+30'!C25","v":9},{"$f":"'X+30'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+30'!M24","v":155.41753889176616},{"$f":"'X+30'!G25*W25","v":10.447013333333333},{"$f":"'X+30'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+30'!I25","v":9},{"$f":"'X+30'!J25","v":9},309.55801864119712,154.16259566521529,155.39542297598186,6.8781581230120944E-2,2.2115915784298324E-2,1.6236491010361329,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L25","v":148.9291645696056},{"$f":"'X+30'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+30'!C26","v":8},{"$f":"'X+30'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+30'!M25","v":150.45169447606466},{"$f":"'X+30'!G26*W26","v":16.112460000000002},{"$f":"'X+30'!H26*V26","v":1.51626E-4},{"$f":"'X+30'!I26","v":8},{"$f":"'X+30'!J26","v":9},299.28017703280472,149.85129494536667,149.42888208743804,7.7869624238939977E-2,2.281238862662778E-2,2.4241469091778129,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L26","v":144.52497858286236},{"$f":"'X+30'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+30'!C27","v":7},{"$f":"'X+30'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+30'!M26","v":144.39554124313676},{"$f":"'X+30'!G27*W27","v":22.426593333333333},{"$f":"'X+30'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+30'!I27","v":8},{"$f":"'X+30'!J27","v":8},288.81743801100237,144.44516683131465,144.37227117968771,7.9811751547706977E-2,2.3270063449037703E-2,3.2383000826063895,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L27","v":139.24003106895483},{"$f":"'X+30'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+30'!C28","v":11},{"$f":"'X+30'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+30'!M27","v":139.45152064549944},{"$f":"'X+30'!G28*W28","v":32.911406666666664},{"$f":"'X+30'!H28*V28","v":1.701885E-4},{"$f":"'X+30'!I28","v":11},{"$f":"'X+30'!J28","v":9},283.59089217240808,142.16310457203005,141.42778760037805,7.6926496924789783E-2,2.373304512137658E-2,4.5895457062490941,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L28","v":137.29997133368755},{"$f":"'X+30'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+30'!C29","v":10},{"$f":"'X+30'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+30'!M28","v":136.82859560543446},{"$f":"'X+30'!G29*W29","v":38.196553333333334},{"$f":"'X+30'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+30'!I29","v":10},{"$f":"'X+30'!J29","v":8},273.02934192263598,134.22532408527286,138.80401783736312,7.4647248414699247E-2,2.4577768071328363E-2,5.2263807495680767,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L29","v":129.93231098990742},{"$f":"'X+30'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+30'!C30","v":14},{"$f":"'X+30'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+30'!M29","v":134.74252446286579},{"$f":"'X+30'!G30*W30","v":50.104373333333335},{"$f":"'X+30'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+30'!I30","v":14},{"$f":"'X+30'!J30","v":7},276.57952842718498,134.8626502500841,141.71687817710088,6.9660739823330056E-2,2.5646285764901789E-2,6.7511897495632276,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L30","v":131.03554975804059},{"$f":"'X+30'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+30'!C31","v":14},{"$f":"'X+30'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+30'!M30","v":138.09491831201979},{"$f":"'X+30'!G31*W31","v":60.364240000000002},{"$f":"'X+30'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+30'!I31","v":15},{"$f":"'X+30'!J31","v":8},280.03327540618642,134.96619834160006,145.06707706458636,6.93514164405164E-2,2.7841247433427155E-2,8.335994791767158,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L31","v":132.01587444948078},{"$f":"'X+30'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+30'!C32","v":13},{"$f":"'X+30'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+30'!M31","v":142.27398139764426},{"$f":"'X+30'!G32*W32","v":66.619780000000006},{"$f":"'X+30'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+30'!I32","v":13},{"$f":"'X+30'!J32","v":9},277.19035730370354,130.94693173335909,146.24342557034444,6.8942716121689562E-2,3.0555827299818566E-2,9.4782613404351537,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L32","v":128.68899624034151},{"$f":"'X+30'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+30'!C33","v":15},{"$f":"'X+30'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+30'!M32","v":144.10516206404697},{"$f":"'X+30'!G33*W33","v":83.705533333333335},{"$f":"'X+30'!H33*V33","v":2.295535E-4},{"$f":"'X+30'!I33","v":15},{"$f":"'X+30'!J33","v":11},276.69435598233144,128.62227376260432,148.07208221972709,6.6722477737197888E-2,3.3079844319869205E-2,12.062399446657485,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L33","v":127.37297561693225},{"$f":"'X+30'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+30'!C34","v":15},{"$f":"'X+30'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+30'!M33","v":146.88865565344969},{"$f":"'X+30'!G34*W34","v":96.08356666666667},{"$f":"'X+30'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+30'!I34","v":15},{"$f":"'X+30'!J34","v":9},280.15890663870971,127.30647717962758,152.85242945908215,6.6498437304673336E-2,3.6226194367548543E-2,14.113585938055277,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L34","v":126.68259299960066},{"$f":"'X+30'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+30'!C35","v":21},{"$f":"'X+30'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+30'!M34","v":152.26127786370077},{"$f":"'X+30'!G35*W35","v":111.49120000000001},{"$f":"'X+30'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+30'!I35","v":19},{"$f":"'X+30'!J35","v":13},286.83529470469091,128.61446664819809,158.22082805649285,6.8126351402581248E-2,4.0449807207909673E-2,16.975792582557435,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L35","v":129.19289805805968},{"$f":"'X+30'!B36*U36","v":5.665965E-4},{"$f":"'X+30'!C36","v":20},{"$f":"'X+30'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+30'!M35","v":158.76906081788698},{"$f":"'X+30'!G36*W36","v":110.07},{"$f":"'X+30'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+30'!I36","v":20},{"$f":"'X+30'!J36","v":12},299.84314324891022,133.11969781419512,166.7234454347151,7.3200243864553413E-2,4.5615383171874246E-2,17.475710524224819,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L36","v":148.6790303127554},{"$f":"'X+30'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+30'!C37","v":17},{"$f":"'X+30'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+30'!M36","v":159.43286291884047},{"$f":"'X+30'!G37*W37","v":115.5808},{"$f":"'X+30'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+30'!I37","v":17},{"$f":"'X+30'!J37","v":13},313.97244552664404,150.58927241045802,163.38317311618601,8.9757902297386227E-2,4.9689802654463336E-2,18.427377842449918,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L37","v":164.62754495032539},{"$f":"'X+30'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+30'!C38","v":20},{"$f":"'X+30'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+30'!M37","v":202.32008391100896},{"$f":"'X+30'!G38*W38","v":111.19606666666665},{"$f":"'X+30'!H38*V38","v":3.393475E-4},{"$f":"'X+30'!I38","v":19},{"$f":"'X+30'!J38","v":14},376.77333771236295,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":169.52191061602898},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":207.25142709633397},0.10563433429641847,{"$f":"F38*H38","v":6.8656814674991115E-2},{"$f":"G38*F38/1000","v":22.497197538574142},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L38","v":157.65554144623738},{"$f":"'X+30'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+30'!C39","v":17},{"$f":"'X+30'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+30'!M38","v":188.35413537602895},{"$f":"'X+30'!G39*W39","v":99.020133333333334},{"$f":"'X+30'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+30'!I39","v":16},{"$f":"'X+30'!J39","v":14},351.83300332433214,161.54846913346978,190.28453419086239,0.10707231276760719,6.9601185166556348E-2,18.650851598819102,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L39","v":191.25545790116956},{"$f":"'X+30'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+30'!C40","v":15},{"$f":"'X+30'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+30'!M39","v":207.21337265500313},{"$f":"'X+30'!G40*W40","v":95.188199999999995},{"$f":"'X+30'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+30'!I40","v":14},{"$f":"'X+30'!J40","v":15},399.24801621134901,193.11833797002143,206.12967824132758,0.13711993114814086,8.3694413675532708E-2,19.724267958958968,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L40","v":197.09313852824729},{"$f":"'X+30'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+30'!C41","v":15},{"$f":"'X+30'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+30'!M40","v":200.16685416170358},{"$f":"'X+30'!G41*W41","v":82.483686666666657},{"$f":"'X+30'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+30'!I41","v":14},{"$f":"'X+30'!J41","v":15},399.02207696642563,199.94362879778137,199.07844816864426,0.14950973046592667,8.8405993059339244E-2,16.51050007972632,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L41","v":209.84080124214253},{"$f":"'X+30'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+30'!C42","v":17},{"$f":"'X+30'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+30'!M41","v":237.87479505282664},{"$f":"'X+30'!G42*W42","v":72.694853333333313},{"$f":"'X+30'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+30'!I42","v":16},{"$f":"'X+30'!J42","v":15},454.43153138431575,215.67179755923013,238.75973382508562,0.16900368291240916,0.11506122774102749,17.292273338061953,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L42","v":212.71458450030329},{"$f":"'X+30'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+30'!C43","v":12},{"$f":"'X+30'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+30'!M42","v":210.9312692926043},{"$f":"'X+30'!G43*W43","v":58.614106666666657},{"$f":"'X+30'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+30'!I43","v":12},{"$f":"'X+30'!J43","v":15},422.35114931437306,214.5315130757979,207.81963623857516,0.18307142450538677,0.11163305402914861,12.363547917652099,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L43","v":236.2510343297501},{"$f":"'X+30'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+30'!C44","v":13},{"$f":"'X+30'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+30'!M43","v":245.58773912986987},{"$f":"'X+30'!G44*W44","v":46.599106666666664},{"$f":"'X+30'!H44*V44","v":5.78967E-4},{"$f":"'X+30'!I44","v":12},{"$f":"'X+30'!J44","v":15},481.47749981137758,239.03194787806854,242.44555193330908,0.21908645168155644,0.14218719656080336,11.444169251738312,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L44","v":219.31596739014105},{"$f":"'X+30'!B45*U45","v":1.0084705E-3},{"$f":"'X+30'!C45","v":10},{"$f":"'X+30'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+30'!M44","v":213.6527241855988},{"$f":"'X+30'!G45*W45","v":37.817026666666671},{"$f":"'X+30'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+30'!I45","v":10},{"$f":"'X+30'!J45","v":3},441.61237827134607,221.09479370684915,220.51758456449693,0.22117368329191925,0.13513962110187497,8.0797107679327684,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L45","v":231.93960083647514},{"$f":"'X+30'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+30'!C46","v":12},{"$f":"'X+30'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+30'!M45","v":234.42239820226101},{"$f":"'X+30'!G46*W46","v":28.979673333333334},{"$f":"'X+30'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+30'!I46","v":12},{"$f":"'X+30'!J46","v":5},476.94303522324554,235.68254565596209,241.26048956728346,0.25705518051305282,0.16190863497755467,6.7934845219181117,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L46","v":254.39223485153727},{"$f":"'X+30'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+30'!C47","v":14},{"$f":"'X+30'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+30'!M46","v":267.06135333352591},{"$f":"'X+30'!G47*W47","v":18.889446666666664},{"$f":"'X+30'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+30'!I47","v":14},{"$f":"'X+30'!J47","v":8},531.93901262428437,259.07912316505673,272.85988945922765,0.31311168648055621,0.20146387429827198,5.0446411905214594,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L47","v":264.99181426954931},{"$f":"'X+30'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+30'!C48","v":9},{"$f":"'X+30'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+30'!M47","v":277.82792316726989},{"$f":"'X+30'!G48*W48","v":12.351526666666667},{"$f":"'X+30'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+30'!I48","v":8},{"$f":"'X+30'!J48","v":8},544.22573328106921,266.62671504014816,277.59901824092105,0.36509922940113548,0.22890492634882215,3.4315990017451519,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L48","v":264.68101701423154},{"$f":"'X+30'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+30'!C49","v":11},{"$f":"'X+30'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+30'!M48","v":288.50802149039623},{"$f":"'X+30'!G49*W49","v":7.2478820000000006},{"$f":"'X+30'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+30'!I49","v":11},{"$f":"'X+30'!J49","v":8},558.5179209195876,267.27007697274951,291.24784394683815,0.41094004148205765,0.26017754355811451,2.0910720958158562,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L49","v":281.01464204601291},{"$f":"'X+30'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+30'!C50","v":11},{"$f":"'X+30'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+30'!M49","v":273.44834555973381},{"$f":"'X+30'!G50*W50","v":4.5244233333333339},{"$f":"'X+30'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+30'!I50","v":11},{"$f":"'X+30'!J50","v":7},561.70023083291721,284.52227769675733,277.17795313615989,0.4923643492556089,0.27039242357393095,1.237196075111856,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L50","v":277.69573426203283},{"$f":"'X+30'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+30'!C51","v":10},{"$f":"'X+30'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+30'!M50","v":278.18278469908591},{"$f":"'X+30'!G51*W51","v":2.4095213333333332},{"$f":"'X+30'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+30'!I51","v":10},{"$f":"'X+30'!J51","v":7},560.03018537193998,279.14942344401913,280.8807619279209,0.5463108180136973,0.30202277116501286,0.67028735429852104,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L51","v":280.15354122062621},{"$f":"'X+30'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+30'!C52","v":8},{"$f":"'X+30'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+30'!M51","v":261.14210785809104},{"$f":"'X+30'!G52*W52","v":1.3922226666666668},{"$f":"'X+30'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+30'!I52","v":8},{"$f":"'X+30'!J52","v":6},544.37294187005182,281.54225067613947,262.83069119391234,0.61129054448674691,0.31141666417871505,0.36356796178114581,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L52","v":255.25260272895656},{"$f":"'X+30'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+30'!C53","v":5},{"$f":"'X+30'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+30'!M52","v":247.06096983524361},{"$f":"'X+30'!G53*W53","v":0.76621939999999988},{"$f":"'X+30'!H53*V53","v":1.310779E-3},{"$f":"'X+30'!I53","v":6},{"$f":"'X+30'!J53","v":6},501.37772357503479,254.64059607077087,246.73712750426395,0.61200665818568545,0.3238423309796708,0.18930290807057845,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L53","v":224.52147900719862},{"$f":"'X+30'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+30'!C54","v":5},{"$f":"'X+30'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+30'!M53","v":243.79935784798363},{"$f":"'X+30'!G54*W54","v":0.72774420000000006},{"$f":"'X+30'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+30'!I54","v":5},{"$f":"'X+30'!J54","v":4},468.37816012919518,223.92995819868918,244.448201930506,0.59152080850944089,0.35115591747762753,0.17742356863759456,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L54","v":251.14642746377342},{"$f":"'X+30'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+30'!C55","v":6},{"$f":"'X+30'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+30'!M54","v":245.45234001689838},{"$f":"'X+30'!G55*W55","v":0.97042133333333336},{"$f":"'X+30'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+30'!I55","v":6},{"$f":"'X+30'!J55","v":4},495.47717897223481,248.41314418906464,247.06403478317014,0.73328327470878774,0.38830523372822323,0.23819218706898521,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L55","v":227.18132727491076},{"$f":"'X+30'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+30'!C56","v":3},{"$f":"'X+30'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+30'!M55","v":247.08545845611937},{"$f":"'X+30'!G56*W56","v":0},{"$f":"'X+30'!H56*V56","v":1.737352E-3},{"$f":"'X+30'!I56","v":3},{"$f":"'X+30'!J56","v":4},470.09556777020975,224.43938372951007,245.65618404069971,0.74194354540067642,0.42927441541965589,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L56","v":206.17205298903164},{"$f":"'X+30'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+30'!C57","v":3},{"$f":"'X+30'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+30'!M56","v":217.22263271160179},{"$f":"'X+30'!G57*W57","v":0},{"$f":"'X+30'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+30'!I57","v":3},{"$f":"'X+30'!J57","v":4},422.22265847795256,206.41464892348245,215.80800955447009,0.7574040655491826,0.41462315713168818,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L57","v":198.79262497617339},{"$f":"'X+30'!B58*U58","v":4.141563E-3},{"$f":"'X+30'!C58","v":3},{"$f":"'X+30'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+30'!M57","v":215.82850597422993},{"$f":"'X+30'!G58*W58","v":0},{"$f":"'X+30'!H58*V58","v":2.0988265E-3},{"$f":"'X+30'!I58","v":3},{"$f":"'X+30'!J58","v":4},412.34483218233498,197.96931279589919,214.3755193864358,0.82331218027419562,0.4529865877941221,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L58","v":213.38625772462507},{"$f":"'X+30'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+30'!C59","v":3},{"$f":"'X+30'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+30'!M58","v":208.53121271451607},{"$f":"'X+30'!G59*W59","v":0},{"$f":"'X+30'!H59*V59","v":2.31014E-3},{"$f":"'X+30'!I59","v":3},{"$f":"'X+30'!J59","v":4},420.44115904067138,213.39168262189563,207.04947641877575,0.99457510272944183,0.48173629574031218,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L59","v":179.10140054259588},{"$f":"'X+30'!B60*U60","v":5.217625E-3},{"$f":"'X+30'!C60","v":5},{"$f":"'X+30'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+30'!M59","v":204.14455785940939},{"$f":"'X+30'!G60*W60","v":0},{"$f":"'X+30'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+30'!I60","v":5},{"$f":"'X+30'!J60","v":3},384.79164146937194,179.16691659758982,205.62472487178215,0.9344839450060618,0.5198329876272475,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L60","v":162.12557118221338},{"$f":"'X+30'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+30'!C61","v":5},{"$f":"'X+30'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+30'!M60","v":168.66407442528077},{"$f":"'X+30'!G61*W61","v":0},{"$f":"'X+30'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+30'!I61","v":5},{"$f":"'X+30'!J61","v":3},333.37528331208682,163.18532798528142,170.18995532680538,0.94024319693196678,0.47411909847539924,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L61","v":177.41978643029847},{"$f":"'X+30'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+30'!C62","v":4},{"$f":"'X+30'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+30'!M61","v":178.9435838353937},{"$f":"'X+30'!G62*W62","v":0},{"$f":"'X+30'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+30'!I62","v":4},{"$f":"'X+30'!J62","v":3},357.6673155038817,178.2797755925906,179.3875399112911,1.140010837707883,0.55604392410258718,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L62","v":154.84732246865033},{"$f":"'X+30'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+30'!C63","v":4},{"$f":"'X+30'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+30'!M62","v":162.95513768937323},{"$f":"'X+30'!G63*W63","v":0},{"$f":"'X+30'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+30'!I63","v":3},{"$f":"'X+30'!J63","v":3},317.13802800133038,154.74352654518322,162.39450145614717,1.1037959234671044,0.56063623322606337,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L63","v":153.86112602977209},{"$f":"'X+30'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+30'!C64","v":2},{"$f":"'X+30'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+30'!M63","v":160.48571757226244},{"$f":"'X+30'!G64*W64","v":0},{"$f":"'X+30'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+30'!I64","v":2},{"$f":"'X+30'!J64","v":3},310.51283868354403,151.63920681745921,158.87363186608482,1.221919212312893,0.61208570617761204,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L64","v":151.68869347906789},{"$f":"'X+30'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+30'!C65","v":3},{"$f":"'X+30'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+30'!M64","v":152.16708933775004},{"$f":"'X+30'!G65*W65","v":0},{"$f":"'X+30'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+30'!I65","v":3},{"$f":"'X+30'!J65","v":2},303.86386931448368,151.34111843016467,152.52275088431901,1.3475750489032128,0.6443384534310197,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L65","v":177.11992648105658},{"$f":"'X+30'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+30'!C66","v":2},{"$f":"'X+30'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+30'!M65","v":163.07817224336293},{"$f":"'X+30'!G66*W66","v":0},{"$f":"'X+30'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+30'!I66","v":2},{"$f":"'X+30'!J66","v":2},337.66393392431769,175.35338042239457,162.3105535019231,1.7665460586620185,0.76761874143984388,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L66","v":167.22542078351984},{"$f":"'X+30'!B67*U67","v":1.121759E-2},{"$f":"'X+30'!C67","v":3},{"$f":"'X+30'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+30'!M66","v":163.29313304371902},{"$f":"'X+30'!G67*W67","v":0},{"$f":"'X+30'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+30'!I67","v":3},{"$f":"'X+30'!J67","v":2},329.78711104427202,166.34955457559283,163.43755646867916,1.8758662079270043,0.85557657503986195,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L67","v":157.40751244867246},{"$f":"'X+30'!B68*U68","v":1.2590195E-2},{"$f":"'X+30'!C68","v":2},{"$f":"'X+30'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+30'!M67","v":163.4710746301497},{"$f":"'X+30'!G68*W68","v":0},{"$f":"'X+30'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+30'!I68","v":2},{"$f":"'X+30'!J68","v":2},317.94215390637521,155.42572117247875,162.51643273389644,1.9817912761937138,0.95464189625325291,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L68","v":174.17344185726691},{"$f":"'X+30'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+30'!C69","v":2},{"$f":"'X+30'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+30'!M68","v":181.41970680749046},{"$f":"'X+30'!G69*W69","v":0},{"$f":"'X+30'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+30'!I69","v":2},{"$f":"'X+30'!J69","v":3},351.96419949834245,172.72661851136766,179.23758098697479,2.4468233458992565,1.1821258205156704,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L69","v":157.00573358985187},{"$f":"'X+30'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+30'!C70","v":0},{"$f":"'X+30'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+30'!M69","v":143.66530163284654},{"$f":"'X+30'!G70*W70","v":0},{"$f":"'X+30'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+30'!I70","v":0},{"$f":"'X+30'!J70","v":0},297.17954417748859,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":154.56005841783741},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":142.61948575965118},2.4456751720144512,{"$f":"F70*H70","v":1.0458158731953553},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L70","v":150.31168672796215},{"$f":"'X+30'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+30'!C71","v":0},{"$f":"'X+30'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+30'!M70","v":150.1088958111246},{"$f":"'X+30'!G71*W71","v":0},{"$f":"'X+30'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+30'!I71","v":0},{"$f":"'X+30'!J71","v":0},{"$f":"L71+M71","v":294.61173098646259},145.7248308665167,148.88690011994589,2.5868558614454593,1.2219956911787047,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L71","v":155.15706733677584},{"$f":"'X+30'!B72*U72","v":1.8990455E-2},{"$f":"'X+30'!C72","v":3},{"$f":"'X+30'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+30'!M71","v":167.41064689600387},{"$f":"'X+30'!G72*W72","v":0},{"$f":"'X+30'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+30'!I72","v":3},{"$f":"'X+30'!J72","v":2},320.09562038656804,153.21056403158482,166.88505635498325,2.9465033051910114,1.5255905410206287,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L72","v":158.30875129511381},{"$f":"'X+30'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+30'!C73","v":2},{"$f":"'X+30'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+30'!M72","v":173.35610685983343},{"$f":"'X+30'!G73*W73","v":0},{"$f":"'X+30'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+30'!I73","v":2},{"$f":"'X+30'!J73","v":2},327.58052706158492,155.9939520557769,171.58657500580804,3.314799239336911,1.7695318540253759,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L73","v":160.1826081465438},{"$f":"'X+30'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+30'!C74","v":1},{"$f":"'X+30'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+30'!M73","v":188.88469726584421},{"$f":"'X+30'!G74*W74","v":0},{"$f":"'X+30'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+30'!I74","v":1},{"$f":"'X+30'!J74","v":2},342.2143312222546,156.48969102163795,185.72464020061662,3.6929171249058426,2.1600570652276043,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L74","v":146.20082954315538},{"$f":"'X+30'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+30'!C75","v":1},{"$f":"'X+30'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+30'!M74","v":189.39628899094359},{"$f":"'X+30'!G75*W75","v":0},{"$f":"'X+30'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+30'!I75","v":1},{"$f":"'X+30'!J75","v":2},328.46671327277545,142.49653108397482,185.97018218880064,3.7042984591805528,2.426106802142955,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L75","v":157.43158105536767},{"$f":"'X+30'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+30'!C76","v":1},{"$f":"'X+30'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+30'!M75","v":199.35045525748802},{"$f":"'X+30'!G76*W76","v":0},{"$f":"'X+30'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+30'!I76","v":1},{"$f":"'X+30'!J76","v":2},348.54250064107441,153.05184627777592,195.49065436329849,4.3797347775917492,2.8598008941895441,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L76","v":170.64983372404708},{"$f":"'X+30'!B77*U77","v":3.056145E-2},{"$f":"'X+30'!C77","v":2},{"$f":"'X+30'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+30'!M76","v":202.58586326247857},{"$f":"'X+30'!G77*W77","v":0},{"$f":"'X+30'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+30'!I77","v":2},{"$f":"'X+30'!J77","v":2},365.76629442124732,166.4345273631813,199.33176705806602,5.215306360865779,3.2540962044125403,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L77","v":144.48333424727346},{"$f":"'X+30'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+30'!C78","v":1},{"$f":"'X+30'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+30'!M77","v":182.2469016630701},{"$f":"'X+30'!G78*W78","v":0},{"$f":"'X+30'!H78*V78","v":1.798568E-2},{"$f":"'X+30'!I78","v":1},{"$f":"'X+30'!J78","v":2},317.59533916223307,139.62627195346641,177.96906720876666,4.8570622938070427,3.2778344543034468,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L78","v":156.17780118136949},{"$f":"'X+30'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+30'!C79","v":1},{"$f":"'X+30'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+30'!M78","v":210.22045375806059},{"$f":"'X+30'!G79*W79","v":0},{"$f":"'X+30'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+30'!I79","v":1},{"$f":"'X+30'!J79","v":2},354.39301722593399,149.40399533126293,204.98902189467105,5.7738058501065677,4.2314318633895409,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L79","v":166.78478098087623},{"$f":"'X+30'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+30'!C80","v":1},{"$f":"'X+30'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+30'!M79","v":205.15024635062221},{"$f":"'X+30'!G80*W80","v":0},{"$f":"'X+30'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+30'!I80","v":1},{"$f":"'X+30'!J80","v":2},359.55131806468222,160.01926224872292,199.5320558159593,6.7655187321533212,4.618190534662908,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L80","v":149.67642758860333},{"$f":"'X+30'!B81*U81","v":4.437373E-2},{"$f":"'X+30'!C81","v":2},{"$f":"'X+30'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+30'!M80","v":208.62822075805673},{"$f":"'X+30'!G81*W81","v":0},{"$f":"'X+30'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+30'!I81","v":2},{"$f":"'X+30'!J81","v":2},347.40281301977586,144.03472620342211,203.36808681635378,6.6417013851812357,5.26013394170295,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L81","v":162.6162648176269},{"$f":"'X+30'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+30'!C82","v":1},{"$f":"'X+30'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+30'!M81","v":228.89361599589256},{"$f":"'X+30'!G82*W82","v":0},{"$f":"'X+30'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+30'!I82","v":1},{"$f":"'X+30'!J82","v":2},376.14244987814322,154.72772948429071,221.41472039385249,7.8885353333361818,6.4788956020400574,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L82","v":164.06548529249446},{"$f":"'X+30'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+30'!C83","v":1},{"$f":"'X+30'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+30'!M82","v":208.56400382055824},{"$f":"'X+30'!G83*W83","v":0},{"$f":"'X+30'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+30'!I83","v":1},{"$f":"'X+30'!J83","v":2},356.26297247463981,155.34579604538081,200.91717642925903,8.7196892471136564,6.6468273912992242,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L83","v":153.38366465835966},{"$f":"'X+30'!B84*U84","v":5.844009E-2},{"$f":"'X+30'!C84","v":0},{"$f":"'X+30'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+30'!M83","v":202.65194165242846},{"$f":"'X+30'!G84*W84","v":0},{"$f":"'X+30'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+30'!I84","v":0},{"$f":"'X+30'!J84","v":1},338.77748164417949,144.41990949119531,194.3575721529842,8.9637551671643578,7.2943694994442509,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L84","v":139.89504540983921},{"$f":"'X+30'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+30'!C85","v":3},{"$f":"'X+30'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+30'!M84","v":194.61820195499564},{"$f":"'X+30'!G85*W85","v":0},{"$f":"'X+30'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+30'!I85","v":3},{"$f":"'X+30'!J85","v":1},322.56091719145138,133.8783424837234,188.68257470772798,9.0167029261158067,7.9356272472676519,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L85","v":143.84065487287134},{"$f":"'X+30'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+30'!C86","v":0},{"$f":"'X+30'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+30'!M85","v":182.72931689224458},{"$f":"'X+30'!G86*W86","v":0},{"$f":"'X+30'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+30'!I86","v":0},{"$f":"'X+30'!J86","v":0},307.85931167655053,133.5927842335123,174.26652744303826,10.247870639359045,8.4627894492063298,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L86","v":108.47817258700219},{"$f":"'X+30'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+30'!C87","v":0},{"$f":"'X+30'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+30'!M86","v":144.13913031869203},{"$f":"'X+30'!G87*W87","v":0},{"$f":"'X+30'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+30'!I87","v":0},{"$f":"'X+30'!J87","v":0},236.45789400088475,99.916612547029899,136.54128145385485,8.5615600399722958,7.5978488648371654,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L87","v":94.551489135198082},{"$f":"'X+30'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+30'!C88","v":0},{"$f":"'X+30'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+30'!M87","v":138.66724287060717},{"$f":"'X+30'!G88*W88","v":0},{"$f":"'X+30'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+30'!I88","v":0},{"$f":"'X+30'!J88","v":0},216.60112176531197,86.263546680303435,130.33757508500852,8.2879424548946474,8.3296677855986498,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L88","v":76.57086864557607},{"$f":"'X+30'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+30'!C89","v":1},{"$f":"'X+30'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+30'!M88","v":106.37253259717068},{"$f":"'X+30'!G89*W89","v":0},{"$f":"'X+30'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+30'!I89","v":1},{"$f":"'X+30'!J89","v":0},170.20751782522115,70.109259168729409,100.09825865649175,7.4616094768466583,7.2742739406789303,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L89","v":71.457501142580554},{"$f":"'X+30'!B90*U90","v":0.10830889999999999},{"$f":"'X+30'!C90","v":0},{"$f":"'X+30'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+30'!M89","v":109.68654950970399},{"$f":"'X+30'!G90*W90","v":0},{"$f":"'X+30'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+30'!I90","v":0},{"$f":"'X+30'!J90","v":0},164.87920273188382,63.718017797078915,101.16118493480491,7.7394833455016423,8.5253645748990934,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L90","v":58.474400839488901},{"$f":"'X+30'!B91*U91","v":0.12020679999999999},{"$f":"'X+30'!C91","v":0},{"$f":"'X+30'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+30'!M90","v":84.063445328554536},{"$f":"'X+30'!G91*W91","v":0},{"$f":"'X+30'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+30'!I91","v":0},{"$f":"'X+30'!J91","v":0},128.09039001436739,51.445380232656625,76.645009781710769,7.0290206068322734,7.4184355468437744,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L91","v":51.114211092418955},{"$f":"'X+30'!B92*U92","v":0.13310035000000001},{"$f":"'X+30'!C92","v":0},{"$f":"'X+30'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+30'!M91","v":71.714802447935639},{"$f":"'X+30'!G92*W92","v":0},{"$f":"'X+30'!H92*V92","v":0.10004718},{"$f":"'X+30'!I92","v":0},{"$f":"'X+30'!J92","v":0},108.85083040480669,44.31089170604411,64.539938698762583,6.803319386374846,7.1748637491730571,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L92","v":43.043974366970389},{"$f":"'X+30'!B93*U93","v":0.14696075},{"$f":"'X+30'!C93","v":0},{"$f":"'X+30'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+30'!M92","v":58.415959789719388},{"$f":"'X+30'!G93*W93","v":0},{"$f":"'X+30'!H93*V93","v":0.11320585},{"$f":"'X+30'!I93","v":0},{"$f":"'X+30'!J93","v":0},88.521131019178029,36.718199611019642,51.802931408158386,6.3257747559507438,6.613028381561004,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L93","v":34.78781089487503},{"$f":"'X+30'!B94*U94","v":0.16177274999999999},{"$f":"'X+30'!C94","v":0},{"$f":"'X+30'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+30'!M93","v":48.976267255204974},{"$f":"'X+30'!G94*W94","v":0},{"$f":"'X+30'!H94*V94","v":0.12779114999999999},{"$f":"'X+30'!I94","v":0},{"$f":"'X+30'!J94","v":0},71.877624799886121,29.160091059931133,42.717533739954987,5.6277198349438944,6.258733515249987,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L94","v":31.5276969168211},{"$f":"'X+30'!B95*U95","v":0.17755929999999998},{"$f":"'X+30'!C95","v":0},{"$f":"'X+30'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+30'!M94","v":43.525600407610042},{"$f":"'X+30'!G95*W95","v":0},{"$f":"'X+30'!H95*V95","v":0.14385095000000001},{"$f":"'X+30'!I95","v":0},{"$f":"'X+30'!J95","v":0},63.194062561313132,25.929661121658189,37.264401439654947,5.5980357951629118,6.2611989679550923,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L95","v":24.019251302080981},{"$f":"'X+30'!B96*U96","v":0.19439804999999999},{"$f":"'X+30'!C96","v":0},{"$f":"'X+30'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+30'!M95","v":37.693914226526374},{"$f":"'X+30'!G96*W96","v":0},{"$f":"'X+30'!H96*V96","v":0.16140275000000001},{"$f":"'X+30'!I96","v":0},{"$f":"'X+30'!J96","v":0},50.959968498597377,19.349955686496479,31.610012812100894,4.6692956155845033,6.0839014144254797,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L96","v":18.410198033071396},{"$f":"'X+30'!B97*U97","v":0.21204045000000002},{"$f":"'X+30'!C97","v":0},{"$f":"'X+30'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+30'!M96","v":28.430673898902207},{"$f":"'X+30'!G97*W97","v":0},{"$f":"'X+30'!H97*V97","v":0.18043165000000003},{"$f":"'X+30'!I97","v":0},{"$f":"'X+30'!J97","v":0},37.80737185426117,14.506491357549821,23.300880496711347,3.9037066755215739,5.1297934021908587,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L97","v":12.891457738225284},{"$f":"'X+30'!B98*U98","v":0.23079885},{"$f":"'X+30'!C98","v":0},{"$f":"'X+30'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+30'!M97","v":21.659388200179912},{"$f":"'X+30'!G98*W98","v":0},{"$f":"'X+30'!H98*V98","v":0.20088205000000001},{"$f":"'X+30'!I98","v":0},{"$f":"'X+30'!J98","v":0},27.224530014201246,9.9161241174192867,17.308405896781959,2.9753336208059968,4.3509823033979513,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L98","v":9.3381600256451378},{"$f":"'X+30'!B99*U99","v":0.25037694999999999},{"$f":"'X+30'!C99","v":0},{"$f":"'X+30'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+30'!M98","v":15.208962585308935},{"$f":"'X+30'!G99*W99","v":0},{"$f":"'X+30'!H99*V99","v":0.2226544},{"$f":"'X+30'!I99","v":0},{"$f":"'X+30'!J99","v":0},18.822720146066711,7.0000999998121864,11.822620146254526,2.3380600258329514,3.3863424390544097,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L99","v":7.0817793087322416},{"$f":"'X+30'!B100*U100","v":0.27065420000000001},{"$f":"'X+30'!C100","v":0},{"$f":"'X+30'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+30'!M99","v":15.573664610336527},{"$f":"'X+30'!G100*W100","v":0},{"$f":"'X+30'!H100*V100","v":0.24560335},{"$f":"'X+30'!I100","v":0},{"$f":"'X+30'!J100","v":0},16.913786405612193,5.1650659953507638,11.748720410261431,1.916713313381478,3.8249442000750955,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L100","v":5.2749540163622877},{"$f":"'X+30'!B101*U101","v":0.29148925000000003},{"$f":"'X+30'!C101","v":0},{"$f":"'X+30'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+30'!M100","v":10.247053598348792},{"$f":"'X+30'!G101*W101","v":0},{"$f":"'X+30'!H101*V101","v":0.26953855000000004},{"$f":"'X+30'!I101","v":0},{"$f":"'X+30'!J101","v":0},11.222439256025933,3.7373616263483562,7.4850776296775763,1.5375923900139312,2.7619759686712162,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L101","v":3.6087186227138481},{"$f":"'X+30'!B102*U102","v":0.31272334999999996},{"$f":"'X+30'!C102","v":0},{"$f":"'X+30'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+30'!M101","v":8.7067198287791943},{"$f":"'X+30'!G102*W102","v":0},{"$f":"'X+30'!H102*V102","v":0.29422914999999999},{"$f":"'X+30'!I102","v":0},{"$f":"'X+30'!J102","v":0},8.6251371000807353,2.4801880458113876,6.1449490542693468,1.1285305769024605,2.5617707745098479,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L102","v":2.6271628930577497},{"$f":"'X+30'!B103*U103","v":0.33418465000000003},{"$f":"'X+30'!C103","v":0},{"$f":"'X+30'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+30'!M102","v":6.0998494186525107},{"$f":"'X+30'!G103*W103","v":0},{"$f":"'X+30'!H103*V103","v":0.31941160000000002},{"$f":"'X+30'!I103","v":0},{"$f":"'X+30'!J103","v":0},5.9006921372298997,1.7492053811482582,4.151486756081642,0.87795751190949156,1.9483626625708683,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L103","v":1.8816150842039001},{"$f":"'X+30'!B104*U104","v":0.35569385000000003},{"$f":"'X+30'!C104","v":0},{"$f":"'X+30'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+30'!M103","v":4.3250325095219102},{"$f":"'X+30'!G104*W104","v":0},{"$f":"'X+30'!H104*V104","v":0.34479959999999998},{"$f":"'X+30'!I104","v":0},{"$f":"'X+30'!J104","v":0},4.0460992009370997,1.2123361706853406,2.8337630302517596,0.6692789135185595,1.4912694792701509,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L104","v":1.1790417157107327},{"$f":"'X+30'!B105*U105","v":0.37706999999999996},{"$f":"'X+30'!C105","v":0},{"$f":"'X+30'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+30'!M104","v":2.9086116605864234},{"$f":"'X+30'!G105*W105","v":0},{"$f":"'X+30'!H105*V105","v":0.37009779999999998},{"$f":"'X+30'!I105","v":0},{"$f":"'X+30'!J105","v":0},2.566601339916728,0.73446045596768683,1.8321408839490414,0.44458125974304591,1.076470776637382,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+30'!L105","v":0.77495068026101899},{"$f":"'X+30'!B106*U106","v":1},{"$f":"'X+30'!C106","v":0},{"$f":"'X+30'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+30'!M105","v":1.8542606205787586},{"$f":"'X+30'!G106*W106","v":0},{"$f":"'X+30'!H106*V106","v":1},{"$f":"'X+30'!I106","v":0},{"$f":"'X+30'!J106","v":0},0,0,0,0.77495068026101899,1.8542606205787586,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14803.680451051114},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":16086.385112543905},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30692.752201673884,14687.060112905998,16005.692088767884,207.62033814511904,{"$f":"SUM(O6:O106)","v":183.69302377602349},{"$f":"SUM(P6:P106)","v":269.22093536254164},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30890.065563595017},null,null,null,null,null,null,{"$f":"L107+M107","v":30692.75220167388},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":30961.973137036413}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":197.31336192113667}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-269.22093536253306}]

{"sheet":"X+32","index":42,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":34}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+32"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":16136.381863215722},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30757.727853976838,14706.466009625969,16051.261844350864,210.12526419473988,188.12001886484887,265.24658100761383,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+31'!P107*106/206","v":138.53116091470588},{"$f":"'X+31'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+31'!C6","v":15},{"$f":"'X+31'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+31'!P107*100/206","v":130.68977444783576},{"$f":"'X+31'!G6*W6","v":0},{"$f":"'X+31'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+31'!I6","v":12},{"$f":"'X+31'!J6","v":9},{"$f":"L6+M6","v":272.88865936202774},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":139.34045441632796},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":133.54820494569981},{"$f":"B6*A6","v":0.19070649837791381},{"$f":"F6*H6","v":0.14156950213595643},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L6","v":141.84688684746774},{"$f":"'X+31'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+31'!C7","v":10},{"$f":"'X+31'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+31'!M6","v":135.91345852306816},{"$f":"'X+31'!G7*W7","v":0},{"$f":"'X+31'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+31'!I7","v":10},{"$f":"'X+31'!J7","v":11},{"$f":"L7+M7","v":278.71991955888268},143.82688026608267,134.89303929280004,2.0006581385070818E-2,2.0419230268130192E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L7","v":146.77697369417197},{"$f":"'X+31'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+31'!C8","v":12},{"$f":"'X+31'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+31'!M7","v":137.67693834747232},{"$f":"'X+31'!G8*W8","v":0},{"$f":"'X+31'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+31'!I8","v":13},{"$f":"'X+31'!J8","v":9},285.43128165009227,143.76390496598819,141.66737668410408,1.3068728183781686E-2,9.5616633682319516E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L8","v":147.03499819300202},{"$f":"'X+31'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+31'!C9","v":10},{"$f":"'X+31'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+31'!M8","v":144.75425239035692},{"$f":"'X+31'!G9*W9","v":0},{"$f":"'X+31'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+31'!I9","v":10},{"$f":"'X+31'!J9","v":8},293.76428825342435,147.01777973305613,146.74650852036822,1.7218459945892405E-2,7.7438699887094594E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L9","v":150.50198323770746},{"$f":"'X+31'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+31'!C10","v":10},{"$f":"'X+31'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+31'!M9","v":150.03470198027219},{"$f":"'X+31'!G10*W10","v":0},{"$f":"'X+31'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+31'!I10","v":10},{"$f":"'X+31'!J10","v":9},302.51828584182215,151.49105558970854,151.02723025211358,1.0927647998923462E-2,7.4717281586175544E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L10","v":154.98975047058778},{"$f":"'X+31'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+31'!C11","v":11},{"$f":"'X+31'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+31'!M10","v":154.32917516469649},{"$f":"'X+31'!G11*W11","v":0},{"$f":"'X+31'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+31'!I11","v":11},{"$f":"'X+31'!J11","v":12},310.30525021696565,156.98388410853246,153.32136610843315,5.8663620553117473E-3,7.8090562633336431E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L11","v":160.2654585919386},{"$f":"'X+31'!B12*U12","v":3.18E-5},{"$f":"'X+31'!C12","v":4},{"$f":"'X+31'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+31'!M11","v":156.41836095388558},{"$f":"'X+31'!G12*W12","v":0},{"$f":"'X+31'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+31'!I12","v":3},{"$f":"'X+31'!J12","v":1},315.67065973773379,157.26036215035538,158.41029758737841,5.0964415832236475E-3,8.0633665071728026E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L12","v":160.60621376272826},{"$f":"'X+31'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+31'!C13","v":5},{"$f":"'X+31'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+31'!M12","v":161.56789178244344},{"$f":"'X+31'!G13*W13","v":0},{"$f":"'X+31'!H13*V13","v":5.24E-5},{"$f":"'X+31'!I13","v":5},{"$f":"'X+31'!J13","v":3},326.15978443458414,162.60035880967013,163.55942562491404,5.8549530581248465E-3,8.4661575294000362E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L13","v":165.14038532061315},{"$f":"'X+31'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+31'!C14","v":4},{"$f":"'X+31'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+31'!M13","v":165.95649698628901},{"$f":"'X+31'!G14*W14","v":0},{"$f":"'X+31'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+31'!I14","v":4},{"$f":"'X+31'!J14","v":3},333.08017561279894,166.13263197952236,166.94754363327661,7.7533410908027876E-3,8.9533530124102922E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L14","v":168.54797533920674},{"$f":"'X+31'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+31'!C15","v":3},{"$f":"'X+31'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+31'!M14","v":169.22693317519179},{"$f":"'X+31'!G15*W15","v":0},{"$f":"'X+31'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+31'!I15","v":3},{"$f":"'X+31'!J15","v":3},336.75518412318797,167.53771919490734,169.21746492828063,1.0256144299390729E-2,9.4682469111519816E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L15","v":169.03892523134883},{"$f":"'X+31'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+31'!C16","v":5},{"$f":"'X+31'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+31'!M15","v":170.63417866134409},{"$f":"'X+31'!G16*W16","v":0},{"$f":"'X+31'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+31'!I16","v":5},{"$f":"'X+31'!J16","v":3},343.65024764454341,171.02624731195647,172.62400033258695,1.2677919392351161E-2,1.0178328757149174E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L16","v":171.98830214186179},{"$f":"'X+31'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+31'!C17","v":6},{"$f":"'X+31'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+31'!M16","v":173.53192181661322},{"$f":"'X+31'!G17*W17","v":0},{"$f":"'X+31'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+31'!I17","v":6},{"$f":"'X+31'!J17","v":3},350.49378338318013,173.9731671712733,176.52061621190686,1.5134970588483839E-2,1.130560470635235E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L17","v":174.0321289281666},{"$f":"'X+31'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+31'!C18","v":6},{"$f":"'X+31'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+31'!M17","v":176.57626155298709},{"$f":"'X+31'!G18*W18","v":0},{"$f":"'X+31'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+31'!I18","v":6},{"$f":"'X+31'!J18","v":3},354.57846578870868,175.01482943842262,179.56363635028606,1.7299489743975473E-2,1.262520270103858E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L18","v":174.2229081694104},{"$f":"'X+31'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+31'!C19","v":2},{"$f":"'X+31'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+31'!M18","v":178.81623733768743},{"$f":"'X+31'!G19*W19","v":0},{"$f":"'X+31'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+31'!I19","v":2},{"$f":"'X+31'!J19","v":2},349.00510990688656,170.20321148563878,178.80189842124778,1.9696683771638607E-2,1.4338916439634477E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L19","v":168.53164808984906},{"$f":"'X+31'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+31'!C20","v":4},{"$f":"'X+31'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+31'!M19","v":177.22425939831209},{"$f":"'X+31'!G20*W20","v":0},{"$f":"'X+31'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+31'!I20","v":4},{"$f":"'X+31'!J20","v":2},349.71771026239344,170.50930357408453,179.20840668830891,2.2344515764520505E-2,1.5852710003179015E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L20","v":167.56895040475445},{"$f":"'X+31'!B21*U21","v":1.63129E-4},{"$f":"'X+31'!C21","v":4},{"$f":"'X+31'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+31'!M20","v":176.43315088423367},{"$f":"'X+31'!G21*W21","v":0.33981259999999996},{"$f":"'X+31'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+31'!I21","v":4},{"$f":"'X+31'!J21","v":0},349.95709338949712,169.54161504944386,180.41547834005326,2.7335355310577188E-2,1.7672544180419855E-2,5.995420772816374E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L21","v":166.17662768637305},{"$f":"'X+31'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+31'!C22","v":6},{"$f":"'X+31'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+31'!M21","v":177.23923104463358},{"$f":"'X+31'!G22*W22","v":1.6944046666666666},{"$f":"'X+31'!H22*V22","v":1.11022E-4},{"$f":"'X+31'!I22","v":6},{"$f":"'X+31'!J22","v":10},342.36166539446742,169.14211180374284,173.21955359072456,3.45158826302258E-2,1.9677453909037308E-2,0.30031498019843866,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L22","v":164.95285565268449},{"$f":"'X+31'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+31'!C23","v":6},{"$f":"'X+31'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+31'!M22","v":169.26488784035413},{"$f":"'X+31'!G23*W23","v":3.0649546666666665},{"$f":"'X+31'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+31'!I23","v":6},{"$f":"'X+31'!J23","v":8},332.15235406845261,164.90805247765496,167.24430159079765,4.4803175029536943E-2,2.0586249556475634E-2,0.51878920788910332,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L23","v":160.39942311787183},{"$f":"'X+31'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+31'!C24","v":10},{"$f":"'X+31'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+31'!M23","v":162.98750836958189},{"$f":"'X+31'!G24*W24","v":5.3131026666666665},{"$f":"'X+31'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+31'!I24","v":10},{"$f":"'X+31'!J24","v":8},328.30843023128421,163.34245373396422,164.96597649731996,5.6969383907620776E-2,2.1531872261934534E-2,0.86596936535178115,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L24","v":158.38381186513303},{"$f":"'X+31'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+31'!C25","v":9},{"$f":"'X+31'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+31'!M24","v":160.2832621937275},{"$f":"'X+31'!G25*W25","v":10.447013333333333},{"$f":"'X+31'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+31'!I25","v":9},{"$f":"'X+31'!J25","v":9},319.57317137548318,159.31271748996588,160.26045388551734,7.1094375167149726E-2,2.2808308210167421E-2,1.6744813772480336,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L25","v":154.16259566521529},{"$f":"'X+31'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+31'!C26","v":8},{"$f":"'X+31'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+31'!M25","v":155.39542297598186},{"$f":"'X+31'!G26*W26","v":16.112460000000002},{"$f":"'X+31'!H26*V26","v":1.51626E-4},{"$f":"'X+31'!I26","v":8},{"$f":"'X+31'!J26","v":9},309.45385066045435,155.08198967087668,154.3718609895777,8.0605994338599302E-2,2.3561986404156226E-2,2.503802536883589,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L26","v":149.85129494536667},{"$f":"'X+31'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+31'!C27","v":7},{"$f":"'X+31'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+31'!M26","v":149.42888208743804},{"$f":"'X+31'!G27*W27","v":22.426593333333333},{"$f":"'X+31'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+31'!I27","v":8},{"$f":"'X+31'!J27","v":8},299.17334269144771,149.76854181550252,149.40480087594523,8.2753129864154548E-2,2.4081211492801076E-2,3.3511807708295906,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L27","v":144.44516683131465},{"$f":"'X+31'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+31'!C28","v":11},{"$f":"'X+31'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+31'!M27","v":144.37227117968771},{"$f":"'X+31'!G28*W28","v":32.911406666666664},{"$f":"'X+31'!H28*V28","v":1.701885E-4},{"$f":"'X+31'!I28","v":11},{"$f":"'X+31'!J28","v":9},293.71306531162872,147.36536463221469,146.34770067941406,7.980219909996375E-2,2.4570500273664281E-2,4.7514945281849812,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L28","v":142.16310457203005},{"$f":"'X+31'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+31'!C29","v":10},{"$f":"'X+31'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+31'!M28","v":141.42778760037805},{"$f":"'X+31'!G29*W29","v":38.196553333333334},{"$f":"'X+31'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+31'!I29","v":10},{"$f":"'X+31'!J29","v":8},282.48819704008054,139.08581333533633,143.40238370474424,7.7291236693721288E-2,2.5403895633824111E-2,5.4020540318931793,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L29","v":134.22532408527286},{"$f":"'X+31'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+31'!C30","v":14},{"$f":"'X+31'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+31'!M29","v":138.80401783736312},{"$f":"'X+31'!G30*W30","v":50.104373333333335},{"$f":"'X+31'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+31'!I30","v":14},{"$f":"'X+31'!J30","v":7},284.93096023327172,139.1533617280457,145.77759850522602,7.1962357227161433E-2,2.6419332137083425E-2,6.9546883298899012,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L30","v":134.8626502500841},{"$f":"'X+31'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+31'!C31","v":14},{"$f":"'X+31'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+31'!M30","v":141.71687817710088},{"$f":"'X+31'!G31*W31","v":60.364240000000002},{"$f":"'X+31'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+31'!I31","v":15},{"$f":"'X+31'!J31","v":8},287.47958002398207,138.79127331583203,148.68830670815004,7.1376934252083621E-2,2.857146895084622E-2,8.5546316463332808,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L31","v":134.96619834160006},{"$f":"'X+31'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+31'!C32","v":13},{"$f":"'X+31'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+31'!M31","v":145.06707706458636},{"$f":"'X+31'!G32*W32","v":66.619780000000006},{"$f":"'X+31'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+31'!I32","v":13},{"$f":"'X+31'!J32","v":9},282.9316362474699,133.89571487635703,149.03592137111289,7.048346524303295E-2,3.1155693473468554E-2,9.6643367592857903,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L32","v":130.94693173335909},{"$f":"'X+31'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+31'!C33","v":15},{"$f":"'X+31'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+31'!M32","v":146.24342557034444},{"$f":"'X+31'!G33*W33","v":83.705533333333335},{"$f":"'X+31'!H33*V33","v":2.295535E-4},{"$f":"'X+31'!I33","v":15},{"$f":"'X+31'!J33","v":11},281.08889344476717,130.87903856461438,150.20985488015279,6.7893168744714405E-2,3.3570690191662061E-2,12.24138393385932,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L33","v":128.62227376260432},{"$f":"'X+31'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+31'!C34","v":15},{"$f":"'X+31'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+31'!M33","v":148.07208221972709},{"$f":"'X+31'!G34*W34","v":96.08356666666667},{"$f":"'X+31'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+31'!I34","v":15},{"$f":"'X+31'!J34","v":9},282.59068726065408,128.55512309609631,154.03556416455777,6.7150666508022303E-2,3.651805516931686E-2,14.227293783431296,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L34","v":127.30647717962758},{"$f":"'X+31'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+31'!C35","v":21},{"$f":"'X+31'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+31'!M34","v":152.85242945908215},{"$f":"'X+31'!G35*W35","v":111.49120000000001},{"$f":"'X+31'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+31'!I35","v":19},{"$f":"'X+31'!J35","v":13},288.04983792702757,129.23801532078173,158.81182260624584,6.8461858845842688E-2,4.0606852836314489E-2,17.041700783308421,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L35","v":128.61446664819809},{"$f":"'X+31'!B36*U36","v":5.665965E-4},{"$f":"'X+31'!C36","v":20},{"$f":"'X+31'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+31'!M35","v":158.22082805649285},{"$f":"'X+31'!G36*W36","v":110.07},{"$f":"'X+31'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+31'!I36","v":20},{"$f":"'X+31'!J36","v":12},298.71696432570269,132.54159414154586,166.17537018415683,7.2872506652235769E-2,4.5457872336012763E-2,17.415366544178166,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L36","v":133.11969781419512},{"$f":"'X+31'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+31'!C37","v":17},{"$f":"'X+31'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+31'!M36","v":166.7234454347151},{"$f":"'X+31'!G37*W37","v":115.5808},{"$f":"'X+31'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+31'!I37","v":17},{"$f":"'X+31'!J37","v":13},305.7108165251957,135.03933311982544,170.67148340537025,8.0364694369674139E-2,5.1962029344855915E-2,19.270029202100719,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L37","v":150.58927241045802},{"$f":"'X+31'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+31'!C38","v":20},{"$f":"'X+31'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+31'!M37","v":163.38317311618601},{"$f":"'X+31'!G38*W38","v":111.19606666666665},{"$f":"'X+31'!H38*V38","v":3.393475E-4},{"$f":"'X+31'!I38","v":19},{"$f":"'X+31'!J38","v":14},323.82037526983254,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":155.49264582498557},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":168.32772944484697},9.6626585472441073E-2,{"$f":"F38*H38","v":5.5443671339044931E-2},{"$f":"G38*F38/1000","v":18.167566210038959},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L38","v":169.52191061602898},{"$f":"'X+31'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+31'!C39","v":17},{"$f":"'X+31'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+31'!M38","v":207.25142709633397},{"$f":"'X+31'!G39*W39","v":99.020133333333334},{"$f":"'X+31'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+31'!I39","v":16},{"$f":"'X+31'!J39","v":14},382.58162214434645,173.40677921710741,209.17484292723904,0.11513139892156325,7.6584169094918622E-2,20.522063944602603,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L39","v":161.54846913346978},{"$f":"'X+31'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+31'!C40","v":15},{"$f":"'X+31'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+31'!M39","v":190.28453419086239},{"$f":"'X+31'!G40*W40","v":95.188199999999995},{"$f":"'X+31'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+31'!I40","v":14},{"$f":"'X+31'!J40","v":15},352.64032493516652,163.43264752394418,189.20767741122231,0.1158216095255992,7.6856779640093187E-2,18.112842297466646,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L40","v":193.11833797002143},{"$f":"'X+31'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+31'!C41","v":15},{"$f":"'X+31'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+31'!M40","v":206.12967824132758},{"$f":"'X+31'!G41*W41","v":82.483686666666657},{"$f":"'X+31'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+31'!I41","v":14},{"$f":"'X+31'!J41","v":15},401.01048211835518,195.97184341991417,205.03863869844099,0.14649455010727105,9.10395428865821E-2,17.00233579275848,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L41","v":199.94362879778137},{"$f":"'X+31'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+31'!C42","v":17},{"$f":"'X+31'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+31'!M41","v":199.07844816864426},{"$f":"'X+31'!G42*W42","v":72.694853333333313},{"$f":"'X+31'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+31'!I42","v":16},{"$f":"'X+31'!J42","v":15},405.76474912645676,205.78259619858392,199.98215292787285,0.16103259919744514,9.6295240771414048E-2,14.471978591447192,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L42","v":215.67179755923013},{"$f":"'X+31'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+31'!C43","v":12},{"$f":"'X+31'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+31'!M42","v":238.75973382508562},{"$f":"'X+31'!G43*W43","v":58.614106666666657},{"$f":"'X+31'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+31'!I43","v":12},{"$f":"'X+31'!J43","v":15},453.11955389084324,217.48618102852745,235.63337286231575,0.18561653070266726,0.12636096276985451,13.994688506128508,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L43","v":214.5315130757979},{"$f":"'X+31'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+31'!C44","v":13},{"$f":"'X+31'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+31'!M43","v":207.81963623857516},{"$f":"'X+31'!G44*W44","v":46.599106666666664},{"$f":"'X+31'!H44*V44","v":5.78967E-4},{"$f":"'X+31'!I44","v":12},{"$f":"'X+31'!J44","v":15},422.03188366251413,217.33256813527311,204.69931552724103,0.19894494052478889,0.12032071133413914,9.6842093965092282,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L44","v":239.03194787806854},{"$f":"'X+31'!B45*U45","v":1.0084705E-3},{"$f":"'X+31'!C45","v":10},{"$f":"'X+31'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+31'!M44","v":242.44555193330908},{"$f":"'X+31'!G45*W45","v":37.817026666666671},{"$f":"'X+31'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+31'!I45","v":10},{"$f":"'X+31'!J45","v":3},490.08309148287617,240.79089121007596,249.29220027280022,0.24105666799256972,0.15335166050885668,9.1685699026766692,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L45","v":221.09479370684915},{"$f":"'X+31'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+31'!C46","v":12},{"$f":"'X+31'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+31'!M45","v":220.51758456449693},{"$f":"'X+31'!G46*W46","v":28.979673333333334},{"$f":"'X+31'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+31'!I46","v":12},{"$f":"'X+31'!J46","v":5},452.21503723751272,224.84975766340574,227.36527957410698,0.24503604344339527,0.15230499038995335,6.3905275649348301,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L46","v":235.68254565596209},{"$f":"'X+31'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+31'!C47","v":14},{"$f":"'X+31'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+31'!M46","v":241.26048956728346},{"$f":"'X+31'!G47*W47","v":18.889446666666664},{"$f":"'X+31'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+31'!I47","v":14},{"$f":"'X+31'!J47","v":8},487.47095144389857,240.39246227591144,247.07848916798713,0.29008338005063539,0.18200039929634035,4.5572771504550902,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L47","v":259.07912316505673},{"$f":"'X+31'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+31'!C48","v":9},{"$f":"'X+31'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+31'!M47","v":272.85988945922765},{"$f":"'X+31'!G48*W48","v":12.351526666666667},{"$f":"'X+31'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+31'!I48","v":8},{"$f":"'X+31'!J48","v":8},533.35724803716164,260.72217029659845,272.63507774056319,0.35695286845829766,0.22481171866446278,3.3702362009193689,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L48","v":266.62671504014816},{"$f":"'X+31'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+31'!C49","v":11},{"$f":"'X+31'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+31'!M48","v":277.59901824092105},{"$f":"'X+31'!G49*W49","v":7.2478820000000006},{"$f":"'X+31'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+31'!I49","v":11},{"$f":"'X+31'!J49","v":8},549.56143260982572,269.21275413515082,280.34867847467484,0.41396090499732346,0.25033976624622645,2.0120049275260437,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L49","v":267.27007697274951},{"$f":"'X+31'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+31'!C50","v":11},{"$f":"'X+31'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+31'!M49","v":291.24784394683815},{"$f":"'X+31'!G50*W50","v":4.5244233333333339},{"$f":"'X+31'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+31'!I50","v":11},{"$f":"'X+31'!J50","v":7},565.76164535040721,270.80179440723595,294.95985094317132,0.4682825655135695,0.28799300366681024,1.3177285409360999,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L50","v":284.52227769675733},{"$f":"'X+31'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+31'!C51","v":10},{"$f":"'X+31'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+31'!M50","v":277.17795313615989},{"$f":"'X+31'!G51*W51","v":2.4095213333333332},{"$f":"'X+31'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+31'!I51","v":10},{"$f":"'X+31'!J51","v":7},565.83955832946242,285.96253701984449,279.87702130961793,0.5597406769128308,0.30093182654197559,0.66786619121124413,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L51","v":279.14942344401913},{"$f":"'X+31'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+31'!C52","v":8},{"$f":"'X+31'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+31'!M51","v":280.8807619279209},{"$f":"'X+31'!G52*W52","v":1.3922226666666668},{"$f":"'X+31'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+31'!I52","v":8},{"$f":"'X+31'!J52","v":6},563.08613043192327,280.54032386845506,282.54580656346815,0.60909957556407468,0.33495536445276047,0.39104856338665522,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L52","v":281.54225067613947},{"$f":"'X+31'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+31'!C53","v":5},{"$f":"'X+31'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+31'!M52","v":262.83069119391234},{"$f":"'X+31'!G53*W53","v":0.76621939999999988},{"$f":"'X+31'!H53*V53","v":1.310779E-3},{"$f":"'X+31'!I53","v":6},{"$f":"'X+31'!J53","v":6},543.35338886060345,280.86721061726359,262.48617824333985,0.67504005887589658,0.34451295057246523,0.20138597450818477,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L53","v":254.64059607077087},{"$f":"'X+31'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+31'!C54","v":5},{"$f":"'X+31'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+31'!M53","v":246.73712750426395},{"$f":"'X+31'!G54*W54","v":0.72774420000000006},{"$f":"'X+31'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+31'!I54","v":5},{"$f":"'X+31'!J54","v":4},501.35146407942949,253.96972390329205,247.38174017613744,0.67087216747881384,0.35538732812651158,0.17956151346588858,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L54","v":223.92995819868918},{"$f":"'X+31'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+31'!C55","v":6},{"$f":"'X+31'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+31'!M54","v":244.448201930506},{"$f":"'X+31'!G55*W55","v":0.97042133333333336},{"$f":"'X+31'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+31'!I55","v":6},{"$f":"'X+31'!J55","v":4},467.33762528854254,221.27614004681831,246.06148524172426,0.65381815187087355,0.38671668878175763,0.23721775004833753,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L55","v":248.41314418906464},{"$f":"'X+31'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+31'!C56","v":3},{"$f":"'X+31'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+31'!M55","v":247.06403478317014},{"$f":"'X+31'!G56*W56","v":0},{"$f":"'X+31'!H56*V56","v":1.737352E-3},{"$f":"'X+31'!I56","v":3},{"$f":"'X+31'!J56","v":4},491.23665798412912,245.60186039591761,245.63479758821154,0.81128379314701959,0.42923719495861018,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L56","v":224.43938372951007},{"$f":"'X+31'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+31'!C57","v":3},{"$f":"'X+31'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+31'!M56","v":245.65618404069971},{"$f":"'X+31'!G57*W57","v":0},{"$f":"'X+31'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+31'!I57","v":3},{"$f":"'X+31'!J57","v":4},468.802160288805,224.61487187525248,244.18728841355249,0.82451185425760654,0.46889562714722549,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L57","v":206.41464892348245},{"$f":"'X+31'!B58*U58","v":4.141563E-3},{"$f":"'X+31'!C58","v":3},{"$f":"'X+31'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+31'!M57","v":215.80800955447009},{"$f":"'X+31'!G58*W58","v":0},{"$f":"'X+31'!H58*V58","v":2.0988265E-3},{"$f":"'X+31'!I58","v":3},{"$f":"'X+31'!J58","v":4},419.91483563594784,205.55976965084295,214.35506598510491,0.85487927263948471,0.45294356936517499,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L58","v":197.96931279589919},{"$f":"'X+31'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+31'!C59","v":3},{"$f":"'X+31'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+31'!M58","v":214.3755193864358},{"$f":"'X+31'!G59*W59","v":0},{"$f":"'X+31'!H59*V59","v":2.31014E-3},{"$f":"'X+31'!I59","v":3},{"$f":"'X+31'!J59","v":4},410.92687667941414,198.04659475533376,212.88028192408041,0.92271804056544193,0.4952374623553808,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L59","v":213.39168262189563},{"$f":"'X+31'!B60*U60","v":5.217625E-3},{"$f":"'X+31'!C60","v":5},{"$f":"'X+31'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+31'!M59","v":207.04947641877575},{"$f":"'X+31'!G60*W60","v":0},{"$f":"'X+31'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+31'!I60","v":5},{"$f":"'X+31'!J60","v":3},421.80053120055169,213.27828484385554,208.52224635669614,1.1133977780400681,0.52723006207960299,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L60","v":179.16691659758982},{"$f":"'X+31'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+31'!C61","v":5},{"$f":"'X+31'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+31'!M60","v":205.62472487178215},{"$f":"'X+31'!G61*W61","v":0},{"$f":"'X+31'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+31'!I61","v":5},{"$f":"'X+31'!J61","v":3},387.17455096787972,180.12784254395501,207.04670842392471,1.0390740536348071,0.57801644785742623,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L61","v":163.18532798528142},{"$f":"'X+31'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+31'!C62","v":4},{"$f":"'X+31'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+31'!M61","v":170.18995532680538},{"$f":"'X+31'!G62*W62","v":0},{"$f":"'X+31'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+31'!I62","v":4},{"$f":"'X+31'!J62","v":3},334.79789282563354,164.13678066031198,170.66111216532153,1.0485473249694259,0.52884316148385513,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L62","v":178.2797755925906},{"$f":"'X+31'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+31'!C63","v":4},{"$f":"'X+31'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+31'!M62","v":179.3875399112911},{"$f":"'X+31'!G63*W63","v":0},{"$f":"'X+31'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+31'!I63","v":3},{"$f":"'X+31'!J63","v":3},356.77931555248216,178.00894645329069,178.77036909919147,1.2708291392999176,0.61717081209962288,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L63","v":154.74352654518322},{"$f":"'X+31'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+31'!C64","v":2},{"$f":"'X+31'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+31'!M63","v":162.39450145614717},{"$f":"'X+31'!G64*W64","v":0},{"$f":"'X+31'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+31'!I64","v":2},{"$f":"'X+31'!J64","v":3},313.28973530029202,152.51459957093229,160.77513572935973,1.2289269742509346,0.61936572678743329,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L64","v":151.63920681745921},{"$f":"'X+31'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+31'!C65","v":3},{"$f":"'X+31'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+31'!M64","v":158.87363186608482},{"$f":"'X+31'!G65*W65","v":0},{"$f":"'X+31'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+31'!I65","v":3},{"$f":"'X+31'!J65","v":2},310.49296653423039,151.29207139915013,159.20089513508023,1.3471354183090802,0.67273673100459597,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L65","v":151.34111843016467},{"$f":"'X+31'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+31'!C66","v":2},{"$f":"'X+31'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+31'!M65","v":152.52275088431901},{"$f":"'X+31'!G66*W66","v":0},{"$f":"'X+31'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+31'!I66","v":2},{"$f":"'X+31'!J66","v":2},301.63650034859734,149.83168320405585,151.80481714454146,1.5094352261088084,0.7179337397775426,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L66","v":175.35338042239457},{"$f":"'X+31'!B67*U67","v":1.121759E-2},{"$f":"'X+31'!C67","v":3},{"$f":"'X+31'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+31'!M66","v":162.3105535019231},{"$f":"'X+31'!G67*W67","v":0},{"$f":"'X+31'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+31'!I67","v":3},{"$f":"'X+31'!J67","v":2},336.84646326135942,174.38633809570211,162.4601251656573,1.9670423266924491,0.85042833626579839,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L67","v":166.34955457559283},{"$f":"'X+31'!B68*U68","v":1.2590195E-2},{"$f":"'X+31'!C68","v":2},{"$f":"'X+31'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+31'!M67","v":163.43755646867916},{"$f":"'X+31'!G68*W68","v":0},{"$f":"'X+31'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+31'!I68","v":2},{"$f":"'X+31'!J68","v":2},326.73829155782892,164.25518124532297,162.48311031250591,2.0943733302698559,0.95444615617325679,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L68","v":155.42572117247875},{"$f":"'X+31'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+31'!C69","v":2},{"$f":"'X+31'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+31'!M68","v":162.51643273389644},{"$f":"'X+31'!G69*W69","v":0},{"$f":"'X+31'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+31'!I69","v":2},{"$f":"'X+31'!J69","v":3},314.69974968370781,154.24226955630354,160.45748012740427,2.1834516161752155,1.0589526064921688,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L69","v":172.72661851136766},{"$f":"'X+31'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+31'!C70","v":0},{"$f":"'X+31'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+31'!M69","v":179.23758098697479},{"$f":"'X+31'!G70*W70","v":0},{"$f":"'X+31'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+31'!I70","v":0},{"$f":"'X+31'!J70","v":0},347.96887506840113,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":170.03605942934846},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":177.93281563905268},2.6905590820192042,{"$f":"F70*H70","v":1.3047653479221126},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L70","v":154.56005841783741},{"$f":"'X+31'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+31'!C71","v":0},{"$f":"'X+31'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+31'!M70","v":142.61948575965118},{"$f":"'X+31'!G71*W71","v":0},{"$f":"'X+31'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+31'!I71","v":0},{"$f":"'X+31'!J71","v":0},{"$f":"L71+M71","v":291.35854763185159},149.90008831326963,141.45845931858199,2.6599701045677695,1.1610264410691937,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L71","v":145.7248308665167},{"$f":"'X+31'!B72*U72","v":1.8990455E-2},{"$f":"'X+31'!C72","v":3},{"$f":"'X+31'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+31'!M71","v":148.88690011994589},{"$f":"'X+31'!G72*W72","v":0},{"$f":"'X+31'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+31'!I72","v":3},{"$f":"'X+31'!J72","v":2},292.48756399689125,143.9574500235635,148.53011397332779,2.7673808429531963,1.3567861466181006,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L72","v":153.21056403158482},{"$f":"'X+31'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+31'!C73","v":2},{"$f":"'X+31'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+31'!M72","v":166.88505635498325},{"$f":"'X+31'!G73*W73","v":0},{"$f":"'X+31'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+31'!I73","v":2},{"$f":"'X+31'!J73","v":2},316.18409256951361,151.00251484317619,165.18157772633745,3.2080491884086486,1.7034786286457946,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L73","v":155.9939520557769},{"$f":"'X+31'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+31'!C74","v":1},{"$f":"'X+31'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+31'!M73","v":171.58657500580804},{"$f":"'X+31'!G74*W74","v":0},{"$f":"'X+31'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+31'!I74","v":1},{"$f":"'X+31'!J74","v":2},321.02193863965101,152.39760196762316,168.62433667202788,3.5963500881537445,1.9622383337801699,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L74","v":156.48969102163795},{"$f":"'X+31'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+31'!C75","v":1},{"$f":"'X+31'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+31'!M74","v":185.72464020061662},{"$f":"'X+31'!G75*W75","v":0},{"$f":"'X+31'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+31'!I75","v":1},{"$f":"'X+31'!J75","v":2},334.87026917619812,152.52470311328972,182.34556606290838,3.9649879083482471,2.3790741377082356,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L75","v":142.49653108397482},{"$f":"'X+31'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+31'!C76","v":1},{"$f":"'X+31'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+31'!M75","v":185.97018218880064},{"$f":"'X+31'!G76*W76","v":0},{"$f":"'X+31'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+31'!I76","v":1},{"$f":"'X+31'!J76","v":2},320.83461754950235,138.53228827645847,182.30232927304388,3.9642428075163481,2.6678529157567477,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L76","v":153.05184627777592},{"$f":"'X+31'!B77*U77","v":3.056145E-2},{"$f":"'X+31'!C77","v":2},{"$f":"'X+31'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+31'!M76","v":195.49065436329849},{"$f":"'X+31'!G77*W77","v":0},{"$f":"'X+31'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+31'!I77","v":2},{"$f":"'X+31'!J77","v":2},341.72488701074167,149.37435993034998,192.35052708039169,4.6774863474259352,3.1401272829067906,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L77","v":166.4345273631813},{"$f":"'X+31'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+31'!C78","v":1},{"$f":"'X+31'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+31'!M77","v":199.33176705806602},{"$f":"'X+31'!G78*W78","v":0},{"$f":"'X+31'!H78*V78","v":1.798568E-2},{"$f":"'X+31'!I78","v":1},{"$f":"'X+31'!J78","v":2},355.58618665085226,160.83953696892718,194.74664968192511,5.5949903942541344,3.585117376140917,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L78","v":139.62627195346641},{"$f":"'X+31'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+31'!C79","v":1},{"$f":"'X+31'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+31'!M78","v":177.96906720876666},{"$f":"'X+31'!G79*W79","v":0},{"$f":"'X+31'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+31'!I79","v":1},{"$f":"'X+31'!J79","v":2},306.85117570090603,133.46436687005905,173.38680883084697,5.1619050834073583,3.5822583779196835,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L79","v":149.40399533126293},{"$f":"'X+31'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+31'!C80","v":1},{"$f":"'X+31'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+31'!M79","v":204.98902189467105},{"$f":"'X+31'!G80*W80","v":0},{"$f":"'X+31'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+31'!I80","v":1},{"$f":"'X+31'!J80","v":2},342.71797785784167,143.34351713218729,199.37446072565442,6.0604781990756456,4.6145611690166328,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L80","v":160.01926224872292},{"$f":"'X+31'!B81*U81","v":4.437373E-2},{"$f":"'X+31'!C81","v":2},{"$f":"'X+31'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+31'!M80","v":199.5320558159593},{"$f":"'X+31'!G81*W81","v":0},{"$f":"'X+31'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+31'!I81","v":2},{"$f":"'X+31'!J81","v":2},348.41987378251292,153.91861071089889,194.50126307161403,7.1006515378240236,5.0307927443452698,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L81","v":144.03472620342211},{"$f":"'X+31'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+31'!C82","v":1},{"$f":"'X+31'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+31'!M81","v":203.36808681635378},{"$f":"'X+31'!G82*W82","v":0},{"$f":"'X+31'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+31'!I82","v":1},{"$f":"'X+31'!J82","v":2},333.6592818405868,137.04758363095334,196.61169820963346,6.9871425724687812,5.7563886067203338,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L82","v":154.72772948429071},{"$f":"'X+31'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+31'!C83","v":1},{"$f":"'X+31'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+31'!M82","v":221.41472039385249},{"$f":"'X+31'!G83*W83","v":0},{"$f":"'X+31'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+31'!I83","v":1},{"$f":"'X+31'!J83","v":2},359.86266697131691,146.50431968783548,213.35834728348141,8.2234097964552291,7.0563731103710765,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L83","v":155.34579604538081},{"$f":"'X+31'!B84*U84","v":5.844009E-2},{"$f":"'X+31'!C84","v":0},{"$f":"'X+31'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+31'!M83","v":200.91717642925903},{"$f":"'X+31'!G84*W84","v":0},{"$f":"'X+31'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+31'!I84","v":0},{"$f":"'X+31'!J84","v":1},338.95262280144084,146.2673737433671,192.68524905807371,9.0784223020136992,7.2319273711853134,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L84","v":144.41990949119531},{"$f":"'X+31'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+31'!C85","v":3},{"$f":"'X+31'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+31'!M84","v":194.3575721529842},{"$f":"'X+31'!G85*W85","v":0},{"$f":"'X+31'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+31'!I85","v":3},{"$f":"'X+31'!J85","v":1},326.5441361417104,138.11156396199007,188.4325721797203,9.3083455292052388,7.9249999732639065,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L85","v":133.8783424837234},{"$f":"'X+31'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+31'!C86","v":0},{"$f":"'X+31'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+31'!M85","v":188.68257470772798},{"$f":"'X+31'!G86*W86","v":0},{"$f":"'X+31'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+31'!I86","v":0},{"$f":"'X+31'!J86","v":0},304.2843033666482,124.34023285541581,179.94407051123241,9.538109628307593,8.7385041964955565,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L86","v":133.5927842335123},{"$f":"'X+31'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+31'!C87","v":0},{"$f":"'X+31'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+31'!M86","v":174.26652744303826},{"$f":"'X+31'!G87*W87","v":0},{"$f":"'X+31'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+31'!I87","v":0},{"$f":"'X+31'!J87","v":0},288.12967786102706,123.04907192857875,165.08060593244829,10.543712304933546,9.1859215105899636,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L87","v":99.916612547029899},{"$f":"'X+31'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+31'!C88","v":0},{"$f":"'X+31'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+31'!M87","v":136.54128145385485},{"$f":"'X+31'!G88*W88","v":0},{"$f":"'X+31'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+31'!I88","v":0},{"$f":"'X+31'!J88","v":0},219.49770744595577,91.158388402154785,128.33931904380097,8.7582241448751095,8.2019624100538895,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L88","v":86.263546680303435},{"$f":"'X+31'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+31'!C89","v":1},{"$f":"'X+31'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+31'!M88","v":130.33757508500852},{"$f":"'X+31'!G89*W89","v":0},{"$f":"'X+31'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+31'!I89","v":1},{"$f":"'X+31'!J89","v":0},201.281868139229,78.857413789275512,122.42445434995348,8.40613289102793,8.9131207350550472,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L89","v":70.109259168729409},{"$f":"'X+31'!B90*U90","v":0.10830889999999999},{"$f":"'X+31'!C90","v":0},{"$f":"'X+31'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+31'!M89","v":100.09825865649175},{"$f":"'X+31'!G90*W90","v":0},{"$f":"'X+31'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+31'!I90","v":0},{"$f":"'X+31'!J90","v":0},154.83394445090838,62.515802428349417,92.318142022558959,7.5934567403799953,7.7801166339327965,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L90","v":63.718017797078915},{"$f":"'X+31'!B91*U91","v":0.12020679999999999},{"$f":"'X+31'!C91","v":0},{"$f":"'X+31'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+31'!M90","v":101.16118493480491},{"$f":"'X+31'!G91*W91","v":0},{"$f":"'X+31'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+31'!I91","v":0},{"$f":"'X+31'!J91","v":0},148.29258589816209,56.058678775349009,92.233907122813065,7.6593390217299051,8.9272778119918357,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L91","v":51.445380232656625},{"$f":"'X+31'!B92*U92","v":0.13310035000000001},{"$f":"'X+31'!C92","v":0},{"$f":"'X+31'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+31'!M91","v":76.645009781710769},{"$f":"'X+31'!G92*W92","v":0},{"$f":"'X+31'!H92*V92","v":0.10004718},{"$f":"'X+31'!I92","v":0},{"$f":"'X+31'!J92","v":0},113.57487480978514,44.59798211780695,68.976892691978193,6.8473981148496783,7.6681170897325783,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L92","v":44.31089170604411},{"$f":"'X+31'!B93*U93","v":0.14696075},{"$f":"'X+31'!C93","v":0},{"$f":"'X+31'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+31'!M92","v":64.539938698762583},{"$f":"'X+31'!G93*W93","v":0},{"$f":"'X+31'!H93*V93","v":0.11320585},{"$f":"'X+31'!I93","v":0},{"$f":"'X+31'!J93","v":0},95.032569907176367,37.798929827755089,57.233640079421271,6.5119618782890223,7.3062986193413115,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L93","v":36.718199611019642},{"$f":"'X+31'!B94*U94","v":0.16177274999999999},{"$f":"'X+31'!C94","v":0},{"$f":"'X+31'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+31'!M93","v":51.802931408158386},{"$f":"'X+31'!G94*W94","v":0},{"$f":"'X+31'!H94*V94","v":0.12779114999999999},{"$f":"'X+31'!I94","v":0},{"$f":"'X+31'!J94","v":0},75.961170715034768,30.778195484896067,45.182975230138709,5.9400041261235774,6.6199561780196792,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L94","v":29.160091059931133},{"$f":"'X+31'!B95*U95","v":0.17755929999999998},{"$f":"'X+31'!C95","v":0},{"$f":"'X+31'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+31'!M94","v":42.717533739954987},{"$f":"'X+31'!G95*W95","v":0},{"$f":"'X+31'!H95*V95","v":0.14385095000000001},{"$f":"'X+31'!I95","v":0},{"$f":"'X+31'!J95","v":0},60.555021633198912,23.982445703393502,36.57257592980541,5.1776453565376297,6.1449578101495783,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L95","v":25.929661121658189},{"$f":"'X+31'!B96*U96","v":0.19439804999999999},{"$f":"'X+31'!C96","v":0},{"$f":"'X+31'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+31'!M95","v":37.264401439654947},{"$f":"'X+31'!G96*W96","v":0},{"$f":"'X+31'!H96*V96","v":0.16140275000000001},{"$f":"'X+31'!I96","v":0},{"$f":"'X+31'!J96","v":0},52.138810132637701,20.888985562447026,31.249824570190679,5.0406755592111647,6.0145768694642676,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L96","v":19.349955686496479},{"$f":"'X+31'!B97*U97","v":0.21204045000000002},{"$f":"'X+31'!C97","v":0},{"$f":"'X+31'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+31'!M96","v":31.610012812100894},{"$f":"'X+31'!G97*W97","v":0},{"$f":"'X+31'!H97*V97","v":0.18043165000000003},{"$f":"'X+31'!I97","v":0},{"$f":"'X+31'!J97","v":0},41.153548419144094,15.246982375251706,25.90656604389239,4.1029733112447726,5.7034467682085053,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L97","v":14.506491357549821},{"$f":"'X+31'!B98*U98","v":0.23079885},{"$f":"'X+31'!C98","v":0},{"$f":"'X+31'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+31'!M97","v":23.300880496711347},{"$f":"'X+31'!G98*W98","v":0},{"$f":"'X+31'!H98*V98","v":0.20088205000000001},{"$f":"'X+31'!I98","v":0},{"$f":"'X+31'!J98","v":0},29.778561690419338,11.158409834692383,18.620151855726952,3.3480815228574374,4.6807286409843938,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L98","v":9.9161241174192867},{"$f":"'X+31'!B99*U99","v":0.25037694999999999},{"$f":"'X+31'!C99","v":0},{"$f":"'X+31'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+31'!M98","v":17.308405896781959},{"$f":"'X+31'!G99*W99","v":0},{"$f":"'X+31'!H99*V99","v":0.2226544},{"$f":"'X+31'!I99","v":0},{"$f":"'X+31'!J99","v":0},20.887968371955914,7.4333552050784037,13.454613166877511,2.4827689123408829,3.8537927299044492,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L99","v":7.0000999998121864},{"$f":"'X+31'!B100*U100","v":0.27065420000000001},{"$f":"'X+31'!C100","v":0},{"$f":"'X+31'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+31'!M99","v":11.822620146254526},{"$f":"'X+31'!G100*W100","v":0},{"$f":"'X+31'!H100*V100","v":0.24560335},{"$f":"'X+31'!I100","v":0},{"$f":"'X+31'!J100","v":0},14.024438566999942,5.1054935344430188,8.9189450325569233,1.8946064653691677,2.9036751136976013,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L100","v":5.1650659953507638},{"$f":"'X+31'!B101*U101","v":0.29148925000000003},{"$f":"'X+31'!C101","v":0},{"$f":"'X+31'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+31'!M100","v":11.748720410261431},{"$f":"'X+31'!G101*W101","v":0},{"$f":"'X+31'!H101*V101","v":0.26953855000000004},{"$f":"'X+31'!I101","v":0},{"$f":"'X+31'!J101","v":0},12.241492128689625,3.6595047821654658,8.5819873465241585,1.5055612131852978,3.1667330637372717,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L101","v":3.7373616263483562},{"$f":"'X+31'!B102*U102","v":0.31272334999999996},{"$f":"'X+31'!C102","v":0},{"$f":"'X+31'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+31'!M101","v":7.4850776296775763},{"$f":"'X+31'!G102*W102","v":0},{"$f":"'X+31'!H102*V102","v":0.29422914999999999},{"$f":"'X+31'!I102","v":0},{"$f":"'X+31'!J102","v":0},7.8513509794087781,2.5686013783952504,5.2827496010135278,1.1687602479531061,2.2023280286640481,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L102","v":2.4801880458113876},{"$f":"'X+31'!B103*U103","v":0.33418465000000003},{"$f":"'X+31'!C103","v":0},{"$f":"'X+31'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+31'!M102","v":6.1449490542693468},{"$f":"'X+31'!G103*W103","v":0},{"$f":"'X+31'!H103*V103","v":0.31941160000000002},{"$f":"'X+31'!I103","v":0},{"$f":"'X+31'!J103","v":0},5.8335283167144132,1.6513472717877251,4.1821810449266881,0.82884077402366263,1.9627680093426589,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L103","v":1.7492053811482582},{"$f":"'X+31'!B104*U104","v":0.35569385000000003},{"$f":"'X+31'!C104","v":0},{"$f":"'X+31'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+31'!M103","v":4.151486756081642},{"$f":"'X+31'!G104*W104","v":0},{"$f":"'X+31'!H104*V104","v":0.34479959999999998},{"$f":"'X+31'!I104","v":0},{"$f":"'X+31'!J104","v":0},3.8470795678663112,1.1270237846869167,2.7200557831793946,0.62218159646134141,1.4314309729022476,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L104","v":1.2123361706853406},{"$f":"'X+31'!B105*U105","v":0.37706999999999996},{"$f":"'X+31'!C105","v":0},{"$f":"'X+31'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+31'!M104","v":2.8337630302517596},{"$f":"'X+31'!G105*W105","v":0},{"$f":"'X+31'!H105*V105","v":0.37009779999999998},{"$f":"'X+31'!I105","v":0},{"$f":"'X+31'!J105","v":0},2.5401941378392694,0.75520057080501934,1.7849935670342501,0.45713559988032132,1.0487694632175095,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+31'!L105","v":0.73446045596768683},{"$f":"'X+31'!B106*U106","v":1},{"$f":"'X+31'!C106","v":0},{"$f":"'X+31'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+31'!M105","v":1.8321408839490414},{"$f":"'X+31'!G106*W106","v":0},{"$f":"'X+31'!H106*V106","v":1},{"$f":"'X+31'!I106","v":0},{"$f":"'X+31'!J106","v":0},0,0,0,0.73446045596768683,1.8321408839490414,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14825.591273820704},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":16136.381863215722},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30757.727853976838,14706.466009625969,16051.261844350864,210.12526419473988,{"$f":"SUM(O6:O106)","v":188.12001886484887},{"$f":"SUM(P6:P106)","v":265.24658100761383},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":30961.973137036424},null,null,null,null,null,null,{"$f":"L107+M107","v":30757.72785397683},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":31022.974434984451}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":204.24528305959393}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-265.24658100762099}]

{"sheet":"X+33","index":43,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":35}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+33"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":16180.022320568152},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30811.791476117622,14721.459333306344,16090.332142811283,212.49278110994706,192.69017775687018,262.79498074718703,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+32'!P107*106/206","v":136.48610479032556},{"$f":"'X+32'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+32'!C6","v":15},{"$f":"'X+32'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+32'!P107*100/206","v":128.76047621728827},{"$f":"'X+32'!G6*W6","v":0},{"$f":"'X+32'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+32'!I6","v":12},{"$f":"'X+32'!J6","v":9},{"$f":"L6+M6","v":268.91921020723942},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":137.29821358267279},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":131.6209966245666},{"$f":"B6*A6","v":0.18789120765276782},{"$f":"F6*H6","v":0.13947959272166321},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L6","v":139.34045441632796},{"$f":"'X+32'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+32'!C7","v":10},{"$f":"'X+32'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+32'!M6","v":133.54820494569981},{"$f":"'X+32'!G7*W7","v":0},{"$f":"'X+32'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+32'!I7","v":10},{"$f":"'X+32'!J7","v":11},{"$f":"L7+M7","v":273.84894241497886},141.32080135094549,132.52814106403338,1.9653065382469356E-2,2.0063881666427103E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L7","v":143.82688026608267},{"$f":"'X+32'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+32'!C8","v":12},{"$f":"'X+32'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+32'!M7","v":134.89303929280004},{"$f":"'X+32'!G8*W8","v":0},{"$f":"'X+32'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+32'!I8","v":13},{"$f":"'X+32'!J8","v":9},279.69774517953874,140.81407420831755,138.88367097122116,1.2806057765131469E-2,9.3683215788849614E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L8","v":143.76390496598819},{"$f":"'X+32'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+32'!C9","v":10},{"$f":"'X+32'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+32'!M8","v":141.66737668410408},{"$f":"'X+32'!G9*W9","v":0},{"$f":"'X+32'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+32'!I9","v":10},{"$f":"'X+32'!J9","v":8},287.40686751745517,143.7470695657791,143.65979795167607,1.6835400209089562E-2,7.5787324280106204E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L9","v":147.01777973305613},{"$f":"'X+32'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+32'!C10","v":10},{"$f":"'X+32'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+32'!M9","v":146.74650852036822},{"$f":"'X+32'!G10*W10","v":0},{"$f":"'X+32'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+32'!I10","v":10},{"$f":"'X+32'!J10","v":9},295.74630561034917,148.00710506610528,147.73920054424391,1.0674666950857739E-2,7.3079761243143374E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L10","v":151.49105558970854},{"$f":"'X+32'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+32'!C11","v":11},{"$f":"'X+32'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+32'!M10","v":151.02723025211358},{"$f":"'X+32'!G11*W11","v":0},{"$f":"'X+32'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+32'!I11","v":11},{"$f":"'X+32'!J11","v":12},303.50490992751725,153.48532165325446,150.01958827426282,5.7339364540704681E-3,7.6419778507569478E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L11","v":156.98388410853246},{"$f":"'X+32'!B12*U12","v":3.18E-5},{"$f":"'X+32'!C12","v":4},{"$f":"'X+32'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+32'!M11","v":153.32136610843315},{"$f":"'X+32'!G12*W12","v":0},{"$f":"'X+32'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+32'!I12","v":3},{"$f":"'X+32'!J12","v":1},309.29235441302808,153.9788920210178,155.31346239201025,4.9920875146513321E-3,7.90371642288973E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L12","v":157.26036215035538},{"$f":"'X+32'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+32'!C13","v":5},{"$f":"'X+32'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+32'!M12","v":158.41029758737841},{"$f":"'X+32'!G13*W13","v":0},{"$f":"'X+32'!H13*V13","v":5.24E-5},{"$f":"'X+32'!I13","v":5},{"$f":"'X+32'!J13","v":3},319.6566260592179,159.25462917143307,160.40199688778483,5.7329789223119227E-3,8.3006995935786289E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L13","v":162.60035880967013},{"$f":"'X+32'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+32'!C14","v":4},{"$f":"'X+32'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+32'!M13","v":163.55942562491404},{"$f":"'X+32'!G14*W14","v":0},{"$f":"'X+32'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+32'!I14","v":4},{"$f":"'X+32'!J14","v":3},328.14332631672562,163.59272472282402,164.55060159390158,7.6340868461140131E-3,8.8240310124641126E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L14","v":166.13263197952236},{"$f":"'X+32'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+32'!C15","v":3},{"$f":"'X+32'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+32'!M14","v":166.94754363327661},{"$f":"'X+32'!G15*W15","v":0},{"$f":"'X+32'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+32'!I15","v":3},{"$f":"'X+32'!J15","v":3},332.06072572707671,165.12252280886639,166.93820291821032,1.0109170655953934E-2,9.3407150662818267E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L15","v":167.53771919490734},{"$f":"'X+32'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+32'!C16","v":5},{"$f":"'X+32'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+32'!M15","v":169.21746492828063},{"$f":"'X+32'!G16*W16","v":0},{"$f":"'X+32'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+32'!I16","v":5},{"$f":"'X+32'!J16","v":3},340.7325249724654,169.52515386596772,171.20737110649767,1.2565328939618049E-2,1.0093821782971938E-2,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L16","v":171.02624731195647},{"$f":"'X+32'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+32'!C17","v":6},{"$f":"'X+32'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+32'!M16","v":172.62400033258695},{"$f":"'X+32'!G17*W17","v":0},{"$f":"'X+32'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+32'!I17","v":6},{"$f":"'X+32'!J17","v":3},348.62395088115829,173.01119700219303,175.61275387896526,1.5050309763452171E-2,1.124645362166804E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L17","v":173.9731671712733},{"$f":"'X+32'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+32'!C18","v":6},{"$f":"'X+32'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+32'!M17","v":176.52061621190686},{"$f":"'X+32'!G18*W18","v":0},{"$f":"'X+32'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+32'!I18","v":6},{"$f":"'X+32'!J18","v":3},354.4638685304115,174.95587354256381,179.5079949878477,1.7293628709493251E-2,1.2621224059151344E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L18","v":175.01482943842262},{"$f":"'X+32'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+32'!C19","v":2},{"$f":"'X+32'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+32'!M18","v":179.56363635028606},{"$f":"'X+32'!G19*W19","v":0},{"$f":"'X+32'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+32'!I19","v":2},{"$f":"'X+32'!J19","v":2},350.54428072580231,170.99504322438787,179.54923750141441,1.9786214034746147E-2,1.4398848871656735E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L19","v":170.20321148563878},{"$f":"'X+32'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+32'!C20","v":4},{"$f":"'X+32'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+32'!M19","v":178.80189842124778},{"$f":"'X+32'!G20*W20","v":0},{"$f":"'X+32'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+32'!I20","v":4},{"$f":"'X+32'!J20","v":2},352.96654993958276,172.18064534814877,180.78590459143399,2.2566137490006188E-2,1.5993829813780613E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L20","v":170.50930357408453},{"$f":"'X+32'!B21*U21","v":1.63129E-4},{"$f":"'X+32'!C21","v":4},{"$f":"'X+32'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+32'!M20","v":179.20840668830891},{"$f":"'X+32'!G21*W21","v":0.33981259999999996},{"$f":"'X+32'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+32'!I21","v":4},{"$f":"'X+32'!J21","v":0},355.67194472068252,172.48148856190178,183.19045615878071,2.7815012182736836E-2,1.7950529528205587E-2,6.0897274618611635E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L21","v":169.54161504944386},{"$f":"'X+32'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+32'!C22","v":6},{"$f":"'X+32'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+32'!M21","v":180.41547834005326},{"$f":"'X+32'!G22*W22","v":1.6944046666666666},{"$f":"'X+32'!H22*V22","v":1.11022E-4},{"$f":"'X+32'!I22","v":6},{"$f":"'X+32'!J22","v":10},348.90184849156537,172.5064002387484,176.39544825281698,3.5214810695459786E-2,2.0030087236269391E-2,0.30569682843828516,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L22","v":169.14211180374284},{"$f":"'X+32'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+32'!C23","v":6},{"$f":"'X+32'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+32'!M22","v":173.21955359072456},{"$f":"'X+32'!G23*W23","v":3.0649546666666665},{"$f":"'X+32'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+32'!I23","v":6},{"$f":"'X+32'!J23","v":8},340.29465714525912,169.09617077647161,171.19848636878751,4.5941027271238201E-2,2.1067221937034312E-2,0.53091007913580801,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L23","v":164.90805247765496},{"$f":"'X+32'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+32'!C24","v":10},{"$f":"'X+32'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+32'!M23","v":167.24430159079765},{"$f":"'X+32'!G24*W24","v":5.3131026666666665},{"$f":"'X+32'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+32'!I24","v":10},{"$f":"'X+32'!J24","v":8},337.07168911906558,167.84948175484035,169.22220736422523,5.8570722814593669E-2,2.2094226572406294E-2,0.88858614476687114,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L24","v":163.34245373396422},{"$f":"'X+32'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+32'!C25","v":9},{"$f":"'X+32'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+32'!M24","v":164.96597649731996},{"$f":"'X+32'!G25*W25","v":10.447013333333333},{"$f":"'X+32'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+32'!I25","v":9},{"$f":"'X+32'!J25","v":9},329.2116353922512,164.26913355338684,164.94250183886439,7.3320180577379448E-2,2.3474658455568627E-2,1.7234017560138548,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L25","v":159.31271748996588},{"$f":"'X+32'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+32'!C26","v":8},{"$f":"'X+32'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+32'!M25","v":160.26045388551734},{"$f":"'X+32'!G26*W26","v":16.112460000000002},{"$f":"'X+32'!H26*V26","v":1.51626E-4},{"$f":"'X+32'!I26","v":8},{"$f":"'X+32'!J26","v":9},319.46557291884108,160.22941868490457,159.2361542339365,8.3298805061314776E-2,2.429965158084545E-2,2.5821901528122431,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L26","v":155.08198967087668},{"$f":"'X+32'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+32'!C27","v":7},{"$f":"'X+32'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+32'!M26","v":154.3718609895777},{"$f":"'X+32'!G27*W27","v":22.426593333333333},{"$f":"'X+32'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+32'!I27","v":8},{"$f":"'X+32'!J27","v":8},309.34333116063067,154.99634796831077,154.34698319231993,8.5641702565896566E-2,2.4877797257775391E-2,3.4620349485231232,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L27","v":149.76854181550252},{"$f":"'X+32'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+32'!C28","v":11},{"$f":"'X+32'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+32'!M27","v":149.40480087594523},{"$f":"'X+32'!G28*W28","v":32.911406666666664},{"$f":"'X+32'!H28*V28","v":1.701885E-4},{"$f":"'X+32'!I28","v":11},{"$f":"'X+32'!J28","v":9},304.06517248712288,152.68579859013153,151.37937389699135,8.274322537097796E-2,2.5426978953875804E-2,4.9171221595805887,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L28","v":147.36536463221469},{"$f":"'X+32'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+32'!C29","v":10},{"$f":"'X+32'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+32'!M28","v":146.34770067941406},{"$f":"'X+32'!G29*W29","v":38.196553333333334},{"$f":"'X+32'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+32'!I29","v":10},{"$f":"'X+32'!J29","v":8},292.60665807762484,144.28524503077145,148.32141304685337,8.0119601443242469E-2,2.6287632560689413E-2,5.589977754211942,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L29","v":139.08581333533633},{"$f":"'X+32'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+32'!C30","v":14},{"$f":"'X+32'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+32'!M29","v":143.40238370474424},{"$f":"'X+32'!G30*W30","v":50.104373333333335},{"$f":"'X+32'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+32'!I30","v":14},{"$f":"'X+32'!J30","v":7},294.38633425948763,144.01124511914705,150.37508914034061,7.4568216189287204E-2,2.7294564403634345E-2,7.1850865700324222,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L30","v":139.1533617280457},{"$f":"'X+32'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+32'!C31","v":14},{"$f":"'X+32'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+32'!M30","v":145.77759850522602},{"$f":"'X+32'!G31*W31","v":60.364240000000002},{"$f":"'X+32'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+32'!I31","v":15},{"$f":"'X+32'!J31","v":8},295.82792226333447,143.07971390685427,152.74820835648018,7.364782119141941E-2,2.9390148745839367E-2,8.7997539427931066,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L31","v":138.79127331583203},{"$f":"'X+32'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+32'!C32","v":13},{"$f":"'X+32'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+32'!M31","v":148.68830670815004},{"$f":"'X+32'!G32*W32","v":66.619780000000006},{"$f":"'X+32'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+32'!I32","v":13},{"$f":"'X+32'!J32","v":9},290.37516557201172,137.71879227977266,152.6563732922391,7.248103605936361E-2,3.1933415910942613E-2,9.9055822814694796,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L32","v":133.89571487635703},{"$f":"'X+32'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+32'!C33","v":15},{"$f":"'X+32'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+32'!M32","v":149.03592137111289},{"$f":"'X+32'!G33*W33","v":83.705533333333335},{"$f":"'X+32'!H33*V33","v":2.295535E-4},{"$f":"'X+32'!I33","v":15},{"$f":"'X+32'!J33","v":11},286.82800248068793,133.82629282695152,153.00170965373644,6.9422049405521269E-2,3.4211717376463766E-2,12.475131284193736,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L33","v":130.87903856461438},{"$f":"'X+32'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+32'!C34","v":15},{"$f":"'X+32'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+32'!M33","v":150.20985488015279},{"$f":"'X+32'!G34*W34","v":96.08356666666667},{"$f":"'X+32'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+32'!I34","v":15},{"$f":"'X+32'!J34","v":9},286.98351929424496,130.8107096942372,156.17280960000775,6.8328870377178913E-2,3.7045280145035359E-2,14.432698605367486,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L34","v":128.55512309609631},{"$f":"'X+32'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+32'!C35","v":21},{"$f":"'X+32'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+32'!M34","v":154.03556416455777},{"$f":"'X+32'!G35*W35","v":111.49120000000001},{"$f":"'X+32'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+32'!I35","v":19},{"$f":"'X+32'!J35","v":13},290.48063275000271,130.48598975043868,159.99464299956404,6.9133345657633918E-2,4.0921164993738497E-2,17.173609891383546,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L35","v":129.23801532078173},{"$f":"'X+32'!B36*U36","v":5.665965E-4},{"$f":"'X+32'!C36","v":20},{"$f":"'X+32'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+32'!M35","v":158.81182260624584},{"$f":"'X+32'!G36*W36","v":110.07},{"$f":"'X+32'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+32'!I36","v":20},{"$f":"'X+32'!J36","v":12},299.93098445096825,133.16478951363402,166.76619493733421,7.32258071477013E-2,4.5627668911621365E-2,17.480417314269477,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L36","v":132.54159414154586},{"$f":"'X+32'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+32'!C37","v":17},{"$f":"'X+32'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+32'!M36","v":166.17537018415683},{"$f":"'X+32'!G37*W37","v":115.5808},{"$f":"'X+32'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+32'!I37","v":17},{"$f":"'X+32'!J37","v":13},304.58515742104169,134.46157844980863,170.12357897123303,8.0015691737236605E-2,5.1791212923815423E-2,19.206682226180995,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L37","v":135.03933311982544},{"$f":"'X+32'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+32'!C38","v":20},{"$f":"'X+32'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+32'!M37","v":170.67148340537025},{"$f":"'X+32'!G38*W38","v":111.19606666666665},{"$f":"'X+32'!H38*V38","v":3.393475E-4},{"$f":"'X+32'!I38","v":19},{"$f":"'X+32'!J38","v":14},315.5662507181288,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":139.95268425397344},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":175.61356646415535},8.6648865852001281E-2,{"$f":"F38*H38","v":5.7916941214903879E-2},{"$f":"G38*F38/1000","v":18.977997646842443},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L38","v":155.49264582498557},{"$f":"'X+32'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+32'!C39","v":17},{"$f":"'X+32'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+32'!M38","v":168.32772944484697},{"$f":"'X+32'!G39*W39","v":99.020133333333334},{"$f":"'X+32'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+32'!I39","v":16},{"$f":"'X+32'!J39","v":14},329.65257092762857,159.38704245034927,170.2655284772793,0.10560337463629936,6.2200967567648188E-2,16.667834213326003,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L39","v":173.40677921710741},{"$f":"'X+32'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+32'!C40","v":15},{"$f":"'X+32'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+32'!M39","v":209.17484292723904},{"$f":"'X+32'!G40*W40","v":95.188199999999995},{"$f":"'X+32'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+32'!I40","v":14},{"$f":"'X+32'!J40","v":15},383.3728121005654,175.28245583367143,208.09035626689393,0.1243233834359779,8.4486660345105019E-2,19.910976783526614,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L40","v":163.43264752394418},{"$f":"'X+32'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+32'!C41","v":15},{"$f":"'X+32'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+32'!M40","v":189.20767741122231},{"$f":"'X+32'!G41*W41","v":82.483686666666657},{"$f":"'X+32'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+32'!I41","v":14},{"$f":"'X+32'!J41","v":15},354.43278343138672,166.30867176678134,188.12411166460535,0.12397575716282844,8.3565746616956565E-2,15.606546778515003,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L41","v":195.97184341991417},{"$f":"'X+32'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+32'!C42","v":17},{"$f":"'X+32'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+32'!M41","v":205.03863869844099},{"$f":"'X+32'!G42*W42","v":72.694853333333313},{"$f":"'X+32'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+32'!I42","v":16},{"$f":"'X+32'!J42","v":15},407.75347014065153,201.8140096569422,205.93946048370935,0.15783376297196466,9.9178214731629383E-2,14.905253767849489,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L42","v":205.78259619858392},{"$f":"'X+32'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+32'!C43","v":12},{"$f":"'X+32'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+32'!M42","v":199.98215292787285},{"$f":"'X+32'!G43*W43","v":58.614106666666657},{"$f":"'X+32'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+32'!I43","v":12},{"$f":"'X+32'!J43","v":15},404.48180531799193,207.60549074475247,196.87631457323945,0.17710545383143594,0.1058383546333945,11.721775243143982,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L43","v":217.48618102852745},{"$f":"'X+32'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+32'!C44","v":13},{"$f":"'X+32'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+32'!M43","v":235.63337286231575},{"$f":"'X+32'!G44*W44","v":46.599106666666664},{"$f":"'X+32'!H44*V44","v":5.78967E-4},{"$f":"'X+32'!I44","v":12},{"$f":"'X+32'!J44","v":15},452.78144500382513,220.28449608849536,232.49694891532977,0.20168494003208082,0.13642394698597637,10.980304676237491,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L44","v":217.33256813527311},{"$f":"'X+32'!B45*U45","v":1.0084705E-3},{"$f":"'X+32'!C45","v":10},{"$f":"'X+32'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+32'!M44","v":204.69931552724103},{"$f":"'X+32'!G45*W45","v":37.817026666666671},{"$f":"'X+32'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+32'!I45","v":10},{"$f":"'X+32'!J45","v":3},430.68323376780319,219.11339465161944,211.56983911618374,0.21917348365366293,0.12947641105729052,7.7411194739420885,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L45","v":240.79089121007596},{"$f":"'X+32'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+32'!C46","v":12},{"$f":"'X+32'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+32'!M45","v":249.29220027280022},{"$f":"'X+32'!G46*W46","v":28.979673333333334},{"$f":"'X+32'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+32'!I46","v":12},{"$f":"'X+32'!J46","v":5},500.64404778140289,244.52402627721119,256.1200215041917,0.26686493286475899,0.17217876860851503,7.2244065284536614,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L46","v":224.84975766340574},{"$f":"'X+32'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+32'!C47","v":14},{"$f":"'X+32'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+32'!M46","v":227.36527957410698},{"$f":"'X+32'!G47*W47","v":18.889446666666664},{"$f":"'X+32'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+32'!I47","v":14},{"$f":"'X+32'!J47","v":8},462.76676886861287,229.57300752255406,233.19376134605881,0.27675014085166716,0.17151822804815783,4.2948043223668488,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L47","v":240.39246227591144},{"$f":"'X+32'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+32'!C48","v":9},{"$f":"'X+32'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+32'!M47","v":247.07848916798713},{"$f":"'X+32'!G48*W48","v":12.351526666666667},{"$f":"'X+32'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+32'!I48","v":8},{"$f":"'X+32'!J48","v":8},488.93617440805826,242.06125543100302,246.87491897705522,0.33120684490842506,0.20357019093190709,3.0517965477181042,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L48","v":260.72217029659845},{"$f":"'X+32'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+32'!C49","v":11},{"$f":"'X+32'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+32'!M48","v":272.63507774056319},{"$f":"'X+32'!G49*W49","v":7.2478820000000006},{"$f":"'X+32'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+32'!I49","v":11},{"$f":"'X+32'!J49","v":8},538.70659117834032,263.31737670510631,275.38921447323401,0.40479359149211458,0.24586326732921196,1.976026872524429,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L49","v":269.21275413515082},{"$f":"'X+32'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+32'!C50","v":11},{"$f":"'X+32'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+32'!M49","v":280.34867847467484},{"$f":"'X+32'!G50*W50","v":4.5244233333333339},{"$f":"'X+32'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+32'!I50","v":11},{"$f":"'X+32'!J50","v":7},556.81253064755083,272.74106781469442,284.07146283285647,0.471686320456427,0.2772156418183811,1.2684161023599834,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L50","v":270.80179440723595},{"$f":"'X+32'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+32'!C51","v":10},{"$f":"'X+32'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+32'!M50","v":294.95985094317132},{"$f":"'X+32'!G51*W51","v":2.4095213333333332},{"$f":"'X+32'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+32'!I51","v":10},{"$f":"'X+32'!J51","v":7},569.90865936506077,272.26904603709858,297.63961332796219,0.53274837013735543,0.32023761520915012,0.71071205332439136,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L51","v":285.96253701984449},{"$f":"'X+32'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+32'!C52","v":8},{"$f":"'X+32'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+32'!M51","v":279.87702130961793},{"$f":"'X+32'!G52*W52","v":1.3922226666666668},{"$f":"'X+32'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+32'!I52","v":8},{"$f":"'X+32'!J52","v":6},568.88183426338765,287.33857133946776,281.54326292391983,0.62396568037670841,0.33375838569810301,0.3896511329463998,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L52","v":280.54032386845506},{"$f":"'X+32'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+32'!C53","v":5},{"$f":"'X+32'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+32'!M52","v":282.54580656346815},{"$f":"'X+32'!G53*W53","v":0.76621939999999988},{"$f":"'X+32'!H53*V53","v":1.310779E-3},{"$f":"'X+32'!I53","v":6},{"$f":"'X+32'!J53","v":6},562.04313753407826,279.86768608039154,282.17545145368672,0.67263778806352525,0.37035510978145619,0.21649207837757661,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L53","v":280.86721061726359},{"$f":"'X+32'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+32'!C54","v":5},{"$f":"'X+32'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+32'!M53","v":262.48617824333985},{"$f":"'X+32'!G54*W54","v":0.72774420000000006},{"$f":"'X+32'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+32'!I54","v":5},{"$f":"'X+32'!J54","v":4},543.23534901909261,280.12724221761312,263.10810680147944,0.73996839965047811,0.37807144186043806,0.1910227937967568,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L54","v":253.96972390329205},{"$f":"'X+32'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+32'!C55","v":6},{"$f":"'X+32'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+32'!M54","v":247.38174017613744},{"$f":"'X+32'!G55*W55","v":0.97042133333333336},{"$f":"'X+32'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+32'!I55","v":6},{"$f":"'X+32'!J55","v":4},500.21857995999517,251.22819732574376,248.9903826342514,0.74152657754829354,0.39135754188603922,0.24006451814404753,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L55","v":221.27614004681831},{"$f":"'X+32'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+32'!C56","v":3},{"$f":"'X+32'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+32'!M55","v":246.06148524172426},{"$f":"'X+32'!G56*W56","v":0},{"$f":"'X+32'!H56*V56","v":1.737352E-3},{"$f":"'X+32'!I56","v":3},{"$f":"'X+32'!J56","v":4},463.18747187392091,218.5534820457043,244.63398982821658,0.72265800111400236,0.42749541350768011,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L56","v":245.60186039591761},{"$f":"'X+32'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+32'!C57","v":3},{"$f":"'X+32'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+32'!M56","v":245.63479758821154},{"$f":"'X+32'!G57*W57","v":0},{"$f":"'X+32'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+32'!I57","v":3},{"$f":"'X+32'!J57","v":4},489.86554778107524,245.69960499867321,244.16594278240203,0.90225539724439296,0.46885480580950484,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L57","v":224.61487187525248},{"$f":"'X+32'!B58*U58","v":4.141563E-3},{"$f":"'X+32'!C58","v":3},{"$f":"'X+32'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+32'!M57","v":244.18728841355249},{"$f":"'X+32'!G58*W58","v":0},{"$f":"'X+32'!H58*V58","v":2.0988265E-3},{"$f":"'X+32'!I58","v":3},{"$f":"'X+32'!J58","v":4},466.3593968943112,223.68461523264418,242.674781661667,0.93025664260828622,0.51250675188550698,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L58","v":205.55976965084295},{"$f":"'X+32'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+32'!C59","v":3},{"$f":"'X+32'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+32'!M58","v":214.35506598510491},{"$f":"'X+32'!G59*W59","v":0},{"$f":"'X+32'!H59*V59","v":2.31014E-3},{"$f":"'X+32'!I59","v":3},{"$f":"'X+32'!J59","v":4},418.46154891283072,205.60167313986068,212.85987577297007,0.95809651098227366,0.49519021213483028,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L59","v":198.04659475533376},{"$f":"'X+32'!B60*U60","v":5.217625E-3},{"$f":"'X+32'!C60","v":5},{"$f":"'X+32'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+32'!M59","v":212.88028192408041},{"$f":"'X+32'!G60*W60","v":0},{"$f":"'X+32'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+32'!I60","v":5},{"$f":"'X+32'!J60","v":3},412.35146621064337,198.01326189137345,214.33820431926992,1.0333328639602983,0.5420776048104915,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L60","v":213.27828484385554},{"$f":"'X+32'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+32'!C61","v":5},{"$f":"'X+32'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+32'!M60","v":208.52224635669614},{"$f":"'X+32'!G61*W61","v":0},{"$f":"'X+32'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+32'!I61","v":5},{"$f":"'X+32'!J61","v":3},423.97746766346984,214.04138276286074,209.93608490060907,1.236902080994819,0.58616145608707804,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L61","v":180.12784254395501},{"$f":"'X+32'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+32'!C62","v":4},{"$f":"'X+32'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+32'!M61","v":207.04670842392471},{"$f":"'X+32'!G62*W62","v":0},{"$f":"'X+32'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+32'!I62","v":4},{"$f":"'X+32'!J62","v":3},388.37376878525828,180.97043109168882,207.40333769356945,1.1574114522661831,0.64337073035525083,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L62","v":164.13678066031198},{"$f":"'X+32'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+32'!C63","v":4},{"$f":"'X+32'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+32'!M62","v":170.66111216532153},{"$f":"'X+32'!G63*W63","v":0},{"$f":"'X+32'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+32'!I63","v":3},{"$f":"'X+32'!J63","v":3},334.04073086992565,163.96676682671441,170.07396404321125,1.1700138335975825,0.58714812211027356,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L63","v":178.00894645329069},{"$f":"'X+32'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+32'!C64","v":2},{"$f":"'X+32'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+32'!M63","v":178.77036909919147},{"$f":"'X+32'!G64*W64","v":0},{"$f":"'X+32'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+32'!I64","v":2},{"$f":"'X+32'!J64","v":3},352.68379895641255,175.59525244722471,177.08854650918784,1.4136940060659917,0.68182259000362944,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L64","v":152.51459957093229},{"$f":"'X+32'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+32'!C65","v":3},{"$f":"'X+32'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+32'!M64","v":160.77513572935973},{"$f":"'X+32'!G65*W65","v":0},{"$f":"'X+32'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+32'!I65","v":3},{"$f":"'X+32'!J65","v":2},313.25403456474749,152.15968732097204,161.09434724377545,1.3549122499602395,0.68078848558430127,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L65","v":151.29207139915013},{"$f":"'X+32'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+32'!C66","v":2},{"$f":"'X+32'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+32'!M65","v":159.20089513508023},{"$f":"'X+32'!G66*W66","v":0},{"$f":"'X+32'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+32'!I66","v":2},{"$f":"'X+32'!J66","v":2},308.23465232443812,149.7831253548124,158.45152696962569,1.5089460443377385,0.74936816545453078,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L66","v":149.83168320405585},{"$f":"'X+32'!B67*U67","v":1.121759E-2},{"$f":"'X+32'!C67","v":3},{"$f":"'X+32'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+32'!M66","v":151.80481714454146},{"$f":"'X+32'!G67*W67","v":0},{"$f":"'X+32'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+32'!I67","v":3},{"$f":"'X+32'!J67","v":2},301.16036656861047,149.15093281286286,152.00943375574761,1.6807503911929849,0.79538338879385639,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L67","v":174.38633809570211},{"$f":"'X+32'!B68*U68","v":1.2590195E-2},{"$f":"'X+32'!C68","v":2},{"$f":"'X+32'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+32'!M67","v":162.4601251656573},{"$f":"'X+32'!G68*W68","v":0},{"$f":"'X+32'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+32'!I68","v":2},{"$f":"'X+32'!J68","v":2},333.70216712756348,172.1907800937413,161.51138703382222,2.1955580019608183,0.9487381318350967,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L68","v":164.25518124532297},{"$f":"'X+32'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+32'!C69","v":2},{"$f":"'X+32'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+32'!M68","v":162.48311031250591},{"$f":"'X+32'!G69*W69","v":0},{"$f":"'X+32'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+32'!I69","v":2},{"$f":"'X+32'!J69","v":3},323.37206644214757,162.94769160815244,160.42437483399516,2.307489637170546,1.0587354785107548,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L69","v":154.24226955630354},{"$f":"'X+32'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+32'!C70","v":0},{"$f":"'X+32'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+32'!M69","v":160.45748012740427},{"$f":"'X+32'!G70*W70","v":0},{"$f":"'X+32'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+32'!I70","v":0},{"$f":"'X+32'!J70","v":0},311.12906589536283,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":151.83964080827039},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":159.28942508709241},2.4026287480331496,{"$f":"F70*H70","v":1.1680550403118433},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L70","v":170.03605942934846},{"$f":"'X+32'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+32'!C71","v":0},{"$f":"'X+32'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+32'!M70","v":177.93281563905268},{"$f":"'X+32'!G71*W71","v":0},{"$f":"'X+32'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+32'!I71","v":0},{"$f":"'X+32'!J71","v":0},{"$f":"L71+M71","v":341.59406118321363},165.10974819855264,176.48431298466102,2.926311230795819,1.4485026543916739,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L71","v":149.90008831326963},{"$f":"'X+32'!B72*U72","v":1.8990455E-2},{"$f":"'X+32'!C72","v":3},{"$f":"'X+32'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+32'!M71","v":141.45845931858199},{"$f":"'X+32'!G72*W72","v":0},{"$f":"'X+32'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+32'!I72","v":3},{"$f":"'X+32'!J72","v":2},289.22278497809344,148.05341743166045,141.16936754643299,2.8466708816091728,1.2890917721489998,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L72","v":143.9574500235635},{"$f":"'X+32'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+32'!C73","v":2},{"$f":"'X+32'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+32'!M72","v":148.53011397332779},{"$f":"'X+32'!G73*W73","v":0},{"$f":"'X+32'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+32'!I73","v":2},{"$f":"'X+32'!J73","v":2},288.95714352487431,141.94315017007386,147.01399335480045,3.0142998534896415,1.5161206185273446,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L73","v":151.00251484317619},{"$f":"'X+32'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+32'!C74","v":1},{"$f":"'X+32'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+32'!M73","v":165.18157772633745},{"$f":"'X+32'!G74*W74","v":0},{"$f":"'X+32'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+32'!I74","v":1},{"$f":"'X+32'!J74","v":2},309.81382542562108,147.52123944492536,162.29258598069572,3.4812753982508182,1.888991745641736,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L74","v":152.39760196762316},{"$f":"'X+32'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+32'!C75","v":1},{"$f":"'X+32'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+32'!M74","v":168.62433667202788},{"$f":"'X+32'!G75*W75","v":0},{"$f":"'X+32'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+32'!I75","v":1},{"$f":"'X+32'!J75","v":2},314.00060758062659,148.53629554470137,165.46431203592525,3.8613064229217762,2.1600246361026252,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L75","v":152.52470311328972},{"$f":"'X+32'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+32'!C76","v":1},{"$f":"'X+32'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+32'!M75","v":182.34556606290838},{"$f":"'X+32'!G76*W76","v":0},{"$f":"'X+32'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+32'!I76","v":1},{"$f":"'X+32'!J76","v":2},327.01118773415487,148.28147731203074,178.72971042212416,4.2432258012589861,2.6158556407842282,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L76","v":138.53228827645847},{"$f":"'X+32'!B77*U77","v":3.056145E-2},{"$f":"'X+32'!C77","v":2},{"$f":"'X+32'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+32'!M76","v":182.30232927304388},{"$f":"'X+32'!G77*W77","v":0},{"$f":"'X+32'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+32'!I77","v":2},{"$f":"'X+32'!J77","v":2},314.67258409330873,135.29854067491189,179.37404341839684,4.2337476015465718,2.9282858546470489,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L77","v":149.37435993034998},{"$f":"'X+32'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+32'!C78","v":1},{"$f":"'X+32'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+32'!M77","v":192.35052708039169},{"$f":"'X+32'!G78*W78","v":0},{"$f":"'X+32'!H78*V78","v":1.798568E-2},{"$f":"'X+32'!I78","v":1},{"$f":"'X+32'!J78","v":2},332.24384922803841,144.35287717554598,187.89097205249243,5.0214827548039906,3.4595550278992593,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L78","v":160.83953696892718},{"$f":"'X+32'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+32'!C79","v":1},{"$f":"'X+32'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+32'!M78","v":194.74664968192511},{"$f":"'X+32'!G79*W79","v":0},{"$f":"'X+32'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+32'!I79","v":1},{"$f":"'X+32'!J79","v":2},343.72007233752987,153.89338935732664,189.82668298020323,5.9461476116005336,3.9199667017218647,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L79","v":133.46436687005905},{"$f":"'X+32'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+32'!C80","v":1},{"$f":"'X+32'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+32'!M79","v":173.38680883084697},{"$f":"'X+32'!G80*W80","v":0},{"$f":"'X+32'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+32'!I80","v":1},{"$f":"'X+32'!J80","v":2},296.53412287453352,128.05046957784808,168.48365329668547,5.4138972922109829,3.9031555341614927,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L80","v":143.34351713218729},{"$f":"'X+32'!B81*U81","v":4.437373E-2},{"$f":"'X+32'!C81","v":2},{"$f":"'X+32'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+32'!M80","v":199.37446072565442},{"$f":"'X+32'!G81*W81","v":0},{"$f":"'X+32'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+32'!I81","v":2},{"$f":"'X+32'!J81","v":2},332.33047202494248,137.98283060571325,194.34764141922923,6.3606865264740531,5.0268193064251916,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L81","v":153.91861071089889},{"$f":"'X+32'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+32'!C82","v":1},{"$f":"'X+32'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+32'!M81","v":194.50126307161403},{"$f":"'X+32'!G82*W82","v":0},{"$f":"'X+32'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+32'!I82","v":1},{"$f":"'X+32'!J82","v":2},334.44785197051783,146.45199966548685,187.99585230503098,7.4666110454120433,5.5054107665830641,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L82","v":137.04758363095334},{"$f":"'X+32'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+32'!C83","v":1},{"$f":"'X+32'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+32'!M82","v":196.61169820963346},{"$f":"'X+32'!G83*W83","v":0},{"$f":"'X+32'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+32'!I83","v":1},{"$f":"'X+32'!J83","v":2},319.10961606217211,129.76383141945513,189.34578464271701,7.283752211498209,6.2659135669164412,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L83","v":146.50431968783548},{"$f":"'X+32'!B84*U84","v":5.844009E-2},{"$f":"'X+32'!C84","v":0},{"$f":"'X+32'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+32'!M83","v":213.35834728348141},{"$f":"'X+32'!G84*W84","v":0},{"$f":"'X+32'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+32'!I84","v":0},{"$f":"'X+32'!J84","v":1},342.6211993769914,137.94259405988959,204.67860531710181,8.5617256279458775,7.6797419663795807,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L84","v":146.2673737433671},{"$f":"'X+32'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+32'!C85","v":3},{"$f":"'X+32'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+32'!M84","v":192.68524905807371},{"$f":"'X+32'!G85*W85","v":0},{"$f":"'X+32'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+32'!I85","v":3},{"$f":"'X+32'!J85","v":1},326.66839163361988,139.8399529725788,186.8284386610411,9.4274207707883129,7.8568103970326169,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L85","v":138.11156396199007},{"$f":"'X+32'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+32'!C86","v":0},{"$f":"'X+32'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+32'!M85","v":188.4325721797203},{"$f":"'X+32'!G86*W86","v":0},{"$f":"'X+32'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+32'!I86","v":0},{"$f":"'X+32'!J86","v":0},307.97750655564084,128.27186014158585,179.705646414055,9.8397038204042175,8.7269257656652908,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L86","v":124.34023285541581},{"$f":"'X+32'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+32'!C87","v":0},{"$f":"'X+32'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+32'!M86","v":179.94407051123241},{"$f":"'X+32'!G87*W87","v":0},{"$f":"'X+32'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+32'!I87","v":0},{"$f":"'X+32'!J87","v":0},284.98564622878393,114.52677136737326,170.45887486141066,9.8134614880425435,9.4851956498217369,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L87","v":123.04907192857875},{"$f":"'X+32'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+32'!C88","v":0},{"$f":"'X+32'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+32'!M87","v":165.08060593244829},{"$f":"'X+32'!G88*W88","v":0},{"$f":"'X+32'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+32'!I88","v":0},{"$f":"'X+32'!J88","v":0},267.42746573404736,112.26316430724009,155.16430142680727,10.785907621338668,9.9163045056410244,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L88","v":91.158388402154785},{"$f":"'X+32'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+32'!C89","v":1},{"$f":"'X+32'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+32'!M88","v":128.33931904380097},{"$f":"'X+32'!G89*W89","v":0},{"$f":"'X+32'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+32'!I89","v":1},{"$f":"'X+32'!J89","v":0},203.83811618421498,83.275267355899231,120.56284882831574,8.8831210462555585,8.776470215485233,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L89","v":78.857413789275512},{"$f":"'X+32'!B90*U90","v":0.10830889999999999},{"$f":"'X+32'!C90","v":0},{"$f":"'X+32'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+32'!M89","v":122.42445434995348},{"$f":"'X+32'!G90*W90","v":0},{"$f":"'X+32'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+32'!I90","v":0},{"$f":"'X+32'!J90","v":0},183.22549277753075,70.316454044914252,112.90903873261648,8.5409597443612615,9.515415617336993,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L90","v":62.515802428349417},{"$f":"'X+32'!B91*U91","v":0.12020679999999999},{"$f":"'X+32'!C91","v":0},{"$f":"'X+32'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+32'!M90","v":92.318142022558959},{"$f":"'X+32'!G91*W91","v":0},{"$f":"'X+32'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+32'!I91","v":0},{"$f":"'X+32'!J91","v":0},139.17222341685968,55.000977869005304,84.171245547854369,7.5148245593441123,8.1468964747045955,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L91","v":56.058678775349009},{"$f":"'X+32'!B92*U92","v":0.13310035000000001},{"$f":"'X+32'!C92","v":0},{"$f":"'X+32'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+32'!M91","v":92.233907122813065},{"$f":"'X+32'!G92*W92","v":0},{"$f":"'X+32'!H92*V92","v":0.10004718},{"$f":"'X+32'!I92","v":0},{"$f":"'X+32'!J92","v":0},131.60341382460621,48.597249009812487,83.006164814793706,7.4614297655365247,9.2277423080193604,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L92","v":44.59798211780695},{"$f":"'X+32'!B93*U93","v":0.14696075},{"$f":"'X+32'!C93","v":0},{"$f":"'X+32'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+32'!M92","v":68.976892691978193},{"$f":"'X+32'!G93*W93","v":0},{"$f":"'X+32'!H93*V93","v":0.11320585},{"$f":"'X+32'!I93","v":0},{"$f":"'X+32'!J93","v":0},99.212134141711459,38.043829217287453,61.168304924424014,6.5541529005194974,7.8085877675541795,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L93","v":37.798929827755089},{"$f":"'X+32'!B94*U94","v":0.16177274999999999},{"$f":"'X+32'!C94","v":0},{"$f":"'X+32'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+32'!M93","v":57.233640079421271},{"$f":"'X+32'!G94*W94","v":0},{"$f":"'X+32'!H94*V94","v":0.12779114999999999},{"$f":"'X+32'!I94","v":0},{"$f":"'X+32'!J94","v":0},81.603780397448048,31.68409300246212,49.919687394985935,6.1148368252929668,7.3139526844353346,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L94","v":30.778195484896067},{"$f":"'X+32'!B95*U95","v":0.17755929999999998},{"$f":"'X+32'!C95","v":0},{"$f":"'X+32'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+32'!M94","v":45.182975230138709},{"$f":"'X+32'!G95*W95","v":0},{"$f":"'X+32'!H95*V95","v":0.14385095000000001},{"$f":"'X+32'!I95","v":0},{"$f":"'X+32'!J95","v":0},63.996601958791544,25.313240639334762,38.683361319456786,5.4649548455613051,6.499613910681922,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L95","v":23.982445703393502},{"$f":"'X+32'!B96*U96","v":0.19439804999999999},{"$f":"'X+32'!C96","v":0},{"$f":"'X+32'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+32'!M95","v":36.57257592980541},{"$f":"'X+32'!G96*W96","v":0},{"$f":"'X+32'!H96*V96","v":0.16140275000000001},{"$f":"'X+32'!I96","v":0},{"$f":"'X+32'!J96","v":0},49.989966624573938,19.320305024422929,30.669661600151009,4.6621406789705748,5.9029143296544007,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L96","v":20.888985562447026},{"$f":"'X+32'!B97*U97","v":0.21204045000000002},{"$f":"'X+32'!C97","v":0},{"$f":"'X+32'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+32'!M96","v":31.249824570190679},{"$f":"'X+32'!G97*W97","v":0},{"$f":"'X+32'!H97*V97","v":0.18043165000000003},{"$f":"'X+32'!I97","v":0},{"$f":"'X+32'!J97","v":0},42.071042824522884,16.459675663742253,25.611367160780631,4.429309898704771,5.6384574094100461,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L97","v":15.246982375251706},{"$f":"'X+32'!B98*U98","v":0.23079885},{"$f":"'X+32'!C98","v":0},{"$f":"'X+32'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+32'!M97","v":25.90656604389239},{"$f":"'X+32'!G98*W98","v":0},{"$f":"'X+32'!H98*V98","v":0.20088205000000001},{"$f":"'X+32'!I98","v":0},{"$f":"'X+32'!J98","v":0},32.430398325608245,11.727996377073344,20.702401948534899,3.5189859981783624,5.204164095357493,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L98","v":11.158409834692383},{"$f":"'X+32'!B99*U99","v":0.25037694999999999},{"$f":"'X+32'!C99","v":0},{"$f":"'X+32'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+32'!M98","v":18.620151855726952},{"$f":"'X+32'!G99*W99","v":0},{"$f":"'X+32'!H99*V99","v":0.2226544},{"$f":"'X+32'!I99","v":0},{"$f":"'X+32'!J99","v":0},22.838894329813282,8.3646012134321008,14.474293116381181,2.7938086212602831,4.1458587393457709,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L99","v":7.4333552050784037},{"$f":"'X+32'!B100*U100","v":0.27065420000000001},{"$f":"'X+32'!C100","v":0},{"$f":"'X+32'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+32'!M99","v":13.454613166877511},{"$f":"'X+32'!G100*W100","v":0},{"$f":"'X+32'!H100*V100","v":0.24560335},{"$f":"'X+32'!I100","v":0},{"$f":"'X+32'!J100","v":0},15.571601498870358,5.4214863987320729,10.150115100138285,2.0118688063463313,3.3044980667392259,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L100","v":5.1054935344430188},{"$f":"'X+32'!B101*U101","v":0.29148925000000003},{"$f":"'X+32'!C101","v":0},{"$f":"'X+32'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+32'!M100","v":8.9189450325569233},{"$f":"'X+32'!G101*W101","v":0},{"$f":"'X+32'!H101*V101","v":0.26953855000000004},{"$f":"'X+32'!I101","v":0},{"$f":"'X+32'!J101","v":0},10.1322425741602,3.6172970532083739,6.5149455209518266,1.4881964812346449,2.4039995116050963,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L101","v":3.6595047821654658},{"$f":"'X+32'!B102*U102","v":0.31272334999999996},{"$f":"'X+32'!C102","v":0},{"$f":"'X+32'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+32'!M101","v":8.5819873465241585},{"$f":"'X+32'!G102*W102","v":0},{"$f":"'X+32'!H102*V102","v":0.29422914999999999},{"$f":"'X+32'!I102","v":0},{"$f":"'X+32'!J102","v":0},8.572008691591261,2.5150921873456613,6.0569165042456001,1.1444125948198045,2.5250708422785584,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L102","v":2.5686013783952504},{"$f":"'X+32'!B103*U103","v":0.33418465000000003},{"$f":"'X+32'!C103","v":0},{"$f":"'X+32'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+32'!M102","v":5.2827496010135278},{"$f":"'X+32'!G103*W103","v":0},{"$f":"'X+32'!H103*V103","v":0.31941160000000002},{"$f":"'X+32'!I103","v":0},{"$f":"'X+32'!J103","v":0},5.3055923243211511,1.7102142257667161,3.595378098554435,0.85838715262853438,1.6873715024590925,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L103","v":1.6513472717877251},{"$f":"'X+32'!B104*U104","v":0.35569385000000003},{"$f":"'X+32'!C104","v":0},{"$f":"'X+32'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+32'!M103","v":4.1821810449266881},{"$f":"'X+32'!G104*W104","v":0},{"$f":"'X+32'!H104*V104","v":0.34479959999999998},{"$f":"'X+32'!I104","v":0},{"$f":"'X+32'!J104","v":0},3.8041398965069373,1.0639732029985527,2.7401666935083844,0.58737406878917242,1.4420143514183039,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L104","v":1.1270237846869167},{"$f":"'X+32'!B105*U105","v":0.37706999999999996},{"$f":"'X+32'!C105","v":0},{"$f":"'X+32'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+32'!M104","v":2.7200557831793946},{"$f":"'X+32'!G105*W105","v":0},{"$f":"'X+32'!H105*V105","v":0.37009779999999998},{"$f":"'X+32'!I105","v":0},{"$f":"'X+32'!J105","v":0},2.4154260481424448,0.70205692619502102,1.7133691219474236,0.42496685849189564,1.0066866612319709,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+32'!L105","v":0.75520057080501934},{"$f":"'X+32'!B106*U106","v":1},{"$f":"'X+32'!C106","v":0},{"$f":"'X+32'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+32'!M105","v":1.7849935670342501},{"$f":"'X+32'!G106*W106","v":0},{"$f":"'X+32'!H106*V106","v":1},{"$f":"'X+32'!I106","v":0},{"$f":"'X+32'!J106","v":0},0,0,0,0.75520057080501934,1.7849935670342501,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14842.952114416294},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":16180.022320568152},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30811.791476117622,14721.459333306344,16090.332142811283,212.49278110994706,{"$f":"SUM(O6:O106)","v":192.69017775687018},{"$f":"SUM(P6:P106)","v":262.79498074718703},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":31022.974434984448},null,null,null,null,null,null,{"$f":"L107+M107","v":30811.791476117629},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":31074.586456864818}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":211.18295886681881}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-262.79498074718867}]

{"sheet":"X+34","index":44,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":36}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+34"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":16217.902521814773},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30856.699395201038,14733.102886144692,16123.596509056348,214.58104890535807,197.3060127584215,261.19306904831723,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+33'!P107*106/206","v":135.22460174369817},{"$f":"'X+33'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+33'!C6","v":15},{"$f":"'X+33'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+33'!P107*100/206","v":127.57037900348885},{"$f":"'X+33'!G6*W6","v":0},{"$f":"'X+33'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+33'!I6","v":12},{"$f":"'X+33'!J6","v":9},{"$f":"L6+M6","v":266.47063574392712},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":136.03844716213825},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":130.43218858178889},{"$f":"B6*A6","v":0.18615458155993153},{"$f":"F6*H6","v":0.13819042169996082},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L6","v":137.29821358267279},{"$f":"'X+33'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+33'!C7","v":10},{"$f":"'X+33'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+33'!M6","v":131.6209966245666},{"$f":"'X+33'!G7*W7","v":0},{"$f":"'X+33'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+33'!I7","v":10},{"$f":"'X+33'!J7","v":11},{"$f":"L7+M7","v":269.88007084298204},139.27884856208533,130.60122228089671,1.9365020587447712E-2,1.9774343669885012E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L7","v":141.32080135094549},{"$f":"'X+33'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+33'!C8","v":12},{"$f":"'X+33'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+33'!M7","v":132.52814106403338},{"$f":"'X+33'!G8*W8","v":0},{"$f":"'X+33'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+33'!I8","v":13},{"$f":"'X+33'!J8","v":9},274.82715541407129,138.30821842943479,136.51893698463647,1.2582921510685486E-2,9.204079396897118E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L8","v":140.81407420831755},{"$f":"'X+33'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+33'!C9","v":10},{"$f":"'X+33'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+33'!M8","v":138.88367097122116},{"$f":"'X+33'!G9*W9","v":0},{"$f":"'X+33'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+33'!I9","v":10},{"$f":"'X+33'!J9","v":8},281.6738254043342,140.79758424656441,140.87624115776978,1.6489961753127922E-2,7.4298134513904272E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L9","v":143.7470695657791},{"$f":"'X+33'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+33'!C10","v":10},{"$f":"'X+33'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+33'!M9","v":143.65979795167607},{"$f":"'X+33'!G10*W10","v":0},{"$f":"'X+33'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+33'!I10","v":10},{"$f":"'X+33'!J10","v":9},289.38927607229016,144.73663237855206,144.65264369373807,1.0437187227032088E-2,7.1542579379934683E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L10","v":148.00710506610528},{"$f":"'X+33'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+33'!C11","v":11},{"$f":"'X+33'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+33'!M10","v":147.73920054424391},{"$f":"'X+33'!G11*W11","v":0},{"$f":"'X+33'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+33'!I11","v":11},{"$f":"'X+33'!J11","v":12},296.73322793787491,150.00150299717853,146.73172494069638,5.6020689267520848E-3,7.4756035475387426E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L11","v":153.48532165325446},{"$f":"'X+33'!B12*U12","v":3.18E-5},{"$f":"'X+33'!C12","v":4},{"$f":"'X+33'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+33'!M11","v":150.01958827426282},{"$f":"'X+33'!G12*W12","v":0},{"$f":"'X+33'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+33'!I12","v":3},{"$f":"'X+33'!J12","v":1},302.49229558451316,150.48044082002588,152.01185476448728,4.880833228573492E-3,7.7335097755382495E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L12","v":153.9788920210178},{"$f":"'X+33'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+33'!C13","v":5},{"$f":"'X+33'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+33'!M12","v":155.31346239201025},{"$f":"'X+33'!G13*W13","v":0},{"$f":"'X+33'!H13*V13","v":5.24E-5},{"$f":"'X+33'!I13","v":5},{"$f":"'X+33'!J13","v":3},313.27860263576383,155.97327866918289,157.30532396658091,5.6133518349235443E-3,8.1384254293413363E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L13","v":159.25462917143307},{"$f":"'X+33'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+33'!C14","v":4},{"$f":"'X+33'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+33'!M13","v":160.40199688778483},{"$f":"'X+33'!G14*W14","v":0},{"$f":"'X+33'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+33'!I14","v":4},{"$f":"'X+33'!J14","v":3},321.64049536664618,160.24715216659348,161.39334320005273,7.4770048395987826E-3,8.6536877320959917E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L14","v":163.59272472282402},{"$f":"'X+33'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+33'!C15","v":3},{"$f":"'X+33'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+33'!M14","v":164.55060159390158},{"$f":"'X+33'!G15*W15","v":0},{"$f":"'X+33'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+33'!I15","v":3},{"$f":"'X+33'!J15","v":3},327.12416509326704,162.58277010552465,164.54139498774239,9.9546172993838396E-3,9.2066061591787943E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L15","v":165.12252280886639},{"$f":"'X+33'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+33'!C16","v":5},{"$f":"'X+33'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+33'!M15","v":166.93820291821032},{"$f":"'X+33'!G16*W16","v":0},{"$f":"'X+33'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+33'!I16","v":5},{"$f":"'X+33'!J16","v":3},336.03838367406195,167.11013861965571,168.92824505440626,1.2384189210664979E-2,9.9578638040712444E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L16","v":169.52515386596772},{"$f":"'X+33'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+33'!C17","v":6},{"$f":"'X+33'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+33'!M16","v":171.20737110649767},{"$f":"'X+33'!G17*W17","v":0},{"$f":"'X+33'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+33'!I17","v":6},{"$f":"'X+33'!J17","v":3},345.70645259869764,171.51023565242753,174.19621694627008,1.4918213540205161E-2,1.1154160227588323E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L17","v":173.01119700219303},{"$f":"'X+33'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+33'!C18","v":6},{"$f":"'X+33'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+33'!M17","v":175.61275387896526},{"$f":"'X+33'!G18*W18","v":0},{"$f":"'X+33'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+33'!I18","v":6},{"$f":"'X+33'!J18","v":3},352.59419656422915,173.99399899716622,178.60019756706291,1.7198005026805997E-2,1.255631190234602E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L18","v":174.95587354256381},{"$f":"'X+33'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+33'!C19","v":2},{"$f":"'X+33'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+33'!M18","v":179.5079949878477},{"$f":"'X+33'!G19*W19","v":0},{"$f":"'X+33'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+33'!I19","v":2},{"$f":"'X+33'!J19","v":2},350.42969459450399,170.93609399375839,179.49360060074562,1.9779548805417779E-2,1.4394387102085529E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L19","v":170.99504322438787},{"$f":"'X+33'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+33'!C20","v":4},{"$f":"'X+33'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+33'!M19","v":179.54923750141441},{"$f":"'X+33'!G20*W20","v":0},{"$f":"'X+33'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+33'!I20","v":4},{"$f":"'X+33'!J20","v":2},354.50554892519443,172.97237210307452,181.53317682211991,2.267112131334063E-2,1.6060679294501518E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L20","v":172.18064534814877},{"$f":"'X+33'!B21*U21","v":1.63129E-4},{"$f":"'X+33'!C21","v":4},{"$f":"'X+33'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+33'!M20","v":180.78590459143399},{"$f":"'X+33'!G21*W21","v":0.33981259999999996},{"$f":"'X+33'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+33'!I21","v":4},{"$f":"'X+33'!J21","v":0},358.92035374243039,174.15255769165378,184.76779605077664,2.8087656494998163E-2,1.8108540657337382E-2,6.1433328282567118E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L21","v":172.48148856190178},{"$f":"'X+33'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+33'!C22","v":6},{"$f":"'X+33'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+33'!M21","v":183.19045615878071},{"$f":"'X+33'!G22*W22","v":1.6944046666666666},{"$f":"'X+33'!H22*V22","v":1.11022E-4},{"$f":"'X+33'!I22","v":6},{"$f":"'X+33'!J22","v":10},354.61578110979559,175.44566312183855,179.17011798795704,3.5825440063238373E-2,2.033817082366015E-2,0.31039876380423342,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L22","v":172.5064002387484},{"$f":"'X+33'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+33'!C23","v":6},{"$f":"'X+33'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+33'!M22","v":176.39544825281698},{"$f":"'X+33'!G23*W23","v":3.0649546666666665},{"$f":"'X+33'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+33'!I23","v":6},{"$f":"'X+33'!J23","v":8},346.83354020417403,172.45954543036675,174.37399477380728,4.6854808381646934E-2,2.1453479009679984E-2,0.54064405230122992,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L23","v":169.09617077647161},{"$f":"'X+33'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+33'!C24","v":10},{"$f":"'X+33'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+33'!M23","v":171.19848636878751},{"$f":"'X+33'!G24*W24","v":5.3131026666666665},{"$f":"'X+33'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+33'!I24","v":10},{"$f":"'X+33'!J24","v":8},345.2119823160541,172.0361125513046,173.17586976474954,6.0058225167020973E-2,2.2616604037964592E-2,0.90959513445530193,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L24","v":167.84948175484035},{"$f":"'X+33'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+33'!C25","v":9},{"$f":"'X+33'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+33'!M24","v":169.22220736422523},{"$f":"'X+33'!G25*W25","v":10.447013333333333},{"$f":"'X+33'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+33'!I25","v":9},{"$f":"'X+33'!J25","v":9},337.97226553068441,168.77413848656713,169.19812704411729,7.5343268273222214E-2,2.4080320107929248E-2,1.7678666566301591,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L25","v":164.26913355338684},{"$f":"'X+33'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+33'!C26","v":8},{"$f":"'X+33'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+33'!M25","v":164.94250183886439},{"$f":"'X+33'!G26*W26","v":16.112460000000002},{"$f":"'X+33'!H26*V26","v":1.51626E-4},{"$f":"'X+33'!I26","v":8},{"$f":"'X+33'!J26","v":9},329.10073548635569,165.18324321927514,163.91749226708058,8.589033411169128E-2,2.5009571783819653E-2,2.6576294631786292,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L26","v":160.22941868490457},{"$f":"'X+33'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+33'!C27","v":7},{"$f":"'X+33'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+33'!M26","v":159.2361542339365},{"$f":"'X+33'!G27*W27","v":22.426593333333333},{"$f":"'X+33'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+33'!I27","v":8},{"$f":"'X+33'!J27","v":8},319.35142692337809,160.14093439187712,159.21049253150093,8.8484293027458263E-2,2.5661702435570033E-2,3.571124474968439,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L27","v":154.99634796831077},{"$f":"'X+33'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+33'!C28","v":11},{"$f":"'X+33'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+33'!M27","v":154.34698319231993},{"$f":"'X+33'!G28*W28","v":32.911406666666664},{"$f":"'X+33'!H28*V28","v":1.701885E-4},{"$f":"'X+33'!I28","v":11},{"$f":"'X+33'!J28","v":9},314.23143162673421,157.91071651596332,156.32071511077089,8.5631452347444556E-2,2.6268081549026139E-2,5.079776331615605,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L28","v":152.68579859013153},{"$f":"'X+33'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+33'!C29","v":10},{"$f":"'X+33'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+33'!M28","v":151.37937389699135},{"$f":"'X+33'!G29*W29","v":38.196553333333334},{"$f":"'X+33'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+33'!I29","v":10},{"$f":"'X+33'!J29","v":8},302.95496882779884,149.60278637515404,153.3521824526448,8.3012214977482693E-2,2.7191444346560123E-2,5.7821703286230388,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L29","v":144.28524503077145},{"$f":"'X+33'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+33'!C30","v":14},{"$f":"'X+33'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+33'!M29","v":148.32141304685337},{"$f":"'X+33'!G30*W30","v":50.104373333333335},{"$f":"'X+33'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+33'!I30","v":14},{"$f":"'X+33'!J30","v":7},304.50107145460822,149.20788923806785,155.29318221654037,7.7355792703592524E-2,2.8230830312979356E-2,7.4315514526270787,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L30","v":144.01124511914705},{"$f":"'X+33'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+33'!C31","v":14},{"$f":"'X+33'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+33'!M30","v":150.37508914034061},{"$f":"'X+33'!G31*W31","v":60.364240000000002},{"$f":"'X+33'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+33'!I31","v":15},{"$f":"'X+33'!J31","v":8},305.2797983254012,147.93502623159463,157.34477209380657,7.6218887552401846E-2,3.03170465340395E-2,9.0772779708889146,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L31","v":143.07971390685427},{"$f":"'X+33'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+33'!C32","v":13},{"$f":"'X+33'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+33'!M31","v":152.74820835648018},{"$f":"'X+33'!G32*W32","v":66.619780000000006},{"$f":"'X+33'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+33'!I32","v":13},{"$f":"'X+33'!J32","v":9},298.72039632196277,142.00499331632082,156.71540300564197,7.472059053343344E-2,3.280535083820036E-2,10.176052036102872,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L32","v":137.71879227977266},{"$f":"'X+33'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+33'!C33","v":15},{"$f":"'X+33'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+33'!M32","v":152.6563732922391},{"$f":"'X+33'!G33*W33","v":83.705533333333335},{"$f":"'X+33'!H33*V33","v":2.295535E-4},{"$f":"'X+33'!I33","v":15},{"$f":"'X+33'!J33","v":11},294.26871853438217,137.64738804692962,156.62133048745255,7.140423284302809E-2,3.5042804786540004E-2,12.778183143159296,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L33","v":133.82629282695152},{"$f":"'X+33'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+33'!C34","v":15},{"$f":"'X+33'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+33'!M33","v":153.00170965373644},{"$f":"'X+33'!G34*W34","v":96.08356666666667},{"$f":"'X+33'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+33'!I34","v":15},{"$f":"'X+33'!J34","v":9},292.7204011009801,133.75642526438443,158.96397583659567,6.9867562567069968E-2,3.7733817140788266E-2,14.700949969628763,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L34","v":130.8107096942372},{"$f":"'X+33'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+33'!C35","v":21},{"$f":"'X+33'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+33'!M34","v":156.17280960000775},{"$f":"'X+33'!G35*W35","v":111.49120000000001},{"$f":"'X+33'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+33'!I35","v":19},{"$f":"'X+33'!J35","v":13},294.87168401058648,132.7403633572635,162.131320653323,7.0346336973689333E-2,4.1488946684742858E-2,17.411893949676386,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L35","v":130.48598975043868},{"$f":"'X+33'!B36*U36","v":5.665965E-4},{"$f":"'X+33'!C36","v":20},{"$f":"'X+33'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+33'!M35","v":159.99464299956404},{"$f":"'X+33'!G36*W36","v":110.07},{"$f":"'X+33'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+33'!I36","v":20},{"$f":"'X+33'!J36","v":12},302.36073234401215,134.41205684534705,167.94867549866507,7.3932905091634429E-2,4.5967500898954239E-2,17.610610354962013,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L36","v":133.16478951363402},{"$f":"'X+33'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+33'!C37","v":17},{"$f":"'X+33'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+33'!M36","v":166.76619493733421},{"$f":"'X+33'!G37*W37","v":115.5808},{"$f":"'X+33'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+33'!I37","v":17},{"$f":"'X+33'!J37","v":13},305.79861718171554,135.08439759729268,170.71421958442286,8.0391916341354647E-2,5.1975352911339201E-2,19.274970223813039,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L37","v":134.46157844980863},{"$f":"'X+33'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+33'!C38","v":20},{"$f":"'X+33'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+33'!M37","v":170.12357897123303},{"$f":"'X+33'!G38*W38","v":111.19606666666665},{"$f":"'X+33'!H38*V38","v":3.393475E-4},{"$f":"'X+33'!I38","v":19},{"$f":"'X+33'!J38","v":14},314.44114826401415,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":139.37530030399606},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":175.06584796001809},8.6278145812579643E-2,{"$f":"F38*H38","v":5.7731011214940502E-2},{"$f":"G38*F38/1000","v":18.917072828857155},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L38","v":139.95268425397344},{"$f":"'X+33'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+33'!C39","v":17},{"$f":"'X+33'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+33'!M38","v":175.61356646415535},{"$f":"'X+33'!G39*W39","v":99.020133333333334},{"$f":"'X+33'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+33'!I39","v":16},{"$f":"'X+33'!J39","v":14},321.40630811086282,143.85763489862796,177.54867321223483,9.5049355345480965E-2,6.4893251920534079E-2,17.389278766422859,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L39","v":159.38704245034927},{"$f":"'X+33'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+33'!C40","v":15},{"$f":"'X+33'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+33'!M39","v":170.2655284772793},{"$f":"'X+33'!G40*W40","v":95.188199999999995},{"$f":"'X+33'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+33'!I40","v":14},{"$f":"'X+33'!J40","v":15},330.46952793225159,161.27277046811915,169.19675746413245,0.11427198223012934,6.8771013146851259E-2,16.207269177800956,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L40","v":175.28245583367143},{"$f":"'X+33'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+33'!C41","v":15},{"$f":"'X+33'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+33'!M40","v":208.09035626689393},{"$f":"'X+33'!G41*W41","v":82.483686666666657},{"$f":"'X+33'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+33'!I41","v":14},{"$f":"'X+33'!J41","v":15},385.14794188802944,178.14949112001986,206.99845076800958,0.13296471365157148,9.1905498884370773E-2,17.164059744673512,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L41","v":166.30867176678134},{"$f":"'X+33'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+33'!C42","v":17},{"$f":"'X+33'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+33'!M41","v":188.12411166460535},{"$f":"'X+33'!G42*W42","v":72.694853333333313},{"$f":"'X+33'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+33'!I42","v":16},{"$f":"'X+33'!J42","v":15},361.2078435167997,172.17472842562711,189.03311509117262,0.13394334115424802,9.099657343272792E-2,13.675654705922105,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L42","v":201.8140096569422},{"$f":"'X+33'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+33'!C43","v":12},{"$f":"'X+33'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+33'!M42","v":205.93946048370935},{"$f":"'X+33'!G43*W43","v":58.614106666666657},{"$f":"'X+33'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+33'!I43","v":12},{"$f":"'X+33'!J43","v":15},406.47078903090448,203.64031974132203,202.83046928958242,0.17368991562018454,0.10899119412693786,12.070957503667923,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L43","v":207.60549074475247},{"$f":"'X+33'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+33'!C44","v":13},{"$f":"'X+33'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+33'!M43","v":196.87631457323945},{"$f":"'X+33'!G44*W44","v":46.599106666666664},{"$f":"'X+33'!H44*V44","v":5.78967E-4},{"$f":"'X+33'!I44","v":12},{"$f":"'X+33'!J44","v":15},404.17529830735225,210.41296862333229,193.76232968401993,0.19252212142018324,0.11398488921952472,9.1742603829386056,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L44","v":220.28449608849536},{"$f":"'X+33'!B45*U45","v":1.0084705E-3},{"$f":"'X+33'!C45","v":10},{"$f":"'X+33'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+33'!M44","v":232.49694891532977},{"$f":"'X+33'!G45*W45","v":37.817026666666671},{"$f":"'X+33'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+33'!I45","v":10},{"$f":"'X+33'!J45","v":3},461.41223561778463,222.06234567258275,239.34988994520185,0.22215041591261295,0.1470589701279244,8.7923433170496654,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L45","v":219.11339465161944},{"$f":"'X+33'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+33'!C46","v":12},{"$f":"'X+33'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+33'!M45","v":211.56983911618374},{"$f":"'X+33'!G46*W46","v":28.979673333333334},{"$f":"'X+33'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+33'!I46","v":12},{"$f":"'X+33'!J46","v":5},441.29426863264439,222.87055456302798,218.42371406961644,0.24284008859147002,0.14612504656729416,6.131224824772894,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L46","v":244.52402627721119},{"$f":"'X+33'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+33'!C47","v":14},{"$f":"'X+33'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+33'!M46","v":256.1200215041917},{"$f":"'X+33'!G47*W47","v":18.889446666666664},{"$f":"'X+33'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+33'!I47","v":14},{"$f":"'X+33'!J47","v":8},511.14987207908814,249.22306060387862,261.92681147520949,0.30096567333258273,0.19321002898218165,4.8379654864689483,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L47","v":229.57300752255406},{"$f":"'X+33'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+33'!C48","v":9},{"$f":"'X+33'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+33'!M47","v":233.19376134605881},{"$f":"'X+33'!G48*W48","v":12.351526666666667},{"$f":"'X+33'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+33'!I48","v":8},{"$f":"'X+33'!J48","v":8},464.25833836467007,231.25670745732816,233.00163090734193,0.31630006522589071,0.19213043871686997,2.8802989617661479,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L48","v":242.06125543100302},{"$f":"'X+33'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+33'!C49","v":11},{"$f":"'X+33'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+33'!M48","v":246.87491897705522},{"$f":"'X+33'!G49*W49","v":7.2478820000000006},{"$f":"'X+33'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+33'!I49","v":11},{"$f":"'X+33'!J49","v":8},494.33772082573796,244.68543451467843,249.6522863110595,0.37582091632459924,0.22263266599572479,1.7893202815052571,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L49","v":263.31737670510631},{"$f":"'X+33'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+33'!C50","v":11},{"$f":"'X+33'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+33'!M49","v":275.38921447323401},{"$f":"'X+33'!G50*W50","v":4.5244233333333339},{"$f":"'X+33'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+33'!I50","v":11},{"$f":"'X+33'!J50","v":7},545.97292251689532,266.85601964596816,279.11690287092711,0.46135705913813319,0.27231160230688833,1.2459773877110378,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L50","v":272.74106781469442},{"$f":"'X+33'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+33'!C51","v":10},{"$f":"'X+33'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+33'!M50","v":284.07146283285647},{"$f":"'X+33'!G51*W51","v":2.4095213333333332},{"$f":"'X+33'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+33'!I51","v":10},{"$f":"'X+33'!J51","v":7},560.96755104171291,274.20450431198259,286.76304672973032,0.53656350271184838,0.30841610312616941,0.68447624988697475,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L51","v":272.26904603709858},{"$f":"'X+33'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+33'!C52","v":8},{"$f":"'X+33'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+33'!M51","v":297.63961332796219},{"$f":"'X+33'!G52*W52","v":1.3922226666666668},{"$f":"'X+33'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+33'!I52","v":8},{"$f":"'X+33'!J52","v":6},572.95963206650595,273.67495933495036,299.28467273155559,0.59408670214821258,0.35494059640663489,0.41438061617309113,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L52","v":287.33857133946776},{"$f":"'X+33'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+33'!C53","v":5},{"$f":"'X+33'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+33'!M52","v":281.54326292391983},{"$f":"'X+33'!G53*W53","v":0.76621939999999988},{"$f":"'X+33'!H53*V53","v":1.310779E-3},{"$f":"'X+33'!I53","v":6},{"$f":"'X+33'!J53","v":6},567.8238556538447,286.64963372655711,281.17422192728765,0.68893761291064626,0.36904099663215267,0.21572390999160806,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L53","v":279.86768608039154},{"$f":"'X+33'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+33'!C54","v":5},{"$f":"'X+33'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+33'!M53","v":282.17545145368672},{"$f":"'X+33'!G54*W54","v":0.72774420000000006},{"$f":"'X+33'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+33'!I54","v":5},{"$f":"'X+33'!J54","v":4},561.89937161912962,279.13035101259328,282.76902060653629,0.7373350677982653,0.40643084715041472,0.2053515481778021,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L54","v":280.12724221761312},{"$f":"'X+33'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+33'!C55","v":6},{"$f":"'X+33'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+33'!M54","v":263.10810680147944},{"$f":"'X+33'!G55*W55","v":0.97042133333333336},{"$f":"'X+33'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+33'!I55","v":6},{"$f":"'X+33'!J55","v":4},542.0012125540934,277.30934238291167,264.69187017118168,0.81789983470142258,0.4162366302977803,0.25532571981310076,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L55","v":251.22819732574376},{"$f":"'X+33'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+33'!C56","v":3},{"$f":"'X+33'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+33'!M55","v":248.9903826342514},{"$f":"'X+33'!G56*W56","v":0},{"$f":"'X+33'!H56*V56","v":1.737352E-3},{"$f":"'X+33'!I56","v":3},{"$f":"'X+33'!J56","v":4},495.96551864408559,248.40771994908454,247.55779869500103,0.82047737665924025,0.43258393925038191,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L56","v":218.5534820457043},{"$f":"'X+33'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+33'!C57","v":3},{"$f":"'X+33'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+33'!M56","v":244.63398982821658},{"$f":"'X+33'!G57*W57","v":0},{"$f":"'X+33'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+33'!I57","v":3},{"$f":"'X+33'!J57","v":4},461.9176382488273,218.75059293711035,243.16704531171695,0.80288910859394269,0.46694451649963387,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L57","v":245.69960499867321},{"$f":"'X+33'!B58*U58","v":4.141563E-3},{"$f":"'X+33'!C58","v":3},{"$f":"'X+33'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+33'!M57","v":244.16594278240203},{"$f":"'X+33'!G58*W58","v":0},{"$f":"'X+33'!H58*V58","v":2.0988265E-3},{"$f":"'X+33'!I58","v":3},{"$f":"'X+33'!J58","v":4},487.33550543678894,244.68202460549608,242.65348083129282,1.0175803931771201,0.51246195110918913,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L58","v":223.68461523264418},{"$f":"'X+33'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+33'!C59","v":3},{"$f":"'X+33'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+33'!M58","v":242.674781661667},{"$f":"'X+33'!G59*W59","v":0},{"$f":"'X+33'!H59*V59","v":2.31014E-3},{"$f":"'X+33'!I59","v":3},{"$f":"'X+33'!J59","v":4},464.75620930763853,223.64204036607941,241.11416894155911,1.0425748665647518,0.56061272010788343,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L59","v":205.60167313986068},{"$f":"'X+33'!B60*U60","v":5.217625E-3},{"$f":"'X+33'!C60","v":5},{"$f":"'X+33'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+33'!M59","v":212.85987577297007},{"$f":"'X+33'!G60*W60","v":0},{"$f":"'X+33'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+33'!I60","v":5},{"$f":"'X+33'!J60","v":3},419.84677084035565,205.5289207100443,214.31785013031134,1.0727524298163655,0.54202564265872566,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L60","v":198.01326189137345},{"$f":"'X+33'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+33'!C61","v":5},{"$f":"'X+33'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+33'!M60","v":214.33820431926992},{"$f":"'X+33'!G61*W61","v":0},{"$f":"'X+33'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+33'!I61","v":5},{"$f":"'X+33'!J61","v":3},414.60058298350111,198.86488892936597,215.73569405413514,1.148372962007473,0.6025102651347799,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L61","v":214.04138276286074},{"$f":"'X+33'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+33'!C62","v":4},{"$f":"'X+33'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+33'!M61","v":209.93608490060907},{"$f":"'X+33'!G62*W62","v":0},{"$f":"'X+33'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+33'!I62","v":4},{"$f":"'X+33'!J62","v":3},424.94979566638949,214.66605985791799,210.28373580847148,1.3753229049427618,0.6523490921376055,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L62","v":180.97043109168882},{"$f":"'X+33'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+33'!C63","v":4},{"$f":"'X+33'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+33'!M62","v":207.40333769356945},{"$f":"'X+33'!G63*W63","v":0},{"$f":"'X+33'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+33'!I63","v":3},{"$f":"'X+33'!J63","v":3},387.37020259806752,180.68042219180919,206.68978040625836,1.2900088998796346,0.71355728731110013,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L63","v":163.96676682671441},{"$f":"'X+33'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+33'!C64","v":2},{"$f":"'X+33'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+33'!M63","v":170.07396404321125},{"$f":"'X+33'!G64*W64","v":0},{"$f":"'X+33'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+33'!I64","v":2},{"$f":"'X+33'!J64","v":3},330.08990079916703,161.66459162667314,168.42530917249391,1.3021752000412514,0.64865487071733574,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L64","v":175.59525244722471},{"$f":"'X+33'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+33'!C65","v":3},{"$f":"'X+33'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+33'!M64","v":177.08854650918784},{"$f":"'X+33'!G65*W65","v":0},{"$f":"'X+33'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+33'!I65","v":3},{"$f":"'X+33'!J65","v":2},352.37397612023869,175.03529583162901,177.33868028860968,1.5599566155957036,0.74986622057815633,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L65","v":152.15968732097204},{"$f":"'X+33'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+33'!C66","v":2},{"$f":"'X+33'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+33'!M65","v":161.09434724377545},{"$f":"'X+33'!G66*W66","v":0},{"$f":"'X+33'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+33'!I66","v":2},{"$f":"'X+33'!J66","v":2},310.97815439662594,150.64208791098778,160.33606648563816,1.5175994099842673,0.75828075813728568,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L66","v":149.7831253548124},{"$f":"'X+33'!B67*U67","v":1.121759E-2},{"$f":"'X+33'!C67","v":3},{"$f":"'X+33'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+33'!M66","v":158.45152696962569},{"$f":"'X+33'!G67*W67","v":0},{"$f":"'X+33'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+33'!I67","v":3},{"$f":"'X+33'!J67","v":2},307.72423772063621,149.10291966566351,158.62131805497273,1.6802056891488899,0.83020891465296787,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L67","v":149.15093281286286},{"$f":"'X+33'!B68*U68","v":1.2590195E-2},{"$f":"'X+33'!C68","v":2},{"$f":"'X+33'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+33'!M67","v":152.00943375574761},{"$f":"'X+33'!G68*W68","v":0},{"$f":"'X+33'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+33'!I68","v":2},{"$f":"'X+33'!J68","v":2},298.39481928061502,147.27309348431703,151.12172579629797,1.8778393285458419,0.88770795944964076,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L68","v":172.1907800937413},{"$f":"'X+33'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+33'!C69","v":2},{"$f":"'X+33'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+33'!M68","v":161.51138703382222},{"$f":"'X+33'!G69*W69","v":0},{"$f":"'X+33'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+33'!I69","v":2},{"$f":"'X+33'!J69","v":3},330.2307928543014,170.77180957682839,159.45898327747298,2.4189705169128963,1.0524037563492419,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L69","v":162.94769160815244},{"$f":"'X+33'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+33'!C70","v":0},{"$f":"'X+33'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+33'!M69","v":160.42437483399516},{"$f":"'X+33'!G70*W70","v":0},{"$f":"'X+33'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+33'!I70","v":0},{"$f":"'X+33'!J70","v":0},319.66601945958593,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":160.40945867492607},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":159.25656078465985},2.5382329332263587,{"$f":"F70*H70","v":1.1678140493353129},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L70","v":151.83964080827039},{"$f":"'X+33'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+33'!C71","v":0},{"$f":"'X+33'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+33'!M70","v":159.28942508709241},{"$f":"'X+33'!G71*W71","v":0},{"$f":"'X+33'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+33'!I71","v":0},{"$f":"'X+33'!J71","v":0},{"$f":"L71+M71","v":305.21918214532229},147.2264889411403,157.99269320418202,2.6131518671300897,1.2967318829103955,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L71","v":165.10974819855264},{"$f":"'X+33'!B72*U72","v":1.8990455E-2},{"$f":"'X+33'!C72","v":3},{"$f":"'X+33'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+33'!M71","v":176.48431298466102},{"$f":"'X+33'!G72*W72","v":0},{"$f":"'X+33'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+33'!I72","v":3},{"$f":"'X+33'!J72","v":2},338.85027430938288,162.97423895532668,175.8760353540562,3.135509243225945,1.6082776306048063,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L72","v":148.05341743166045},{"$f":"'X+33'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+33'!C73","v":2},{"$f":"'X+33'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+33'!M72","v":141.16936754643299},{"$f":"'X+33'!G73*W73","v":0},{"$f":"'X+33'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+33'!I73","v":2},{"$f":"'X+33'!J73","v":2},285.68173455470253,145.95335283340697,139.72838172129556,3.1000645982534873,1.4409858251374286,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L73","v":141.94315017007386},{"$f":"'X+33'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+33'!C74","v":1},{"$f":"'X+33'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+33'!M73","v":147.01399335480045},{"$f":"'X+33'!G74*W74","v":0},{"$f":"'X+33'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+33'!I74","v":1},{"$f":"'X+33'!J74","v":2},283.00349654882388,138.67073316992992,144.33276337889396,3.2724170001439545,1.6812299759064946,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L74","v":147.52123944492536},{"$f":"'X+33'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+33'!C75","v":1},{"$f":"'X+33'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+33'!M74","v":162.29258598069572},{"$f":"'X+33'!G75*W75","v":0},{"$f":"'X+33'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+33'!I75","v":1},{"$f":"'X+33'!J75","v":2},302.99715476388872,143.7834856874411,159.21366907644759,3.7377537574842434,2.0789169042481284,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L75","v":148.53629554470137},{"$f":"'X+33'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+33'!C76","v":1},{"$f":"'X+33'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+33'!M75","v":165.46431203592525},{"$f":"'X+33'!G76*W76","v":0},{"$f":"'X+33'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+33'!I76","v":1},{"$f":"'X+33'!J76","v":2},306.49465497137419,144.40402694286996,162.09062802850423,4.1322686018314263,2.373684007421009,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L76","v":148.28147731203074},{"$f":"'X+33'!B77*U77","v":3.056145E-2},{"$f":"'X+33'!C77","v":2},{"$f":"'X+33'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+33'!M76","v":178.72971042212416},{"$f":"'X+33'!G77*W77","v":0},{"$f":"'X+33'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+33'!I77","v":2},{"$f":"'X+33'!J77","v":2},320.60859118678866,144.74978035723299,175.85881082955567,4.5316969547977619,2.8708995925684957,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L77","v":135.29854067491189},{"$f":"'X+33'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+33'!C78","v":1},{"$f":"'X+33'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+33'!M77","v":179.37404341839684},{"$f":"'X+33'!G78*W78","v":0},{"$f":"'X+33'!H78*V78","v":1.798568E-2},{"$f":"'X+33'!I78","v":1},{"$f":"'X+33'!J78","v":2},305.89812070136787,130.75024142820044,175.14787927316743,4.5482992467114531,3.2261641452293919,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L78","v":144.35287717554598},{"$f":"'X+33'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+33'!C79","v":1},{"$f":"'X+33'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+33'!M78","v":187.89097205249243},{"$f":"'X+33'!G79*W79","v":0},{"$f":"'X+33'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+33'!I79","v":1},{"$f":"'X+33'!J79","v":2},321.12523231041735,138.01623214397728,183.1090001664401,5.3366450315687155,3.7819718860523359,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L79","v":153.89338935732664},{"$f":"'X+33'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+33'!C80","v":1},{"$f":"'X+33'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+33'!M79","v":189.82668298020323},{"$f":"'X+33'!G80*W80","v":0},{"$f":"'X+33'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+33'!I80","v":1},{"$f":"'X+33'!J80","v":2},332.20424690504723,147.65080174034892,184.5534451646983,6.2425876169777128,4.2732378155049302,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L80","v":128.05046957784808},{"$f":"'X+33'!B81*U81","v":4.437373E-2},{"$f":"'X+33'!C81","v":2},{"$f":"'X+33'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+33'!M80","v":168.48365329668547},{"$f":"'X+33'!G81*W81","v":0},{"$f":"'X+33'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+33'!I81","v":2},{"$f":"'X+33'!J81","v":2},287.60407514230798,123.36839261442744,164.23568252788056,5.6820769634206449,4.2479707688049322,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L81","v":137.98283060571325},{"$f":"'X+33'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+33'!C82","v":1},{"$f":"'X+33'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+33'!M81","v":194.34764141922923},{"$f":"'X+33'!G82*W82","v":0},{"$f":"'X+33'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+33'!I82","v":1},{"$f":"'X+33'!J82","v":2},319.13584520017105,131.28926624517626,187.84657895499475,6.6935643605369748,5.5010624642344661,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L82","v":146.45199966548685},{"$f":"'X+33'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+33'!C83","v":1},{"$f":"'X+33'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+33'!M82","v":187.99585230503098},{"$f":"'X+33'!G83*W83","v":0},{"$f":"'X+33'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+33'!I83","v":1},{"$f":"'X+33'!J83","v":2},319.67294648121901,138.66842517128543,181.00452130993358,7.7835744942014227,5.9913309950974005,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L83","v":129.76383141945513},{"$f":"'X+33'!B84*U84","v":5.844009E-2},{"$f":"'X+33'!C84","v":0},{"$f":"'X+33'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+33'!M83","v":189.34578464271701},{"$f":"'X+33'!G84*W84","v":0},{"$f":"'X+33'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+33'!I84","v":0},{"$f":"'X+33'!J84","v":1},303.71078597574717,122.18042143255734,181.53036454318982,7.5834099868977853,6.8154200995272021,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L84","v":137.94259405988959},{"$f":"'X+33'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+33'!C85","v":3},{"$f":"'X+33'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+33'!M84","v":204.67860531710181},{"$f":"'X+33'!G85*W85","v":0},{"$f":"'X+33'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+33'!I85","v":3},{"$f":"'X+33'!J85","v":1},330.38449464546466,132.05173314446554,198.33276150099908,8.8908609154240441,8.3458438161027413,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L85","v":139.8399529725788},{"$f":"'X+33'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+33'!C86","v":0},{"$f":"'X+33'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+33'!M85","v":186.8284386610411},{"$f":"'X+33'!G86*W86","v":0},{"$f":"'X+33'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+33'!I86","v":0},{"$f":"'X+33'!J86","v":0},308.05291629990927,129.87711075982884,178.17580554008046,9.962842212749953,8.6526331209606546,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L86","v":128.27186014158585},{"$f":"'X+33'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+33'!C87","v":0},{"$f":"'X+33'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+33'!M86","v":179.705646414055},{"$f":"'X+33'!G87*W87","v":0},{"$f":"'X+33'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+33'!I87","v":0},{"$f":"'X+33'!J87","v":0},288.38111641351389,118.1480978597284,170.23301855378551,10.123762281857458,9.4726278602694904,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L87","v":114.52677136737326},{"$f":"'X+33'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+33'!C88","v":0},{"$f":"'X+33'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+33'!M87","v":170.45887486141066},{"$f":"'X+33'!G88*W88","v":0},{"$f":"'X+33'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+33'!I88","v":0},{"$f":"'X+33'!J88","v":0},264.70738944838718,104.48788885669775,160.21950059168941,10.038882510675512,10.23937426972126,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L88","v":112.26316430724009},{"$f":"'X+33'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+33'!C89","v":1},{"$f":"'X+33'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+33'!M88","v":155.16430142680727},{"$f":"'X+33'!G89*W89","v":0},{"$f":"'X+33'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+33'!I89","v":1},{"$f":"'X+33'!J89","v":0},247.8768516891684,102.32344394736022,145.5534077418082,10.939720359879876,10.610893684999057,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L89","v":83.275267355899231},{"$f":"'X+33'!B90*U90","v":0.10830889999999999},{"$f":"'X+33'!C90","v":0},{"$f":"'X+33'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+33'!M89","v":120.56284882831574},{"$f":"'X+33'!G90*W90","v":0},{"$f":"'X+33'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+33'!I90","v":0},{"$f":"'X+33'!J90","v":0},185.44794086989478,74.25581475137588,111.1921261185189,9.0194526045233534,9.37072270979683,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L90","v":70.316454044914252},{"$f":"'X+33'!B91*U91","v":0.12020679999999999},{"$f":"'X+33'!C91","v":0},{"$f":"'X+33'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+33'!M90","v":112.90903873261648},{"$f":"'X+33'!G91*W91","v":0},{"$f":"'X+33'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+33'!I91","v":0},{"$f":"'X+33'!J91","v":0},164.80897378937146,61.863938116828052,102.94503567254341,8.4525159280861981,9.96400306007307,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L91","v":55.000977869005304},{"$f":"'X+33'!B92*U92","v":0.13310035000000001},{"$f":"'X+33'!C92","v":0},{"$f":"'X+33'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+33'!M91","v":84.171245547854369},{"$f":"'X+33'!G92*W92","v":0},{"$f":"'X+33'!H92*V92","v":0.10004718},{"$f":"'X+33'!I92","v":0},{"$f":"'X+33'!J92","v":0},123.43047825800242,47.680328464298441,75.750149793703983,7.3206494047068604,8.4210957541503841,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L92","v":48.597249009812487},{"$f":"'X+33'!B93*U93","v":0.14696075},{"$f":"'X+33'!C93","v":0},{"$f":"'X+33'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+33'!M92","v":83.006164814793706},{"$f":"'X+33'!G93*W93","v":0},{"$f":"'X+33'!H93*V93","v":0.11320585},{"$f":"'X+33'!I93","v":0},{"$f":"'X+33'!J93","v":0},115.06474221908857,41.455360847393685,73.609381371694894,7.1418881624188009,9.3967834430988137,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L93","v":38.043829217287453},{"$f":"'X+33'!B94*U94","v":0.16177274999999999},{"$f":"'X+33'!C94","v":0},{"$f":"'X+33'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+33'!M93","v":61.168304924424014},{"$f":"'X+33'!G94*W94","v":0},{"$f":"'X+33'!H94*V94","v":0.12779114999999999},{"$f":"'X+33'!I94","v":0},{"$f":"'X+33'!J94","v":0},85.24091123885772,31.889374344276515,53.351536894581209,6.1544548730109385,7.8167680298428071,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L94","v":31.68409300246212},{"$f":"'X+33'!B95*U95","v":0.17755929999999998},{"$f":"'X+33'!C95","v":0},{"$f":"'X+33'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+33'!M94","v":49.919687394985935},{"$f":"'X+33'!G95*W95","v":0},{"$f":"'X+33'!H95*V95","v":0.14385095000000001},{"$f":"'X+33'!I95","v":0},{"$f":"'X+33'!J95","v":0},68.796980567324226,26.058287627810049,42.738692939514181,5.6258053746520718,7.180994455471752,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L95","v":25.313240639334762},{"$f":"'X+33'!B96*U96","v":0.19439804999999999},{"$f":"'X+33'!C96","v":0},{"$f":"'X+33'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+33'!M95","v":38.683361319456786},{"$f":"'X+33'!G96*W96","v":0},{"$f":"'X+33'!H96*V96","v":0.16140275000000001},{"$f":"'X+33'!I96","v":0},{"$f":"'X+33'!J96","v":0},52.832156443120169,20.392396019867331,32.439760423252835,4.9208446194674309,6.2436008962039544,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L96","v":19.320305024422929},{"$f":"'X+33'!B97*U97","v":0.21204045000000002},{"$f":"'X+33'!C97","v":0},{"$f":"'X+33'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+33'!M96","v":30.669661600151009},{"$f":"'X+33'!G97*W97","v":0},{"$f":"'X+33'!H97*V97","v":0.18043165000000003},{"$f":"'X+33'!I97","v":0},{"$f":"'X+33'!J97","v":0},40.359502805601153,15.22361885290703,25.135883952694122,4.0966861715158993,5.5337776474568878,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L97","v":16.459675663742253},{"$f":"'X+33'!B98*U98","v":0.23079885},{"$f":"'X+33'!C98","v":0},{"$f":"'X+33'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+33'!M97","v":25.611367160780631},{"$f":"'X+33'!G98*W98","v":0},{"$f":"'X+33'!H98*V98","v":0.20088205000000001},{"$f":"'X+33'!I98","v":0},{"$f":"'X+33'!J98","v":0},33.127304671397894,12.660801449177555,20.466503222220339,3.7988742145646985,5.1448639385602926,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L98","v":11.727996377073344},{"$f":"'X+33'!B99*U99","v":0.25037694999999999},{"$f":"'X+33'!C99","v":0},{"$f":"'X+33'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+33'!M98","v":20.702401948534899},{"$f":"'X+33'!G99*W99","v":0},{"$f":"'X+33'!H99*V99","v":0.2226544},{"$f":"'X+33'!I99","v":0},{"$f":"'X+33'!J99","v":0},24.8844974786957,8.7915764145706703,16.092921064125029,2.9364199625026739,4.6094808844098685,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L99","v":8.3646012134321008},{"$f":"'X+33'!B100*U100","v":0.27065420000000001},{"$f":"'X+33'!C100","v":0},{"$f":"'X+33'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+33'!M99","v":14.474293116381181},{"$f":"'X+33'!G100*W100","v":0},{"$f":"'X+33'!H100*V100","v":0.24560335},{"$f":"'X+33'!I100","v":0},{"$f":"'X+33'!J100","v":0},17.020045001807631,6.1006867636916065,10.919358238116024,2.2639144497404944,3.5549348782651582,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L100","v":5.4214863987320729},{"$f":"'X+33'!B101*U101","v":0.29148925000000003},{"$f":"'X+33'!C101","v":0},{"$f":"'X+33'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+33'!M100","v":10.150115100138285},{"$f":"'X+33'!G101*W101","v":0},{"$f":"'X+33'!H101*V101","v":0.26953855000000004},{"$f":"'X+33'!I101","v":0},{"$f":"'X+33'!J101","v":0},11.255449188194365,3.8411813944804596,7.4142677937139059,1.5803050042516131,2.7358473064243785,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L101","v":3.6172970532083739},{"$f":"'X+33'!B102*U102","v":0.31272334999999996},{"$f":"'X+33'!C102","v":0},{"$f":"'X+33'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+33'!M101","v":6.5149455209518266},{"$f":"'X+33'!G102*W102","v":0},{"$f":"'X+33'!H102*V102","v":0.29422914999999999},{"$f":"'X+33'!I102","v":0},{"$f":"'X+33'!J102","v":0},7.0841424388097867,2.4860838007839234,4.5980586380258632,1.1312132524244507,1.9168868829259631,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L102","v":2.5150921873456613},{"$f":"'X+33'!B103*U103","v":0.33418465000000003},{"$f":"'X+33'!C103","v":0},{"$f":"'X+33'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+33'!M102","v":6.0569165042456001},{"$f":"'X+33'!G103*W103","v":0},{"$f":"'X+33'!H103*V103","v":0.31941160000000002},{"$f":"'X+33'!I103","v":0},{"$f":"'X+33'!J103","v":0},5.7968540975579224,1.674586984999817,4.1222671125581059,0.84050520234584436,1.9346493916874941,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L103","v":1.7102142257667161},{"$f":"'X+33'!B104*U104","v":0.35569385000000003},{"$f":"'X+33'!C104","v":0},{"$f":"'X+33'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+33'!M103","v":3.595378098554435},{"$f":"'X+33'!G104*W104","v":0},{"$f":"'X+33'!H104*V104","v":0.34479959999999998},{"$f":"'X+33'!I104","v":0},{"$f":"'X+33'!J104","v":0},3.4575947118030887,1.1019015434789836,2.3556931683241054,0.6083126822877325,1.2396849302303297,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L104","v":1.0639732029985527},{"$f":"'X+33'!B105*U105","v":0.37706999999999996},{"$f":"'X+33'!C105","v":0},{"$f":"'X+33'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+33'!M104","v":2.7401666935083844},{"$f":"'X+33'!G105*W105","v":0},{"$f":"'X+33'!H105*V105","v":0.37009779999999998},{"$f":"'X+33'!I105","v":0},{"$f":"'X+33'!J105","v":0},2.3888178559515456,0.66278082734388843,1.7260370286076572,0.4011923756546642,1.0141296649007272,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+33'!L105","v":0.70205692619502102},{"$f":"'X+33'!B106*U106","v":1},{"$f":"'X+33'!C106","v":0},{"$f":"'X+33'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+33'!M105","v":1.7133691219474236},{"$f":"'X+33'!G106*W106","v":0},{"$f":"'X+33'!H106*V106","v":1},{"$f":"'X+33'!I106","v":0},{"$f":"'X+33'!J106","v":0},0,0,0,0.70205692619502102,1.7133691219474236,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14856.683935050041},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":16217.902521814773},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30856.699395201038,14733.102886144692,16123.596509056348,214.58104890535807,{"$f":"SUM(O6:O106)","v":197.3060127584215},{"$f":"SUM(P6:P106)","v":261.19306904831723},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":31074.586456864814},null,null,null,null,null,null,{"$f":"L107+M107","v":30856.699395201038},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":31117.892464249351}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":217.88706166377597}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-261.19306904831319}]

{"sheet":"X+35","index":45,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,TRUE)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},{"$f":"F107","v":16250.389261021552},{"$f":"G107","v":14.914832233003295},4.8214760924092409E-2,572,469,30893.547336680153,14742.077343856743,16151.469992823413,216.42585937105909,201.91926819814188,260.93692582216426,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'X+34'!P107*106/206","v":134.40031708311469},{"$f":"'X+34'!B6*U6","v":1.3766324999999998E-3},{"$f":"'X+34'!C6","v":15},{"$f":"'X+34'!D6","v":14},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'X+34'!P107*100/206","v":126.79275196520254},{"$f":"'X+34'!G6*W6","v":0},{"$f":"'X+34'!H6*V6","v":1.0832485000000002E-3},{"$f":"'X+34'!I6","v":12},{"$f":"'X+34'!J6","v":9},{"$f":"L6+M6","v":264.87070114543315},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":135.21529723860777},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":129.65540390682537},{"$f":"B6*A6","v":0.18501984450692086},{"$f":"F6*H6","v":0.13734805837717773},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E6","v":0},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L6","v":136.03844716213825},{"$f":"'X+34'!B7*U7","v":1.4104350000000002E-4},{"$f":"'X+34'!C7","v":10},{"$f":"'X+34'!D7","v":8},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'X+34'!M6","v":130.43218858178889},{"$f":"'X+34'!G7*W7","v":0},{"$f":"'X+34'!H7*V7","v":1.5023700000000001E-4},{"$f":"'X+34'!I7","v":10},{"$f":"'X+34'!J7","v":11},{"$f":"L7+M7","v":267.43185266448887},138.01925982341595,129.41259284107292,1.9187338722313048E-2,1.9595740715962217E-2,0,null,0,0,1,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L7","v":139.27884856208533},{"$f":"'X+34'!B8*U8","v":8.903800000000001E-5},{"$f":"'X+34'!C8","v":12},{"$f":"'X+34'!D8","v":15},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'X+34'!M7","v":130.60122228089671},{"$f":"'X+34'!G8*W8","v":0},{"$f":"'X+34'!H8*V8","v":6.9449999999999994E-5},{"$f":"'X+34'!I8","v":13},{"$f":"'X+34'!J8","v":9},270.85859947797633,136.26644745196705,134.5921520260093,1.2401110118270955E-2,9.0702548874082752E-3,0,null,0,0,2,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L8","v":138.30821842943479},{"$f":"'X+34'!B9*U9","v":1.1710449999999999E-4},{"$f":"'X+34'!C9","v":10},{"$f":"'X+34'!D9","v":10},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'X+34'!M8","v":136.51893698463647},{"$f":"'X+34'!G9*W9","v":0},{"$f":"'X+34'!H9*V9","v":5.3496666666666659E-5},{"$f":"'X+34'!I9","v":10},{"$f":"'X+34'!J9","v":8},276.80365559124061,138.29202191466973,138.51163367657091,1.6196514765069746E-2,7.3033080655547679E-3,0,null,0,0,3,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L9","v":140.79758424656441},{"$f":"'X+34'!B10*U10","v":7.2607999999999993E-5},{"$f":"'X+34'!C10","v":10},{"$f":"'X+34'!D10","v":9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'X+34'!M9","v":140.87624115776978},{"$f":"'X+34'!G10*W10","v":0},{"$f":"'X+34'!H10*V10","v":4.9799999999999998E-5},{"$f":"'X+34'!I10","v":10},{"$f":"'X+34'!J10","v":9},283.65658673652757,141.78736121556744,141.86922552096013,1.0223030996974547E-2,7.0156368096569348E-3,0,null,0,0,4,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L10","v":144.73663237855206},{"$f":"'X+34'!B11*U11","v":3.7849999999999998E-5},{"$f":"'X+34'!C11","v":11},{"$f":"'X+34'!D11","v":9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'X+34'!M10","v":144.65264369373807},{"$f":"'X+34'!G11*W11","v":0},{"$f":"'X+34'!H11*V11","v":5.0600000000000003E-5},{"$f":"'X+34'!I11","v":11},{"$f":"'X+34'!J11","v":12},290.37647836698375,146.73115409701654,143.64532426996718,5.4782815355281953E-3,7.3194237709031471E-3,0,null,0,0,5,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L11","v":150.00150299717853},{"$f":"'X+34'!B12*U12","v":3.18E-5},{"$f":"'X+34'!C12","v":4},{"$f":"'X+34'!D12","v":7},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'X+34'!M11","v":146.73172494069638},{"$f":"'X+34'!G12*W12","v":0},{"$f":"'X+34'!H12*V12","v":5.1550000000000006E-5},{"$f":"'X+34'!I12","v":3},{"$f":"'X+34'!J12","v":1},295.72089386965888,146.99673294938322,148.72416092027569,4.7700477953102772E-3,7.5640204206928992E-3,0,null,0,0,6,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L12","v":150.48044082002588},{"$f":"'X+34'!B13*U13","v":3.6455333333333337E-5},{"$f":"'X+34'!C13","v":5},{"$f":"'X+34'!D13","v":3},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'X+34'!M12","v":152.01185476448728},{"$f":"'X+34'!G13*W13","v":0},{"$f":"'X+34'!H13*V13","v":5.24E-5},{"$f":"'X+34'!I13","v":5},{"$f":"'X+34'!J13","v":3},306.47884434869326,152.47495500539563,154.00388934329763,5.4858146302409838E-3,7.9654211896591342E-3,0,null,0,0,7,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L13","v":155.97327866918289},{"$f":"'X+34'!B14*U14","v":4.6950000000000003E-5},{"$f":"'X+34'!C14","v":4},{"$f":"'X+34'!D14","v":3},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'X+34'!M13","v":157.30532396658091},{"$f":"'X+34'!G14*W14","v":0},{"$f":"'X+34'!H14*V14","v":5.3950000000000004E-5},{"$f":"'X+34'!I14","v":4},{"$f":"'X+34'!J14","v":3},315.26279306810227,156.96595572374937,158.29683734435292,7.3229454335181372E-3,8.4866222279970406E-3,0,null,0,0,8,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L14","v":160.24715216659348},{"$f":"'X+34'!B15*U15","v":6.0849999999999988E-5},{"$f":"'X+34'!C15","v":3},{"$f":"'X+34'!D15","v":4},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'X+34'!M14","v":161.39334320005273},{"$f":"'X+34'!G15*W15","v":0},{"$f":"'X+34'!H15*V15","v":5.5950000000000005E-5},{"$f":"'X+34'!I15","v":3},{"$f":"'X+34'!J15","v":3},320.62171436988484,159.23740112738415,161.3843132425007,9.751039209337212E-3,9.0299575520429512E-3,0,null,0,0,9,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L15","v":162.58277010552465},{"$f":"'X+34'!B16*U16","v":7.4999999999999993E-5},{"$f":"'X+34'!C16","v":5},{"$f":"'X+34'!D16","v":3},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'X+34'!M15","v":164.54139498774239},{"$f":"'X+34'!G16*W16","v":0},{"$f":"'X+34'!H16*V16","v":5.9649999999999993E-5},{"$f":"'X+34'!I16","v":5},{"$f":"'X+34'!J16","v":3},331.1021564912981,164.57057639776673,166.53158009353137,1.2193707757914347E-2,9.814894211018832E-3,0,null,0,0,10,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L16","v":167.11013861965571},{"$f":"'X+34'!B17*U17","v":8.8000000000000011E-5},{"$f":"'X+34'!C17","v":6},{"$f":"'X+34'!D17","v":4},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'X+34'!M16","v":168.92824505440626},{"$f":"'X+34'!G17*W17","v":0},{"$f":"'X+34'!H17*V17","v":6.5149999999999998E-5},{"$f":"'X+34'!I17","v":6},{"$f":"'X+34'!J17","v":3},341.01267230669816,169.09543292745718,171.91723937924095,1.4705692198529704E-2,1.1005675165294567E-2,0,null,0,0,11,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L17","v":171.51023565242753},{"$f":"'X+34'!B18*U18","v":9.9403999999999999E-5},{"$f":"'X+34'!C18","v":6},{"$f":"'X+34'!D18","v":5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'X+34'!M17","v":174.19621694627008},{"$f":"'X+34'!G18*W18","v":0},{"$f":"'X+34'!H18*V18","v":7.1500000000000017E-5},{"$f":"'X+34'!I18","v":6},{"$f":"'X+34'!J18","v":3},349.67694876572114,172.49318684896272,177.18376191675841,1.7048803464793906E-2,1.2455029511658314E-2,0,null,0,0,12,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L18","v":173.99399899716622},{"$f":"'X+34'!B19*U19","v":1.1305449999999999E-4},{"$f":"'X+34'!C19","v":2},{"$f":"'X+34'!D19","v":6},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'X+34'!M18","v":178.60019756706291},{"$f":"'X+34'!G19*W19","v":0},{"$f":"'X+34'!H19*V19","v":8.0187999999999985E-5},{"$f":"'X+34'!I19","v":2},{"$f":"'X+34'!J19","v":2},348.560204167027,169.97432819260658,178.58587597442039,1.9670804559625124E-2,1.4321592642507638E-2,0,null,0,0,13,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L19","v":170.93609399375839},{"$f":"'X+34'!B20*U20","v":1.3258350000000001E-4},{"$f":"'X+34'!C20","v":4},{"$f":"'X+34'!D20","v":2},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'X+34'!M19","v":179.49360060074562},{"$f":"'X+34'!G20*W20","v":0},{"$f":"'X+34'!H20*V20","v":8.9449999999999992E-5},{"$f":"'X+34'!I20","v":4},{"$f":"'X+34'!J20","v":2},354.39097558631227,172.91343068814038,181.47754489817189,2.2663305618021466E-2,1.6055702573736695E-2,0,null,0,0,14,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L20","v":172.97237210307452},{"$f":"'X+34'!B21*U21","v":1.63129E-4},{"$f":"'X+34'!C21","v":4},{"$f":"'X+34'!D21","v":2},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'X+34'!M20","v":181.53317682211991},{"$f":"'X+34'!G21*W21","v":0.33981259999999996},{"$f":"'X+34'!H21*V21","v":1.0016566666666667E-4},{"$f":"'X+34'!I21","v":4},{"$f":"'X+34'!J21","v":0},360.45914872342712,174.94415529298573,185.51499343044139,2.8216810088802443E-2,1.8183391678505523E-2,6.1687260802184299E-2,null,0,0,15,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L21","v":174.15255769165378},{"$f":"'X+34'!B22*U22","v":2.0770599999999999E-4},{"$f":"'X+34'!C22","v":6},{"$f":"'X+34'!D22","v":3},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'X+34'!M21","v":184.76779605077664},{"$f":"'X+34'!G22*W22","v":1.6944046666666666},{"$f":"'X+34'!H22*V22","v":1.11022E-4},{"$f":"'X+34'!I22","v":6},{"$f":"'X+34'!J22","v":10},357.86366792102933,177.11638516050587,180.74728276052349,3.6172531147902642E-2,2.0513290253149324E-2,0.31307141587815085,null,0,0,16,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L22","v":175.44566312183855},{"$f":"'X+34'!B23*U23","v":2.7161200000000001E-4},{"$f":"'X+34'!C23","v":6},{"$f":"'X+34'!D23","v":6},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'X+34'!M22","v":179.17011798795704},{"$f":"'X+34'!G23*W23","v":3.0649546666666665},{"$f":"'X+34'!H23*V23","v":1.2162150000000003E-4},{"$f":"'X+34'!I23","v":6},{"$f":"'X+34'!J23","v":8},352.54633702383887,175.3980099743867,177.14832704945218,4.7653147451848815E-2,2.1790938504872324E-2,0.54914828925440617,null,0,0,17,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L23","v":172.45954543036675},{"$f":"'X+34'!B24*U24","v":3.5517200000000001E-4},{"$f":"'X+34'!C24","v":10},{"$f":"'X+34'!D24","v":7},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'X+34'!M23","v":174.37399477380728},{"$f":"'X+34'!G24*W24","v":5.3131026666666665},{"$f":"'X+34'!H24*V24","v":1.3210749999999997E-4},{"$f":"'X+34'!I24","v":10},{"$f":"'X+34'!J24","v":8},351.74925128998984,175.39829262869716,176.35095866129271,6.1252801669594216E-2,2.303611251458074E-2,0.92646693663003488,null,0,0,18,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L24","v":172.0361125513046},{"$f":"'X+34'!B25*U25","v":4.4887399999999999E-4},{"$f":"'X+34'!C25","v":9},{"$f":"'X+34'!D25","v":8},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'X+34'!M24","v":173.17586976474954},{"$f":"'X+34'!G25*W25","v":10.447013333333333},{"$f":"'X+34'!H25*V25","v":1.4229999999999999E-4},{"$f":"'X+34'!I25","v":9},{"$f":"'X+34'!J25","v":9},346.11011685180125,172.95889001331923,173.15122683848202,7.7222537985354292E-2,2.4642926267523856E-2,1.8091706204439351,null,0,0,19,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L25","v":168.77413848656713},{"$f":"'X+34'!B26*U26","v":5.2286349999999999E-4},{"$f":"'X+34'!C26","v":8},{"$f":"'X+34'!D26","v":7},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'X+34'!M25","v":169.19812704411729},{"$f":"'X+34'!G26*W26","v":16.112460000000002},{"$f":"'X+34'!H26*V26","v":1.51626E-4},{"$f":"'X+34'!I26","v":8},{"$f":"'X+34'!J26","v":9},337.85836485871465,169.68589264980855,168.1724722089061,8.8245836758571186E-2,2.5654835211191329E-2,2.7261980540732584,null,0,0,20,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L26","v":165.18324321927514},{"$f":"'X+34'!B27*U27","v":5.5223499999999988E-4},{"$f":"'X+34'!C27","v":7},{"$f":"'X+34'!D27","v":7},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'X+34'!M26","v":163.91749226708058},{"$f":"'X+34'!G27*W27","v":22.426593333333333},{"$f":"'X+34'!H27*V27","v":1.6115499999999998E-4},{"$f":"'X+34'!I27","v":8},{"$f":"'X+34'!J27","v":8},328.98309939457022,165.09202325095595,163.89107614361427,9.121996831919639E-2,2.6416123466301369E-2,3.6761109392936273,null,0,0,21,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L27","v":160.14093439187712},{"$f":"'X+34'!B28*U28","v":5.5247400000000017E-4},{"$f":"'X+34'!C28","v":11},{"$f":"'X+34'!D28","v":8},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'X+34'!M27","v":159.21049253150093},{"$f":"'X+34'!G28*W28","v":32.911406666666664},{"$f":"'X+34'!H28*V28","v":1.701885E-4},{"$f":"'X+34'!I28","v":11},{"$f":"'X+34'!J28","v":9},324.23585742588261,163.05246068928992,161.18339673659273,8.8473702587217956E-2,2.7095794908197347E-2,5.2398412653045234,null,0,0,22,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L28","v":157.91071651596332},{"$f":"'X+34'!B29*U29","v":5.4367999999999994E-4},{"$f":"'X+34'!C29","v":10},{"$f":"'X+34'!D29","v":13},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'X+34'!M28","v":156.32071511077089},{"$f":"'X+34'!G29*W29","v":38.196553333333334},{"$f":"'X+34'!H29*V29","v":1.7962450000000001E-4},{"$f":"'X+34'!I29","v":10},{"$f":"'X+34'!J29","v":8},313.11749969808739,154.82486361760792,158.29263608047947,8.5852898355398929E-2,2.8079030291414668E-2,5.970912531833366,null,0,0,23,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L29","v":149.60278637515404},{"$f":"'X+34'!B30*U30","v":5.3613100000000002E-4},{"$f":"'X+34'!C30","v":14},{"$f":"'X+34'!D30","v":9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'X+34'!M29","v":153.3521824526448},{"$f":"'X+34'!G30*W30","v":50.104373333333335},{"$f":"'X+34'!H30*V30","v":1.9033549999999998E-4},{"$f":"'X+34'!I30","v":14},{"$f":"'X+34'!J30","v":7},314.84557377201349,154.52257968369193,160.32299408832159,8.0206691462097718E-2,2.9188364323215372E-2,7.6836150010887643,null,0,0,24,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L30","v":149.20788923806785},{"$f":"'X+34'!B31*U31","v":5.2925649999999993E-4},{"$f":"'X+34'!C31","v":14},{"$f":"'X+34'!D31","v":10},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'X+34'!M30","v":155.29318221654037},{"$f":"'X+34'!G31*W31","v":60.364240000000002},{"$f":"'X+34'!H31*V31","v":2.0160950000000001E-4},{"$f":"'X+34'!I31","v":15},{"$f":"'X+34'!J31","v":8},315.39079362855762,153.12891999283733,162.26187363572029,7.8969245230527452E-2,3.1308580820085599E-2,9.374154921682976,null,0,0,25,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L31","v":147.93502623159463},{"$f":"'X+34'!B32*U32","v":5.2223049999999989E-4},{"$f":"'X+34'!C32","v":13},{"$f":"'X+34'!D32","v":14},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'X+34'!M31","v":157.34477209380657},{"$f":"'X+34'!G32*W32","v":66.619780000000006},{"$f":"'X+34'!H32*V32","v":2.1476750000000002E-4},{"$f":"'X+34'!I32","v":13},{"$f":"'X+34'!J32","v":9},308.1687495993441,146.85777004887819,161.3109795504659,7.7256182716438762E-2,3.3792543340656608E-2,10.482274101039533,null,0,0,26,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L32","v":142.00499331632082},{"$f":"'X+34'!B33*U33","v":5.184784999999999E-4},{"$f":"'X+34'!C33","v":15},{"$f":"'X+34'!D33","v":15},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'X+34'!M32","v":156.71540300564197},{"$f":"'X+34'!G33*W33","v":83.705533333333335},{"$f":"'X+34'!H33*V33","v":2.295535E-4},{"$f":"'X+34'!I33","v":15},{"$f":"'X+34'!J33","v":11},302.61079521677175,141.93136678039366,160.67942843637812,7.3626535927156025E-2,3.5974569263855637E-2,13.117946390135533,null,0,0,27,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L33","v":137.64738804692962},{"$f":"'X+34'!B34*U34","v":5.2207650000000007E-4},{"$f":"'X+34'!C34","v":15},{"$f":"'X+34'!D34","v":15},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'X+34'!M33","v":156.62133048745255},{"$f":"'X+34'!G34*W34","v":96.08356666666667},{"$f":"'X+34'!H34*V34","v":2.4662349999999997E-4},{"$f":"'X+34'!I34","v":15},{"$f":"'X+34'!J34","v":9},300.15822956709701,137.57552558034394,162.58270398675307,7.1862466585682863E-2,3.8626500699472252E-2,15.048736049313179,null,0,0,28,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L34","v":133.75642526438443},{"$f":"'X+34'!B35*U35","v":5.3777200000000005E-4},{"$f":"'X+34'!C35","v":21},{"$f":"'X+34'!D35","v":19},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'X+34'!M34","v":158.96397583659567},{"$f":"'X+34'!G35*W35","v":111.49120000000001},{"$f":"'X+34'!H35*V35","v":2.6566049999999998E-4},{"$f":"'X+34'!I35","v":19},{"$f":"'X+34'!J35","v":13},300.60624019135008,135.68449480405715,164.92174538729293,7.1930460327278553E-2,4.2230449302737921E-2,17.723084422793054,null,0,0,29,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L35","v":132.7403633572635},{"$f":"'X+34'!B36*U36","v":5.665965E-4},{"$f":"'X+34'!C36","v":20},{"$f":"'X+34'!D36","v":16},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'X+34'!M35","v":162.131320653323},{"$f":"'X+34'!G36*W36","v":110.07},{"$f":"'X+34'!H36*V36","v":2.8730649999999998E-4},{"$f":"'X+34'!I36","v":20},{"$f":"'X+34'!J36","v":12},306.74989240302227,136.66515313197655,170.08473927104572,7.5210225286953758E-2,4.6581382277283943E-2,17.845794464311261,null,0,0,30,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L36","v":134.41205684534705},{"$f":"'X+34'!B37*U37","v":6.0370250000000008E-4},{"$f":"'X+34'!C37","v":17},{"$f":"'X+34'!D37","v":15},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'X+34'!M36","v":167.94867549866507},{"$f":"'X+34'!G37*W37","v":115.5808},{"$f":"'X+34'!H37*V37","v":3.1166599999999999E-4},{"$f":"'X+34'!I37","v":17},{"$f":"'X+34'!J37","v":13},308.22724355736648,136.33091195059939,171.89633160676709,8.1144894747678137E-2,5.2343891897966947E-2,19.411642273076108,null,0,0,31,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L37","v":135.08439759729268},{"$f":"'X+34'!B38*U38","v":6.4165650000000006E-4},{"$f":"'X+34'!C38","v":20},{"$f":"'X+34'!D38","v":15},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'X+34'!M37","v":170.71421958442286},{"$f":"'X+34'!G38*W38","v":111.19606666666665},{"$f":"'X+34'!H38*V38","v":3.393475E-4},{"$f":"'X+34'!I38","v":19},{"$f":"'X+34'!J38","v":14},315.6540079563182,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":139.99771981552578},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":175.65628814079244},8.6677781766887244E-2,{"$f":"F38*H38","v":5.7931443630424941E-2},{"$f":"G38*F38/1000","v":18.982749741857454},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E38","v":32},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L38","v":139.37530030399606},{"$f":"'X+34'!B39*U39","v":6.7915350000000011E-4},{"$f":"'X+34'!C39","v":17},{"$f":"'X+34'!D39","v":13},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'X+34'!M38","v":175.06584796001809},{"$f":"'X+34'!G39*W39","v":99.020133333333334},{"$f":"'X+34'!H39*V39","v":3.6952300000000002E-4},{"$f":"'X+34'!I39","v":16},{"$f":"'X+34'!J39","v":14},320.28180018366339,143.28064308098104,177.00115710268236,9.4657223015010006E-2,6.4690857335729768E-2,17.335043607114052,null,0,0,33,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L39","v":143.85763489862796},{"$f":"'X+34'!B40*U40","v":7.1694650000000005E-4},{"$f":"'X+34'!C40","v":15},{"$f":"'X+34'!D40","v":13},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'X+34'!M39","v":177.54867321223483},{"$f":"'X+34'!G40*W40","v":95.188199999999995},{"$f":"'X+34'!H40*V40","v":4.0390450000000002E-4},{"$f":"'X+34'!I40","v":14},{"$f":"'X+34'!J40","v":15},322.23145717494447,145.75449667078911,176.47696050415539,0.10313822783884918,7.1712708079451112E-2,16.900538615460849,null,0,0,34,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L40","v":161.27277046811915},{"$f":"'X+34'!B41*U41","v":7.5857400000000003E-4},{"$f":"'X+34'!C41","v":15},{"$f":"'X+34'!D41","v":12},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'X+34'!M40","v":169.19675746413245},{"$f":"'X+34'!G41*W41","v":82.483686666666657},{"$f":"'X+34'!H41*V41","v":4.4166149999999999E-4},{"$f":"'X+34'!I41","v":14},{"$f":"'X+34'!J41","v":15},332.27246290796973,164.15043313753407,168.12202977043569,0.12233733058508302,7.4727693696744937E-2,13.955972327687494,null,0,0,35,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L41","v":178.14949112001986},{"$f":"'X+34'!B42*U42","v":8.0539000000000001E-4},{"$f":"'X+34'!C42","v":17},{"$f":"'X+34'!D42","v":11},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'X+34'!M41","v":206.99845076800958},{"$f":"'X+34'!G42*W42","v":72.694853333333313},{"$f":"'X+34'!H42*V42","v":4.8370499999999991E-4},{"$f":"'X+34'!I42","v":16},{"$f":"'X+34'!J42","v":15},391.90433588374754,184.0060113013667,207.89832458238084,0.14347981865315279,0.10012618562874005,15.047722018807674,null,0,0,36,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L42","v":172.17472842562711},{"$f":"'X+34'!B43*U43","v":8.6064349999999997E-4},{"$f":"'X+34'!C43","v":12},{"$f":"'X+34'!D43","v":10},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'X+34'!M42","v":189.03311509117262},{"$f":"'X+34'!G43*W43","v":58.614106666666657},{"$f":"'X+34'!H43*V43","v":5.2923900000000003E-4},{"$f":"'X+34'!I43","v":12},{"$f":"'X+34'!J43","v":15},359.9596187591182,174.02654736474332,185.93307139437488,0.14818106088378119,0.10004369679773711,11.080007171486265,null,0,0,37,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L43","v":203.64031974132203},{"$f":"'X+34'!B44*U44","v":9.2734600000000001E-4},{"$f":"'X+34'!C44","v":13},{"$f":"'X+34'!D44","v":10},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'X+34'!M43","v":202.83046928958242},{"$f":"'X+34'!G44*W44","v":46.599106666666664},{"$f":"'X+34'!H44*V44","v":5.78967E-4},{"$f":"'X+34'!I44","v":12},{"$f":"'X+34'!J44","v":15},406.16451184664044,206.4514747053712,199.71303714126924,0.18884503595083602,0.11743214831318166,9.4517186736753089,null,0,0,38,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L44","v":210.41296862333229},{"$f":"'X+34'!B45*U45","v":1.0084705E-3},{"$f":"'X+34'!C45","v":10},{"$f":"'X+34'!D45","v":8},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'X+34'!M44","v":193.76232968401993},{"$f":"'X+34'!G45*W45","v":37.817026666666671},{"$f":"'X+34'!H45*V45","v":6.3252000000000013E-4},{"$f":"'X+34'!I45","v":10},{"$f":"'X+34'!J45","v":3},412.84054448690642,212.20077335165823,200.6397711352482,0.21219527167405622,0.12255854877173632,7.327515188656041,null,0,0,39,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L45","v":222.06234567258275},{"$f":"'X+34'!B46*U46","v":1.1082849999999999E-3},{"$f":"'X+34'!C46","v":12},{"$f":"'X+34'!D46","v":8},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'X+34'!M45","v":239.34988994520185},{"$f":"'X+34'!G46*W46","v":28.979673333333334},{"$f":"'X+34'!H46*V46","v":6.9067049999999984E-4},{"$f":"'X+34'!I46","v":12},{"$f":"'X+34'!J46","v":5},472.00081534284743,225.81623730580901,246.18457803703845,0.24610836677373835,0.1653119081633975,6.9362816229812339,null,0,0,40,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L46","v":222.87055456302798},{"$f":"'X+34'!B47*U47","v":1.2308224999999999E-3},{"$f":"'X+34'!C47","v":14},{"$f":"'X+34'!D47","v":9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'X+34'!M46","v":218.42371406961644},{"$f":"'X+34'!G47*W47","v":18.889446666666664},{"$f":"'X+34'!H47*V47","v":7.5437300000000013E-4},{"$f":"'X+34'!I47","v":14},{"$f":"'X+34'!J47","v":8},451.8551815870469,227.59624046988432,224.25894111716261,0.27431409314365246,0.1647729524538388,4.1259030976532687,null,0,0,41,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L47","v":249.22306060387862},{"$f":"'X+34'!B48*U48","v":1.3777755000000001E-3},{"$f":"'X+34'!C48","v":9},{"$f":"'X+34'!D48","v":7},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'X+34'!M47","v":261.92681147520949},{"$f":"'X+34'!G48*W48","v":12.351526666666667},{"$f":"'X+34'!H48*V48","v":8.2390899999999995E-4},{"$f":"'X+34'!I48","v":8},{"$f":"'X+34'!J48","v":8},512.5906947948373,250.87968717694355,261.71100761789376,0.34337342693503919,0.21580385731572838,3.2351959966510226,null,0,0,42,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L48","v":231.25670745732816},{"$f":"'X+34'!B49*U49","v":1.5525859999999999E-3},{"$f":"'X+34'!C49","v":11},{"$f":"'X+34'!D49","v":8},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'X+34'!M48","v":233.00163090734193},{"$f":"'X+34'!G49*W49","v":7.2478820000000006},{"$f":"'X+34'!H49*V49","v":9.0180349999999991E-4},{"$f":"'X+34'!I49","v":11},{"$f":"'X+34'!J49","v":8},469.68917075200784,233.89766153092381,235.791509221084,0.3590459264043433,0.21012168625794911,1.6887683266239675,null,0,0,43,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L49","v":244.68543451467843},{"$f":"'X+34'!B50*U50","v":1.7520949999999997E-3},{"$f":"'X+34'!C50","v":11},{"$f":"'X+34'!D50","v":7},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'X+34'!M49","v":249.6522863110595},{"$f":"'X+34'!G50*W50","v":4.5244233333333339},{"$f":"'X+34'!H50*V50","v":9.8882449999999986E-4},{"$f":"'X+34'!I50","v":11},{"$f":"'X+34'!J50","v":7},501.66214640216651,248.25672238829245,253.4054240138741,0.42871212638599543,0.24686229718539021,1.1295326294057715,null,0,0,44,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L50","v":266.85601964596816},{"$f":"'X+34'!B51*U51","v":1.9673000000000004E-3},{"$f":"'X+34'!C51","v":10},{"$f":"'X+34'!D51","v":8},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'X+34'!M50","v":279.11690287092711},{"$f":"'X+34'!G51*W51","v":2.4095213333333332},{"$f":"'X+34'!H51*V51","v":1.0856989999999999E-3},{"$f":"'X+34'!I51","v":10},{"$f":"'X+34'!J51","v":7},550.14489972711567,268.33103379851866,281.81386592859707,0.52498584744951327,0.30303694233006268,0.67253813196142676,null,0,0,45,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L51","v":274.20450431198259},{"$f":"'X+34'!B52*U52","v":2.1819840000000001E-3},{"$f":"'X+34'!C52","v":8},{"$f":"'X+34'!D52","v":6},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'X+34'!M51","v":286.76304672973032},{"$f":"'X+34'!G52*W52","v":1.3922226666666668},{"$f":"'X+34'!H52*V52","v":1.1925180000000003E-3},{"$f":"'X+34'!I52","v":8},{"$f":"'X+34'!J52","v":6},564.02727110561614,275.60619447084594,288.42107663477026,0.59830984113667707,0.3419700949600446,0.39923801361952316,null,0,0,46,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L52","v":273.67495933495036},{"$f":"'X+34'!B53*U53","v":2.3976510000000002E-3},{"$f":"'X+34'!C53","v":5},{"$f":"'X+34'!D53","v":5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'X+34'!M52","v":299.28467273155559},{"$f":"'X+34'!G53*W53","v":0.76621939999999988},{"$f":"'X+34'!H53*V53","v":1.310779E-3},{"$f":"'X+34'!I53","v":6},{"$f":"'X+34'!J53","v":6},571.91115896254314,273.01878229502597,298.89237666751717,0.65617703992440313,0.39229606403839568,0.22931772236956885,null,0,0,47,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L53","v":286.64963372655711},{"$f":"'X+34'!B54*U54","v":2.6345844999999999E-3},{"$f":"'X+34'!C54","v":5},{"$f":"'X+34'!D54","v":5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'X+34'!M53","v":281.17422192728765},{"$f":"'X+34'!G54*W54","v":0.72774420000000006},{"$f":"'X+34'!H54*V54","v":1.4403479999999999E-3},{"$f":"'X+34'!I54","v":5},{"$f":"'X+34'!J54","v":4},567.66366424369357,285.89443104461043,281.76923319908315,0.75520268194666462,0.40498872820452486,0.20462290919709641,null,0,0,48,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L54","v":279.13035101259328},{"$f":"'X+34'!B55*U55","v":2.9197440000000002E-3},{"$f":"'X+34'!C55","v":6},{"$f":"'X+34'!D55","v":8},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'X+34'!M54","v":282.76902060653629},{"$f":"'X+34'!G55*W55","v":0.97042133333333336},{"$f":"'X+34'!H55*V55","v":1.5819985000000002E-3},{"$f":"'X+34'!I55","v":6},{"$f":"'X+34'!J55","v":4},560.63704228509664,276.31536184500635,284.32168044009029,0.8149891675869132,0.44734016644600955,0.27440509000235574,null,0,0,49,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L55","v":277.30934238291167},{"$f":"'X+34'!B56*U56","v":3.2658650000000002E-3},{"$f":"'X+34'!C56","v":3},{"$f":"'X+34'!D56","v":5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'X+34'!M55","v":264.69187017118168},{"$f":"'X+34'!G56*W56","v":0},{"$f":"'X+34'!H56*V56","v":1.737352E-3},{"$f":"'X+34'!I56","v":3},{"$f":"'X+34'!J56","v":4},537.63569472860627,274.40368750745029,263.23200722115604,0.9056548754613678,0.45986295002564281,0,null,0,0,50,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L56","v":248.40771994908454},{"$f":"'X+34'!B57*U57","v":3.6736505000000003E-3},{"$f":"'X+34'!C57","v":3},{"$f":"'X+34'!D57","v":2},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'X+34'!M56","v":247.55779869500103},{"$f":"'X+34'!G57*W57","v":0},{"$f":"'X+34'!H57*V57","v":1.9087475000000001E-3},{"$f":"'X+34'!I57","v":3},{"$f":"'X+34'!J57","v":4},494.58043017012614,248.49515680448971,246.08527336563643,0.91256314459481447,0.47252532936458647,0,null,0,0,51,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L57","v":218.75059293711035},{"$f":"'X+34'!B58*U58","v":4.141563E-3},{"$f":"'X+34'!C58","v":3},{"$f":"'X+34'!D58","v":3},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'X+34'!M57","v":243.16704531171695},{"$f":"'X+34'!G58*W58","v":0},{"$f":"'X+34'!H58*V58","v":2.0988265E-3},{"$f":"'X+34'!I58","v":3},{"$f":"'X+34'!J58","v":4},459.50130344826397,217.84462357517396,241.65667987309001,0.90596936193639754,0.51036543862693229,0,null,0,0,52,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L58","v":244.68202460549608},{"$f":"'X+34'!B59*U59","v":4.6609144999999992E-3},{"$f":"'X+34'!C59","v":3},{"$f":"'X+34'!D59","v":2},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'X+34'!M58","v":242.65348083129282},{"$f":"'X+34'!G59*W59","v":0},{"$f":"'X+34'!H59*V59","v":2.31014E-3},{"$f":"'X+34'!I59","v":3},{"$f":"'X+34'!J59","v":4},485.63449992820819,244.54158260912297,241.09291731908522,1.1404419963731134,0.56056351220760281,0,null,0,0,53,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L59","v":223.64204036607941},{"$f":"'X+34'!B60*U60","v":5.217625E-3},{"$f":"'X+34'!C60","v":5},{"$f":"'X+34'!D60","v":4},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'X+34'!M59","v":241.11416894155911},{"$f":"'X+34'!G60*W60","v":0},{"$f":"'X+34'!H60*V60","v":2.5463964999999996E-3},{"$f":"'X+34'!I60","v":5},{"$f":"'X+34'!J60","v":3},465.97535673088026,223.47516006521434,242.50019666566592,1.166880300865065,0.6139722758931947,0,null,0,0,54,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L60","v":205.5289207100443},{"$f":"'X+34'!B61*U61","v":5.7994749999999992E-3},{"$f":"'X+34'!C61","v":5},{"$f":"'X+34'!D61","v":3},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'X+34'!M60","v":214.31785013031134},{"$f":"'X+34'!G61*W61","v":0},{"$f":"'X+34'!H61*V61","v":2.8110259999999995E-3},{"$f":"'X+34'!I61","v":5},{"$f":"'X+34'!J61","v":3},422.05235795394037,206.33696087260941,215.71539708133093,1.1919598374348841,0.60245304898040841,0,null,0,0,55,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L61","v":198.86488892936597},{"$f":"'X+34'!B62*U62","v":6.4255000000000007E-3},{"$f":"'X+34'!C62","v":4},{"$f":"'X+34'!D62","v":2},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'X+34'!M61","v":215.73569405413514},{"$f":"'X+34'!G62*W62","v":0},{"$f":"'X+34'!H62*V62","v":3.1073699999999995E-3},{"$f":"'X+34'!I62","v":4},{"$f":"'X+34'!J62","v":3},415.65240601605245,199.58708258555032,216.06532343050213,1.2778063438156413,0.67037062363299782,0,null,0,0,56,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L62","v":214.66605985791799},{"$f":"'X+34'!B63*U63","v":7.1282855000000004E-3},{"$f":"'X+34'!C63","v":4},{"$f":"'X+34'!D63","v":3},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'X+34'!M62","v":210.28373580847148},{"$f":"'X+34'!G63*W63","v":0},{"$f":"'X+34'!H63*V63","v":3.4404329999999997E-3},{"$f":"'X+34'!I63","v":3},{"$f":"'X+34'!J63","v":3},423.69612760052337,214.13585889609067,209.56026870443273,1.5302009618273289,0.72346710403874692,0,null,0,0,57,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L63","v":180.68042219180919},{"$f":"'X+34'!B64*U64","v":7.9417020000000001E-3},{"$f":"'X+34'!C64","v":2},{"$f":"'X+34'!D64","v":3},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'X+34'!M63","v":206.68978040625836},{"$f":"'X+34'!G64*W64","v":0},{"$f":"'X+34'!H64*V64","v":3.8139574999999995E-3},{"$f":"'X+34'!I64","v":2},{"$f":"'X+34'!J64","v":3},383.14698648963224,178.24551212152764,204.90147436810457,1.4349100702815354,0.78830603815380207,0,null,0,0,58,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L64","v":161.66459162667314},{"$f":"'X+34'!B65*U65","v":8.8838199999999989E-3},{"$f":"'X+34'!C65","v":3},{"$f":"'X+34'!D65","v":2},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'X+34'!M64","v":168.42530917249391},{"$f":"'X+34'!G65*W65","v":0},{"$f":"'X+34'!H65*V65","v":4.2344140000000014E-3},{"$f":"'X+34'!I65","v":3},{"$f":"'X+34'!J65","v":2},329.94051917966783,161.22839249428827,168.71212668537959,1.4361991323848713,0.71318248711433685,0,null,0,0,59,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L65","v":175.03529583162901},{"$f":"'X+34'!B66*U66","v":9.9737284999999992E-3},{"$f":"'X+34'!C66","v":2},{"$f":"'X+34'!D66","v":2},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'X+34'!M65","v":177.33868028860968},{"$f":"'X+34'!G66*W66","v":0},{"$f":"'X+34'!H66*V66","v":4.7070599999999999E-3},{"$f":"'X+34'!I66","v":2},{"$f":"'X+34'!J66","v":2},349.79347779325758,173.28954131308717,176.50393648017038,1.7457545185418493,0.83474380843930307,0,null,0,0,60,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L66","v":150.64208791098778},{"$f":"'X+34'!B67*U67","v":1.121759E-2},{"$f":"'X+34'!C67","v":3},{"$f":"'X+34'!D67","v":2},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'X+34'!M66","v":160.33606648563816},{"$f":"'X+34'!G67*W67","v":0},{"$f":"'X+34'!H67*V67","v":5.2395135000000001E-3},{"$f":"'X+34'!I67","v":3},{"$f":"'X+34'!J67","v":2},310.4482302328081,149.95224673205837,160.49598350074976,1.6898411789294174,0.84008298488839872,0,null,0,0,61,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L67","v":149.10291966566351},{"$f":"'X+34'!B68*U68","v":1.2590195E-2},{"$f":"'X+34'!C68","v":2},{"$f":"'X+34'!D68","v":2},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'X+34'!M67","v":158.62131805497273},{"$f":"'X+34'!G68*W68","v":0},{"$f":"'X+34'!H68*V68","v":5.8398215000000009E-3},{"$f":"'X+34'!I68","v":2},{"$f":"'X+34'!J68","v":2},304.92068270344043,147.22568483200348,157.69499787143695,1.8772348336600384,0.92632018353576806,0,null,0,0,62,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L68","v":147.27309348431703},{"$f":"'X+34'!B69*U69","v":1.4048199999999999E-2},{"$f":"'X+34'!C69","v":2},{"$f":"'X+34'!D69","v":1},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'X+34'!M68","v":151.12172579629797},{"$f":"'X+34'!G69*W69","v":0},{"$f":"'X+34'!H69*V69","v":6.515972499999999E-3},{"$f":"'X+34'!I69","v":2},{"$f":"'X+34'!J69","v":3},295.34119239928737,146.20417161243066,149.13702078685674,2.0689218718863822,0.98470500944121797,0,null,0,0,63,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L69","v":170.77180957682839},{"$f":"'X+34'!B70*U70","v":1.5576980000000002E-2},{"$f":"'X+34'!C70","v":0},{"$f":"'X+34'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'X+34'!M69","v":159.45898327747298},{"$f":"'X+34'!G70*W70","v":0},{"$f":"'X+34'!H70*V70","v":7.2795300000000002E-3},{"$f":"'X+34'!I70","v":0},{"$f":"'X+34'!J70","v":0},326.40989733942149,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":168.11170051448633},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":158.29819682493513},2.6601090623420647,{"$f":"F70*H70","v":1.1607864525378628},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"E70","v":64},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L70","v":160.40945867492607},{"$f":"'X+34'!B71*U71","v":1.7209945000000004E-2},{"$f":"'X+34'!C71","v":0},{"$f":"'X+34'!D71","v":2},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'X+34'!M70","v":159.25656078465985},{"$f":"'X+34'!G71*W71","v":0},{"$f":"'X+34'!H71*V71","v":8.1407279999999999E-3},{"$f":"'X+34'!I71","v":0},{"$f":"'X+34'!J71","v":0},{"$f":"L71+M71","v":313.6089171547473},155.64882071365082,157.96009644109648,2.7606379612752514,1.2964643435633825,0,null,0,0,65,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L71","v":147.2264889411403},{"$f":"'X+34'!B72*U72","v":1.8990455E-2},{"$f":"'X+34'!C72","v":3},{"$f":"'X+34'!D72","v":2},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'X+34'!M71","v":157.99269320418202},{"$f":"'X+34'!G72*W72","v":0},{"$f":"'X+34'!H72*V72","v":9.1128644999999998E-3},{"$f":"'X+34'!I72","v":3},{"$f":"'X+34'!J72","v":2},302.9835181271178,145.43059092809557,157.55292719902224,2.7958980130447224,1.4397660051597816,0,null,0,0,66,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L72","v":162.97423895532668},{"$f":"'X+34'!B73*U73","v":2.0938824999999998E-2},{"$f":"'X+34'!C73","v":2},{"$f":"'X+34'!D73","v":1},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'X+34'!M72","v":175.8760353540562},{"$f":"'X+34'!G73*W73","v":0},{"$f":"'X+34'!H73*V73","v":1.0207496500000001E-2},{"$f":"'X+34'!I73","v":2},{"$f":"'X+34'!J73","v":2},334.6425312250787,160.5617498863329,174.08078133874579,3.4124890689937679,1.7952540153104051,0,null,0,0,67,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L73","v":145.95335283340697},{"$f":"'X+34'!B74*U74","v":2.3054420000000003E-2},{"$f":"'X+34'!C74","v":1},{"$f":"'X+34'!D74","v":1},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'X+34'!M73","v":139.72838172129556},{"$f":"'X+34'!G74*W74","v":0},{"$f":"'X+34'!H74*V74","v":1.1435849999999999E-2},{"$f":"'X+34'!I74","v":1},{"$f":"'X+34'!J74","v":2},279.7189518439655,142.58848293677741,137.13046890718809,3.3648698966295547,1.5979128141074777,0,null,0,0,68,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L74","v":138.67073316992992},{"$f":"'X+34'!B75*U75","v":2.5337055000000001E-2},{"$f":"'X+34'!C75","v":1},{"$f":"'X+34'!D75","v":1},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'X+34'!M74","v":144.33276337889396},{"$f":"'X+34'!G75*W75","v":0},{"$f":"'X+34'!H75*V75","v":1.2809684999999999E-2},{"$f":"'X+34'!I75","v":1},{"$f":"'X+34'!J75","v":2},276.64113132154387,135.15722517671307,141.4839061448308,3.5135079932168387,1.8488572340631673,0,null,0,0,69,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L75","v":143.7834856874411},{"$f":"'X+34'!B76*U76","v":2.7819924999999999E-2},{"$f":"'X+34'!C76","v":1},{"$f":"'X+34'!D76","v":1},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'X+34'!M75","v":159.21366907644759},{"$f":"'X+34'!G76*W76","v":0},{"$f":"'X+34'!H76*V76","v":1.4345595000000001E-2},{"$f":"'X+34'!I76","v":1},{"$f":"'X+34'!J76","v":2},295.71309416079077,139.78343989937792,155.92965426141285,4.0000457880631846,2.2840148150347415,0,null,0,0,70,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L76","v":144.40402694286996},{"$f":"'X+34'!B77*U77","v":3.056145E-2},{"$f":"'X+34'!C77","v":2},{"$f":"'X+34'!D77","v":1},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'X+34'!M76","v":162.09062802850423},{"$f":"'X+34'!G77*W77","v":0},{"$f":"'X+34'!H77*V77","v":1.6062799999999999E-2},{"$f":"'X+34'!I77","v":2},{"$f":"'X+34'!J77","v":2},300.47782918226477,140.9908304936568,159.48699868860797,4.4131964492131734,2.6036293398962576,0,null,0,0,71,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L77","v":144.74978035723299},{"$f":"'X+34'!B78*U78","v":3.3616764999999993E-2},{"$f":"'X+34'!C78","v":1},{"$f":"'X+34'!D78","v":1},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'X+34'!M77","v":175.85881082955567},{"$f":"'X+34'!G78*W78","v":0},{"$f":"'X+34'!H78*V78","v":1.798568E-2},{"$f":"'X+34'!I78","v":1},{"$f":"'X+34'!J78","v":2},311.57963153995701,139.88376100716226,171.69587053279474,4.866019350070717,3.1629402967609228,0,null,0,0,72,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L78","v":130.75024142820044},{"$f":"'X+34'!B79*U79","v":3.6969439999999992E-2},{"$f":"'X+34'!C79","v":1},{"$f":"'X+34'!D79","v":2},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'X+34'!M78","v":175.14787927316743},{"$f":"'X+34'!G79*W79","v":0},{"$f":"'X+34'!H79*V79","v":2.0128544999999998E-2},{"$f":"'X+34'!I79","v":1},{"$f":"'X+34'!J79","v":2},295.53888552629797,124.91647822273507,170.62240730356291,4.8337632054653694,3.5254719696045176,0,null,0,0,73,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L79","v":138.01623214397728},{"$f":"'X+34'!B80*U80","v":4.0564364999999998E-2},{"$f":"'X+34'!C80","v":1},{"$f":"'X+34'!D80","v":1},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'X+34'!M79","v":183.1090001664401},{"$f":"'X+34'!G80*W80","v":0},{"$f":"'X+34'!H80*V80","v":2.2511260000000002E-2},{"$f":"'X+34'!I80","v":1},{"$f":"'X+34'!J80","v":2},310.40467718271759,132.41769132736425,177.98698585535331,5.5985408166130268,4.1220143110867768,0,null,0,0,74,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L80","v":147.65080174034892},{"$f":"'X+34'!B81*U81","v":4.437373E-2},{"$f":"'X+34'!C81","v":2},{"$f":"'X+34'!D81","v":1},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'X+34'!M80","v":184.5534451646983},{"$f":"'X+34'!G81*W81","v":0},{"$f":"'X+34'!H81*V81","v":2.5212954999999999E-2},{"$f":"'X+34'!I81","v":2},{"$f":"'X+34'!J81","v":2},321.99929238630494,142.09898492963916,179.90030745666579,6.5518168107097736,4.6531377080325056,0,null,0,0,75,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L81","v":123.36839261442744},{"$f":"'X+34'!B82*U82","v":4.8510124999999994E-2},{"$f":"'X+34'!C82","v":1},{"$f":"'X+34'!D82","v":1},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'X+34'!M81","v":164.23568252788056},{"$f":"'X+34'!G82*W82","v":0},{"$f":"'X+34'!H82*V82","v":2.8305269999999997E-2},{"$f":"'X+34'!I82","v":1},{"$f":"'X+34'!J82","v":2},275.97072365794708,117.38377646765248,158.58694719029461,5.9846161467749512,4.6487353375859408,0,null,0,0,76,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L82","v":131.28926624517626},{"$f":"'X+34'!B83*U83","v":5.3147614999999988E-2},{"$f":"'X+34'!C83","v":1},{"$f":"'X+34'!D83","v":1},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'X+34'!M82","v":187.84657895499475},{"$f":"'X+34'!G83*W83","v":0},{"$f":"'X+34'!H83*V83","v":3.1869485000000003E-2},{"$f":"'X+34'!I83","v":1},{"$f":"'X+34'!J83","v":2},305.17156009383234,124.31155486914514,180.86000522468723,6.977711376031122,5.9865737303075219,0,null,0,0,77,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L83","v":138.66842517128543},{"$f":"'X+34'!B84*U84","v":5.844009E-2},{"$f":"'X+34'!C84","v":0},{"$f":"'X+34'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'X+34'!M83","v":181.00452130993358},{"$f":"'X+34'!G84*W84","v":0},{"$f":"'X+34'!H84*V84","v":3.5994569999999997E-2},{"$f":"'X+34'!I84","v":0},{"$f":"'X+34'!J84","v":1},304.0539713214439,130.56462992411724,173.48934139732668,8.1037952471681862,6.5151799126068957,0,null,0,0,78,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L84","v":122.18042143255734},{"$f":"'X+34'!B85*U85","v":6.4453339999999998E-2},{"$f":"'X+34'!C85","v":3},{"$f":"'X+34'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'X+34'!M84","v":181.53036454318982},{"$f":"'X+34'!G85*W85","v":0},{"$f":"'X+34'!H85*V85","v":4.0775360000000004E-2},{"$f":"'X+34'!I85","v":3},{"$f":"'X+34'!J85","v":1},293.43388376663142,117.30548518862143,176.12839857801001,7.8749362439359052,7.4019659651798007,0,null,0,0,79,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L85","v":132.05173314446554},{"$f":"'X+34'!B86*U86","v":7.1244605000000003E-2},{"$f":"'X+34'!C86","v":0},{"$f":"'X+34'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'X+34'!M85","v":198.33276150099908},{"$f":"'X+34'!G86*W86","v":0},{"$f":"'X+34'!H86*V86","v":4.6313254999999998E-2},{"$f":"'X+34'!I86","v":0},{"$f":"'X+34'!J86","v":0},311.79108531977181,122.64375957702269,189.14732574274913,9.4079735674428555,9.1854357582499535,0,null,0,0,80,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L86","v":129.87711075982884},{"$f":"'X+34'!B87*U87","v":7.8924264999999993E-2},{"$f":"'X+34'!C87","v":0},{"$f":"'X+34'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'X+34'!M86","v":178.17580554008046},{"$f":"'X+34'!G87*W87","v":0},{"$f":"'X+34'!H87*V87","v":5.2711910000000001E-2},{"$f":"'X+34'!I87","v":0},{"$f":"'X+34'!J87","v":0},288.41047376706001,119.62665525278575,168.78381851427423,10.250455507043082,9.3919870258062232,0,null,0,0,81,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L87","v":118.1480978597284},{"$f":"'X+34'!B88*U88","v":8.7655335000000001E-2},{"$f":"'X+34'!C88","v":0},{"$f":"'X+34'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'X+34'!M87","v":170.23301855378551},{"$f":"'X+34'!G88*W88","v":0},{"$f":"'X+34'!H88*V88","v":6.0069469999999993E-2},{"$f":"'X+34'!I88","v":0},{"$f":"'X+34'!J88","v":0},267.79899811498058,107.79178676222112,160.00721135275944,10.356311097507275,10.225807201026061,0,null,0,0,82,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L88","v":104.48788885669775},{"$f":"'X+34'!B89*U89","v":9.7447104999999992E-2},{"$f":"'X+34'!C89","v":1},{"$f":"'X+34'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'X+34'!M88","v":160.21950059168941},{"$f":"'X+34'!G89*W89","v":0},{"$f":"'X+34'!H89*V89","v":6.838488999999999E-2},{"$f":"'X+34'!I89","v":1},{"$f":"'X+34'!J89","v":0},245.56875424792258,95.305846580050797,150.26290766787179,10.182042276646955,10.956592923817613,0,null,0,0,83,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L89","v":102.32344394736022},{"$f":"'X+34'!B90*U90","v":0.10830889999999999},{"$f":"'X+34'!C90","v":0},{"$f":"'X+34'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'X+34'!M89","v":145.5534077418082},{"$f":"'X+34'!G90*W90","v":0},{"$f":"'X+34'!H90*V90","v":7.7724794999999999E-2},{"$f":"'X+34'!I90","v":0},{"$f":"'X+34'!J90","v":0},225.4812032527347,91.240904289209979,134.24029896352474,11.082539658150242,11.313108778283455,0,null,0,0,84,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L90","v":74.25581475137588},{"$f":"'X+34'!B91*U91","v":0.12020679999999999},{"$f":"'X+34'!C91","v":0},{"$f":"'X+34'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'X+34'!M90","v":111.1921261185189},{"$f":"'X+34'!G91*W91","v":0},{"$f":"'X+34'!H91*V91","v":8.8248055000000006E-2},{"$f":"'X+34'!I91","v":0},{"$f":"'X+34'!J91","v":0},166.7093981359651,65.329760878720194,101.37963725724491,8.9260538726556895,9.8124888612739927,0,null,0,0,85,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L91","v":61.863938116828052},{"$f":"'X+34'!B92*U92","v":0.13310035000000001},{"$f":"'X+34'!C92","v":0},{"$f":"'X+34'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'X+34'!M91","v":102.94503567254341},{"$f":"'X+34'!G92*W92","v":0},{"$f":"'X+34'!H92*V92","v":0.10004718},{"$f":"'X+34'!I92","v":0},{"$f":"'X+34'!J92","v":0},146.27550145960595,53.629826301099897,92.645675158506037,8.2341118157281556,10.299360514037371,0,null,0,0,86,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L92","v":47.680328464298441},{"$f":"'X+34'!B93*U93","v":0.14696075},{"$f":"'X+34'!C93","v":0},{"$f":"'X+34'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'X+34'!M92","v":75.750149793703983},{"$f":"'X+34'!G93*W93","v":0},{"$f":"'X+34'!H93*V93","v":0.11320585},{"$f":"'X+34'!I93","v":0},{"$f":"'X+34'!J93","v":0},107.8479813316192,40.673191632938796,67.174789698680399,7.0071368313596469,8.5753600950235835,0,null,0,0,87,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L93","v":41.455360847393685},{"$f":"'X+34'!B94*U94","v":0.16177274999999999},{"$f":"'X+34'!C94","v":0},{"$f":"'X+34'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'X+34'!M93","v":73.609381371694894},{"$f":"'X+34'!G94*W94","v":0},{"$f":"'X+34'!H94*V94","v":0.12779114999999999},{"$f":"'X+34'!I94","v":0},{"$f":"'X+34'!J94","v":0},98.951766996285897,34.749013120868476,64.202753875417429,6.7063477265252063,9.4066274962774674,0,null,0,0,88,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L94","v":31.889374344276515},{"$f":"'X+34'!B95*U95","v":0.17755929999999998},{"$f":"'X+34'!C95","v":0},{"$f":"'X+34'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'X+34'!M94","v":53.351536894581209},{"$f":"'X+34'!G95*W95","v":0},{"$f":"'X+34'!H95*V95","v":0.14385095000000001},{"$f":"'X+34'!I95","v":0},{"$f":"'X+34'!J95","v":0},71.903986986604465,26.227119358268819,45.67686762833565,5.6622549860076958,7.6746692662455569,0,null,0,0,89,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L95","v":26.058287627810049},{"$f":"'X+34'!B96*U96","v":0.19439804999999999},{"$f":"'X+34'!C96","v":0},{"$f":"'X+34'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'X+34'!M95","v":42.738692939514181},{"$f":"'X+34'!G96*W96","v":0},{"$f":"'X+34'!H96*V96","v":0.16140275000000001},{"$f":"'X+34'!I96","v":0},{"$f":"'X+34'!J96","v":0},56.833157694295657,20.99260732662465,35.840550367671007,5.0656803011853988,6.8981425718431728,0,null,0,0,90,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L96","v":20.392396019867331},{"$f":"'X+34'!B97*U97","v":0.21204045000000002},{"$f":"'X+34'!C97","v":0},{"$f":"'X+34'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'X+34'!M96","v":32.439760423252835},{"$f":"'X+34'!G97*W97","v":0},{"$f":"'X+34'!H97*V97","v":0.18043165000000003},{"$f":"'X+34'!I97","v":0},{"$f":"'X+34'!J97","v":0},42.654984115717085,16.068383191236453,26.586600924480628,4.3240128286308783,5.8531594987722082,0,null,0,0,91,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L97","v":15.22361885290703},{"$f":"'X+34'!B98*U98","v":0.23079885},{"$f":"'X+34'!C98","v":0},{"$f":"'X+34'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'X+34'!M97","v":25.135883952694122},{"$f":"'X+34'!G98*W98","v":0},{"$f":"'X+34'!H98*V98","v":0.20088205000000001},{"$f":"'X+34'!I98","v":0},{"$f":"'X+34'!J98","v":0},31.796561184532592,11.710025128817769,20.086536055714824,3.5135937240892616,5.0493478969792989,0,null,0,0,92,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L98","v":12.660801449177555},{"$f":"'X+34'!B99*U99","v":0.25037694999999999},{"$f":"'X+34'!C99","v":0},{"$f":"'X+34'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'X+34'!M98","v":20.466503222220339},{"$f":"'X+34'!G99*W99","v":0},{"$f":"'X+34'!H99*V99","v":0.2226544},{"$f":"'X+34'!I99","v":0},{"$f":"'X+34'!J99","v":0},25.400374824955701,9.4908285977768987,15.909546227178803,3.1699728514006562,4.5569569950415367,0,null,0,0,93,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L99","v":8.7915764145706703},{"$f":"'X+34'!B100*U100","v":0.27065420000000001},{"$f":"'X+34'!C100","v":0},{"$f":"'X+34'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'X+34'!M99","v":16.092921064125029},{"$f":"'X+34'!G100*W100","v":0},{"$f":"'X+34'!H100*V100","v":0.24560335},{"$f":"'X+34'!I100","v":0},{"$f":"'X+34'!J100","v":0},18.552545072836534,6.4120993333461769,12.140445739490357,2.3794770812244934,3.9524753246346718,0,null,0,0,94,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L100","v":6.1006867636916065},{"$f":"'X+34'!B101*U101","v":0.29148925000000003},{"$f":"'X+34'!C101","v":0},{"$f":"'X+34'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'X+34'!M100","v":10.919358238116024},{"$f":"'X+34'!G101*W101","v":0},{"$f":"'X+34'!H101*V101","v":0.26953855000000004},{"$f":"'X+34'!I101","v":0},{"$f":"'X+34'!J101","v":0},12.298572406141888,4.3224021544582127,7.9761702516836754,1.7782846092333937,2.9431879864323482,0,null,0,0,95,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L101","v":3.8411813944804596},{"$f":"'X+34'!B102*U102","v":0.31272334999999996},{"$f":"'X+34'!C102","v":0},{"$f":"'X+34'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'X+34'!M101","v":7.4142677937139059},{"$f":"'X+34'!G102*W102","v":0},{"$f":"'X+34'!H102*V102","v":0.29422914999999999},{"$f":"'X+34'!I102","v":0},{"$f":"'X+34'!J102","v":0},7.8727283637379468,2.6399542808408589,5.2327740828970875,1.2012271136396007,2.181493710816818,0,null,0,0,{"$f":"E102","v":96},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L102","v":2.4860838007839234},{"$f":"'X+34'!B103*U103","v":0.33418465000000003},{"$f":"'X+34'!C103","v":0},{"$f":"'X+34'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'X+34'!M102","v":4.5980586380258632},{"$f":"'X+34'!G103*W103","v":0},{"$f":"'X+34'!H103*V103","v":0.31941160000000002},{"$f":"'X+34'!I103","v":0},{"$f":"'X+34'!J103","v":0},4.7846581275084796,1.6552727559482783,3.1293853715602014,0.83081104483564527,1.4686732664656619,0,null,0,0,97,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L103","v":1.674586984999817},{"$f":"'X+34'!B104*U104","v":0.35569385000000003},{"$f":"'X+34'!C104","v":0},{"$f":"'X+34'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'X+34'!M103","v":4.1222671125581059},{"$f":"'X+34'!G104*W104","v":0},{"$f":"'X+34'!H104*V104","v":0.34479959999999998},{"$f":"'X+34'!I104","v":0},{"$f":"'X+34'!J104","v":0},3.7798577542002558,1.0789466931453398,2.7009110610549163,0.5956402918544772,1.4213560515031898,0,null,0,0,98,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L104","v":1.1019015434789836},{"$f":"'X+34'!B105*U105","v":0.37706999999999996},{"$f":"'X+34'!C105","v":0},{"$f":"'X+34'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'X+34'!M104","v":2.3556931683241054},{"$f":"'X+34'!G105*W105","v":0},{"$f":"'X+34'!H105*V105","v":0.37009779999999998},{"$f":"'X+34'!I105","v":0},{"$f":"'X+34'!J105","v":0},2.1702638377316879,0.68640752847936337,1.4838563092523245,0.4154940149996203,0.87183685907178099,0,null,0,0,99,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'X+34'!L105","v":0.66278082734388843},{"$f":"'X+34'!B106*U106","v":1},{"$f":"'X+34'!C106","v":0},{"$f":"'X+34'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'X+34'!M105","v":1.7260370286076572},{"$f":"'X+34'!G106*W106","v":0},{"$f":"'X+34'!H106*V106","v":1},{"$f":"'X+34'!I106","v":0},{"$f":"'X+34'!J106","v":0},0,0,0,0.66278082734388843,1.7260370286076572,0,null,0,0,100,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14867.503203227805},{"$f":"AVERAGE(B6:B106)","v":5.6565700696369639E-2},{"$f":"'X+0'!C107","v":582},{"$f":"'X+0'!D107","v":491},null,{"$f":"SUM(F6:F106)","v":16250.389261021552},{"$f":"AVERAGE(G6:G106)","v":14.914832233003295},{"$f":"AVERAGE(H6:H106)","v":4.8214760924092409E-2},{"$f":"'X+0'!I107","v":572},{"$f":"'X+0'!J107","v":469},30893.547336680153,14742.077343856743,16151.469992823413,216.42585937105909,{"$f":"SUM(O6:O106)","v":201.91926819814188},{"$f":"SUM(P6:P106)","v":260.93692582216426},null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0},0]
[null,null,null,null,null,{"$f":"A107+F107","v":31117.892464249358},null,null,null,null,null,null,{"$f":"L107+M107","v":30893.547336680156},null,null,null,null,null,{"$f":"R107+S107","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,{"$f":"F108+C107-D107+I107-J107+P107-O107-N107","v":31154.484262502323}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108-M108","v":224.3451275692023}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M108-N109","v":-260.93692582216681}]

{"sheet":"Min X+0","index":46,"n_rows":108,"n_cols":19,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,17,2,18],[107,10,107,12]]}
["Rok","X",null,null,null,null,"Fx","Qx","MP","MV"]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Uživatelská migrace"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","ženy"]
["Px","Qx","MPx","MVx","Vekova skupina","Px","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace"]
[{"$f":"'Vstupní údaje'!A5","v":121},{"$f":"'Vstupní údaje'!B5*'Vstupní údaje'!$V$6","v":1.4454641249999998E-3},{"$f":"ROUND('Vstupní údaje'!C5,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!D5,0)*$J$2","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Vstupní údaje'!F5","v":92},{"$f":"'Vstupní údaje'!G5*$G$2","v":0},{"$f":"'Vstupní údaje'!H5*$H$2","v":1.1374109250000001E-3},{"$f":"ROUND('Vstupní údaje'!I5,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!J5,0)*$J$2","v":9.9},{"$f":"L6+M6","v":211.72045703577498},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":118.92509884087499},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":92.79535819489999},{"$f":"B6*A6","v":0.17490115912499998},{"$f":"F6*H6","v":0.10464180510000001},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A6","v":136},{"$f":"'Vstupní údaje'!B6*'Vstupní údaje'!$V$6","v":1.4809567500000004E-4},{"$f":"ROUND('Vstupní údaje'!C6,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D6,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Vstupní údaje'!F6","v":134},{"$f":"'Vstupní údaje'!G6*$G$2","v":0},{"$f":"'Vstupní údaje'!H6*$H$2","v":1.5774885E-4},{"$f":"ROUND('Vstupní údaje'!I6,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J6,0)*$J$2","v":12.100000000000001},{"$f":"L7+M7","v":267.05872064229999},136.17985898819998,130.87886165410001,2.0141011800000004E-2,2.1138345900000001E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A7","v":126},{"$f":"'Vstupní údaje'!B7*'Vstupní údaje'!$V$6","v":9.3489900000000021E-5},{"$f":"ROUND('Vstupní údaje'!C7,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!D7,0)*$J$2","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Vstupní údaje'!F7","v":114},{"$f":"'Vstupní údaje'!G7*$G$2","v":0},{"$f":"'Vstupní údaje'!H7*$H$2","v":7.2922499999999998E-5},{"$f":"ROUND('Vstupní údaje'!I7,0)*$I$2","v":11.700000000000001},{"$f":"ROUND('Vstupní údaje'!J7,0)*$J$2","v":9.9},236.07990710760001,120.28822027260001,115.79168683499999,1.1779727400000002E-2,8.3131649999999991E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A8","v":153},{"$f":"'Vstupní údaje'!B8*'Vstupní údaje'!$V$6","v":1.2295972499999999E-4},{"$f":"ROUND('Vstupní údaje'!C8,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D8,0)*$J$2","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Vstupní údaje'!F8","v":135},{"$f":"'Vstupní údaje'!G8*$G$2","v":0},{"$f":"'Vstupní údaje'!H8*$H$2","v":5.6171499999999996E-5},{"$f":"ROUND('Vstupní údaje'!I8,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J8,0)*$J$2","v":8.8000000000000007},286.173604009575,150.981187162075,135.1924168475,1.8812837924999999E-2,7.583152499999999E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A9","v":157},{"$f":"'Vstupní údaje'!B9*'Vstupní údaje'!$V$6","v":7.6238399999999998E-5},{"$f":"ROUND('Vstupní údaje'!C9,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D9,0)*$J$2","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Vstupní údaje'!F9","v":131},{"$f":"'Vstupní údaje'!G9*$G$2","v":0},{"$f":"'Vstupní údaje'!H9*$H$2","v":5.2290000000000002E-5},{"$f":"ROUND('Vstupní údaje'!I9,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J9,0)*$J$2","v":9.9},286.18118058120001,156.08803057119999,130.09315000999999,1.1969428799999999E-2,6.8499900000000002E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A10","v":168},{"$f":"'Vstupní údaje'!B10*'Vstupní údaje'!$V$6","v":3.9742500000000001E-5},{"$f":"ROUND('Vstupní údaje'!C10,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!D10,0)*$J$2","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Vstupní údaje'!F10","v":171},{"$f":"'Vstupní údaje'!G10*$G$2","v":0},{"$f":"'Vstupní údaje'!H10*$H$2","v":5.3130000000000008E-5},{"$f":"ROUND('Vstupní údaje'!I10,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!J10,0)*$J$2","v":13.200000000000001},335.68423803000002,167.99332326000001,167.69091477000001,6.6767400000000005E-3,9.0852300000000014E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A11","v":167},{"$f":"'Vstupní údaje'!B11*'Vstupní údaje'!$V$6","v":3.3390000000000004E-5},{"$f":"ROUND('Vstupní údaje'!C11,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!D11,0)*$J$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Vstupní údaje'!F11","v":142},{"$f":"'Vstupní údaje'!G11*$G$2","v":0},{"$f":"'Vstupní údaje'!H11*$H$2","v":5.4127500000000007E-5},{"$f":"ROUND('Vstupní údaje'!I11,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J11,0)*$J$2","v":1.1000000000000001},306.48673776499999,162.89442387,143.59231389499999,5.5761300000000003E-3,7.6861050000000012E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A12","v":186},{"$f":"'Vstupní údaje'!B12*'Vstupní údaje'!$V$6","v":3.8278100000000002E-5},{"$f":"ROUND('Vstupní údaje'!C12,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!D12,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Vstupní údaje'!F12","v":182},{"$f":"'Vstupní údaje'!G12*$G$2","v":0},{"$f":"'Vstupní údaje'!H12*$H$2","v":5.5020000000000005E-5},{"$f":"ROUND('Vstupní údaje'!I12,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!J12,0)*$J$2","v":3.3000000000000003},370.3828666334,187.19288027339999,183.18998635999998,7.1197266E-3,1.0013640000000001E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A13","v":168},{"$f":"'Vstupní údaje'!B13*'Vstupní údaje'!$V$6","v":4.9297500000000007E-5},{"$f":"ROUND('Vstupní údaje'!C13,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!D13,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Vstupní údaje'!F13","v":155},{"$f":"'Vstupní údaje'!G13*$G$2","v":0},{"$f":"'Vstupní údaje'!H13*$H$2","v":5.6647500000000009E-5},{"$f":"ROUND('Vstupní údaje'!I13,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!J13,0)*$J$2","v":3.3000000000000003},323.5829376575,168.29171801999999,155.29121963749998,8.2819800000000013E-3,8.7803625000000014E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A14","v":180},{"$f":"'Vstupní údaje'!B14*'Vstupní údaje'!$V$6","v":6.3892499999999985E-5},{"$f":"ROUND('Vstupní údaje'!C14,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D14,0)*$J$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Vstupní údaje'!F14","v":170},{"$f":"'Vstupní údaje'!G14*$G$2","v":0},{"$f":"'Vstupní údaje'!H14*$H$2","v":5.8747500000000006E-5},{"$f":"ROUND('Vstupní údaje'!I14,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J14,0)*$J$2","v":3.3000000000000003},347.678512275,178.28849935,169.39001292499998,1.1500649999999998E-2,9.9870750000000015E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A15","v":198},{"$f":"'Vstupní údaje'!B15*'Vstupní údaje'!$V$6","v":7.874999999999999E-5},{"$f":"ROUND('Vstupní údaje'!C15,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!D15,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Vstupní údaje'!F15","v":196},{"$f":"'Vstupní údaje'!G15*$G$2","v":0},{"$f":"'Vstupní údaje'!H15*$H$2","v":6.26325E-5},{"$f":"ROUND('Vstupní údaje'!I15,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!J15,0)*$J$2","v":3.3000000000000003},396.37213152999999,199.18440749999999,197.18772403,1.5592499999999999E-2,1.2275970000000001E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A16","v":206},{"$f":"'Vstupní údaje'!B16*'Vstupní údaje'!$V$6","v":9.240000000000001E-5},{"$f":"ROUND('Vstupní údaje'!C16,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!D16,0)*$J$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Vstupní údaje'!F16","v":203},{"$f":"'Vstupní údaje'!G16*$G$2","v":0},{"$f":"'Vstupní údaje'!H16*$H$2","v":6.8407500000000005E-5},{"$f":"ROUND('Vstupní údaje'!I16,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!J16,0)*$J$2","v":3.3000000000000003},412.06707887749997,206.98096559999999,205.0861132775,1.9034400000000003E-2,1.38867225E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A17","v":206},{"$f":"'Vstupní údaje'!B17*'Vstupní údaje'!$V$6","v":1.043742E-4},{"$f":"ROUND('Vstupní údaje'!C17,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!D17,0)*$J$2","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Vstupní údaje'!F17","v":217},{"$f":"'Vstupní údaje'!G17*$G$2","v":0},{"$f":"'Vstupní údaje'!H17*$H$2","v":7.5075000000000022E-5},{"$f":"ROUND('Vstupní údaje'!I17,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!J17,0)*$J$2","v":3.3000000000000003},424.9622076398,205.87849891480002,219.08370872500001,2.1501085199999999E-2,1.6291275000000004E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A18","v":221},{"$f":"'Vstupní údaje'!B18*'Vstupní údaje'!$V$6","v":1.18707225E-4},{"$f":"ROUND('Vstupní údaje'!C18,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D18,0)*$J$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Vstupní údaje'!F18","v":202},{"$f":"'Vstupní údaje'!G18*$G$2","v":0},{"$f":"'Vstupní údaje'!H18*$H$2","v":8.4197399999999995E-5},{"$f":"ROUND('Vstupní údaje'!I18,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J18,0)*$J$2","v":2.2000000000000002},417.75675782847509,216.17376570327502,201.58299212520004,2.6234296724999998E-2,1.7007874799999999E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A19","v":210},{"$f":"'Vstupní údaje'!B19*'Vstupní údaje'!$V$6","v":1.3921267500000001E-4},{"$f":"ROUND('Vstupní údaje'!C19,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!D19,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Vstupní údaje'!F19","v":203},{"$f":"'Vstupní údaje'!G19*$G$2","v":0},{"$f":"'Vstupní údaje'!H19*$H$2","v":9.3922499999999994E-5},{"$f":"ROUND('Vstupní údaje'!I19,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!J19,0)*$J$2","v":2.2000000000000002},415.75169907075002,211.37076533825001,204.38093373250001,2.9234661750000002E-2,1.9066267499999998E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A20","v":213},{"$f":"'Vstupní údaje'!B20*'Vstupní údaje'!$V$6","v":1.7128545000000002E-4},{"$f":"ROUND('Vstupní údaje'!C20,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!D20,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Vstupní údaje'!F20","v":185},{"$f":"'Vstupní údaje'!G20*$G$2","v":0.32282196999999996},{"$f":"'Vstupní údaje'!H20*$H$2","v":1.0517395E-4},{"$f":"ROUND('Vstupní údaje'!I20,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!J20,0)*$J$2","v":0},402.94405901840003,214.36351619915001,188.58054281924998,3.6483800850000005E-2,1.9457180750000001E-2,5.9722064449999994E-2,null,0,0]
[{"$f":"'Vstupní údaje'!A21","v":188},{"$f":"'Vstupní údaje'!B21*'Vstupní údaje'!$V$6","v":2.180913E-4},{"$f":"ROUND('Vstupní údaje'!C21,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!D21,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Vstupní údaje'!F21","v":173},{"$f":"'Vstupní údaje'!G21*$G$2","v":1.6096844333333331},{"$f":"'Vstupní údaje'!H21*$H$2","v":1.165731E-4},{"$f":"ROUND('Vstupní údaje'!I21,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!J21,0)*$J$2","v":11},357.4388316893,190.05899883559999,167.37983285370001,4.1001164399999998E-2,2.0167146300000001E-2,0.27847540696666662,null,0,0]
[{"$f":"'Vstupní údaje'!A22","v":160},{"$f":"'Vstupní údaje'!B22*'Vstupní údaje'!$V$6","v":2.8519260000000002E-4},{"$f":"ROUND('Vstupní údaje'!C22,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!D22,0)*$J$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Vstupní údaje'!F22","v":166},{"$f":"'Vstupní údaje'!G22*$G$2","v":2.911706933333333},{"$f":"'Vstupní údaje'!H22*$H$2","v":1.2770257500000002E-4},{"$f":"ROUND('Vstupní údaje'!I22,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!J22,0)*$J$2","v":8.8000000000000007},321.33317055655004,158.75436918400001,162.57880137255,4.5630816000000005E-2,2.1198627450000004E-2,0.4833433509333333,null,0,0]
[{"$f":"'Vstupní údaje'!A23","v":188},{"$f":"'Vstupní údaje'!B23*'Vstupní údaje'!$V$6","v":3.7293060000000004E-4},{"$f":"ROUND('Vstupní údaje'!C23,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D23,0)*$J$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Vstupní údaje'!F23","v":165},{"$f":"'Vstupní údaje'!G23*$G$2","v":5.0474475333333331},{"$f":"'Vstupní údaje'!H23*$H$2","v":1.3871287499999998E-4},{"$f":"ROUND('Vstupní údaje'!I23,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J23,0)*$J$2","v":8.8000000000000007},354.40700142282503,189.2298890472,165.177112375625,7.0110952800000001E-2,2.2887624374999999E-2,0.83282884300000004,null,0,0]
[{"$f":"'Vstupní údaje'!A24","v":169},{"$f":"'Vstupní údaje'!B24*'Vstupní údaje'!$V$6","v":4.7131769999999998E-4},{"$f":"ROUND('Vstupní údaje'!C24,0)*$I$2","v":8.1},{"$f":"ROUND('Vstupní údaje'!D24,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Vstupní údaje'!F24","v":167},{"$f":"'Vstupní údaje'!G24*$G$2","v":9.9246626666666646},{"$f":"'Vstupní údaje'!H24*$H$2","v":1.4941499999999999E-4},{"$f":"ROUND('Vstupní údaje'!I24,0)*$I$2","v":8.1},{"$f":"ROUND('Vstupní údaje'!J24,0)*$J$2","v":9.9},333.39539500369995,168.22034730869998,165.17504769499999,7.9652691299999995E-2,2.4952304999999998E-2,1.6574186653333329,null,0,0]
[{"$f":"'Vstupní údaje'!A25","v":151},{"$f":"'Vstupní údaje'!B25*'Vstupní údaje'!$V$6","v":5.4900667500000001E-4},{"$f":"ROUND('Vstupní údaje'!C25,0)*$I$2","v":7.2},{"$f":"ROUND('Vstupní údaje'!D25,0)*$J$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Vstupní údaje'!F25","v":138},{"$f":"'Vstupní údaje'!G25*$G$2","v":15.306837000000002},{"$f":"'Vstupní údaje'!H25*$H$2","v":1.5920730000000002E-4},{"$f":"ROUND('Vstupní údaje'!I25,0)*$I$2","v":7.2},{"$f":"ROUND('Vstupní údaje'!J25,0)*$J$2","v":9.9},285.695129384675,150.41709999207501,135.27802939259999,8.2900007925000005E-2,2.1970607400000002E-2,2.1123435060000002,null,0,0]
[{"$f":"'Vstupní údaje'!A26","v":144},{"$f":"'Vstupní údaje'!B26*'Vstupní údaje'!$V$6","v":5.7984674999999989E-4},{"$f":"ROUND('Vstupní údaje'!C26,0)*$I$2","v":6.3},{"$f":"ROUND('Vstupní údaje'!D26,0)*$J$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Vstupní údaje'!F26","v":137},{"$f":"'Vstupní údaje'!G26*$G$2","v":21.305263666666665},{"$f":"'Vstupní údaje'!H26*$H$2","v":1.6921275E-4},{"$f":"ROUND('Vstupní údaje'!I26,0)*$I$2","v":7.2},{"$f":"ROUND('Vstupní údaje'!J26,0)*$J$2","v":8.8000000000000007},277.89331992125,142.51650206800002,135.37681785324997,8.3497931999999983E-2,2.318214675E-2,2.9188211223333331,null,0,0]
[{"$f":"'Vstupní údaje'!A27","v":160},{"$f":"'Vstupní údaje'!B27*'Vstupní údaje'!$V$6","v":5.8009770000000025E-4},{"$f":"ROUND('Vstupní údaje'!C27,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!D27,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Vstupní údaje'!F27","v":131},{"$f":"'Vstupní údaje'!G27*$G$2","v":31.265836333333329},{"$f":"'Vstupní údaje'!H27*$H$2","v":1.78697925E-4},{"$f":"ROUND('Vstupní údaje'!I27,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!J27,0)*$J$2","v":9.9},291.98377493982503,161.007184368,130.976590571825,9.2815632000000037E-2,2.3409428175E-2,4.0958245596666663,null,0,0]
[{"$f":"'Vstupní údaje'!A28","v":127},{"$f":"'Vstupní údaje'!B28*'Vstupní údaje'!$V$6","v":5.7086399999999992E-4},{"$f":"ROUND('Vstupní údaje'!C28,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D28,0)*$J$2","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Vstupní údaje'!F28","v":130},{"$f":"'Vstupní údaje'!G28*$G$2","v":36.286725666666669},{"$f":"'Vstupní údaje'!H28*$H$2","v":1.88605725E-4},{"$f":"ROUND('Vstupní údaje'!I28,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J28,0)*$J$2","v":8.8000000000000007},251.80298152774998,121.62750027200001,130.17548125574999,7.2499727999999986E-2,2.4518744250000002E-2,4.7172743366666676,null,0,0]
[{"$f":"'Vstupní údaje'!A29","v":106},{"$f":"'Vstupní údaje'!B29*'Vstupní údaje'!$V$6","v":5.6293755000000009E-4},{"$f":"ROUND('Vstupní údaje'!C29,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!D29,0)*$J$2","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Vstupní údaje'!F29","v":94},{"$f":"'Vstupní údaje'!G29*$G$2","v":47.599154666666664},{"$f":"'Vstupní údaje'!H29*$H$2","v":1.99852275E-4},{"$f":"ROUND('Vstupní údaje'!I29,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!J29,0)*$J$2","v":7.7000000000000011},207.52154250584999,108.64032861969999,98.881213886149993,5.9671380300000007E-2,1.8786113850000001E-2,4.4743205386666665,null,0,0]
[{"$f":"'Vstupní údaje'!A30","v":126},{"$f":"'Vstupní údaje'!B30*'Vstupní údaje'!$V$6","v":5.5571932499999999E-4},{"$f":"ROUND('Vstupní údaje'!C30,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!D30,0)*$J$2","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Vstupní údaje'!F30","v":110},{"$f":"'Vstupní údaje'!G30*$G$2","v":57.346027999999997},{"$f":"'Vstupní údaje'!H30*$H$2","v":2.1168997500000002E-4},{"$f":"ROUND('Vstupní údaje'!I30,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!J30,0)*$J$2","v":8.8000000000000007},242.20669346779999,127.52997936505,114.67671410275,7.0020634949999994E-2,2.3285897250000003E-2,6.3080630800000002,null,0,0]
[{"$f":"'Vstupní údaje'!A31","v":105},{"$f":"'Vstupní údaje'!B31*'Vstupní údaje'!$V$6","v":5.4834202499999996E-4},{"$f":"ROUND('Vstupní údaje'!C31,0)*$I$2","v":11.700000000000001},{"$f":"ROUND('Vstupní údaje'!D31,0)*$J$2","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Vstupní údaje'!F31","v":100},{"$f":"'Vstupní údaje'!G31*$G$2","v":63.288791000000003},{"$f":"'Vstupní údaje'!H31*$H$2","v":2.2550587500000003E-4},{"$f":"ROUND('Vstupní údaje'!I31,0)*$I$2","v":11.700000000000001},{"$f":"ROUND('Vstupní údaje'!J31,0)*$J$2","v":9.9},203.01987349987499,101.242424087375,101.77744941249999,5.7575912624999996E-2,2.2550587500000004E-2,6.3288791,null,0,0]
[{"$f":"'Vstupní údaje'!A32","v":103},{"$f":"'Vstupní údaje'!B32*'Vstupní údaje'!$V$6","v":5.4440242499999997E-4},{"$f":"ROUND('Vstupní údaje'!C32,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!D32,0)*$J$2","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Vstupní údaje'!F32","v":102},{"$f":"'Vstupní údaje'!G32*$G$2","v":79.520256666666668},{"$f":"'Vstupní údaje'!H32*$H$2","v":2.4103117500000001E-4},{"$f":"ROUND('Vstupní údaje'!I32,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!J32,0)*$J$2","v":12.100000000000001},203.31934137037501,99.943926550225001,103.37541482015,5.6073449774999999E-2,2.458517985E-2,8.1110661799999999,null,0,0]
[{"$f":"'Vstupní údaje'!A33","v":103},{"$f":"'Vstupní údaje'!B33*'Vstupní údaje'!$V$6","v":5.4818032500000011E-4},{"$f":"ROUND('Vstupní údaje'!C33,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!D33,0)*$J$2","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Vstupní údaje'!F33","v":99},{"$f":"'Vstupní údaje'!G33*$G$2","v":91.27938833333333},{"$f":"'Vstupní údaje'!H33*$H$2","v":2.58954675E-4},{"$f":"ROUND('Vstupní údaje'!I33,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!J33,0)*$J$2","v":9.9},202.51790091369998,99.943537426524998,102.57436348717499,5.6462573475000014E-2,2.5636512824999999E-2,9.0366594449999997,null,0,0]
[{"$f":"'Vstupní údaje'!A34","v":131},{"$f":"'Vstupní údaje'!B34*'Vstupní údaje'!$V$6","v":5.6466060000000013E-4},{"$f":"ROUND('Vstupní údaje'!C34,0)*$I$2","v":18.900000000000002},{"$f":"ROUND('Vstupní údaje'!D34,0)*$J$2","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Vstupní údaje'!F34","v":116},{"$f":"'Vstupní údaje'!G34*$G$2","v":105.91664},{"$f":"'Vstupní údaje'!H34*$H$2","v":2.7894352499999999E-4},{"$f":"ROUND('Vstupní údaje'!I34,0)*$I$2","v":17.100000000000001},{"$f":"ROUND('Vstupní údaje'!J34,0)*$J$2","v":14.3},247.6936720125,128.92602946139999,118.76764255110001,7.397053860000001E-2,3.2357448900000002E-2,12.28633024,null,0,0]
[{"$f":"'Vstupní údaje'!A35","v":124},{"$f":"'Vstupní údaje'!B35*'Vstupní údaje'!$V$6","v":5.9492632500000007E-4},{"$f":"ROUND('Vstupní údaje'!C35,0)*$I$2","v":18},{"$f":"ROUND('Vstupní údaje'!D35,0)*$J$2","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Vstupní údaje'!F35","v":123},{"$f":"'Vstupní údaje'!G35*$G$2","v":104.56649999999999},{"$f":"'Vstupní údaje'!H35*$H$2","v":3.01671825E-4},{"$f":"ROUND('Vstupní údaje'!I35,0)*$I$2","v":18},{"$f":"ROUND('Vstupní údaje'!J35,0)*$J$2","v":13.200000000000001},252.089123501225,124.3262291357,127.762894365525,7.3770864300000003E-2,3.7105634475000003E-2,12.861679499999997,null,0,0]
[{"$f":"'Vstupní údaje'!A36","v":118},{"$f":"'Vstupní údaje'!B36*'Vstupní údaje'!$V$6","v":6.3388762500000008E-4},{"$f":"ROUND('Vstupní údaje'!C36,0)*$I$2","v":15.3},{"$f":"ROUND('Vstupní údaje'!D36,0)*$J$2","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Vstupní údaje'!F36","v":131},{"$f":"'Vstupní údaje'!G36*$G$2","v":109.80175999999999},{"$f":"'Vstupní údaje'!H36*$H$2","v":3.2724929999999999E-4},{"$f":"ROUND('Vstupní údaje'!I36,0)*$I$2","v":15.3},{"$f":"ROUND('Vstupní údaje'!J36,0)*$J$2","v":14.3},248.68233160195001,116.72520126025002,131.95713034170001,7.479873975000001E-2,4.2869658300000002E-2,14.384030559999999,null,0,0]
[{"$f":"'Vstupní údaje'!A37","v":141},{"$f":"'Vstupní údaje'!B37*'Vstupní údaje'!$V$6","v":6.7373932500000013E-4},{"$f":"ROUND('Vstupní údaje'!C37,0)*$I$2","v":18},{"$f":"ROUND('Vstupní údaje'!D37,0)*$J$2","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Vstupní údaje'!F37","v":155},{"$f":"'Vstupní údaje'!G37*$G$2","v":105.63626333333332},{"$f":"'Vstupní údaje'!H37*$H$2","v":3.5631487500000002E-4},{"$f":"ROUND('Vstupní údaje'!I37,0)*$I$2","v":17.100000000000001},{"$f":"ROUND('Vstupní údaje'!J37,0)*$J$2","v":15.400000000000002},299.04977394954994,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":142.40500275517499},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":156.64477119437498},9.4997244825000021E-2,{"$f":"F38*H38","v":5.5228805625000002E-2},{"$f":"G38*F38/1000","v":16.373620816666662},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A38","v":128},{"$f":"'Vstupní údaje'!B38*'Vstupní údaje'!$V$6","v":7.1311117500000016E-4},{"$f":"ROUND('Vstupní údaje'!C38,0)*$I$2","v":15.3},{"$f":"ROUND('Vstupní údaje'!D38,0)*$J$2","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Vstupní údaje'!F38","v":122},{"$f":"'Vstupní údaje'!G38*$G$2","v":94.069126666666662},{"$f":"'Vstupní údaje'!H38*$H$2","v":3.8799915000000003E-4},{"$f":"ROUND('Vstupní údaje'!I38,0)*$I$2","v":14.4},{"$f":"ROUND('Vstupní údaje'!J38,0)*$J$2","v":15.400000000000002},249.86138587329998,128.90872176959999,120.9526641037,9.1278230400000021E-2,4.7335896300000006E-2,11.476433453333334,null,0,0]
[{"$f":"'Vstupní údaje'!A39","v":127},{"$f":"'Vstupní údaje'!B39*'Vstupní údaje'!$V$6","v":7.5279382500000004E-4},{"$f":"ROUND('Vstupní údaje'!C39,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!D39,0)*$J$2","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Vstupní údaje'!F39","v":132},{"$f":"'Vstupní údaje'!G39*$G$2","v":90.428789999999992},{"$f":"'Vstupní údaje'!H39*$H$2","v":4.2409972500000002E-4},{"$f":"ROUND('Vstupní údaje'!I39,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!J39,0)*$J$2","v":16.5},254.14841402052497,126.104395184225,128.04401883629998,9.5604815775000004E-2,5.5981163700000003E-2,11.936600279999999,null,0,0]
[{"$f":"'Vstupní údaje'!A40","v":140},{"$f":"'Vstupní údaje'!B40*'Vstupní údaje'!$V$6","v":7.9650270000000006E-4},{"$f":"ROUND('Vstupní údaje'!C40,0)*$I$2","v":13.5},{"$f":"ROUND('Vstupní údaje'!D40,0)*$J$2","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Vstupní údaje'!F40","v":151},{"$f":"'Vstupní údaje'!G40*$G$2","v":78.359502333333324},{"$f":"'Vstupní údaje'!H40*$H$2","v":4.6374457500000002E-4},{"$f":"ROUND('Vstupní údaje'!I40,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!J40,0)*$J$2","v":16.5},287.21846419117503,140.18848962200002,147.02997456917498,0.11151037800000001,7.0025430824999998E-2,11.832284852333332,null,0,0]
[{"$f":"'Vstupní údaje'!A41","v":149},{"$f":"'Vstupní údaje'!B41*'Vstupní údaje'!$V$6","v":8.4565950000000008E-4},{"$f":"ROUND('Vstupní údaje'!C41,0)*$I$2","v":15.3},{"$f":"ROUND('Vstupní údaje'!D41,0)*$J$2","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Vstupní údaje'!F41","v":157},{"$f":"'Vstupní údaje'!G41*$G$2","v":69.060110666666645},{"$f":"'Vstupní údaje'!H41*$H$2","v":5.0789024999999997E-4},{"$f":"ROUND('Vstupní údaje'!I41,0)*$I$2","v":14.4},{"$f":"ROUND('Vstupní údaje'!J41,0)*$J$2","v":16.5},306.89425796525001,152.07399673450001,154.82026123074999,0.12600326550000002,7.9738769249999994E-2,10.842437374666662,null,0,0]
[{"$f":"'Vstupní údaje'!A42","v":160},{"$f":"'Vstupní údaje'!B42*'Vstupní údaje'!$V$6","v":9.0367567500000006E-4},{"$f":"ROUND('Vstupní údaje'!C42,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!D42,0)*$J$2","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Vstupní údaje'!F42","v":177},{"$f":"'Vstupní údaje'!G42*$G$2","v":55.683401333333322},{"$f":"'Vstupní údaje'!H42*$H$2","v":5.5570095000000001E-4},{"$f":"ROUND('Vstupní údaje'!I42,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!J42,0)*$J$2","v":16.5},330.85705282385004,159.65541189200002,171.20164093185002,0.14458810800000002,9.8359068150000006E-2,9.8559620359999975,null,0,0]
[{"$f":"'Vstupní údaje'!A43","v":149},{"$f":"'Vstupní údaje'!B43*'Vstupní údaje'!$V$6","v":9.7371330000000007E-4},{"$f":"ROUND('Vstupní údaje'!C43,0)*$I$2","v":11.700000000000001},{"$f":"ROUND('Vstupní údaje'!D43,0)*$J$2","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Vstupní údaje'!F43","v":178},{"$f":"'Vstupní údaje'!G43*$G$2","v":44.269151333333326},{"$f":"'Vstupní údaje'!H43*$H$2","v":6.0791535000000001E-4},{"$f":"ROUND('Vstupní údaje'!I43,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!J43,0)*$J$2","v":16.5},321.746707786,149.55491671829998,172.19179106770002,0.14508328170000001,0.1082089323,7.8799089373333322,null,0,0]
[{"$f":"'Vstupní údaje'!A44","v":171},{"$f":"'Vstupní údaje'!B44*'Vstupní údaje'!$V$6","v":1.058894025E-3},{"$f":"ROUND('Vstupní údaje'!C44,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D44,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Vstupní údaje'!F44","v":190},{"$f":"'Vstupní údaje'!G44*$G$2","v":35.926175333333333},{"$f":"'Vstupní údaje'!H44*$H$2","v":6.6414600000000012E-4},{"$f":"ROUND('Vstupní údaje'!I44,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J44,0)*$J$2","v":3.3000000000000003},366.59274138172498,171.01892912172499,195.57381225999998,0.18107087827500001,0.12618774000000002,6.8259733133333329,null,0,0]
[{"$f":"'Vstupní údaje'!A45","v":196},{"$f":"'Vstupní údaje'!B45*'Vstupní údaje'!$V$6","v":1.1636992499999999E-3},{"$f":"ROUND('Vstupní údaje'!C45,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!D45,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Vstupní údaje'!F45","v":205},{"$f":"'Vstupní údaje'!G45*$G$2","v":27.530689666666667},{"$f":"'Vstupní údaje'!H45*$H$2","v":7.2520402499999992E-4},{"$f":"ROUND('Vstupní údaje'!I45,0)*$I$2","v":10.8},{"$f":"ROUND('Vstupní údaje'!J45,0)*$J$2","v":5.5},407.92324812187502,197.771914947,210.15133317487502,0.22808505299999998,0.14866682512499999,5.6437913816666665,null,0,0]
[{"$f":"'Vstupní údaje'!A46","v":170},{"$f":"'Vstupní údaje'!B46*'Vstupní údaje'!$V$6","v":1.2923636249999998E-3},{"$f":"ROUND('Vstupní údaje'!C46,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!D46,0)*$J$2","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Vstupní údaje'!F46","v":192},{"$f":"'Vstupní údaje'!G46*$G$2","v":17.944974333333331},{"$f":"'Vstupní údaje'!H46*$H$2","v":7.920916500000002E-4},{"$f":"ROUND('Vstupní údaje'!I46,0)*$I$2","v":12.6},{"$f":"ROUND('Vstupní údaje'!J46,0)*$J$2","v":8.8000000000000007},368.12821658694997,172.48029818374999,195.64791840319998,0.21970181624999996,0.15208159680000005,3.4454350719999991,null,0,0]
[{"$f":"'Vstupní údaje'!A47","v":198},{"$f":"'Vstupní údaje'!B47*'Vstupní údaje'!$V$6","v":1.4466642750000001E-3},{"$f":"ROUND('Vstupní údaje'!C47,0)*$I$2","v":8.1},{"$f":"ROUND('Vstupní údaje'!D47,0)*$J$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Vstupní údaje'!F47","v":236},{"$f":"'Vstupní údaje'!G47*$G$2","v":11.733950333333333},{"$f":"'Vstupní údaje'!H47*$H$2","v":8.6510444999999994E-4},{"$f":"ROUND('Vstupní údaje'!I47,0)*$I$2","v":7.2},{"$f":"ROUND('Vstupní údaje'!J47,0)*$J$2","v":8.8000000000000007},432.30939582334997,198.11356047355,234.19583534979998,0.28643952645000004,0.20416465019999999,2.7692122786666662,null,0,0]
[{"$f":"'Vstupní údaje'!A48","v":225},{"$f":"'Vstupní údaje'!B48*'Vstupní údaje'!$V$6","v":1.6302153000000001E-3},{"$f":"ROUND('Vstupní údaje'!C48,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!D48,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Vstupní údaje'!F48","v":236},{"$f":"'Vstupní údaje'!G48*$G$2","v":6.8854879000000002},{"$f":"'Vstupní údaje'!H48*$H$2","v":9.4689367499999999E-4},{"$f":"ROUND('Vstupní údaje'!I48,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!J48,0)*$J$2","v":8.8000000000000007},462.60973465019998,225.7332015575,236.87653309269999,0.36679844249999999,0.22346690729999999,1.6249751444,null,0,0]
[{"$f":"'Vstupní údaje'!A49","v":212},{"$f":"'Vstupní údaje'!B49*'Vstupní údaje'!$V$6","v":1.8396997499999998E-3},{"$f":"ROUND('Vstupní údaje'!C49,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!D49,0)*$J$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Vstupní údaje'!F49","v":250},{"$f":"'Vstupní údaje'!G49*$G$2","v":4.298202166666667},{"$f":"'Vstupní údaje'!H49*$H$2","v":1.0382657249999999E-3},{"$f":"ROUND('Vstupní údaje'!I49,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!J49,0)*$J$2","v":7.7000000000000011},465.75041722175001,213.80998365300002,251.94043356875002,0.39001634699999999,0.25956643125000001,1.0745505416666667,null,0,0]
[{"$f":"'Vstupní údaje'!A50","v":245},{"$f":"'Vstupní údaje'!B50*'Vstupní údaje'!$V$6","v":2.0656650000000004E-3},{"$f":"ROUND('Vstupní údaje'!C50,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!D50,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Vstupní údaje'!F50","v":286},{"$f":"'Vstupní údaje'!G50*$G$2","v":2.2890452666666663},{"$f":"'Vstupní údaje'!H50*$H$2","v":1.1399839499999999E-3},{"$f":"ROUND('Vstupní údaje'!I50,0)*$I$2","v":9},{"$f":"ROUND('Vstupní údaje'!J50,0)*$J$2","v":7.7000000000000011},531.66787666530001,244.69391207499999,286.9739645903,0.50608792500000011,0.32603540969999995,0.65466694626666655,null,0,0]
[{"$f":"'Vstupní údaje'!A51","v":262},{"$f":"'Vstupní údaje'!B51*'Vstupní údaje'!$V$6","v":2.2910832000000003E-3},{"$f":"ROUND('Vstupní údaje'!C51,0)*$I$2","v":7.2},{"$f":"ROUND('Vstupní údaje'!D51,0)*$J$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Vstupní údaje'!F51","v":272},{"$f":"'Vstupní údaje'!G51*$G$2","v":1.3226115333333335},{"$f":"'Vstupní údaje'!H51*$H$2","v":1.2521439000000004E-3},{"$f":"ROUND('Vstupní údaje'!I51,0)*$I$2","v":7.2},{"$f":"ROUND('Vstupní údaje'!J51,0)*$J$2","v":6.6000000000000005},534.25915306079992,261.99973620159994,272.25941685919997,0.6002637984000001,0.34058314080000007,0.3597503370666667,null,0,0]
[{"$f":"'Vstupní údaje'!A52","v":260},{"$f":"'Vstupní údaje'!B52*'Vstupní údaje'!$V$6","v":2.5175335500000002E-3},{"$f":"ROUND('Vstupní údaje'!C52,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!D52,0)*$J$2","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Vstupní údaje'!F52","v":276},{"$f":"'Vstupní údaje'!G52*$G$2","v":0.72790842999999983},{"$f":"'Vstupní údaje'!H52*$H$2","v":1.3763179500000001E-3},{"$f":"ROUND('Vstupní údaje'!I52,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!J52,0)*$J$2","v":6.6000000000000005},532.76557752279996,258.34544127700002,274.42013624579994,0.65455872300000006,0.37986375420000001,0.20090272667999995,null,0,0]
[{"$f":"'Vstupní údaje'!A53","v":251},{"$f":"'Vstupní údaje'!B53*'Vstupní údaje'!$V$6","v":2.766313725E-3},{"$f":"ROUND('Vstupní údaje'!C53,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!D53,0)*$J$2","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Vstupní údaje'!F53","v":276},{"$f":"'Vstupní údaje'!G53*$G$2","v":0.69135699000000006},{"$f":"'Vstupní údaje'!H53*$H$2","v":1.5123654E-3},{"$f":"ROUND('Vstupní údaje'!I53,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!J53,0)*$J$2","v":4.4000000000000004},524.988242404625,249.30565525502499,275.68258714960001,0.69434474497499998,0.41741285039999998,0.19081452924,null,0,0]
[{"$f":"'Vstupní údaje'!A54","v":270},{"$f":"'Vstupní údaje'!B54*'Vstupní údaje'!$V$6","v":3.0657312000000004E-3},{"$f":"ROUND('Vstupní údaje'!C54,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!D54,0)*$J$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Vstupní údaje'!F54","v":268},{"$f":"'Vstupní údaje'!G54*$G$2","v":0.92190026666666669},{"$f":"'Vstupní údaje'!H54*$H$2","v":1.6610984250000002E-3},{"$f":"ROUND('Vstupní údaje'!I54,0)*$I$2","v":5.4},{"$f":"ROUND('Vstupní údaje'!J54,0)*$J$2","v":4.4000000000000004},534.32707819810003,265.77225257599997,268.5548256221,0.82774742400000012,0.44517437790000003,0.24706927146666666,null,0,0]
[{"$f":"'Vstupní údaje'!A55","v":214},{"$f":"'Vstupní údaje'!B55*'Vstupní údaje'!$V$6","v":3.4291582500000002E-3},{"$f":"ROUND('Vstupní údaje'!C55,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D55,0)*$J$2","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Vstupní údaje'!F55","v":224},{"$f":"'Vstupní údaje'!G55*$G$2","v":0},{"$f":"'Vstupní údaje'!H55*$H$2","v":1.8242196E-3},{"$f":"ROUND('Vstupní údaje'!I55,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J55,0)*$J$2","v":4.4000000000000004},432.3575349441,210.4661601345,221.89137480959999,0.73383986550000002,0.4086251904,0,null,0,0]
[{"$f":"'Vstupní údaje'!A56","v":199},{"$f":"'Vstupní údaje'!B56*'Vstupní údaje'!$V$6","v":3.8573330250000004E-3},{"$f":"ROUND('Vstupní údaje'!C56,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D56,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Vstupní údaje'!F56","v":226},{"$f":"'Vstupní údaje'!G56*$G$2","v":0},{"$f":"'Vstupní údaje'!H56*$H$2","v":2.004184875E-3},{"$f":"ROUND('Vstupní údaje'!I56,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J56,0)*$J$2","v":4.4000000000000004},422.57944494627498,198.732390728025,223.84705421824998,0.76760927197500006,0.45294578175,0,null,0,0]
[{"$f":"'Vstupní údaje'!A57","v":175},{"$f":"'Vstupní údaje'!B57*$H$2","v":4.3486411500000006E-3},{"$f":"ROUND('Vstupní údaje'!C57,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D57,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Vstupní údaje'!F57","v":184},{"$f":"'Vstupní údaje'!G57*$G$2","v":0},{"$f":"'Vstupní údaje'!H57*$H$2","v":2.2037678249999999E-3},{"$f":"ROUND('Vstupní údaje'!I57,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J57,0)*$J$2","v":4.4000000000000004},355.53349451894996,173.63898779874998,181.89450672019998,0.76101220125000013,0.40549327979999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A58","v":178},{"$f":"'Vstupní údaje'!B58*$H$2","v":4.8939602249999997E-3},{"$f":"ROUND('Vstupní údaje'!C58,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D58,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Vstupní údaje'!F58","v":200},{"$f":"'Vstupní údaje'!G58*$G$2","v":0},{"$f":"'Vstupní údaje'!H58*$H$2","v":2.425647E-3},{"$f":"ROUND('Vstupní údaje'!I58,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J58,0)*$J$2","v":4.4000000000000004},375.44374567994998,177.62887507995001,197.81487059999998,0.87112492004999997,0.48512939999999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A59","v":162},{"$f":"'Vstupní údaje'!B59*$H$2","v":5.47850625E-3},{"$f":"ROUND('Vstupní údaje'!C59,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!D59,0)*$J$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Vstupní údaje'!F59","v":165},{"$f":"'Vstupní údaje'!G59*$G$2","v":0},{"$f":"'Vstupní údaje'!H59*$H$2","v":2.6737163249999996E-3},{"$f":"ROUND('Vstupní údaje'!I59,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!J59,0)*$J$2","v":3.3000000000000003},326.97131879387496,161.21248198749998,165.758836806375,0.88751801249999995,0.44116319362499995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A60","v":161},{"$f":"'Vstupní údaje'!B60*$H$2","v":6.0894487499999995E-3},{"$f":"ROUND('Vstupní údaje'!C60,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!D60,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Vstupní údaje'!F60","v":156},{"$f":"'Vstupní údaje'!G60*$G$2","v":0},{"$f":"'Vstupní údaje'!H60*$H$2","v":2.9515772999999996E-3},{"$f":"ROUND('Vstupní údaje'!I60,0)*$I$2","v":4.5},{"$f":"ROUND('Vstupní údaje'!J60,0)*$J$2","v":3.3000000000000003},317.95915269244995,161.21959875124998,156.7395539412,0.9804012487499999,0.46044605879999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A61","v":157},{"$f":"'Vstupní údaje'!B61*$H$2","v":6.7467750000000009E-3},{"$f":"ROUND('Vstupní údaje'!C61,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!D61,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Vstupní údaje'!F61","v":143},{"$f":"'Vstupní údaje'!G61*$G$2","v":0},{"$f":"'Vstupní údaje'!H61*$H$2","v":3.2627384999999996E-3},{"$f":"ROUND('Vstupní údaje'!I61,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!J61,0)*$J$2","v":3.3000000000000003},300.17418471949998,157.340756325,142.83342839449998,1.0592436750000001,0.46657160549999993,0,null,0,0]
[{"$f":"'Vstupní údaje'!A62","v":149},{"$f":"'Vstupní údaje'!B62*$H$2","v":7.4846997750000008E-3},{"$f":"ROUND('Vstupní údaje'!C62,0)*$I$2","v":3.6},{"$f":"ROUND('Vstupní údaje'!D62,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Vstupní údaje'!F62","v":136},{"$f":"'Vstupní údaje'!G62*$G$2","v":0},{"$f":"'Vstupní údaje'!H62*$H$2","v":3.6124546499999998E-3},{"$f":"ROUND('Vstupní údaje'!I62,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J62,0)*$J$2","v":3.3000000000000003},283.09348590112495,148.18477973352498,134.90870616759997,1.1152202664750002,0.49129383239999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A63","v":162},{"$f":"'Vstupní údaje'!B63*$H$2","v":8.3387870999999999E-3},{"$f":"ROUND('Vstupní údaje'!C63,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D63,0)*$J$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Vstupní údaje'!F63","v":138},{"$f":"'Vstupní údaje'!G63*$G$2","v":0},{"$f":"'Vstupní údaje'!H63*$H$2","v":4.004655375E-3},{"$f":"ROUND('Vstupní údaje'!I63,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J63,0)*$J$2","v":3.3000000000000003},295.09647404805003,159.14911648980001,135.94735755824999,1.3508835102000001,0.55264244174999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A64","v":147},{"$f":"'Vstupní údaje'!B64*$H$2","v":9.3280109999999989E-3},{"$f":"ROUND('Vstupní údaje'!C64,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D64,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Vstupní údaje'!F64","v":138},{"$f":"'Vstupní údaje'!G64*$G$2","v":0},{"$f":"'Vstupní údaje'!H64*$H$2","v":4.4461347000000016E-3},{"$f":"ROUND('Vstupní údaje'!I64,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J64,0)*$J$2","v":2.2000000000000002},284.01521579439998,146.12878238299999,137.88643341139999,1.3712176169999999,0.61356658860000024,0,null,0,0]
[{"$f":"'Vstupní údaje'!A65","v":139},{"$f":"'Vstupní údaje'!B65*$H$2","v":1.0472414925E-2},{"$f":"ROUND('Vstupní údaje'!C65,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D65,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Vstupní údaje'!F65","v":125},{"$f":"'Vstupní údaje'!G65*$G$2","v":0},{"$f":"'Vstupní údaje'!H65*$H$2","v":4.9424129999999997E-3},{"$f":"ROUND('Vstupní údaje'!I65,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J65,0)*$J$2","v":2.2000000000000002},261.12653270042506,137.14433432542504,123.982198375,1.4556656745749998,0.61780162499999991,0,null,0,0]
[{"$f":"'Vstupní údaje'!A66","v":121},{"$f":"'Vstupní údaje'!B66*$H$2","v":1.1778469499999999E-2},{"$f":"ROUND('Vstupní údaje'!C66,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D66,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Vstupní údaje'!F66","v":116},{"$f":"'Vstupní údaje'!G66*$G$2","v":0},{"$f":"'Vstupní údaje'!H66*$H$2","v":5.5014891750000006E-3},{"$f":"ROUND('Vstupní údaje'!I66,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J66,0)*$J$2","v":2.2000000000000002},235.93663244620001,120.0748051905,115.86182725570001,1.4251948095,0.63817274430000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A67","v":113},{"$f":"'Vstupní údaje'!B67*$H$2","v":1.321970475E-2},{"$f":"ROUND('Vstupní údaje'!C67,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D67,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Vstupní údaje'!F67","v":103},{"$f":"'Vstupní údaje'!G67*$G$2","v":0},{"$f":"'Vstupní údaje'!H67*$H$2","v":6.1318125750000011E-3},{"$f":"ROUND('Vstupní údaje'!I67,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J67,0)*$J$2","v":2.2000000000000002},213.07459666802498,111.10617336324999,101.968423304775,1.4938266367499999,0.63157669522500015,0,null,0,0]
[{"$f":"'Vstupní údaje'!A68","v":113},{"$f":"'Vstupní údaje'!B68*$H$2","v":1.4750609999999999E-2},{"$f":"ROUND('Vstupní údaje'!C68,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D68,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Vstupní údaje'!F68","v":133},{"$f":"'Vstupní údaje'!G68*$G$2","v":0},{"$f":"'Vstupní údaje'!H68*$H$2","v":6.841771124999999E-3},{"$f":"ROUND('Vstupní údaje'!I68,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J68,0)*$J$2","v":3.3000000000000003},242.62322551037499,112.03318107,130.59004444037501,1.6668189299999998,0.90995555962499985,0,null,0,0]
[{"$f":"'Vstupní údaje'!A69","v":115},{"$f":"'Vstupní údaje'!B69*$H$2","v":1.6355829000000002E-2},{"$f":"ROUND('Vstupní údaje'!C69,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D69,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Vstupní údaje'!F69","v":115},{"$f":"'Vstupní údaje'!G69*$G$2","v":0},{"$f":"'Vstupní údaje'!H69*$H$2","v":7.6435065000000002E-3},{"$f":"ROUND('Vstupní údaje'!I69,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J69,0)*$J$2","v":0},227.24007641750001,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":113.119079665},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":114.12099675250001},1.8809203350000003,{"$f":"F70*H70","v":0.87900324750000003},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A70","v":109},{"$f":"'Vstupní údaje'!B70*$H$2","v":1.8070442250000006E-2},{"$f":"ROUND('Vstupní údaje'!C70,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D70,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Vstupní údaje'!F70","v":132},{"$f":"'Vstupní údaje'!G70*$G$2","v":0},{"$f":"'Vstupní údaje'!H70*$H$2","v":8.5477643999999995E-3},{"$f":"ROUND('Vstupní údaje'!I70,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J70,0)*$J$2","v":0},{"$f":"L71+M71","v":235.70201689394997},104.83032179474999,130.8716950992,1.9696782052500006,1.1283049007999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A71","v":112},{"$f":"'Vstupní údaje'!B71*$H$2","v":1.9939977750000001E-2},{"$f":"ROUND('Vstupní údaje'!C71,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D71,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Vstupní údaje'!F71","v":130},{"$f":"'Vstupní údaje'!G71*$G$2","v":0},{"$f":"'Vstupní údaje'!H71*$H$2","v":9.5685077249999997E-3},{"$f":"ROUND('Vstupní údaje'!I71,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J71,0)*$J$2","v":2.2000000000000002},239.52281648774999,110.266722492,129.25609399575001,2.233277508,1.2439060042499999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A72","v":120},{"$f":"'Vstupní údaje'!B72*$H$2","v":2.198576625E-2},{"$f":"ROUND('Vstupní údaje'!C72,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D72,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Vstupní údaje'!F72","v":135},{"$f":"'Vstupní údaje'!G72*$G$2","v":0},{"$f":"'Vstupní údaje'!H72*$H$2","v":1.0717871325000001E-2},{"$f":"ROUND('Vstupní údaje'!I72,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J72,0)*$J$2","v":2.2000000000000002},251.21479542112502,118.06170805000001,133.15308737112503,2.6382919500000002,1.4469126288750003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A73","v":115},{"$f":"'Vstupní údaje'!B73*$H$2","v":2.4207141000000005E-2},{"$f":"ROUND('Vstupní údaje'!C73,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D73,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Vstupní údaje'!F73","v":137},{"$f":"'Vstupní údaje'!G73*$G$2","v":0},{"$f":"'Vstupní údaje'!H73*$H$2","v":1.20076425E-2},{"$f":"ROUND('Vstupní údaje'!I73,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J73,0)*$J$2","v":2.2000000000000002},246.07113176250004,112.01617878500001,134.05495297750002,2.7838212150000006,1.6450470225,0,null,0,0]
[{"$f":"'Vstupní údaje'!A74","v":119},{"$f":"'Vstupní údaje'!B74*$H$2","v":2.6603907750000003E-2},{"$f":"ROUND('Vstupní údaje'!C74,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D74,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Vstupní údaje'!F74","v":136},{"$f":"'Vstupní údaje'!G74*$G$2","v":0},{"$f":"'Vstupní údaje'!H74*$H$2","v":1.345016925E-2},{"$f":"ROUND('Vstupní údaje'!I74,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J74,0)*$J$2","v":2.2000000000000002},248.50491195975002,115.63413497775001,132.87077698200002,3.1658650222500002,1.829223018,0,null,0,0]
[{"$f":"'Vstupní údaje'!A75","v":110},{"$f":"'Vstupní údaje'!B75*$H$2","v":2.9210921250000001E-2},{"$f":"ROUND('Vstupní údaje'!C75,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D75,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Vstupní údaje'!F75","v":121},{"$f":"'Vstupní údaje'!G75*$G$2","v":0},{"$f":"'Vstupní údaje'!H75*$H$2","v":1.5062874750000002E-2},{"$f":"ROUND('Vstupní údaje'!I75,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J75,0)*$J$2","v":2.2000000000000002},224.46419081775002,106.58679866250002,117.87739215525001,3.2132013375000001,1.8226078447500003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A76","v":107},{"$f":"'Vstupní údaje'!B76*$H$2","v":3.2089522500000002E-2},{"$f":"ROUND('Vstupní údaje'!C76,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D76,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Vstupní údaje'!F76","v":142},{"$f":"'Vstupní údaje'!G76*$G$2","v":0},{"$f":"'Vstupní údaje'!H76*$H$2","v":1.6865939999999999E-2},{"$f":"ROUND('Vstupní údaje'!I76,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J76,0)*$J$2","v":2.2000000000000002},243.47145761250002,104.2664210925,139.20503652000002,3.4335789075000003,2.3949634799999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A77","v":110},{"$f":"'Vstupní údaje'!B77*$H$2","v":3.5297603249999997E-2},{"$f":"ROUND('Vstupní údaje'!C77,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D77,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Vstupní údaje'!F77","v":124},{"$f":"'Vstupní údaje'!G77*$G$2","v":0},{"$f":"'Vstupní údaje'!H77*$H$2","v":1.8884964000000001E-2},{"$f":"ROUND('Vstupní údaje'!I77,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J77,0)*$J$2","v":2.2000000000000002},226.27552810650002,105.91726364250002,120.358264464,3.8827363574999998,2.3417355360000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A78","v":104},{"$f":"'Vstupní údaje'!B78*$H$2","v":3.8817911999999996E-2},{"$f":"ROUND('Vstupní údaje'!C78,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D78,0)*$J$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Vstupní údaje'!F78","v":110},{"$f":"'Vstupní údaje'!G78*$G$2","v":0},{"$f":"'Vstupní údaje'!H78*$H$2","v":2.1134972249999998E-2},{"$f":"ROUND('Vstupní údaje'!I78,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J78,0)*$J$2","v":2.2000000000000002},205.03809020450001,98.662937151999998,106.3751530525,4.0370628479999997,2.3248469474999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A79","v":99},{"$f":"'Vstupní údaje'!B79*$H$2","v":4.2592583250000003E-2},{"$f":"ROUND('Vstupní údaje'!C79,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D79,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Vstupní údaje'!F79","v":109},{"$f":"'Vstupní údaje'!G79*$G$2","v":0},{"$f":"'Vstupní údaje'!H79*$H$2","v":2.3636823000000001E-2},{"$f":"ROUND('Vstupní údaje'!I79,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J79,0)*$J$2","v":2.2000000000000002},199.70692055124999,94.583334258250005,105.123586293,4.21666574175,2.5764137069999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A80","v":93},{"$f":"'Vstupní údaje'!B80*$H$2","v":4.6592416500000004E-2},{"$f":"ROUND('Vstupní údaje'!C80,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!D80,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Vstupní údaje'!F80","v":119},{"$f":"'Vstupní údaje'!G80*$G$2","v":0},{"$f":"'Vstupní údaje'!H80*$H$2","v":2.6473602749999998E-2},{"$f":"ROUND('Vstupní údaje'!I80,0)*$I$2","v":1.8},{"$f":"ROUND('Vstupní údaje'!J80,0)*$J$2","v":2.2000000000000002},204.81654653825001,89.366905265500009,115.44964127275,4.3330947345000004,3.15035872725,0,null,0,0]
[{"$f":"'Vstupní údaje'!A81","v":84},{"$f":"'Vstupní údaje'!B81*$H$2","v":5.0935631249999995E-2},{"$f":"ROUND('Vstupní údaje'!C81,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D81,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Vstupní údaje'!F81","v":95},{"$f":"'Vstupní údaje'!G81*$G$2","v":0},{"$f":"'Vstupní údaje'!H81*$H$2","v":2.9720533499999997E-2},{"$f":"ROUND('Vstupní údaje'!I81,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J81,0)*$J$2","v":2.2000000000000002},170.39795629250003,79.521406975000019,90.876549317500007,4.2785930249999993,2.8234506824999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A82","v":84},{"$f":"'Vstupní údaje'!B82*$H$2","v":5.5804995749999989E-2},{"$f":"ROUND('Vstupní údaje'!C82,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D82,0)*$J$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Vstupní údaje'!F82","v":101},{"$f":"'Vstupní údaje'!G82*$G$2","v":0},{"$f":"'Vstupní údaje'!H82*$H$2","v":3.3462959250000007E-2},{"$f":"ROUND('Vstupní údaje'!I82,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J82,0)*$J$2","v":2.2000000000000002},175.43262147275001,79.112380357000006,96.320241115750008,4.6876196429999988,3.3797588842500006,0,null,0,0]
[{"$f":"'Vstupní údaje'!A83","v":83},{"$f":"'Vstupní údaje'!B83*$H$2","v":6.1362094500000006E-2},{"$f":"ROUND('Vstupní údaje'!C83,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D83,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Vstupní údaje'!F83","v":94},{"$f":"'Vstupní údaje'!G83*$G$2","v":0},{"$f":"'Vstupní údaje'!H83*$H$2","v":3.7794298499999997E-2},{"$f":"ROUND('Vstupní údaje'!I83,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J83,0)*$J$2","v":1.1000000000000001},167.25428209750001,77.906946156499998,89.347335941000011,5.0930538435000008,3.5526640589999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A84","v":60},{"$f":"'Vstupní údaje'!B84*$H$2","v":6.7676006999999996E-2},{"$f":"ROUND('Vstupní údaje'!C84,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!D84,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Vstupní údaje'!F84","v":83},{"$f":"'Vstupní údaje'!G84*$G$2","v":0},{"$f":"'Vstupní údaje'!H84*$H$2","v":4.2814128000000007E-2},{"$f":"ROUND('Vstupní údaje'!I84,0)*$I$2","v":2.7},{"$f":"ROUND('Vstupní údaje'!J84,0)*$J$2","v":1.1000000000000001},139.68586695600001,58.639439580000001,81.046427376000011,4.0605604199999998,3.5535726240000005,0,null,0,0]
[{"$f":"'Vstupní údaje'!A85","v":59},{"$f":"'Vstupní údaje'!B85*$H$2","v":7.4806835250000009E-2},{"$f":"ROUND('Vstupní údaje'!C85,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D85,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Vstupní údaje'!F85","v":72},{"$f":"'Vstupní údaje'!G85*$G$2","v":0},{"$f":"'Vstupní údaje'!H85*$H$2","v":4.862891775E-2},{"$f":"ROUND('Vstupní údaje'!I85,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J85,0)*$J$2","v":0},123.08511464225001,54.586396720250001,68.498717921999997,4.4136032797500002,3.501282078,0,null,0,0]
[{"$f":"'Vstupní údaje'!A86","v":47},{"$f":"'Vstupní údaje'!B86*$H$2","v":8.287047824999999E-2},{"$f":"ROUND('Vstupní údaje'!C86,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D86,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Vstupní údaje'!F86","v":62},{"$f":"'Vstupní údaje'!G86*$G$2","v":0},{"$f":"'Vstupní údaje'!H86*$H$2","v":5.5347505500000005E-2},{"$f":"ROUND('Vstupní údaje'!I86,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J86,0)*$J$2","v":0},101.67354218125,43.105087522250003,58.568454658999997,3.8949124777499997,3.4315453410000005,0,null,0,0]
[{"$f":"'Vstupní údaje'!A87","v":37},{"$f":"'Vstupní údaje'!B87*$H$2","v":9.2038101750000004E-2},{"$f":"ROUND('Vstupní údaje'!C87,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D87,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Vstupní údaje'!F87","v":49},{"$f":"'Vstupní údaje'!G87*$G$2","v":0},{"$f":"'Vstupní údaje'!H87*$H$2","v":6.3072943499999992E-2},{"$f":"ROUND('Vstupní údaje'!I87,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J87,0)*$J$2","v":0},79.504016003749996,33.594590235250003,45.9094257685,3.4054097647500003,3.0905742314999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A88","v":23},{"$f":"'Vstupní údaje'!B88*$H$2","v":0.10231946024999999},{"$f":"ROUND('Vstupní údaje'!C88,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!D88,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Vstupní údaje'!F88","v":38},{"$f":"'Vstupní údaje'!G88*$G$2","v":0},{"$f":"'Vstupní údaje'!H88*$H$2","v":7.1804134499999991E-2},{"$f":"ROUND('Vstupní údaje'!I88,0)*$I$2","v":0.9},{"$f":"ROUND('Vstupní údaje'!J88,0)*$J$2","v":0},57.718095303249996,21.546652414249998,36.171442888999998,2.3533475857499999,2.7285571109999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A89","v":25},{"$f":"'Vstupní údaje'!B89*$H$2","v":0.11372434499999999},{"$f":"ROUND('Vstupní údaje'!C89,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D89,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Vstupní údaje'!F89","v":41},{"$f":"'Vstupní údaje'!G89*$G$2","v":0},{"$f":"'Vstupní údaje'!H89*$H$2","v":8.1611034750000006E-2},{"$f":"ROUND('Vstupní údaje'!I89,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J89,0)*$J$2","v":0},59.810838950250002,22.156891375000001,37.653947575250001,2.8431086249999997,3.3460524247500003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A90","v":24},{"$f":"'Vstupní údaje'!B90*$H$2","v":0.12621714000000001},{"$f":"ROUND('Vstupní údaje'!C90,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D90,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Vstupní údaje'!F90","v":39},{"$f":"'Vstupní údaje'!G90*$G$2","v":0},{"$f":"'Vstupní údaje'!H90*$H$2","v":9.2660457750000008E-2},{"$f":"ROUND('Vstupní údaje'!I90,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J90,0)*$J$2","v":0},56.357030787749991,20.970788639999999,35.386242147749996,3.0292113600000001,3.6137578522500005,0,null,0,0]
[{"$f":"'Vstupní údaje'!A91","v":25},{"$f":"'Vstupní údaje'!B91*$H$2","v":0.13975536750000001},{"$f":"ROUND('Vstupní údaje'!C91,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D91,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Vstupní údaje'!F91","v":32},{"$f":"'Vstupní údaje'!G91*$G$2","v":0},{"$f":"'Vstupní údaje'!H91*$H$2","v":0.105049539},{"$f":"ROUND('Vstupní údaje'!I91,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J91,0)*$J$2","v":0},50.144530564500002,21.506115812499999,28.638414751999999,3.4938841875,3.3615852479999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A92","v":10},{"$f":"'Vstupní údaje'!B92*$H$2","v":0.15430878750000002},{"$f":"ROUND('Vstupní údaje'!C92,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D92,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Vstupní údaje'!F92","v":25},{"$f":"'Vstupní údaje'!G92*$G$2","v":0},{"$f":"'Vstupní údaje'!H92*$H$2","v":0.11886614250000001},{"$f":"ROUND('Vstupní údaje'!I92,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J92,0)*$J$2","v":0},30.4852585625,8.4569121250000006,22.028346437499998,1.5430878750000001,2.9716535625000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A93","v":16},{"$f":"'Vstupní údaje'!B93*$H$2","v":0.16986138749999999},{"$f":"ROUND('Vstupní údaje'!C93,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D93,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Vstupní údaje'!F93","v":29},{"$f":"'Vstupní údaje'!G93*$G$2","v":0},{"$f":"'Vstupní údaje'!H93*$H$2","v":0.1341807075},{"$f":"ROUND('Vstupní údaje'!I93,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J93,0)*$J$2","v":0},38.390977282499996,13.2822178,25.108759482499998,2.7177821999999998,3.8912405175,0,null,0,0]
[{"$f":"'Vstupní údaje'!A94","v":16},{"$f":"'Vstupní údaje'!B94*$H$2","v":0.18643726499999999},{"$f":"ROUND('Vstupní údaje'!C94,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D94,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Vstupní údaje'!F94","v":34},{"$f":"'Vstupní údaje'!G94*$G$2","v":0},{"$f":"'Vstupní údaje'!H94*$H$2","v":0.15104349750000001},{"$f":"ROUND('Vstupní údaje'!I94,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J94,0)*$J$2","v":0},41.881524845000001,13.01700376,28.864521085,2.9829962399999999,5.1354789150000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A95","v":6},{"$f":"'Vstupní údaje'!B95*$H$2","v":0.20411795250000001},{"$f":"ROUND('Vstupní údaje'!C95,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D95,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Vstupní údaje'!F95","v":4},{"$f":"'Vstupní údaje'!G95*$G$2","v":0},{"$f":"'Vstupní údaje'!H95*$H$2","v":0.16947288750000003},{"$f":"ROUND('Vstupní údaje'!I95,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J95,0)*$J$2","v":0},8.0974007350000008,4.7752922849999999,3.32210845,1.2247077150000001,0.67789155000000012,0,null,0,0]
[{"$f":"'Vstupní údaje'!A96","v":0},{"$f":"'Vstupní údaje'!B96*$H$2","v":0.22264247250000002},{"$f":"ROUND('Vstupní údaje'!C96,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D96,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Vstupní údaje'!F96","v":3},{"$f":"'Vstupní údaje'!G96*$G$2","v":0},{"$f":"'Vstupní údaje'!H96*$H$2","v":0.18945323250000004},{"$f":"ROUND('Vstupní údaje'!I96,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J96,0)*$J$2","v":0},2.4316403025,0,2.4316403025,0,0.56835969750000015,0,null,0,0]
[{"$f":"'Vstupní údaje'!A97","v":1},{"$f":"'Vstupní údaje'!B97*$H$2","v":0.24233879250000001},{"$f":"ROUND('Vstupní údaje'!C97,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D97,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Vstupní údaje'!F97","v":3},{"$f":"'Vstupní údaje'!G97*$G$2","v":0},{"$f":"'Vstupní údaje'!H97*$H$2","v":0.21092615250000002},{"$f":"ROUND('Vstupní údaje'!I97,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J97,0)*$J$2","v":0},3.1248827499999998,0.75766120749999999,2.3672215424999998,0.24233879250000001,0.63277845750000006,0,null,0,0]
[{"$f":"'Vstupní údaje'!A98","v":1},{"$f":"'Vstupní údaje'!B98*$H$2","v":0.26289579749999997},{"$f":"ROUND('Vstupní údaje'!C98,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D98,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Vstupní údaje'!F98","v":3},{"$f":"'Vstupní údaje'!G98*$G$2","v":0},{"$f":"'Vstupní údaje'!H98*$H$2","v":0.23378712000000001},{"$f":"ROUND('Vstupní údaje'!I98,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J98,0)*$J$2","v":0},3.0357428425000004,0.73710420250000008,2.2986386400000001,0.26289579749999997,0.70136136000000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A99","v":0},{"$f":"'Vstupní údaje'!B99*$H$2","v":0.28418691000000001},{"$f":"ROUND('Vstupní údaje'!C99,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D99,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Vstupní údaje'!F99","v":1},{"$f":"'Vstupní údaje'!G99*$G$2","v":0},{"$f":"'Vstupní údaje'!H99*$H$2","v":0.25788351749999999},{"$f":"ROUND('Vstupní údaje'!I99,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J99,0)*$J$2","v":0},0.74211648249999995,0,0.74211648249999995,0,0.25788351749999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A100","v":0},{"$f":"'Vstupní údaje'!B100*$H$2","v":0.30606371250000003},{"$f":"ROUND('Vstupní údaje'!C100,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D100,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Vstupní údaje'!F100","v":4},{"$f":"'Vstupní údaje'!G100*$G$2","v":0},{"$f":"'Vstupní údaje'!H100*$H$2","v":0.28301547750000006},{"$f":"ROUND('Vstupní údaje'!I100,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J100,0)*$J$2","v":0},2.86793809,0,2.86793809,0,1.1320619100000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A101","v":0},{"$f":"'Vstupní údaje'!B101*$H$2","v":0.32835951749999998},{"$f":"ROUND('Vstupní údaje'!C101,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D101,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Vstupní údaje'!F101","v":2},{"$f":"'Vstupní údaje'!G101*$G$2","v":0},{"$f":"'Vstupní údaje'!H101*$H$2","v":0.30894060750000002},{"$f":"ROUND('Vstupní údaje'!I101,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J101,0)*$J$2","v":0},1.3821187849999998,0,1.3821187849999998,0,0.61788121500000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A102","v":0},{"$f":"'Vstupní údaje'!B102*$H$2","v":0.35089388250000003},{"$f":"ROUND('Vstupní údaje'!C102,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D102,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Vstupní údaje'!F102","v":1},{"$f":"'Vstupní údaje'!G102*$G$2","v":0},{"$f":"'Vstupní údaje'!H102*$H$2","v":0.33538218000000003},{"$f":"ROUND('Vstupní údaje'!I102,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J102,0)*$J$2","v":0},0.66461781999999991,0,0.66461781999999991,0,0.33538218000000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A103","v":0},{"$f":"'Vstupní údaje'!B103*$H$2","v":0.37347854250000007},{"$f":"ROUND('Vstupní údaje'!C103,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D103,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Vstupní údaje'!F103","v":1},{"$f":"'Vstupní údaje'!G103*$G$2","v":0},{"$f":"'Vstupní údaje'!H103*$H$2","v":0.36203957999999997},{"$f":"ROUND('Vstupní údaje'!I103,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J103,0)*$J$2","v":0},0.63796041999999997,0,0.63796041999999997,0,0.36203957999999997,0,null,0,0]
[{"$f":"'Vstupní údaje'!A104","v":0},{"$f":"'Vstupní údaje'!B104*$H$2","v":0.39592349999999998},{"$f":"ROUND('Vstupní údaje'!C104,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D104,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Vstupní údaje'!F104","v":0},{"$f":"'Vstupní údaje'!G104*$G$2","v":0},{"$f":"'Vstupní údaje'!H104*$H$2","v":0.38860268999999997},{"$f":"ROUND('Vstupní údaje'!I104,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J104,0)*$J$2","v":0},0,0,0,0,0,0,null,0,0]
[{"$f":"'Vstupní údaje'!A105","v":0},{"$f":"'Vstupní údaje'!B105*$H$2","v":1.05},{"$f":"ROUND('Vstupní údaje'!C105,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!D105,0)*$J$2","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Vstupní údaje'!F105","v":0},{"$f":"'Vstupní údaje'!G105*$G$2","v":0},{"$f":"'Vstupní údaje'!H105*$H$2","v":1.05},{"$f":"ROUND('Vstupní údaje'!I105,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J105,0)*$J$2","v":0},0,0,0,0,0,0,null,0,0]
[{"$f":"SUM(A6:A106)","v":12577},null,{"$f":"ROUND('Vstupní údaje'!C106,0)*$I$2","v":523.80000000000007},{"$f":"ROUND('Vstupní údaje'!D106,0)*$J$2","v":540.1},null,{"$f":"SUM(F6:F106)","v":12986},null,null,{"$f":"ROUND('Vstupní údaje'!I106,0)*$I$2","v":514.80000000000007},{"$f":"ROUND('Vstupní údaje'!J106,0)*$J$2","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":25345.800513574832},12449.165643208802,12896.634870366024,111.53435679120003,88.265129633975022,194.18146979180329,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,{"$f":"ROUND('Vstupní údaje'!D107,0)*$J$2","v":0},null,null,null,null,null,{"$f":"ROUND('Vstupní údaje'!J107,0)*$J$2","v":0},"Výsledná populace",null,null,null,null,null,null,null,{"$f":"R107+S107","v":0}]

{"sheet":"Min X+1","index":47,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+1",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":25313.749394606741},{"$f":"L107","v":12416.598295816666},12897.151098790067,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+0'!P107*106/206","v":99.918620378306542},{"$f":"'Min X+0'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+0'!C6","v":13.5},{"$f":"'Min X+0'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+0'!P107*100/206","v":94.262849413496738},{"$f":"'Min X+0'!G6*W6","v":0},{"$f":"'Min X+0'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+0'!I6","v":10.8},{"$f":"'Min X+0'!J6","v":9.9},{"$f":"L6+M6","v":192.92982541588239},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":97.874191597130206},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":95.055633818752185},{"$f":"B6*A6","v":0.14442878117633601},{"$f":"F6*H6","v":0.10721559474454105},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L6","v":118.92509884087499},{"$f":"'Min X+0'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+0'!C7","v":9},{"$f":"'Min X+0'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+0'!M6","v":92.79535819489999},{"$f":"'Min X+0'!G7*W7","v":0},{"$f":"'Min X+0'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+0'!I7","v":9},{"$f":"'Min X+0'!J7","v":12.100000000000001},{"$f":"L7+M7","v":208.78820638194713},119.10748654808772,89.680719833859413,1.7612292787281103E-2,1.4638361040583549E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L7","v":136.17985898819998},{"$f":"'Min X+0'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+0'!C8","v":10.8},{"$f":"'Min X+0'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+0'!M7","v":130.87886165410001},{"$f":"'Min X+0'!G8*W8","v":0},{"$f":"'Min X+0'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+0'!I8","v":11.700000000000001},{"$f":"'Min X+0'!J8","v":9.9},263.1364451871122,130.46712754680118,132.66931764031102,1.273144139882092E-2,9.5440137889711077E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L8","v":120.28822027260001},{"$f":"'Min X+0'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+0'!C9","v":9},{"$f":"'Min X+0'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+0'!M8","v":115.79168683499999},{"$f":"'Min X+0'!G9*W9","v":0},{"$f":"'Min X+0'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+0'!I9","v":9},{"$f":"'Min X+0'!J9","v":8.8000000000000007},234.25861230837751,118.27342966611457,115.98518264226294,1.4790606485458322E-2,6.504192737052202E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L9","v":150.981187162075},{"$f":"'Min X+0'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+0'!C10","v":9},{"$f":"'Min X+0'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+0'!M9","v":135.1924168475},{"$f":"'Min X+0'!G10*W10","v":0},{"$f":"'Min X+0'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+0'!I10","v":9},{"$f":"'Min X+0'!J10","v":9.9},284.35502423395872,150.06967659793565,134.28534763602303,1.1510564139337138E-2,7.0692114769557749E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L10","v":156.08803057119999},{"$f":"'Min X+0'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+0'!C11","v":9.9},{"$f":"'Min X+0'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+0'!M10","v":130.09315000999999},{"$f":"'Min X+0'!G11*W11","v":0},{"$f":"'Min X+0'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+0'!I11","v":9.9},{"$f":"'Min X+0'!J11","v":13.200000000000001},282.86806540358498,156.08182724264501,126.78623816093996,6.2033285549759161E-3,6.9118490600313005E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L11","v":167.99332326000001},{"$f":"'Min X+0'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+0'!C12","v":3.6},{"$f":"'Min X+0'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+0'!M11","v":167.69091477000001},{"$f":"'Min X+0'!G12*W12","v":0},{"$f":"'Min X+0'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+0'!I12","v":2.7},{"$f":"'Min X+0'!J12","v":1.1000000000000001},333.1695520429472,163.88771396293637,169.2818380800108,5.6092970636514011E-3,9.0766899892131773E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L12","v":162.89442387},{"$f":"'Min X+0'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+0'!C13","v":4.5},{"$f":"'Min X+0'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+0'!M12","v":143.59231389499999},{"$f":"'Min X+0'!G13*W13","v":0},{"$f":"'Min X+0'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+0'!I13","v":4.5},{"$f":"'Min X+0'!J13","v":3.3000000000000003},308.87260202684308,164.08818858095364,144.78441344588947,6.2352890463382472E-3,7.9004491105029006E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L13","v":187.19288027339999},{"$f":"'Min X+0'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+0'!C14","v":3.6},{"$f":"'Min X+0'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+0'!M13","v":183.18998635999998},{"$f":"'Min X+0'!G14*W14","v":0},{"$f":"'Min X+0'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+0'!I14","v":3.6},{"$f":"'Min X+0'!J14","v":3.3000000000000003},370.96326123763231,187.48365213238469,183.47960910524762,9.2281410152779374E-3,1.03772547523281E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L14","v":168.29171801999999},{"$f":"'Min X+0'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+0'!C15","v":2.7},{"$f":"'Min X+0'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+0'!M14","v":155.29121963749998},{"$f":"'Min X+0'!G15*W15","v":0},{"$f":"'Min X+0'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+0'!I15","v":2.7},{"$f":"'Min X+0'!J15","v":3.3000000000000003},321.26306210798066,166.58096544140639,154.6820966665743,1.0752578593592847E-2,9.1229709256540302E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L15","v":178.28849935},{"$f":"'Min X+0'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+0'!C16","v":4.5},{"$f":"'Min X+0'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+0'!M15","v":169.39001292499998},{"$f":"'Min X+0'!G16*W16","v":0},{"$f":"'Min X+0'!H16*V16","v":6.26325E-5},{"$f":"'Min X+0'!I16","v":4.5},{"$f":"'Min X+0'!J16","v":3.3000000000000003},350.05386273569161,179.47445913067617,170.57940360501544,1.4040219323812497E-2,1.0609319984525061E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L16","v":199.18440749999999},{"$f":"'Min X+0'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+0'!C17","v":5.4},{"$f":"'Min X+0'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+0'!M16","v":197.18772403},{"$f":"'Min X+0'!G17*W17","v":0},{"$f":"'Min X+0'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+0'!I17","v":5.4},{"$f":"'Min X+0'!J17","v":3.3000000000000003},399.4402377715154,200.166002860747,199.2742349107684,1.8404639253E-2,1.3489119231582226E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L17","v":206.98096559999999},{"$f":"'Min X+0'!B18*U18","v":1.043742E-4},{"$f":"'Min X+0'!C18","v":5.4},{"$f":"'Min X+0'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+0'!M17","v":205.0861132775},{"$f":"'Min X+0'!G18*W18","v":0},{"$f":"'Min X+0'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+0'!I18","v":5.4},{"$f":"'Min X+0'!J18","v":3.3000000000000003},414.03007856484595,206.85936212730027,207.17071643754568,2.1603472699727518E-2,1.5396839954308317E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L18","v":205.87849891480002},{"$f":"'Min X+0'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+0'!C19","v":1.8},{"$f":"'Min X+0'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+0'!M18","v":219.08370872500001},{"$f":"'Min X+0'!G19*W19","v":0},{"$f":"'Min X+0'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+0'!I19","v":1.8},{"$f":"'Min X+0'!J19","v":2.2000000000000002},419.71932209584975,201.05405964950668,218.66526244634304,2.4439265293341422E-2,1.8446278657002314E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L19","v":216.17376570327502},{"$f":"'Min X+0'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+0'!C20","v":3.6},{"$f":"'Min X+0'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+0'!M19","v":201.58299212520004},{"$f":"'Min X+0'!G20*W20","v":0},{"$f":"'Min X+0'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+0'!I20","v":3.6},{"$f":"'Min X+0'!J20","v":2.2000000000000002},420.50773052170882,217.54367157508665,202.96405894662217,3.0094128188376174E-2,1.8933178577879101E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L20","v":211.37076533825001},{"$f":"'Min X+0'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+0'!C21","v":3.6},{"$f":"'Min X+0'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+0'!M20","v":204.38093373250001},{"$f":"'Min X+0'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+0'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+0'!I21","v":3.6},{"$f":"'Min X+0'!J21","v":0},420.6939987839869,212.73456060159222,207.95943818239468,3.620473665780656E-2,2.149555010533527E-2,6.5978655657965096E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L21","v":214.36351619915001},{"$f":"'Min X+0'!B22*U22","v":2.180913E-4},{"$f":"'Min X+0'!C22","v":5.4},{"$f":"'Min X+0'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+0'!M21","v":188.58054281924998},{"$f":"'Min X+0'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+0'!H22*V22","v":1.165731E-4},{"$f":"'Min X+0'!I22","v":5.4},{"$f":"'Min X+0'!J22","v":11},399.37532478200342,216.41676538122957,182.95855940077388,4.6750817920443687E-2,2.1983418476122712E-2,0.30355516420569678,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L22","v":190.05899883559999},{"$f":"'Min X+0'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+0'!C23","v":5.4},{"$f":"'Min X+0'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+0'!M22","v":167.37983285370001},{"$f":"'Min X+0'!G23*W23","v":2.911706933333333},{"$f":"'Min X+0'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+0'!I23","v":5.4},{"$f":"'Min X+0'!J23","v":8.8000000000000007},352.7632534336102,188.80479541556869,163.95845801804151,5.4203420031321739E-2,2.1374835658487093E-2,0.48736101982029273,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L23","v":158.75436918400001},{"$f":"'Min X+0'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+0'!C24","v":9},{"$f":"'Min X+0'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+0'!M23","v":162.57880137255},{"$f":"'Min X+0'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+0'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+0'!I24","v":9},{"$f":"'Min X+0'!J24","v":8.8000000000000007},322.75141442144513,159.99516482184762,162.75624959959754,5.9204362152410643E-2,2.2551772952440353E-2,0.82060796996016749,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L24","v":189.2298890472},{"$f":"'Min X+0'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+0'!C25","v":8.1},{"$f":"'Min X+0'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+0'!M24","v":165.177112375625},{"$f":"'Min X+0'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+0'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+0'!I25","v":8.1},{"$f":"'Min X+0'!J25","v":9.9},351.79313408850237,188.44070165112299,163.35243243737938,8.9187396076981493E-2,2.4679938245604008E-2,1.6393271205821698,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L25","v":168.22034730869998},{"$f":"'Min X+0'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+0'!C26","v":7.2},{"$f":"'Min X+0'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+0'!M25","v":165.17504769499999},{"$f":"'Min X+0'!G26*W26","v":15.306837000000002},{"$f":"'Min X+0'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+0'!I26","v":7.2},{"$f":"'Min X+0'!J26","v":9.9},330.07674383678579,167.62799321515669,162.44875062162907,9.2354093543294574E-2,2.6297073370892175E-2,2.5283075315345909,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L26","v":150.41709999207501},{"$f":"'Min X+0'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+0'!C27","v":6.3},{"$f":"'Min X+0'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+0'!M26","v":135.27802939259999},{"$f":"'Min X+0'!G27*W27","v":21.305263666666665},{"$f":"'Min X+0'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+0'!I27","v":7.2},{"$f":"'Min X+0'!J27","v":8.8000000000000007},282.5850197507321,148.9298811255002,133.6551386252319,8.7218866574829704E-2,2.2890767368102676E-2,2.8821340845164261,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L27","v":142.51650206800002},{"$f":"'Min X+0'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+0'!C28","v":9.9},{"$f":"'Min X+0'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+0'!M27","v":135.37681785324997},{"$f":"'Min X+0'!G28*W28","v":31.265836333333329},{"$f":"'Min X+0'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+0'!I28","v":9.9},{"$f":"'Min X+0'!J28","v":9.9},278.88645486974485,143.53382857293832,135.35262629680651,8.2673495061692095E-2,2.4191556443478725E-2,4.2326694303271912,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L28","v":161.007184368},{"$f":"'Min X+0'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+0'!C29","v":9},{"$f":"'Min X+0'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+0'!M28","v":130.976590571825},{"$f":"'Min X+0'!G29*W29","v":36.286725666666669},{"$f":"'Min X+0'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+0'!I29","v":9},{"$f":"'Min X+0'!J29","v":8.8000000000000007},286.76715879970504,155.61527116270292,131.15188763700215,9.1913205297053935E-2,2.4702934822827219E-2,4.7527116108351342,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L29","v":121.62750027200001},{"$f":"'Min X+0'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+0'!C30","v":12.6},{"$f":"'Min X+0'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+0'!M29","v":130.17548125574999},{"$f":"'Min X+0'!G30*W30","v":47.599154666666664},{"$f":"'Min X+0'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+0'!I30","v":12.6},{"$f":"'Min X+0'!J30","v":7.7000000000000011},259.30849697465607,124.25903158498427,135.04946538967181,6.8468687015744031E-2,2.6015866078181491E-2,6.19624286610021,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L30","v":108.64032861969999},{"$f":"'Min X+0'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+0'!C31","v":12.6},{"$f":"'Min X+0'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+0'!M30","v":98.881213886149993},{"$f":"'Min X+0'!G31*W31","v":57.346027999999997},{"$f":"'Min X+0'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+0'!I31","v":13.5},{"$f":"'Min X+0'!J31","v":8.8000000000000007},213.74023681406612,110.17995508961167,103.56028172445447,6.0373530088317855E-2,2.0932161695528747E-2,5.6704448601891464,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L31","v":127.52997936505},{"$f":"'Min X+0'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+0'!C32","v":11.700000000000001},{"$f":"'Min X+0'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+0'!M31","v":114.67671410275},{"$f":"'Min X+0'!G32*W32","v":63.288791000000003},{"$f":"'Min X+0'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+0'!I32","v":11.700000000000001},{"$f":"'Min X+0'!J32","v":9.9},240.21090314791087,123.76004931791674,116.45085382999413,6.993004713323972E-2,2.5860272755865481E-2,7.2577505914156974,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L32","v":101.242424087375},{"$f":"'Min X+0'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+0'!C33","v":13.5},{"$f":"'Min X+0'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+0'!M32","v":101.77744941249999},{"$f":"'Min X+0'!G33*W33","v":79.520256666666668},{"$f":"'Min X+0'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+0'!I33","v":13.5},{"$f":"'Min X+0'!J33","v":12.100000000000001},201.34022534046852,98.187307466188955,103.15291787427958,5.5116621186045357E-2,2.4531538220397935E-2,8.0933689001606819,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L33","v":99.943926550225001},{"$f":"'Min X+0'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+0'!C34","v":13.5},{"$f":"'Min X+0'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+0'!M33","v":103.37541482015},{"$f":"'Min X+0'!G34*W34","v":91.27938833333333},{"$f":"'Min X+0'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+0'!I34","v":13.5},{"$f":"'Min X+0'!J34","v":9.9},203.83778452928917,96.889139256086921,106.94864527320225,5.4787294138078479E-2,2.6769546947742126E-2,9.4360446334878922,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L34","v":99.943537426524998},{"$f":"'Min X+0'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+0'!C35","v":18.900000000000002},{"$f":"'Min X+0'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+0'!M34","v":102.57436348717499},{"$f":"'Min X+0'!G35*W35","v":105.91664},{"$f":"'Min X+0'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+0'!I35","v":17.100000000000001},{"$f":"'Min X+0'!J35","v":14.3},203.23285428136489,97.887103248715619,105.34575103264926,5.6434177809384076E-2,2.8612454525743885E-2,10.864331930700258,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L35","v":128.92602946139999},{"$f":"'Min X+0'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+0'!C36","v":18},{"$f":"'Min X+0'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+0'!M35","v":118.76764255110001},{"$f":"'Min X+0'!G36*W36","v":104.56649999999999},{"$f":"'Min X+0'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+0'!I36","v":18},{"$f":"'Min X+0'!J36","v":13.200000000000001},252.78114167211635,129.24932797249568,123.53181369962067,7.6701488904312443E-2,3.5828851479337995E-2,12.419116694819598,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L36","v":124.3262291357},{"$f":"'Min X+0'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+0'!C37","v":15.3},{"$f":"'Min X+0'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+0'!M36","v":127.762894365525},{"$f":"'Min X+0'!G37*W37","v":109.80175999999999},{"$f":"'Min X+0'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+0'!I37","v":15.3},{"$f":"'Min X+0'!J37","v":14.3},251.76850432536588,123.04742027758797,128.72108404777791,7.8808858112034683E-2,4.1810317747091999E-2,14.028590664028727,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L37","v":116.72520126025002},{"$f":"'Min X+0'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+0'!C38","v":18},{"$f":"'Min X+0'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+0'!M37","v":131.95713034170001},{"$f":"'Min X+0'!G38*W38","v":105.63626333333332},{"$f":"'Min X+0'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+0'!I38","v":17.100000000000001},{"$f":"'Min X+0'!J38","v":15.400000000000002},251.75667095523937,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":118.14655890194243},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":133.61011205329694},7.8642358307570007E-2,{"$f":"F38*H38","v":4.7018288403061548E-2},{"$f":"G38*F38/1000","v":13.93945816948681},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L38","v":142.40500275517499},{"$f":"'Min X+0'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+0'!C39","v":15.3},{"$f":"'Min X+0'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+0'!M38","v":156.64477119437498},{"$f":"'Min X+0'!G39*W39","v":94.069126666666662},{"$f":"'Min X+0'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+0'!I39","v":14.4},{"$f":"'Min X+0'!J39","v":15.400000000000002},298.88744531263399,143.30345215633437,155.58399315629961,0.10155059884062109,6.077803807536198E-2,14.735436823154679,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L39","v":128.90872176959999},{"$f":"'Min X+0'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+0'!C40","v":13.5},{"$f":"'Min X+0'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+0'!M39","v":120.9526641037},{"$f":"'Min X+0'!G40*W40","v":90.428789999999992},{"$f":"'Min X+0'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+0'!I40","v":12.6},{"$f":"'Min X+0'!J40","v":16.5},245.01304819197878,128.0116800798632,117.0013681121156,9.7041689736797956E-2,5.1295991584396544E-2,10.937603062174025,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L40","v":126.104395184225},{"$f":"'Min X+0'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+0'!C41","v":13.5},{"$f":"'Min X+0'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+0'!M40","v":128.04401883629998},{"$f":"'Min X+0'!G41*W41","v":78.359502333333324},{"$f":"'Min X+0'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+0'!I41","v":12.6},{"$f":"'Min X+0'!J41","v":16.5},250.38859181018233,126.30395269297888,124.08463911720345,0.10044249124610222,5.9379719096531933E-2,10.033465592772425,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L41","v":140.18848962200002},{"$f":"'Min X+0'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+0'!C42","v":15.3},{"$f":"'Min X+0'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+0'!M41","v":147.02997456917498},{"$f":"'Min X+0'!G42*W42","v":69.060110666666645},{"$f":"'Min X+0'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+0'!I42","v":14.4},{"$f":"'Min X+0'!J42","v":16.5},288.12523737259409,143.26993789396053,144.85529947863355,0.11855172803949574,7.4675090541431913E-2,10.153906315064408,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L42","v":152.07399673450001},{"$f":"'Min X+0'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+0'!C43","v":10.8},{"$f":"'Min X+0'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+0'!M42","v":154.82026123074999},{"$f":"'Min X+0'!G43*W43","v":55.683401333333322},{"$f":"'Min X+0'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+0'!I43","v":10.8},{"$f":"'Min X+0'!J43","v":16.5},300.77079862735582,151.73657116285102,149.03422746450482,0.1374255716489971,8.6033766245175947E-2,8.6209187406433578,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L43","v":159.65541189200002},{"$f":"'Min X+0'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+0'!C44","v":11.700000000000001},{"$f":"'Min X+0'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+0'!M43","v":171.20164093185002},{"$f":"'Min X+0'!G44*W44","v":44.269151333333326},{"$f":"'Min X+0'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+0'!I44","v":10.8},{"$f":"'Min X+0'!J44","v":16.5},325.59751812040616,160.1999532940238,165.39756482638236,0.15545859797621858,0.10407610546765993,7.5789513509270616,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L44","v":149.55491671829998},{"$f":"'Min X+0'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+0'!C45","v":9},{"$f":"'Min X+0'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+0'!M44","v":172.19179106770002},{"$f":"'Min X+0'!G45*W45","v":35.926175333333333},{"$f":"'Min X+0'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+0'!I45","v":9},{"$f":"'Min X+0'!J45","v":3.3000000000000003},327.37398448900717,149.5965539105776,177.77743057842957,0.15836280772238046,0.11436048927044871,6.1861924768588912,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L45","v":171.01892912172499},{"$f":"'Min X+0'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+0'!C46","v":10.8},{"$f":"'Min X+0'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+0'!M45","v":195.57381225999998},{"$f":"'Min X+0'!G46*W46","v":27.530689666666667},{"$f":"'Min X+0'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+0'!I46","v":10.8},{"$f":"'Min X+0'!J46","v":5.5},373.55189586633469,172.81991452217025,200.73198134416444,0.19901459955475451,0.14183091583554633,5.3842819322569886,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L46","v":197.771914947},{"$f":"'Min X+0'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+0'!C47","v":12.6},{"$f":"'Min X+0'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+0'!M46","v":210.15133317487502},{"$f":"'Min X+0'!G47*W47","v":17.944974333333331},{"$f":"'Min X+0'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+0'!I47","v":12.6},{"$f":"'Min X+0'!J47","v":8.8000000000000007},414.00119577670671,200.2163217180759,213.78487405863081,0.25559322892409658,0.16645911624418652,3.7711602799389135,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L47","v":172.48029818374999},{"$f":"'Min X+0'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+0'!C48","v":8.1},{"$f":"'Min X+0'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+0'!M47","v":195.64791840319998},{"$f":"'Min X+0'!G48*W48","v":11.733950333333333},{"$f":"'Min X+0'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+0'!I48","v":7.2},{"$f":"'Min X+0'!J48","v":8.8000000000000007},366.50943961658231,172.63077709822622,193.87866251835612,0.24952108552377852,0.16925588484384518,2.2957229573632012,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L48","v":198.11356047355},{"$f":"'Min X+0'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+0'!C49","v":9.9},{"$f":"'Min X+0'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+0'!M48","v":234.19583534979998},{"$f":"'Min X+0'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+0'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+0'!I49","v":9.9},{"$f":"'Min X+0'!J49","v":8.8000000000000007},433.96466951072443,198.89059271612854,235.0740767945959,0.32296775742145645,0.22175855520406701,1.61255259053144,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L49","v":225.7332015575},{"$f":"'Min X+0'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+0'!C50","v":9.9},{"$f":"'Min X+0'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+0'!M49","v":236.87653309269999},{"$f":"'Min X+0'!G50*W50","v":4.298202166666667},{"$f":"'Min X+0'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+0'!I50","v":9.9},{"$f":"'Min X+0'!J50","v":7.7000000000000011},466.34851255036102,227.51792024302799,238.83059230733303,0.41528131447203231,0.24594078536697864,1.0181432277715314,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L50","v":213.80998365300002},{"$f":"'Min X+0'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+0'!C51","v":9},{"$f":"'Min X+0'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+0'!M50","v":251.94043356875002},{"$f":"'Min X+0'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+0'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+0'!I51","v":9},{"$f":"'Min X+0'!J51","v":7.7000000000000011},466.52154937124305,213.56832385311742,252.95322551812561,0.44165979988257437,0.28720805062441623,0.57670305694249491,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L51","v":244.69391207499999},{"$f":"'Min X+0'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+0'!C52","v":7.2},{"$f":"'Min X+0'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+0'!M51","v":286.9739645903},{"$f":"'Min X+0'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+0'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+0'!I52","v":7.2},{"$f":"'Min X+0'!J52","v":6.6000000000000005},531.94792985498202,244.73329796390266,287.21463189107942,0.56061411109730963,0.35933269922056027,0.37955507533352245,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L52","v":261.99973620159994},{"$f":"'Min X+0'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+0'!C53","v":4.5},{"$f":"'Min X+0'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+0'!M52","v":272.25941685919997},{"$f":"'Min X+0'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+0'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+0'!I53","v":5.4},{"$f":"'Min X+0'!J53","v":6.6000000000000005},531.02484441234128,260.34014307562126,270.68470133672008,0.65959312597867747,0.37471552247984957,0.19817992467869572,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L53","v":258.34544127700002},{"$f":"'Min X+0'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+0'!C54","v":4.5},{"$f":"'Min X+0'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+0'!M53","v":274.42013624579994},{"$f":"'Min X+0'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+0'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+0'!I54","v":4.5},{"$f":"'Min X+0'!J54","v":4.4000000000000004},530.73588946368272,256.63077673700428,274.1051127266785,0.71466453999574664,0.4150235191214337,0.18972227939028616,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L54","v":249.30565525502499},{"$f":"'Min X+0'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+0'!C55","v":5.4},{"$f":"'Min X+0'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+0'!M54","v":275.68258714960001},{"$f":"'Min X+0'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+0'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+0'!I55","v":5.4},{"$f":"'Min X+0'!J55","v":4.4000000000000004},521.36600236765912,245.14135112937322,276.2246512382859,0.76430412565177419,0.45793591131412587,0.25415185060857282,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L55","v":265.77225257599997},{"$f":"'Min X+0'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+0'!C56","v":2.7},{"$f":"'Min X+0'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+0'!M55","v":268.5548256221},{"$f":"'Min X+0'!G56*W56","v":0},{"$f":"'Min X+0'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+0'!I56","v":2.7},{"$f":"'Min X+0'!J56","v":4.4000000000000004},528.42580010898348,262.06087746345787,266.36492264552561,0.91137511254207415,0.489902976574417,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L56","v":210.4661601345},{"$f":"'Min X+0'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+0'!C57","v":2.7},{"$f":"'Min X+0'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+0'!M56","v":221.89137480959999},{"$f":"'Min X+0'!G57*W57","v":0},{"$f":"'Min X+0'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+0'!I57","v":2.7},{"$f":"'Min X+0'!J57","v":4.4000000000000004},429.9009855366819,210.15432206436824,219.74666347231363,0.81183807013174536,0.44471133728635631,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L57","v":198.732390728025},{"$f":"'Min X+0'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+0'!C58","v":2.7},{"$f":"'Min X+0'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+0'!M57","v":223.84705421824998},{"$f":"'Min X+0'!G58*W58","v":0},{"$f":"'Min X+0'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+0'!I58","v":2.7},{"$f":"'Min X+0'!J58","v":4.4000000000000004},418.92192215830994,197.2681748758672,221.65374728244277,0.86421585215776808,0.4933069358072098,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L58","v":173.63898779874998},{"$f":"'Min X+0'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+0'!C59","v":2.7},{"$f":"'Min X+0'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+0'!M58","v":181.89450672019998},{"$f":"'Min X+0'!G59*W59","v":0},{"$f":"'Min X+0'!H59*V59","v":2.425647E-3},{"$f":"'Min X+0'!I59","v":2.7},{"$f":"'Min X+0'!J59","v":4.4000000000000004},353.04250035461126,173.28920549895363,179.75329485565763,0.84978229979634268,0.44121186454233291,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L59","v":177.62887507995001},{"$f":"'Min X+0'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+0'!C60","v":4.5},{"$f":"'Min X+0'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+0'!M59","v":197.81487059999998},{"$f":"'Min X+0'!G60*W60","v":0},{"$f":"'Min X+0'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+0'!I60","v":4.5},{"$f":"'Min X+0'!J60","v":3.3000000000000003},375.24170392879302,176.75573417764403,198.48596975114899,0.97314090230597539,0.52890084885098243,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L60","v":161.21248198749998},{"$f":"'Min X+0'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+0'!C61","v":4.5},{"$f":"'Min X+0'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+0'!M60","v":165.758836806375},{"$f":"'Min X+0'!G61*W61","v":0},{"$f":"'Min X+0'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+0'!I61","v":4.5},{"$f":"'Min X+0'!J61","v":3.3000000000000003},327.90037362695966,161.43078684057679,166.46958678638288,0.98169514692317916,0.48925001999210088,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L61","v":161.21959875124998},{"$f":"'Min X+0'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+0'!C62","v":3.6},{"$f":"'Min X+0'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+0'!M61","v":156.7395539412},{"$f":"'Min X+0'!G62*W62","v":0},{"$f":"'Min X+0'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+0'!I62","v":3.6},{"$f":"'Min X+0'!J62","v":3.3000000000000003},318.06004015696823,161.53188639288501,156.52815376408321,1.0877123583649646,0.51140017711677987,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L62","v":157.340756325},{"$f":"'Min X+0'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+0'!C63","v":3.6},{"$f":"'Min X+0'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+0'!M62","v":142.83342839449998},{"$f":"'Min X+0'!G63*W63","v":0},{"$f":"'Min X+0'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+0'!I63","v":2.7},{"$f":"'Min X+0'!J63","v":3.3000000000000003},298.1805571134567,156.46310800153591,141.71744911192079,1.1776483234640576,0.51597928257915349,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L63","v":148.18477973352498},{"$f":"'Min X+0'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+0'!C64","v":1.8},{"$f":"'Min X+0'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+0'!M63","v":134.90870616759997},{"$f":"'Min X+0'!G64*W64","v":0},{"$f":"'Min X+0'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+0'!I64","v":1.8},{"$f":"'Min X+0'!J64","v":3.3000000000000003},278.3175416961783,145.44909840386671,132.86844329231161,1.2356813296582594,0.54026287528837491,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L64","v":159.14911648980001},{"$f":"'Min X+0'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+0'!C65","v":2.7},{"$f":"'Min X+0'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+0'!M64","v":135.94735755824999},{"$f":"'Min X+0'!G65*W65","v":0},{"$f":"'Min X+0'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+0'!I65","v":2.7},{"$f":"'Min X+0'!J65","v":2.2000000000000002},294.00748907497984,158.16457178054287,135.84291729443694,1.4845447092571358,0.60444026381304272,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L65","v":146.12878238299999},{"$f":"'Min X+0'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+0'!C66","v":1.8},{"$f":"'Min X+0'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+0'!M65","v":137.88643341139999},{"$f":"'Min X+0'!G66*W66","v":0},{"$f":"'Min X+0'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+0'!I66","v":1.8},{"$f":"'Min X+0'!J66","v":2.2000000000000002},281.00340285178407,144.1984611414002,136.80494171038387,1.530321241599806,0.68149170101613765,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L66","v":137.14433432542504},{"$f":"'Min X+0'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+0'!C67","v":2.7},{"$f":"'Min X+0'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+0'!M66","v":123.982198375},{"$f":"'Min X+0'!G67*W67","v":0},{"$f":"'Min X+0'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+0'!I67","v":2.7},{"$f":"'Min X+0'!J67","v":2.2000000000000002},259.82909561922247,136.02898396647521,123.80011165274723,1.6153503589498217,0.68208672225276512,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L67","v":120.0748051905},{"$f":"'Min X+0'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+0'!C68","v":1.8},{"$f":"'Min X+0'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+0'!M67","v":115.86182725570001},{"$f":"'Min X+0'!G68*W68","v":0},{"$f":"'Min X+0'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+0'!I68","v":1.8},{"$f":"'Min X+0'!J68","v":2.2000000000000002},232.83883596433884,118.08745171796782,114.75138424637102,1.5873534725321776,0.71044300932897919,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L68","v":111.10617336324999},{"$f":"'Min X+0'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+0'!C69","v":1.8},{"$f":"'Min X+0'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+0'!M68","v":101.968423304775},{"$f":"'Min X+0'!G69*W69","v":0},{"$f":"'Min X+0'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+0'!I69","v":1.8},{"$f":"'Min X+0'!J69","v":3.3000000000000003},209.93806822192295,110.16728953137631,99.770778690546621,1.6388838318736889,0.69764461422838653,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L69","v":112.03318107},{"$f":"'Min X+0'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+0'!C70","v":0},{"$f":"'Min X+0'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+0'!M69","v":130.59004444037501},{"$f":"'Min X+0'!G70*W70","v":0},{"$f":"'Min X+0'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+0'!I70","v":0},{"$f":"'Min X+0'!J70","v":0},239.79266410495273,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":110.20078551809304},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":129.59187858685971},1.8323955519069572,{"$f":"F70*H70","v":0.9981658535152953},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L70","v":113.119079665},{"$f":"'Min X+0'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+0'!C71","v":0},{"$f":"'Min X+0'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+0'!M70","v":114.12099675250001},{"$f":"'Min X+0'!G71*W71","v":0},{"$f":"'Min X+0'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+0'!I71","v":0},{"$f":"'Min X+0'!J71","v":0},{"$f":"L71+M71","v":222.02048522770696},108.87496786854047,113.14551735916648,2.0441117964595326,0.97547939333353506,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L71","v":104.83032179474999},{"$f":"'Min X+0'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+0'!C72","v":2.7},{"$f":"'Min X+0'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+0'!M71","v":130.8716950992},{"$f":"'Min X+0'!G72*W72","v":0},{"$f":"'Min X+0'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+0'!I72","v":2.7},{"$f":"'Min X+0'!J72","v":2.2000000000000002},233.35945578429681,103.24000751063734,130.11944827365946,2.090314284112655,1.2522468255405397,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L72","v":110.266722492},{"$f":"'Min X+0'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+0'!C73","v":1.8},{"$f":"'Min X+0'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+0'!M72","v":129.25609399575001},{"$f":"'Min X+0'!G73*W73","v":0},{"$f":"'Min X+0'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+0'!I73","v":1.8},{"$f":"'Min X+0'!J73","v":2.2000000000000002},236.01316791846872,108.54242410613728,127.47074381233145,2.4242983858627296,1.3853501834185538,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L73","v":118.06170805000001},{"$f":"'Min X+0'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+0'!C74","v":0.9},{"$f":"'Min X+0'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+0'!M73","v":133.15308737112503},{"$f":"'Min X+0'!G74*W74","v":0},{"$f":"'Min X+0'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+0'!I74","v":0.9},{"$f":"'Min X+0'!J74","v":2.2000000000000002},245.25800433673413,115.00377163653283,130.2542327002013,2.8579364134671859,1.5988546709237341,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L74","v":112.01617878500001},{"$f":"'Min X+0'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+0'!C75","v":0.9},{"$f":"'Min X+0'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+0'!M74","v":134.05495297750002},{"$f":"'Min X+0'!G75*W75","v":0},{"$f":"'Min X+0'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+0'!I75","v":0.9},{"$f":"'Min X+0'!J75","v":2.2000000000000002},239.78800186924826,108.83611069809638,130.95189117115189,2.9800680869036476,1.8030618063481667,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L75","v":115.63413497775001},{"$f":"'Min X+0'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+0'!C76","v":0.9},{"$f":"'Min X+0'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+0'!M75","v":132.87077698200002},{"$f":"'Min X+0'!G76*W76","v":0},{"$f":"'Min X+0'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+0'!I76","v":0.9},{"$f":"'Min X+0'!J76","v":2.2000000000000002},241.62571647748808,112.05635536710309,129.56936111038499,3.3777796106469262,2.0014158716150496,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L76","v":106.58679866250002},{"$f":"'Min X+0'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+0'!C77","v":1.8},{"$f":"'Min X+0'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+0'!M76","v":117.87739215525001},{"$f":"'Min X+0'!G77*W77","v":0},{"$f":"'Min X+0'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+0'!I77","v":1.8},{"$f":"'Min X+0'!J77","v":2.2000000000000002},219.35575832041985,103.86647918861675,115.48927913180309,3.4203194738832643,1.9881130234469173,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L77","v":104.2664210925},{"$f":"'Min X+0'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+0'!C78","v":0.9},{"$f":"'Min X+0'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+0'!M77","v":139.20503652000002},{"$f":"'Min X+0'!G78*W78","v":0},{"$f":"'Min X+0'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+0'!I78","v":0.9},{"$f":"'Min X+0'!J78","v":2.2000000000000002},235.66222074518066,100.38606632847952,135.27615441670116,3.6803547640204961,2.6288821032988858,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L78","v":105.91726364250002},{"$f":"'Min X+0'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+0'!C79","v":0.9},{"$f":"'Min X+0'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+0'!M78","v":120.358264464},{"$f":"'Min X+0'!G79*W79","v":0},{"$f":"'Min X+0'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+0'!I79","v":0.9},{"$f":"'Min X+0'!J79","v":2.2000000000000002},217.02027250763985,100.50577662314465,116.5144958844952,4.1114870193553648,2.5437685795048011,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L79","v":98.662937151999998},{"$f":"'Min X+0'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+0'!C80","v":0.9},{"$f":"'Min X+0'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+0'!M79","v":106.3751530525},{"$f":"'Min X+0'!G80*W80","v":0},{"$f":"'Min X+0'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+0'!I80","v":0.9},{"$f":"'Min X+0'!J80","v":2.2000000000000002},196.82141017586409,94.260627787663935,102.56078238820015,4.2023093643360783,2.5143706642998525,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L80","v":94.583334258250005},{"$f":"'Min X+0'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+0'!C81","v":1.8},{"$f":"'Min X+0'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+0'!M80","v":105.123586293},{"$f":"'Min X+0'!G81*W81","v":0},{"$f":"'Min X+0'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+0'!I81","v":1.8},{"$f":"'Min X+0'!J81","v":2.2000000000000002},192.81705438435466,90.876468154530897,101.94058622982377,4.4068661037191035,2.7830000631762268,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L81","v":89.366905265500009},{"$f":"'Min X+0'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+0'!C82","v":0.9},{"$f":"'Min X+0'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+0'!M81","v":115.44964127275},{"$f":"'Min X+0'!G82*W82","v":0},{"$f":"'Min X+0'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+0'!I82","v":0.9},{"$f":"'Min X+0'!J82","v":2.2000000000000002},195.33336187468308,84.614945532942826,110.71841634174025,4.551959732557191,3.4312249310097487,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L82","v":79.521406975000019},{"$f":"'Min X+0'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+0'!C83","v":0.9},{"$f":"'Min X+0'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+0'!M82","v":90.876549317500007},{"$f":"'Min X+0'!G83*W83","v":0},{"$f":"'Min X+0'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+0'!I83","v":0.9},{"$f":"'Min X+0'!J83","v":2.2000000000000002},161.41926624763403,74.883715196726129,86.535551050907898,4.4376917782738952,3.0409982665921187,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L83","v":79.112380357000006},{"$f":"'Min X+0'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+0'!C84","v":0},{"$f":"'Min X+0'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+0'!M83","v":96.320241115750008},{"$f":"'Min X+0'!G84*W84","v":0},{"$f":"'Min X+0'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+0'!I84","v":0},{"$f":"'Min X+0'!J84","v":1.1000000000000001},165.83776416884319,74.257878997413826,91.579885171429382,4.8545013595861786,3.6403559443206284,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L84","v":77.906946156499998},{"$f":"'Min X+0'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+0'!C85","v":2.7},{"$f":"'Min X+0'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+0'!M84","v":89.347335941000011},{"$f":"'Min X+0'!G85*W85","v":0},{"$f":"'Min X+0'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+0'!I85","v":2.7},{"$f":"'Min X+0'!J85","v":1.1000000000000001},162.45652278662712,75.334515123064079,87.122007663563039,5.2724310334359163,3.8253282774369755,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L85","v":58.639439580000001},{"$f":"'Min X+0'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+0'!C86","v":0},{"$f":"'Min X+0'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+0'!M85","v":81.046427376000011},{"$f":"'Min X+0'!G86*W86","v":0},{"$f":"'Min X+0'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+0'!I86","v":0},{"$f":"'Min X+0'!J86","v":0},131.35803600938777,54.252808684186611,77.105227325201156,4.3866308958133899,3.9412000507988529,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L86","v":54.586396720250001},{"$f":"'Min X+0'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+0'!C87","v":0},{"$f":"'Min X+0'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+0'!M86","v":68.498717921999997},{"$f":"'Min X+0'!G87*W87","v":0},{"$f":"'Min X+0'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+0'!I87","v":0},{"$f":"'Min X+0'!J87","v":0},114.7702806731678,50.062795918098651,64.70748475506916,4.5236008021513481,3.7912331669308439,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L87","v":43.105087522250003},{"$f":"'Min X+0'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+0'!C88","v":0},{"$f":"'Min X+0'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+0'!M87","v":58.568454658999997},{"$f":"'Min X+0'!G88*W88","v":0},{"$f":"'Min X+0'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+0'!I88","v":0},{"$f":"'Min X+0'!J88","v":0},94.012146918345081,39.137777090934499,54.874369827410575,3.9673104313155014,3.6940848315894179,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L88","v":33.594590235250003},{"$f":"'Min X+0'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+0'!C89","v":0.9},{"$f":"'Min X+0'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+0'!M88","v":45.9094257685},{"$f":"'Min X+0'!G89*W89","v":0},{"$f":"'Min X+0'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+0'!I89","v":0.9},{"$f":"'Min X+0'!J89","v":0},74.570149080860162,31.057209895059302,43.51293918580086,3.4373803401907006,3.2964865826991394,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L89","v":21.546652414249998},{"$f":"'Min X+0'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+0'!C90","v":0},{"$f":"'Min X+0'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+0'!M89","v":36.171442888999998},{"$f":"'Min X+0'!G90*W90","v":0},{"$f":"'Min X+0'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+0'!I90","v":0},{"$f":"'Min X+0'!J90","v":0},52.315727487924931,19.096273481496748,33.21945400642818,2.4503789327532495,2.9519888825718192,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L90","v":22.156891375000001},{"$f":"'Min X+0'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+0'!C91","v":0},{"$f":"'Min X+0'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+0'!M90","v":37.653947575250001},{"$f":"'Min X+0'!G91*W91","v":0},{"$f":"'Min X+0'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+0'!I91","v":0},{"$f":"'Min X+0'!J91","v":0},53.525227471189666,19.360311914356835,34.164915556832831,2.7965794606431675,3.4890320184171681,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L91","v":20.970788639999999},{"$f":"'Min X+0'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+0'!C92","v":0},{"$f":"'Min X+0'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+0'!M91","v":35.386242147749996},{"$f":"'Min X+0'!G92*W92","v":0},{"$f":"'Min X+0'!H92*V92","v":0.105049539},{"$f":"'Min X+0'!I92","v":0},{"$f":"'Min X+0'!J92","v":0},49.708942090038462,18.040008366851975,31.668933723186491,2.930780273148025,3.7173084245635071,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L92","v":21.506115812499999},{"$f":"'Min X+0'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+0'!C93","v":0},{"$f":"'Min X+0'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+0'!M92","v":28.638414751999999},{"$f":"'Min X+0'!G93*W93","v":0},{"$f":"'Min X+0'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+0'!I93","v":0},{"$f":"'Min X+0'!J93","v":0},43.421810020753213,18.187533157638548,25.234276863114665,3.3185826548614528,3.4041378888853342,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L93","v":8.4569121250000006},{"$f":"'Min X+0'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+0'!C94","v":0},{"$f":"'Min X+0'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+0'!M93","v":22.028346437499998},{"$f":"'Min X+0'!G94*W94","v":0},{"$f":"'Min X+0'!H94*V94","v":0.1341807075},{"$f":"'Min X+0'!I94","v":0},{"$f":"'Min X+0'!J94","v":0},26.09297662494307,7.020409297481927,19.072567327461144,1.4365028275180733,2.9557791100388542,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L94","v":13.2822178},{"$f":"'Min X+0'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+0'!C95","v":0},{"$f":"'Min X+0'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+0'!M94","v":25.108759482499998},{"$f":"'Min X+0'!G95*W95","v":0},{"$f":"'Min X+0'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+0'!I95","v":0},{"$f":"'Min X+0'!J95","v":0},32.122162072610593,10.805917440233683,21.316244632376907,2.4763003597663169,3.7925148501230903,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L95","v":13.01700376},{"$f":"'Min X+0'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+0'!C96","v":0},{"$f":"'Min X+0'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+0'!M95","v":28.864521085},{"$f":"'Min X+0'!G96*W96","v":0},{"$f":"'Min X+0'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+0'!I96","v":0},{"$f":"'Min X+0'!J96","v":0},34.332766955244409,10.359999604823997,23.972767350420416,2.6570041551760015,4.8917537345795834,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L96","v":4.7752922849999999},{"$f":"'Min X+0'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+0'!C97","v":0},{"$f":"'Min X+0'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+0'!M96","v":3.32210845},{"$f":"'Min X+0'!G97*W97","v":0},{"$f":"'Min X+0'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+0'!I97","v":0},{"$f":"'Min X+0'!J97","v":0},6.4048336691893599,3.7121094037574252,2.6927242654319352,1.0631828812425748,0.62938418456806478,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L97","v":0},{"$f":"'Min X+0'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+0'!C98","v":0},{"$f":"'Min X+0'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+0'!M97","v":2.4316403025},{"$f":"'Min X+0'!G98*W98","v":0},{"$f":"'Min X+0'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+0'!I98","v":0},{"$f":"'Min X+0'!J98","v":0},1.9187437692297387,0,1.9187437692297387,0,0.51289653327026119,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L98","v":0.75766120749999999},{"$f":"'Min X+0'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+0'!C99","v":0},{"$f":"'Min X+0'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+0'!M98","v":2.3672215424999998},{"$f":"'Min X+0'!G99*W99","v":0},{"$f":"'Min X+0'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+0'!I99","v":0},{"$f":"'Min X+0'!J99","v":0},2.3722708957964418,0.55847526011947457,1.8137956356769673,0.19918594738052545,0.55342590682303261,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L99","v":0.73710420250000008},{"$f":"'Min X+0'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+0'!C100","v":0},{"$f":"'Min X+0'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+0'!M99","v":2.2986386400000001},{"$f":"'Min X+0'!G100*W100","v":0},{"$f":"'Min X+0'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+0'!I100","v":0},{"$f":"'Min X+0'!J100","v":0},2.2334864588988945,0.52762883684351081,1.7058576220553838,0.2094753656564893,0.59278101794461624,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L100","v":0},{"$f":"'Min X+0'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+0'!C101","v":0},{"$f":"'Min X+0'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+0'!M100","v":0.74211648249999995},{"$f":"'Min X+0'!G101*W101","v":0},{"$f":"'Min X+0'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+0'!I101","v":0},{"$f":"'Min X+0'!J101","v":0},0.53208603184464209,0,0.53208603184464209,0,0.21003045065535791,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L101","v":0},{"$f":"'Min X+0'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+0'!C102","v":0},{"$f":"'Min X+0'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+0'!M101","v":2.86793809},{"$f":"'Min X+0'!G102*W102","v":0},{"$f":"'Min X+0'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+0'!I102","v":0},{"$f":"'Min X+0'!J102","v":0},1.9819155542030102,0,1.9819155542030102,0,0.88602253579698975,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L102","v":0},{"$f":"'Min X+0'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+0'!C103","v":0},{"$f":"'Min X+0'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+0'!M102","v":1.3821187849999998},{"$f":"'Min X+0'!G103*W103","v":0},{"$f":"'Min X+0'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+0'!I103","v":0},{"$f":"'Min X+0'!J103","v":0},0.9185807738677485,0,0.9185807738677485,0,0.46353801113225129,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L103","v":0},{"$f":"'Min X+0'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+0'!C104","v":0},{"$f":"'Min X+0'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+0'!M103","v":0.66461781999999991},{"$f":"'Min X+0'!G104*W104","v":0},{"$f":"'Min X+0'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+0'!I104","v":0},{"$f":"'Min X+0'!J104","v":0},0.4239998635866844,0,0.4239998635866844,0,0.24061795641331554,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L104","v":0},{"$f":"'Min X+0'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+0'!C105","v":0},{"$f":"'Min X+0'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+0'!M104","v":0.63796041999999997},{"$f":"'Min X+0'!G105*W105","v":0},{"$f":"'Min X+0'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+0'!I105","v":0},{"$f":"'Min X+0'!J105","v":0},0.3900472846744702,0,0.3900472846744702,0,0.24791313532552978,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+0'!L105","v":0},{"$f":"'Min X+0'!B106*U106","v":1.05},{"$f":"'Min X+0'!C106","v":0},{"$f":"'Min X+0'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+0'!M105","v":0},{"$f":"'Min X+0'!G106*W106","v":0},{"$f":"'Min X+0'!H106*V106","v":1.05},{"$f":"'Min X+0'!I106","v":0},{"$f":"'Min X+0'!J106","v":0},0,0,0,0,0,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12549.084263587109},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12990.897719779523},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":25313.749394606741},12416.598295816666,12897.151098790067,116.18596777044364,92.646620989448493,189.54464943423915,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":25313.749394606733},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+2","index":48,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+2",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":21}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+2"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":25267.98211040772},{"$f":"L107","v":12377.138140381174},12890.843970026543,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+1'!P107*106/206","v":97.532683689462857},{"$f":"'Min X+1'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+1'!C6","v":13.5},{"$f":"'Min X+1'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+1'!P107*100/206","v":92.01196574477629},{"$f":"'Min X+1'!G6*W6","v":0},{"$f":"'Min X+1'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+1'!I6","v":10.8},{"$f":"'Min X+1'!J6","v":9.9},{"$f":"L6+M6","v":188.29901402388219},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":95.49170369417476},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":92.807310329707448},{"$f":"B6*A6","v":0.14097999528809119},{"$f":"F6*H6","v":0.10465541506883433},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L6","v":97.874191597130206},{"$f":"'Min X+1'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+1'!C7","v":9},{"$f":"'Min X+1'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+1'!M6","v":95.055633818752185},{"$f":"'Min X+1'!G7*W7","v":0},{"$f":"'Min X+1'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+1'!I7","v":9},{"$f":"'Min X+1'!J7","v":12.100000000000001},{"$f":"L7+M7","v":190.0003357544918},98.059696852660551,91.94063890183125,1.449474446965633E-2,1.4994916920929266E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L7","v":119.10748654808772},{"$f":"'Min X+1'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+1'!C8","v":10.8},{"$f":"'Min X+1'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+1'!M7","v":89.680719833859413},{"$f":"'Min X+1'!G8*W8","v":0},{"$f":"'Min X+1'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+1'!I8","v":11.700000000000001},{"$f":"'Min X+1'!J8","v":9.9},204.87053129264842,113.39635120108109,91.47418009156732,1.1135347006632068E-2,6.5397422920846129E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L8","v":130.46712754680118},{"$f":"'Min X+1'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+1'!C9","v":9},{"$f":"'Min X+1'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+1'!M8","v":132.66931764031102},{"$f":"'Min X+1'!G9*W9","v":0},{"$f":"'Min X+1'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+1'!I9","v":9},{"$f":"'Min X+1'!J9","v":8.8000000000000007},261.31295075041169,128.45108534467647,132.86186540573519,1.6042202124694597E-2,7.4522345758327299E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L9","v":118.27342966611457},{"$f":"'Min X+1'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+1'!C10","v":9},{"$f":"'Min X+1'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+1'!M9","v":115.98518264226294},{"$f":"'Min X+1'!G10*W10","v":0},{"$f":"'Min X+1'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+1'!I10","v":9},{"$f":"'Min X+1'!J10","v":9.9},232.44353046613688,117.3644126890743,115.07911777706258,9.0169770402571091E-3,6.0648652003639295E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L10","v":150.06967659793565},{"$f":"'Min X+1'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+1'!C11","v":9.9},{"$f":"'Min X+1'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+1'!M10","v":134.28534763602303},{"$f":"'Min X+1'!G11*W11","v":0},{"$f":"'Min X+1'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+1'!I11","v":9.9},{"$f":"'Min X+1'!J11","v":13.200000000000001},281.04192550931657,150.06371245381345,130.97821305550312,5.9641441221934578E-3,7.1345805199019051E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L11","v":156.08182724264501},{"$f":"'Min X+1'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+1'!C12","v":3.6},{"$f":"'Min X+1'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+1'!M11","v":126.78623816093996},{"$f":"'Min X+1'!G12*W12","v":0},{"$f":"'Min X+1'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+1'!I12","v":2.7},{"$f":"'Min X+1'!J12","v":1.1000000000000001},280.35599120926724,151.97661567043338,128.3793755388339,5.2115722116319171E-3,6.8626221060562789E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L12","v":163.88771396293637},{"$f":"'Min X+1'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+1'!C13","v":4.5},{"$f":"'Min X+1'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+1'!M12","v":169.2818380800108},{"$f":"'Min X+1'!G13*W13","v":0},{"$f":"'Min X+1'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+1'!I13","v":4.5},{"$f":"'Min X+1'!J13","v":3.3000000000000003},335.55396484591216,165.08144065263252,170.47252419327964,6.2733103038446749E-3,9.3138867311621954E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L13","v":164.08818858095364},{"$f":"'Min X+1'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+1'!C14","v":3.6},{"$f":"'Min X+1'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+1'!M13","v":144.78441344588947},{"$f":"'Min X+1'!G14*W14","v":0},{"$f":"'Min X+1'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+1'!I14","v":3.6},{"$f":"'Min X+1'!J14","v":3.3000000000000003},309.45631121430586,164.38009944347706,145.07621177082876,8.089137476569563E-3,8.2016750606760253E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L14","v":187.48365213238469},{"$f":"'Min X+1'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+1'!C15","v":2.7},{"$f":"'Min X+1'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+1'!M14","v":183.47960910524762},{"$f":"'Min X+1'!G15*W15","v":0},{"$f":"'Min X+1'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+1'!I15","v":2.7},{"$f":"'Min X+1'!J15","v":3.3000000000000003},368.64050347005252,185.7716733331408,182.8688301369117,1.1978799243868386E-2,1.0778968335910535E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L15","v":166.58096544140639},{"$f":"'Min X+1'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+1'!C16","v":4.5},{"$f":"'Min X+1'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+1'!M15","v":154.6820966665743},{"$f":"'Min X+1'!G16*W16","v":0},{"$f":"'Min X+1'!H16*V16","v":6.26325E-5},{"$f":"'Min X+1'!I16","v":4.5},{"$f":"'Min X+1'!J16","v":3.3000000000000003},323.64025573053266,167.76784719037786,155.87240854015482,1.3118251028510752E-2,9.6881264194692146E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L16","v":179.47445913067617},{"$f":"'Min X+1'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+1'!C17","v":5.4},{"$f":"'Min X+1'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+1'!M16","v":170.57940360501544},{"$f":"'Min X+1'!G17*W17","v":0},{"$f":"'Min X+1'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+1'!I17","v":5.4},{"$f":"'Min X+1'!J17","v":3.3000000000000003},353.12561038511581,180.45787569065249,172.66773469446332,1.658344002367448E-2,1.1668910552110095E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L17","v":200.166002860747},{"$f":"'Min X+1'!B18*U18","v":1.043742E-4},{"$f":"'Min X+1'!C18","v":5.4},{"$f":"'Min X+1'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+1'!M17","v":199.2742349107684},{"$f":"'Min X+1'!G18*W18","v":0},{"$f":"'Min X+1'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+1'!I18","v":5.4},{"$f":"'Min X+1'!J18","v":3.3000000000000003},401.4043850919137,200.04511069433121,201.35927439758248,2.0892166415788178E-2,1.4960513185925941E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L18","v":206.85936212730027},{"$f":"'Min X+1'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+1'!C19","v":1.8},{"$f":"'Min X+1'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+1'!M18","v":207.17071643754568},{"$f":"'Min X+1'!G19*W19","v":0},{"$f":"'Min X+1'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+1'!I19","v":1.8},{"$f":"'Min X+1'!J19","v":2.2000000000000002},408.78807962832241,202.0348064264569,206.75327320186551,2.4555700843401911E-2,1.7443235680178606E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L19","v":201.05405964950668},{"$f":"'Min X+1'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+1'!C20","v":3.6},{"$f":"'Min X+1'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+1'!M19","v":218.66526244634304},{"$f":"'Min X+1'!G20*W20","v":0},{"$f":"'Min X+1'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+1'!I20","v":3.6},{"$f":"'Min X+1'!J20","v":2.2000000000000002},422.47079523427419,202.42607037604327,220.04472485823092,2.798927346341739E-2,2.0537588112116652E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L20","v":217.54367157508665},{"$f":"'Min X+1'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+1'!C21","v":3.6},{"$f":"'Min X+1'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+1'!M20","v":202.96405894662217},{"$f":"'Min X+1'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+1'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+1'!I21","v":3.6},{"$f":"'Min X+1'!J21","v":0},425.44912192424101,218.90640950940627,206.54271241483471,3.7262065680390928E-2,2.1346531787449094E-2,6.5521257348344686E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L21","v":212.73456060159222},{"$f":"'Min X+1'!B22*U22","v":2.180913E-4},{"$f":"'Min X+1'!C22","v":5.4},{"$f":"'Min X+1'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+1'!M21","v":207.95943818239468},{"$f":"'Min X+1'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+1'!H22*V22","v":1.165731E-4},{"$f":"'Min X+1'!I22","v":5.4},{"$f":"'Min X+1'!J22","v":11},417.12336075072722,214.7881650447157,202.33519570601149,4.6395556876530034E-2,2.4242476383180115E-2,0.33474907040694629,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L22","v":216.41676538122957},{"$f":"'Min X+1'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+1'!C23","v":5.4},{"$f":"'Min X+1'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+1'!M22","v":182.95855940077388},{"$f":"'Min X+1'!G23*W23","v":2.911706933333333},{"$f":"'Min X+1'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+1'!I23","v":5.4},{"$f":"'Min X+1'!J23","v":8.8000000000000007},394.69024004284699,215.1550449212269,179.53519512162009,6.1720460002662854E-2,2.3364279153769287E-2,0.53272170591991175,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L23","v":188.80479541556869},{"$f":"'Min X+1'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+1'!C24","v":9},{"$f":"'Min X+1'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+1'!M23","v":163.95845801804151},{"$f":"'Min X+1'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+1'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+1'!I24","v":9},{"$f":"'Min X+1'!J24","v":8.8000000000000007},354.17009919888073,190.0343843299315,164.13571486894926,7.0411085637205287E-2,2.2743149092249337E-2,0.82757171449230038,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L24","v":159.99516482184762},{"$f":"'Min X+1'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+1'!C25","v":8.1},{"$f":"'Min X+1'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+1'!M24","v":162.75624959959754},{"$f":"'Min X+1'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+1'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+1'!I25","v":8.1},{"$f":"'Min X+1'!J25","v":9.9},320.15168764331622,159.21975626875266,160.93193137456359,7.5408553094954131E-2,2.4318225033923866E-2,1.615300874167807,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L25","v":188.44070165112299},{"$f":"'Min X+1'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+1'!C26","v":7.2},{"$f":"'Min X+1'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+1'!M25","v":163.35243243737938},{"$f":"'Min X+1'!G26*W26","v":15.306837000000002},{"$f":"'Min X+1'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+1'!I26","v":7.2},{"$f":"'Min X+1'!J26","v":9.9},348.46367198573739,187.83724644807484,160.62642553766258,0.10345520304815005,2.6006899716787591E-2,2.5004090568724791,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L26","v":167.62799321515669},{"$f":"'Min X+1'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+1'!C27","v":6.3},{"$f":"'Min X+1'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+1'!M26","v":162.44875062162907},{"$f":"'Min X+1'!G27*W27","v":21.305263666666665},{"$f":"'Min X+1'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+1'!I27","v":7.2},{"$f":"'Min X+1'!J27","v":8.8000000000000007},326.95205688988415,166.13079466808188,160.8212622218023,9.7198547074830638E-2,2.7488399826750064E-2,3.4610134643143877,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L27","v":148.9298811255002},{"$f":"'Min X+1'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+1'!C28","v":9.9},{"$f":"'Min X+1'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+1'!M27","v":133.6551386252319},{"$f":"'Min X+1'!G28*W28","v":31.265836333333329},{"$f":"'Min X+1'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+1'!I28","v":9.9},{"$f":"'Min X+1'!J28","v":9.9},283.57474197329202,149.94348724399802,133.63125472929397,8.6393881502176112E-2,2.3883895937916292E-2,4.1788396893654784,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L28","v":143.53382857293832},{"$f":"'Min X+1'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+1'!C29","v":9},{"$f":"'Min X+1'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+1'!M28","v":135.35262629680651},{"$f":"'Min X+1'!G29*W29","v":36.286725666666669},{"$f":"'Min X+1'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+1'!I29","v":9},{"$f":"'Min X+1'!J29","v":8.8000000000000007},273.67898829401702,138.15189027742386,135.52709801659316,8.1938295514461842E-2,2.5528280213363258E-2,4.91150361869507,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L29","v":155.61527116270292},{"$f":"'Min X+1'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+1'!C30","v":12.6},{"$f":"'Min X+1'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+1'!M29","v":131.15188763700215},{"$f":"'Min X+1'!G30*W30","v":47.599154666666664},{"$f":"'Min X+1'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+1'!I30","v":12.6},{"$f":"'Min X+1'!J30","v":7.7000000000000011},294.25334611709934,158.227669483212,136.02567663388734,8.7601679490917655E-2,2.6211003114799254E-2,6.2427189844589526,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L30","v":124.25903158498427},{"$f":"'Min X+1'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+1'!C31","v":12.6},{"$f":"'Min X+1'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+1'!M30","v":135.04946538967181},{"$f":"'Min X+1'!G31*W31","v":57.346027999999997},{"$f":"'Min X+1'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+1'!I31","v":13.5},{"$f":"'Min X+1'!J31","v":8.8000000000000007},265.51085521154641,125.78997843982671,139.7208767717197,6.9053145157561141E-2,2.8588617952102994E-2,7.74455042362115,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L31","v":110.17995508961167},{"$f":"'Min X+1'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+1'!C32","v":11.700000000000001},{"$f":"'Min X+1'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+1'!M31","v":103.56028172445447},{"$f":"'Min X+1'!G32*W32","v":63.288791000000003},{"$f":"'Min X+1'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+1'!I32","v":11.700000000000001},{"$f":"'Min X+1'!J32","v":9.9},211.75646706243236,106.41953878992342,105.33692827250894,6.0416299688246716E-2,2.3353451945519618E-2,6.554205025960119,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L32","v":123.76004931791674},{"$f":"'Min X+1'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+1'!C33","v":13.5},{"$f":"'Min X+1'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+1'!M32","v":116.45085382999413},{"$f":"'Min X+1'!G33*W33","v":79.520256666666668},{"$f":"'Min X+1'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+1'!I33","v":13.5},{"$f":"'Min X+1'!J33","v":12.100000000000001},238.51545959081568,120.69267404694996,117.82278554386572,6.7375270966793466E-2,2.8068286128396736E-2,9.2602017856136172,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L33","v":98.187307466188955},{"$f":"'Min X+1'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+1'!C34","v":13.5},{"$f":"'Min X+1'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+1'!M33","v":103.15291787427958},{"$f":"'Min X+1'!G34*W34","v":91.27938833333333},{"$f":"'Min X+1'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+1'!I34","v":13.5},{"$f":"'Min X+1'!J34","v":9.9},201.85968906002739,95.133483116071261,106.72620594395615,5.3824350117690399E-2,2.6711930323435759E-2,9.4157352483628074,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L34","v":96.889139256086921},{"$f":"'Min X+1'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+1'!C35","v":18.900000000000002},{"$f":"'Min X+1'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+1'!M34","v":106.94864527320225},{"$f":"'Min X+1'!G35*W35","v":105.91664},{"$f":"'Min X+1'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+1'!I35","v":17.100000000000001},{"$f":"'Min X+1'!J35","v":14.3},204.55324241767687,94.834429776581089,109.71881264109577,5.4709479505825609E-2,2.983263210648162E-2,11.327641159889465,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L35","v":97.887103248715619},{"$f":"'Min X+1'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+1'!C36","v":18},{"$f":"'Min X+1'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+1'!M35","v":105.34575103264926},{"$f":"'Min X+1'!G36*W36","v":104.56649999999999},{"$f":"'Min X+1'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+1'!I36","v":18},{"$f":"'Min X+1'!J36","v":13.200000000000001},208.3428388217942,98.228867634114977,110.11397118767924,5.8235614600653948E-2,3.1779844970014938E-2,11.015636475355517,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L36","v":129.24932797249568},{"$f":"'Min X+1'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+1'!C37","v":15.3},{"$f":"'Min X+1'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+1'!M36","v":123.53181369962067},{"$f":"'Min X+1'!G37*W37","v":109.80175999999999},{"$f":"'Min X+1'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+1'!I37","v":15.3},{"$f":"'Min X+1'!J37","v":14.3},252.45878642301409,127.96739842295436,124.49138800005974,8.1929549541331359E-2,4.0425699560931276E-2,13.564010560210459,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L37","v":123.04742027758797},{"$f":"'Min X+1'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+1'!C38","v":18},{"$f":"'Min X+1'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+1'!M37","v":128.72108404777791},{"$f":"'Min X+1'!G38*W38","v":105.63626333333332},{"$f":"'Min X+1'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+1'!I38","v":17.100000000000001},{"$f":"'Min X+1'!J38","v":15.400000000000002},254.83973720251271,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":124.46451839170716},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":130.37521881080553},8.2901885880813445E-2,{"$f":"F38*H38","v":4.5865236972348483E-2},{"$f":"G38*F38/1000","v":13.597614331023198},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L38","v":118.14655890194243},{"$f":"'Min X+1'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+1'!C39","v":15.3},{"$f":"'Min X+1'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+1'!M38","v":133.61011205329694},{"$f":"'Min X+1'!G39*W39","v":94.069126666666662},{"$f":"'Min X+1'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+1'!I39","v":14.4},{"$f":"'Min X+1'!J39","v":15.400000000000002},251.62057871389055,119.06230727050168,132.55827144338886,8.4251631440770899E-2,5.1840609908083972E-2,12.568586554689116,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L39","v":143.30345215633437},{"$f":"'Min X+1'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+1'!C40","v":13.5},{"$f":"'Min X+1'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+1'!M39","v":155.58399315629961},{"$f":"'Min X+1'!G40*W40","v":90.428789999999992},{"$f":"'Min X+1'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+1'!I40","v":12.6},{"$f":"'Min X+1'!J40","v":16.5},294.01358423003751,142.39557420244989,151.61801002758762,0.10787795388447145,6.5983128711988553E-2,14.069272244492453,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L40","v":128.0116800798632},{"$f":"'Min X+1'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+1'!C41","v":13.5},{"$f":"'Min X+1'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+1'!M40","v":117.0013681121156},{"$f":"'Min X+1'!G41*W41","v":78.359502333333324},{"$f":"'Min X+1'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+1'!I41","v":12.6},{"$f":"'Min X+1'!J41","v":16.5},241.25682779343407,128.20971843104806,113.04710936238602,0.10196164881514726,5.4258749729571606E-2,9.1681689775845125,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L41","v":126.30395269297888},{"$f":"'Min X+1'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+1'!C42","v":15.3},{"$f":"'Min X+1'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+1'!M41","v":124.08463911720345},{"$f":"'Min X+1'!G42*W42","v":69.060110666666645},{"$f":"'Min X+1'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+1'!I42","v":14.4},{"$f":"'Min X+1'!J42","v":16.5},251.31876029431757,129.39714255549652,121.92161773882106,0.10681013748236819,6.3021378382396243E-2,8.569298909467463,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L42","v":143.26993789396053},{"$f":"'Min X+1'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+1'!C43","v":10.8},{"$f":"'Min X+1'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+1'!M42","v":144.85529947863355},{"$f":"'Min X+1'!G43*W43","v":55.683401333333322},{"$f":"'Min X+1'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+1'!I43","v":10.8},{"$f":"'Min X+1'!J43","v":16.5},282.01527158722774,142.940468336127,139.07480325110075,0.12946955783353287,8.0496227532811174E-2,8.0660357761289418,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L43","v":151.73657116285102},{"$f":"'Min X+1'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+1'!C44","v":11.700000000000001},{"$f":"'Min X+1'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+1'!M43","v":149.03422746450482},{"$f":"'Min X+1'!G44*W44","v":44.269151333333326},{"$f":"'Min X+1'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+1'!I44","v":10.8},{"$f":"'Min X+1'!J44","v":16.5},295.53245051536715,152.28882324541334,143.24362726995378,0.14774791743766452,9.0600194551064064E-2,6.5976187694725859,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L44","v":160.1999532940238},{"$f":"'Min X+1'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+1'!C45","v":9},{"$f":"'Min X+1'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+1'!M44","v":165.39756482638236},{"$f":"'Min X+1'!G45*W45","v":35.926175333333333},{"$f":"'Min X+1'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+1'!I45","v":9},{"$f":"'Min X+1'!J45","v":3.3000000000000003},331.2180352159686,160.23031852067547,170.98771669529316,0.16963477334832086,0.10984813108918257,5.9421019136589797,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L45","v":149.5965539105776},{"$f":"'Min X+1'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+1'!C46","v":10.8},{"$f":"'Min X+1'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+1'!M45","v":177.77743057842957},{"$f":"'Min X+1'!G46*W46","v":27.530689666666667},{"$f":"'Min X+1'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+1'!I46","v":10.8},{"$f":"'Min X+1'!J46","v":5.5},334.37097418320923,151.42246851298927,182.94850567021996,0.1740853975883237,0.1289249082096352,4.894335270992122,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L46","v":172.81991452217025},{"$f":"'Min X+1'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+1'!C47","v":12.6},{"$f":"'Min X+1'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+1'!M46","v":200.73198134416444},{"$f":"'Min X+1'!G47*W47","v":17.944974333333331},{"$f":"'Min X+1'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+1'!I47","v":12.6},{"$f":"'Min X+1'!J47","v":8.8000000000000007},379.66955156881988,175.29656835096617,204.37298321785374,0.22334617120406206,0.15899812631066848,3.6021302531001758,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L47","v":200.2163217180759},{"$f":"'Min X+1'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+1'!C48","v":8.1},{"$f":"'Min X+1'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+1'!M47","v":213.78487405863081},{"$f":"'Min X+1'!G48*W48","v":11.733950333333333},{"$f":"'Min X+1'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+1'!I48","v":7.2},{"$f":"'Min X+1'!J48","v":8.8000000000000007},412.32660373091443,200.32667591817446,211.99992781273997,0.28964579990144707,0.18494624589081105,2.5085410942218953,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L48","v":172.63077709822622},{"$f":"'Min X+1'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+1'!C49","v":9.9},{"$f":"'Min X+1'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+1'!M48","v":193.87866251835612},{"$f":"'Min X+1'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+1'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+1'!I49","v":9.9},{"$f":"'Min X+1'!J49","v":8.8000000000000007},368.24443180324977,173.44935176414978,194.79508003910001,0.28142533407641801,0.18358247925609097,1.3349491848383248,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L49","v":198.89059271612854},{"$f":"'Min X+1'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+1'!C50","v":9.9},{"$f":"'Min X+1'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+1'!M49","v":235.0740767945959},{"$f":"'Min X+1'!G50*W50","v":4.298202166666667},{"$f":"'Min X+1'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+1'!I50","v":9.9},{"$f":"'Min X+1'!J50","v":7.7000000000000011},437.75470118025538,200.72469374243133,237.03000743782405,0.36589897369721347,0.24406935677184677,1.0103959062056986,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L50","v":227.51792024302799},{"$f":"'Min X+1'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+1'!C51","v":9},{"$f":"'Min X+1'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+1'!M50","v":238.83059230733303},{"$f":"'Min X+1'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+1'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+1'!I51","v":9},{"$f":"'Min X+1'!J51","v":7.7000000000000011},467.10627370364284,227.24794443830916,239.85832926533368,0.4699758047188145,0.27226304199935308,0.54669403685629703,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L51","v":213.56832385311742},{"$f":"'Min X+1'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+1'!C52","v":7.2},{"$f":"'Min X+1'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+1'!M51","v":252.95322551812561},{"$f":"'Min X+1'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+1'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+1'!I52","v":7.2},{"$f":"'Min X+1'!J52","v":6.6000000000000005},466.91551273409311,213.67902105428539,253.23649167980776,0.48930279883203665,0.31673383831784541,0.3345588534641406,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L52","v":244.73329796390266},{"$f":"'Min X+1'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+1'!C53","v":4.5},{"$f":"'Min X+1'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+1'!M52","v":287.21463189107942},{"$f":"'Min X+1'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+1'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+1'!I53","v":5.4},{"$f":"'Min X+1'!J53","v":6.6000000000000005},528.73650691318142,243.11717367547638,285.61933323770506,0.61612428842627165,0.39529865337433506,0.20906595177286352,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L53","v":260.34014307562126},{"$f":"'Min X+1'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+1'!C54","v":4.5},{"$f":"'Min X+1'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+1'!M53","v":270.68470133672008},{"$f":"'Min X+1'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+1'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+1'!I54","v":4.5},{"$f":"'Min X+1'!J54","v":4.4000000000000004},528.99528772477174,258.61996056466268,270.37532716010912,0.72018251095855479,0.40937417661098918,0.18713976035520377,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L54","v":256.63077673700428},{"$f":"'Min X+1'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+1'!C55","v":5.4},{"$f":"'Min X+1'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+1'!M54","v":274.1051127266785},{"$f":"'Min X+1'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+1'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+1'!I55","v":5.4},{"$f":"'Min X+1'!J55","v":4.4000000000000004},527.09381291352508,252.44401575788137,274.64979715564374,0.78676097912286835,0.45531557103473319,0.25269757651742164,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L55","v":245.14135112937322},{"$f":"'Min X+1'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+1'!C56","v":2.7},{"$f":"'Min X+1'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+1'!M55","v":276.2246512382859},{"$f":"'Min X+1'!G56*W56","v":0},{"$f":"'Min X+1'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+1'!I56","v":2.7},{"$f":"'Min X+1'!J56","v":4.4000000000000004},515.52147945822571,241.50072264273177,274.02075681549388,0.84062848664143708,0.50389442279204544,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L56","v":262.06087746345787},{"$f":"'Min X+1'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+1'!C57","v":2.7},{"$f":"'Min X+1'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+1'!M56","v":266.36492264552561},{"$f":"'Min X+1'!G57*W57","v":0},{"$f":"'Min X+1'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+1'!I57","v":2.7},{"$f":"'Min X+1'!J57","v":4.4000000000000004},525.68109948258643,261.55002138625758,264.13107809632891,1.0108560772002744,0.53384454919670743,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L57","v":210.15432206436824},{"$f":"'Min X+1'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+1'!C58","v":2.7},{"$f":"'Min X+1'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+1'!M57","v":219.74666347231363},{"$f":"'Min X+1'!G58*W58","v":0},{"$f":"'Min X+1'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+1'!I58","v":2.7},{"$f":"'Min X+1'!J58","v":4.4000000000000004},426.20282917729094,208.64043633158875,217.56239284570222,0.91388573277946483,0.48427062661138753,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L58","v":197.2681748758672},{"$f":"'Min X+1'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+1'!C59","v":2.7},{"$f":"'Min X+1'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+1'!M58","v":221.65374728244277},{"$f":"'Min X+1'!G59*W59","v":0},{"$f":"'Min X+1'!H59*V59","v":2.425647E-3},{"$f":"'Min X+1'!I59","v":2.7},{"$f":"'Min X+1'!J59","v":4.4000000000000004},416.21884580967469,196.80275227436636,219.41609353530833,0.96542260150083836,0.53765374713441538,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L59","v":173.28920549895363},{"$f":"'Min X+1'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+1'!C60","v":4.5},{"$f":"'Min X+1'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+1'!M59","v":179.75329485565763},{"$f":"'Min X+1'!G60*W60","v":0},{"$f":"'Min X+1'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+1'!I60","v":4.5},{"$f":"'Min X+1'!J60","v":3.3000000000000003},352.91252504029956,172.43983950357008,180.4726855367295,0.94936599538355182,0.48060931892811026,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L60","v":176.75573417764403},{"$f":"'Min X+1'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+1'!C61","v":4.5},{"$f":"'Min X+1'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+1'!M60","v":198.48596975114899},{"$f":"'Min X+1'!G61*W61","v":0},{"$f":"'Min X+1'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+1'!I61","v":4.5},{"$f":"'Min X+1'!J61","v":3.3000000000000003},375.97951226156363,176.87938919310062,199.10012306846301,1.0763449845433866,0.58584668268597795,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L61","v":161.43078684057679},{"$f":"'Min X+1'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+1'!C62","v":3.6},{"$f":"'Min X+1'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+1'!M61","v":166.46958678638288},{"$f":"'Min X+1'!G62*W62","v":0},{"$f":"'Min X+1'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+1'!I62","v":3.6},{"$f":"'Min X+1'!J62","v":3.3000000000000003},327.96808970018628,161.74164964369047,166.22644005649585,1.0891371968863326,0.54314672988702262,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L62","v":161.53188639288501},{"$f":"'Min X+1'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+1'!C63","v":3.6},{"$f":"'Min X+1'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+1'!M62","v":156.52815376408321},{"$f":"'Min X+1'!G63*W63","v":0},{"$f":"'Min X+1'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+1'!I63","v":2.7},{"$f":"'Min X+1'!J63","v":3.3000000000000003},315.98557162630703,160.62286871914483,155.3627029071622,1.2090176737401521,0.56545085692097741,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L63","v":156.46310800153591},{"$f":"'Min X+1'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+1'!C64","v":1.8},{"$f":"'Min X+1'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+1'!M63","v":141.71744911192079},{"$f":"'Min X+1'!G64*W64","v":0},{"$f":"'Min X+1'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+1'!I64","v":1.8},{"$f":"'Min X+1'!J64","v":3.3000000000000003},293.30831502251021,153.65839545490681,139.64991956760343,1.3047125466291145,0.56752954431734259,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L64","v":145.44909840386671},{"$f":"'Min X+1'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+1'!C65","v":2.7},{"$f":"'Min X+1'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+1'!M64","v":132.86844329231161},{"$f":"'Min X+1'!G65*W65","v":0},{"$f":"'Min X+1'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+1'!I65","v":2.7},{"$f":"'Min X+1'!J65","v":2.2000000000000002},277.37003991007003,144.59234761401535,132.77769229605468,1.3567507898513509,0.59075099625692906,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L65","v":158.16457178054287},{"$f":"'Min X+1'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+1'!C66","v":1.8},{"$f":"'Min X+1'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+1'!M65","v":135.84291729443694},{"$f":"'Min X+1'!G66*W66","v":0},{"$f":"'Min X+1'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+1'!I66","v":1.8},{"$f":"'Min X+1'!J66","v":2.2000000000000002},290.87973225246515,156.10820675842211,134.771525494043,1.6563650221207908,0.67139180039394997,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L66","v":144.1984611414002},{"$f":"'Min X+1'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+1'!C67","v":2.7},{"$f":"'Min X+1'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+1'!M66","v":136.80494171038387},{"$f":"'Min X+1'!G67*W67","v":0},{"$f":"'Min X+1'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+1'!I67","v":2.7},{"$f":"'Min X+1'!J67","v":2.2000000000000002},279.55233476937696,143.00002396489927,136.55231080447768,1.6984371765009174,0.75263090590618298,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L67","v":136.02898396647521},{"$f":"'Min X+1'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+1'!C68","v":1.8},{"$f":"'Min X+1'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+1'!M67","v":123.80011165274723},{"$f":"'Min X+1'!G68*W68","v":0},{"$f":"'Min X+1'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+1'!I68","v":1.8},{"$f":"'Min X+1'!J68","v":2.2000000000000002},256.47171353232443,133.83072096099593,122.64099257132851,1.7982630054792861,0.75911908141871964,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L68","v":118.08745171796782},{"$f":"'Min X+1'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+1'!C69","v":1.8},{"$f":"'Min X+1'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+1'!M68","v":114.75138424637102},{"$f":"'Min X+1'!G69*W69","v":0},{"$f":"'Min X+1'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+1'!I69","v":1.8},{"$f":"'Min X+1'!J69","v":3.3000000000000003},229.51187131086266,117.04558977178225,112.46628153908041,1.7418619461855733,0.78510270729060105,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L69","v":110.16728953137631},{"$f":"'Min X+1'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+1'!C70","v":0},{"$f":"'Min X+1'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+1'!M69","v":99.770778690546621},{"$f":"'Min X+1'!G70*W70","v":0},{"$f":"'Min X+1'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+1'!I70","v":0},{"$f":"'Min X+1'!J70","v":0},207.37359227752299,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":108.36541218240762},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":99.008180095115364},1.8018773489686812,{"$f":"F70*H70","v":0.76259859543125463},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L70","v":110.20078551809304},{"$f":"'Min X+1'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+1'!C71","v":0},{"$f":"'Min X+1'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+1'!M70","v":129.59187858685971},{"$f":"'Min X+1'!G71*W71","v":0},{"$f":"'Min X+1'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+1'!I71","v":0},{"$f":"'Min X+1'!J71","v":0},{"$f":"L71+M71","v":234.49356632802952},106.0094085874837,128.48415774054581,1.9913769306093374,1.1077208463138817,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L71","v":108.87496786854047},{"$f":"'Min X+1'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+1'!C72","v":2.7},{"$f":"'Min X+1'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+1'!M71","v":113.14551735916648},{"$f":"'Min X+1'!G72*W72","v":0},{"$f":"'Min X+1'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+1'!I72","v":2.7},{"$f":"'Min X+1'!J72","v":2.2000000000000002},219.76688703397599,107.20400343170981,112.56288360226617,2.170964436830662,1.0826337569003059,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L72","v":103.24000751063734},{"$f":"'Min X+1'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+1'!C73","v":1.8},{"$f":"'Min X+1'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+1'!M72","v":130.11944827365946},{"$f":"'Min X+1'!G73*W73","v":0},{"$f":"'Min X+1'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+1'!I73","v":1.8},{"$f":"'Min X+1'!J73","v":2.2000000000000002},229.99504160804261,101.67019683786023,128.32484477018238,2.2698106727771168,1.3946035034770756,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L73","v":108.54242410613728},{"$f":"'Min X+1'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+1'!C74","v":0.9},{"$f":"'Min X+1'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+1'!M73","v":127.47074381233145},{"$f":"'Min X+1'!G74*W74","v":0},{"$f":"'Min X+1'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+1'!I74","v":0.9},{"$f":"'Min X+1'!J74","v":2.2000000000000002},230.35504303274212,105.71492234131823,124.64012069142389,2.6275017648190646,1.5306231209075631,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L74","v":115.00377163653283},{"$f":"'Min X+1'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+1'!C75","v":0.9},{"$f":"'Min X+1'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+1'!M74","v":130.2542327002013},{"$f":"'Min X+1'!G75*W75","v":0},{"$f":"'Min X+1'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+1'!I75","v":0.9},{"$f":"'Min X+1'!J75","v":2.2000000000000002},238.94651312986718,111.74422190501245,127.20229122485472,3.0595497315203861,1.7519414753465918,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L75","v":108.83611069809638},{"$f":"'Min X+1'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+1'!C76","v":0.9},{"$f":"'Min X+1'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+1'!M75","v":130.95189117115189},{"$f":"'Min X+1'!G76*W76","v":0},{"$f":"'Min X+1'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+1'!I76","v":0.9},{"$f":"'Min X+1'!J76","v":2.2000000000000002},233.13628687550323,105.45690763933801,127.6793792361652,3.1792030587583757,1.972511934986692,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L76","v":112.05635536710309},{"$f":"'Min X+1'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+1'!C77","v":1.8},{"$f":"'Min X+1'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+1'!M76","v":129.56936111038499},{"$f":"'Min X+1'!G77*W77","v":0},{"$f":"'Min X+1'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+1'!I77","v":1.8},{"$f":"'Min X+1'!J77","v":2.2000000000000002},236.14457247034136,109.16052043028245,126.9840520400589,3.5958349368206508,2.1853090703260865,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L77","v":103.86647918861675},{"$f":"'Min X+1'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+1'!C78","v":0.9},{"$f":"'Min X+1'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+1'!M77","v":115.48927913180309},{"$f":"'Min X+1'!G78*W78","v":0},{"$f":"'Min X+1'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+1'!I78","v":0.9},{"$f":"'Min X+1'!J78","v":2.2000000000000002},212.00850966825561,100.00024141524258,112.00826825301304,3.6662377733741756,2.1810108787900528,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L78","v":100.38606632847952},{"$f":"'Min X+1'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+1'!C79","v":0.9},{"$f":"'Min X+1'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+1'!M78","v":135.27615441670116},{"$f":"'Min X+1'!G79*W79","v":0},{"$f":"'Min X+1'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+1'!I79","v":0.9},{"$f":"'Min X+1'!J79","v":2.2000000000000002},226.30638548673193,95.189288839714436,131.11709664701749,3.8967774887650806,2.8590577696836936,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L79","v":100.50577662314465},{"$f":"'Min X+1'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+1'!C80","v":0.9},{"$f":"'Min X+1'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+1'!M79","v":116.5144958844952},{"$f":"'Min X+1'!G80*W80","v":0},{"$f":"'Min X+1'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+1'!I80","v":0.9},{"$f":"'Min X+1'!J80","v":2.2000000000000002},208.48543933355666,96.024975965217479,112.46046336833916,4.2808006579271929,2.7540325161560419,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L80","v":94.260627787663935},{"$f":"'Min X+1'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+1'!C81","v":1.8},{"$f":"'Min X+1'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+1'!M80","v":102.56078238820015},{"$f":"'Min X+1'!G81*W81","v":0},{"$f":"'Min X+1'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+1'!I81","v":1.8},{"$f":"'Min X+1'!J81","v":2.2000000000000002},190.01442633575539,90.568797358229631,99.445628977525743,4.3918304294343118,2.7151534106744069,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L81","v":90.876468154530897},{"$f":"'Min X+1'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+1'!C82","v":0.9},{"$f":"'Min X+1'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+1'!M81","v":101.94058622982377},{"$f":"'Min X+1'!G82*W82","v":0},{"$f":"'Min X+1'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+1'!I82","v":0.9},{"$f":"'Min X+1'!J82","v":2.2000000000000002},183.65847550507999,86.047617883309357,97.610857621770649,4.6288502712215536,3.0297286080531154,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L82","v":84.614945532942826},{"$f":"'Min X+1'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+1'!C83","v":0.9},{"$f":"'Min X+1'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+1'!M82","v":110.71841634174025},{"$f":"'Min X+1'!G83*W83","v":0},{"$f":"'Min X+1'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+1'!I83","v":0.9},{"$f":"'Min X+1'!J83","v":2.2000000000000002},185.40645934456256,79.69300885709049,105.71345048747206,4.7219366758523549,3.7049658542681887,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L83","v":74.883715196726129},{"$f":"'Min X+1'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+1'!C84","v":0},{"$f":"'Min X+1'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+1'!M83","v":86.535551050907898},{"$f":"'Min X+1'!G84*W84","v":0},{"$f":"'Min X+1'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+1'!I84","v":0},{"$f":"'Min X+1'!J84","v":1.1000000000000001},152.45369419194145,70.288693588313535,82.165000603627902,4.595021608412595,3.2705504472800015,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L84","v":74.257878997413826},{"$f":"'Min X+1'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+1'!C85","v":2.7},{"$f":"'Min X+1'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+1'!M84","v":91.579885171429382},{"$f":"'Min X+1'!G85*W85","v":0},{"$f":"'Min X+1'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+1'!I85","v":2.7},{"$f":"'Min X+1'!J85","v":1.1000000000000001},161.19137450405421,71.9324022585797,89.25897224547451,5.025476738834131,3.9209129259548803,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L85","v":75.334515123064079},{"$f":"'Min X+1'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+1'!C86","v":0},{"$f":"'Min X+1'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+1'!M85","v":87.122007663563039},{"$f":"'Min X+1'!G86*W86","v":0},{"$f":"'Min X+1'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+1'!I86","v":0},{"$f":"'Min X+1'!J86","v":0},152.58433718029116,69.698978461614388,82.88535871867677,5.6355366614496889,4.2366489448862765,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L86","v":54.252808684186611},{"$f":"'Min X+1'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+1'!C87","v":0},{"$f":"'Min X+1'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+1'!M86","v":77.105227325201156},{"$f":"'Min X+1'!G87*W87","v":0},{"$f":"'Min X+1'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+1'!I87","v":0},{"$f":"'Min X+1'!J87","v":0},122.59449781386314,49.756852482122312,72.837645331740831,4.4959562020642974,4.2675819934603219,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L87","v":50.062795918098651},{"$f":"'Min X+1'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+1'!C88","v":0},{"$f":"'Min X+1'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+1'!M87","v":64.70748475506916},{"$f":"'Min X+1'!G88*W88","v":0},{"$f":"'Min X+1'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+1'!I88","v":0},{"$f":"'Min X+1'!J88","v":0},106.08130443858477,45.455111213499201,60.626193225085572,4.6076847045994489,4.0812915299835879,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L88","v":39.137777090934499},{"$f":"'Min X+1'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+1'!C89","v":0.9},{"$f":"'Min X+1'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+1'!M88","v":54.874369827410575},{"$f":"'Min X+1'!G89*W89","v":0},{"$f":"'Min X+1'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+1'!I89","v":0.9},{"$f":"'Min X+1'!J89","v":0},87.867384059325701,36.033220863605266,51.834163195720443,4.0045562273292328,3.9402066316901303,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L89","v":31.057209895059302},{"$f":"'Min X+1'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+1'!C90","v":0},{"$f":"'Min X+1'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+1'!M89","v":43.51293918580086},{"$f":"'Min X+1'!G90*W90","v":0},{"$f":"'Min X+1'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+1'!I90","v":0},{"$f":"'Min X+1'!J90","v":0},67.48705223604999,27.525249042216164,39.961803193833831,3.5319608528431377,3.5511359919670311,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L90","v":19.096273481496748},{"$f":"'Min X+1'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+1'!C91","v":0},{"$f":"'Min X+1'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+1'!M90","v":33.21945400642818},{"$f":"'Min X+1'!G91*W91","v":0},{"$f":"'Min X+1'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+1'!I91","v":0},{"$f":"'Min X+1'!J91","v":0},46.827320649991862,16.685996458004386,30.141324191987472,2.4102770234923625,3.078129814440707,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L91","v":19.360311914356835},{"$f":"'Min X+1'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+1'!C92","v":0},{"$f":"'Min X+1'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+1'!M91","v":34.164915556832831},{"$f":"'Min X+1'!G92*W92","v":0},{"$f":"'Min X+1'!H92*V92","v":0.105049539},{"$f":"'Min X+1'!I92","v":0},{"$f":"'Min X+1'!J92","v":0},47.230511335464882,16.654604407851267,30.575906927613616,2.705707506505568,3.5890086292192169,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L92","v":18.040008366851975},{"$f":"'Min X+1'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+1'!C93","v":0},{"$f":"'Min X+1'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+1'!M92","v":31.668933723186491},{"$f":"'Min X+1'!G93*W93","v":0},{"$f":"'Min X+1'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+1'!I93","v":0},{"$f":"'Min X+1'!J93","v":0},43.160846283696344,15.256276549273192,27.904569734423148,2.7837318175787837,3.7643639887633413,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L93","v":18.187533157638548},{"$f":"'Min X+1'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+1'!C94","v":0},{"$f":"'Min X+1'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+1'!M93","v":25.234276863114665},{"$f":"'Min X+1'!G94*W94","v":0},{"$f":"'Min X+1'!H94*V94","v":0.1341807075},{"$f":"'Min X+1'!I94","v":0},{"$f":"'Min X+1'!J94","v":0},36.946497280650867,15.098173540279808,21.848323740371058,3.0893596173587397,3.3859531227436062,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L94","v":7.020409297481927},{"$f":"'Min X+1'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+1'!C95","v":0},{"$f":"'Min X+1'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+1'!M94","v":19.072567327461144},{"$f":"'Min X+1'!G95*W95","v":0},{"$f":"'Min X+1'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+1'!I95","v":0},{"$f":"'Min X+1'!J95","v":0},21.90332344089601,5.711543388878825,16.191780052017183,1.3088659086031018,2.8807872754439594,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L95","v":10.805917440233683},{"$f":"'Min X+1'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+1'!C96","v":0},{"$f":"'Min X+1'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+1'!M95","v":21.316244632376907},{"$f":"'Min X+1'!G96*W96","v":0},{"$f":"'Min X+1'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+1'!I96","v":0},{"$f":"'Min X+1'!J96","v":0},26.30395480132076,8.6002356974491434,17.703719103871617,2.2056817427845408,3.6125255285052913,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L96","v":10.359999604823997},{"$f":"'Min X+1'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+1'!C97","v":0},{"$f":"'Min X+1'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+1'!M96","v":23.972767350420416},{"$f":"'Min X+1'!G97*W97","v":0},{"$f":"'Min X+1'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+1'!I97","v":0},{"$f":"'Min X+1'!J97","v":0},27.484472761619767,8.0534236777069594,19.431049083912807,2.3065759271170378,4.5417182665076092,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L97","v":3.7121094037574252},{"$f":"'Min X+1'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+1'!C98","v":0},{"$f":"'Min X+1'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+1'!M97","v":2.6927242654319352},{"$f":"'Min X+1'!G98*W98","v":0},{"$f":"'Min X+1'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+1'!I98","v":0},{"$f":"'Min X+1'!J98","v":0},4.9372795896039436,2.8125212932229555,2.1247582963809881,0.89958811053446941,0.56796596905094687,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L98","v":0},{"$f":"'Min X+1'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+1'!C99","v":0},{"$f":"'Min X+1'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+1'!M98","v":1.9187437692297387},{"$f":"'Min X+1'!G99*W99","v":0},{"$f":"'Min X+1'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+1'!I99","v":0},{"$f":"'Min X+1'!J99","v":0},1.4701661894035734,0,1.4701661894035734,0,0.44857757982616525,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L99","v":0.55847526011947457},{"$f":"'Min X+1'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+1'!C100","v":0},{"$f":"'Min X+1'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+1'!M99","v":1.8137956356769673},{"$f":"'Min X+1'!G100*W100","v":0},{"$f":"'Min X+1'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+1'!I100","v":0},{"$f":"'Min X+1'!J100","v":0},1.7458115387571174,0.39976390163467485,1.3460476371224426,0.15871135848479972,0.46774799855452481,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L100","v":0.52762883684351081},{"$f":"'Min X+1'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+1'!C101","v":0},{"$f":"'Min X+1'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+1'!M100","v":1.7058576220553838},{"$f":"'Min X+1'!G101*W101","v":0},{"$f":"'Min X+1'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+1'!I101","v":0},{"$f":"'Min X+1'!J101","v":0},1.5892143088194939,0.36614079621712908,1.2230735126023649,0.16148804062638172,0.48278410945301908,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L101","v":0},{"$f":"'Min X+1'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+1'!C102","v":0},{"$f":"'Min X+1'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+1'!M101","v":0.53208603184464209},{"$f":"'Min X+1'!G102*W102","v":0},{"$f":"'Min X+1'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+1'!I102","v":0},{"$f":"'Min X+1'!J102","v":0},0.36770304992429403,0,0.36770304992429403,0,0.16438298192034809,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L102","v":0},{"$f":"'Min X+1'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+1'!C103","v":0},{"$f":"'Min X+1'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+1'!M102","v":1.9819155542030102},{"$f":"'Min X+1'!G103*W103","v":0},{"$f":"'Min X+1'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+1'!I103","v":0},{"$f":"'Min X+1'!J103","v":0},1.3172163950584963,0,1.3172163950584963,0,0.66469915914451383,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L103","v":0},{"$f":"'Min X+1'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+1'!C104","v":0},{"$f":"'Min X+1'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+1'!M103","v":0.9185807738677485},{"$f":"'Min X+1'!G104*W104","v":0},{"$f":"'Min X+1'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+1'!I104","v":0},{"$f":"'Min X+1'!J104","v":0},0.58601817630059383,0,0.58601817630059383,0,0.33256259756715462,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L104","v":0},{"$f":"'Min X+1'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+1'!C105","v":0},{"$f":"'Min X+1'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+1'!M104","v":0.4239998635866844},{"$f":"'Min X+1'!G105*W105","v":0},{"$f":"'Min X+1'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+1'!I105","v":0},{"$f":"'Min X+1'!J105","v":0},0.25923237603726579,0,0.25923237603726579,0,0.16476748754941858,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+1'!L105","v":0},{"$f":"'Min X+1'!B106*U106","v":1.05},{"$f":"'Min X+1'!C106","v":0},{"$f":"'Min X+1'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+1'!M105","v":0.3900472846744702},{"$f":"'Min X+1'!G106*W106","v":0},{"$f":"'Min X+1'!H106*V106","v":1.05},{"$f":"'Min X+1'!I106","v":0},{"$f":"'Min X+1'!J106","v":0},0,0,0,0,0.40954964890819373,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12514.130979506128},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12989.163064534843},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":25267.98211040772},12377.138140381174,12890.843970026543,120.6928391249514,97.238596872537954,187.0115354798962,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":25267.982110407716},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+3","index":49,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+3",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":31}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+3"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":25211.257886215481},{"$f":"L107","v":12332.048911100472},12879.208975115018,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+2'!P107*106/206","v":96.229236703247565},{"$f":"'Min X+2'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+2'!C6","v":13.5},{"$f":"'Min X+2'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+2'!P107*100/206","v":90.782298776648631},{"$f":"'Min X+2'!G6*W6","v":0},{"$f":"'Min X+2'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+2'!I6","v":10.8},{"$f":"'Min X+2'!J6","v":9.9},{"$f":"L6+M6","v":185.76918279204034},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":94.19014079381688},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":91.579041998223445},{"$f":"B6*A6","v":0.13909590943067759},{"$f":"F6*H6","v":0.10325677842517431},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L6","v":95.49170369417476},{"$f":"'Min X+2'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+2'!C7","v":9},{"$f":"'Min X+2'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+2'!M6","v":92.807310329707448},{"$f":"'Min X+2'!G7*W7","v":0},{"$f":"'Min X+2'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+2'!I7","v":9},{"$f":"'Min X+2'!J7","v":12.100000000000001},{"$f":"L7+M7","v":185.37023186909062},95.677561785859268,89.692670083231334,1.4141908315488809E-2,1.4640246476104471E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L7","v":98.059696852660551},{"$f":"'Min X+2'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+2'!C8","v":10.8},{"$f":"'Min X+2'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+2'!M7","v":91.94063890183125},{"$f":"'Min X+2'!G8*W8","v":0},{"$f":"'Min X+2'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+2'!I8","v":11.700000000000001},{"$f":"'Min X+2'!J8","v":9.9},186.08446362199868,92.350529261407758,93.733934360590922,9.1675912527855521E-3,6.7045412403187888E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L8","v":113.39635120108109},{"$f":"'Min X+2'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+2'!C9","v":9},{"$f":"'Min X+2'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+2'!M8","v":91.47418009156732},{"$f":"'Min X+2'!G9*W9","v":0},{"$f":"'Min X+2'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+2'!I9","v":9},{"$f":"'Min X+2'!J9","v":8.8000000000000007},203.05144986658172,111.3824080169214,91.669041849660303,1.3943184159688348E-2,5.138241907013473E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L9","v":128.45108534467647},{"$f":"'Min X+2'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+2'!C10","v":9},{"$f":"'Min X+2'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+2'!M9","v":132.86186540573519},{"$f":"'Min X+2'!G10*W10","v":0},{"$f":"'Min X+2'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+2'!I10","v":9},{"$f":"'Min X+2'!J10","v":9.9},259.49621049824464,127.54129243945152,131.95491805879311,9.792905224941582E-3,6.9473469420658933E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L10","v":117.3644126890743},{"$f":"'Min X+2'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+2'!C11","v":9.9},{"$f":"'Min X+2'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+2'!M10","v":115.07911777706258},{"$f":"'Min X+2'!G11*W11","v":0},{"$f":"'Min X+2'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+2'!I11","v":9.9},{"$f":"'Min X+2'!J11","v":13.200000000000001},229.13275195743807,117.359748333903,111.77300362353509,4.6643551712955353E-3,6.1141535274953354E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L11","v":150.06371245381345},{"$f":"'Min X+2'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+2'!C12","v":3.6},{"$f":"'Min X+2'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+2'!M11","v":130.97821305550312},{"$f":"'Min X+2'!G12*W12","v":0},{"$f":"'Min X+2'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+2'!I12","v":2.7},{"$f":"'Min X+2'!J12","v":1.1000000000000001},278.52982535873059,145.95870182645461,132.57112353227595,5.0106273588328316E-3,7.0895232271617455E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L12","v":151.97661567043338},{"$f":"'Min X+2'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+2'!C13","v":4.5},{"$f":"'Min X+2'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+2'!M12","v":128.3793755388339},{"$f":"'Min X+2'!G13*W13","v":0},{"$f":"'Min X+2'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+2'!I13","v":4.5},{"$f":"'Min X+2'!J13","v":3.3000000000000003},282.74311039993285,153.17079829434107,129.57231210559178,5.817376092294416E-3,7.0634332421466413E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L13","v":165.08144065263252},{"$f":"'Min X+2'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+2'!C14","v":3.6},{"$f":"'Min X+2'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+2'!M13","v":170.47252419327964},{"$f":"'Min X+2'!G14*W14","v":0},{"$f":"'Min X+2'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+2'!I14","v":3.6},{"$f":"'Min X+2'!J14","v":3.3000000000000003},336.1361699012773,165.37330255031193,170.76286735096539,8.1381023205731526E-3,9.6568423142388091E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L14","v":164.38009944347706},{"$f":"'Min X+2'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+2'!C15","v":2.7},{"$f":"'Min X+2'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+2'!M14","v":145.07621177082876},{"$f":"'Min X+2'!G15*W15","v":0},{"$f":"'Min X+2'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+2'!I15","v":2.7},{"$f":"'Min X+2'!J15","v":3.3000000000000003},307.13728569405112,162.66959678797335,144.46768890607774,1.0502655503692357E-2,8.5228647510067635E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L15","v":185.7716733331408},{"$f":"'Min X+2'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+2'!C16","v":4.5},{"$f":"'Min X+2'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+2'!M15","v":182.8688301369117},{"$f":"'Min X+2'!G16*W16","v":0},{"$f":"'Min X+2'!H16*V16","v":6.26325E-5},{"$f":"'Min X+2'!I16","v":4.5},{"$f":"'Min X+2'!J16","v":3.3000000000000003},371.01442041877397,186.95704381386579,184.05737660490814,1.4629519274984836E-2,1.1453532003550123E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L16","v":167.76784719037786},{"$f":"'Min X+2'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+2'!C17","v":5.4},{"$f":"'Min X+2'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+2'!M16","v":155.87240854015482},{"$f":"'Min X+2'!G17*W17","v":0},{"$f":"'Min X+2'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+2'!I17","v":5.4},{"$f":"'Min X+2'!J17","v":3.3000000000000003},326.71409113966507,168.75234544129748,157.96174569836759,1.5501749080390917E-2,1.0662841787210641E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L17","v":180.45787569065249},{"$f":"'Min X+2'!B18*U18","v":1.043742E-4},{"$f":"'Min X+2'!C18","v":5.4},{"$f":"'Min X+2'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+2'!M17","v":172.66773469446332},{"$f":"'Min X+2'!G18*W18","v":0},{"$f":"'Min X+2'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+2'!I18","v":5.4},{"$f":"'Min X+2'!J18","v":3.3000000000000003},355.0938122085247,180.33904054424357,174.75477166428112,1.8835146408911301E-2,1.2963030182186837E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L18","v":200.04511069433121},{"$f":"'Min X+2'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+2'!C19","v":1.8},{"$f":"'Min X+2'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+2'!M18","v":201.35927439758248},{"$f":"'Min X+2'!G19*W19","v":0},{"$f":"'Min X+2'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+2'!I19","v":1.8},{"$f":"'Min X+2'!J19","v":2.2000000000000002},396.16368436457822,195.22136389436588,200.94232047021234,2.3746799965341882E-2,1.6953927370163008E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L19","v":202.0348064264569},{"$f":"'Min X+2'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+2'!C20","v":3.6},{"$f":"'Min X+2'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+2'!M19","v":206.75327320186551},{"$f":"'Min X+2'!G20*W20","v":0},{"$f":"'Min X+2'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+2'!I20","v":3.6},{"$f":"'Min X+2'!J20","v":2.2000000000000002},411.54053503817437,203.40668062061116,208.13385441756321,2.8125805845734257E-2,1.9418784302302212E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L20","v":202.42607037604327},{"$f":"'Min X+2'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+2'!C21","v":3.6},{"$f":"'Min X+2'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+2'!M20","v":220.04472485823092},{"$f":"'Min X+2'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+2'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+2'!I21","v":3.6},{"$f":"'Min X+2'!J21","v":0},427.41297962082808,203.79139773548718,223.6215818853409,3.4672640556092246E-2,2.3142972890003336E-2,7.103527156684207E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L21","v":218.90640950940627},{"$f":"'Min X+2'!B22*U22","v":2.180913E-4},{"$f":"'Min X+2'!C22","v":5.4},{"$f":"'Min X+2'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+2'!M21","v":206.54271241483471},{"$f":"'Min X+2'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+2'!H22*V22","v":1.165731E-4},{"$f":"'Min X+2'!I22","v":5.4},{"$f":"'Min X+2'!J22","v":11},421.87730301654415,220.95866792597803,200.91863509056611,4.7741583428238775E-2,2.407732426860577E-2,0.33246858899260279,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L22","v":214.7881650447157},{"$f":"'Min X+2'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+2'!C23","v":5.4},{"$f":"'Min X+2'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+2'!M22","v":202.33519570601149},{"$f":"'Min X+2'!G23*W23","v":2.911706933333333},{"$f":"'Min X+2'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+2'!I23","v":5.4},{"$f":"'Min X+2'!J23","v":8.8000000000000007},412.43626602998404,213.52690904947738,198.90935698050669,6.1255995238331591E-2,2.5838725504786615E-2,0.58914079219455051,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L23","v":215.1550449212269},{"$f":"'Min X+2'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+2'!C24","v":9},{"$f":"'Min X+2'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+2'!M23","v":179.53519512162009},{"$f":"'Min X+2'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+2'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+2'!I24","v":9},{"$f":"'Min X+2'!J24","v":8.8000000000000007},396.08509829977248,216.37480702123142,179.71029127854106,8.0237899995500114E-2,2.4903843079005894E-2,0.90619447776313999,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L24","v":190.0343843299315},{"$f":"'Min X+2'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+2'!C25","v":8.1},{"$f":"'Min X+2'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+2'!M24","v":164.13571486894926},{"$f":"'Min X+2'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+2'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+2'!I25","v":8.1},{"$f":"'Min X+2'!J25","v":9.9},351.55600829210027,189.24481776098818,162.31119053111212,8.9566568943299354E-2,2.4524337837144052E-2,1.6289916016265054,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L25","v":159.21975626875266},{"$f":"'Min X+2'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+2'!C26","v":7.2},{"$f":"'Min X+2'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+2'!M25","v":160.93193137456359},{"$f":"'Min X+2'!G26*W26","v":15.306837000000002},{"$f":"'Min X+2'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+2'!I26","v":7.2},{"$f":"'Min X+2'!J26","v":9.9},316.83865339605489,158.63234355976925,158.20630983628564,8.7412708983418311E-2,2.5621538277929561E-2,2.4633588416456309,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L26","v":187.83724644807484},{"$f":"'Min X+2'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+2'!C27","v":6.3},{"$f":"'Min X+2'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+2'!M26","v":160.62642553766258},{"$f":"'Min X+2'!G27*W27","v":21.305263666666665},{"$f":"'Min X+2'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+2'!I27","v":7.2},{"$f":"'Min X+2'!J27","v":8.8000000000000007},345.32757512966765,186.32832963119299,158.99924549847466,0.10891681688186522,2.7180039187898113E-2,3.4221883479141009,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L27","v":166.13079466808188},{"$f":"'Min X+2'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+2'!C28","v":9.9},{"$f":"'Min X+2'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+2'!M27","v":160.8212622218023},{"$f":"'Min X+2'!G28*W28","v":31.265836333333329},{"$f":"'Min X+2'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+2'!I28","v":9.9},{"$f":"'Min X+2'!J28","v":9.9},327.92694637214311,167.13442257619573,160.79252379594737,9.6372091886126596E-2,2.8738425854916962E-2,5.0282112635469529,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L28","v":149.94348724399802},{"$f":"'Min X+2'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+2'!C29","v":9},{"$f":"'Min X+2'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+2'!M28","v":133.63125472929397},{"$f":"'Min X+2'!G29*W29","v":36.286725666666669},{"$f":"'Min X+2'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+2'!I29","v":9},{"$f":"'Min X+2'!J29","v":8.8000000000000007},278.36394101470904,144.55788990509595,133.80605110961309,8.5597338902057674E-2,2.520361968087817E-2,4.8490406808543431,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L29","v":138.15189027742386},{"$f":"'Min X+2'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+2'!C30","v":12.6},{"$f":"'Min X+2'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+2'!M29","v":135.52709801659316},{"$f":"'Min X+2'!G30*W30","v":47.599154666666664},{"$f":"'Min X+2'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+2'!I30","v":12.6},{"$f":"'Min X+2'!J30","v":7.7000000000000011},281.1741320085136,140.7741193907832,140.4000126177304,7.7770886640641815E-2,2.7085398862764131E-2,6.450975300016311,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L30","v":158.227669483212},{"$f":"'Min X+2'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+2'!C31","v":12.6},{"$f":"'Min X+2'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+2'!M30","v":136.02567663388734},{"$f":"'Min X+2'!G31*W31","v":57.346027999999997},{"$f":"'Min X+2'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+2'!I31","v":13.5},{"$f":"'Min X+2'!J31","v":8.8000000000000007},300.43662067133187,159.73973930953045,140.69688136180139,8.7930173681533663E-2,2.8795272085985698E-2,7.8005322609658485,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L31","v":125.78997843982671},{"$f":"'Min X+2'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+2'!C32","v":11.700000000000001},{"$f":"'Min X+2'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+2'!M31","v":139.7208767717197},{"$f":"'Min X+2'!G32*W32","v":63.288791000000003},{"$f":"'Min X+2'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+2'!I32","v":11.700000000000001},{"$f":"'Min X+2'!J32","v":9.9},263.51037140147179,122.02100250832429,141.48936889314751,6.8975931502400917E-2,3.1507878572173832E-2,8.842765368342123,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L32","v":106.41953878992342},{"$f":"'Min X+2'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+2'!C33","v":13.5},{"$f":"'Min X+2'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+2'!M32","v":105.33692827250894},{"$f":"'Min X+2'!G33*W33","v":79.520256666666668},{"$f":"'Min X+2'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+2'!I33","v":13.5},{"$f":"'Min X+2'!J33","v":12.100000000000001},210.07314252385532,103.36160373493881,106.71153878891653,5.7935054984615875E-2,2.5389483592413553E-2,8.3764195727081674,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L33","v":120.69267404694996},{"$f":"'Min X+2'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+2'!C34","v":13.5},{"$f":"'Min X+2'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+2'!M33","v":117.82278554386572},{"$f":"'Min X+2'!G34*W34","v":91.27938833333333},{"$f":"'Min X+2'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+2'!I34","v":13.5},{"$f":"'Min X+2'!J34","v":9.9},239.01878748039337,117.62651269766577,121.39227478272761,6.6161349284176107E-2,3.0510761138106447E-2,10.754791796173571,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L34","v":95.133483116071261},{"$f":"'Min X+2'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+2'!C35","v":18.900000000000002},{"$f":"'Min X+2'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+2'!M34","v":106.72620594395615},{"$f":"'Min X+2'!G35*W35","v":105.91664},{"$f":"'Min X+2'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+2'!I35","v":17.100000000000001},{"$f":"'Min X+2'!J35","v":14.3},202.5762003462751,93.079764986414844,109.49643535986026,5.3718129656410679E-2,2.9770584095883078E-2,11.304081133531863,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L35","v":94.834429776581089},{"$f":"'Min X+2'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+2'!C36","v":18},{"$f":"'Min X+2'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+2'!M35","v":109.71881264109577},{"$f":"'Min X+2'!G36*W36","v":104.56649999999999},{"$f":"'Min X+2'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+2'!I36","v":18},{"$f":"'Min X+2'!J36","v":13.200000000000001},209.66372384444014,95.178010277790648,114.48571356664949,5.6419498790451966E-2,3.3099074446272428E-2,11.47291222203514,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L36","v":98.228867634114977},{"$f":"'Min X+2'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+2'!C37","v":15.3},{"$f":"'Min X+2'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+2'!M36","v":110.11397118767924},{"$f":"'Min X+2'!G37*W37","v":109.80175999999999},{"$f":"'Min X+2'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+2'!I37","v":15.3},{"$f":"'Min X+2'!J37","v":14.3},208.04453803819177,96.96660157050394,111.07793646768785,6.2266063611028516E-2,3.60347199913882E-2,12.090707836996469,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L37","v":127.96739842295436},{"$f":"'Min X+2'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+2'!C38","v":18},{"$f":"'Min X+2'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+2'!M37","v":124.49138800005974},{"$f":"'Min X+2'!G38*W38","v":105.63626333333332},{"$f":"'Min X+2'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+2'!I38","v":17.100000000000001},{"$f":"'Min X+2'!J38","v":15.400000000000002},255.52821162102478,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":129.38118175431887},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":126.14702986670591},8.6216668635487353E-2,{"$f":"F38*H38","v":4.4358133353817789E-2},{"$f":"G38*F38/1000","v":13.150805045506482},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L38","v":124.46451839170716},{"$f":"'Min X+2'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+2'!C39","v":15.3},{"$f":"'Min X+2'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+2'!M38","v":130.37521881080553},{"$f":"'Min X+2'!G39*W39","v":94.069126666666662},{"$f":"'Min X+2'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+2'!I39","v":14.4},{"$f":"'Min X+2'!J39","v":15.400000000000002},254.70039468947692,125.37576135275104,129.32463333672587,8.8757038956119416E-2,5.0585474079656564E-2,12.264282972508049,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L39","v":119.06230727050168},{"$f":"'Min X+2'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+2'!C40","v":13.5},{"$f":"'Min X+2'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+2'!M39","v":132.55827144338886},{"$f":"'Min X+2'!G40*W40","v":90.428789999999992},{"$f":"'Min X+2'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+2'!I40","v":12.6},{"$f":"'Min X+2'!J40","v":16.5},246.7747314177214,118.17267790079818,128.60205351692323,8.962936970348627E-2,5.6217926465616574E-2,11.987084091117207,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L40","v":142.39557420244989},{"$f":"'Min X+2'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+2'!C41","v":13.5},{"$f":"'Min X+2'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+2'!M40","v":151.61801002758762},{"$f":"'Min X+2'!G41*W41","v":78.359502333333324},{"$f":"'Min X+2'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+2'!I41","v":12.6},{"$f":"'Min X+2'!J41","v":16.5},290.22985374109464,142.58215574312959,147.64769799796503,0.1134184593203017,7.0312029622589353E-2,11.880711810532107,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L41","v":128.20971843104806},{"$f":"'Min X+2'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+2'!C42","v":15.3},{"$f":"'Min X+2'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+2'!M41","v":113.04710936238602},{"$f":"'Min X+2'!G42*W42","v":69.060110666666645},{"$f":"'Min X+2'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+2'!I42","v":14.4},{"$f":"'Min X+2'!J42","v":16.5},242.19099050241471,131.30129666466453,110.88969383775019,0.1084217663835409,5.7415524635839578E-2,7.8070458831131457,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L42","v":129.39714255549652},{"$f":"'Min X+2'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+2'!C43","v":10.8},{"$f":"'Min X+2'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+2'!M42","v":121.92161773882106},{"$f":"'Min X+2'!G43*W43","v":55.683401333333322},{"$f":"'Min X+2'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+2'!I43","v":10.8},{"$f":"'Min X+2'!J43","v":16.5},245.23407528537268,129.08020950535462,116.15386578001805,0.11693305014190955,6.7751958802999709E-2,6.7890103717600239,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L43","v":142.940468336127},{"$f":"'Min X+2'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+2'!C44","v":11.700000000000001},{"$f":"'Min X+2'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+2'!M43","v":139.07480325110075},{"$f":"'Min X+2'!G44*W44","v":44.269151333333326},{"$f":"'Min X+2'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+2'!I44","v":10.8},{"$f":"'Min X+2'!J44","v":16.5},276.79154284440608,143.50128530099988,133.29025754340617,0.13918303512711575,8.4545707694574049E-2,6.1567235117765371,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L44","v":152.28882324541334},{"$f":"'Min X+2'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+2'!C45","v":9},{"$f":"'Min X+2'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+2'!M44","v":143.24362726995378},{"$f":"'Min X+2'!G45*W45","v":35.926175333333333},{"$f":"'Min X+2'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+2'!I45","v":9},{"$f":"'Min X+2'!J45","v":3.3000000000000003},301.17605810828138,152.32756552040448,148.84849258787693,0.1612577250088493,9.5134682076830734E-2,5.1461956686830073,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L45","v":160.23031852067547},{"$f":"'Min X+2'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+2'!C46","v":10.8},{"$f":"'Min X+2'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+2'!M45","v":170.98771669529316},{"$f":"'Min X+2'!G46*W46","v":27.530689666666667},{"$f":"'Min X+2'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+2'!I46","v":10.8},{"$f":"'Min X+2'!J46","v":5.5},338.20757433410586,162.0438586191857,176.16371571492019,0.18645990148977112,0.12400098037298628,4.7074097651500351,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L46","v":151.42246851298927},{"$f":"'Min X+2'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+2'!C47","v":12.6},{"$f":"'Min X+2'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+2'!M46","v":182.94850567021996},{"$f":"'Min X+2'!G47*W47","v":17.944974333333331},{"$f":"'Min X+2'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+2'!I47","v":12.6},{"$f":"'Min X+2'!J47","v":8.8000000000000007},340.53036930917392,153.92677562267536,186.60359368649858,0.19569289031389514,0.14491198372135891,3.2830062385737846,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L47","v":175.29656835096617},{"$f":"'Min X+2'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+2'!C48","v":8.1},{"$f":"'Min X+2'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+2'!M47","v":204.37298321785374},{"$f":"'Min X+2'!G48*W48","v":11.733950333333333},{"$f":"'Min X+2'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+2'!I48","v":7.2},{"$f":"'Min X+2'!J48","v":8.8000000000000007},378.03915230861492,175.44297306800274,202.59617924061217,0.25359528296343842,0.17680397724154059,2.3981024345534623,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L48","v":200.32667591817446},{"$f":"'Min X+2'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+2'!C49","v":9.9},{"$f":"'Min X+2'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+2'!M48","v":211.99992781273997},{"$f":"'Min X+2'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+2'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+2'!I49","v":9.9},{"$f":"'Min X+2'!J49","v":8.8000000000000007},413.99928672808812,201.1001003060945,212.89918642199362,0.32657561207994956,0.20074139074634006,1.4597229377554946,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L49","v":173.44935176414978},{"$f":"'Min X+2'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+2'!C50","v":9.9},{"$f":"'Min X+2'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+2'!M49","v":194.79508003910001},{"$f":"'Min X+2'!G50*W50","v":4.298202166666667},{"$f":"'Min X+2'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+2'!I50","v":9.9},{"$f":"'Min X+2'!J50","v":7.7000000000000011},372.12308801916845,175.33025703507164,196.79283098409681,0.31909472907816838,0.20224905500322921,0.83726863508006644,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L50","v":200.72469374243133},{"$f":"'Min X+2'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+2'!C51","v":9},{"$f":"'Min X+2'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+2'!M50","v":237.03000743782405},{"$f":"'Min X+2'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+2'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+2'!I51","v":9},{"$f":"'Min X+2'!J51","v":7.7000000000000011},438.56986080160846,200.51006376793185,238.05979703367657,0.41462997449945949,0.27021040414750003,0.54257241658351585,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L51","v":227.24794443830916},{"$f":"'Min X+2'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+2'!C52","v":7.2},{"$f":"'Min X+2'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+2'!M51","v":239.85832926533368},{"$f":"'Min X+2'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+2'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+2'!I52","v":7.2},{"$f":"'Min X+2'!J52","v":6.6000000000000005},467.48529261205192,227.32730049057201,240.15799212147991,0.52064394773714362,0.30033714385377913,0.31723939265239454,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L52","v":213.67902105428539},{"$f":"'Min X+2'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+2'!C53","v":4.5},{"$f":"'Min X+2'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+2'!M52","v":253.23649167980776},{"$f":"'Min X+2'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+2'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+2'!I53","v":5.4},{"$f":"'Min X+2'!J53","v":6.6000000000000005},463.82903470056385,212.14107694985006,251.68795775071382,0.53794410443531981,0.34853392909394509,0.18433297707735688,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L53","v":243.11717367547638},{"$f":"'Min X+2'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+2'!C54","v":4.5},{"$f":"'Min X+2'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+2'!M53","v":285.61933323770506},{"$f":"'Min X+2'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+2'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+2'!I54","v":4.5},{"$f":"'Min X+2'!J54","v":4.4000000000000004},526.73200774170004,241.4446353011547,285.28737244054531,0.67253837432167896,0.43196079715977515,0.19746492251302675,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L54","v":258.61996056466268},{"$f":"'Min X+2'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+2'!C55","v":5.4},{"$f":"'Min X+2'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+2'!M54","v":270.37532716010912},{"$f":"'Min X+2'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+2'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+2'!I55","v":5.4},{"$f":"'Min X+2'!J55","v":4.4000000000000004},525.35330841262135,254.42710128261677,270.92620713000463,0.7928592820458561,0.44912003010451707,0.24925908620899184,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L55","v":252.44401575788137},{"$f":"'Min X+2'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+2'!C56","v":2.7},{"$f":"'Min X+2'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+2'!M55","v":274.64979715564374},{"$f":"'Min X+2'!G56*W56","v":0},{"$f":"'Min X+2'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+2'!I56","v":2.7},{"$f":"'Min X+2'!J56","v":4.4000000000000004},521.22712089111849,248.77834527858209,272.44877561253639,0.86567047929926899,0.50102154310734959,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L56","v":241.50072264273177},{"$f":"'Min X+2'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+2'!C57","v":2.7},{"$f":"'Min X+2'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+2'!M56","v":274.02075681549388},{"$f":"'Min X+2'!G57*W57","v":0},{"$f":"'Min X+2'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+2'!I57","v":2.7},{"$f":"'Min X+2'!J57","v":4.4000000000000004},512.84074248896877,241.06917392972059,271.77156855924824,0.9315487130111747,0.54918825624566603,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L57","v":261.55002138625758},{"$f":"'Min X+2'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+2'!C58","v":2.7},{"$f":"'Min X+2'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+2'!M57","v":264.13107809632891},{"$f":"'Min X+2'!G58*W58","v":0},{"$f":"'Min X+2'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+2'!I58","v":2.7},{"$f":"'Min X+2'!J58","v":4.4000000000000004},521.66162872531163,259.81263420047389,261.84899452483768,1.1373871857836599,0.58208357149125189,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L58","v":208.64043633158875},{"$f":"'Min X+2'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+2'!C59","v":2.7},{"$f":"'Min X+2'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+2'!M58","v":217.56239284570222},{"$f":"'Min X+2'!G59*W59","v":0},{"$f":"'Min X+2'!H59*V59","v":2.425647E-3},{"$f":"'Min X+2'!I59","v":2.7},{"$f":"'Min X+2'!J59","v":4.4000000000000004},423.45402161503853,208.11935833485529,215.33466328018321,1.0210779967334402,0.52772956551899908,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L59","v":196.80275227436636},{"$f":"'Min X+2'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+2'!C60","v":4.5},{"$f":"'Min X+2'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+2'!M59","v":219.41609353530833},{"$f":"'Min X+2'!G60*W60","v":0},{"$f":"'Min X+2'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+2'!I60","v":4.5},{"$f":"'Min X+2'!J60","v":3.3000000000000003},415.85400431006929,195.82456716601402,220.02943714405524,1.0781851083523177,0.58665639125308078,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L60","v":172.43983950357008},{"$f":"'Min X+2'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+2'!C61","v":4.5},{"$f":"'Min X+2'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+2'!M60","v":180.4726855367295},{"$f":"'Min X+2'!G61*W61","v":0},{"$f":"'Min X+2'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+2'!I61","v":4.5},{"$f":"'Min X+2'!J61","v":3.3000000000000003},353.7297823932841,172.58977593845486,181.14000645482923,1.0500635651152155,0.53267908190024904,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L61","v":176.87938919310062},{"$f":"'Min X+2'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+2'!C62","v":3.6},{"$f":"'Min X+2'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+2'!M61","v":199.10012306846301},{"$f":"'Min X+2'!G62*W62","v":0},{"$f":"'Min X+2'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+2'!I62","v":3.6},{"$f":"'Min X+2'!J62","v":3.3000000000000003},375.83653518365014,177.08602375207735,198.75051143157279,1.1933654410232817,0.64961163689021229,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L62","v":161.74164964369047},{"$f":"'Min X+2'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+2'!C63","v":3.6},{"$f":"'Min X+2'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+2'!M62","v":166.22644005649585},{"$f":"'Min X+2'!G63*W63","v":0},{"$f":"'Min X+2'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+2'!I63","v":2.7},{"$f":"'Min X+2'!J63","v":3.3000000000000003},325.85701653515503,160.8310619549942,165.0259545801608,1.210587688696259,0.60048547633503468,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L63","v":160.62286871914483},{"$f":"'Min X+2'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+2'!C64","v":1.8},{"$f":"'Min X+2'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+2'!M63","v":155.3627029071622},{"$f":"'Min X+2'!G64*W64","v":0},{"$f":"'Min X+2'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+2'!I64","v":1.8},{"$f":"'Min X+2'!J64","v":3.3000000000000003},311.02399763739515,157.78346881350464,153.24052882389051,1.3393999056401984,0.62217408327169521,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L64","v":153.65839545490681},{"$f":"'Min X+2'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+2'!C65","v":2.7},{"$f":"'Min X+2'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+2'!M64","v":139.64991956760343},{"$f":"'Min X+2'!G65*W65","v":0},{"$f":"'Min X+2'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+2'!I65","v":2.7},{"$f":"'Min X+2'!J65","v":2.2000000000000002},292.25408546622282,152.7250682518611,139.52901721436172,1.4333272030457205,0.62090235324173082,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L65","v":144.59234761401535},{"$f":"'Min X+2'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+2'!C66","v":1.8},{"$f":"'Min X+2'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+2'!M65","v":132.77769229605468},{"$f":"'Min X+2'!G66*W66","v":0},{"$f":"'Min X+2'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+2'!I66","v":1.8},{"$f":"'Min X+2'!J66","v":2.2000000000000002},274.39956665836223,142.67811655482157,131.72145010354069,1.5142310591938024,0.65624219251402049,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L66","v":156.10820675842211},{"$f":"'Min X+2'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+2'!C67","v":2.7},{"$f":"'Min X+2'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+2'!M66","v":134.771525494043},{"$f":"'Min X+2'!G67*W67","v":0},{"$f":"'Min X+2'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+2'!I67","v":2.7},{"$f":"'Min X+2'!J67","v":2.2000000000000002},289.29957241185764,154.76949100641835,134.53008140543929,1.8387157520037687,0.74144408860371425,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L67","v":143.00002396489927},{"$f":"'Min X+2'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+2'!C68","v":1.8},{"$f":"'Min X+2'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+2'!M67","v":136.55231080447768},{"$f":"'Min X+2'!G68*W68","v":0},{"$f":"'Min X+2'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+2'!I68","v":1.8},{"$f":"'Min X+2'!J68","v":2.2000000000000002},276.02460349678188,140.70960586884041,135.31499762794149,1.8904180960588928,0.83731317653620474,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L68","v":133.83072096099593},{"$f":"'Min X+2'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+2'!C69","v":1.8},{"$f":"'Min X+2'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+2'!M68","v":122.64099257132851},{"$f":"'Min X+2'!G69*W69","v":0},{"$f":"'Min X+2'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+2'!I69","v":1.8},{"$f":"'Min X+2'!J69","v":3.3000000000000003},252.85854715969413,132.55663619008146,120.30191096961265,1.974084770914476,0.83908160171585477,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L69","v":117.04558977178225},{"$f":"'Min X+2'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+2'!C70","v":0},{"$f":"'Min X+2'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+2'!M69","v":112.46628153908041},{"$f":"'Min X+2'!G70*W70","v":0},{"$f":"'Min X+2'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+2'!I70","v":0},{"$f":"'Min X+2'!J70","v":0},226.73785690537645,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":115.13121212027083},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":111.60664478510562},1.9143776515114197,{"$f":"F70*H70","v":0.85963675397479111},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L70","v":108.36541218240762},{"$f":"'Min X+2'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+2'!C71","v":0},{"$f":"'Min X+2'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+2'!M70","v":99.008180095115364},{"$f":"'Min X+2'!G71*W71","v":0},{"$f":"'Min X+2'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+2'!I71","v":0},{"$f":"'Min X+2'!J71","v":0},{"$f":"L71+M71","v":202.36908275765754},104.20720125966798,98.161881497989555,1.958210922739644,0.84629859712581568,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L71","v":106.0094085874837},{"$f":"'Min X+2'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+2'!C72","v":2.7},{"$f":"'Min X+2'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+2'!M71","v":128.48415774054581},{"$f":"'Min X+2'!G72*W72","v":0},{"$f":"'Min X+2'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+2'!I72","v":2.7},{"$f":"'Min X+2'!J72","v":2.2000000000000002},232.1503394236239,104.39558333895862,127.75475608466527,2.1138252485250839,1.2294016558805312,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L72","v":107.20400343170981},{"$f":"'Min X+2'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+2'!C73","v":1.8},{"$f":"'Min X+2'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+2'!M72","v":112.56288360226617},{"$f":"'Min X+2'!G73*W73","v":0},{"$f":"'Min X+2'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+2'!I73","v":1.8},{"$f":"'Min X+2'!J73","v":2.2000000000000002},216.50349037104218,105.54704127119604,110.95644909984613,2.3569621605137696,1.2064345024200414,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L73","v":101.67019683786023},{"$f":"'Min X+2'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+2'!C74","v":0.9},{"$f":"'Min X+2'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+2'!M73","v":128.32484477018238},{"$f":"'Min X+2'!G74*W74","v":0},{"$f":"'Min X+2'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+2'!I74","v":0.9},{"$f":"'Min X+2'!J74","v":2.2000000000000002},224.49301795782245,99.009052047508405,125.48396591031404,2.4611447903518373,1.5408788598683447,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L74","v":105.71492234131823},{"$f":"'Min X+2'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+2'!C75","v":0.9},{"$f":"'Min X+2'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+2'!M74","v":124.64012069142389},{"$f":"'Min X+2'!G75*W75","v":0},{"$f":"'Min X+2'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+2'!I75","v":0.9},{"$f":"'Min X+2'!J75","v":2.2000000000000002},224.36618227233521,102.70249229955139,121.66368997278381,2.8124300417668446,1.6764307186400782,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L75","v":111.74422190501245},{"$f":"'Min X+2'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+2'!C76","v":0.9},{"$f":"'Min X+2'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+2'!M75","v":127.20229122485472},{"$f":"'Min X+2'!G76*W76","v":0},{"$f":"'Min X+2'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+2'!I76","v":0.9},{"$f":"'Min X+2'!J76","v":2.2000000000000002},232.26632928302433,108.28007023880262,123.98625904422171,3.2641516662098438,1.916032180633011,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L76","v":105.45690763933801},{"$f":"'Min X+2'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+2'!C77","v":1.8},{"$f":"'Min X+2'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+2'!M76","v":127.6793792361652},{"$f":"'Min X+2'!G77*W77","v":0},{"$f":"'Min X+2'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+2'!I77","v":1.8},{"$f":"'Min X+2'!J77","v":2.2000000000000002},227.89879231559587,102.77284582886506,125.1259464867308,3.3840618104729594,2.1534327494344079,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L77","v":109.16052043028245},{"$f":"'Min X+2'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+2'!C78","v":0.9},{"$f":"'Min X+2'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+2'!M77","v":126.9840520400589},{"$f":"'Min X+2'!G78*W78","v":0},{"$f":"'Min X+2'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+2'!I78","v":0.9},{"$f":"'Min X+2'!J78","v":2.2000000000000002},228.39337847827909,105.10741568957083,123.28596278870826,3.8531047407116286,2.3980892513506391,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L78","v":100.00024141524258},{"$f":"'Min X+2'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+2'!C79","v":0.9},{"$f":"'Min X+2'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+2'!M78","v":112.00826825301304},{"$f":"'Min X+2'!G79*W79","v":0},{"$f":"'Min X+2'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+2'!I79","v":0.9},{"$f":"'Min X+2'!J79","v":2.2000000000000002},203.15941745572201,94.818440844006943,108.34097661171506,3.8818005712356416,2.3672916412979865,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L79","v":95.189288839714436},{"$f":"'Min X+2'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+2'!C80","v":0.9},{"$f":"'Min X+2'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+2'!M79","v":131.11709664701749},{"$f":"'Min X+2'!G80*W80","v":0},{"$f":"'Min X+2'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+2'!I80","v":0.9},{"$f":"'Min X+2'!J80","v":2.2000000000000002},217.65283617159866,90.934931130300612,126.71790504129807,4.054357709413833,3.099191605719446,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L80","v":96.024975965217479},{"$f":"'Min X+2'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+2'!C81","v":1.8},{"$f":"'Min X+2'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+2'!M80","v":112.46046336833916},{"$f":"'Min X+2'!G81*W81","v":0},{"$f":"'Min X+2'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+2'!I81","v":1.8},{"$f":"'Min X+2'!J81","v":2.2000000000000002},201.33417002668841,92.250940290643584,109.08322973604481,4.4740356745739023,2.9772336322943378,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L81","v":90.568797358229631},{"$f":"'Min X+2'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+2'!C82","v":0.9},{"$f":"'Min X+2'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+2'!M81","v":99.445628977525743},{"$f":"'Min X+2'!G82*W82","v":0},{"$f":"'Min X+2'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+2'!I82","v":0.9},{"$f":"'Min X+2'!J82","v":2.2000000000000002},180.94567032330551,85.755618493234891,95.190051830070615,4.613178864994758,2.9555771474551245,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L82","v":86.047617883309357},{"$f":"'Min X+2'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+2'!C83","v":0.9},{"$f":"'Min X+2'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+2'!M82","v":97.610857621770649},{"$f":"'Min X+2'!G83*W83","v":0},{"$f":"'Min X+2'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+2'!I83","v":0.9},{"$f":"'Min X+2'!J83","v":2.2000000000000002},174.09024040384946,81.045730933033667,93.044509470815782,4.8018869502757013,3.266348150954864,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L83","v":79.69300885709049},{"$f":"'Min X+2'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+2'!C84","v":0},{"$f":"'Min X+2'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+2'!M83","v":105.71345048747206},{"$f":"'Min X+2'!G84*W84","v":0},{"$f":"'Min X+2'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+2'!I84","v":0},{"$f":"'Min X+2'!J84","v":1.1000000000000001},175.42096370089595,74.802878916612372,100.61808478428358,4.8901299404781238,3.9953657031884893,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L84","v":70.288693588313535},{"$f":"'Min X+2'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+2'!C85","v":2.7},{"$f":"'Min X+2'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+2'!M84","v":82.165000603627902},{"$f":"'Min X+2'!G85*W85","v":0},{"$f":"'Min X+2'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+2'!I85","v":2.7},{"$f":"'Min X+2'!J85","v":1.1000000000000001},148.47901321967407,68.23183546900998,80.247177750664108,4.7568581193035619,3.5178228529638029,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L85","v":71.9324022585797},{"$f":"'Min X+2'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+2'!C86","v":0},{"$f":"'Min X+2'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+2'!M85","v":89.25897224547451},{"$f":"'Min X+2'!G86*W86","v":0},{"$f":"'Min X+2'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+2'!I86","v":0},{"$f":"'Min X+2'!J86","v":0},151.46977191938521,66.551366893685397,84.918405025699798,5.3810353648943003,4.3405672197747132,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L86","v":69.698978461614388},{"$f":"'Min X+2'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+2'!C87","v":0},{"$f":"'Min X+2'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+2'!M86","v":82.88535871867677},{"$f":"'Min X+2'!G87*W87","v":0},{"$f":"'Min X+2'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+2'!I87","v":0},{"$f":"'Min X+2'!J87","v":0},142.2208516540893,63.922990782963957,78.297860871125337,5.7759876786504325,4.5874978475514361,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L87","v":49.756852482122312},{"$f":"'Min X+2'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+2'!C88","v":0},{"$f":"'Min X+2'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+2'!M87","v":72.837645331740831},{"$f":"'Min X+2'!G88*W88","v":0},{"$f":"'Min X+2'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+2'!I88","v":0},{"$f":"'Min X+2'!J88","v":0},113.42088687367189,45.177326230612998,68.243560643058899,4.5795262515093134,4.594084688681928,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L88","v":45.455111213499201},{"$f":"'Min X+2'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+2'!C89","v":0.9},{"$f":"'Min X+2'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+2'!M88","v":60.626193225085572},{"$f":"'Min X+2'!G89*W89","v":0},{"$f":"'Min X+2'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+2'!I89","v":0.9},{"$f":"'Min X+2'!J89","v":0},98.877150661058778,41.704168768530238,57.17298189252854,4.6509424449689609,4.3532113325570325,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L89","v":36.033220863605266},{"$f":"'Min X+2'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+2'!C90","v":0},{"$f":"'Min X+2'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+2'!M89","v":51.834163195720443},{"$f":"'Min X+2'!G90*W90","v":0},{"$f":"'Min X+2'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+2'!I90","v":0},{"$f":"'Min X+2'!J90","v":0},79.539289924568749,31.935366422651423,47.603923501917329,4.0978544409538431,4.2302396938031128,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L90","v":27.525249042216164},{"$f":"'Min X+2'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+2'!C91","v":0},{"$f":"'Min X+2'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+2'!M90","v":39.961803193833831},{"$f":"'Min X+2'!G91*W91","v":0},{"$f":"'Min X+2'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+2'!I91","v":0},{"$f":"'Min X+2'!J91","v":0},60.310015047697675,24.0510908303199,36.258924217377775,3.4741582118962637,3.7028789764560552,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L91","v":16.685996458004386},{"$f":"'Min X+2'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+2'!C92","v":0},{"$f":"'Min X+2'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+2'!M91","v":30.141324191987472},{"$f":"'Min X+2'!G92*W92","v":0},{"$f":"'Min X+2'!H92*V92","v":0.105049539},{"$f":"'Min X+2'!I92","v":0},{"$f":"'Min X+2'!J92","v":0},41.329030871681923,14.354038890912285,26.974991980769641,2.3319575670921013,3.1663322112178314,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L92","v":16.654604407851267},{"$f":"'Min X+2'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+2'!C93","v":0},{"$f":"'Min X+2'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+2'!M92","v":30.575906927613616},{"$f":"'Min X+2'!G93*W93","v":0},{"$f":"'Min X+2'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+2'!I93","v":0},{"$f":"'Min X+2'!J93","v":0},41.026119413072735,14.084652595383581,26.941466817689157,2.5699518124676848,3.6344401099244577,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L93","v":15.256276549273192},{"$f":"'Min X+2'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+2'!C94","v":0},{"$f":"'Min X+2'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+2'!M93","v":27.904569734423148},{"$f":"'Min X+2'!G94*W94","v":0},{"$f":"'Min X+2'!H94*V94","v":0.1341807075},{"$f":"'Min X+2'!I94","v":0},{"$f":"'Min X+2'!J94","v":0},36.825139071505099,12.664824246529935,24.160314824975163,2.5914523027432566,3.7442549094479851,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L94","v":15.098173540279808},{"$f":"'Min X+2'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+2'!C95","v":0},{"$f":"'Min X+2'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+2'!M94","v":21.848323740371058},{"$f":"'Min X+2'!G95*W95","v":0},{"$f":"'Min X+2'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+2'!I95","v":0},{"$f":"'Min X+2'!J95","v":0},30.831587867047801,12.283311358934673,18.54827650811313,2.8148621813451347,3.3000472322579268,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L95","v":5.711543388878825},{"$f":"'Min X+2'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+2'!C96","v":0},{"$f":"'Min X+2'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+2'!M95","v":16.191780052017183},{"$f":"'Min X+2'!G96*W96","v":0},{"$f":"'Min X+2'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+2'!I96","v":0},{"$f":"'Min X+2'!J96","v":0},17.9934271795629,4.5457148467259678,13.447712332836931,1.1658285421528571,2.7440677191802525,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L96","v":8.6002356974491434},{"$f":"'Min X+2'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+2'!C97","v":0},{"$f":"'Min X+2'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+2'!M96","v":17.703719103871617},{"$f":"'Min X+2'!G97*W97","v":0},{"$f":"'Min X+2'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+2'!I97","v":0},{"$f":"'Min X+2'!J97","v":0},21.035150250057438,6.685457957686304,14.349692292371135,1.9147777397628394,3.3540268115004817,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L97","v":8.0534236777069594},{"$f":"'Min X+2'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+2'!C98","v":0},{"$f":"'Min X+2'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+2'!M97","v":19.431049083912807},{"$f":"'Min X+2'!G98*W98","v":0},{"$f":"'Min X+2'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+2'!I98","v":0},{"$f":"'Min X+2'!J98","v":0},21.434299369764975,6.1017667081605458,15.332532661604429,1.9516569695464139,4.0985164223083785,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L98","v":2.8125212932229555},{"$f":"'Min X+2'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+2'!C99","v":0},{"$f":"'Min X+2'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+2'!M98","v":2.1247582963809881},{"$f":"'Min X+2'!G99*W99","v":0},{"$f":"'Min X+2'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+2'!I99","v":0},{"$f":"'Min X+2'!J99","v":0},3.701138438429346,2.0731212648553754,1.6280171735739706,0.73940002836758012,0.49674112280701765,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L99","v":0},{"$f":"'Min X+2'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+2'!C100","v":0},{"$f":"'Min X+2'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+2'!M99","v":1.4701661894035734},{"$f":"'Min X+2'!G100*W100","v":0},{"$f":"'Min X+2'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+2'!I100","v":0},{"$f":"'Min X+2'!J100","v":0},1.0910345611706087,0,1.0910345611706087,0,0.3791316282329647,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L100","v":0.39976390163467485},{"$f":"'Min X+2'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+2'!C101","v":0},{"$f":"'Min X+2'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+2'!M100","v":1.3460476371224426},{"$f":"'Min X+2'!G101*W101","v":0},{"$f":"'Min X+2'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+2'!I101","v":0},{"$f":"'Min X+2'!J101","v":0},1.2425060001413692,0.27741067777688144,0.9650953223644877,0.12235322385779342,0.38095231475795488,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L101","v":0.36614079621712908},{"$f":"'Min X+2'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+2'!C102","v":0},{"$f":"'Min X+2'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+2'!M101","v":1.2230735126023649},{"$f":"'Min X+2'!G102*W102","v":0},{"$f":"'Min X+2'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+2'!I102","v":0},{"$f":"'Min X+2'!J102","v":0},1.091131419636038,0.24591498103420678,0.84521643860183127,0.12022581518292232,0.37785707400053353,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L102","v":0},{"$f":"'Min X+2'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+2'!C103","v":0},{"$f":"'Min X+2'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+2'!M102","v":0.36770304992429403},{"$f":"'Min X+2'!G103*W103","v":0},{"$f":"'Min X+2'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+2'!I103","v":0},{"$f":"'Min X+2'!J103","v":0},0.24438199944803546,0,0.24438199944803546,0,0.12332105047625858,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L103","v":0},{"$f":"'Min X+2'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+2'!C104","v":0},{"$f":"'Min X+2'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+2'!M103","v":1.3172163950584963},{"$f":"'Min X+2'!G104*W104","v":0},{"$f":"'Min X+2'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+2'!I104","v":0},{"$f":"'Min X+2'!J104","v":0},0.84033192462240425,0,0.84033192462240425,0,0.47688447043609206,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L104","v":0},{"$f":"'Min X+2'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+2'!C105","v":0},{"$f":"'Min X+2'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+2'!M104","v":0.58601817630059383},{"$f":"'Min X+2'!G105*W105","v":0},{"$f":"'Min X+2'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+2'!I105","v":0},{"$f":"'Min X+2'!J105","v":0},0.35828993660128883,0,0.35828993660128883,0,0.227728239699305,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+2'!L105","v":0},{"$f":"'Min X+2'!B106*U106","v":1.05},{"$f":"'Min X+2'!C106","v":0},{"$f":"'Min X+2'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+2'!M105","v":0.25923237603726579},{"$f":"'Min X+2'!G106*W106","v":0},{"$f":"'Min X+2'!H106*V106","v":1.05},{"$f":"'Min X+2'!I106","v":0},{"$f":"'Min X+2'!J106","v":0},0,0,0,0,0.27219399483912909,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12473.367377084422},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12981.626268803195},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":25211.257886215481},12332.048911100472,12879.208975115018,125.01846598395505,101.3302553069788,185.74205351801885,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":25211.257886215491},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+4","index":50,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+4",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+4"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":25144.927773790587},{"$f":"L107","v":12282.174047139004},12862.753726651581,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+3'!P107*106/206","v":95.576008120922324},{"$f":"'Min X+3'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+3'!C6","v":13.5},{"$f":"'Min X+3'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+3'!P107*100/206","v":90.166045397096525},{"$f":"'Min X+3'!G6*W6","v":0},{"$f":"'Min X+3'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+3'!I6","v":10.8},{"$f":"'Min X+3'!J6","v":9.9},{"$f":"L6+M6","v":184.50134598197064},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":93.53785642997282},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":90.96348955199781},{"$f":"B6*A6","v":0.13815169094950186},{"$f":"F6*H6","v":0.10255584509870357},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L6","v":94.19014079381688},{"$f":"'Min X+3'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+3'!C7","v":9},{"$f":"'Min X+3'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+3'!M6","v":91.579041998223445},{"$f":"'Min X+3'!G7*W7","v":0},{"$f":"'Min X+3'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+3'!I7","v":9},{"$f":"'Min X+3'!J7","v":12.100000000000001},{"$f":"L7+M7","v":182.84078715100179},94.376191641337684,88.464595509664122,1.394915247920535E-2,1.4446488559321451E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L7","v":95.677561785859268},{"$f":"'Min X+3'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+3'!C8","v":10.8},{"$f":"'Min X+3'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+3'!M7","v":89.692670083231334},{"$f":"'Min X+3'!G8*W8","v":0},{"$f":"'Min X+3'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+3'!I8","v":11.700000000000001},{"$f":"'Min X+3'!J8","v":9.9},181.45474636967285,89.968616900175661,91.486129469497186,8.9448856836038069E-3,6.5406137341444369E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L8","v":92.350529261407758},{"$f":"'Min X+3'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+3'!C9","v":9},{"$f":"'Min X+3'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+3'!M8","v":93.733934360590922},{"$f":"'Min X+3'!G9*W9","v":0},{"$f":"'Min X+3'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+3'!I9","v":9},{"$f":"'Min X+3'!J9","v":8.8000000000000007},184.26784305062316,90.339173865726167,93.928669184896989,1.135539568158715E-2,5.2651756939359326E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L9","v":111.3824080169214},{"$f":"'Min X+3'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+3'!C10","v":9},{"$f":"'Min X+3'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+3'!M9","v":91.669041849660303},{"$f":"'Min X+3'!G10*W10","v":0},{"$f":"'Min X+3'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+3'!I10","v":9},{"$f":"'Min X+3'!J10","v":9.9},201.23816487580802,110.47391640034604,90.764248475461983,8.4916165753572605E-3,4.7933741983187377E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L10","v":127.54129243945152},{"$f":"'Min X+3'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+3'!C11","v":9.9},{"$f":"'Min X+3'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+3'!M10","v":131.95491805879311},{"$f":"'Min X+3'!G11*W11","v":0},{"$f":"'Min X+3'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+3'!I11","v":9.9},{"$f":"'Min X+3'!J11","v":13.200000000000001},256.1841309236334,127.53622362963675,128.64790729399664,5.0688098147749026E-3,7.0107647964636789E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L11","v":117.359748333903},{"$f":"'Min X+3'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+3'!C12","v":3.6},{"$f":"'Min X+3'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+3'!M11","v":111.77300362353509},{"$f":"'Min X+3'!G12*W12","v":0},{"$f":"'Min X+3'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+3'!I12","v":2.7},{"$f":"'Min X+3'!J12","v":1.1000000000000001},226.62278332218759,113.25582969190611,113.36695363028147,3.9186419968690218E-3,6.049993253632896E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L12","v":145.95870182645461},{"$f":"'Min X+3'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+3'!C13","v":4.5},{"$f":"'Min X+3'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+3'!M12","v":132.57112353227595},{"$f":"'Min X+3'!G13*W13","v":0},{"$f":"'Min X+3'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+3'!I13","v":4.5},{"$f":"'Min X+3'!J13","v":3.3000000000000003},280.91694427372943,147.15311480467022,133.7638294690592,5.5870217843832131E-3,7.2940632167458235E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L13","v":153.17079829434107},{"$f":"'Min X+3'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+3'!C14","v":3.6},{"$f":"'Min X+3'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+3'!M13","v":129.57231210559178},{"$f":"'Min X+3'!G14*W14","v":0},{"$f":"'Min X+3'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+3'!I14","v":3.6},{"$f":"'Min X+3'!J14","v":3.3000000000000003},283.32821951495396,153.46324735691215,129.86497215804178,7.5509374289152798E-3,7.3399475500015117E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L14","v":165.37330255031193},{"$f":"'Min X+3'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+3'!C15","v":2.7},{"$f":"'Min X+3'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+3'!M14","v":170.76286735096539},{"$f":"'Min X+3'!G15*W15","v":0},{"$f":"'Min X+3'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+3'!I15","v":2.7},{"$f":"'Min X+3'!J15","v":3.3000000000000003},333.81557189599437,163.66273643657871,170.15283545941568,1.0566113733195803E-2,1.003189154970084E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L15","v":162.66959678797335},{"$f":"'Min X+3'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+3'!C16","v":4.5},{"$f":"'Min X+3'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+3'!M15","v":144.46768890607774},{"$f":"'Min X+3'!G16*W16","v":0},{"$f":"'Min X+3'!H16*V16","v":6.26325E-5},{"$f":"'Min X+3'!I16","v":4.5},{"$f":"'Min X+3'!J16","v":3.3000000000000003},309.51542709077864,163.85678655722629,145.65864053355233,1.2810230747052899E-2,9.0483725254099142E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L16","v":186.95704381386579},{"$f":"'Min X+3'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+3'!C17","v":5.4},{"$f":"'Min X+3'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+3'!M16","v":184.05737660490814},{"$f":"'Min X+3'!G17*W17","v":0},{"$f":"'Min X+3'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+3'!I17","v":5.4},{"$f":"'Min X+3'!J17","v":3.3000000000000003},374.08455468293539,187.93976898301739,186.14478569991803,1.7274830848401201E-2,1.2590904990100255E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L17","v":168.75234544129748},{"$f":"'Min X+3'!B18*U18","v":1.043742E-4},{"$f":"'Min X+3'!C18","v":5.4},{"$f":"'Min X+3'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+3'!M17","v":157.96174569836759},{"$f":"'Min X+3'!G18*W18","v":0},{"$f":"'Min X+3'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+3'!I18","v":5.4},{"$f":"'Min X+3'!J18","v":3.3000000000000003},328.68461877055319,168.63473205024391,160.04988672030927,1.7613391053559073E-2,1.185897805830495E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L18","v":180.33904054424357},{"$f":"'Min X+3'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+3'!C19","v":1.8},{"$f":"'Min X+3'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+3'!M18","v":174.75477166428112},{"$f":"'Min X+3'!G19*W19","v":0},{"$f":"'Min X+3'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+3'!I19","v":1.8},{"$f":"'Min X+3'!J19","v":2.2000000000000002},349.85769076405086,175.51763299718141,174.34005776686942,2.1407547062169643E-2,1.4713897411726143E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L19","v":195.22136389436588},{"$f":"'Min X+3'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+3'!C20","v":3.6},{"$f":"'Min X+3'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+3'!M19","v":200.94232047021234},{"$f":"'Min X+3'!G20*W20","v":0},{"$f":"'Min X+3'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+3'!I20","v":3.6},{"$f":"'Min X+3'!J20","v":2.2000000000000002},398.91763407119896,196.594186606081,202.32344746511797,2.7177288284883094E-2,1.8873005094363519E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L20","v":203.40668062061116},{"$f":"'Min X+3'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+3'!C21","v":3.6},{"$f":"'Min X+3'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+3'!M20","v":208.13385441756321},{"$f":"'Min X+3'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+3'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+3'!I21","v":3.6},{"$f":"'Min X+3'!J21","v":0},416.48380417375347,204.77184001578806,211.71196415796538,3.4840604823107663E-2,2.1890259597820073E-2,6.7190180906770952E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L21","v":203.79139773548718},{"$f":"'Min X+3'!B22*U22","v":2.180913E-4},{"$f":"'Min X+3'!C22","v":5.4},{"$f":"'Min X+3'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+3'!M21","v":223.6215818853409},{"$f":"'Min X+3'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+3'!H22*V22","v":1.165731E-4},{"$f":"'Min X+3'!I22","v":5.4},{"$f":"'Min X+3'!J22","v":11},423.84246622893988,205.84695260462624,217.99551362431362,4.4445130860949457E-2,2.6068261027278033E-2,0.35996017931820851,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L22","v":220.95866792597803},{"$f":"'Min X+3'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+3'!C23","v":5.4},{"$f":"'Min X+3'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+3'!M22","v":200.91863509056611},{"$f":"'Min X+3'!G23*W23","v":2.911706933333333},{"$f":"'Min X+3'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+3'!I23","v":5.4},{"$f":"'Min X+3'!J23","v":8.8000000000000007},417.18862941247926,219.69565214897969,197.49297726349957,6.301577699834629E-2,2.5657827066550655E-2,0.5850161828290712,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L23","v":213.52690904947738},{"$f":"'Min X+3'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+3'!C24","v":9},{"$f":"'Min X+3'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+3'!M23","v":198.90935698050669},{"$f":"'Min X+3'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+3'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+3'!I24","v":9},{"$f":"'Min X+3'!J24","v":8.8000000000000007},413.82904402290495,214.74727833116944,199.08176569173551,7.9630718307967044E-2,2.7591288771167399E-2,1.0039845432481778,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L24","v":216.37480702123142},{"$f":"'Min X+3'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+3'!C25","v":8.1},{"$f":"'Min X+3'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+3'!M24","v":179.71029127854106},{"$f":"'Min X+3'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+3'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+3'!I25","v":8.1},{"$f":"'Min X+3'!J25","v":9.9},393.45626561021788,215.57282574484822,177.88343986536967,0.10198127638319064,2.6851413171383211E-2,1.7835640186679285,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L25","v":189.24481776098818},{"$f":"'Min X+3'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+3'!C26","v":7.2},{"$f":"'Min X+3'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+3'!M25","v":162.31119053111212},{"$f":"'Min X+3'!G26*W26","v":15.306837000000002},{"$f":"'Min X+3'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+3'!I26","v":7.2},{"$f":"'Min X+3'!J26","v":9.9},348.22627049753612,188.64092109282825,159.58534940470787,0.10389666815994107,2.5841126404243929E-2,2.484470936735677,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L26","v":158.63234355976925},{"$f":"'Min X+3'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+3'!C27","v":6.3},{"$f":"'Min X+3'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+3'!M26","v":158.20630983628564},{"$f":"'Min X+3'!G27*W27","v":21.305263666666665},{"$f":"'Min X+3'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+3'!I27","v":7.2},{"$f":"'Min X+3'!J27","v":8.8000000000000007},313.71990042244215,157.14036111091127,156.57953931153088,9.1982448858015611E-2,2.6770524754749944E-2,3.3706271447924254,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L27","v":186.32832963119299},{"$f":"'Min X+3'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+3'!C28","v":9.9},{"$f":"'Min X+3'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+3'!M27","v":158.99924549847466},{"$f":"'Min X+3'!G28*W28","v":31.265836333333329},{"$f":"'Min X+3'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+3'!I28","v":9.9},{"$f":"'Min X+3'!J28","v":9.9},346.29107365895663,187.32024099572908,158.97083266322753,0.10808863546389695,2.8412835247143015E-2,4.9712443868787952,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L28","v":167.13442257619573},{"$f":"'Min X+3'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+3'!C29","v":9},{"$f":"'Min X+3'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+3'!M28","v":160.79252379594737},{"$f":"'Min X+3'!G29*W29","v":36.286725666666669},{"$f":"'Min X+3'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+3'!I29","v":9},{"$f":"'Min X+3'!J29","v":8.8000000000000007},322.70120895660841,161.73901155118619,160.96219740542224,9.5411025009537381E-2,3.0326390525114408E-2,5.8346342002345146,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L29","v":144.55788990509595},{"$f":"'Min X+3'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+3'!C30","v":12.6},{"$f":"'Min X+3'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+3'!M29","v":133.80605110961309},{"$f":"'Min X+3'!G30*W30","v":47.599154666666664},{"$f":"'Min X+3'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+3'!I30","v":12.6},{"$f":"'Min X+3'!J30","v":7.7000000000000011},285.85582250660968,147.1765128407196,138.67930966589009,8.1377064376344455E-2,2.6741443723022451E-2,6.3690549221023787,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L30","v":140.7741193907832},{"$f":"'Min X+3'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+3'!C31","v":12.6},{"$f":"'Min X+3'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+3'!M30","v":140.4000126177304},{"$f":"'Min X+3'!G31*W31","v":57.346027999999997},{"$f":"'Min X+3'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+3'!I31","v":13.5},{"$f":"'Min X+3'!J31","v":8.8000000000000007},287.36617983474719,142.29588849217788,145.07029134256933,7.8230898605315444E-2,2.9721275161047035E-2,8.0513830547767196,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L31","v":159.73973930953045},{"$f":"'Min X+3'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+3'!C32","v":11.700000000000001},{"$f":"'Min X+3'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+3'!M31","v":140.69688136180139},{"$f":"'Min X+3'!G32*W32","v":63.288791000000003},{"$f":"'Min X+3'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+3'!I32","v":11.700000000000001},{"$f":"'Min X+3'!J32","v":9.9},298.41730068586457,155.95214729740448,142.4651533884601,8.7592012125960017E-2,3.1727973341264218E-2,8.9045355188588431,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L32","v":122.02100250832429},{"$f":"'Min X+3'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+3'!C33","v":13.5},{"$f":"'Min X+3'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+3'!M32","v":141.48936889314751},{"$f":"'Min X+3'!G33*W33","v":79.520256666666668},{"$f":"'Min X+3'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+3'!I33","v":13.5},{"$f":"'Min X+3'!J33","v":12.100000000000001},261.809839522971,118.95457397865781,142.8552655443132,6.6428529666462816E-2,3.4103348834323796E-2,11.251270929987774,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L33","v":103.36160373493881},{"$f":"'Min X+3'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+3'!C34","v":13.5},{"$f":"'Min X+3'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+3'!M33","v":106.71153878891653},{"$f":"'Min X+3'!G34*W34","v":91.27938833333333},{"$f":"'Min X+3'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+3'!I34","v":13.5},{"$f":"'Min X+3'!J34","v":9.9},210.58884827448156,100.30494293741087,110.28390533707069,5.6660797527939982E-2,2.7633451845833774E-2,9.7405639887610747,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L34","v":117.62651269766577},{"$f":"'Min X+3'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+3'!C35","v":18.900000000000002},{"$f":"'Min X+3'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+3'!M34","v":121.39227478272761},{"$f":"'Min X+3'!G35*W35","v":105.91664},{"$f":"'Min X+3'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+3'!I35","v":17.100000000000001},{"$f":"'Min X+3'!J35","v":14.3},239.71850683412194,115.56009364042998,124.15841319369196,6.6419057235771586E-2,3.3861589035662651E-2,12.857461866943238,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L35","v":93.079764986414844},{"$f":"'Min X+3'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+3'!C36","v":18},{"$f":"'Min X+3'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+3'!M35","v":109.49643535986026},{"$f":"'Min X+3'!G36*W36","v":104.56649999999999},{"$f":"'Min X+3'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+3'!I36","v":18},{"$f":"'Min X+3'!J36","v":13.200000000000001},207.68779275427386,93.424389383899609,114.26340337037425,5.5375602515231465E-2,3.3031989486003575E-2,11.449659008056825,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L36","v":95.178010277790648},{"$f":"'Min X+3'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+3'!C37","v":15.3},{"$f":"'Min X+3'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+3'!M36","v":114.48571356664949},{"$f":"'Min X+3'!G37*W37","v":109.80175999999999},{"$f":"'Min X+3'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+3'!I37","v":15.3},{"$f":"'Min X+3'!J37","v":14.3},209.36592631192823,93.917678114903424,115.44824819702481,6.0332162887214311E-2,3.7465369624686551E-2,12.570732844473991,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L37","v":96.96660157050394},{"$f":"'Min X+3'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+3'!C38","v":18},{"$f":"'Min X+3'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+3'!M37","v":111.07793646768785},{"$f":"'Min X+3'!G38*W38","v":105.63626333333332},{"$f":"'Min X+3'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+3'!I38","v":17.100000000000001},{"$f":"'Min X+3'!J38","v":15.400000000000002},211.1396291044544,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":98.401271357814281},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":112.73835774664011},6.5330212689655276E-2,{"$f":"F38*H38","v":3.9578721047742141E-2},{"$f":"G38*F38/1000","v":11.733858147223943},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L38","v":129.38118175431887},{"$f":"'Min X+3'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+3'!C39","v":15.3},{"$f":"'Min X+3'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+3'!M38","v":126.14702986670591},{"$f":"'Min X+3'!G39*W39","v":94.069126666666662},{"$f":"'Min X+3'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+3'!I39","v":14.4},{"$f":"'Min X+3'!J39","v":15.400000000000002},255.38700351411774,130.28891858777516,125.09808492634259,9.2263166543710917E-2,4.8944940363306509E-2,11.86654093115494,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L39","v":125.37576135275104},{"$f":"'Min X+3'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+3'!C40","v":13.5},{"$f":"'Min X+3'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+3'!M39","v":129.32463333672587},{"$f":"'Min X+3'!G40*W40","v":90.428789999999992},{"$f":"'Min X+3'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+3'!I40","v":12.6},{"$f":"'Min X+3'!J40","v":16.5},249.85116604909206,124.48137925380003,125.36978679529203,9.4382098951024632E-2,5.4846541433831275E-2,11.694670109833782,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L40","v":118.17267790079818},{"$f":"'Min X+3'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+3'!C41","v":13.5},{"$f":"'Min X+3'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+3'!M40","v":128.60205351692323},{"$f":"'Min X+3'!G41*W41","v":78.359502333333324},{"$f":"'Min X+3'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+3'!I41","v":12.6},{"$f":"'Min X+3'!J41","v":16.5},243.02096805605487,118.37855304378397,124.6424150122709,9.4124857014216093E-2,5.9638504652332822E-2,10.077192912630805,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L41","v":142.58215574312959},{"$f":"'Min X+3'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+3'!C42","v":15.3},{"$f":"'Min X+3'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+3'!M41","v":147.64769799796503},{"$f":"'Min X+3'!G42*W42","v":69.060110666666645},{"$f":"'Min X+3'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+3'!I42","v":14.4},{"$f":"'Min X+3'!J42","v":16.5},291.13428896031189,145.66157978859496,145.47270917171693,0.12057595453465711,7.4988826248110957E-2,10.196566363418039,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L42","v":131.30129666466453},{"$f":"'Min X+3'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+3'!C43","v":10.8},{"$f":"'Min X+3'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+3'!M42","v":110.88969383775019},{"$f":"'Min X+3'!G43*W43","v":55.683401333333322},{"$f":"'Min X+3'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+3'!I43","v":10.8},{"$f":"'Min X+3'!J43","v":16.5},236.11071520631208,130.98264287677273,105.12807232953934,0.11865378789181598,6.1621508210846929E-2,6.1747153256979024,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L43","v":129.08020950535462},{"$f":"'Min X+3'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+3'!C44","v":11.700000000000001},{"$f":"'Min X+3'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+3'!M43","v":116.15386578001805},{"$f":"'Min X+3'!G44*W44","v":44.269151333333326},{"$f":"'Min X+3'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+3'!I44","v":10.8},{"$f":"'Min X+3'!J44","v":16.5},240.03777645064099,129.65452238859245,110.38325406204854,0.12568711676215022,7.0611717969512697E-2,5.1420330621673065,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L44","v":143.50128530099988},{"$f":"'Min X+3'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+3'!C45","v":9},{"$f":"'Min X+3'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+3'!M44","v":133.29025754340617},{"$f":"'Min X+3'!G45*W45","v":35.926175333333333},{"$f":"'Min X+3'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+3'!I45","v":9},{"$f":"'Min X+3'!J45","v":3.3000000000000003},282.45106599943455,143.54933264741481,138.90173335201973,0.15195265358504911,8.8524191386423048E-2,4.7886091627295659,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L45","v":152.32756552040448},{"$f":"'Min X+3'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+3'!C46","v":10.8},{"$f":"'Min X+3'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+3'!M45","v":148.84849258787693},{"$f":"'Min X+3'!G46*W46","v":27.530689666666667},{"$f":"'Min X+3'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+3'!I46","v":10.8},{"$f":"'Min X+3'!J46","v":5.5},308.19084910859112,154.15030204665405,154.04054706193705,0.17726347375042054,0.10794552593991101,4.0979016567879736,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L46","v":162.0438586191857},{"$f":"'Min X+3'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+3'!C47","v":12.6},{"$f":"'Min X+3'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+3'!M46","v":176.16371571492019},{"$f":"'Min X+3'!G47*W47","v":17.944974333333331},{"$f":"'Min X+3'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+3'!I47","v":12.6},{"$f":"'Min X+3'!J47","v":8.8000000000000007},344.35861693732102,164.53443903065161,179.82417790666941,0.2094195885340783,0.13953780825076209,3.1612533569688721,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L47","v":153.92677562267536},{"$f":"'Min X+3'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+3'!C48","v":8.1},{"$f":"'Min X+3'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+3'!M47","v":186.60359368649858},{"$f":"'Min X+3'!G48*W48","v":11.733950333333333},{"$f":"'Min X+3'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+3'!I48","v":7.2},{"$f":"'Min X+3'!J48","v":8.8000000000000007},338.94625734263047,154.1040952554161,184.84216208721438,0.22268036725926535,0.16143159928418183,2.1895973003388876,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L48","v":175.44297306800274},{"$f":"'Min X+3'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+3'!C49","v":9.9},{"$f":"'Min X+3'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+3'!M48","v":202.59617924061217},{"$f":"'Min X+3'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+3'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+3'!I49","v":9.9},{"$f":"'Min X+3'!J49","v":8.8000000000000007},379.76130544893988,176.25696324902978,203.50434219991007,0.28600981897294603,0.19183704070210197,1.3949735407474664,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L49","v":201.1001003060945},{"$f":"'Min X+3'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+3'!C50","v":9.9},{"$f":"'Min X+3'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+3'!M49","v":212.89918642199362},{"$f":"'Min X+3'!G50*W50","v":4.298202166666667},{"$f":"'Min X+3'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+3'!I50","v":9.9},{"$f":"'Min X+3'!J50","v":7.7000000000000011},417.80827699568772,202.93013650183642,214.8781404938513,0.36996380425809694,0.22104592814234134,0.9150837443605836,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L50","v":175.33025703507164},{"$f":"'Min X+3'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+3'!C51","v":9},{"$f":"'Min X+3'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+3'!M50","v":196.79283098409681},{"$f":"'Min X+3'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+3'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+3'!I51","v":9},{"$f":"'Min X+3'!J51","v":7.7000000000000011},373.03657377497314,175.16808345967328,197.86849031529988,0.36217357539835132,0.22434066879693304,0.45046769827808009,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L51","v":200.51006376793185},{"$f":"'Min X+3'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+3'!C52","v":7.2},{"$f":"'Min X+3'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+3'!M51","v":238.05979703367657},{"$f":"'Min X+3'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+3'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+3'!I52","v":7.2},{"$f":"'Min X+3'!J52","v":6.6000000000000005},439.01239044038778,200.6506785294022,238.3617119109856,0.45938523852963742,0.29808512269095633,0.31486063317973312,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L52","v":227.32730049057201},{"$f":"'Min X+3'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+3'!C53","v":4.5},{"$f":"'Min X+3'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+3'!M52","v":240.15799212147991},{"$f":"'Min X+3'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+3'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+3'!I53","v":5.4},{"$f":"'Min X+3'!J53","v":6.6000000000000005},464.38245475084318,225.75499638475605,238.62745836608715,0.57230410581594648,0.33053375539275137,0.17481302699709877,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L53","v":212.14107694985006},{"$f":"'Min X+3'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+3'!C54","v":4.5},{"$f":"'Min X+3'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+3'!M53","v":251.68795775071382},{"$f":"'Min X+3'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+3'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+3'!I54","v":4.5},{"$f":"'Min X+3'!J54","v":4.4000000000000004},461.96154176886239,210.55422817704741,251.40731359181498,0.58684877280265135,0.3806441588988414,0.17400622888978068,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L54","v":241.4446353011547},{"$f":"'Min X+3'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+3'!C55","v":5.4},{"$f":"'Min X+3'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+3'!M54","v":285.28737244054531},{"$f":"'Min X+3'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+3'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+3'!I55","v":5.4},{"$f":"'Min X+3'!J55","v":4.4000000000000004},523.11791298515129,237.30443094963934,285.81348203551192,0.74020435151537145,0.47389040503337826,0.26300650472957138,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L55","v":254.42710128261677},{"$f":"'Min X+3'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+3'!C56","v":2.7},{"$f":"'Min X+3'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+3'!M55","v":270.92620713000463},{"$f":"'Min X+3'!G56*W56","v":0},{"$f":"'Min X+3'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+3'!I56","v":2.7},{"$f":"'Min X+3'!J56","v":4.4000000000000004},519.48660872203436,250.7546304892299,268.73197823280441,0.87247079338687095,0.49422889720021418,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L56","v":248.77834527858209},{"$f":"'Min X+3'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+3'!C57","v":2.7},{"$f":"'Min X+3'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+3'!M56","v":272.44877561253639},{"$f":"'Min X+3'!G57*W57","v":0},{"$f":"'Min X+3'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+3'!I57","v":2.7},{"$f":"'Min X+3'!J57","v":4.4000000000000004},518.52146224867568,248.31872435143416,270.20273789724149,0.95962092714792768,0.54603771529491429,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L57","v":241.06917392972059},{"$f":"'Min X+3'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+3'!C58","v":2.7},{"$f":"'Min X+3'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+3'!M57","v":271.77156855924824},{"$f":"'Min X+3'!G58*W58","v":0},{"$f":"'Min X+3'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+3'!I58","v":2.7},{"$f":"'Min X+3'!J58","v":4.4000000000000004},508.8934977206809,239.42085059997328,269.47264712070762,1.0483233297472903,0.59892143854065283,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L58","v":259.81263420047389},{"$f":"'Min X+3'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+3'!C59","v":2.7},{"$f":"'Min X+3'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+3'!M58","v":261.84899452483768},{"$f":"'Min X+3'!G59*W59","v":0},{"$f":"'Min X+3'!H59*V59","v":2.425647E-3},{"$f":"'Min X+3'!I59","v":2.7},{"$f":"'Min X+3'!J59","v":4.4000000000000004},518.5549627995598,259.04112150274432,259.51384129681549,1.2715126977295939,0.63515322802218888,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L59","v":208.11935833485529},{"$f":"'Min X+3'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+3'!C60","v":4.5},{"$f":"'Min X+3'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+3'!M59","v":215.33466328018321},{"$f":"'Min X+3'!G60*W60","v":0},{"$f":"'Min X+3'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+3'!I60","v":4.5},{"$f":"'Min X+3'!J60","v":3.3000000000000003},423.03809460510439,207.07917512947179,215.9589194756326,1.1401832053834944,0.57574380455060381,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L60","v":195.82456716601402},{"$f":"'Min X+3'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+3'!C61","v":4.5},{"$f":"'Min X+3'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+3'!M60","v":220.02943714405524},{"$f":"'Min X+3'!G61*W61","v":0},{"$f":"'Min X+3'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+3'!I61","v":4.5},{"$f":"'Min X+3'!J61","v":3.3000000000000003},416.41210675231468,195.83210350026565,220.58000325204907,1.1924636657483749,0.64943389200617019,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L61","v":172.58977593845486},{"$f":"'Min X+3'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+3'!C62","v":3.6},{"$f":"'Min X+3'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+3'!M61","v":181.14000645482923},{"$f":"'Min X+3'!G62*W62","v":0},{"$f":"'Min X+3'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+3'!I62","v":3.6},{"$f":"'Min X+3'!J62","v":3.3000000000000003},353.67434553477653,172.8253515528977,180.84899398187881,1.164424385557169,0.59101247295041981,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L62","v":177.08602375207735},{"$f":"'Min X+3'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+3'!C63","v":3.6},{"$f":"'Min X+3'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+3'!M62","v":198.75051143157279},{"$f":"'Min X+3'!G63*W63","v":0},{"$f":"'Min X+3'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+3'!I63","v":2.7},{"$f":"'Min X+3'!J63","v":3.3000000000000003},373.49312225230642,176.06058802994451,197.43253422236191,1.3254357221328181,0.71797720921086328,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L63","v":160.8310619549942},{"$f":"'Min X+3'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+3'!C64","v":1.8},{"$f":"'Min X+3'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+3'!M63","v":165.0259545801608},{"$f":"'Min X+3'!G64*W64","v":0},{"$f":"'Min X+3'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+3'!I64","v":1.8},{"$f":"'Min X+3'!J64","v":3.3000000000000003},320.85500847442142,157.98992597028459,162.86508250413686,1.3411359847096063,0.66087207602394682,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L64","v":157.78346881350464},{"$f":"'Min X+3'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+3'!C65","v":2.7},{"$f":"'Min X+3'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+3'!M64","v":153.24052882389051},{"$f":"'Min X+3'!G65*W65","v":0},{"$f":"'Min X+3'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+3'!I65","v":2.7},{"$f":"'Min X+3'!J65","v":2.2000000000000002},309.87086367203437,156.8116628807941,153.05920079124027,1.471805932710528,0.68132803265024999,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L65","v":152.7250682518611},{"$f":"'Min X+3'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+3'!C66","v":1.8},{"$f":"'Min X+3'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+3'!M65","v":139.52901721436172},{"$f":"'Min X+3'!G66*W66","v":0},{"$f":"'Min X+3'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+3'!I66","v":1.8},{"$f":"'Min X+3'!J66","v":2.2000000000000002},289.16507515348292,150.7256679676787,138.43940718580424,1.5994002841824337,0.6896100285574851,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L66","v":142.67811655482157},{"$f":"'Min X+3'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+3'!C67","v":2.7},{"$f":"'Min X+3'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+3'!M66","v":131.72145010354069},{"$f":"'Min X+3'!G67*W67","v":0},{"$f":"'Min X+3'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+3'!I67","v":2.7},{"$f":"'Min X+3'!J67","v":2.2000000000000002},272.99437268234396,141.49758671066317,131.49678597168077,1.6805298441584109,0.72466413185993184,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L67","v":154.76949100641835},{"$f":"'Min X+3'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+3'!C68","v":1.8},{"$f":"'Min X+3'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+3'!M67","v":134.53008140543929},{"$f":"'Min X+3'!G68*W68","v":0},{"$f":"'Min X+3'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+3'!I68","v":1.8},{"$f":"'Min X+3'!J68","v":2.2000000000000002},285.62865219156743,152.32348403100573,133.30516816056166,2.0460069754126309,0.8249132448776465,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L68","v":140.70960586884041},{"$f":"'Min X+3'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+3'!C69","v":1.8},{"$f":"'Min X+3'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+3'!M68","v":135.31499762794149},{"$f":"'Min X+3'!G69*W69","v":0},{"$f":"'Min X+3'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+3'!I69","v":1.8},{"$f":"'Min X+3'!J69","v":3.3000000000000003},272.22325673380669,139.33405334941546,132.88920338439121,2.075552519424976,0.92579424355029349,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L69","v":132.55663619008146},{"$f":"'Min X+3'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+3'!C70","v":0},{"$f":"'Min X+3'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+3'!M69","v":120.30191096961265},{"$f":"'Min X+3'!G70*W70","v":0},{"$f":"'Min X+3'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+3'!I70","v":0},{"$f":"'Min X+3'!J70","v":0},249.77094504689529,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":130.38856251574128},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":119.38238253115399},2.1680736743401843,{"$f":"F70*H70","v":0.91952843845865562},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L70","v":115.13121212027083},{"$f":"'Min X+3'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+3'!C71","v":0},{"$f":"'Min X+3'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+3'!M70","v":111.60664478510562},{"$f":"'Min X+3'!G71*W71","v":0},{"$f":"'Min X+3'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+3'!I71","v":0},{"$f":"'Min X+3'!J71","v":0},{"$f":"L71+M71","v":221.50339768048701},110.85074020047897,110.65265748000805,2.0804719197918549,0.95398730509757135,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L71","v":104.20720125966798},{"$f":"'Min X+3'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+3'!C72","v":2.7},{"$f":"'Min X+3'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+3'!M71","v":98.161881497989555},{"$f":"'Min X+3'!G72*W72","v":0},{"$f":"'Min X+3'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+3'!I72","v":2.7},{"$f":"'Min X+3'!J72","v":2.2000000000000002},200.35193076173593,102.62931198516043,97.722618776575501,2.0778892745075517,0.93926272141404754,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L72","v":104.39558333895862},{"$f":"'Min X+3'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+3'!C73","v":1.8},{"$f":"'Min X+3'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+3'!M72","v":127.75475608466527},{"$f":"'Min X+3'!G73*W73","v":0},{"$f":"'Min X+3'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+3'!I73","v":1.8},{"$f":"'Min X+3'!J73","v":2.2000000000000002},228.78586349392896,102.80036644613588,125.98549704779306,2.2952168928227388,1.3692590368722033,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L73","v":105.54704127119604},{"$f":"'Min X+3'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+3'!C74","v":0.9},{"$f":"'Min X+3'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+3'!M73","v":110.95644909984613},{"$f":"'Min X+3'!G74*W74","v":0},{"$f":"'Min X+3'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+3'!I74","v":0.9},{"$f":"'Min X+3'!J74","v":2.2000000000000002},211.11617288699711,102.79204916101139,108.32412372598573,2.5549921101846622,1.3323253738603991,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L74","v":99.009052047508405},{"$f":"'Min X+3'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+3'!C75","v":0.9},{"$f":"'Min X+3'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+3'!M74","v":125.48396591031404},{"$f":"'Min X+3'!G75*W75","v":0},{"$f":"'Min X+3'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+3'!I75","v":0.9},{"$f":"'Min X+3'!J75","v":2.2000000000000002},218.67120969108066,96.17502436042156,122.49618533065909,2.6340276870868626,1.6877805796549541,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L75","v":102.70249229955139},{"$f":"'Min X+3'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+3'!C76","v":0.9},{"$f":"'Min X+3'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+3'!M75","v":121.66368997278381},{"$f":"'Min X+3'!G76*W76","v":0},{"$f":"'Min X+3'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+3'!I76","v":0.9},{"$f":"'Min X+3'!J76","v":2.2000000000000002},218.03354293391141,99.502457884810482,118.53108504910094,3.0000344147409272,1.8326049236828736,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L76","v":108.28007023880262},{"$f":"'Min X+3'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+3'!C77","v":1.8},{"$f":"'Min X+3'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+3'!M76","v":123.98625904422171},{"$f":"'Min X+3'!G77*W77","v":0},{"$f":"'Min X+3'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+3'!I77","v":1.8},{"$f":"'Min X+3'!J77","v":2.2000000000000002},227.00052872693038,105.50541448857298,121.4951142383574,3.4746557502296374,2.0911448058643005,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L77","v":102.77284582886506},{"$f":"'Min X+3'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+3'!C78","v":0.9},{"$f":"'Min X+3'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+3'!M77","v":125.1259464867308},{"$f":"'Min X+3'!G78*W78","v":0},{"$f":"'Min X+3'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+3'!I78","v":0.9},{"$f":"'Min X+3'!J78","v":2.2000000000000002},220.40815818378735,98.945210691924373,121.46294749186296,3.6276351369406958,2.3629989948678376,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L78","v":105.10741568957083},{"$f":"'Min X+3'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+3'!C79","v":0.9},{"$f":"'Min X+3'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+3'!M78","v":123.28596278870826},{"$f":"'Min X+3'!G79*W79","v":0},{"$f":"'Min X+3'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+3'!I79","v":0.9},{"$f":"'Min X+3'!J79","v":2.2000000000000002},219.10768266314003,99.727365276785648,119.38031738635438,4.0800504127851793,2.6056454023538813,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L79","v":94.818440844006943},{"$f":"'Min X+3'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+3'!C80","v":0.9},{"$f":"'Min X+3'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+3'!M79","v":108.34097661171506},{"$f":"'Min X+3'!G80*W80","v":0},{"$f":"'Min X+3'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+3'!I80","v":0.9},{"$f":"'Min X+3'!J80","v":2.2000000000000002},195.0600186326202,90.579878508723382,104.48014012389682,4.038562335283566,2.560836487818249,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L80","v":90.934931130300612},{"$f":"'Min X+3'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+3'!C81","v":1.8},{"$f":"'Min X+3'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+3'!M80","v":126.71790504129807},{"$f":"'Min X+3'!G81*W81","v":0},{"$f":"'Min X+3'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+3'!I81","v":1.8},{"$f":"'Min X+3'!J81","v":2.2000000000000002},210.36127850660137,87.398052944678838,122.96322556192251,4.2368781856217819,3.3546794793755472,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L81","v":92.250940290643584},{"$f":"'Min X+3'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+3'!C82","v":0.9},{"$f":"'Min X+3'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+3'!M81","v":109.08322973604481},{"$f":"'Min X+3'!G82*W82","v":0},{"$f":"'Min X+3'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+3'!I82","v":0.9},{"$f":"'Min X+3'!J82","v":2.2000000000000002},191.89329836592009,87.352080413533599,104.5412179523865,4.6988598771099888,3.2420117836583158,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L82","v":85.755618493234891},{"$f":"'Min X+3'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+3'!C83","v":0.9},{"$f":"'Min X+3'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+3'!M82","v":95.190051830070615},{"$f":"'Min X+3'!G83*W83","v":0},{"$f":"'Min X+3'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+3'!I83","v":0.9},{"$f":"'Min X+3'!J83","v":2.2000000000000002},171.4747375723569,80.770026567681313,90.704711004675573,4.7855919255535939,3.1853408253950417,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L83","v":81.045730933033667},{"$f":"'Min X+3'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+3'!C84","v":0},{"$f":"'Min X+3'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+3'!M83","v":93.044509470815782},{"$f":"'Min X+3'!G84*W84","v":0},{"$f":"'Min X+3'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+3'!I84","v":0},{"$f":"'Min X+3'!J84","v":1.1000000000000001},164.50055263878897,76.072595132699277,88.427957506089697,4.9731358003343855,3.5165519647260886,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L84","v":74.802878916612372},{"$f":"'Min X+3'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+3'!C85","v":2.7},{"$f":"'Min X+3'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+3'!M84","v":100.61808478428358},{"$f":"'Min X+3'!G85*W85","v":0},{"$f":"'Min X+3'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+3'!I85","v":2.7},{"$f":"'Min X+3'!J85","v":1.1000000000000001},170.35072798264599,72.440518759431569,97.910209223214423,5.0623601571808106,4.3078755610691699,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L85","v":68.23183546900998},{"$f":"'Min X+3'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+3'!C86","v":0},{"$f":"'Min X+3'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+3'!M85","v":80.247177750664108},{"$f":"'Min X+3'!G86*W86","v":0},{"$f":"'Min X+3'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+3'!I86","v":0},{"$f":"'Min X+3'!J86","v":0},139.47247213843207,63.127627794274645,76.344844344157437,5.1042076747353367,3.902333406506675,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L86","v":66.551366893685397},{"$f":"'Min X+3'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+3'!C87","v":0},{"$f":"'Min X+3'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+3'!M86","v":84.918405025699798},{"$f":"'Min X+3'!G87*W87","v":0},{"$f":"'Min X+3'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+3'!I87","v":0},{"$f":"'Min X+3'!J87","v":0},141.25460642750312,61.036223291014473,80.218383136488654,5.5151436026709248,4.7000218892111478,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L87","v":63.922990782963957},{"$f":"'Min X+3'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+3'!C88","v":0},{"$f":"'Min X+3'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+3'!M87","v":78.297860871125337},{"$f":"'Min X+3'!G88*W88","v":0},{"$f":"'Min X+3'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+3'!I88","v":0},{"$f":"'Min X+3'!J88","v":0},131.39902436934722,58.039640053117211,73.359384316229992,5.8833507298467493,4.9384765548953489,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L88","v":45.177326230612998},{"$f":"'Min X+3'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+3'!C89","v":0.9},{"$f":"'Min X+3'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+3'!M88","v":68.243560643058899},{"$f":"'Min X+3'!G89*W89","v":0},{"$f":"'Min X+3'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+3'!I89","v":0.9},{"$f":"'Min X+3'!J89","v":0},105.69819743104432,41.454806595158509,64.243390835885805,4.6225196354544886,4.900169807173107,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L89","v":41.704168768530238},{"$f":"'Min X+3'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+3'!C90","v":0},{"$f":"'Min X+3'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+3'!M89","v":57.17298189252854},{"$f":"'Min X+3'!G90*W90","v":0},{"$f":"'Min X+3'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+3'!I90","v":0},{"$f":"'Min X+3'!J90","v":0},89.468425172095948,36.961389491559679,52.507035680536269,4.7427792769705572,4.6659462119922681,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L90","v":31.935366422651423},{"$f":"'Min X+3'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+3'!C91","v":0},{"$f":"'Min X+3'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+3'!M90","v":47.603923501917329},{"$f":"'Min X+3'!G91*W91","v":0},{"$f":"'Min X+3'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+3'!I91","v":0},{"$f":"'Min X+3'!J91","v":0},71.097497967466012,27.904575807932329,43.192922159533687,4.0307906147190939,4.4110013423836429,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L91","v":24.0510908303199},{"$f":"'Min X+3'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+3'!C92","v":0},{"$f":"'Min X+3'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+3'!M91","v":36.258924217377775},{"$f":"'Min X+3'!G92*W92","v":0},{"$f":"'Min X+3'!H92*V92","v":0.105049539},{"$f":"'Min X+3'!I92","v":0},{"$f":"'Min X+3'!J92","v":0},53.139762736258966,20.689821792552664,32.449940943706302,3.3612690377672378,3.8089832736714708,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L92","v":14.354038890912285},{"$f":"'Min X+3'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+3'!C93","v":0},{"$f":"'Min X+3'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+3'!M92","v":26.974991980769641},{"$f":"'Min X+3'!G93*W93","v":0},{"$f":"'Min X+3'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+3'!I93","v":0},{"$f":"'Min X+3'!J93","v":0},35.907663293974885,12.139084553927766,23.768578740047118,2.2149543369845199,3.2064132407225214,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L93","v":14.084652595383581},{"$f":"'Min X+3'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+3'!C94","v":0},{"$f":"'Min X+3'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+3'!M93","v":26.941466817689157},{"$f":"'Min X+3'!G94*W94","v":0},{"$f":"'Min X+3'!H94*V94","v":0.1341807075},{"$f":"'Min X+3'!I94","v":0},{"$f":"'Min X+3'!J94","v":0},35.018655702080103,11.69221396307625,23.326441739003855,2.3924386323073308,3.6150250786853046,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L94","v":12.664824246529935},{"$f":"'Min X+3'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+3'!C95","v":0},{"$f":"'Min X+3'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+3'!M94","v":24.160314824975163},{"$f":"'Min X+3'!G95*W95","v":0},{"$f":"'Min X+3'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+3'!I95","v":0},{"$f":"'Min X+3'!J95","v":0},30.814685425411021,10.303629052301208,20.511056373109813,2.3611951942287268,3.6492584518653493,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L95","v":12.283311358934673},{"$f":"'Min X+3'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+3'!C96","v":0},{"$f":"'Min X+3'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+3'!M95","v":18.54827650811313},{"$f":"'Min X+3'!G96*W96","v":0},{"$f":"'Min X+3'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+3'!I96","v":0},{"$f":"'Min X+3'!J96","v":0},25.180913524563714,9.7760669944289358,15.40484653013478,2.5072443645057381,3.1434299779783497,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L96","v":4.5457148467259678},{"$f":"'Min X+3'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+3'!C97","v":0},{"$f":"'Min X+3'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+3'!M96","v":13.447712332836931},{"$f":"'Min X+3'!G97*W97","v":0},{"$f":"'Min X+3'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+3'!I97","v":0},{"$f":"'Min X+3'!J97","v":0},14.433645415621797,3.5336456539709395,10.899999761650857,1.012069192755028,2.5477125711860729,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L97","v":6.685457957686304},{"$f":"'Min X+3'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+3'!C98","v":0},{"$f":"'Min X+3'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+3'!M97","v":14.349692292371135},{"$f":"'Min X+3'!G98*W98","v":0},{"$f":"'Min X+3'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+3'!I98","v":0},{"$f":"'Min X+3'!J98","v":0},16.388279056493474,5.0653121489110884,11.322966907582385,1.6201458087752152,3.0267253847887488,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L98","v":6.1017667081605458},{"$f":"'Min X+3'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+3'!C99","v":0},{"$f":"'Min X+3'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+3'!M98","v":15.332532661604429},{"$f":"'Min X+3'!G99*W99","v":0},{"$f":"'Min X+3'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+3'!I99","v":0},{"$f":"'Min X+3'!J99","v":0},16.245621891601722,4.4976378832597295,11.747984008341994,1.6041288249008163,3.5845486532624342,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L99","v":2.0731212648553754},{"$f":"'Min X+3'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+3'!C100","v":0},{"$f":"'Min X+3'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+3'!M99","v":1.6280171735739706},{"$f":"'Min X+3'!G100*W100","v":0},{"$f":"'Min X+3'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+3'!I100","v":0},{"$f":"'Min X+3'!J100","v":0},2.6921457168431417,1.4839673385408347,1.208178378302307,0.58915392631454078,0.41983879527166357,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L100","v":0},{"$f":"'Min X+3'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+3'!C101","v":0},{"$f":"'Min X+3'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+3'!M100","v":1.0910345611706087},{"$f":"'Min X+3'!G101*W101","v":0},{"$f":"'Min X+3'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+3'!I101","v":0},{"$f":"'Min X+3'!J101","v":0},0.78225489387190583,0,0.78225489387190583,0,0.30877966729870282,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L101","v":0.27741067777688144},{"$f":"'Min X+3'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+3'!C102","v":0},{"$f":"'Min X+3'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+3'!M101","v":0.9650953223644877},{"$f":"'Min X+3'!G102*W102","v":0},{"$f":"'Min X+3'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+3'!I102","v":0},{"$f":"'Min X+3'!J102","v":0},0.85325842865051116,0.1863202414727167,0.66693818717779452,9.109043630416476E-2,0.29815713518669318,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L102","v":0.24591498103420678},{"$f":"'Min X+3'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+3'!C103","v":0},{"$f":"'Min X+3'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+3'!M102","v":0.84521643860183127},{"$f":"'Min X+3'!G103*W103","v":0},{"$f":"'Min X+3'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+3'!I103","v":0},{"$f":"'Min X+3'!J103","v":0},0.72137082542591302,0.15962491857420008,0.56174590685171299,8.6290062460006686E-2,0.28347053175011833,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L103","v":0},{"$f":"'Min X+3'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+3'!C104","v":0},{"$f":"'Min X+3'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+3'!M103","v":0.24438199944803546},{"$f":"'Min X+3'!G104*W104","v":0},{"$f":"'Min X+3'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+3'!I104","v":0},{"$f":"'Min X+3'!J104","v":0},0.15590604300830846,0,0.15590604300830846,0,8.8475956439726985E-2,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L104","v":0},{"$f":"'Min X+3'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+3'!C105","v":0},{"$f":"'Min X+3'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+3'!M104","v":0.84033192462240425},{"$f":"'Min X+3'!G105*W105","v":0},{"$f":"'Min X+3'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+3'!I105","v":0},{"$f":"'Min X+3'!J105","v":0},0.51377667822126072,0,0.51377667822126072,0,0.32655524640114353,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+3'!L105","v":0},{"$f":"'Min X+3'!B106*U106","v":1.05},{"$f":"'Min X+3'!C106","v":0},{"$f":"'Min X+3'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+3'!M105","v":0.35828993660128883},{"$f":"'Min X+3'!G106*W106","v":0},{"$f":"'Min X+3'!H106*V106","v":1.05},{"$f":"'Min X+3'!I106","v":0},{"$f":"'Min X+3'!J106","v":0},0,0,0,0,0.37620443343135329,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12427.624919221393},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12969.375020512114},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":25144.927773790587},12282.174047139004,12862.753726651581,129.15087208238472,105.53920835735899,186.46550361370672,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":25144.927773790587},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+5","index":51,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+5",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+5"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":25071.306249872319},{"$f":"L107","v":12228.745515498656},12842.560734373665,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+4'!P107*106/206","v":95.948268849771409},{"$f":"'Min X+4'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+4'!C6","v":13.5},{"$f":"'Min X+4'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+4'!P107*100/206","v":90.517234763935292},{"$f":"'Min X+4'!G6*W6","v":0},{"$f":"'Min X+4'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+4'!I6","v":10.8},{"$f":"'Min X+4'!J6","v":9.9},{"$f":"L6+M6","v":185.22385854150718},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":93.909579069293201},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":91.314279472213997},{"$f":"B6*A6","v":0.13868978047819958},{"$f":"F6*H6","v":0.10295529172128981},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L6","v":93.53785642997282},{"$f":"'Min X+4'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+4'!C7","v":9},{"$f":"'Min X+4'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+4'!M6","v":90.96348955199781},{"$f":"'Min X+4'!G7*W7","v":0},{"$f":"'Min X+4'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+4'!I7","v":9},{"$f":"'Min X+4'!J7","v":12.100000000000001},{"$f":"L7+M7","v":181.57314404411579},93.724003877986775,87.849140166129004,1.3852551986049918E-2,1.434938586881467E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L7","v":94.376191641337684},{"$f":"'Min X+4'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+4'!C8","v":10.8},{"$f":"'Min X+4'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+4'!M7","v":88.464595509664122},{"$f":"'Min X+4'!G8*W8","v":0},{"$f":"'Min X+4'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+4'!I8","v":11.700000000000001},{"$f":"'Min X+4'!J8","v":9.9},178.92551287081682,88.667368420618757,90.25814445019806,8.8232207189294972E-3,6.4510594660534817E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L8","v":89.968616900175661},{"$f":"'Min X+4'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+4'!C9","v":9},{"$f":"'Min X+4'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+4'!M8","v":91.486129469497186},{"$f":"'Min X+4'!G9*W9","v":0},{"$f":"'Min X+4'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+4'!I9","v":9},{"$f":"'Min X+4'!J9","v":8.8000000000000007},179.63854494015868,87.957554383782991,91.68099055637569,1.106251639267595E-2,5.1389131214958604E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L9","v":90.339173865726167},{"$f":"'Min X+4'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+4'!C10","v":9},{"$f":"'Min X+4'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+4'!M9","v":93.928669184896989},{"$f":"'Min X+4'!G10*W10","v":0},{"$f":"'Min X+4'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+4'!I10","v":9},{"$f":"'Min X+4'!J10","v":9.9},182.45604420643861,89.43228655165332,93.0237576547853,6.8873140728447774E-3,4.9115301116782637E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L10","v":110.47391640034604},{"$f":"'Min X+4'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+4'!C11","v":9.9},{"$f":"'Min X+4'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+4'!M10","v":90.764248475461983},{"$f":"'Min X+4'!G11*W11","v":0},{"$f":"'Min X+4'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+4'!I11","v":9.9},{"$f":"'Min X+4'!J11","v":13.200000000000001},197.92895206166401,110.4695258907235,87.459426170940489,4.3905096225407524E-3,4.8223045215012956E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L11","v":127.53622362963675},{"$f":"'Min X+4'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+4'!C12","v":3.6},{"$f":"'Min X+4'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+4'!M11","v":128.64790729399664},{"$f":"'Min X+4'!G12*W12","v":0},{"$f":"'Min X+4'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+4'!I12","v":2.7},{"$f":"'Min X+4'!J12","v":1.1000000000000001},253.67290909952436,123.43196519512976,130.24094390439458,4.2584345069935714E-3,6.963389602055804E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L12","v":113.25582969190611},{"$f":"'Min X+4'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+4'!C13","v":4.5},{"$f":"'Min X+4'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+4'!M12","v":113.36695363028147},{"$f":"'Min X+4'!G13*W13","v":0},{"$f":"'Min X+4'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+4'!I13","v":4.5},{"$f":"'Min X+4'!J13","v":3.3000000000000003},229.01221065442434,114.45149447393159,114.56071618049273,4.3352179745297518E-3,6.2374497887380869E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L13","v":147.15311480467022},{"$f":"'Min X+4'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+4'!C14","v":3.6},{"$f":"'Min X+4'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+4'!M13","v":133.7638294690592},{"$f":"'Min X+4'!G14*W14","v":0},{"$f":"'Min X+4'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+4'!I14","v":3.6},{"$f":"'Min X+4'!J14","v":3.3000000000000003},281.50211260652247,147.44586052399313,134.05625208252934,7.2542806770832316E-3,7.5773865298485324E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L14","v":153.46324735691215},{"$f":"'Min X+4'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+4'!C15","v":2.7},{"$f":"'Min X+4'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+4'!M14","v":129.86497215804178},{"$f":"'Min X+4'!G15*W15","v":0},{"$f":"'Min X+4'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+4'!I15","v":2.7},{"$f":"'Min X+4'!J15","v":3.3000000000000003},281.01078512197034,151.75344220638038,129.25734291558993,9.8051505317515077E-3,7.6292424518545603E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L15","v":163.66273643657871},{"$f":"'Min X+4'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+4'!C16","v":4.5},{"$f":"'Min X+4'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+4'!M15","v":170.15283545941568},{"$f":"'Min X+4'!G16*W16","v":0},{"$f":"'Min X+4'!H16*V16","v":6.26325E-5},{"$f":"'Min X+4'!I16","v":4.5},{"$f":"'Min X+4'!J16","v":3.3000000000000003},336.1920263580331,164.84984799608432,171.34217836194875,1.2888440494380572E-2,1.0657097466911854E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L16","v":163.85678655722629},{"$f":"'Min X+4'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+4'!C17","v":5.4},{"$f":"'Min X+4'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+4'!M16","v":145.65864053355233},{"$f":"'Min X+4'!G17*W17","v":0},{"$f":"'Min X+4'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+4'!I17","v":5.4},{"$f":"'Min X+4'!J17","v":3.3000000000000003},312.59032258024843,164.8416461901484,147.74867639010003,1.514036707788771E-2,9.9641434522989812E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L17","v":187.93976898301739},{"$f":"'Min X+4'!B18*U18","v":1.043742E-4},{"$f":"'Min X+4'!C18","v":5.4},{"$f":"'Min X+4'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+4'!M17","v":186.14478569991803},{"$f":"'Min X+4'!G18*W18","v":0},{"$f":"'Min X+4'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+4'!I18","v":5.4},{"$f":"'Min X+4'!J18","v":3.3000000000000003},376.05096380011321,187.82015291998161,188.2308108801316,1.9616063035787255E-2,1.3974819786421351E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L18","v":168.63473205024391},{"$f":"'Min X+4'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+4'!C19","v":1.8},{"$f":"'Min X+4'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+4'!M18","v":160.04988672030927},{"$f":"'Min X+4'!G19*W19","v":0},{"$f":"'Min X+4'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+4'!I19","v":1.8},{"$f":"'Min X+4'!J19","v":2.2000000000000002},323.45112482514077,163.81471388916361,159.63641093597715,2.0018161080303014E-2,1.3475784332144566E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L19","v":175.51763299718141},{"$f":"'Min X+4'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+4'!C20","v":3.6},{"$f":"'Min X+4'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+4'!M19","v":174.34005776686942},{"$f":"'Min X+4'!G20*W20","v":0},{"$f":"'Min X+4'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+4'!I20","v":3.6},{"$f":"'Min X+4'!J20","v":2.2000000000000002},352.61688203077603,176.89319871798222,175.72368331279381,2.4434279199205891E-2,1.6374454075608794E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L20","v":196.594186606081},{"$f":"'Min X+4'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+4'!C21","v":3.6},{"$f":"'Min X+4'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+4'!M20","v":202.32344746511797},{"$f":"'Min X+4'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+4'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+4'!I21","v":3.6},{"$f":"'Min X+4'!J21","v":0},403.86268119133126,197.9605128823608,205.90216830897043,3.3673723720206557E-2,2.1279156147523945E-2,6.5314453887880874E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L21","v":204.77184001578806},{"$f":"'Min X+4'!B22*U22","v":2.180913E-4},{"$f":"'Min X+4'!C22","v":5.4},{"$f":"'Min X+4'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+4'!M21","v":211.71196415796538},{"$f":"'Min X+4'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+4'!H22*V22","v":1.165731E-4},{"$f":"'Min X+4'!I22","v":5.4},{"$f":"'Min X+4'!J22","v":11},412.91446529699203,206.82718105899562,206.08728423799641,4.4658956792435242E-2,2.4679919968982916E-2,0.34078945305550146,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L22","v":205.84695260462624},{"$f":"'Min X+4'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+4'!C23","v":5.4},{"$f":"'Min X+4'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+4'!M22","v":217.99551362431362},{"$f":"'Min X+4'!G23*W23","v":2.911706933333333},{"$f":"'Min X+4'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+4'!I23","v":5.4},{"$f":"'Min X+4'!J23","v":8.8000000000000007},419.15592161289624,204.58824657701086,214.56767503588534,5.8706027615390136E-2,2.7838588428272436E-2,0.63473904845547502,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L23","v":219.69565214897969},{"$f":"'Min X+4'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+4'!C24","v":9},{"$f":"'Min X+4'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+4'!M23","v":197.49297726349957},{"$f":"'Min X+4'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+4'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+4'!I24","v":9},{"$f":"'Min X+4'!J24","v":8.8000000000000007},418.57930336243737,220.91372091760638,197.66558244483102,8.1931231373310293E-2,2.7394818668529653E-2,0.99683544093930698,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L24","v":214.74727833116944},{"$f":"'Min X+4'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+4'!C25","v":8.1},{"$f":"'Min X+4'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+4'!M24","v":199.08176569173551},{"$f":"'Min X+4'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+4'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+4'!I25","v":8.1},{"$f":"'Min X+4'!J25","v":9.9},411.19808402757974,213.94606413786511,197.25201988971466,0.10121419330430662,2.9745802020830658E-2,1.9758193675748479,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L25","v":215.57282574484822},{"$f":"'Min X+4'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+4'!C26","v":7.2},{"$f":"'Min X+4'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+4'!M25","v":177.88343986536967},{"$f":"'Min X+4'!G26*W26","v":15.306837000000002},{"$f":"'Min X+4'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+4'!I26","v":7.2},{"$f":"'Min X+4'!J26","v":9.9},390.10959434775964,214.95447482456569,175.15511952319397,0.11835092028253352,2.832034217567787E-2,2.7228328190185156,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L26","v":188.64092109282825},{"$f":"'Min X+4'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+4'!C27","v":6.3},{"$f":"'Min X+4'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+4'!M26","v":159.58534940470787},{"$f":"'Min X+4'!G27*W27","v":21.305263666666665},{"$f":"'Min X+4'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+4'!I27","v":7.2},{"$f":"'Min X+4'!J27","v":8.8000000000000007},345.08988379669097,187.13153826781559,157.95834552887536,0.10938282501268289,2.7003875832481483E-2,3.4000079464044273,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L27","v":157.14036111091127},{"$f":"'Min X+4'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+4'!C28","v":9.9},{"$f":"'Min X+4'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+4'!M27","v":156.57953931153088},{"$f":"'Min X+4'!G28*W28","v":31.265836333333329},{"$f":"'Min X+4'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+4'!I28","v":9.9},{"$f":"'Min X+4'!J28","v":9.9},314.70076322161208,158.14920434885366,156.55155887275845,9.1156762057609114E-2,2.7980438772426498E-2,4.8955902492630567,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L28","v":187.32024099572908},{"$f":"'Min X+4'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+4'!C29","v":9},{"$f":"'Min X+4'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+4'!M28","v":158.97083266322753},{"$f":"'Min X+4'!G29*W29","v":36.286725666666669},{"$f":"'Min X+4'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+4'!I29","v":9},{"$f":"'Min X+4'!J29","v":8.8000000000000007},341.05415646775248,181.91330661367329,159.14084985407922,0.10693438205578587,2.998280914830171E-2,5.7685309938521101,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L29","v":161.73901155118619},{"$f":"'Min X+4'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+4'!C30","v":12.6},{"$f":"'Min X+4'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+4'!M29","v":160.96219740542224},{"$f":"'Min X+4'!G30*W30","v":47.599154666666664},{"$f":"'Min X+4'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+4'!I30","v":12.6},{"$f":"'Min X+4'!J30","v":7.7000000000000011},330.17799133236588,164.34796258828413,165.83002874408177,9.1048962902046476E-2,3.2168661340472735E-2,7.6616645297872248,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L30","v":147.1765128407196},{"$f":"'Min X+4'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+4'!C31","v":12.6},{"$f":"'Min X+4'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+4'!M30","v":138.67930966589009},{"$f":"'Min X+4'!G31*W31","v":57.346027999999997},{"$f":"'Min X+4'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+4'!I31","v":13.5},{"$f":"'Min X+4'!J31","v":8.8000000000000007},292.04467665464176,148.69472400834789,143.3499526462939,8.1788832371698525E-2,2.9357019596189533E-2,7.9527075751208027,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L31","v":142.29588849217788},{"$f":"'Min X+4'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+4'!C32","v":11.700000000000001},{"$f":"'Min X+4'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+4'!M31","v":145.07029134256933},{"$f":"'Min X+4'!G32*W32","v":63.288791000000003},{"$f":"'Min X+4'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+4'!I32","v":11.700000000000001},{"$f":"'Min X+4'!J32","v":9.9},285.35543881611648,138.5178616765329,146.8375771395836,7.8026815644975003E-2,3.2714202985711024E-2,9.181323349088979,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L32","v":155.95214729740448},{"$f":"'Min X+4'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+4'!C33","v":13.5},{"$f":"'Min X+4'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+4'!M32","v":142.4651533884601},{"$f":"'Min X+4'!G33*W33","v":79.520256666666668},{"$f":"'Min X+4'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+4'!I33","v":13.5},{"$f":"'Min X+4'!J33","v":12.100000000000001},296.69806141537413,152.86724657023183,143.83081484514233,8.4900727172664184E-2,3.433854331777577E-2,11.328865563506385,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L33","v":118.95457397865781},{"$f":"'Min X+4'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+4'!C34","v":13.5},{"$f":"'Min X+4'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+4'!M33","v":142.8552655443132},{"$f":"'Min X+4'!G34*W34","v":91.27938833333333},{"$f":"'Min X+4'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+4'!I34","v":13.5},{"$f":"'Min X+4'!J34","v":9.9},262.30763792708609,115.88936542163395,146.41827250545214,6.5208557023857194E-2,3.6993038861066321E-2,13.039741259080817,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L34","v":100.30494293741087},{"$f":"'Min X+4'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+4'!C35","v":18.900000000000002},{"$f":"'Min X+4'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+4'!M34","v":110.28390533707069},{"$f":"'Min X+4'!G35*W35","v":105.91664},{"$f":"'Min X+4'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+4'!I35","v":17.100000000000001},{"$f":"'Min X+4'!J35","v":14.3},211.30144704391407,98.248304688148863,113.0531423557652,5.6638249262004198E-2,3.076298130548881E-2,11.680900699380595,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L35","v":115.56009364042998},{"$f":"'Min X+4'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+4'!C36","v":18},{"$f":"'Min X+4'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+4'!M35","v":124.15841319369196},{"$f":"'Min X+4'!G36*W36","v":104.56649999999999},{"$f":"'Min X+4'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+4'!I36","v":18},{"$f":"'Min X+4'!J36","v":13.200000000000001},244.81230199719857,115.89134389860384,128.92095809859472,6.8749741826156896E-2,3.7455095097245129E-2,12.982810713218189,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L36","v":93.424389383899609},{"$f":"'Min X+4'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+4'!C37","v":15.3},{"$f":"'Min X+4'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+4'!M36","v":114.26340337037425},{"$f":"'Min X+4'!G37*W37","v":109.80175999999999},{"$f":"'Min X+4'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+4'!I37","v":15.3},{"$f":"'Min X+4'!J37","v":14.3},207.39117957120163,92.165168819595976,115.22601075160567,5.9220564303635342E-2,3.7392618768572611E-2,12.546322793657025,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L37","v":93.917678114903424},{"$f":"'Min X+4'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+4'!C38","v":18},{"$f":"'Min X+4'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+4'!M37","v":115.44824819702481},{"$f":"'Min X+4'!G38*W38","v":105.63626333333332},{"$f":"'Min X+4'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+4'!I38","v":17.100000000000001},{"$f":"'Min X+4'!J38","v":15.400000000000002},212.46151435074424,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":95.354402081844725},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":117.10711226889951},6.3276033058702316E-2,{"$f":"F38*H38","v":4.1135928125291869E-2},{"$f":"G38*F38/1000","v":12.195521547912936},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L38","v":98.401271357814281},{"$f":"'Min X+4'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+4'!C39","v":15.3},{"$f":"'Min X+4'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+4'!M38","v":112.73835774664011},{"$f":"'Min X+4'!G39*W39","v":94.069126666666662},{"$f":"'Min X+4'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+4'!I39","v":14.4},{"$f":"'Min X+4'!J39","v":15.400000000000002},211.02571567123681,99.331100311574815,111.69461535966201,7.017104623946481E-2,4.3742386978092282E-2,10.605198855060669,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L39","v":130.28891858777516},{"$f":"'Min X+4'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+4'!C40","v":13.5},{"$f":"'Min X+4'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+4'!M39","v":125.09808492634259},{"$f":"'Min X+4'!G40*W40","v":90.428789999999992},{"$f":"'Min X+4'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+4'!I40","v":12.6},{"$f":"'Min X+4'!J40","v":16.5},250.53586875732361,129.39083789439633,121.1450308629273,9.8080693378804859E-2,5.3054063415288545E-2,11.312468451206399,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L40","v":124.48137925380003},{"$f":"'Min X+4'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+4'!C41","v":13.5},{"$f":"'Min X+4'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+4'!M40","v":125.36978679529203},{"$f":"'Min X+4'!G41*W41","v":78.359502333333324},{"$f":"'Min X+4'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+4'!I41","v":12.6},{"$f":"'Min X+4'!J41","v":16.5},246.09387673592141,124.68222949912463,121.4116472367968,9.914975467537572E-2,5.8139558495223315E-2,9.8239141009151858,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L41","v":118.37855304378397},{"$f":"'Min X+4'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+4'!C42","v":15.3},{"$f":"'Min X+4'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+4'!M41","v":124.6424150122709},{"$f":"'Min X+4'!G42*W42","v":69.060110666666645},{"$f":"'Min X+4'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+4'!I42","v":14.4},{"$f":"'Min X+4'!J42","v":16.5},243.95755544075598,121.47844509580625,122.47911034494972,0.10010794797772983,6.3304667321186017E-2,8.6078189745080191,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L42","v":145.66157978859496},{"$f":"'Min X+4'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+4'!C43","v":10.8},{"$f":"'Min X+4'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+4'!M42","v":145.47270917171693},{"$f":"'Min X+4'!G43*W43","v":55.683401333333322},{"$f":"'Min X+4'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+4'!I43","v":10.8},{"$f":"'Min X+4'!J43","v":16.5},285.02181881118906,145.32994896215794,139.69186984903115,0.13163082643702492,8.0839322685796813E-2,8.1004152478559934,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L43","v":130.98264287677273},{"$f":"'Min X+4'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+4'!C44","v":11.700000000000001},{"$f":"'Min X+4'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+4'!M43","v":105.12807232953934},{"$f":"'Min X+4'!G44*W44","v":44.269151333333326},{"$f":"'Min X+4'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+4'!I44","v":10.8},{"$f":"'Min X+4'!J44","v":16.5},230.91926669598877,131.55510333533445,99.364163360654302,0.12753954143826388,6.3908968885037221E-2,4.6539305433379887,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L44","v":129.65452238859245},{"$f":"'Min X+4'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+4'!C45","v":9},{"$f":"'Min X+4'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+4'!M44","v":110.38325406204854},{"$f":"'Min X+4'!G45*W45","v":35.926175333333333},{"$f":"'Min X+4'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+4'!I45","v":9},{"$f":"'Min X+4'!J45","v":3.3000000000000003},245.72717545491719,129.71723198952094,116.00994346539625,0.13729039907150928,7.3310596652293294E-2,3.9656481392970346,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L45","v":143.54933264741481},{"$f":"'Min X+4'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+4'!C46","v":10.8},{"$f":"'Min X+4'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+4'!M45","v":138.90173335201973},{"$f":"'Min X+4'!G46*W46","v":27.530689666666667},{"$f":"'Min X+4'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+4'!I46","v":10.8},{"$f":"'Min X+4'!J46","v":5.5},289.48328565258839,145.382284396675,144.10100125591339,0.16704825073979712,0.10073209610636144,3.8240605150765385,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L46","v":154.15030204665405},{"$f":"'Min X+4'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+4'!C47","v":12.6},{"$f":"'Min X+4'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+4'!M46","v":154.04054706193705},{"$f":"'Min X+4'!G47*W47","v":17.944974333333331},{"$f":"'Min X+4'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+4'!I47","v":12.6},{"$f":"'Min X+4'!J47","v":8.8000000000000007},314.36961663435397,156.65108380350617,157.71853283084783,0.19921824314785871,0.1220142310891924,2.7642536633190851,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L47","v":164.53443903065161},{"$f":"'Min X+4'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+4'!C48","v":8.1},{"$f":"'Min X+4'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+4'!M47","v":179.82417790666941},{"$f":"'Min X+4'!G48*W48","v":11.733950333333333},{"$f":"'Min X+4'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+4'!I48","v":7.2},{"$f":"'Min X+4'!J48","v":8.8000000000000007},342.76502414584354,164.69641293569882,178.06861121014472,0.23802609495280933,0.15556669652465138,2.1100479722893559,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L48","v":154.1040952554161},{"$f":"'Min X+4'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+4'!C49","v":9.9},{"$f":"'Min X+4'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+4'!M48","v":184.84216208721438},{"$f":"'Min X+4'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+4'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+4'!I49","v":9.9},{"$f":"'Min X+4'!J49","v":8.8000000000000007},340.72000861459873,154.95287240153806,185.76713621306067,0.25122285387803672,0.1750258741537081,1.2727284704613535,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L49","v":176.25696324902978},{"$f":"'Min X+4'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+4'!C50","v":9.9},{"$f":"'Min X+4'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+4'!M49","v":203.50434219991007},{"$f":"'Min X+4'!G50*W50","v":4.298202166666667},{"$f":"'Min X+4'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+4'!I50","v":9.9},{"$f":"'Min X+4'!J50","v":7.7000000000000011},383.62575397432005,178.13270335780479,205.49305061651526,0.32425989122499926,0.21129158339483772,0.87470280456972826,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L50","v":202.93013650183642},{"$f":"'Min X+4'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+4'!C51","v":9},{"$f":"'Min X+4'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+4'!M50","v":214.8781404938513},{"$f":"'Min X+4'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+4'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+4'!I51","v":9},{"$f":"'Min X+4'!J51","v":7.7000000000000011},418.64413368390183,202.71095082141935,215.93318286248248,0.419185680417066,0.24495763136883553,0.49186579040758521,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L51","v":175.16808345967328},{"$f":"'Min X+4'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+4'!C52","v":7.2},{"$f":"'Min X+4'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+4'!M51","v":197.86849031529988},{"$f":"'Min X+4'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+4'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+4'!I52","v":7.2},{"$f":"'Min X+4'!J52","v":6.6000000000000005},373.58748929863202,175.36675880648264,198.22073049214936,0.40132465319065536,0.2477598231505119,0.26170314737427058,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L52","v":200.6506785294022},{"$f":"'Min X+4'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+4'!C53","v":4.5},{"$f":"'Min X+4'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+4'!M52","v":238.3617119109856},{"$f":"'Min X+4'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+4'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+4'!I53","v":5.4},{"$f":"'Min X+4'!J53","v":6.6000000000000005},435.97918412266392,199.14553371437415,236.8336504082898,0.50514481502803477,0.3280615026958183,0.1735054994892378,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L53","v":225.75499638475605},{"$f":"'Min X+4'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+4'!C54","v":4.5},{"$f":"'Min X+4'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+4'!M53","v":238.62745836608715},{"$f":"'Min X+4'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+4'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+4'!I54","v":4.5},{"$f":"'Min X+4'!J54","v":4.4000000000000004},462.49705369433389,224.13048723976956,238.36656645456435,0.62450914498647603,0.36089191152281075,0.16497676134732833,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L54","v":210.55422817704741},{"$f":"'Min X+4'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+4'!C55","v":5.4},{"$f":"'Min X+4'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+4'!M54","v":251.40731359181498},{"$f":"'Min X+4'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+4'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+4'!I55","v":5.4},{"$f":"'Min X+4'!J55","v":4.4000000000000004},458.49842680960722,206.50872551043309,251.98970129917413,0.64550266661429345,0.41761229264084504,0.23177246944224453,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L55","v":237.30443094963934},{"$f":"'Min X+4'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+4'!C56","v":2.7},{"$f":"'Min X+4'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+4'!M55","v":285.81348203551192},{"$f":"'Min X+4'!G56*W56","v":0},{"$f":"'Min X+4'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+4'!I56","v":2.7},{"$f":"'Min X+4'!J56","v":4.4000000000000004},517.28277198212527,233.69067650248681,283.59209547963849,0.81375444715251111,0.52138655587342875,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L56","v":250.7546304892299},{"$f":"'Min X+4'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+4'!C57","v":2.7},{"$f":"'Min X+4'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+4'!M56","v":268.73197823280441},{"$f":"'Min X+4'!G57*W57","v":0},{"$f":"'Min X+4'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+4'!I57","v":2.7},{"$f":"'Min X+4'!J57","v":4.4000000000000004},516.7807760384735,250.28738637187212,266.49338966660139,0.96724411735777849,0.53858856620301576,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L57","v":248.31872435143416},{"$f":"'Min X+4'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+4'!C58","v":2.7},{"$f":"'Min X+4'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+4'!M57","v":270.20273789724149},{"$f":"'Min X+4'!G58*W58","v":0},{"$f":"'Min X+4'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+4'!I58","v":2.7},{"$f":"'Min X+4'!J58","v":4.4000000000000004},514.54614912564057,246.63887532840397,267.90727379723666,1.0798490230301538,0.59546410000484895,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L58","v":239.42085059997328},{"$f":"'Min X+4'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+4'!C59","v":2.7},{"$f":"'Min X+4'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+4'!M58","v":269.47264712070762},{"$f":"'Min X+4'!G59*W59","v":0},{"$f":"'Min X+4'!H59*V59","v":2.425647E-3},{"$f":"'Min X+4'!I59","v":2.7},{"$f":"'Min X+4'!J59","v":4.4000000000000004},505.8681360827386,238.74913448010133,267.11900160263724,1.1717161198719366,0.65364551807040305,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L59","v":259.04112150274432},{"$f":"'Min X+4'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+4'!C60","v":4.5},{"$f":"'Min X+4'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+4'!M59","v":259.51384129681549},{"$f":"'Min X+4'!G60*W60","v":0},{"$f":"'Min X+4'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+4'!I60","v":4.5},{"$f":"'Min X+4'!J60","v":3.3000000000000003},517.74193800236128,257.72196309958457,260.01997490277671,1.4191584031597941,0.69386639403875461,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L60","v":207.07917512947179},{"$f":"'Min X+4'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+4'!C61","v":4.5},{"$f":"'Min X+4'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+4'!M60","v":215.9589194756326},{"$f":"'Min X+4'!G61*W61","v":0},{"$f":"'Min X+4'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+4'!I61","v":4.5},{"$f":"'Min X+4'!J61","v":3.3000000000000003},423.53967713650434,207.01817710532859,216.52150003117578,1.2609980241431931,0.63741944445680498,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L61","v":195.83210350026565},{"$f":"'Min X+4'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+4'!C62","v":3.6},{"$f":"'Min X+4'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+4'!M61","v":220.58000325204907},{"$f":"'Min X+4'!G62*W62","v":0},{"$f":"'Min X+4'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+4'!I62","v":3.6},{"$f":"'Min X+4'!J62","v":3.3000000000000003},416.07117674328111,195.91086836017266,220.16030838310846,1.3212351400930049,0.71969486894058565,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L62","v":172.8253515528977},{"$f":"'Min X+4'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+4'!C63","v":3.6},{"$f":"'Min X+4'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+4'!M62","v":180.84899398187881},{"$f":"'Min X+4'!G63*W63","v":0},{"$f":"'Min X+4'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+4'!I63","v":2.7},{"$f":"'Min X+4'!J63","v":3.3000000000000003},351.42749087563652,171.8318056830154,179.59568519262112,1.2935458698822695,0.65330878925766012,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L63","v":176.06058802994451},{"$f":"'Min X+4'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+4'!C64","v":1.8},{"$f":"'Min X+4'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+4'!M63","v":197.43253422236191},{"$f":"'Min X+4'!G64*W64","v":0},{"$f":"'Min X+4'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+4'!I64","v":1.8},{"$f":"'Min X+4'!J64","v":3.3000000000000003},368.23434123265042,173.09245626966199,195.14188496298846,1.4681317602825157,0.79064925937345309,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L64","v":157.98992597028459},{"$f":"'Min X+4'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+4'!C65","v":2.7},{"$f":"'Min X+4'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+4'!M64","v":162.86508250413686},{"$f":"'Min X+4'!G65*W65","v":0},{"$f":"'Min X+4'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+4'!I65","v":2.7},{"$f":"'Min X+4'!J65","v":2.2000000000000002},319.6571566123414,157.01619420294458,162.64096240939685,1.4737317673400001,0.72412009474000605,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L65","v":156.8116628807941},{"$f":"'Min X+4'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+4'!C66","v":1.8},{"$f":"'Min X+4'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+4'!M65","v":153.05920079124027},{"$f":"'Min X+4'!G66*W66","v":0},{"$f":"'Min X+4'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+4'!I66","v":1.8},{"$f":"'Min X+4'!J66","v":2.2000000000000002},306.67218508950731,154.76946608202724,151.90271900748007,1.6421967987668966,0.75648178376023612,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L66","v":150.7256679676787},{"$f":"'Min X+4'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+4'!C67","v":2.7},{"$f":"'Min X+4'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+4'!M66","v":138.43940718580424},{"$f":"'Min X+4'!G67*W67","v":0},{"$f":"'Min X+4'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+4'!I67","v":2.7},{"$f":"'Min X+4'!J67","v":2.2000000000000002},287.62813457043239,149.45035028465426,138.17778428577813,1.7753176830244306,0.76162290002611932,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L67","v":141.49758671066317},{"$f":"'Min X+4'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+4'!C68","v":1.8},{"$f":"'Min X+4'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+4'!M67","v":131.49678597168077},{"$f":"'Min X+4'!G68*W68","v":0},{"$f":"'Min X+4'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+4'!I68","v":1.8},{"$f":"'Min X+4'!J68","v":2.2000000000000002},269.51750271739826,139.22703039151071,130.29047232588755,1.8705563191524908,0.80631364579323583,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L68","v":152.32348403100573},{"$f":"'Min X+4'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+4'!C69","v":1.8},{"$f":"'Min X+4'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+4'!M68","v":133.30516816056166},{"$f":"'Min X+4'!G69*W69","v":0},{"$f":"'Min X+4'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+4'!I69","v":1.8},{"$f":"'Min X+4'!J69","v":3.3000000000000003},281.66974443445065,150.77661972422317,130.89312471022745,2.2468643067825935,0.91204345033419998,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L69","v":139.33405334941546},{"$f":"'Min X+4'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+4'!C70","v":0},{"$f":"'Min X+4'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+4'!M69","v":132.88920338439121},{"$f":"'Min X+4'!G70*W70","v":0},{"$f":"'Min X+4'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+4'!I70","v":0},{"$f":"'Min X+4'!J70","v":0},268.92859329349835,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":137.05512939895553},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":131.87346389454279},2.2789239504599168,{"$f":"F70*H70","v":1.0157394898484162},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L70","v":130.38856251574128},{"$f":"'Min X+4'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+4'!C71","v":0},{"$f":"'Min X+4'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+4'!M70","v":119.38238253115399},{"$f":"'Min X+4'!G71*W71","v":0},{"$f":"'Min X+4'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+4'!I71","v":0},{"$f":"'Min X+4'!J71","v":0},{"$f":"L71+M71","v":244.19431357850709},125.83238352674007,118.36193005176702,2.3561789890012186,1.02045247938698,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L71","v":110.85074020047897},{"$f":"'Min X+4'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+4'!C72","v":2.7},{"$f":"'Min X+4'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+4'!M71","v":110.65265748000805},{"$f":"'Min X+4'!G72*W72","v":0},{"$f":"'Min X+4'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+4'!I72","v":2.7},{"$f":"'Min X+4'!J72","v":2.2000000000000002},219.2342555794292,109.14037890731039,110.09387667211881,2.2103612931685812,1.058780807889236,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L72","v":102.62931198516043},{"$f":"'Min X+4'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+4'!C73","v":1.8},{"$f":"'Min X+4'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+4'!M72","v":97.722618776575501},{"$f":"'Min X+4'!G73*W73","v":0},{"$f":"'Min X+4'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+4'!I73","v":1.8},{"$f":"'Min X+4'!J73","v":2.2000000000000002},197.34816824444249,101.07292792145637,96.275240322986136,2.2563840637040609,1.0473784535893653,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L73","v":102.80036644613588},{"$f":"'Min X+4'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+4'!C74","v":0.9},{"$f":"'Min X+4'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+4'!M73","v":125.98549704779306},{"$f":"'Min X+4'!G74*W74","v":0},{"$f":"'Min X+4'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+4'!I74","v":0.9},{"$f":"'Min X+4'!J74","v":2.2000000000000002},223.28457171978096,100.11186348072262,123.17270823905835,2.4885029654132809,1.5127888087347046,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L74","v":102.79204916101139},{"$f":"'Min X+4'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+4'!C75","v":0.9},{"$f":"'Min X+4'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+4'!M74","v":108.32412372598573},{"$f":"'Min X+4'!G75*W75","v":0},{"$f":"'Min X+4'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+4'!I75","v":0.9},{"$f":"'Min X+4'!J75","v":2.2000000000000002},205.42452489571167,99.857378967698395,105.56714592801329,2.7346701933130122,1.4569777979724485,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L75","v":96.17502436042156},{"$f":"'Min X+4'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+4'!C76","v":0.9},{"$f":"'Min X+4'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+4'!M75","v":122.49618533065909},{"$f":"'Min X+4'!G76*W76","v":0},{"$f":"'Min X+4'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+4'!I76","v":0.9},{"$f":"'Min X+4'!J76","v":2.2000000000000002},212.51670393128305,93.165663297612468,119.35104063367058,2.8093610628091059,1.8451446969885055,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L76","v":99.502457884810482},{"$f":"'Min X+4'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+4'!C77","v":1.8},{"$f":"'Min X+4'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+4'!M76","v":118.53108504910094},{"$f":"'Min X+4'!G77*W77","v":0},{"$f":"'Min X+4'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+4'!I77","v":1.8},{"$f":"'Min X+4'!J77","v":2.2000000000000002},213.14141840423844,97.009471523710559,116.13194688052789,3.1929863610999285,1.9991381685730334,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L77","v":105.50541448857298},{"$f":"'Min X+4'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+4'!C78","v":0.9},{"$f":"'Min X+4'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+4'!M77","v":121.4951142383574},{"$f":"'Min X+4'!G78*W78","v":0},{"$f":"'Min X+4'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+4'!I78","v":0.9},{"$f":"'Min X+4'!J78","v":2.2000000000000002},219.48200960701868,101.58132622722854,117.90068337979014,3.7240882613444506,2.2944308585672673,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L78","v":98.945210691924373},{"$f":"'Min X+4'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+4'!C79","v":0.9},{"$f":"'Min X+4'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+4'!M78","v":121.46294749186296},{"$f":"'Min X+4'!G79*W79","v":0},{"$f":"'Min X+4'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+4'!I79","v":0.9},{"$f":"'Min X+4'!J79","v":2.2000000000000002},211.40019567768303,93.804364210463802,117.59583146721924,3.8408464814605789,2.5671160246437306,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L79","v":99.727365276785648},{"$f":"'Min X+4'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+4'!C80","v":0.9},{"$f":"'Min X+4'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+4'!M79","v":119.38031738635438},{"$f":"'Min X+4'!G80*W80","v":0},{"$f":"'Min X+4'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+4'!I80","v":0.9},{"$f":"'Min X+4'!J80","v":2.2000000000000002},210.53826512354033,95.27971916893101,115.2585459546093,4.2476461078546519,2.821771431745081,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L80","v":90.579878508723382},{"$f":"'Min X+4'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+4'!C81","v":1.8},{"$f":"'Min X+4'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+4'!M80","v":104.48014012389682},{"$f":"'Min X+4'!G81*W81","v":0},{"$f":"'Min X+4'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+4'!I81","v":1.8},{"$f":"'Min X+4'!J81","v":2.2000000000000002},188.37371748171796,87.05954308272554,101.31417439899244,4.2203354259978392,2.7659657249043801,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L81","v":87.398052944678838},{"$f":"'Min X+4'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+4'!C82","v":0.9},{"$f":"'Min X+4'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+4'!M81","v":122.96322556192251},{"$f":"'Min X+4'!G82*W82","v":0},{"$f":"'Min X+4'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+4'!I82","v":0.9},{"$f":"'Min X+4'!J82","v":2.2000000000000002},200.75507084526205,82.746377947920706,118.00869289734135,4.4516749967581379,3.6545326645811738,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L82","v":87.352080413533599},{"$f":"'Min X+4'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+4'!C83","v":0.9},{"$f":"'Min X+4'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+4'!M82","v":104.5412179523865},{"$f":"'Min X+4'!G83*W83","v":0},{"$f":"'Min X+4'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+4'!I83","v":0.9},{"$f":"'Min X+4'!J83","v":2.2000000000000002},182.02035737340313,82.277397937302709,99.742959436100421,4.8746824762309,3.4982585162860786,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L83","v":80.770026567681313},{"$f":"'Min X+4'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+4'!C84","v":0},{"$f":"'Min X+4'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+4'!M83","v":90.704711004675573},{"$f":"'Min X+4'!G84*W84","v":0},{"$f":"'Min X+4'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+4'!I84","v":0},{"$f":"'Min X+4'!J84","v":1.1000000000000001},161.99039864627639,75.813808564667738,86.176590081608637,4.9562180030135714,3.4281209230669432,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L84","v":76.072595132699277},{"$f":"'Min X+4'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+4'!C85","v":2.7},{"$f":"'Min X+4'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+4'!M84","v":88.427957506089697},{"$f":"'Min X+4'!G85*W85","v":0},{"$f":"'Min X+4'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+4'!I85","v":2.7},{"$f":"'Min X+4'!J85","v":1.1000000000000001},159.86629726663597,73.624305651990554,86.241991614645414,5.1482894807087218,3.7859658914442855,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L85","v":72.440518759431569},{"$f":"'Min X+4'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+4'!C86","v":0},{"$f":"'Min X+4'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+4'!M85","v":97.910209223214423},{"$f":"'Min X+4'!G86*W86","v":0},{"$f":"'Min X+4'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+4'!I86","v":0},{"$f":"'Min X+4'!J86","v":0},160.17041451918368,67.021472807170241,93.148941712013439,5.4190459522613326,4.7612675112009857,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L86","v":63.127627794274645},{"$f":"'Min X+4'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+4'!C87","v":0},{"$f":"'Min X+4'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+4'!M86","v":76.344844344157437},{"$f":"'Min X+4'!G87*W87","v":0},{"$f":"'Min X+4'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+4'!I87","v":0},{"$f":"'Min X+4'!J87","v":0},130.01555874009765,57.896211088175114,72.119347651922538,5.231416706099532,4.2254966922348984,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L87","v":61.036223291014473},{"$f":"'Min X+4'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+4'!C88","v":0},{"$f":"'Min X+4'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+4'!M87","v":80.218383136488654},{"$f":"'Min X+4'!G88*W88","v":0},{"$f":"'Min X+4'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+4'!I88","v":0},{"$f":"'Min X+4'!J88","v":0},130.57733875057991,55.418565161320359,75.158773589259553,5.6176581296941102,5.0596095472291012,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L88","v":58.039640053117211},{"$f":"'Min X+4'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+4'!C89","v":0.9},{"$f":"'Min X+4'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+4'!M88","v":73.359384316229992},{"$f":"'Min X+4'!G89*W89","v":0},{"$f":"'Min X+4'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+4'!I89","v":0.9},{"$f":"'Min X+4'!J89","v":0},121.99293262772821,53.001055409777976,68.991877217950233,5.938584643339234,5.2675070982797685,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L89","v":41.454806595158509},{"$f":"'Min X+4'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+4'!C90","v":0},{"$f":"'Min X+4'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+4'!M89","v":64.243390835885805},{"$f":"'Min X+4'!G90*W90","v":0},{"$f":"'Min X+4'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+4'!I90","v":0},{"$f":"'Min X+4'!J90","v":0},95.74080710194292,36.740385868022429,59.000421233920498,4.7144207271360816,5.2429696019653083,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L90","v":36.961389491559679},{"$f":"'Min X+4'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+4'!C91","v":0},{"$f":"'Min X+4'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+4'!M90","v":52.507035680536269},{"$f":"'Min X+4'!G91*W91","v":0},{"$f":"'Min X+4'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+4'!I91","v":0},{"$f":"'Min X+4'!J91","v":0},79.937938338791156,32.296228619508959,47.641709719282197,4.6651608720507172,4.865325961254074,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L91","v":27.904575807932329},{"$f":"'Min X+4'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+4'!C92","v":0},{"$f":"'Min X+4'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+4'!M91","v":43.192922159533687},{"$f":"'Min X+4'!G92*W92","v":0},{"$f":"'Min X+4'!H92*V92","v":0.105049539},{"$f":"'Min X+4'!I92","v":0},{"$f":"'Min X+4'!J92","v":0},62.660287159574921,24.004761560963136,38.655525598611788,3.8998142469691923,4.5373965609218985,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L92","v":20.689821792552664},{"$f":"'Min X+4'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+4'!C93","v":0},{"$f":"'Min X+4'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+4'!M92","v":32.449940943706302},{"$f":"'Min X+4'!G93*W93","v":0},{"$f":"'Min X+4'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+4'!I93","v":0},{"$f":"'Min X+4'!J93","v":0},46.089942117527912,17.497200478152784,28.592741639375124,3.1926213143998785,3.8571993043311781,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L93","v":12.139084553927766},{"$f":"'Min X+4'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+4'!C94","v":0},{"$f":"'Min X+4'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+4'!M93","v":23.768578740047118},{"$f":"'Min X+4'!G94*W94","v":0},{"$f":"'Min X+4'!H94*V94","v":0.1341807075},{"$f":"'Min X+4'!I94","v":0},{"$f":"'Min X+4'!J94","v":0},30.656416837055914,10.077122808617776,20.579294028438138,2.061961745309989,3.1892847116089809,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L94","v":11.69221396307625},{"$f":"'Min X+4'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+4'!C95","v":0},{"$f":"'Min X+4'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+4'!M94","v":23.326441739003855},{"$f":"'Min X+4'!G95*W95","v":0},{"$f":"'Min X+4'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+4'!I95","v":0},{"$f":"'Min X+4'!J95","v":0},29.315483964520233,9.5123495700055045,19.803134394514728,2.1798643930707469,3.5233073444891247,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L95","v":10.303629052301208},{"$f":"'Min X+4'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+4'!C96","v":0},{"$f":"'Min X+4'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+4'!M95","v":20.511056373109813},{"$f":"'Min X+4'!G96*W96","v":0},{"$f":"'Min X+4'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+4'!I96","v":0},{"$f":"'Min X+4'!J96","v":0},25.235461810709584,8.2004733868259692,17.034988423883615,2.1031556654752381,3.4760679492261981,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L96","v":9.7760669944289358},{"$f":"'Min X+4'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+4'!C97","v":0},{"$f":"'Min X+4'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+4'!M96","v":15.40484653013478},{"$f":"'Min X+4'!G97*W97","v":0},{"$f":"'Min X+4'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+4'!I97","v":0},{"$f":"'Min X+4'!J97","v":0},20.085847826297972,7.5994992674636332,12.486348558834337,2.1765677269653021,2.9184979713004431,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L97","v":3.5336456539709395},{"$f":"'Min X+4'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+4'!C98","v":0},{"$f":"'Min X+4'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+4'!M97","v":10.899999761650857},{"$f":"'Min X+4'!G98*W98","v":0},{"$f":"'Min X+4'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+4'!I98","v":0},{"$f":"'Min X+4'!J98","v":0},11.278210982739674,2.6773062330647495,8.6009047496749247,0.85633942090619031,2.2990950119759326,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L98","v":5.0653121489110884},{"$f":"'Min X+4'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+4'!C99","v":0},{"$f":"'Min X+4'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+4'!M98","v":11.322966907582385},{"$f":"'Min X+4'!G99*W99","v":0},{"$f":"'Min X+4'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+4'!I99","v":0},{"$f":"'Min X+4'!J99","v":0},12.409465956340062,3.7336628719366693,8.6758030844033929,1.3316492769744193,2.647163823178992,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L99","v":4.4976378832597295},{"$f":"'Min X+4'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+4'!C100","v":0},{"$f":"'Min X+4'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+4'!M99","v":11.747984008341994},{"$f":"'Min X+4'!G100*W100","v":0},{"$f":"'Min X+4'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+4'!I100","v":0},{"$f":"'Min X+4'!J100","v":0},11.937840639654219,3.2194680709172063,8.7183725687370117,1.2781698123425234,3.0296114396049827,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L100","v":1.4839673385408347},{"$f":"'Min X+4'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+4'!C101","v":0},{"$f":"'Min X+4'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+4'!M100","v":1.208178378302307},{"$f":"'Min X+4'!G101*W101","v":0},{"$f":"'Min X+4'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+4'!I101","v":0},{"$f":"'Min X+4'!J101","v":0},1.8960239833401864,1.0297787856782825,0.86624519766190389,0.45418855286255227,0.34193318064040312,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L101","v":0},{"$f":"'Min X+4'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+4'!C102","v":0},{"$f":"'Min X+4'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+4'!M101","v":0.78225489387190583},{"$f":"'Min X+4'!G102*W102","v":0},{"$f":"'Min X+4'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+4'!I102","v":0},{"$f":"'Min X+4'!J102","v":0},0.5405845917392712,0,0.5405845917392712,0,0.24167030213263463,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L102","v":0.1863202414727167},{"$f":"'Min X+4'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+4'!C103","v":0},{"$f":"'Min X+4'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+4'!M102","v":0.66693818717779452},{"$f":"'Min X+4'!G103*W103","v":0},{"$f":"'Min X+4'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+4'!I103","v":0},{"$f":"'Min X+4'!J103","v":0},0.56420061259087528,0.12094160855401762,0.4432590040368577,6.5378632918699081E-2,0.22367918314093679,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L103","v":0.15962491857420008},{"$f":"'Min X+4'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+4'!C104","v":0},{"$f":"'Min X+4'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+4'!M103","v":0.56174590685171299},{"$f":"'Min X+4'!G104*W104","v":0},{"$f":"'Min X+4'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+4'!I104","v":0},{"$f":"'Min X+4'!J104","v":0},0.45838009130682633,0.10000843663842665,0.35837165466839971,5.9616481935773437E-2,0.20337425218331329,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L104","v":0},{"$f":"'Min X+4'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+4'!C105","v":0},{"$f":"'Min X+4'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+4'!M104","v":0.15590604300830846},{"$f":"'Min X+4'!G105*W105","v":0},{"$f":"'Min X+4'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+4'!I105","v":0},{"$f":"'Min X+4'!J105","v":0},9.5320535308024104E-2,0,9.5320535308024104E-2,0,6.0585507700284355E-2,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+4'!L105","v":0},{"$f":"'Min X+4'!B106*U106","v":1.05},{"$f":"'Min X+4'!C106","v":0},{"$f":"'Min X+4'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+4'!M105","v":0.51377667822126072},{"$f":"'Min X+4'!G106*W106","v":0},{"$f":"'Min X+4'!H106*V106","v":1.05},{"$f":"'Min X+4'!I106","v":0},{"$f":"'Min X+4'!J106","v":0},0,0,0,0,0.53946551213232374,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12378.122315988774},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12953.270961415516},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":25071.306249872319},12228.745515498656,12842.560734373665,133.07680049011637,109.63591587576416,188.60932920916207,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":25071.306249872323},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+6","index":52,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+6",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+6"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24992.549699692881},{"$f":"L107","v":12172.711777566998},12819.837922125893,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+5'!P107*106/206","v":97.051402408597951},{"$f":"'Min X+5'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+5'!C6","v":13.5},{"$f":"'Min X+5'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+5'!P107*100/206","v":91.557926800564104},{"$f":"'Min X+5'!G6*W6","v":0},{"$f":"'Min X+5'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+5'!I6","v":10.8},{"$f":"'Min X+5'!J6","v":9.9},{"$f":"L6+M6","v":187.36490590248616},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":95.011118088135376},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":92.353787814350781},{"$f":"B6*A6","v":0.14028432046256692},{"$f":"F6*H6","v":0.10413898621331193},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L6","v":93.909579069293201},{"$f":"'Min X+5'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+5'!C7","v":9},{"$f":"'Min X+5'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+5'!M6","v":91.314279472213997},{"$f":"'Min X+5'!G7*W7","v":0},{"$f":"'Min X+5'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+5'!I7","v":9},{"$f":"'Min X+5'!J7","v":12.100000000000001},{"$f":"L7+M7","v":182.29554621643064},94.09567146679197,88.199874749638681,1.3907602501232852E-2,1.4404722575320364E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L7","v":93.724003877986775},{"$f":"'Min X+5'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+5'!C8","v":10.8},{"$f":"'Min X+5'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+5'!M7","v":87.849140166129004},{"$f":"'Min X+5'!G8*W8","v":0},{"$f":"'Min X+5'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+5'!I8","v":11.700000000000001},{"$f":"'Min X+5'!J8","v":9.9},177.65797561744185,88.015241630236616,89.642733987205233,8.7622477501525971E-3,6.4061789237645425E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L8","v":88.667368420618757},{"$f":"'Min X+5'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+5'!C9","v":9},{"$f":"'Min X+5'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+5'!M8","v":90.25814445019806},{"$f":"'Min X+5'!G9*W9","v":0},{"$f":"'Min X+5'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+5'!I9","v":9},{"$f":"'Min X+5'!J9","v":8.8000000000000007},177.10954042021837,86.656465905381282,90.453074514837084,1.0902515237472966E-2,5.0699353609843E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L9","v":87.957554383782991},{"$f":"'Min X+5'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+5'!C10","v":9},{"$f":"'Min X+5'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+5'!M9","v":91.68099055637569},{"$f":"'Min X+5'!G10*W10","v":0},{"$f":"'Min X+5'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+5'!I10","v":9},{"$f":"'Min X+5'!J10","v":9.9},177.82704519794834,87.050848640568859,90.776196557379492,6.7057432141326007E-3,4.793998996192885E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L10","v":89.43228655165332},{"$f":"'Min X+5'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+5'!C11","v":9.9},{"$f":"'Min X+5'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+5'!M10","v":93.0237576547853},{"$f":"'Min X+5'!G11*W11","v":0},{"$f":"'Min X+5'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+5'!I11","v":9.9},{"$f":"'Min X+5'!J11","v":13.200000000000001},179.14754759154613,89.42873228900504,89.718815302541103,3.5542626482790822E-3,4.9423522441987434E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L11","v":110.4695258907235},{"$f":"'Min X+5'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+5'!C12","v":3.6},{"$f":"'Min X+5'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+5'!M11","v":87.459426170940489},{"$f":"'Min X+5'!G12*W12","v":0},{"$f":"'Min X+5'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+5'!I12","v":2.7},{"$f":"'Min X+5'!J12","v":1.1000000000000001},195.42052952410444,106.365837313254,89.054692210850433,3.6885774694912581E-3,4.7339600900675816E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L12","v":123.43196519512976},{"$f":"'Min X+5'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+5'!C13","v":4.5},{"$f":"'Min X+5'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+5'!M12","v":130.24094390439458},{"$f":"'Min X+5'!G13*W13","v":0},{"$f":"'Min X+5'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+5'!I13","v":4.5},{"$f":"'Min X+5'!J13","v":3.3000000000000003},256.0610185016838,124.62724045402283,131.43377804766098,4.7247411069356966E-3,7.1658567336197907E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L13","v":114.45149447393159},{"$f":"'Min X+5'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+5'!C14","v":3.6},{"$f":"'Min X+5'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+5'!M13","v":114.56071618049273},{"$f":"'Min X+5'!G14*W14","v":0},{"$f":"'Min X+5'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+5'!I14","v":3.6},{"$f":"'Min X+5'!J14","v":3.3000000000000003},229.60007890370565,114.74585230138275,114.8542266023229,5.6421725488286431E-3,6.4895781698344635E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L14","v":147.44586052399313},{"$f":"'Min X+5'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+5'!C15","v":2.7},{"$f":"'Min X+5'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+5'!M14","v":134.05625208252934},{"$f":"'Min X+5'!G15*W15","v":0},{"$f":"'Min X+5'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+5'!I15","v":2.7},{"$f":"'Min X+5'!J15","v":3.3000000000000003},279.1848164522097,145.7364398393496,133.4483766128601,9.4206846435292285E-3,7.8754696692183938E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L15","v":151.75344220638038},{"$f":"'Min X+5'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+5'!C16","v":4.5},{"$f":"'Min X+5'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+5'!M15","v":129.25734291558993},{"$f":"'Min X+5'!G16*W16","v":0},{"$f":"'Min X+5'!H16*V16","v":6.26325E-5},{"$f":"'Min X+5'!I16","v":4.5},{"$f":"'Min X+5'!J16","v":3.3000000000000003},283.39073882786636,152.94149162280661,130.44924720505978,1.1950583573752454E-2,8.0957105301606869E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L16","v":164.84984799608432},{"$f":"'Min X+5'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+5'!C17","v":5.4},{"$f":"'Min X+5'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+5'!M16","v":171.34217836194875},{"$f":"'Min X+5'!G17*W17","v":0},{"$f":"'Min X+5'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+5'!I17","v":5.4},{"$f":"'Min X+5'!J17","v":3.3000000000000003},339.26507314201194,165.83461587012948,173.43045727188246,1.5232125954838194E-2,1.1721090066295011E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L17","v":164.8416461901484},{"$f":"'Min X+5'!B18*U18","v":1.043742E-4},{"$f":"'Min X+5'!C18","v":5.4},{"$f":"'Min X+5'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+5'!M17","v":147.74867639010003},{"$f":"'Min X+5'!G18*W18","v":0},{"$f":"'Min X+5'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+5'!I18","v":5.4},{"$f":"'Min X+5'!J18","v":3.3000000000000003},314.56202513342066,164.72444097520062,149.83758415822004,1.7205214947779785E-2,1.1092231879986763E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L18","v":187.82015291998161},{"$f":"'Min X+5'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+5'!C19","v":1.8},{"$f":"'Min X+5'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+5'!M18","v":188.2308108801316},{"$f":"'Min X+5'!G19*W19","v":0},{"$f":"'Min X+5'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+5'!I19","v":1.8},{"$f":"'Min X+5'!J19","v":2.2000000000000002},370.81281964608502,182.99785731082943,187.81496233525561,2.2295609152206661E-2,1.584854487599879E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L19","v":163.81471388916361},{"$f":"'Min X+5'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+5'!C20","v":3.6},{"$f":"'Min X+5'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+5'!M19","v":159.63641093597715},{"$f":"'Min X+5'!G20*W20","v":0},{"$f":"'Min X+5'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+5'!I20","v":3.6},{"$f":"'Min X+5'!J20","v":2.2000000000000002},326.21332628980974,165.19190880463876,161.02141748517101,2.2805084524870123E-2,1.4993450806134314E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L20","v":176.89319871798222},{"$f":"'Min X+5'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+5'!C21","v":3.6},{"$f":"'Min X+5'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+5'!M20","v":175.72368331279381},{"$f":"'Min X+5'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+5'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+5'!I21","v":3.6},{"$f":"'Min X+5'!J21","v":0},357.56810124574912,178.26289948683788,179.30520175891124,3.0299231144349011E-2,1.848155388255561E-2,5.6727465622692215E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L21","v":197.9605128823608},{"$f":"'Min X+5'!B22*U22","v":2.180913E-4},{"$f":"'Min X+5'!C22","v":5.4},{"$f":"'Min X+5'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+5'!M21","v":205.90216830897043},{"$f":"'Min X+5'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+5'!H22*V22","v":1.165731E-4},{"$f":"'Min X+5'!I22","v":5.4},{"$f":"'Min X+5'!J22","v":11},400.29550507167153,200.01733941675761,200.27816565491395,4.3173465603180812E-2,2.4002654056498443E-2,0.33143751511652964,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L22","v":206.82718105899562},{"$f":"'Min X+5'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+5'!C23","v":5.4},{"$f":"'Min X+5'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+5'!M22","v":206.08728423799641},{"$f":"'Min X+5'!G23*W23","v":2.911706933333333},{"$f":"'Min X+5'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+5'!I23","v":5.4},{"$f":"'Min X+5'!J23","v":8.8000000000000007},408.2291618386032,205.56819547747875,202.66096636112445,5.8985581516885717E-2,2.6317876871949059E-2,0.60006577438761144,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L23","v":204.58824657701086},{"$f":"'Min X+5'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+5'!C24","v":9},{"$f":"'Min X+5'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+5'!M23","v":214.56767503588534},{"$f":"'Min X+5'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+5'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+5'!I24","v":9},{"$f":"'Min X+5'!J24","v":8.8000000000000007},420.549861096261,205.81194935946195,214.73791173679905,7.629721754891261E-2,2.9763299086293382E-2,1.0830190820929477,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L24","v":220.91372091760638},{"$f":"'Min X+5'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+5'!C25","v":8.1},{"$f":"'Min X+5'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+5'!M24","v":197.66558244483102},{"$f":"'Min X+5'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+5'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+5'!I25","v":8.1},{"$f":"'Min X+5'!J25","v":9.9},415.94564861259505,220.10960037076504,195.83604824183001,0.10412054684132813,2.9534203000994425E-2,1.961764226575136,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L25","v":213.94606413786511},{"$f":"'Min X+5'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+5'!C26","v":7.2},{"$f":"'Min X+5'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+5'!M25","v":197.25201988971466},{"$f":"'Min X+5'!G26*W26","v":15.306837000000002},{"$f":"'Min X+5'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+5'!I26","v":7.2},{"$f":"'Min X+5'!J26","v":9.9},407.84922224877187,213.32860632056344,194.52061592820846,0.11745781730166606,3.1403961506187773E-2,3.0193045163726207,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L26","v":214.95447482456569},{"$f":"'Min X+5'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+5'!C27","v":6.3},{"$f":"'Min X+5'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+5'!M26","v":175.15511952319397},{"$f":"'Min X+5'!G27*W27","v":21.305263666666665},{"$f":"'Min X+5'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+5'!I27","v":7.2},{"$f":"'Min X+5'!J27","v":8.8000000000000007},386.95531521468354,213.42983417094072,173.52548104374284,0.12464065362498121,2.9638479451098342E-2,3.7317260040081615,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L27","v":187.13153826781559},{"$f":"'Min X+5'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+5'!C28","v":9.9},{"$f":"'Min X+5'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+5'!M27","v":157.95834552887536},{"$f":"'Min X+5'!G28*W28","v":31.265836333333329},{"$f":"'Min X+5'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+5'!I28","v":9.9},{"$f":"'Min X+5'!J28","v":9.9},346.05310239316191,188.12298369286896,157.93011870029292,0.10855457494662185,2.8226828582443055E-2,4.9386997787899309,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L28","v":158.14920434885366},{"$f":"'Min X+5'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+5'!C29","v":9},{"$f":"'Min X+5'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+5'!M28","v":156.55155887275845},{"$f":"'Min X+5'!G29*W29","v":36.286725666666669},{"$f":"'Min X+5'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+5'!I29","v":9},{"$f":"'Min X+5'!J29","v":8.8000000000000007},309.4809550139596,152.75892266146224,156.72203235249737,9.0281687391403978E-2,2.9526520261076789E-2,5.6807434695048027,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L29","v":181.91330661367329},{"$f":"'Min X+5'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+5'!C30","v":12.6},{"$f":"'Min X+5'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+5'!M29","v":159.14084985407922},{"$f":"'Min X+5'!G30*W30","v":47.599154666666664},{"$f":"'Min X+5'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+5'!I30","v":12.6},{"$f":"'Min X+5'!J30","v":7.7000000000000011},348.51994597572622,184.51090078253577,164.00904519319045,0.10240583113750006,3.1804660888771152E-2,7.5749699259890937,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L30","v":164.34796258828413},{"$f":"'Min X+5'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+5'!C31","v":12.6},{"$f":"'Min X+5'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+5'!M30","v":165.83002874408177},{"$f":"'Min X+5'!G31*W31","v":57.346027999999997},{"$f":"'Min X+5'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+5'!I31","v":13.5},{"$f":"'Min X+5'!J31","v":8.8000000000000007},336.35155543889209,165.85663124944944,170.49492418944268,9.1331338834686512E-2,3.5104554639083956E-2,9.5096934715989168,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L31","v":148.69472400834789},{"$f":"'Min X+5'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+5'!C32","v":11.700000000000001},{"$f":"'Min X+5'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+5'!M31","v":143.3499526462939},{"$f":"'Min X+5'!G32*W32","v":63.288791000000003},{"$f":"'Min X+5'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+5'!I32","v":11.700000000000001},{"$f":"'Min X+5'!J32","v":9.9},290.0308148320695,144.91318844227831,145.11762638979118,8.1535566069553589E-2,3.2326256502711079E-2,9.0724451928911911,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L32","v":138.5178616765329},{"$f":"'Min X+5'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+5'!C33","v":13.5},{"$f":"'Min X+5'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+5'!M32","v":146.8375771395836},{"$f":"'Min X+5'!G33*W33","v":79.520256666666668},{"$f":"'Min X+5'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+5'!I33","v":13.5},{"$f":"'Min X+5'!J33","v":12.100000000000001},283.64463692256186,135.44245221673037,148.20218470583151,7.5409459802519077E-2,3.5392433752106975E-2,11.676561822451154,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L33","v":152.86724657023183},{"$f":"'Min X+5'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+5'!C34","v":13.5},{"$f":"'Min X+5'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+5'!M33","v":143.83081484514233},{"$f":"'Min X+5'!G34*W34","v":91.27938833333333},{"$f":"'Min X+5'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+5'!I34","v":13.5},{"$f":"'Min X+5'!J34","v":9.9},297.1770169365542,149.78344775332511,147.39356918322912,8.3798816906724832E-2,3.7245661913209008E-2,13.12878880254951,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L34","v":115.88936542163395},{"$f":"'Min X+5'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+5'!C35","v":18.900000000000002},{"$f":"'Min X+5'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+5'!M34","v":146.41827250545214},{"$f":"'Min X+5'!G35*W35","v":105.91664},{"$f":"'Min X+5'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+5'!I35","v":17.100000000000001},{"$f":"'Min X+5'!J35","v":14.3},263.00135733941642,113.82392726302136,149.17743007639504,6.5438158612599093E-2,4.0842429057081402E-2,15.508131458381873,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L35","v":98.248304688148863},{"$f":"'Min X+5'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+5'!C36","v":18},{"$f":"'Min X+5'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+5'!M35","v":113.0531423557652},{"$f":"'Min X+5'!G36*W36","v":104.56649999999999},{"$f":"'Min X+5'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+5'!I36","v":18},{"$f":"'Min X+5'!J36","v":13.200000000000001},216.40889159329203,98.589854185303267,117.81903740798876,5.8450502845600681E-2,3.4104947776448485E-2,11.82157141014412,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L36","v":115.89134389860384},{"$f":"'Min X+5'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+5'!C37","v":15.3},{"$f":"'Min X+5'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+5'!M36","v":128.92095809859472},{"$f":"'Min X+5'!G37*W37","v":109.80175999999999},{"$f":"'Min X+5'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+5'!I37","v":15.3},{"$f":"'Min X+5'!J37","v":14.3},244.4966506151635,114.61788180986188,129.87876880530163,7.3462088741944237E-2,4.2189293293094454E-2,14.155748100111952,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L37","v":92.165168819595976},{"$f":"'Min X+5'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+5'!C38","v":18},{"$f":"'Min X+5'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+5'!M37","v":115.22601075160567},{"$f":"'Min X+5'!G38*W38","v":105.63626333333332},{"$f":"'Min X+5'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+5'!I38","v":17.100000000000001},{"$f":"'Min X+5'!J38","v":15.400000000000002},210.48802753095492,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":93.603073520966944},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":116.88495400998796},6.2095298629025651E-2,{"$f":"F38*H38","v":4.1056741617707032E-2},{"$f":"G38*F38/1000","v":12.172045214606113},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L38","v":95.354402081844725},{"$f":"'Min X+5'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+5'!C39","v":15.3},{"$f":"'Min X+5'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+5'!M38","v":117.10711226889951},{"$f":"'Min X+5'!G39*W39","v":94.069126666666662},{"$f":"'Min X+5'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+5'!I39","v":14.4},{"$f":"'Min X+5'!J39","v":15.400000000000002},212.34807860101495,96.28640379213472,116.06167480888023,6.7998289710006751E-2,4.5437460019287584E-2,11.016163777590663,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L39","v":99.331100311574815},{"$f":"'Min X+5'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+5'!C40","v":13.5},{"$f":"'Min X+5'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+5'!M39","v":111.69461535966201},{"$f":"'Min X+5'!G40*W40","v":90.428789999999992},{"$f":"'Min X+5'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+5'!I40","v":12.6},{"$f":"'Min X+5'!J40","v":16.5},206.20357017663378,98.456324472629802,107.74724570400399,7.4775838945009096E-2,4.7369655658013439E-2,10.100408916489648,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L40","v":129.39083789439633},{"$f":"'Min X+5'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+5'!C41","v":13.5},{"$f":"'Min X+5'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+5'!M40","v":121.1450308629273},{"$f":"'Min X+5'!G41*W41","v":78.359502333333324},{"$f":"'Min X+5'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+5'!I41","v":12.6},{"$f":"'Min X+5'!J41","v":16.5},246.77662825473459,129.58777774265818,117.1888505120764,0.103060151738149,5.6180350850890105E-2,9.4928643285752905,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L41","v":124.68222949912463},{"$f":"'Min X+5'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+5'!C42","v":15.3},{"$f":"'Min X+5'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+5'!M41","v":121.4116472367968},{"$f":"'Min X+5'!G42*W42","v":69.060110666666645},{"$f":"'Min X+5'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+5'!I42","v":14.4},{"$f":"'Min X+5'!J42","v":16.5},247.02677423219632,127.77679078726752,119.24998344492879,0.10543871185711499,6.1663791868008529E-2,8.3847017943954771,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L42","v":121.47844509580625},{"$f":"'Min X+5'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+5'!C43","v":10.8},{"$f":"'Min X+5'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+5'!M42","v":122.47911034494972},{"$f":"'Min X+5'!G43*W43","v":55.683401333333322},{"$f":"'Min X+5'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+5'!I43","v":10.8},{"$f":"'Min X+5'!J43","v":16.5},237.87971656691224,121.16866797993636,116.71104858697588,0.10977711586990316,6.8061757973843381E-2,6.820053456287452,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L43","v":145.32994896215794},{"$f":"'Min X+5'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+5'!C44","v":11.700000000000001},{"$f":"'Min X+5'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+5'!M43","v":139.69186984903115},{"$f":"'Min X+5'!G44*W44","v":44.269151333333326},{"$f":"'Min X+5'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+5'!I44","v":10.8},{"$f":"'Min X+5'!J44","v":16.5},279.7953882750449,145.88843925796516,133.90694901707974,0.14150970419277439,8.4920831951428216E-2,6.1840405263830629,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L44","v":131.55510333533445},{"$f":"'Min X+5'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+5'!C45","v":9},{"$f":"'Min X+5'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+5'!M44","v":99.364163360654302},{"$f":"'Min X+5'!G45*W45","v":35.926175333333333},{"$f":"'Min X+5'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+5'!I45","v":9},{"$f":"'Min X+5'!J45","v":3.3000000000000003},236.61397147146937,131.61580042245438,104.99817104901499,0.13930291288004323,6.5992311639325119E-2,3.5697743547448422,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L45","v":129.71723198952094},{"$f":"'Min X+5'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+5'!C46","v":10.8},{"$f":"'Min X+5'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+5'!M45","v":116.00994346539625},{"$f":"'Min X+5'!G46*W46","v":27.530689666666667},{"$f":"'Min X+5'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+5'!I46","v":10.8},{"$f":"'Min X+5'!J46","v":5.5},252.79209273139779,131.56628014394266,121.22581258745512,0.15095184557828151,8.4130877941127793E-2,3.1938337517933686,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L46","v":145.382284396675},{"$f":"'Min X+5'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+5'!C47","v":12.6},{"$f":"'Min X+5'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+5'!M46","v":144.10100125591339},{"$f":"'Min X+5'!G47*W47","v":17.944974333333331},{"$f":"'Min X+5'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+5'!I47","v":12.6},{"$f":"'Min X+5'!J47","v":8.8000000000000007},295.68125767666322,147.89439762060132,147.78686005606193,0.18788677607366783,0.11414119985144854,2.5858887689449999,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L47","v":156.65108380350617},{"$f":"'Min X+5'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+5'!C48","v":8.1},{"$f":"'Min X+5'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+5'!M47","v":157.71853283084783},{"$f":"'Min X+5'!G48*W48","v":11.733950333333333},{"$f":"'Min X+5'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+5'!I48","v":7.2},{"$f":"'Min X+5'!J48","v":8.8000000000000007},312.80655210317599,156.82446227692762,155.98208982624837,0.22662152657856349,0.13644300459943756,1.8506614308833711,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L48","v":164.69641293569882},{"$f":"'Min X+5'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+5'!C49","v":9.9},{"$f":"'Min X+5'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+5'!M48","v":178.06861121014472},{"$f":"'Min X+5'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+5'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+5'!I49","v":9.9},{"$f":"'Min X+5'!J49","v":8.8000000000000007},344.52792149194971,165.52792232347591,178.99999916847381,0.26849061222289416,0.16861204167092014,1.2260892678572559,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L49","v":154.95287240153806},{"$f":"'Min X+5'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+5'!C50","v":9.9},{"$f":"'Min X+5'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+5'!M49","v":185.76713621306067},{"$f":"'Min X+5'!G50*W50","v":4.298202166666667},{"$f":"'Min X+5'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+5'!I50","v":9.9},{"$f":"'Min X+5'!J50","v":7.7000000000000011},344.64206620361847,156.86780564091919,187.77426056269925,0.28506676061889141,0.19287565036142718,0.79846470736643926,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L50","v":178.13270335780479},{"$f":"'Min X+5'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+5'!C51","v":9},{"$f":"'Min X+5'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+5'!M50","v":205.49305061651526},{"$f":"'Min X+5'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+5'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+5'!I51","v":9},{"$f":"'Min X+5'!J51","v":7.7000000000000011},384.52353270409907,177.96474086712317,206.5587918369759,0.36796249068159992,0.234258779539365,0.47038289484662793,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L51","v":202.71095082141935},{"$f":"'Min X+5'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+5'!C52","v":7.2},{"$f":"'Min X+5'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+5'!M51","v":215.93318286248248},{"$f":"'Min X+5'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+5'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+5'!I52","v":7.2},{"$f":"'Min X+5'!J52","v":6.6000000000000005},419.10932661229003,202.84652316753636,216.26280344475364,0.46442765388298013,0.27037941772884205,0.28559571808329504,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L52","v":175.36675880648264},{"$f":"'Min X+5'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+5'!C53","v":4.5},{"$f":"'Min X+5'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+5'!M52","v":198.22073049214936},{"$f":"'Min X+5'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+5'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+5'!I53","v":5.4},{"$f":"'Min X+5'!J53","v":6.6000000000000005},370.67318285034344,173.92526710763255,196.74791574271092,0.441491698850078,0.27281474943845752,0.14428654072599351,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L53","v":199.14553371437415},{"$f":"'Min X+5'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+5'!C54","v":4.5},{"$f":"'Min X+5'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+5'!M53","v":236.8336504082898},{"$f":"'Min X+5'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+5'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+5'!I54","v":4.5},{"$f":"'Min X+5'!J54","v":4.4000000000000004},434.1701060810442,197.59463469118762,236.5754713898566,0.5508990231865234,0.35817901843319339,0.1637365996769875,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L54","v":224.13048723976956},{"$f":"'Min X+5'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+5'!C55","v":5.4},{"$f":"'Min X+5'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+5'!M54","v":238.36656645456435},{"$f":"'Min X+5'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+5'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+5'!I55","v":5.4},{"$f":"'Min X+5'!J55","v":4.4000000000000004},459.01397953862141,220.04336341216739,238.97061612645402,0.68712382760216351,0.3959503281103347,0.21975020117888058,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L55","v":206.50872551043309},{"$f":"'Min X+5'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+5'!C56","v":2.7},{"$f":"'Min X+5'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+5'!M55","v":251.98970129917413},{"$f":"'Min X+5'!G56*W56","v":0},{"$f":"'Min X+5'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+5'!I56","v":2.7},{"$f":"'Min X+5'!J56","v":4.4000000000000004},452.830591157718,203.00057441065201,249.83001674706603,0.70815109978108715,0.45968455210809889,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L56","v":233.69067650248681},{"$f":"'Min X+5'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+5'!C57","v":2.7},{"$f":"'Min X+5'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+5'!M56","v":283.59209547963849},{"$f":"'Min X+5'!G57*W57","v":0},{"$f":"'Min X+5'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+5'!I57","v":2.7},{"$f":"'Min X+5'!J57","v":4.4000000000000004},514.61297822958784,233.28925373837919,281.32372449120868,0.901422764107634,0.56837098842984735,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L57","v":250.28738637187212},{"$f":"'Min X+5'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+5'!C58","v":2.7},{"$f":"'Min X+5'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+5'!M57","v":266.49338966660139},{"$f":"'Min X+5'!G58*W58","v":0},{"$f":"'Min X+5'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+5'!I58","v":2.7},{"$f":"'Min X+5'!J58","v":4.4000000000000004},512.8050764530484,248.59897634416942,264.20610010887896,1.0884100277026725,0.58728955772244362,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L58","v":246.63887532840397},{"$f":"'Min X+5'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+5'!C59","v":2.7},{"$f":"'Min X+5'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+5'!M58","v":267.90727379723666},{"$f":"'Min X+5'!G59*W59","v":0},{"$f":"'Min X+5'!H59*V59","v":2.425647E-3},{"$f":"'Min X+5'!I59","v":2.7},{"$f":"'Min X+5'!J59","v":4.4000000000000004},511.48925980488025,245.93183448260802,265.55742532227219,1.2070408457959427,0.64984847496444564,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L59","v":238.74913448010133},{"$f":"'Min X+5'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+5'!C60","v":4.5},{"$f":"'Min X+5'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+5'!M59","v":267.11900160263724},{"$f":"'Min X+5'!G60*W60","v":0},{"$f":"'Min X+5'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+5'!I60","v":4.5},{"$f":"'Min X+5'!J60","v":3.3000000000000003},505.14594702200452,237.54114585466999,267.60480116733453,1.3079886254313258,0.7142004353026723,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L60","v":257.72196309958457},{"$f":"'Min X+5'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+5'!C61","v":4.5},{"$f":"'Min X+5'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+5'!M60","v":260.01997490277671},{"$f":"'Min X+5'!G61*W61","v":0},{"$f":"'Min X+5'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+5'!I61","v":4.5},{"$f":"'Min X+5'!J61","v":3.3000000000000003},517.80508426084725,257.35257841354024,260.45250584730707,1.5693846860443113,0.76746905546960531,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L61","v":207.01817710532859},{"$f":"'Min X+5'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+5'!C62","v":3.6},{"$f":"'Min X+5'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+5'!M61","v":216.52150003117578},{"$f":"'Min X+5'!G62*W62","v":0},{"$f":"'Min X+5'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+5'!I62","v":3.6},{"$f":"'Min X+5'!J62","v":3.3000000000000003},423.13651904043508,207.02147204348879,216.11504699694629,1.3967050618398036,0.70645303422946837,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L62","v":195.91086836017266},{"$f":"'Min X+5'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+5'!C63","v":3.6},{"$f":"'Min X+5'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+5'!M62","v":220.16030838310846},{"$f":"'Min X+5'!G63*W63","v":0},{"$f":"'Min X+5'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+5'!I63","v":2.7},{"$f":"'Min X+5'!J63","v":3.3000000000000003},413.50952358118161,194.74453432783719,218.76498925334445,1.466334032335439,0.7953191297639941,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L63","v":171.8318056830154},{"$f":"'Min X+5'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+5'!C64","v":1.8},{"$f":"'Min X+5'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+5'!M63","v":179.59568519262112},{"$f":"'Min X+5'!G64*W64","v":0},{"$f":"'Min X+5'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+5'!I64","v":1.8},{"$f":"'Min X+5'!J64","v":3.3000000000000003},346.27540320500384,168.89893683841618,177.37646636658769,1.4328688445992355,0.71921882603343812,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L64","v":173.09245626966199},{"$f":"'Min X+5'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+5'!C65","v":2.7},{"$f":"'Min X+5'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+5'!M64","v":195.14188496298846},{"$f":"'Min X+5'!G65*W65","v":0},{"$f":"'Min X+5'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+5'!I65","v":2.7},{"$f":"'Min X+5'!J65","v":2.2000000000000002},366.75210579039265,171.97784793356158,194.7742578568311,1.6146083361004258,0.8676271061573515,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L65","v":157.01619420294458},{"$f":"'Min X+5'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+5'!C66","v":1.8},{"$f":"'Min X+5'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+5'!M65","v":162.64096240939685},{"$f":"'Min X+5'!G66*W66","v":0},{"$f":"'Min X+5'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+5'!I66","v":1.8},{"$f":"'Min X+5'!J66","v":2.2000000000000002},316.40897906975914,154.97185546730699,161.43712360245215,1.6443387356376151,0.80383880694471421,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L66","v":154.76946608202724},{"$f":"'Min X+5'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+5'!C67","v":2.7},{"$f":"'Min X+5'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+5'!M66","v":151.90271900748007},{"$f":"'Min X+5'!G67*W67","v":0},{"$f":"'Min X+5'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+5'!I67","v":2.7},{"$f":"'Min X+5'!J67","v":2.2000000000000002},305.01354648945613,153.44651864624879,151.56702784320734,1.8229474357784423,0.8356911642727185,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L67","v":149.45035028465426},{"$f":"'Min X+5'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+5'!C68","v":1.8},{"$f":"'Min X+5'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+5'!M67","v":138.17778428577813},{"$f":"'Min X+5'!G68*W68","v":0},{"$f":"'Min X+5'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+5'!I68","v":1.8},{"$f":"'Min X+5'!J68","v":2.2000000000000002},284.00516478961606,147.07466077910709,136.93050401050897,1.9756895055472079,0.84728027526917193,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L68","v":139.22703039151071},{"$f":"'Min X+5'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+5'!C69","v":1.8},{"$f":"'Min X+5'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+5'!M68","v":130.29047232588755},{"$f":"'Min X+5'!G69*W69","v":0},{"$f":"'Min X+5'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+5'!I69","v":1.8},{"$f":"'Min X+5'!J69","v":3.3000000000000003},265.77240149921306,137.8733467647474,127.89905473446568,2.0536836267633216,0.89141759142186894,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L69","v":150.77661972422317},{"$f":"'Min X+5'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+5'!C70","v":0},{"$f":"'Min X+5'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+5'!M69","v":130.89312471022745},{"$f":"'Min X+5'!G70*W70","v":0},{"$f":"'Min X+5'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+5'!I70","v":0},{"$f":"'Min X+5'!J70","v":0},278.20318537551526,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":148.31054311481574},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":129.89264226069952},2.4660766094074216,{"$f":"F70*H70","v":1.0004824495279341},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L70","v":137.05512939895553},{"$f":"'Min X+5'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+5'!C71","v":0},{"$f":"'Min X+5'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+5'!M70","v":131.87346389454279},{"$f":"'Min X+5'!G71*W71","v":0},{"$f":"'Min X+5'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+5'!I71","v":0},{"$f":"'Min X+5'!J71","v":0},{"$f":"L71+M71","v":263.12472319264577},132.37848259808544,130.74624059456033,2.4766468008701037,1.1272232999824583,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L71","v":125.83238352674007},{"$f":"'Min X+5'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+5'!C72","v":2.7},{"$f":"'Min X+5'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+5'!M71","v":118.36193005176702},{"$f":"'Min X+5'!G72*W72","v":0},{"$f":"'Min X+5'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+5'!I72","v":2.7},{"$f":"'Min X+5'!J72","v":2.2000000000000002},241.55267160870818,123.82328859898739,117.72938300972078,2.5090949277526637,1.1325470420462422,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L72","v":109.14037890731039},{"$f":"'Min X+5'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+5'!C73","v":1.8},{"$f":"'Min X+5'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+5'!M72","v":110.09387667211881},{"$f":"'Min X+5'!G73*W73","v":0},{"$f":"'Min X+5'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+5'!I73","v":1.8},{"$f":"'Min X+5'!J73","v":2.2000000000000002},215.95474871649446,107.44084404821784,108.51390466827661,2.3995348590925567,1.1799720038421888,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L73","v":101.07292792145637},{"$f":"'Min X+5'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+5'!C74","v":0.9},{"$f":"'Min X+5'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+5'!M73","v":96.275240322986136},{"$f":"'Min X+5'!G74*W74","v":0},{"$f":"'Min X+5'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+5'!I74","v":0.9},{"$f":"'Min X+5'!J74","v":2.2000000000000002},192.245442959565,98.426241303978856,93.819201655586141,2.4466866174775319,1.1560386674000021,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L74","v":100.11186348072262},{"$f":"'Min X+5'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+5'!C75","v":0.9},{"$f":"'Min X+5'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+5'!M74","v":123.17270823905835},{"$f":"'Min X+5'!G75*W75","v":0},{"$f":"'Min X+5'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+5'!I75","v":0.9},{"$f":"'Min X+5'!J75","v":2.2000000000000002},217.46451116626304,97.248496700000885,120.21601446626215,2.6633667807217387,1.6566937727962043,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L75","v":99.857378967698395},{"$f":"'Min X+5'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+5'!C76","v":0.9},{"$f":"'Min X+5'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+5'!M75","v":105.56714592801329},{"$f":"'Min X+5'!G76*W76","v":0},{"$f":"'Min X+5'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+5'!I76","v":0.9},{"$f":"'Min X+5'!J76","v":2.2000000000000002},199.41745416562622,96.740452934441564,102.67700123118466,2.9169260332568441,1.5901446968286368,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L76","v":93.165663297612468},{"$f":"'Min X+5'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+5'!C77","v":1.8},{"$f":"'Min X+5'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+5'!M76","v":119.35104063367058},{"$f":"'Min X+5'!G77*W77","v":0},{"$f":"'Min X+5'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+5'!I77","v":1.8},{"$f":"'Min X+5'!J77","v":2.2000000000000002},207.81409479240182,90.876021648996314,116.93807314340552,2.9896416486161597,2.0129674902650501,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L77","v":97.009471523710559},{"$f":"'Min X+5'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+5'!C78","v":0.9},{"$f":"'Min X+5'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+5'!M77","v":116.13194688052789},{"$f":"'Min X+5'!G78*W78","v":0},{"$f":"'Min X+5'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+5'!I78","v":0.9},{"$f":"'Min X+5'!J78","v":2.2000000000000002},206.02406893081366,93.385269686374457,112.63879924443921,3.4242018373361081,2.1931476360886815,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L78","v":101.58132622722854},{"$f":"'Min X+5'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+5'!C79","v":0.9},{"$f":"'Min X+5'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+5'!M78","v":117.90068337979014},{"$f":"'Min X+5'!G79*W79","v":0},{"$f":"'Min X+5'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+5'!I79","v":0.9},{"$f":"'Min X+5'!J79","v":2.2000000000000002},210.44700695319892,96.338151244896693,114.10885570830224,3.9431749823318492,2.4918276714879006,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L79","v":93.804364210463802},{"$f":"'Min X+5'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+5'!C80","v":0.9},{"$f":"'Min X+5'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+5'!M79","v":117.59583146721924},{"$f":"'Min X+5'!G80*W80","v":0},{"$f":"'Min X+5'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+5'!I80","v":0.9},{"$f":"'Min X+5'!J80","v":2.2000000000000002},203.12523363190707,89.608994018616315,113.51623961329075,3.9953701918475004,2.7795918539284918,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L80","v":95.27971916893101},{"$f":"'Min X+5'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+5'!C81","v":1.8},{"$f":"'Min X+5'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+5'!M80","v":115.2585459546093},{"$f":"'Min X+5'!G81*W81","v":0},{"$f":"'Min X+5'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+5'!I81","v":1.8},{"$f":"'Min X+5'!J81","v":2.2000000000000002},203.34764380487348,91.540406809409149,111.80723699546435,4.4393123595218675,3.0513089591449463,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L81","v":87.05954308272554},{"$f":"'Min X+5'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+5'!C82","v":0.9},{"$f":"'Min X+5'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+5'!M81","v":101.31417439899244},{"$f":"'Min X+5'!G82*W82","v":0},{"$f":"'Min X+5'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+5'!I82","v":0.9},{"$f":"'Min X+5'!J82","v":2.2000000000000002},179.4281733842127,82.425110299470361,97.003063084742337,4.434432783255196,3.0111113142500967,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L82","v":82.746377947920706},{"$f":"'Min X+5'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+5'!C83","v":0.9},{"$f":"'Min X+5'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+5'!M82","v":118.00869289734135},{"$f":"'Min X+5'!G83*W83","v":0},{"$f":"'Min X+5'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+5'!I83","v":0.9},{"$f":"'Min X+5'!J83","v":2.2000000000000002},190.68848949398097,77.928716678209113,112.75977281577185,4.6176612697116077,3.9489200815694989,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L83","v":82.277397937302709},{"$f":"'Min X+5'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+5'!C84","v":0},{"$f":"'Min X+5'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+5'!M83","v":99.742959436100421},{"$f":"'Min X+5'!G84*W84","v":0},{"$f":"'Min X+5'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+5'!I84","v":0},{"$f":"'Min X+5'!J84","v":1.1000000000000001},172.10192872375887,77.228684469859829,94.87324425389906,5.048713467442874,3.7697151822013706,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L84","v":75.813808564667738},{"$f":"'Min X+5'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+5'!C85","v":2.7},{"$f":"'Min X+5'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+5'!M84","v":86.176590081608637},{"$f":"'Min X+5'!G85*W85","v":0},{"$f":"'Min X+5'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+5'!I85","v":2.7},{"$f":"'Min X+5'!J85","v":1.1000000000000001},157.47004724879974,73.383032725548631,84.087014523251128,5.1307758391191136,3.6895755583575234,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L85","v":73.624305651990554},{"$f":"'Min X+5'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+5'!C86","v":0},{"$f":"'Min X+5'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+5'!M85","v":86.241991614645414},{"$f":"'Min X+5'!G86*W86","v":0},{"$f":"'Min X+5'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+5'!I86","v":0},{"$f":"'Min X+5'!J86","v":0},150.16484124650708,68.116704348686454,82.048136897820626,5.507601303304102,4.1938547168247817,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L86","v":67.021472807170241},{"$f":"'Min X+5'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+5'!C87","v":0},{"$f":"'Min X+5'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+5'!M86","v":93.148941712013439},{"$f":"'Min X+5'!G87*W87","v":0},{"$f":"'Min X+5'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+5'!I87","v":0},{"$f":"'Min X+5'!J87","v":0},149.46075145090927,61.467371302620677,87.993380148288594,5.5541015045495676,5.1555615637248433,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L87","v":57.896211088175114},{"$f":"'Min X+5'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+5'!C88","v":0},{"$f":"'Min X+5'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+5'!M87","v":72.119347651922538},{"$f":"'Min X+5'!G88*W88","v":0},{"$f":"'Min X+5'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+5'!I88","v":0},{"$f":"'Min X+5'!J88","v":0},120.13812183331814,52.567553721102172,67.570568112215966,5.3286573670729398,4.5487795397065671,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L88","v":55.418565161320359},{"$f":"'Min X+5'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+5'!C89","v":0.9},{"$f":"'Min X+5'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+5'!M88","v":75.158773589259553},{"$f":"'Min X+5'!G89*W89","v":0},{"$f":"'Min X+5'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+5'!I89","v":0.9},{"$f":"'Min X+5'!J89","v":0},121.31023038778592,50.648167486184605,70.662062901601317,5.670397675135753,5.3967106876582402,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L89","v":53.001055409777976},{"$f":"'Min X+5'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+5'!C90","v":0},{"$f":"'Min X+5'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+5'!M89","v":68.991877217950233},{"$f":"'Min X+5'!G90*W90","v":0},{"$f":"'Min X+5'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+5'!I90","v":0},{"$f":"'Min X+5'!J90","v":0},110.33492382784064,46.973545098992268,63.361378728848365,6.027510310785706,5.6304984891018703,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L90","v":36.740385868022429},{"$f":"'Min X+5'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+5'!C91","v":0},{"$f":"'Min X+5'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+5'!M90","v":59.000421233920498},{"$f":"'Min X+5'!G91*W91","v":0},{"$f":"'Min X+5'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+5'!I91","v":0},{"$f":"'Min X+5'!J91","v":0},85.636534636206818,32.103119441264219,53.533415194942606,4.6372664267582087,5.4670060389778934,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L91","v":32.296228619508959},{"$f":"'Min X+5'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+5'!C92","v":0},{"$f":"'Min X+5'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+5'!M91","v":47.641709719282197},{"$f":"'Min X+5'!G92*W92","v":0},{"$f":"'Min X+5'!H92*V92","v":0.105049539},{"$f":"'Min X+5'!I92","v":0},{"$f":"'Min X+5'!J92","v":0},70.419627396025248,27.782657319925466,42.636970076099786,4.513571299583492,5.0047396431824138,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L92","v":24.004761560963136},{"$f":"'Min X+5'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+5'!C93","v":0},{"$f":"'Min X+5'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+5'!M92","v":38.655525598611788},{"$f":"'Min X+5'!G93*W93","v":0},{"$f":"'Min X+5'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+5'!I93","v":0},{"$f":"'Min X+5'!J93","v":0},54.361308294659104,20.300615910264305,34.060692384394798,3.7041456506988291,4.5948332142169868,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L93","v":17.497200478152784},{"$f":"'Min X+5'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+5'!C94","v":0},{"$f":"'Min X+5'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+5'!M93","v":28.592741639375124},{"$f":"'Min X+5'!G94*W94","v":0},{"$f":"'Min X+5'!H94*V94","v":0.1341807075},{"$f":"'Min X+5'!I94","v":0},{"$f":"'Min X+5'!J94","v":0},39.281249064407149,14.525101727568089,24.75614733683906,2.9720987505846952,3.836594302536064,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L94","v":10.077122808617776},{"$f":"'Min X+5'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+5'!C95","v":0},{"$f":"'Min X+5'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+5'!M94","v":20.579294028438138},{"$f":"'Min X+5'!G95*W95","v":0},{"$f":"'Min X+5'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+5'!I95","v":0},{"$f":"'Min X+5'!J95","v":0},25.669297075411933,8.1983715931099592,17.470925482301976,1.8787512155078165,3.1083685461361612,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L95","v":9.5123495700055045},{"$f":"'Min X+5'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+5'!C96","v":0},{"$f":"'Min X+5'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+5'!M95","v":19.803134394514728},{"$f":"'Min X+5'!G96*W96","v":0},{"$f":"'Min X+5'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+5'!I96","v":0},{"$f":"'Min X+5'!J96","v":0},24.017748279437477,7.5707082523117251,16.447040027125752,1.941641317693779,3.3560943673889758,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L96","v":8.2004733868259692},{"$f":"'Min X+5'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+5'!C97","v":0},{"$f":"'Min X+5'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+5'!M96","v":17.034988423883615},{"$f":"'Min X+5'!G97*W97","v":0},{"$f":"'Min X+5'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+5'!I97","v":0},{"$f":"'Min X+5'!J97","v":0},20.182354517691369,6.3746997163125858,13.807654801378783,1.8257736705133829,3.2273336225048319,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L97","v":7.5994992674636332},{"$f":"'Min X+5'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+5'!C98","v":0},{"$f":"'Min X+5'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+5'!M97","v":12.486348558834337},{"$f":"'Min X+5'!G98*W98","v":0},{"$f":"'Min X+5'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+5'!I98","v":0},{"$f":"'Min X+5'!J98","v":0},15.610496889927351,5.7578457913818619,9.8526510985454898,1.8416534760817715,2.6336974602888468,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L98","v":2.6773062330647495},{"$f":"'Min X+5'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+5'!C99","v":0},{"$f":"'Min X+5'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+5'!M98","v":8.6009047496749247},{"$f":"'Min X+5'!G99*W99","v":0},{"$f":"'Min X+5'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+5'!I99","v":0},{"$f":"'Min X+5'!J99","v":0},8.5635776746255754,1.9734536757714713,6.5901239988541036,0.70385255729327811,2.0107807508208215,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L99","v":3.7336628719366693},{"$f":"'Min X+5'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+5'!C100","v":0},{"$f":"'Min X+5'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+5'!M99","v":8.6758030844033929},{"$f":"'Min X+5'!G100*W100","v":0},{"$f":"'Min X+5'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+5'!I100","v":0},{"$f":"'Min X+5'!J100","v":0},9.1110612252393572,2.6726047573792613,6.438456467860096,1.0610581145574078,2.2373466165432965,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L100","v":3.2194680709172063},{"$f":"'Min X+5'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+5'!C101","v":0},{"$f":"'Min X+5'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+5'!M100","v":8.7183725687370117},{"$f":"'Min X+5'!G101*W101","v":0},{"$f":"'Min X+5'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+5'!I101","v":0},{"$f":"'Min X+5'!J101","v":0},8.4850439140300775,2.2341057208570727,6.2509381931730044,0.98536235006013351,2.4674343755640074,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L101","v":1.0297787856782825},{"$f":"'Min X+5'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+5'!C102","v":0},{"$f":"'Min X+5'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+5'!M101","v":0.86624519766190389},{"$f":"'Min X+5'!G102*W102","v":0},{"$f":"'Min X+5'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+5'!I102","v":0},{"$f":"'Min X+5'!J102","v":0},1.2902680005335037,0.69164112048122584,0.59862688005227771,0.33813766519705674,0.26761831760962618,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L102","v":0},{"$f":"'Min X+5'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+5'!C103","v":0},{"$f":"'Min X+5'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+5'!M102","v":0.5405845917392712},{"$f":"'Min X+5'!G103*W103","v":0},{"$f":"'Min X+5'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+5'!I103","v":0},{"$f":"'Min X+5'!J103","v":0},0.35928215288734444,0,0.35928215288734444,0,0.18130243885192679,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L103","v":0.12094160855401762},{"$f":"'Min X+5'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+5'!C104","v":0},{"$f":"'Min X+5'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+5'!M103","v":0.4432590040368577},{"$f":"'Min X+5'!G104*W104","v":0},{"$f":"'Min X+5'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+5'!I104","v":0},{"$f":"'Min X+5'!J104","v":0},0.35855421324779302,7.5772512863657576E-2,0.28278170038413541,4.5169095690360039E-2,0.16047730365272225,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L104","v":0.10000843663842665},{"$f":"'Min X+5'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+5'!C105","v":0},{"$f":"'Min X+5'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+5'!M104","v":0.35837165466839971},{"$f":"'Min X+5'!G105*W105","v":0},{"$f":"'Min X+5'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+5'!I105","v":0},{"$f":"'Min X+5'!J105","v":0},0.27952021201952104,6.0412746375012538E-2,0.21910746564450853,3.9595690263414113E-2,0.13926418902389118,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+5'!L105","v":0},{"$f":"'Min X+5'!B106*U106","v":1.05},{"$f":"'Min X+5'!C106","v":0},{"$f":"'Min X+5'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+5'!M105","v":9.5320535308024104E-2},{"$f":"'Min X+5'!G106*W106","v":0},{"$f":"'Min X+5'!H106*V106","v":1.05},{"$f":"'Min X+5'!I106","v":0},{"$f":"'Min X+5'!J106","v":0},0,0,0,0,0.10008656207342531,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12325.796917907255},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12934.118661174227},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24992.549699692881},12172.711777566998,12819.837922125893,136.78514034026145,113.18550507510504,192.530140267018,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24992.549699692892},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+7","index":53,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+7",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+7"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24910.349941881657},{"$f":"L107","v":12115.177370712498},12795.172571169152,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+6'!P107*106/206","v":99.068907127688874},{"$f":"'Min X+6'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+6'!C6","v":13.5},{"$f":"'Min X+6'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+6'!P107*100/206","v":93.461233139329124},{"$f":"'Min X+6'!G6*W6","v":0},{"$f":"'Min X+6'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+6'!I6","v":10.8},{"$f":"'Min X+6'!J6","v":9.9},{"$f":"L6+M6","v":191.28063588822531},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":97.025706576532841},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":94.254929311692464},{"$f":"B6*A6","v":0.14320055115603103},{"$f":"F6*H6","v":0.106303827636645},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L6","v":95.011118088135376},{"$f":"'Min X+6'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+6'!C7","v":9},{"$f":"'Min X+6'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+6'!M6","v":92.353787814350781},{"$f":"'Min X+6'!G7*W7","v":0},{"$f":"'Min X+6'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+6'!I7","v":9},{"$f":"'Min X+6'!J7","v":12.100000000000001},{"$f":"L7+M7","v":184.43626646299953},95.19704735246961,89.239219110529916,1.4070735665767121E-2,1.4568703820857849E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L7","v":94.09567146679197},{"$f":"'Min X+6'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+6'!C8","v":10.8},{"$f":"'Min X+6'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+6'!M7","v":88.199874749638681},{"$f":"'Min X+6'!G8*W8","v":0},{"$f":"'Min X+6'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+6'!I8","v":11.700000000000001},{"$f":"'Min X+6'!J8","v":9.9},178.38031746614834,88.386874471876098,89.993442994272243,8.7969949158632366E-3,6.4317553664305265E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L8","v":88.015241630236616},{"$f":"'Min X+6'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+6'!C9","v":9},{"$f":"'Min X+6'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+6'!M8","v":89.642733987205233},{"$f":"'Min X+6'!G9*W9","v":0},{"$f":"'Min X+6'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+6'!I9","v":9},{"$f":"'Min X+6'!J9","v":8.8000000000000007},175.84211792070303,86.004419300329957,89.837698620373075,1.0822329906662445E-2,5.0353668321622986E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L9","v":86.656465905381282},{"$f":"'Min X+6'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+6'!C10","v":9},{"$f":"'Min X+6'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+6'!M9","v":90.453074514837084},{"$f":"'Min X+6'!G10*W10","v":0},{"$f":"'Min X+6'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+6'!I10","v":9},{"$f":"'Min X+6'!J10","v":9.9},175.29820407864167,85.749859355070996,89.548344723570693,6.6065503102808202E-3,4.7297912663808311E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L10","v":87.050848640568859},{"$f":"'Min X+6'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+6'!C11","v":9.9},{"$f":"'Min X+6'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+6'!M10","v":90.776196557379492},{"$f":"'Min X+6'!G11*W11","v":0},{"$f":"'Min X+6'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+6'!I11","v":9.9},{"$f":"'Min X+6'!J11","v":13.200000000000001},174.51876264027317,87.047389022216763,87.471373618056404,3.4596183520978077E-3,4.8229393230935728E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L11","v":89.42873228900504},{"$f":"'Min X+6'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+6'!C12","v":3.6},{"$f":"'Min X+6'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+6'!M11","v":89.718815302541103},{"$f":"'Min X+6'!G12*W12","v":0},{"$f":"'Min X+6'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+6'!I12","v":2.7},{"$f":"'Min X+6'!J12","v":1.1000000000000001},176.63970531099972,85.325746263633903,91.313959047365827,2.9860253711298788E-3,4.8562551752882937E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L12","v":106.365837313254},{"$f":"'Min X+6'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+6'!C13","v":4.5},{"$f":"'Min X+6'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+6'!M12","v":89.054692210850433},{"$f":"'Min X+6'!G13*W13","v":0},{"$f":"'Min X+6'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+6'!I13","v":4.5},{"$f":"'Min X+6'!J13","v":3.3000000000000003},197.81155825278177,107.56176583109675,90.249792421685001,4.0714821572604681E-3,4.8997891654409915E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L13","v":124.62724045402283},{"$f":"'Min X+6'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+6'!C14","v":3.6},{"$f":"'Min X+6'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+6'!M13","v":131.43377804766098},{"$f":"'Min X+6'!G14*W14","v":0},{"$f":"'Min X+6'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+6'!I14","v":3.6},{"$f":"'Min X+6'!J14","v":3.3000000000000003},256.64742929535555,124.92109664263654,131.72633265271901,6.143811386282191E-3,7.4453949419548762E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L14","v":114.74585230138275},{"$f":"'Min X+6'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+6'!C15","v":2.7},{"$f":"'Min X+6'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+6'!M14","v":114.8542266023229},{"$f":"'Min X+6'!G15*W15","v":0},{"$f":"'Min X+6'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+6'!I15","v":2.7},{"$f":"'Min X+6'!J15","v":3.3000000000000003},227.28600010566015,113.03852090201458,114.24747920364558,7.3313993681660963E-3,6.7473986773199648E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L15","v":145.7364398393496},{"$f":"'Min X+6'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+6'!C16","v":4.5},{"$f":"'Min X+6'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+6'!M15","v":133.4483766128601},{"$f":"'Min X+6'!G16*W16","v":0},{"$f":"'Min X+6'!H16*V16","v":6.26325E-5},{"$f":"'Min X+6'!I16","v":4.5},{"$f":"'Min X+6'!J16","v":3.3000000000000003},281.56498150212411,146.92496309471224,134.64001840741187,1.147674463734878E-2,8.3582054482049598E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L16","v":152.94149162280661},{"$f":"'Min X+6'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+6'!C17","v":5.4},{"$f":"'Min X+6'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+6'!M16","v":130.44924720505978},{"$f":"'Min X+6'!G17*W17","v":0},{"$f":"'Min X+6'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+6'!I17","v":5.4},{"$f":"'Min X+6'!J17","v":3.3000000000000003},286.46768332716226,153.92735982898066,132.54032349818158,1.4131793825947331E-2,8.9237068781801276E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L17","v":165.83461587012948},{"$f":"'Min X+6'!B18*U18","v":1.043742E-4},{"$f":"'Min X+6'!C18","v":5.4},{"$f":"'Min X+6'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+6'!M17","v":173.43045727188246},{"$f":"'Min X+6'!G18*W18","v":0},{"$f":"'Min X+6'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+6'!I18","v":5.4},{"$f":"'Min X+6'!J18","v":3.3000000000000003},341.23474399506847,165.71730701476574,175.51743698030276,1.7308855363752068E-2,1.302029157968658E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L18","v":164.72444097520062},{"$f":"'Min X+6'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+6'!C19","v":1.8},{"$f":"'Min X+6'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+6'!M18","v":149.83758415822004},{"$f":"'Min X+6'!G19*W19","v":0},{"$f":"'Min X+6'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+6'!I19","v":1.8},{"$f":"'Min X+6'!J19","v":2.2000000000000002},309.32985521713442,159.90488699392279,149.42496822321166,1.9553981277842358E-2,1.2615935008403314E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L19","v":182.99785731082943},{"$f":"'Min X+6'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+6'!C20","v":3.6},{"$f":"'Min X+6'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+6'!M19","v":187.81496233525561},{"$f":"'Min X+6'!G20*W20","v":0},{"$f":"'Min X+6'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+6'!I20","v":3.6},{"$f":"'Min X+6'!J20","v":2.2000000000000002},373.56970397404962,184.37238168959394,189.19732228445568,2.5475621235508873E-2,1.7640050799933044E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L20","v":165.19190880463876},{"$f":"'Min X+6'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+6'!C21","v":3.6},{"$f":"'Min X+6'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+6'!M20","v":161.02141748517101},{"$f":"'Min X+6'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+6'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+6'!I21","v":3.6},{"$f":"'Min X+6'!J21","v":0},331.1680960608623,166.56361383420281,164.60448222665948,2.8294970435961513E-2,1.6935258511514503E-2,5.1981251204755344E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L21","v":178.26289948683788},{"$f":"'Min X+6'!B22*U22","v":2.180913E-4},{"$f":"'Min X+6'!C22","v":5.4},{"$f":"'Min X+6'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+6'!M21","v":179.30520175891124},{"$f":"'Min X+6'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+6'!H22*V22","v":1.165731E-4},{"$f":"'Min X+6'!I22","v":5.4},{"$f":"'Min X+6'!J22","v":11},354.00832149504311,180.32402189934703,173.68429959569607,3.8877587490853807E-2,2.0902163215161737E-2,0.28862479208701197,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L22","v":200.01733941675761},{"$f":"'Min X+6'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+6'!C23","v":5.4},{"$f":"'Min X+6'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+6'!M22","v":200.27816565491395},{"$f":"'Min X+6'!G23*W23","v":2.911706933333333},{"$f":"'Min X+6'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+6'!I23","v":5.4},{"$f":"'Min X+6'!J23","v":8.8000000000000007},395.6128855691278,198.76029595168427,196.85258961744353,5.7043465073347586E-2,2.5576037470409079E-2,0.58315132353269472,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L23","v":205.56819547747875},{"$f":"'Min X+6'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+6'!C24","v":9},{"$f":"'Min X+6'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+6'!M23","v":202.66096636112445},{"$f":"'Min X+6'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+6'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+6'!I24","v":9},{"$f":"'Min X+6'!J24","v":8.8000000000000007},409.62438748282864,206.79153280699842,202.83285467583022,7.6662670480333442E-2,2.8111685294229857E-2,1.0229205947624072,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L24","v":205.81194935946195},{"$f":"'Min X+6'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+6'!C25","v":8.1},{"$f":"'Min X+6'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+6'!M24","v":214.73791173679905},{"$f":"'Min X+6'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+6'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+6'!I25","v":8.1},{"$f":"'Min X+6'!J25","v":9.9},417.92077321657416,205.01494654485731,212.90582667171688,9.7002814604618071E-2,3.2085065082153828E-2,2.1312013357321709,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L25","v":220.10960037076504},{"$f":"'Min X+6'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+6'!C26","v":7.2},{"$f":"'Min X+6'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+6'!M25","v":195.83604824183001},{"$f":"'Min X+6'!G26*W26","v":15.306837000000002},{"$f":"'Min X+6'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+6'!I26","v":7.2},{"$f":"'Min X+6'!J26","v":9.9},412.59362844427665,219.4887587309299,193.10486971334674,0.12084163983513248,3.1178528483251505E-2,2.997630469161829,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L26","v":213.32860632056344},{"$f":"'Min X+6'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+6'!C27","v":6.3},{"$f":"'Min X+6'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+6'!M26","v":194.52061592820846},{"$f":"'Min X+6'!G27*W27","v":21.305263666666665},{"$f":"'Min X+6'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+6'!I27","v":7.2},{"$f":"'Min X+6'!J27","v":8.8000000000000007},404.69260898136196,211.80490842150644,192.88770055985552,0.12369789905700815,3.2915368352905955E-2,4.1443130109528798,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L27","v":213.42983417094072},{"$f":"'Min X+6'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+6'!C28","v":9.9},{"$f":"'Min X+6'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+6'!M27","v":173.52548104374284},{"$f":"'Min X+6'!G28*W28","v":31.265836333333329},{"$f":"'Min X+6'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+6'!I28","v":9.9},{"$f":"'Min X+6'!J28","v":9.9},387.90049641537246,214.40602401502676,173.4944724003457,0.12381015591394418,3.1008643397143681E-2,5.4254192899765989,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L28","v":188.12298369286896},{"$f":"'Min X+6'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+6'!C29","v":9},{"$f":"'Min X+6'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+6'!M28","v":157.93011870029292},{"$f":"'Min X+6'!G29*W29","v":36.286725666666669},{"$f":"'Min X+6'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+6'!I29","v":9},{"$f":"'Min X+6'!J29","v":8.8000000000000007},340.81592322966219,182.71559105390611,158.10033217575611,0.10739263896284593,2.9786524536804804E-2,5.7307668917816326,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L29","v":152.75892266146224},{"$f":"'Min X+6'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+6'!C30","v":12.6},{"$f":"'Min X+6'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+6'!M29","v":156.72203235249737},{"$f":"'Min X+6'!G30*W30","v":47.599154666666664},{"$f":"'Min X+6'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+6'!I30","v":12.6},{"$f":"'Min X+6'!J30","v":7.7000000000000011},316.96364002558767,155.37292892779854,161.5907110977891,8.5993733663683042E-2,3.1321254708270199E-2,7.459836257620859,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L30","v":184.51090078253577},{"$f":"'Min X+6'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+6'!C31","v":12.6},{"$f":"'Min X+6'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+6'!M30","v":164.00904519319045},{"$f":"'Min X+6'!G31*W31","v":57.346027999999997},{"$f":"'Min X+6'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+6'!I31","v":13.5},{"$f":"'Min X+6'!J31","v":8.8000000000000007},354.68269063181151,186.00836450929776,168.67432612251372,0.10253627323801275,3.4719070676720358E-2,9.4052672979019647,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L31","v":165.85663124944944},{"$f":"'Min X+6'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+6'!C32","v":11.700000000000001},{"$f":"'Min X+6'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+6'!M31","v":170.49492418944268},{"$f":"'Min X+6'!G32*W32","v":63.288791000000003},{"$f":"'Min X+6'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+6'!I32","v":11.700000000000001},{"$f":"'Min X+6'!J32","v":9.9},334.32216167079071,162.06568508841042,172.25647658238026,9.0946161039001383E-2,3.8447607062398942E-2,10.790417623586483,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L32","v":144.91318844227831},{"$f":"'Min X+6'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+6'!C33","v":13.5},{"$f":"'Min X+6'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+6'!M32","v":145.11762638979118},{"$f":"'Min X+6'!G33*W33","v":79.520256666666668},{"$f":"'Min X+6'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+6'!I33","v":13.5},{"$f":"'Min X+6'!J33","v":12.100000000000001},288.3169458688651,141.83429735107586,146.48264851778924,7.8891091202458283E-2,3.4977872001942377E-2,11.539790897373635,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L33","v":135.44245221673037},{"$f":"'Min X+6'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+6'!C34","v":13.5},{"$f":"'Min X+6'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+6'!M33","v":148.20218470583151},{"$f":"'Min X+6'!G34*W34","v":91.27938833333333},{"$f":"'Min X+6'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+6'!I34","v":13.5},{"$f":"'Min X+6'!J34","v":9.9},284.13201238651209,132.3682053292554,151.76380705725671,7.4246887474964246E-2,3.8377648574788571E-2,13.527804769611988,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L34","v":149.78344775332511},{"$f":"'Min X+6'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+6'!C35","v":18.900000000000002},{"$f":"'Min X+6'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+6'!M34","v":147.39356918322912},{"$f":"'Min X+6'!G35*W35","v":105.91664},{"$f":"'Min X+6'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+6'!I35","v":17.100000000000001},{"$f":"'Min X+6'!J35","v":14.3},297.85132564332548,147.69887094184665,150.1524547014788,8.4576811478461231E-2,4.1114481750301302E-2,15.611431605495172,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L35","v":113.82392726302136},{"$f":"'Min X+6'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+6'!C36","v":18},{"$f":"'Min X+6'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+6'!M35","v":149.17743007639504},{"$f":"'Min X+6'!G36*W36","v":104.56649999999999},{"$f":"'Min X+6'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+6'!I36","v":18},{"$f":"'Min X+6'!J36","v":13.200000000000001},268.08863786109282,114.1562104122777,153.9324274488151,6.7716850743656617E-2,4.5002627579955982E-2,15.598961742083359,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L36","v":98.589854185303267},{"$f":"'Min X+6'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+6'!C37","v":15.3},{"$f":"'Min X+6'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+6'!M36","v":117.81903740798876},{"$f":"'Min X+6'!G37*W37","v":109.80175999999999},{"$f":"'Min X+6'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+6'!I37","v":15.3},{"$f":"'Min X+6'!J37","v":14.3},216.10784050725499,97.32735929678465,118.78048121047033,6.2494888518618202E-2,3.8556197518438133E-2,12.936737668903003,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L37","v":114.61788180986188},{"$f":"'Min X+6'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+6'!C38","v":18},{"$f":"'Min X+6'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+6'!M37","v":129.87876880530163},{"$f":"'Min X+6'!G38*W38","v":105.63626333333332},{"$f":"'Min X+6'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+6'!I38","v":17.100000000000001},{"$f":"'Min X+6'!J38","v":15.400000000000002},247.57315030356801,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":116.0406592355384},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":131.5324910680296},7.7222574323506141E-2,{"$f":"F38*H38","v":4.6277737272014952E-2},{"$f":"G38*F38/1000","v":13.719907822925959},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L38","v":93.603073520966944},{"$f":"'Min X+6'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+6'!C39","v":15.3},{"$f":"'Min X+6'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+6'!M38","v":116.88495400998796},{"$f":"'Min X+6'!G39*W39","v":94.069126666666662},{"$f":"'Min X+6'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+6'!I39","v":14.4},{"$f":"'Min X+6'!J39","v":15.400000000000002},210.3759268704091,94.536324123224801,115.8396027471843,6.6749397742148137E-2,4.5351262803664423E-2,10.995265544193066,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L39","v":96.28640379213472},{"$f":"'Min X+6'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+6'!C40","v":13.5},{"$f":"'Min X+6'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+6'!M39","v":116.06167480888023},{"$f":"'Min X+6'!G40*W40","v":90.428789999999992},{"$f":"'Min X+6'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+6'!I40","v":12.6},{"$f":"'Min X+6'!J40","v":16.5},207.52637306643928,95.413919981928544,112.11245308451073,7.24838102061756E-2,4.9221724369485534E-2,10.49531681834052,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L40","v":98.456324472629802},{"$f":"'Min X+6'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+6'!C41","v":13.5},{"$f":"'Min X+6'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+6'!M40","v":107.74724570400399},{"$f":"'Min X+6'!G41*W41","v":78.359502333333324},{"$f":"'Min X+6'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+6'!I41","v":12.6},{"$f":"'Min X+6'!J41","v":16.5},202.47518224769283,98.677903744355277,103.79727850333755,7.8420728274525717E-2,4.9967200666423905E-2,8.4430205511531398,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L41","v":129.58777774265818},{"$f":"'Min X+6'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+6'!C42","v":15.3},{"$f":"'Min X+6'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+6'!M41","v":117.1888505120764},{"$f":"'Min X+6'!G42*W42","v":69.060110666666645},{"$f":"'Min X+6'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+6'!I42","v":14.4},{"$f":"'Min X+6'!J42","v":16.5},247.70752204481886,132.67819060732623,115.02933143749262,0.10958713533196746,5.9519074583791104E-2,8.0930749852634492,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L42","v":127.77679078726752},{"$f":"'Min X+6'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+6'!C43","v":10.8},{"$f":"'Min X+6'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+6'!M42","v":119.24998344492879},{"$f":"'Min X+6'!G43*W43","v":55.683401333333322},{"$f":"'Min X+6'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+6'!I43","v":10.8},{"$f":"'Min X+6'!J43","v":16.5},240.94503812544446,127.46132200960351,113.48371611584095,0.11546877766401777,6.62673290878312E-2,6.640244687157324,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L43","v":121.16866797993636},{"$f":"'Min X+6'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+6'!C44","v":11.700000000000001},{"$f":"'Min X+6'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+6'!M43","v":116.71104858697588},{"$f":"'Min X+6'!G44*W44","v":44.269151333333326},{"$f":"'Min X+6'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+6'!I44","v":10.8},{"$f":"'Min X+6'!J44","v":16.5},232.69078258540628,121.75068443638101,110.94009814902526,0.11798354355534818,7.095043795061845E-2,5.1666990721688535,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L44","v":145.88843925796516},{"$f":"'Min X+6'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+6'!C45","v":9},{"$f":"'Min X+6'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+6'!M44","v":133.90694901707974},{"$f":"'Min X+6'!G45*W45","v":35.926175333333333},{"$f":"'Min X+6'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+6'!I45","v":9},{"$f":"'Min X+6'!J45","v":3.3000000000000003},285.45197411383617,145.9339588613183,139.51801525251784,0.15448039664683474,8.8933764561897458E-2,4.8107645287393339,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L45","v":131.61580042245438},{"$f":"'Min X+6'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+6'!C46","v":10.8},{"$f":"'Min X+6'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+6'!M45","v":104.99817104901499},{"$f":"'Min X+6'!G46*W46","v":27.530689666666667},{"$f":"'Min X+6'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+6'!I46","v":10.8},{"$f":"'Min X+6'!J46","v":5.5},243.68466516696722,133.46263921421462,110.2220259527526,0.15316120823975984,7.6145096262384138E-2,2.890672062718016,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L46","v":131.56628014394266},{"$f":"'Min X+6'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+6'!C47","v":12.6},{"$f":"'Min X+6'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+6'!M46","v":121.22581258745512},{"$f":"'Min X+6'!G47*W47","v":17.944974333333331},{"$f":"'Min X+6'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+6'!I47","v":12.6},{"$f":"'Min X+6'!J47","v":8.8000000000000007},259.02603930274819,134.09624866920805,124.92979063354014,0.17003147473459124,9.602195391498812E-2,2.1753940954193589,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L47","v":147.89439762060132},{"$f":"'Min X+6'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+6'!C48","v":8.1},{"$f":"'Min X+6'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+6'!M47","v":147.78686005606193},{"$f":"'Min X+6'!G48*W48","v":11.733950333333333},{"$f":"'Min X+6'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+6'!I48","v":7.2},{"$f":"'Min X+6'!J48","v":8.8000000000000007},294.13945306486687,148.08044407909097,146.05900898577588,0.21395354151036894,0.12785107028602641,1.7341236758171144,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L48","v":156.82446227692762},{"$f":"'Min X+6'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+6'!C49","v":9.9},{"$f":"'Min X+6'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+6'!M48","v":155.98208982624837},{"$f":"'Min X+6'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+6'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+6'!I49","v":9.9},{"$f":"'Min X+6'!J49","v":8.8000000000000007},314.60319601108813,157.66880463910948,156.93439137197862,0.25565763781812023,0.14769845426975642,1.0740127921153462,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L49","v":165.52792232347591},{"$f":"'Min X+6'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+6'!C50","v":9.9},{"$f":"'Min X+6'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+6'!M49","v":178.99999916847381},{"$f":"'Min X+6'!G50*W50","v":4.298202166666667},{"$f":"'Min X+6'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+6'!I50","v":9.9},{"$f":"'Min X+6'!J50","v":7.7000000000000011},348.43755025072153,167.42340064615939,181.01414960456216,0.30452167731651802,0.18584956391165483,0.76937818425926574,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L50","v":156.86780564091919},{"$f":"'Min X+6'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+6'!C51","v":9},{"$f":"'Min X+6'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+6'!M50","v":187.77426056269925},{"$f":"'Min X+6'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+6'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+6'!I51","v":9},{"$f":"'Min X+6'!J51","v":7.7000000000000011},345.60397022461461,156.74376930517994,188.86020091943467,0.32403633573924939,0.21405964326459509,0.42982378234287999,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L51","v":177.96474086712317},{"$f":"'Min X+6'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+6'!C52","v":7.2},{"$f":"'Min X+6'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+6'!M51","v":206.5587918369759},{"$f":"'Min X+6'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+6'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+6'!I52","v":7.2},{"$f":"'Min X+6'!J52","v":6.6000000000000005},385.05715934491604,178.15700883913016,206.90015050578586,0.40773202799301939,0.25864133119003924,0.27319704039498355,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L52","v":202.84652316753636},{"$f":"'Min X+6'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+6'!C53","v":4.5},{"$f":"'Min X+6'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+6'!M52","v":216.26280344475364},{"$f":"'Min X+6'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+6'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+6'!I53","v":5.4},{"$f":"'Min X+6'!J53","v":6.6000000000000005},416.10100730641659,201.33585023996125,214.76515706645532,0.51067292757512506,0.29764637829833629,0.15741951772286919,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L53","v":173.92526710763255},{"$f":"'Min X+6'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+6'!C54","v":4.5},{"$f":"'Min X+6'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+6'!M53","v":196.74791574271092},{"$f":"'Min X+6'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+6'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+6'!I54","v":4.5},{"$f":"'Min X+6'!J54","v":4.4000000000000004},368.9944962565279,172.4441352541084,196.55036100241952,0.48113185352413496,0.29755474029139128,0.13602304681665425,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L54","v":197.59463469118762},{"$f":"'Min X+6'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+6'!C55","v":5.4},{"$f":"'Min X+6'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+6'!M54","v":236.5754713898566},{"$f":"'Min X+6'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+6'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+6'!I55","v":5.4},{"$f":"'Min X+6'!J55","v":4.4000000000000004},430.77135890159957,193.58886265466225,237.18249624693729,0.60577203652537637,0.39297514291932339,0.21809899016110118,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L55","v":220.04336341216739},{"$f":"'Min X+6'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+6'!C56","v":2.7},{"$f":"'Min X+6'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+6'!M55","v":238.97061612645402},{"$f":"'Min X+6'!G56*W56","v":0},{"$f":"'Min X+6'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+6'!I56","v":2.7},{"$f":"'Min X+6'!J56","v":4.4000000000000004},453.32348114185686,216.4887998971648,236.83468124469204,0.75456351500258201,0.4359348817619535,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L56","v":203.00057441065201},{"$f":"'Min X+6'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+6'!C57","v":2.7},{"$f":"'Min X+6'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+6'!M56","v":249.83001674706603},{"$f":"'Min X+6'!G57*W57","v":0},{"$f":"'Min X+6'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+6'!I57","v":2.7},{"$f":"'Min X+6'!J57","v":4.4000000000000004},450.34684479706436,202.71753359088382,247.62931120618055,0.78304081976817796,0.50070554088546637,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L57","v":233.28925373837919},{"$f":"'Min X+6'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+6'!C58","v":2.7},{"$f":"'Min X+6'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+6'!M57","v":281.32372449120868},{"$f":"'Min X+6'!G58*W58","v":0},{"$f":"'Min X+6'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+6'!I58","v":2.7},{"$f":"'Min X+6'!J58","v":4.4000000000000004},510.67851480848549,231.67476248971965,279.00375231876581,1.0144912486595072,0.61997217244289016,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L58","v":248.59897634416942},{"$f":"'Min X+6'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+6'!C59","v":2.7},{"$f":"'Min X+6'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+6'!M58","v":264.20610010887896},{"$f":"'Min X+6'!G59*W59","v":0},{"$f":"'Min X+6'!H59*V59","v":2.425647E-3},{"$f":"'Min X+6'!I59","v":2.7},{"$f":"'Min X+6'!J59","v":4.4000000000000004},509.74757221673349,247.88234284196534,261.86522937476815,1.2166335022040808,0.64087073411080187,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L59","v":245.93183448260802},{"$f":"'Min X+6'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+6'!C60","v":4.5},{"$f":"'Min X+6'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+6'!M59","v":265.55742532227219},{"$f":"'Min X+6'!G60*W60","v":0},{"$f":"'Min X+6'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+6'!I60","v":4.5},{"$f":"'Min X+6'!J60","v":3.3000000000000003},510.73189548928417,244.68449539032108,266.04740009896307,1.3473390922869335,0.71002522330912743,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L60","v":237.54114585466999},{"$f":"'Min X+6'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+6'!C61","v":4.5},{"$f":"'Min X+6'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+6'!M60","v":267.60480116733453},{"$f":"'Min X+6'!G61*W61","v":0},{"$f":"'Min X+6'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+6'!I61","v":4.5},{"$f":"'Min X+6'!J61","v":3.3000000000000003},505.30959613180971,237.2946512209717,268.01494491083798,1.4464946336982878,0.78985625649651803,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L61","v":257.35257841354024},{"$f":"'Min X+6'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+6'!C62","v":3.6},{"$f":"'Min X+6'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+6'!M61","v":260.45250584730707},{"$f":"'Min X+6'!G62*W62","v":0},{"$f":"'Min X+6'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+6'!I62","v":3.6},{"$f":"'Min X+6'!J62","v":3.3000000000000003},516.91899590037178,257.01627847131425,259.90271742905759,1.7362999422260132,0.84978841824948381,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L62","v":207.02147204348879},{"$f":"'Min X+6'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+6'!C63","v":3.6},{"$f":"'Min X+6'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+6'!M62","v":216.11504699694629},{"$f":"'Min X+6'!G63*W63","v":0},{"$f":"'Min X+6'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+6'!I63","v":2.7},{"$f":"'Min X+6'!J63","v":3.3000000000000003},420.50631966875187,205.77197847826469,214.73434119048719,1.5494935652240696,0.78070580645908716,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L63","v":194.74453432783719},{"$f":"'Min X+6'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+6'!C64","v":1.8},{"$f":"'Min X+6'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+6'!M63","v":218.76498925334445},{"$f":"'Min X+6'!G64*W64","v":0},{"$f":"'Min X+6'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+6'!I64","v":1.8},{"$f":"'Min X+6'!J64","v":3.3000000000000003},408.00951198045789,191.6206011171887,216.38891086326922,1.6239332106484758,0.87607839007522315,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L64","v":168.89893683841618},{"$f":"'Min X+6'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+6'!C65","v":2.7},{"$f":"'Min X+6'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+6'!M64","v":177.37646636658769},{"$f":"'Min X+6'!G65*W65","v":0},{"$f":"'Min X+6'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+6'!I65","v":2.7},{"$f":"'Min X+6'!J65","v":2.2000000000000002},344.91127240221095,167.82344569769913,177.08782670451183,1.5754911407170511,0.78863966207586877,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L65","v":171.97784793356158},{"$f":"'Min X+6'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+6'!C66","v":1.8},{"$f":"'Min X+6'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+6'!M65","v":194.7742578568311},{"$f":"'Min X+6'!G66*W66","v":0},{"$f":"'Min X+6'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+6'!I66","v":1.8},{"$f":"'Min X+6'!J66","v":2.2000000000000002},363.18842758482697,169.77682455209279,193.41160303273418,1.8010233814688106,0.96265482409695413,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L66","v":154.97185546730699},{"$f":"'Min X+6'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+6'!C67","v":2.7},{"$f":"'Min X+6'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+6'!M66","v":161.43712360245215},{"$f":"'Min X+6'!G67*W67","v":0},{"$f":"'Min X+6'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+6'!I67","v":2.7},{"$f":"'Min X+6'!J67","v":2.2000000000000002},314.69550320883701,153.6465241943269,161.04897901451011,1.8253312729800837,0.88814458794202755,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L67","v":153.44651864624879},{"$f":"'Min X+6'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+6'!C68","v":1.8},{"$f":"'Min X+6'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+6'!M67","v":151.56702784320734},{"$f":"'Min X+6'!G68*W68","v":0},{"$f":"'Min X+6'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+6'!I68","v":1.8},{"$f":"'Min X+6'!J68","v":2.2000000000000002},301.25564821075307,151.01800097483004,150.23764723592302,2.0285176714187787,0.92938060728435412,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L68","v":147.07466077910709},{"$f":"'Min X+6'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+6'!C69","v":1.8},{"$f":"'Min X+6'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+6'!M68","v":136.93050401050897},{"$f":"'Min X+6'!G69*W69","v":0},{"$f":"'Min X+6'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+6'!I69","v":1.8},{"$f":"'Min X+6'!J69","v":3.3000000000000003},280.09887665911037,145.6052198170722,134.49365684203818,2.1694409620349049,0.93684716847079685,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L69","v":137.8733467647474},{"$f":"'Min X+6'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+6'!C70","v":0},{"$f":"'Min X+6'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+6'!M69","v":127.89905473446568},{"$f":"'Min X+6'!G70*W70","v":0},{"$f":"'Min X+6'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+6'!I70","v":0},{"$f":"'Min X+6'!J70","v":0},262.53977135966443,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":135.61831388140547},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":126.92145747825893},2.255032883341912,{"$f":"F70*H70","v":0.9775972562067442},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L70","v":148.31054311481574},{"$f":"'Min X+6'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+6'!C71","v":0},{"$f":"'Min X+6'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+6'!M70","v":129.89264226069952},{"$f":"'Min X+6'!G71*W71","v":0},{"$f":"'Min X+6'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+6'!I71","v":0},{"$f":"'Min X+6'!J71","v":0},{"$f":"L71+M71","v":272.2128565677549},143.43050601039334,128.78235055736158,2.6800371044224138,1.1102917033379427,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L71","v":132.37848259808544},{"$f":"'Min X+6'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+6'!C72","v":2.7},{"$f":"'Min X+6'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+6'!M71","v":130.74624059456033},{"$f":"'Min X+6'!G72*W72","v":0},{"$f":"'Min X+6'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+6'!I72","v":2.7},{"$f":"'Min X+6'!J72","v":2.2000000000000002},260.2340527819174,130.23885860050086,129.99519418141657,2.6396239975845859,1.2510464131437591,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L72","v":123.82328859898739},{"$f":"'Min X+6'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+6'!C73","v":1.8},{"$f":"'Min X+6'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+6'!M72","v":117.72938300972078},{"$f":"'Min X+6'!G73*W73","v":0},{"$f":"'Min X+6'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+6'!I73","v":1.8},{"$f":"'Min X+6'!J73","v":2.2000000000000002},237.8685133509947,121.80093871954377,116.06757463145094,2.7223498794436267,1.2618083782698286,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L73","v":107.44084404821784},{"$f":"'Min X+6'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+6'!C74","v":0.9},{"$f":"'Min X+6'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+6'!M73","v":108.51390466827661},{"$f":"'Min X+6'!G74*W74","v":0},{"$f":"'Min X+6'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+6'!I74","v":0.9},{"$f":"'Min X+6'!J74","v":2.2000000000000002},210.55091688192448,104.64000838718363,105.91090849474087,2.6008356610342207,1.3029961735357467,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L74","v":98.426241303978856},{"$f":"'Min X+6'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+6'!C75","v":0.9},{"$f":"'Min X+6'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+6'!M74","v":93.819201655586141},{"$f":"'Min X+6'!G75*W75","v":0},{"$f":"'Min X+6'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+6'!I75","v":0.9},{"$f":"'Min X+6'!J75","v":2.2000000000000002},186.86503617456719,95.607718660148578,91.257317514418631,2.6185226438302935,1.2618841411675137,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L75","v":97.248496700000885},{"$f":"'Min X+6'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+6'!C76","v":0.9},{"$f":"'Min X+6'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+6'!M75","v":120.21601446626215},{"$f":"'Min X+6'!G76*W76","v":0},{"$f":"'Min X+6'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+6'!I76","v":0.9},{"$f":"'Min X+6'!J76","v":2.2000000000000002},211.31299421862894,94.207778521216284,117.10521569741266,2.840718178784611,1.8107987688494951,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L76","v":96.740452934441564},{"$f":"'Min X+6'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+6'!C77","v":1.8},{"$f":"'Min X+6'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+6'!M76","v":102.67700123118466},{"$f":"'Min X+6'!G77*W77","v":0},{"$f":"'Min X+6'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+6'!I77","v":1.8},{"$f":"'Min X+6'!J77","v":2.2000000000000002},194.88135508238116,94.33609799334161,100.54525708903957,3.1043549410999538,1.7317441421450865,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L77","v":90.876021648996314},{"$f":"'Min X+6'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+6'!C78","v":0.9},{"$f":"'Min X+6'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+6'!M77","v":116.93807314340552},{"$f":"'Min X+6'!G78*W78","v":0},{"$f":"'Min X+6'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+6'!I78","v":0.9},{"$f":"'Min X+6'!J78","v":2.2000000000000002},200.89801773375459,87.468315891891649,113.42970184186294,3.2077057571046823,2.2083713015425803,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L78","v":93.385269686374457},{"$f":"'Min X+6'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+6'!C79","v":0.9},{"$f":"'Min X+6'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+6'!M78","v":112.63879924443921},{"$f":"'Min X+6'!G79*W79","v":0},{"$f":"'Min X+6'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+6'!I79","v":0.9},{"$f":"'Min X+6'!J79","v":2.2000000000000002},197.41842985372716,88.460248505592503,108.95818134813467,3.625021180781951,2.3806178963045435,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L79","v":96.338151244896693},{"$f":"'Min X+6'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+6'!C80","v":0.9},{"$f":"'Min X+6'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+6'!M79","v":114.10885570830224},{"$f":"'Min X+6'!G80*W80","v":0},{"$f":"'Min X+6'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+6'!I80","v":0.9},{"$f":"'Min X+6'!J80","v":2.2000000000000002},202.14654540103993,92.034860517847349,110.11168488319257,4.1032907270493535,2.69717082510968,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L80","v":89.608994018616315},{"$f":"'Min X+6'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+6'!C81","v":1.8},{"$f":"'Min X+6'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+6'!M80","v":113.51623961329075},{"$f":"'Min X+6'!G81*W81","v":0},{"$f":"'Min X+6'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+6'!I81","v":1.8},{"$f":"'Min X+6'!J81","v":2.2000000000000002},196.2449502272496,86.133894447154944,110.11105578009467,4.1750995714613808,3.0051838331960727,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L81","v":91.540406809409149},{"$f":"'Min X+6'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+6'!C82","v":0.9},{"$f":"'Min X+6'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+6'!M81","v":111.80723699546435},{"$f":"'Min X+6'!G82*W82","v":0},{"$f":"'Min X+6'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+6'!I82","v":0.9},{"$f":"'Min X+6'!J82","v":2.2000000000000002},193.86200466648833,86.677738403690114,107.18426626279822,4.6626684057190531,3.3229707326661373,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L82","v":82.425110299470361},{"$f":"'Min X+6'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+6'!C83","v":0.9},{"$f":"'Min X+6'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+6'!M82","v":97.003063084742337},{"$f":"'Min X+6'!G83*W83","v":0},{"$f":"'Min X+6'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+6'!I83","v":0.9},{"$f":"'Min X+6'!J83","v":2.2000000000000002},170.08243090712756,77.625377369515149,92.457053537612424,4.5997329299552234,3.2460095471299129,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L83","v":77.928716678209113},{"$f":"'Min X+6'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+6'!C84","v":0},{"$f":"'Min X+6'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+6'!M83","v":112.75977281577185},{"$f":"'Min X+6'!G84*W84","v":0},{"$f":"'Min X+6'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+6'!I84","v":0},{"$f":"'Min X+6'!J84","v":1.1000000000000001},180.54494370431752,73.146847401137123,107.3980963031804,4.7818692770719942,4.2616765125914666,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L84","v":77.228684469859829},{"$f":"'Min X+6'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+6'!C85","v":2.7},{"$f":"'Min X+6'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+6'!M84","v":94.87324425389906},{"$f":"'Min X+6'!G85*W85","v":0},{"$f":"'Min X+6'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+6'!I85","v":2.7},{"$f":"'Min X+6'!J85","v":1.1000000000000001},167.11348450971417,74.702155479076808,92.411329030637376,5.2265289907830246,4.0619152232616997,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L85","v":73.383032725548631},{"$f":"'Min X+6'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+6'!C86","v":0},{"$f":"'Min X+6'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+6'!M85","v":84.087014523251128},{"$f":"'Min X+6'!G86*W86","v":0},{"$f":"'Min X+6'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+6'!I86","v":0},{"$f":"'Min X+6'!J86","v":0},147.89143429646003,67.893480286303159,79.997954010156889,5.4895524392454753,4.0890605130942346,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L86","v":68.116704348686454},{"$f":"'Min X+6'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+6'!C87","v":0},{"$f":"'Min X+6'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+6'!M86","v":82.048136897820626},{"$f":"'Min X+6'!G87*W87","v":0},{"$f":"'Min X+6'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+6'!I87","v":0},{"$f":"'Min X+6'!J87","v":0},139.97881767210069,62.471840482496951,77.506977189603745,5.6448638661895005,4.5411597082168802,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L87","v":61.467371302620677},{"$f":"'Min X+6'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+6'!C88","v":0},{"$f":"'Min X+6'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+6'!M87","v":87.993380148288594},{"$f":"'Min X+6'!G88*W88","v":0},{"$f":"'Min X+6'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+6'!I88","v":0},{"$f":"'Min X+6'!J88","v":0},138.25340978218662,55.810031128365047,82.443378653821568,5.6573401742556317,5.5500014944670273,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L88","v":52.567553721102172},{"$f":"'Min X+6'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+6'!C89","v":0.9},{"$f":"'Min X+6'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+6'!M88","v":67.570568112215966},{"$f":"'Min X+6'!G89*W89","v":0},{"$f":"'Min X+6'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+6'!I89","v":0.9},{"$f":"'Min X+6'!J89","v":0},111.70759194894111,48.088869997696115,63.618721951245007,5.3786837234060529,4.8518461609709655,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L89","v":50.648167486184605},{"$f":"'Min X+6'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+6'!C90","v":0},{"$f":"'Min X+6'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+6'!M89","v":70.662062901601317},{"$f":"'Min X+6'!G90*W90","v":0},{"$f":"'Min X+6'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+6'!I90","v":0},{"$f":"'Min X+6'!J90","v":0},109.78349664400001,44.888237813367965,64.895258830632045,5.7599296728166403,5.7668040709692709,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L90","v":46.973545098992268},{"$f":"'Min X+6'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+6'!C91","v":0},{"$f":"'Min X+6'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+6'!M90","v":63.361378728848365},{"$f":"'Min X+6'!G91*W91","v":0},{"$f":"'Min X+6'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+6'!I91","v":0},{"$f":"'Min X+6'!J91","v":0},98.534962953098614,41.044678580936448,57.490284372162165,5.9288665180558215,5.8710943566862035,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L91","v":32.103119441264219},{"$f":"'Min X+6'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+6'!C92","v":0},{"$f":"'Min X+6'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+6'!M91","v":53.533415194942606},{"$f":"'Min X+6'!G92*W92","v":0},{"$f":"'Min X+6'!H92*V92","v":0.105049539},{"$f":"'Min X+6'!I92","v":0},{"$f":"'Min X+6'!J92","v":0},75.526290793472242,27.616536185853946,47.909754607618289,4.4865832554102756,5.6236605873243155,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L92","v":27.782657319925466},{"$f":"'Min X+6'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+6'!C93","v":0},{"$f":"'Min X+6'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+6'!M92","v":42.636970076099786},{"$f":"'Min X+6'!G93*W93","v":0},{"$f":"'Min X+6'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+6'!I93","v":0},{"$f":"'Min X+6'!J93","v":0},61.064427070625641,23.495549155359768,37.568877915265873,4.2871081645656988,5.0680921608339133,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L93","v":20.300615910264305},{"$f":"'Min X+6'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+6'!C94","v":0},{"$f":"'Min X+6'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+6'!M93","v":34.060692384394798},{"$f":"'Min X+6'!G94*W94","v":0},{"$f":"'Min X+6'!H94*V94","v":0.1341807075},{"$f":"'Min X+6'!I94","v":0},{"$f":"'Min X+6'!J94","v":0},46.342729706959076,16.852325124642235,29.490404582316842,3.4482907856220701,4.5702878020779556,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L94","v":14.525101727568089},{"$f":"'Min X+6'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+6'!C95","v":0},{"$f":"'Min X+6'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+6'!M94","v":24.75614733683906},{"$f":"'Min X+6'!G95*W95","v":0},{"$f":"'Min X+6'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+6'!I95","v":0},{"$f":"'Min X+6'!J95","v":0},32.833973746091097,11.817081487633519,21.016892258457577,2.7080202399345694,3.7392550783814826,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L95","v":8.1983715931099592},{"$f":"'Min X+6'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+6'!C96","v":0},{"$f":"'Min X+6'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+6'!M95","v":17.470925482301976},{"$f":"'Min X+6'!G96*W96","v":0},{"$f":"'Min X+6'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+6'!I96","v":0},{"$f":"'Min X+6'!J96","v":0},21.035014063209118,6.524936769690191,14.510077293518929,1.673434823419768,2.9608481887830465,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L96","v":7.5707082523117251},{"$f":"'Min X+6'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+6'!C97","v":0},{"$f":"'Min X+6'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+6'!M96","v":16.447040027125752},{"$f":"'Min X+6'!G97*W97","v":0},{"$f":"'Min X+6'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+6'!I97","v":0},{"$f":"'Min X+6'!J97","v":0},19.216242177370781,5.8851470484408885,13.33109512892989,1.6855612038708365,3.115944898195862,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L97","v":6.3746997163125858},{"$f":"'Min X+6'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+6'!C98","v":0},{"$f":"'Min X+6'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+6'!M97","v":13.807654801378783},{"$f":"'Min X+6'!G98*W98","v":0},{"$f":"'Min X+6'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+6'!I98","v":0},{"$f":"'Min X+6'!J98","v":0},15.725121983587105,4.8298626845113013,10.895259299075803,1.5448370318012847,2.9123955023029788,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L98","v":5.7578457913818619},{"$f":"'Min X+6'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+6'!C99","v":0},{"$f":"'Min X+6'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+6'!M98","v":9.8526510985454898},{"$f":"'Min X+6'!G99*W99","v":0},{"$f":"'Min X+6'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+6'!I99","v":0},{"$f":"'Min X+6'!J99","v":0},11.793360504026213,4.2441323301745086,7.549228173851704,1.5137134612073531,2.3034229246937863,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L99","v":1.9734536757714713},{"$f":"'Min X+6'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+6'!C100","v":0},{"$f":"'Min X+6'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+6'!M99","v":6.5901239988541036},{"$f":"'Min X+6'!G100*W100","v":0},{"$f":"'Min X+6'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+6'!I100","v":0},{"$f":"'Min X+6'!J100","v":0},6.3032636148942762,1.412623973625835,4.8906396412684412,0.56082970214563632,1.6994843575856622,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L100","v":2.6726047573792613},{"$f":"'Min X+6'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+6'!C101","v":0},{"$f":"'Min X+6'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+6'!M100","v":6.438456467860096},{"$f":"'Min X+6'!G101*W101","v":0},{"$f":"'Min X+6'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+6'!I101","v":0},{"$f":"'Min X+6'!J101","v":0},6.4708910595363101,1.8546174232906028,4.6162736362457073,0.81798733408865854,1.8221828316143889,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L101","v":2.2341057208570727},{"$f":"'Min X+6'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+6'!C102","v":0},{"$f":"'Min X+6'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+6'!M101","v":6.2509381931730044},{"$f":"'Min X+6'!G102*W102","v":0},{"$f":"'Min X+6'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+6'!I102","v":0},{"$f":"'Min X+6'!J102","v":0},5.8202853946416386,1.5005158443124547,4.319769550329184,0.73358987654461805,1.9311686428438204,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L102","v":0.69164112048122584},{"$f":"'Min X+6'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+6'!C103","v":0},{"$f":"'Min X+6'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+6'!M102","v":0.59862688005227771},{"$f":"'Min X+6'!G103*W103","v":0},{"$f":"'Min X+6'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+6'!I103","v":0},{"$f":"'Min X+6'!J103","v":0},0.84680657443266449,0.44894848241891822,0.39785809201374628,0.24269263806230762,0.20076878803853143,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L103","v":0},{"$f":"'Min X+6'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+6'!C104","v":0},{"$f":"'Min X+6'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+6'!M103","v":0.35928215288734444},{"$f":"'Min X+6'!G104*W104","v":0},{"$f":"'Min X+6'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+6'!I104","v":0},{"$f":"'Min X+6'!J104","v":0},0.22920779315451448,0,0.22920779315451448,0,0.13007435973282996,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L104","v":7.5772512863657576E-2},{"$f":"'Min X+6'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+6'!C105","v":0},{"$f":"'Min X+6'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+6'!M104","v":0.28278170038413541},{"$f":"'Min X+6'!G105*W105","v":0},{"$f":"'Min X+6'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+6'!I105","v":0},{"$f":"'Min X+6'!J105","v":0},0.2186643652989696,4.5772394366883247E-2,0.17289197093208636,3.0000118496774329E-2,0.10988972945204904,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+6'!L105","v":6.0412746375012538E-2},{"$f":"'Min X+6'!B106*U106","v":1.05},{"$f":"'Min X+6'!C106","v":0},{"$f":"'Min X+6'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+6'!M105","v":0.21910746564450853},{"$f":"'Min X+6'!G106*W106","v":0},{"$f":"'Min X+6'!H106*V106","v":1.05},{"$f":"'Min X+6'!I106","v":0},{"$f":"'Min X+6'!J106","v":0},0,0,0,6.3433383693763168E-2,0.23006283892673396,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12271.780684694684},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12913.299155265224},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24910.349941881657},12115.177370712498,12795.172571169152,140.30633461950239,117.03753946935129,197.46869401947771,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24910.34994188165},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+8","index":54,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+8",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+8"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24826.360305700964},{"$f":"L107","v":12056.952596751824},12769.407708949158,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+7'!P107*106/206","v":101.61010468963417},{"$f":"'Min X+7'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+7'!C6","v":13.5},{"$f":"'Min X+7'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+7'!P107*100/206","v":95.858589329843539},{"$f":"'Min X+7'!G6*W6","v":0},{"$f":"'Min X+7'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+7'!I6","v":10.8},{"$f":"'Min X+7'!J6","v":9.9},{"$f":"L6+M6","v":196.21278965165249},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":99.563230928567805},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":96.649558723084681},{"$f":"B6*A6","v":0.14687376106636044},{"$f":"F6*H6","v":0.10903060675885248},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L6","v":97.025706576532841},{"$f":"'Min X+7'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+7'!C7","v":9},{"$f":"'Min X+7'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+7'!M6","v":94.254929311692464},{"$f":"'Min X+7'!G7*W7","v":0},{"$f":"'Min X+7'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+7'!I7","v":9},{"$f":"'Min X+7'!J7","v":12.100000000000001},{"$f":"L7+M7","v":188.35139819401175},97.211337489025041,91.140060704986709,1.4369087507803574E-2,1.4868606705750778E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L7","v":95.19704735246961},{"$f":"'Min X+7'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+7'!C8","v":10.8},{"$f":"'Min X+7'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+7'!M7","v":89.239219110529916},{"$f":"'Min X+7'!G8*W8","v":0},{"$f":"'Min X+7'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+7'!I8","v":11.700000000000001},{"$f":"'Min X+7'!J8","v":9.9},180.52085895360665,89.488147390032324,91.032711563574324,8.8999624372776507E-3,6.5075469555876181E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L8","v":88.386874471876098},{"$f":"'Min X+7'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+7'!C9","v":9},{"$f":"'Min X+7'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+7'!M8","v":89.993442994272243},{"$f":"'Min X+7'!G9*W9","v":0},{"$f":"'Min X+7'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+7'!I9","v":9},{"$f":"'Min X+7'!J9","v":8.8000000000000007},176.56439437368653,86.376006446097421,90.188387927589091,1.0868025778671405E-2,5.0550666831527631E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L9","v":86.004419300329957},{"$f":"'Min X+7'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+7'!C10","v":9},{"$f":"'Min X+7'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+7'!M9","v":89.837698620373075},{"$f":"'Min X+7'!G10*W10","v":0},{"$f":"'Min X+7'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+7'!I10","v":9},{"$f":"'Min X+7'!J10","v":9.9},174.03086346812177,85.097862461009569,88.93300100711221,6.5568393203862749E-3,4.6976132608593079E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L10","v":85.749859355070996},{"$f":"'Min X+7'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+7'!C11","v":9.9},{"$f":"'Min X+7'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+7'!M10","v":89.548344723570693},{"$f":"'Min X+7'!G11*W11","v":0},{"$f":"'Min X+7'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+7'!I11","v":9.9},{"$f":"'Min X+7'!J11","v":13.200000000000001},171.99003846130111,85.746451441285572,86.243587020015539,3.407913785418909E-3,4.7577035551633114E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L11","v":87.047389022216763},{"$f":"'Min X+7'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+7'!C12","v":3.6},{"$f":"'Min X+7'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+7'!M11","v":87.471373618056404},{"$f":"'Min X+7'!G12*W12","v":0},{"$f":"'Min X+7'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+7'!I12","v":2.7},{"$f":"'Min X+7'!J12","v":1.1000000000000001},172.01112152117821,82.944482509897298,89.066639011280898,2.9065123194518178E-3,4.7346067755113484E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L12","v":85.325746263633903},{"$f":"'Min X+7'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+7'!C13","v":4.5},{"$f":"'Min X+7'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+7'!M12","v":91.313959047365827},{"$f":"'Min X+7'!G13*W13","v":0},{"$f":"'Min X+7'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+7'!I13","v":4.5},{"$f":"'Min X+7'!J13","v":3.3000000000000003},179.03141510952491,86.52248015618585,92.50893495333905,3.2661074480540052E-3,5.0240940267860679E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L13","v":107.56176583109675},{"$f":"'Min X+7'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+7'!C14","v":3.6},{"$f":"'Min X+7'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+7'!M13","v":90.249792421685001},{"$f":"'Min X+7'!G14*W14","v":0},{"$f":"'Min X+7'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+7'!I14","v":3.6},{"$f":"'Min X+7'!J14","v":3.3000000000000003},198.40114330151448,107.85646330494569,90.544679996568789,5.3025261510584931E-3,5.1124251162074016E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L14","v":124.92109664263654},{"$f":"'Min X+7'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+7'!C15","v":2.7},{"$f":"'Min X+7'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+7'!M14","v":131.72633265271901},{"$f":"'Min X+7'!G15*W15","v":0},{"$f":"'Min X+7'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+7'!I15","v":2.7},{"$f":"'Min X+7'!J15","v":3.3000000000000003},254.33170918146078,123.2131151214693,131.11859405999147,7.9815211672396528E-3,7.738592727515611E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L15","v":113.03852090201458},{"$f":"'Min X+7'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+7'!C16","v":4.5},{"$f":"'Min X+7'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+7'!M15","v":114.24747920364558},{"$f":"'Min X+7'!G16*W16","v":0},{"$f":"'Min X+7'!H16*V16","v":6.26325E-5},{"$f":"'Min X+7'!I16","v":4.5},{"$f":"'Min X+7'!J16","v":3.3000000000000003},229.66994271689791,114.22961911849355,115.44032359840436,8.9017835210336467E-3,7.1556052412223318E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L16","v":146.92496309471224},{"$f":"'Min X+7'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+7'!C17","v":5.4},{"$f":"'Min X+7'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+7'!M16","v":134.64001840741187},{"$f":"'Min X+7'!G17*W17","v":0},{"$f":"'Min X+7'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+7'!I17","v":5.4},{"$f":"'Min X+7'!J17","v":3.3000000000000003},284.64219524847499,147.91138722812229,136.73080802035267,1.3575866589951413E-2,9.2103870592050285E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L17","v":153.92735982898066},{"$f":"'Min X+7'!B18*U18","v":1.043742E-4},{"$f":"'Min X+7'!C18","v":5.4},{"$f":"'Min X+7'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+7'!M17","v":132.54032349818158},{"$f":"'Min X+7'!G18*W18","v":0},{"$f":"'Min X+7'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+7'!I18","v":5.4},{"$f":"'Min X+7'!J18","v":3.3000000000000003},288.44166681733532,153.81129378394039,134.63037303339496,1.6066045040261993E-2,9.9504647866259857E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L18","v":165.71730701476574},{"$f":"'Min X+7'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+7'!C19","v":1.8},{"$f":"'Min X+7'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+7'!M18","v":175.51743698030276},{"$f":"'Min X+7'!G19*W19","v":0},{"$f":"'Min X+7'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+7'!I19","v":1.8},{"$f":"'Min X+7'!J19","v":2.2000000000000002},336.00029404156993,160.89763517311556,175.10265886845437,1.9671841650195875E-2,1.4778111848405343E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L19","v":159.90488699392279},{"$f":"'Min X+7'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+7'!C20","v":3.6},{"$f":"'Min X+7'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+7'!M19","v":149.42496822321166},{"$f":"'Min X+7'!G20*W20","v":0},{"$f":"'Min X+7'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+7'!I20","v":3.6},{"$f":"'Min X+7'!J20","v":2.2000000000000002},312.09356006349253,161.28262620685879,150.81093385663374,2.2260787063996701E-2,1.4034366577944596E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L20","v":184.37238168959394},{"$f":"'Min X+7'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+7'!C21","v":3.6},{"$f":"'Min X+7'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+7'!M20","v":189.19732228445568},{"$f":"'Min X+7'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+7'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+7'!I21","v":3.6},{"$f":"'Min X+7'!J21","v":0},378.5182250379703,185.74080138322867,192.7774236547416,3.1580306365273862E-2,1.9898629714079227E-2,6.1077052298592872E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L21","v":166.56361383420281},{"$f":"'Min X+7'!B22*U22","v":2.180913E-4},{"$f":"'Min X+7'!C22","v":5.4},{"$f":"'Min X+7'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+7'!M21","v":164.60448222665948},{"$f":"'Min X+7'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+7'!H22*V22","v":1.165731E-4},{"$f":"'Min X+7'!I22","v":5.4},{"$f":"'Min X+7'!J22","v":11},327.61258153102142,168.62728775912902,158.98529377189243,3.6326075073799279E-2,1.9188454767056599E-2,0.26496127269714709,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L22","v":180.32402189934703},{"$f":"'Min X+7'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+7'!C23","v":5.4},{"$f":"'Min X+7'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+7'!M22","v":173.68429959569607},{"$f":"'Min X+7'!G23*W23","v":2.911706933333333},{"$f":"'Min X+7'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+7'!I23","v":5.4},{"$f":"'Min X+7'!J23","v":8.8000000000000007},349.33471448609976,179.0725948226991,170.26211966340063,5.1427076647931724E-2,2.2179932295441851E-2,0.50571777934393203,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L23","v":198.76029595168427},{"$f":"'Min X+7'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+7'!C24","v":9},{"$f":"'Min X+7'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+7'!M23","v":196.85258961744353},{"$f":"'Min X+7'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+7'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+7'!I24","v":9},{"$f":"'Min X+7'!J24","v":8.8000000000000007},397.01145578404532,199.98617215525886,197.0252836287865,7.412379642543919E-2,2.7305988657030739E-2,0.99360311789484423,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L24","v":206.79153280699842},{"$f":"'Min X+7'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+7'!C25","v":8.1},{"$f":"'Min X+7'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+7'!M24","v":202.83285467583022},{"$f":"'Min X+7'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+7'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+7'!I25","v":8.1},{"$f":"'Min X+7'!J25","v":9.9},406.9966167022252,205.99406829737634,201.00254840484882,9.746450962206904E-2,3.0306270981389171E-2,2.013047660374637,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L25","v":205.01494654485731},{"$f":"'Min X+7'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+7'!C26","v":7.2},{"$f":"'Min X+7'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+7'!M25","v":212.90582667171688},{"$f":"'Min X+7'!G26*W26","v":15.306837000000002},{"$f":"'Min X+7'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+7'!I26","v":7.2},{"$f":"'Min X+7'!J26","v":9.9},414.57432248062764,204.40239197072941,210.1719305098982,0.11255457412789485,3.3896161818672034E-2,3.2589147852142233,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L26","v":219.4887587309299},{"$f":"'Min X+7'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+7'!C27","v":6.3},{"$f":"'Min X+7'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+7'!M26","v":193.10486971334674},{"$f":"'Min X+7'!G27*W27","v":21.305263666666665},{"$f":"'Min X+7'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+7'!I27","v":7.2},{"$f":"'Min X+7'!J27","v":8.8000000000000007},409.4336827948224,217.96148888751827,191.47219390730413,0.12726984341166381,3.2675806042587116E-2,4.1141501645601668,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L27","v":211.80490842150644},{"$f":"'Min X+7'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+7'!C28","v":9.9},{"$f":"'Min X+7'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+7'!M27","v":192.88770055985552},{"$f":"'Min X+7'!G28*W28","v":31.265836333333329},{"$f":"'Min X+7'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+7'!I28","v":9.9},{"$f":"'Min X+7'!J28","v":9.9},405.63527280928986,212.7820408812824,192.85323192800746,0.12286754022402657,3.4468631848067519E-2,6.0307952764174493,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L28","v":214.40602401502676},{"$f":"'Min X+7'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+7'!C29","v":9},{"$f":"'Min X+7'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+7'!M28","v":173.4944724003457},{"$f":"'Min X+7'!G29*W29","v":36.286725666666669},{"$f":"'Min X+7'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+7'!I29","v":9},{"$f":"'Min X+7'!J29","v":8.8000000000000007},382.64537768412856,208.98362733453342,173.66175034959514,0.12239668049331422,3.2722050750559693E-2,6.295546324674417,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L29","v":182.71559105390611},{"$f":"'Min X+7'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+7'!C30","v":12.6},{"$f":"'Min X+7'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+7'!M29","v":158.10033217575611},{"$f":"'Min X+7'!G30*W30","v":47.599154666666664},{"$f":"'Min X+7'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+7'!I30","v":12.6},{"$f":"'Min X+7'!J30","v":7.7000000000000011},348.28146905142398,185.31273358673141,162.96873546469254,0.10285746717468784,3.1596711063580557E-2,7.5254421640851907,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L30","v":155.37292892779854},{"$f":"'Min X+7'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+7'!C31","v":12.6},{"$f":"'Min X+7'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+7'!M30","v":161.5907110977891},{"$f":"'Min X+7'!G31*W31","v":57.346027999999997},{"$f":"'Min X+7'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+7'!I31","v":13.5},{"$f":"'Min X+7'!J31","v":8.8000000000000007},323.1430891528081,156.88658518861152,166.25650396419655,8.6343739187029173E-2,3.4207133592523198E-2,9.2665854431537245,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L31","v":186.00836450929776},{"$f":"'Min X+7'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+7'!C32","v":11.700000000000001},{"$f":"'Min X+7'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+7'!M31","v":168.67432612251372},{"$f":"'Min X+7'!G32*W32","v":63.288791000000003},{"$f":"'Min X+7'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+7'!I32","v":11.700000000000001},{"$f":"'Min X+7'!J32","v":9.9},352.64265737704716,182.20636830603578,170.4362890710114,0.10199620326196646,3.8037051502292821E-2,10.675194173033612,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L32","v":162.06568508841042},{"$f":"'Min X+7'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+7'!C33","v":13.5},{"$f":"'Min X+7'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+7'!M32","v":172.25647658238026},{"$f":"'Min X+7'!G33*W33","v":79.520256666666668},{"$f":"'Min X+7'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+7'!I33","v":13.5},{"$f":"'Min X+7'!J33","v":12.100000000000001},332.59241353786729,158.977456136439,173.61495740142826,8.8228951971416961E-2,4.1519180952011098E-2,13.697879230326535,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L33","v":141.83429735107586},{"$f":"'Min X+7'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+7'!C34","v":13.5},{"$f":"'Min X+7'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+7'!M33","v":146.48264851778924},{"$f":"'Min X+7'!G34*W34","v":91.27938833333333},{"$f":"'Min X+7'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+7'!I34","v":13.5},{"$f":"'Min X+7'!J34","v":9.9},288.801262731007,138.7565465798578,150.04471615114917,7.7750771218059414E-2,3.7932366640063345E-2,13.370846558150459,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L34","v":132.3682053292554},{"$f":"'Min X+7'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+7'!C35","v":18.900000000000002},{"$f":"'Min X+7'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+7'!M34","v":151.76380705725671},{"$f":"'Min X+7'!G35*W35","v":105.91664},{"$f":"'Min X+7'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+7'!I35","v":17.100000000000001},{"$f":"'Min X+7'!J35","v":14.3},284.81493574496199,130.29346221901326,154.52147352594872,7.4743110242140573E-2,4.2333531307971066E-2,16.074312517112919,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L35","v":147.69887094184665},{"$f":"'Min X+7'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+7'!C36","v":18},{"$f":"'Min X+7'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+7'!M35","v":150.1524547014788},{"$f":"'Min X+7'!G36*W36","v":104.56649999999999},{"$f":"'Min X+7'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+7'!I36","v":18},{"$f":"'Min X+7'!J36","v":13.200000000000001},302.91815893179137,148.01100099535057,154.9071579364408,8.7869946496082124E-2,4.529676503802494E-2,15.700916654542182,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L36","v":114.1562104122777},{"$f":"'Min X+7'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+7'!C37","v":15.3},{"$f":"'Min X+7'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+7'!M36","v":153.9324274488151},{"$f":"'Min X+7'!G37*W37","v":109.80175999999999},{"$f":"'Min X+7'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+7'!I37","v":15.3},{"$f":"'Min X+7'!J37","v":14.3},267.76590137286564,112.88384820318046,154.88205316968518,7.2362209097238991E-2,5.037427912992553E-2,16.902051454952204,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L37","v":97.32735929678465},{"$f":"'Min X+7'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+7'!C38","v":18},{"$f":"'Min X+7'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+7'!M37","v":118.78048121047033},{"$f":"'Min X+7'!G38*W38","v":105.63626333333332},{"$f":"'Min X+7'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+7'!I38","v":17.100000000000001},{"$f":"'Min X+7'!J38","v":15.400000000000002},219.19994398558339,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":98.761786027428002},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":120.43815795815537},6.5573269356648173E-2,{"$f":"F38*H38","v":4.2323252314948587E-2},{"$f":"G38*F38/1000","v":12.547526192009295},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L38","v":116.0406592355384},{"$f":"'Min X+7'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+7'!C39","v":15.3},{"$f":"'Min X+7'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+7'!M38","v":131.5324910680296},{"$f":"'Min X+7'!G39*W39","v":94.069126666666662},{"$f":"'Min X+7'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+7'!I39","v":14.4},{"$f":"'Min X+7'!J39","v":15.400000000000002},247.43936591798101,116.95790934468317,130.48145657329783,8.2749890855229408E-2,5.1034494731778082E-2,12.373146563060677,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L39","v":94.536324123224801},{"$f":"'Min X+7'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+7'!C40","v":13.5},{"$f":"'Min X+7'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+7'!M39","v":115.8396027471843},{"$f":"'Min X+7'!G40*W40","v":90.428789999999992},{"$f":"'Min X+7'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+7'!I40","v":12.6},{"$f":"'Min X+7'!J40","v":16.5},205.55563296570176,93.665157762186638,111.89047520351511,7.1166361038162179E-2,4.9127543669190109E-2,10.475235110508551,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L40","v":95.413919981928544},{"$f":"'Min X+7'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+7'!C41","v":13.5},{"$f":"'Min X+7'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+7'!M40","v":112.11245308451073},{"$f":"'Min X+7'!G41*W41","v":78.359502333333324},{"$f":"'Min X+7'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+7'!I41","v":12.6},{"$f":"'Min X+7'!J41","v":16.5},203.7983840796482,95.637922537045355,108.16046154260285,7.5997444883190046E-2,5.1991541907883868E-2,8.7850760290714422,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L41","v":98.677903744355277},{"$f":"'Min X+7'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+7'!C42","v":15.3},{"$f":"'Min X+7'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+7'!M41","v":103.79727850333755},{"$f":"'Min X+7'!G42*W42","v":69.060110666666645},{"$f":"'Min X+7'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+7'!I42","v":14.4},{"$f":"'Min X+7'!J42","v":16.5},203.43901671522298,101.79445583761378,101.64456087760918,8.3447906741499614E-2,5.2717625728379729E-2,7.1682515403393099,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L42","v":132.67819060732623},{"$f":"'Min X+7'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+7'!C43","v":10.8},{"$f":"'Min X+7'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+7'!M42","v":115.02933143749262},{"$f":"'Min X+7'!G43*W43","v":55.683401333333322},{"$f":"'Min X+7'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+7'!I43","v":10.8},{"$f":"'Min X+7'!J43","v":16.5},241.62370208260631,132.35829255387139,109.26540952873493,0.1198980534548542,6.3921908757679516E-2,6.4052244275389167,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L43","v":127.46132200960351},{"$f":"'Min X+7'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+7'!C44","v":11.700000000000001},{"$f":"'Min X+7'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+7'!M43","v":113.48371611584095},{"$f":"'Min X+7'!G44*W44","v":44.269151333333326},{"$f":"'Min X+7'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+7'!I44","v":10.8},{"$f":"'Min X+7'!J44","v":16.5},235.75193884796624,128.03721122512718,107.71472762283908,0.12411078447633367,6.8988493001862092E-2,5.0238278026012013,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L44","v":121.75068443638101},{"$f":"'Min X+7'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+7'!C45","v":9},{"$f":"'Min X+7'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+7'!M44","v":110.94009814902526},{"$f":"'Min X+7'!G45*W45","v":35.926175333333333},{"$f":"'Min X+7'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+7'!I45","v":9},{"$f":"'Min X+7'!J45","v":3.3000000000000003},238.38818109069163,121.82176336409165,116.56641772659998,0.12892107228934435,7.3680422425282541E-2,3.9856534175990901,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L45","v":145.9339588613183},{"$f":"'Min X+7'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+7'!C46","v":10.8},{"$f":"'Min X+7'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+7'!M45","v":139.51801525251784},{"$f":"'Min X+7'!G46*W46","v":27.530689666666667},{"$f":"'Min X+7'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+7'!I46","v":10.8},{"$f":"'Min X+7'!J46","v":5.5},292.48097184913854,147.76413562284185,144.71683622629672,0.16982323847644695,0.10117902622113732,3.8410271808263357,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L46","v":133.46263921421462},{"$f":"'Min X+7'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+7'!C47","v":12.6},{"$f":"'Min X+7'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+7'!M46","v":110.2220259527526},{"$f":"'Min X+7'!G47*W47","v":17.944974333333331},{"$f":"'Min X+7'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+7'!I47","v":12.6},{"$f":"'Min X+7'!J47","v":8.8000000000000007},249.92487696034698,135.99015695399765,113.93472000634934,0.17248226021694954,8.7305946403258658E-2,1.9779314266901458,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L47","v":134.09624866920805},{"$f":"'Min X+7'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+7'!C48","v":8.1},{"$f":"'Min X+7'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+7'!M47","v":124.92979063354014},{"$f":"'Min X+7'!G48*W48","v":11.733950333333333},{"$f":"'Min X+7'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+7'!I48","v":7.2},{"$f":"'Min X+7'!J48","v":8.8000000000000007},257.52396973257231,134.3022564168468,123.22171331572549,0.19399225236125958,0.10807731781464389,1.4659199584476916,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L48","v":148.08044407909097},{"$f":"'Min X+7'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+7'!C49","v":9.9},{"$f":"'Min X+7'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+7'!M48","v":146.05900898577588},{"$f":"'Min X+7'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+7'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+7'!I49","v":9.9},{"$f":"'Min X+7'!J49","v":8.8000000000000007},295.95974770751292,148.93904107352245,147.02070663399047,0.24140300556852851,0.13830235178539935,1.005687539057551,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L49","v":157.66880463910948},{"$f":"'Min X+7'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+7'!C50","v":9.9},{"$f":"'Min X+7'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+7'!M49","v":156.93439137197862},{"$f":"'Min X+7'!G50*W50","v":4.298202166666667},{"$f":"'Min X+7'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+7'!I50","v":9.9},{"$f":"'Min X+7'!J50","v":7.7000000000000011},318.55019315097547,159.57874137863212,158.97145177234339,0.29006326047736852,0.16293959963526111,0.67453574101955316,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L50","v":167.42340064615939},{"$f":"'Min X+7'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+7'!C51","v":9},{"$f":"'Min X+7'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+7'!M50","v":181.01414960456216},{"$f":"'Min X+7'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+7'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+7'!I51","v":9},{"$f":"'Min X+7'!J51","v":7.7000000000000011},349.38535636655371,167.27755998726363,182.10779637929008,0.34584065889574889,0.20635322527209971,0.4143495823520148,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L51","v":156.74376930517994},{"$f":"'Min X+7'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+7'!C52","v":7.2},{"$f":"'Min X+7'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+7'!M51","v":188.86020091943467},{"$f":"'Min X+7'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+7'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+7'!I52","v":7.2},{"$f":"'Min X+7'!J52","v":6.6000000000000005},346.20837705952079,156.98465628862016,189.22372077090063,0.35911301655977346,0.23648014853404459,0.24978867992369494,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L52","v":178.15700883913016},{"$f":"'Min X+7'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+7'!C53","v":4.5},{"$f":"'Min X+7'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+7'!M52","v":206.90015050578586},{"$f":"'Min X+7'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+7'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+7'!I53","v":5.4},{"$f":"'Min X+7'!J53","v":6.6000000000000005},382.12388270699705,176.70849259221001,205.41539011478704,0.44851624692015674,0.28476039099881467,0.15060436372143024,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L53","v":201.33585023996125},{"$f":"'Min X+7'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+7'!C54","v":4.5},{"$f":"'Min X+7'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+7'!M53","v":214.76515706645532},{"$f":"'Min X+7'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+7'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+7'!I54","v":4.5},{"$f":"'Min X+7'!J54","v":4.4000000000000004},414.31924578789034,199.77889211410789,214.54035367378245,0.55695812585334936,0.3248033926728725,0.14847939254634179,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L54","v":172.4441352541084},{"$f":"'Min X+7'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+7'!C55","v":5.4},{"$f":"'Min X+7'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+7'!M54","v":196.55036100241952},{"$f":"'Min X+7'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+7'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+7'!I55","v":5.4},{"$f":"'Min X+7'!J55","v":4.4000000000000004},365.73933939572805,168.51546788840287,197.22387150732521,0.52866736570554018,0.32648949509430053,0.18119983022156014,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L55","v":193.58886265466225},{"$f":"'Min X+7'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+7'!C56","v":2.7},{"$f":"'Min X+7'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+7'!M55","v":237.18249624693729},{"$f":"'Min X+7'!G56*W56","v":0},{"$f":"'Min X+7'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+7'!I56","v":2.7},{"$f":"'Min X+7'!J56","v":4.4000000000000004},425.17483909768856,190.12501580918189,235.04982328850667,0.663846845480352,0.43267295843058945,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L56","v":216.4887998971648},{"$f":"'Min X+7'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+7'!C57","v":2.7},{"$f":"'Min X+7'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+7'!M56","v":236.83468124469204},{"$f":"'Min X+7'!G57*W57","v":0},{"$f":"'Min X+7'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+7'!I57","v":2.7},{"$f":"'Min X+7'!J57","v":4.4000000000000004},450.81375125844477,216.15373049977885,234.66002075866595,0.83506939738595043,0.47466048602605793,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L57","v":202.71753359088382},{"$f":"'Min X+7'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+7'!C58","v":2.7},{"$f":"'Min X+7'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+7'!M57","v":247.62931120618055},{"$f":"'Min X+7'!G58*W58","v":0},{"$f":"'Min X+7'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+7'!I58","v":2.7},{"$f":"'Min X+7'!J58","v":4.4000000000000004},446.61958148010137,201.23598778248396,245.38359369761744,0.88154580839982477,0.54571750856309265,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L58","v":231.67476248971965},{"$f":"'Min X+7'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+7'!C59","v":2.7},{"$f":"'Min X+7'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+7'!M58","v":279.00375231876581},{"$f":"'Min X+7'!G59*W59","v":0},{"$f":"'Min X+7'!H59*V59","v":2.425647E-3},{"$f":"'Min X+7'!I59","v":2.7},{"$f":"'Min X+7'!J59","v":4.4000000000000004},507.66794312092372,231.04095541695864,276.62698770396509,1.1338070727610099,0.67676461480075734,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L59","v":247.88234284196534},{"$f":"'Min X+7'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+7'!C60","v":4.5},{"$f":"'Min X+7'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+7'!M59","v":261.86522937476815},{"$f":"'Min X+7'!G60*W60","v":0},{"$f":"'Min X+7'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+7'!I60","v":4.5},{"$f":"'Min X+7'!J60","v":3.3000000000000003},508.98939391347994,246.62431787744097,262.36507603603894,1.3580249645243498,0.70015333872918706,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L60","v":244.68449539032108},{"$f":"'Min X+7'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+7'!C61","v":4.5},{"$f":"'Min X+7'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+7'!M60","v":266.04740009896307},{"$f":"'Min X+7'!G61*W61","v":0},{"$f":"'Min X+7'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+7'!I61","v":4.5},{"$f":"'Min X+7'!J61","v":3.3000000000000003},510.85664232782904,244.39450169572208,266.46214063210692,1.4899936945989714,0.78525946685611703,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L61","v":237.2946512209717},{"$f":"'Min X+7'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+7'!C62","v":3.6},{"$f":"'Min X+7'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+7'!M61","v":268.01494491083798},{"$f":"'Min X+7'!G62*W62","v":0},{"$f":"'Min X+7'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+7'!I62","v":3.6},{"$f":"'Min X+7'!J62","v":3.3000000000000003},504.53415983198238,237.09367760048033,267.44048223150202,1.6009736204913716,0.87446267933596999,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L62","v":257.01627847131425},{"$f":"'Min X+7'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+7'!C63","v":3.6},{"$f":"'Min X+7'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+7'!M62","v":259.90271742905759},{"$f":"'Min X+7'!G63*W63","v":0},{"$f":"'Min X+7'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+7'!I63","v":2.7},{"$f":"'Min X+7'!J63","v":3.3000000000000003},513.75641943860205,255.39258878966868,258.36383064893334,1.9236896816455833,0.9388867801242351,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L63","v":205.77197847826469},{"$f":"'Min X+7'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+7'!C64","v":1.8},{"$f":"'Min X+7'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+7'!M63","v":214.73434119048719},{"$f":"'Min X+7'!G64*W64","v":0},{"$f":"'Min X+7'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+7'!I64","v":1.8},{"$f":"'Min X+7'!J64","v":3.3000000000000003},414.93049391543025,202.55608975858866,212.37440415684162,1.7158887196760311,0.85993703364556839,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L64","v":191.6206011171887},{"$f":"'Min X+7'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+7'!C65","v":2.7},{"$f":"'Min X+7'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+7'!M64","v":216.38891086326922},{"$f":"'Min X+7'!G65*W65","v":0},{"$f":"'Min X+7'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+7'!I65","v":2.7},{"$f":"'Min X+7'!J65","v":2.2000000000000002},406.25997866012574,190.33316204214094,215.92681661798483,1.7874390750477482,0.96209424528438858,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L65","v":167.82344569769913},{"$f":"'Min X+7'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+7'!C66","v":1.8},{"$f":"'Min X+7'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+7'!M65","v":177.08782670451183},{"$f":"'Min X+7'!G66*W66","v":0},{"$f":"'Min X+7'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+7'!I66","v":1.8},{"$f":"'Min X+7'!J66","v":2.2000000000000002},341.47851446787536,165.66592894020965,175.81258552766573,1.7575167574895114,0.87524117684612635,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L66","v":169.77682455209279},{"$f":"'Min X+7'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+7'!C67","v":2.7},{"$f":"'Min X+7'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+7'!M66","v":193.41160303273418},{"$f":"'Min X+7'!G67*W67","v":0},{"$f":"'Min X+7'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+7'!I67","v":2.7},{"$f":"'Min X+7'!J67","v":2.2000000000000002},361.12466459462928,168.27711340229911,192.8475511923302,1.9997111497936759,1.0640518404039843,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L67","v":153.6465241943269},{"$f":"'Min X+7'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+7'!C68","v":1.8},{"$f":"'Min X+7'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+7'!M67","v":161.04897901451011},{"$f":"'Min X+7'!G68*W68","v":0},{"$f":"'Min X+7'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+7'!I68","v":1.8},{"$f":"'Min X+7'!J68","v":2.2000000000000002},310.87681936841227,151.21536250861419,159.66145685979805,2.0311616857127333,0.98752215471208438,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L68","v":151.01800097483004},{"$f":"'Min X+7'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+7'!C69","v":1.8},{"$f":"'Min X+7'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+7'!M68","v":150.23764723592302},{"$f":"'Min X+7'!G69*W69","v":0},{"$f":"'Min X+7'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+7'!I69","v":1.8},{"$f":"'Min X+7'!J69","v":3.3000000000000003},297.20014897864706,149.49039333947073,147.70975563917634,2.2276076353593375,1.027891596746674,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L69","v":145.6052198170722},{"$f":"'Min X+7'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+7'!C70","v":0},{"$f":"'Min X+7'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+7'!M69","v":134.49365684203818},{"$f":"'Min X+7'!G70*W70","v":0},{"$f":"'Min X+7'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+7'!I70","v":0},{"$f":"'Min X+7'!J70","v":0},276.68937944199399,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":143.22372574023674},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":133.46565370175728},2.3814940768354447,{"$f":"F70*H70","v":1.0280031402808882},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L70","v":135.61831388140547},{"$f":"'Min X+7'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+7'!C71","v":0},{"$f":"'Min X+7'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+7'!M70","v":126.92145747825893},{"$f":"'Min X+7'!G71*W71","v":0},{"$f":"'Min X+7'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+7'!I71","v":0},{"$f":"'Min X+7'!J71","v":0},{"$f":"L71+M71","v":256.8041937347993},130.96763097236916,125.83656276243015,2.4506829090363116,1.0848947158287754,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L71","v":143.43050601039334},{"$f":"'Min X+7'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+7'!C72","v":2.7},{"$f":"'Min X+7'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+7'!M71","v":128.78235055736158},{"$f":"'Min X+7'!G72*W72","v":0},{"$f":"'Min X+7'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+7'!I72","v":2.7},{"$f":"'Min X+7'!J72","v":2.2000000000000002},269.12060055308467,141.07050491187485,128.05009564120982,2.8600010985184845,1.2322549161517724,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L72","v":130.23885860050086},{"$f":"'Min X+7'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+7'!C73","v":1.8},{"$f":"'Min X+7'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+7'!M72","v":129.99519418141657},{"$f":"'Min X+7'!G73*W73","v":0},{"$f":"'Min X+7'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+7'!I73","v":1.8},{"$f":"'Min X+7'!J73","v":2.2000000000000002},256.27737991595518,128.07545749864346,128.20192241731175,2.8634011018574141,1.3932717641048116,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L73","v":121.80093871954377},{"$f":"'Min X+7'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+7'!C74","v":0.9},{"$f":"'Min X+7'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+7'!M73","v":116.06757463145094},{"$f":"'Min X+7'!G74*W74","v":0},{"$f":"'Min X+7'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+7'!I74","v":0.9},{"$f":"'Min X+7'!J74","v":2.2000000000000002},232.02636291146183,118.65248622202742,113.37387668943441,2.9484524975163562,1.3936979420165321,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L74","v":104.64000838718363},{"$f":"'Min X+7'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+7'!C75","v":0.9},{"$f":"'Min X+7'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+7'!M74","v":105.91090849474087},{"$f":"'Min X+7'!G75*W75","v":0},{"$f":"'Min X+7'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+7'!I75","v":0.9},{"$f":"'Min X+7'!J75","v":2.2000000000000002},204.8425641071571,101.65617525709177,103.18638885006534,2.78383313009186,1.4245196446755273,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L75","v":95.607718660148578},{"$f":"'Min X+7'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+7'!C76","v":0.9},{"$f":"'Min X+7'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+7'!M75","v":91.257317514418631},{"$f":"'Min X+7'!G76*W76","v":0},{"$f":"'Min X+7'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+7'!I76","v":0.9},{"$f":"'Min X+7'!J76","v":2.2000000000000002},181.19764909015282,92.614929119474837,88.582719970677971,2.7927895406737555,1.3745975437406692,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L76","v":94.207778521216284},{"$f":"'Min X+7'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+7'!C77","v":1.8},{"$f":"'Min X+7'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+7'!M76","v":117.10521569741266},{"$f":"'Min X+7'!G77*W77","v":0},{"$f":"'Min X+7'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+7'!I77","v":1.8},{"$f":"'Min X+7'!J77","v":2.2000000000000002},206.61482204845774,91.884695892684704,114.73012615577304,3.0230826285315868,1.9750895416396199,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L77","v":94.33609799334161},{"$f":"'Min X+7'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+7'!C78","v":0.9},{"$f":"'Min X+7'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+7'!M77","v":100.54525708903957},{"$f":"'Min X+7'!G78*W78","v":0},{"$f":"'Min X+7'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+7'!I78","v":0.9},{"$f":"'Min X+7'!J78","v":2.2000000000000002},188.15272336276183,90.806259834219532,97.346463528542316,3.3298381591220929,1.898793560497257,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L78","v":87.468315891891649},{"$f":"'Min X+7'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+7'!C79","v":0.9},{"$f":"'Min X+7'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+7'!M78","v":113.42970184186294},{"$f":"'Min X+7'!G79*W79","v":0},{"$f":"'Min X+7'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+7'!I79","v":0.9},{"$f":"'Min X+7'!J79","v":2.2000000000000002},192.50534674392139,82.772978502811995,109.7323682411094,3.3953373890796512,2.3973336007535471,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L79","v":88.460248505592503},{"$f":"'Min X+7'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+7'!C80","v":0.9},{"$f":"'Min X+7'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+7'!M79","v":108.95818134813467},{"$f":"'Min X+7'!G80*W80","v":0},{"$f":"'Min X+7'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+7'!I80","v":0.9},{"$f":"'Min X+7'!J80","v":2.2000000000000002},189.57525410800929,84.492498006802379,105.08275610120691,3.7677504987901371,2.575425246927761,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L80","v":92.034860517847349},{"$f":"'Min X+7'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+7'!C81","v":1.8},{"$f":"'Min X+7'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+7'!M80","v":110.11168488319257},{"$f":"'Min X+7'!G81*W81","v":0},{"$f":"'Min X+7'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+7'!I81","v":1.8},{"$f":"'Min X+7'!J81","v":2.2000000000000002},195.24336584354216,88.446733964080408,106.79663187946174,4.2881265537669497,2.91505300373082,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L81","v":86.133894447154944},{"$f":"'Min X+7'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+7'!C82","v":0.9},{"$f":"'Min X+7'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+7'!M81","v":110.11105578009467},{"$f":"'Min X+7'!G82*W82","v":0},{"$f":"'Min X+7'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+7'!I82","v":0.9},{"$f":"'Min X+7'!J82","v":2.2000000000000002},187.08510661953025,81.546610161468251,105.538496458062,4.3872842856867065,3.2725593220326719,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L82","v":86.677738403690114},{"$f":"'Min X+7'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+7'!C83","v":0.9},{"$f":"'Min X+7'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+7'!M82","v":107.18426626279822},{"$f":"'Min X+7'!G83*W83","v":0},{"$f":"'Min X+7'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+7'!I83","v":0.9},{"$f":"'Min X+7'!J83","v":2.2000000000000002},183.93825110905766,81.640687580452592,102.29756352860505,4.8370508232375373,3.5867027341931674,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L83","v":77.625377369515149},{"$f":"'Min X+7'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+7'!C84","v":0},{"$f":"'Min X+7'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+7'!M83","v":92.457053537612424},{"$f":"'Min X+7'!G84*W84","v":0},{"$f":"'Min X+7'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+7'!I84","v":0},{"$f":"'Min X+7'!J84","v":1.1000000000000001},160.72482568555023,72.862121627768801,87.862704057781428,4.7632557417463506,3.4943494798310044,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L84","v":73.146847401137123},{"$f":"'Min X+7'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+7'!C85","v":2.7},{"$f":"'Min X+7'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+7'!M84","v":107.3980963031804},{"$f":"'Min X+7'!G85*W85","v":0},{"$f":"'Min X+7'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+7'!I85","v":2.7},{"$f":"'Min X+7'!J85","v":1.1000000000000001},175.29650130548953,70.896560844389839,104.3999404610997,4.9502865567472876,4.5981558420806934,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L85","v":74.702155479076808},{"$f":"'Min X+7'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+7'!C86","v":0},{"$f":"'Min X+7'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+7'!M85","v":92.411329030637376},{"$f":"'Min X+7'!G86*W86","v":0},{"$f":"'Min X+7'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+7'!I86","v":0},{"$f":"'Min X+7'!J86","v":0},157.03138975337197,69.113923641333628,87.917466112038326,5.5882318377431845,4.493862918599052,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L86","v":67.893480286303159},{"$f":"'Min X+7'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+7'!C87","v":0},{"$f":"'Min X+7'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+7'!M86","v":79.997954010156889},{"$f":"'Min X+7'!G87*W87","v":0},{"$f":"'Min X+7'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+7'!I87","v":0},{"$f":"'Min X+7'!J87","v":0},137.83738191551126,62.267115104920272,75.570266810590979,5.626365181382889,4.4276871995659057,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L87","v":62.471840482496951},{"$f":"'Min X+7'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+7'!C88","v":0},{"$f":"'Min X+7'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+7'!M87","v":77.506977189603745},{"$f":"'Min X+7'!G88*W88","v":0},{"$f":"'Min X+7'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+7'!I88","v":0},{"$f":"'Min X+7'!J88","v":0},129.3404348681272,56.722050871659128,72.618383996468083,5.7497896108378237,4.888593193135665,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L88","v":55.810031128365047},{"$f":"'Min X+7'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+7'!C89","v":0.9},{"$f":"'Min X+7'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+7'!M88","v":82.443378653821568},{"$f":"'Min X+7'!G89*W89","v":0},{"$f":"'Min X+7'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+7'!I89","v":0.9},{"$f":"'Min X+7'!J89","v":0},128.42318207110318,50.999578866775039,77.423603204328145,5.7104522615900093,5.9197754494934323,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L89","v":48.088869997696115},{"$f":"'Min X+7'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+7'!C90","v":0},{"$f":"'Min X+7'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+7'!M89","v":63.618721951245007},{"$f":"'Min X+7'!G90*W90","v":0},{"$f":"'Min X+7'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+7'!I90","v":0},{"$f":"'Min X+7'!J90","v":0},101.04672697874933,42.61999475541797,58.426732223331364,5.4688752422781421,5.1919897279136444,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L90","v":44.888237813367965},{"$f":"'Min X+7'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+7'!C91","v":0},{"$f":"'Min X+7'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+7'!M90","v":64.895258830632045},{"$f":"'Min X+7'!G91*W91","v":0},{"$f":"'Min X+7'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+7'!I91","v":0},{"$f":"'Min X+7'!J91","v":0},98.104607258505752,39.22257281692481,58.882034441580949,5.6656649964431587,6.0132243890510955,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L91","v":41.044678580936448},{"$f":"'Min X+7'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+7'!C92","v":0},{"$f":"'Min X+7'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+7'!M91","v":57.490284372162165},{"$f":"'Min X+7'!G92*W92","v":0},{"$f":"'Min X+7'!H92*V92","v":0.105049539},{"$f":"'Min X+7'!I92","v":0},{"$f":"'Min X+7'!J92","v":0},86.759420943825916,35.308464441938298,51.450956501887624,5.736214138998152,6.0393278702745397,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L92","v":27.616536185853946},{"$f":"'Min X+7'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+7'!C93","v":0},{"$f":"'Min X+7'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+7'!M92","v":47.909754607618289},{"$f":"'Min X+7'!G93*W93","v":0},{"$f":"'Min X+7'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+7'!I93","v":0},{"$f":"'Min X+7'!J93","v":0},65.569968861354056,23.355061972064949,42.214906889289104,4.2614742137889978,5.6948477183291875,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L93","v":23.495549155359768},{"$f":"'Min X+7'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+7'!C94","v":0},{"$f":"'Min X+7'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+7'!M93","v":37.568877915265873},{"$f":"'Min X+7'!G94*W94","v":0},{"$f":"'Min X+7'!H94*V94","v":0.1341807075},{"$f":"'Min X+7'!I94","v":0},{"$f":"'Min X+7'!J94","v":0},52.032421872370278,19.504562575755905,32.527859296614373,3.990986579603863,5.0410186186515,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L94","v":16.852325124642235},{"$f":"'Min X+7'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+7'!C95","v":0},{"$f":"'Min X+7'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+7'!M94","v":29.490404582316842},{"$f":"'Min X+7'!G95*W95","v":0},{"$f":"'Min X+7'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+7'!I95","v":0},{"$f":"'Min X+7'!J95","v":0},38.746494451026834,13.710423719513152,25.036070731513679,3.1419014051290821,4.4543338508031631,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L95","v":11.817081487633519},{"$f":"'Min X+7'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+7'!C96","v":0},{"$f":"'Min X+7'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+7'!M95","v":21.016892258457577},{"$f":"'Min X+7'!G96*W96","v":0},{"$f":"'Min X+7'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+7'!I96","v":0},{"$f":"'Min X+7'!J96","v":0},26.860101850992486,9.4050030098521109,17.455098841140376,2.4120784777814079,3.5617934173172028,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L96","v":6.524936769690191},{"$f":"'Min X+7'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+7'!C97","v":0},{"$f":"'Min X+7'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+7'!M96","v":14.510077293518929},{"$f":"'Min X+7'!G97*W97","v":0},{"$f":"'Min X+7'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+7'!I97","v":0},{"$f":"'Min X+7'!J97","v":0},16.83330496081712,5.0722087143802037,11.761096246436916,1.4527280553099873,2.7489810470820131,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L97","v":5.8851470484408885},{"$f":"'Min X+7'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+7'!C98","v":0},{"$f":"'Min X+7'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+7'!M97","v":13.33109512892989},{"$f":"'Min X+7'!G98*W98","v":0},{"$f":"'Min X+7'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+7'!I98","v":0},{"$f":"'Min X+7'!J98","v":0},14.978166143810002,4.4589476190367847,10.519218524773217,1.426199429404104,2.8118766041566734,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L98","v":4.8298626845113013},{"$f":"'Min X+7'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+7'!C99","v":0},{"$f":"'Min X+7'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+7'!M98","v":10.895259299075803},{"$f":"'Min X+7'!G99*W99","v":0},{"$f":"'Min X+7'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+7'!I99","v":0},{"$f":"'Min X+7'!J99","v":0},11.908200088142864,3.5601120822512122,8.3480880058916522,1.2697506022600893,2.5471712931841508,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L99","v":4.2441323301745086},{"$f":"'Min X+7'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+7'!C100","v":0},{"$f":"'Min X+7'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+7'!M99","v":7.549228173851704},{"$f":"'Min X+7'!G100*W100","v":0},{"$f":"'Min X+7'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+7'!I100","v":0},{"$f":"'Min X+7'!J100","v":0},8.6404121355998402,3.0380054776311152,5.6024066579687251,1.2061268525433935,1.9468215158829789,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L100","v":1.412623973625835},{"$f":"'Min X+7'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+7'!C101","v":0},{"$f":"'Min X+7'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+7'!M100","v":4.8906396412684412},{"$f":"'Min X+7'!G101*W101","v":0},{"$f":"'Min X+7'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+7'!I101","v":0},{"$f":"'Min X+7'!J101","v":0},4.4867839638058342,0.98027103589140985,3.5065129279144243,0.43235293773442518,1.3841267133540169,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L101","v":1.8546174232906028},{"$f":"'Min X+7'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+7'!C102","v":0},{"$f":"'Min X+7'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+7'!M101","v":4.6162736362457073},{"$f":"'Min X+7'!G102*W102","v":0},{"$f":"'Min X+7'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+7'!I102","v":0},{"$f":"'Min X+7'!J102","v":0},4.4357553957095313,1.2456361410318073,3.1901192546777244,0.60898128225879555,1.4261543815679829,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L102","v":1.5005158443124547},{"$f":"'Min X+7'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+7'!C103","v":0},{"$f":"'Min X+7'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+7'!M102","v":4.319769550329184},{"$f":"'Min X+7'!G103*W103","v":0},{"$f":"'Min X+7'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+7'!I103","v":0},{"$f":"'Min X+7'!J103","v":0},3.8449898353910541,0.97399401394889185,2.8709958214421625,0.52652183036356281,1.4487737288870215,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L103","v":0.44894848241891822},{"$f":"'Min X+7'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+7'!C104","v":0},{"$f":"'Min X+7'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+7'!M103","v":0.39785809201374628},{"$f":"'Min X+7'!G104*W104","v":0},{"$f":"'Min X+7'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+7'!I104","v":0},{"$f":"'Min X+7'!J104","v":0},0.53509357302900196,0.28127585754751372,0.25381771548148824,0.16767262487140447,0.14404037653225804,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L104","v":0},{"$f":"'Min X+7'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+7'!C105","v":0},{"$f":"'Min X+7'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+7'!M104","v":0.22920779315451448},{"$f":"'Min X+7'!G105*W105","v":0},{"$f":"'Min X+7'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+7'!I105","v":0},{"$f":"'Min X+7'!J105","v":0},0.14013702816570656,0,0.14013702816570656,0,8.9070764988807907E-2,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+7'!L105","v":4.5772394366883247E-2},{"$f":"'Min X+7'!B106*U106","v":1.05},{"$f":"'Min X+7'!C106","v":0},{"$f":"'Min X+7'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+7'!M105","v":0.17289197093208636},{"$f":"'Min X+7'!G106*W106","v":0},{"$f":"'Min X+7'!H106*V106","v":1.05},{"$f":"'Min X+7'!I106","v":0},{"$f":"'Min X+7'!J106","v":0},0,0,0,4.8061014085227415E-2,0.18153656947869068,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12216.78747540213},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12891.031160498997},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24826.360305700964},12056.952596751824,12769.407708949158,143.53716727002967,120.53209614838823,203.624506406367,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24826.360305700982},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+9","index":55,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+9",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+9"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24742.216755712496},{"$f":"L107","v":11998.897322778388},12743.319432934104,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+8'!P107*106/206","v":104.77765863628593},{"$f":"'Min X+8'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+8'!C6","v":13.5},{"$f":"'Min X+8'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+8'!P107*100/206","v":98.846847770081069},{"$f":"'Min X+8'!G6*W6","v":0},{"$f":"'Min X+8'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+8'!I6","v":10.8},{"$f":"'Min X+8'!J6","v":9.9},{"$f":"L6+M6","v":202.36062457515123},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":102.72620628962568},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":99.634418285525555},{"$f":"B6*A6","v":0.15145234666024771},{"$f":"F6*H6","v":0.11242948455550211},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L6","v":99.563230928567805},{"$f":"'Min X+8'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+8'!C7","v":9},{"$f":"'Min X+8'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+8'!M6","v":96.649558723084681},{"$f":"'Min X+8'!G7*W7","v":0},{"$f":"'Min X+8'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+8'!I7","v":9},{"$f":"'Min X+8'!J7","v":12.100000000000001},{"$f":"L7+M7","v":193.28279841102136},99.748486044678259,93.534312366343116,1.4744883889547129E-2,1.5246356741574077E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L7","v":97.211337489025041},{"$f":"'Min X+8'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+8'!C8","v":10.8},{"$f":"'Min X+8'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+8'!M7","v":91.140060704986709},{"$f":"'Min X+8'!G8*W8","v":0},{"$f":"'Min X+8'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+8'!I8","v":11.700000000000001},{"$f":"'Min X+8'!J8","v":9.9},184.43566375471426,91.502249210804322,92.933414543909947,9.0882782207152048E-3,6.6461610767593934E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L8","v":89.488147390032324},{"$f":"'Min X+8'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+8'!C9","v":9},{"$f":"'Min X+8'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+8'!M8","v":91.032711563574324},{"$f":"'Min X+8'!G9*W9","v":0},{"$f":"'Min X+8'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+8'!I9","v":9},{"$f":"'Min X+8'!J9","v":8.8000000000000007},178.70474207165523,87.477143952038489,91.227598119616729,1.1003437993837841E-2,5.113443957593315E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L9","v":86.376006446097421},{"$f":"'Min X+8'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+8'!C10","v":9},{"$f":"'Min X+8'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+8'!M9","v":90.188387927589091},{"$f":"'Min X+8'!G10*W10","v":0},{"$f":"'Min X+8'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+8'!I10","v":9},{"$f":"'Min X+8'!J10","v":9.9},174.75309325435194,85.469421277567577,89.283671976784348,6.5851685298401533E-3,4.7159508047336339E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L10","v":85.097862461009569},{"$f":"'Min X+8'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+8'!C11","v":9.9},{"$f":"'Min X+8'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+8'!M10","v":88.93300100711221},{"$f":"'Min X+8'!G11*W11","v":0},{"$f":"'Min X+8'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+8'!I11","v":9.9},{"$f":"'Min X+8'!J11","v":13.200000000000001},170.72275645597944,85.094480459210715,85.628275996768707,3.382001798856673E-3,4.7250103435078723E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L11","v":85.746451441285572},{"$f":"'Min X+8'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+8'!C12","v":3.6},{"$f":"'Min X+8'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+8'!M11","v":86.243587020015539},{"$f":"'Min X+8'!G12*W12","v":0},{"$f":"'Min X+8'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+8'!I12","v":2.7},{"$f":"'Min X+8'!J12","v":1.1000000000000001},169.48250723753108,81.643588367271946,87.838918870259121,2.8630740136245257E-3,4.6681497564258915E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L12","v":82.944482509897298},{"$f":"'Min X+8'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+8'!C13","v":4.5},{"$f":"'Min X+8'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+8'!M12","v":89.066639011280898},{"$f":"'Min X+8'!G13*W13","v":0},{"$f":"'Min X+8'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+8'!I13","v":4.5},{"$f":"'Min X+8'!J13","v":3.3000000000000003},174.40304611750383,84.141307552701335,90.261738564802499,3.1749571959620998E-3,4.9004464784006751E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L13","v":86.52248015618585},{"$f":"'Min X+8'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+8'!C14","v":3.6},{"$f":"'Min X+8'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+8'!M13","v":92.50893495333905},{"$f":"'Min X+8'!G14*W14","v":0},{"$f":"'Min X+8'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+8'!I14","v":3.6},{"$f":"'Min X+8'!J14","v":3.3000000000000003},179.62190936766663,86.818214814220354,92.803694553446277,4.2653419654995724E-3,5.2403998927692749E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L14","v":107.85646330494569},{"$f":"'Min X+8'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+8'!C15","v":2.7},{"$f":"'Min X+8'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+8'!M14","v":90.544679996568789},{"$f":"'Min X+8'!G15*W15","v":0},{"$f":"'Min X+8'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+8'!I15","v":2.7},{"$f":"'Min X+8'!J15","v":3.3000000000000003},196.08893280884467,106.14957208586398,89.939360722980695,6.8912190817112407E-3,5.3192735880984252E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L15","v":123.2131151214693},{"$f":"'Min X+8'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+8'!C16","v":4.5},{"$f":"'Min X+8'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+8'!M15","v":131.11859405999147},{"$f":"'Min X+8'!G16*W16","v":0},{"$f":"'Min X+8'!H16*V16","v":6.26325E-5},{"$f":"'Min X+8'!I16","v":4.5},{"$f":"'Min X+8'!J16","v":3.3000000000000003},256.7137938633025,124.40341208865348,132.31038177464902,9.703032815815707E-3,8.2122853424624158E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L16","v":114.22961911849355},{"$f":"'Min X+8'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+8'!C17","v":5.4},{"$f":"'Min X+8'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+8'!M16","v":115.44032359840436},{"$f":"'Min X+8'!G17*W17","v":0},{"$f":"'Min X+8'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+8'!I17","v":5.4},{"$f":"'Min X+8'!J17","v":3.3000000000000003},232.75149091615481,115.219064301687,117.53242661446781,1.0554816806548805E-2,7.8969839365578467E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L17","v":147.91138722812229},{"$f":"'Min X+8'!B18*U18","v":1.043742E-4},{"$f":"'Min X+8'!C18","v":5.4},{"$f":"'Min X+8'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+8'!M17","v":136.73080802035267},{"$f":"'Min X+8'!G18*W18","v":0},{"$f":"'Min X+8'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+8'!I18","v":5.4},{"$f":"'Min X+8'!J18","v":3.3000000000000003},286.61649205034996,147.79594909540947,138.82054295494052,1.5438132712825483E-2,1.026506541212798E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L18","v":153.81129378394039},{"$f":"'Min X+8'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+8'!C19","v":1.8},{"$f":"'Min X+8'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+8'!M18","v":134.63037303339496},{"$f":"'Min X+8'!G19*W19","v":0},{"$f":"'Min X+8'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+8'!I19","v":1.8},{"$f":"'Min X+8'!J19","v":2.2000000000000002},283.21207277810618,148.99303527208164,134.21903750602453,1.8258511858751311E-2,1.1335527370441969E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L19","v":160.89763517311556},{"$f":"'Min X+8'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+8'!C20","v":3.6},{"$f":"'Min X+8'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+8'!M19","v":175.10265886845437},{"$f":"'Min X+8'!G20*W20","v":0},{"$f":"'Min X+8'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+8'!I20","v":3.6},{"$f":"'Min X+8'!J20","v":2.2000000000000002},338.76144897189874,162.27523618292193,176.48621278897681,2.2398990193623507E-2,1.6446079477572404E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L20","v":161.28262620685879},{"$f":"'Min X+8'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+8'!C21","v":3.6},{"$f":"'Min X+8'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+8'!M20","v":150.81093385663374},{"$f":"'Min X+8'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+8'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+8'!I21","v":3.6},{"$f":"'Min X+8'!J21","v":0},317.05007331466857,162.65500083965176,154.39507247501683,2.7625367207023604E-2,1.5861381616890904E-2,4.86850827651382E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L21","v":185.74080138322867},{"$f":"'Min X+8'!B22*U22","v":2.180913E-4},{"$f":"'Min X+8'!C22","v":5.4},{"$f":"'Min X+8'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+8'!M21","v":192.7774236547416},{"$f":"'Min X+8'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+8'!H22*V22","v":1.165731E-4},{"$f":"'Min X+8'!I22","v":5.4},{"$f":"'Min X+8'!J22","v":11},374.95524392324808,187.80029293039195,187.15495099285616,4.0508452836710139E-2,2.2472661885446558E-2,0.31031081795514265,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L22","v":168.62728775912902},{"$f":"'Min X+8'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+8'!C23","v":5.4},{"$f":"'Min X+8'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+8'!M22","v":158.98529377189243},{"$f":"'Min X+8'!G23*W23","v":2.911706933333333},{"$f":"'Min X+8'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+8'!I23","v":5.4},{"$f":"'Min X+8'!J23","v":8.8000000000000007},322.94418744499268,167.37919650450206,155.56499094049062,4.8091254626974181E-2,2.030283140180213E-2,0.46291858217365595,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L23","v":179.0725948226991},{"$f":"'Min X+8'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+8'!C24","v":9},{"$f":"'Min X+8'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+8'!M23","v":170.26211966340063},{"$f":"'Min X+8'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+8'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+8'!I24","v":9},{"$f":"'Min X+8'!J24","v":8.8000000000000007},350.74431528774687,180.30581317246833,170.43850211527851,6.6781650230786083E-2,2.3617548122104329E-2,0.85938911591513623,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L24","v":199.98617215525886},{"$f":"'Min X+8'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+8'!C25","v":8.1},{"$f":"'Min X+8'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+8'!M24","v":197.0252836287865},{"$f":"'Min X+8'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+8'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+8'!I25","v":8.1},{"$f":"'Min X+8'!J25","v":9.9},394.38776022859986,199.19191513256681,195.19584509603308,9.4257022692020645E-2,2.9438532753395134E-2,1.9554094768200283,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L25","v":205.99406829737634},{"$f":"'Min X+8'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+8'!C26","v":7.2},{"$f":"'Min X+8'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+8'!M25","v":201.00254840484882},{"$f":"'Min X+8'!G26*W26","v":15.306837000000002},{"$f":"'Min X+8'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+8'!I26","v":7.2},{"$f":"'Min X+8'!J26","v":9.9},403.6515235106948,205.38097617887067,198.27054733182416,0.1130921185056655,3.200107302465529E-2,3.0767132450176313,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L26","v":204.40239197072941},{"$f":"'Min X+8'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+8'!C27","v":6.3},{"$f":"'Min X+8'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+8'!M26","v":210.1719305098982},{"$f":"'Min X+8'!G27*W27","v":21.305263666666665},{"$f":"'Min X+8'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+8'!I27","v":7.2},{"$f":"'Min X+8'!J27","v":8.8000000000000007},411.42023664761678,202.88386990805299,208.53636673956379,0.11852206267645353,3.5563770334388775E-2,4.4777683948457252,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L27","v":217.96148888751827},{"$f":"'Min X+8'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+8'!C28","v":9.9},{"$f":"'Min X+8'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+8'!M27","v":191.47219390730413},{"$f":"'Min X+8'!G28*W28","v":31.265836333333329},{"$f":"'Min X+8'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+8'!I28","v":9.9},{"$f":"'Min X+8'!J28","v":9.9},410.37302815268379,218.93504992912605,191.43797822355771,0.12643895839222496,3.4215683746432891E-2,5.9865382770900339,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L28","v":212.7820408812824},{"$f":"'Min X+8'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+8'!C29","v":9},{"$f":"'Min X+8'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+8'!M28","v":192.85323192800746},{"$f":"'Min X+8'!G29*W29","v":36.286725666666669},{"$f":"'Min X+8'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+8'!I29","v":9},{"$f":"'Min X+8'!J29","v":8.8000000000000007},400.37742997867781,207.36057127429675,193.01685870438106,0.12146960698565237,3.6373223626374997E-2,6.9980123209016485,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L29","v":208.98362733453342},{"$f":"'Min X+8'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+8'!C30","v":12.6},{"$f":"'Min X+8'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+8'!M29","v":173.66175034959514},{"$f":"'Min X+8'!G30*W30","v":47.599154666666664},{"$f":"'Min X+8'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+8'!I30","v":12.6},{"$f":"'Min X+8'!J30","v":7.7000000000000011},390.09302625707892,211.56598260337159,178.5270436537073,0.1176447311618153,3.4706695887848631E-2,8.2661525145744328,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L30","v":185.31273358673141},{"$f":"'Min X+8'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+8'!C31","v":12.6},{"$f":"'Min X+8'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+8'!M30","v":162.96873546469254},{"$f":"'Min X+8'!G31*W31","v":57.346027999999997},{"$f":"'Min X+8'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+8'!I31","v":13.5},{"$f":"'Min X+8'!J31","v":8.8000000000000007},354.44398833666492,186.80975171950868,167.63423661715623,0.10298186722272321,3.4498847536302384E-2,9.3456096670828526,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L31","v":156.88658518861152},{"$f":"'Min X+8'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+8'!C32","v":11.700000000000001},{"$f":"'Min X+8'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+8'!M31","v":166.25650396419655},{"$f":"'Min X+8'!G32*W32","v":63.288791000000003},{"$f":"'Min X+8'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+8'!I32","v":11.700000000000001},{"$f":"'Min X+8'!J32","v":9.9},321.1195698265895,153.10055768079386,168.01901214579564,8.6027507817658236E-2,3.7491818400887118E-2,10.522173131780708,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L32","v":182.20636830603578},{"$f":"'Min X+8'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+8'!C33","v":13.5},{"$f":"'Min X+8'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+8'!M32","v":170.4362890710114},{"$f":"'Min X+8'!G33*W33","v":79.520256666666668},{"$f":"'Min X+8'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+8'!I33","v":13.5},{"$f":"'Min X+8'!J33","v":12.100000000000001},350.90238332927356,179.10717471727955,171.79520861199398,9.9193588756249021E-2,4.108045901742554E-2,13.553137452241023,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L33","v":158.977456136439},{"$f":"'Min X+8'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+8'!C34","v":13.5},{"$f":"'Min X+8'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+8'!M33","v":173.61495740142826},{"$f":"'Min X+8'!G34*W34","v":91.27938833333333},{"$f":"'Min X+8'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+8'!I34","v":13.5},{"$f":"'Min X+8'!J34","v":9.9},333.0603068194257,155.89030782286645,177.16999899655923,8.714831357254639E-2,4.4958404869025699E-2,15.847467117120093,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L34","v":138.7565465798578},{"$f":"'Min X+8'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+8'!C35","v":18.900000000000002},{"$f":"'Min X+8'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+8'!M34","v":150.04471615114917},{"$f":"'Min X+8'!G35*W35","v":105.91664},{"$f":"'Min X+8'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+8'!I35","v":17.100000000000001},{"$f":"'Min X+8'!J35","v":14.3},289.48105837413044,136.6781962250121,152.80286214911834,7.8350354845710471E-2,4.1854002030825982E-2,15.892232184483452,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L35","v":130.29346221901326},{"$f":"'Min X+8'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+8'!C36","v":18},{"$f":"'Min X+8'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+8'!M35","v":154.52147352594872},{"$f":"'Min X+8'!G36*W36","v":104.56649999999999},{"$f":"'Min X+8'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+8'!I36","v":18},{"$f":"'Min X+8'!J36","v":13.200000000000001},289.89080595939225,130.61594720836379,159.27485875102846,7.751501064948392E-2,4.6614774920262135E-2,16.157769661451116,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L36","v":148.01100099535057},{"$f":"'Min X+8'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+8'!C37","v":15.3},{"$f":"'Min X+8'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+8'!M36","v":154.9071579364408},{"$f":"'Min X+8'!G37*W37","v":109.80175999999999},{"$f":"'Min X+8'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+8'!I37","v":15.3},{"$f":"'Min X+8'!J37","v":14.3},302.57364333089686,146.71717865345576,155.8564646774411,9.382234189481542E-2,5.0693258999689697E-2,17.009078578019164,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L37","v":112.88384820318046},{"$f":"'Min X+8'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+8'!C38","v":18},{"$f":"'Min X+8'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+8'!M37","v":154.88205316968518},{"$f":"'Min X+8'!G38*W38","v":105.63626333333332},{"$f":"'Min X+8'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+8'!I38","v":17.100000000000001},{"$f":"'Min X+8'!J38","v":15.400000000000002},270.83466030575892,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":114.30779391548865},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":156.52686639027027},7.6054287691813285E-2,{"$f":"F38*H38","v":5.5186779414899731E-2},{"$f":"G38*F38/1000","v":16.361161354240195},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L38","v":98.761786027428002},{"$f":"'Min X+8'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+8'!C39","v":15.3},{"$f":"'Min X+8'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+8'!M38","v":120.43815795815537},{"$f":"'Min X+8'!G39*W39","v":94.069126666666662},{"$f":"'Min X+8'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+8'!I39","v":14.4},{"$f":"'Min X+8'!J39","v":15.400000000000002},219.08278594938892,99.691357894148879,119.39142805524004,7.0428133279117774E-2,4.6729902915330024E-2,11.329512336465724,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L39","v":116.95790934468317},{"$f":"'Min X+8'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+8'!C40","v":13.5},{"$f":"'Min X+8'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+8'!M39","v":130.48145657329783},{"$f":"'Min X+8'!G40*W40","v":90.428789999999992},{"$f":"'Min X+8'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+8'!I40","v":12.6},{"$f":"'Min X+8'!J40","v":16.5},242.59598357619109,116.06986415274359,126.5261194234475,8.8045191939587292E-2,5.5337149850335055E-2,11.799280235360868,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L40","v":93.665157762186638},{"$f":"'Min X+8'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+8'!C41","v":13.5},{"$f":"'Min X+8'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+8'!M40","v":111.89047520351511},{"$f":"'Min X+8'!G41*W41","v":78.359502333333324},{"$f":"'Min X+8'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+8'!I41","v":12.6},{"$f":"'Min X+8'!J41","v":16.5},201.82913981377843,93.890553211133124,107.9385866026453,7.460455105350762E-2,5.1888600869802154E-2,8.7676819527876155,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L41","v":95.637922537045355},{"$f":"'Min X+8'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+8'!C42","v":15.3},{"$f":"'Min X+8'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+8'!M41","v":108.16046154260285},{"$f":"'Min X+8'!G42*W42","v":69.060110666666645},{"$f":"'Min X+8'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+8'!I42","v":14.4},{"$f":"'Min X+8'!J42","v":16.5},204.76257331804152,98.757045419291643,106.00552789874986,8.0877117753716518E-2,5.4933643852987941E-2,7.4695734438898942,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L42","v":101.79445583761378},{"$f":"'Min X+8'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+8'!C43","v":10.8},{"$f":"'Min X+8'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+8'!M42","v":101.64456087760918},{"$f":"'Min X+8'!G43*W43","v":55.683401333333322},{"$f":"'Min X+8'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+8'!I43","v":10.8},{"$f":"'Min X+8'!J43","v":16.5},197.39054356259064,101.50246666402347,95.888076898567164,9.1989173590313333E-2,5.6483979042020259E-2,5.6599148766983429,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L43","v":132.35829255387139},{"$f":"'Min X+8'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+8'!C44","v":11.700000000000001},{"$f":"'Min X+8'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+8'!M43","v":109.26540952873493},{"$f":"'Min X+8'!G44*W44","v":44.269151333333326},{"$f":"'Min X+8'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+8'!I44","v":10.8},{"$f":"'Min X+8'!J44","v":16.5},236.42839893310477,132.9294135240464,103.49898540905838,0.12887902982499555,6.6424119676554233E-2,4.8370869499262081,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L44","v":128.03721122512718},{"$f":"'Min X+8'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+8'!C45","v":9},{"$f":"'Min X+8'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+8'!M44","v":107.71472762283908},{"$f":"'Min X+8'!G45*W45","v":35.926175333333333},{"$f":"'Min X+8'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+8'!I45","v":9},{"$f":"'Min X+8'!J45","v":3.3000000000000003},241.44482270453051,128.10163338718323,113.34318931734728,0.13557783794395009,7.1538305491798099E-2,3.8697781905603597,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L45","v":121.82176336409165},{"$f":"'Min X+8'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+8'!C46","v":10.8},{"$f":"'Min X+8'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+8'!M45","v":116.56641772659998},{"$f":"'Min X+8'!G46*W46","v":27.530689666666667},{"$f":"'Min X+8'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+8'!I46","v":10.8},{"$f":"'Min X+8'!J46","v":5.5},245.46188276071601,123.67999946943119,121.78188329128481,0.14176389466047093,8.4534435315161652E-2,3.2091538719860564,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L46","v":147.76413562284185},{"$f":"'Min X+8'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+8'!C47","v":12.6},{"$f":"'Min X+8'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+8'!M46","v":144.71683622629672},{"$f":"'Min X+8'!G47*W47","v":17.944974333333331},{"$f":"'Min X+8'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+8'!I47","v":12.6},{"$f":"'Min X+8'!J47","v":8.8000000000000007},298.67537785759077,150.27317062888332,148.40220722870743,0.19096499395852751,0.11462899758926717,2.5969399116820977,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L47","v":135.99015695399765},{"$f":"'Min X+8'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+8'!C48","v":8.1},{"$f":"'Min X+8'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+8'!M47","v":113.93472000634934},{"$f":"'Min X+8'!G48*W48","v":11.733950333333333},{"$f":"'Min X+8'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+8'!I48","v":7.2},{"$f":"'Min X+8'!J48","v":8.8000000000000007},248.42957942524302,136.19342485218067,112.23615457306235,0.19673210181699124,9.8565433286996837E-2,1.3369043457967427,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L48","v":134.3022564168468},{"$f":"'Min X+8'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+8'!C49","v":9.9},{"$f":"'Min X+8'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+8'!M48","v":123.22171331572549},{"$f":"'Min X+8'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+8'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+8'!I49","v":9.9},{"$f":"'Min X+8'!J49","v":8.8000000000000007},259.3883502783757,135.18331482361154,124.20503545476419,0.21894159323526685,0.11667786096132375,0.84844161605269675,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L49","v":148.93904107352245},{"$f":"'Min X+8'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+8'!C50","v":9.9},{"$f":"'Min X+8'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+8'!M49","v":147.02070663399047},{"$f":"'Min X+8'!G50*W50","v":4.298202166666667},{"$f":"'Min X+8'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+8'!I50","v":9.9},{"$f":"'Min X+8'!J50","v":7.7000000000000011},299.93309803032139,150.86503795689427,149.06806007342715,0.27400311662819893,0.15264656056335241,0.63192471979908227,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L50","v":159.57874137863212},{"$f":"'Min X+8'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+8'!C51","v":9},{"$f":"'Min X+8'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+8'!M50","v":158.97145177234339},{"$f":"'Min X+8'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+8'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+8'!I51","v":9},{"$f":"'Min X+8'!J51","v":7.7000000000000011},319.53933202663694,159.4491051578222,160.09022686881474,0.32963622080989219,0.18122490352867049,0.36389284921461085,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L51","v":167.27755998726363},{"$f":"'Min X+8'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+8'!C52","v":7.2},{"$f":"'Min X+8'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+8'!M51","v":182.10779637929008},{"$f":"'Min X+8'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+8'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+8'!I52","v":7.2},{"$f":"'Min X+8'!J52","v":6.6000000000000005},349.97408439275114,167.49431317983982,182.47977121291132,0.38324680742381195,0.22802516637877021,0.24085787180116733,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L52","v":156.98465628862016},{"$f":"'Min X+8'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+8'!C53","v":4.5},{"$f":"'Min X+8'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+8'!M52","v":189.22372077090063},{"$f":"'Min X+8'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+8'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+8'!I53","v":5.4},{"$f":"'Min X+8'!J53","v":6.6000000000000005},343.35273091701617,155.58944214957833,187.76328876743787,0.39521413904181973,0.26043200346277839,0.13773754150510464,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L53","v":176.70849259221001},{"$f":"'Min X+8'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+8'!C54","v":4.5},{"$f":"'Min X+8'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+8'!M53","v":205.41539011478704},{"$f":"'Min X+8'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+8'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+8'!I54","v":4.5},{"$f":"'Min X+8'!J54","v":4.4000000000000004},380.42438844997804,175.21966146382812,205.20472698614992,0.48883112838189136,0.31066312863710593,0.14201536580943494,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L54","v":199.77889211410789},{"$f":"'Min X+8'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+8'!C55","v":5.4},{"$f":"'Min X+8'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+8'!M54","v":214.54035367378245},{"$f":"'Min X+8'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+8'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+8'!I55","v":5.4},{"$f":"'Min X+8'!J55","v":4.4000000000000004},410.9504047616482,195.76642373145222,215.18398103019598,0.61246838265565462,0.35637264358646303,0.19778480926262101,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L55","v":168.51546788840287},{"$f":"'Min X+8'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+8'!C56","v":2.7},{"$f":"'Min X+8'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+8'!M55","v":197.22387150732521},{"$f":"'Min X+8'!G56*W56","v":0},{"$f":"'Min X+8'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+8'!I56","v":2.7},{"$f":"'Min X+8'!J56","v":4.4000000000000004},360.30169353677439,165.13760168144074,195.16409185533365,0.57786620696212676,0.35977965199154421,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L56","v":190.12501580918189},{"$f":"'Min X+8'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+8'!C57","v":2.7},{"$f":"'Min X+8'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+8'!M56","v":235.04982328850667},{"$f":"'Min X+8'!G57*W57","v":0},{"$f":"'Min X+8'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+8'!I57","v":2.7},{"$f":"'Min X+8'!J57","v":4.4000000000000004},422.7703802946229,189.8916403068225,232.8787399878004,0.73337550235940452,0.47108330070624782,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L57","v":216.15373049977885},{"$f":"'Min X+8'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+8'!C58","v":2.7},{"$f":"'Min X+8'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+8'!M57","v":234.66002075866595},{"$f":"'Min X+8'!G58*W58","v":0},{"$f":"'Min X+8'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+8'!I58","v":2.7},{"$f":"'Min X+8'!J58","v":4.4000000000000004},447.05664004770563,214.61375549260148,232.44288455510414,0.9399750071773485,0.51713620356178014,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L58","v":201.23598778248396},{"$f":"'Min X+8'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+8'!C59","v":2.7},{"$f":"'Min X+8'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+8'!M58","v":245.38359369761744},{"$f":"'Min X+8'!G59*W59","v":0},{"$f":"'Min X+8'!H59*V59","v":2.425647E-3},{"$f":"'Min X+8'!I59","v":2.7},{"$f":"'Min X+8'!J59","v":4.4000000000000004},443.8395265821535,200.75114686243791,243.08837971971559,0.98484092004606238,0.5952139779018446,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L59","v":231.04095541695864},{"$f":"'Min X+8'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+8'!C60","v":4.5},{"$f":"'Min X+8'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+8'!M59","v":276.62698770396509},{"$f":"'Min X+8'!G60*W60","v":0},{"$f":"'Min X+8'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+8'!I60","v":4.5},{"$f":"'Min X+8'!J60","v":3.3000000000000003},506.96256170970628,229.87519609870085,277.0873656110054,1.2657593182577793,0.73962209295966563,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L60","v":246.62431787744097},{"$f":"'Min X+8'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+8'!C61","v":4.5},{"$f":"'Min X+8'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+8'!M60","v":262.36507603603894},{"$f":"'Min X+8'!G61*W61","v":0},{"$f":"'Min X+8'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+8'!I61","v":4.5},{"$f":"'Min X+8'!J61","v":3.3000000000000003},509.11319696652072,246.32251173322257,262.79068523329818,1.5018061442183854,0.77439080274074645,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L61","v":244.39450169572208},{"$f":"'Min X+8'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+8'!C62","v":3.6},{"$f":"'Min X+8'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+8'!M61","v":266.46214063210692},{"$f":"'Min X+8'!G62*W62","v":0},{"$f":"'Min X+8'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+8'!I62","v":3.6},{"$f":"'Min X+8'!J62","v":3.3000000000000003},510.03837132861804,244.14562698154393,265.89274434707414,1.6488747141781557,0.86939628503278943,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L62","v":237.09367760048033},{"$f":"'Min X+8'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+8'!C63","v":3.6},{"$f":"'Min X+8'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+8'!M62","v":267.44048223150202},{"$f":"'Min X+8'!G63*W63","v":0},{"$f":"'Min X+8'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+8'!I63","v":2.7},{"$f":"'Min X+8'!J63","v":3.3000000000000003},501.49346822295661,235.61910260509009,265.87436561786654,1.7745749953902379,0.96611661363543178,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L63","v":255.39258878966868},{"$f":"'Min X+8'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+8'!C64","v":1.8},{"$f":"'Min X+8'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+8'!M63","v":258.36383064893334},{"$f":"'Min X+8'!G64*W64","v":0},{"$f":"'Min X+8'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+8'!I64","v":1.8},{"$f":"'Min X+8'!J64","v":3.3000000000000003},507.59209691065325,251.76292436483376,255.82917254581952,2.1296644248348939,1.0346581031138407,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L64","v":202.55608975858866},{"$f":"'Min X+8'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+8'!C65","v":2.7},{"$f":"'Min X+8'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+8'!M64","v":212.37440415684162},{"$f":"'Min X+8'!G65*W65","v":0},{"$f":"'Min X+8'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+8'!I65","v":2.7},{"$f":"'Min X+8'!J65","v":2.2000000000000002},413.09680327433159,201.16664432520355,211.93015894912807,1.8894454333851021,0.94424520771355813,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L65","v":190.33316204214094},{"$f":"'Min X+8'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+8'!C66","v":1.8},{"$f":"'Min X+8'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+8'!M65","v":215.92681661798483},{"$f":"'Min X+8'!G66*W66","v":0},{"$f":"'Min X+8'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+8'!I66","v":1.8},{"$f":"'Min X+8'!J66","v":2.2000000000000002},402.39953130773188,187.93991419524841,214.4596171124835,1.9932478468925603,1.0671995055013441,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L66","v":165.66592894020965},{"$f":"'Min X+8'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+8'!C67","v":2.7},{"$f":"'Min X+8'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+8'!M66","v":175.81258552766573},{"$f":"'Min X+8'!G67*W67","v":0},{"$f":"'Min X+8'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+8'!I67","v":2.7},{"$f":"'Min X+8'!J67","v":2.2000000000000002},339.55999234055474,164.21463784899822,175.34535449155652,1.9512910912114267,0.96723103610921479,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L67","v":168.27711340229911},{"$f":"'Min X+8'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+8'!C68","v":1.8},{"$f":"'Min X+8'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+8'!M67","v":192.8475511923302},{"$f":"'Min X+8'!G68*W68","v":0},{"$f":"'Min X+8'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+8'!I68","v":1.8},{"$f":"'Min X+8'!J68","v":2.2000000000000002},356.91758579980961,165.65253964693846,191.26504615287115,2.2245737553606624,1.1825050394590868,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L68","v":151.21536250861419},{"$f":"'Min X+8'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+8'!C69","v":1.8},{"$f":"'Min X+8'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+8'!M68","v":159.66145685979805},{"$f":"'Min X+8'!G69*W69","v":0},{"$f":"'Min X+8'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+8'!I69","v":1.8},{"$f":"'Min X+8'!J69","v":3.3000000000000003},306.75393338472026,149.68484367024101,157.06908971447925,2.2305188383731895,1.0923671453187993,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L69","v":149.49039333947073},{"$f":"'Min X+8'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+8'!C70","v":0},{"$f":"'Min X+8'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+8'!M69","v":147.70975563917634},{"$f":"'Min X+8'!G70*W70","v":0},{"$f":"'Min X+8'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+8'!I70","v":0},{"$f":"'Min X+8'!J70","v":0},293.62608919070249,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":147.04535402886759},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":146.58073516183487},2.4450393106031227,{"$f":"F70*H70","v":1.1290204773414561},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L70","v":143.22372574023674},{"$f":"'Min X+8'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+8'!C71","v":0},{"$f":"'Min X+8'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+8'!M70","v":133.46565370175728},{"$f":"'Min X+8'!G71*W71","v":0},{"$f":"'Min X+8'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+8'!I71","v":0},{"$f":"'Min X+8'!J71","v":0},{"$f":"L71+M71","v":270.7604304138406},138.43560967541796,132.32482073842266,2.5881160648187875,1.140832963334609,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L71","v":130.96763097236916},{"$f":"'Min X+8'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+8'!C72","v":2.7},{"$f":"'Min X+8'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+8'!M71","v":125.83656276243015},{"$f":"'Min X+8'!G72*W72","v":0},{"$f":"'Min X+8'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+8'!I72","v":2.7},{"$f":"'Min X+8'!J72","v":2.2000000000000002},253.9886339643603,128.8561393248099,125.13249463955039,2.611491647559252,1.2040681228797601,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L72","v":141.07050491187485},{"$f":"'Min X+8'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+8'!C73","v":1.8},{"$f":"'Min X+8'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+8'!M72","v":128.05009564120982},{"$f":"'Min X+8'!G73*W73","v":0},{"$f":"'Min X+8'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+8'!I73","v":1.8},{"$f":"'Min X+8'!J73","v":2.2000000000000002},264.94663295908629,138.66896176611291,126.27767119297339,3.1015431457619571,1.3724244482364303,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L73","v":128.07545749864346},{"$f":"'Min X+8'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+8'!C74","v":0.9},{"$f":"'Min X+8'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+8'!M73","v":128.20192241731175},{"$f":"'Min X+8'!G74*W74","v":0},{"$f":"'Min X+8'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+8'!I74","v":0.9},{"$f":"'Min X+8'!J74","v":2.2000000000000002},250.13763640544624,124.77511684033431,125.36251956511194,3.1003406583091699,1.5394028521998153,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L74","v":118.65248622202742},{"$f":"'Min X+8'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+8'!C75","v":0.9},{"$f":"'Min X+8'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+8'!M74","v":113.37387668943441},{"$f":"'Min X+8'!G75*W75","v":0},{"$f":"'Min X+8'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+8'!I75","v":0.9},{"$f":"'Min X+8'!J75","v":2.2000000000000002},225.84484528370137,115.29586642426847,110.54897885943289,3.1566197977589638,1.5248978300015226,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L75","v":101.65617525709177},{"$f":"'Min X+8'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+8'!C76","v":0.9},{"$f":"'Min X+8'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+8'!M75","v":103.18638885006534},{"$f":"'Min X+8'!G76*W76","v":0},{"$f":"'Min X+8'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+8'!I76","v":0.9},{"$f":"'Min X+8'!J76","v":2.2000000000000002},198.8188099259927,98.486704727080678,100.33210519891202,2.9694705300111064,1.5542836511533309,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L76","v":92.614929119474837},{"$f":"'Min X+8'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+8'!C77","v":1.8},{"$f":"'Min X+8'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+8'!M76","v":88.582719970677971},{"$f":"'Min X+8'!G77*W77","v":0},{"$f":"'Min X+8'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+8'!I77","v":1.8},{"$f":"'Min X+8'!J77","v":2.2000000000000002},177.03164939827525,90.342960267659549,86.688689130615714,2.9719688518152934,1.4940308400622564,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L77","v":91.884695892684704},{"$f":"'Min X+8'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+8'!C78","v":0.9},{"$f":"'Min X+8'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+8'!M77","v":114.73012615577304},{"$f":"'Min X+8'!G78*W78","v":0},{"$f":"'Min X+8'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+8'!I78","v":0.9},{"$f":"'Min X+8'!J78","v":2.2000000000000002},199.70483820592364,88.441386352317821,111.2634518536058,3.243309540366889,2.1666743021672321,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L78","v":90.806259834219532},{"$f":"'Min X+8'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+8'!C79","v":0.9},{"$f":"'Min X+8'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+8'!M78","v":97.346463528542316},{"$f":"'Min X+8'!G79*W79","v":0},{"$f":"'Min X+8'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+8'!I79","v":0.9},{"$f":"'Min X+8'!J79","v":2.2000000000000002},179.97039915415661,85.981350430925673,93.989048723230937,3.5249094032938681,2.0574148053113785,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L79","v":82.772978502811995},{"$f":"'Min X+8'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+8'!C80","v":0.9},{"$f":"'Min X+8'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+8'!M79","v":109.7323682411094},{"$f":"'Min X+8'!G80*W80","v":0},{"$f":"'Min X+8'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+8'!I80","v":0.9},{"$f":"'Min X+8'!J80","v":2.2000000000000002},184.886107200704,79.047463525080531,105.83864367562347,3.5255149777314805,2.5937245654859242,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L80","v":84.492498006802379},{"$f":"'Min X+8'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+8'!C81","v":1.8},{"$f":"'Min X+8'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+8'!M80","v":105.08275610120691},{"$f":"'Min X+8'!G81*W81","v":0},{"$f":"'Min X+8'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+8'!I81","v":1.8},{"$f":"'Min X+8'!J81","v":2.2000000000000002},183.15662530885243,81.25578834854403,101.90083696030841,3.9367096582583567,2.7819191408984905,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L81","v":88.446733964080408},{"$f":"'Min X+8'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+8'!C82","v":0.9},{"$f":"'Min X+8'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+8'!M81","v":106.79663187946174},{"$f":"'Min X+8'!G82*W82","v":0},{"$f":"'Min X+8'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+8'!I82","v":0.9},{"$f":"'Min X+8'!J82","v":2.2000000000000002},186.0642227416202,83.741643737619171,102.32257900400103,4.5050902264612498,3.1740528754607102,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L82","v":81.546610161468251},{"$f":"'Min X+8'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+8'!C83","v":0.9},{"$f":"'Min X+8'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+8'!M82","v":105.538496458062},{"$f":"'Min X+8'!G83*W83","v":0},{"$f":"'Min X+8'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+8'!I83","v":0.9},{"$f":"'Min X+8'!J83","v":2.2000000000000002},177.50276797976022,76.795901927980623,100.7068660517796,4.5507082334876419,3.5316304062823987,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L83","v":81.640687580452592},{"$f":"'Min X+8'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+8'!C84","v":0},{"$f":"'Min X+8'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+8'!M83","v":102.29756352860505},{"$f":"'Min X+8'!G84*W84","v":0},{"$f":"'Min X+8'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+8'!I84","v":0},{"$f":"'Min X+8'!J84","v":1.1000000000000001},173.96234287087813,76.63104399409589,97.331298876782242,5.0096435863567086,3.8662646518228123,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L84","v":72.862121627768801},{"$f":"'Min X+8'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+8'!C85","v":2.7},{"$f":"'Min X+8'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+8'!M84","v":87.862704057781428},{"$f":"'Min X+8'!G85*W85","v":0},{"$f":"'Min X+8'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+8'!I85","v":2.7},{"$f":"'Min X+8'!J85","v":1.1000000000000001},156.33204317427854,70.631104174453071,85.700938999825468,4.9310174533157323,3.7617650579559743,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L85","v":70.896560844389839},{"$f":"'Min X+8'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+8'!C86","v":0},{"$f":"'Min X+8'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+8'!M85","v":104.3999404610997},{"$f":"'Min X+8'!G86*W86","v":0},{"$f":"'Min X+8'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+8'!I86","v":0},{"$f":"'Min X+8'!J86","v":0},164.91609784082397,65.593013497511961,99.32308434331199,5.3035473468778722,5.076856117787715,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L86","v":69.113923641333628},{"$f":"'Min X+8'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+8'!C87","v":0},{"$f":"'Min X+8'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+8'!M86","v":87.917466112038326},{"$f":"'Min X+8'!G87*W87","v":0},{"$f":"'Min X+8'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+8'!I87","v":0},{"$f":"'Min X+8'!J87","v":0},146.43787340829857,63.386419735442331,83.051453672856226,5.7275039058912984,4.8660124391821054,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L87","v":62.267115104920272},{"$f":"'Min X+8'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+8'!C88","v":0},{"$f":"'Min X+8'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+8'!M87","v":75.570266810590979},{"$f":"'Min X+8'!G88*W88","v":0},{"$f":"'Min X+8'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+8'!I88","v":0},{"$f":"'Min X+8'!J88","v":0},127.3399956709813,56.536168029214657,70.803827641766645,5.7309470757056138,4.7664391688243297,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L88","v":56.722050871659128},{"$f":"'Min X+8'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+8'!C89","v":0.9},{"$f":"'Min X+8'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+8'!M88","v":72.618383996468083},{"$f":"'Min X+8'!G89*W89","v":0},{"$f":"'Min X+8'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+8'!I89","v":0.9},{"$f":"'Min X+8'!J89","v":0},120.12236502701097,51.818281242197926,68.304083784813045,5.803769629461204,5.2143002116550408,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L89","v":50.999578866775039},{"$f":"'Min X+8'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+8'!C90","v":0},{"$f":"'Min X+8'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+8'!M89","v":77.423603204328145},{"$f":"'Min X+8'!G90*W90","v":0},{"$f":"'Min X+8'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+8'!I90","v":0},{"$f":"'Min X+8'!J90","v":0},116.30466799762472,45.199685164875206,71.104982832749513,5.7998937018998333,6.3186203715786364,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L90","v":42.61999475541797},{"$f":"'Min X+8'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+8'!C91","v":0},{"$f":"'Min X+8'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+8'!M90","v":58.426732223331364},{"$f":"'Min X+8'!G91*W91","v":0},{"$f":"'Min X+8'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+8'!I91","v":0},{"$f":"'Min X+8'!J91","v":0},90.253505381254911,37.240620910574115,53.012884470680802,5.3793738448438555,5.4138477526505602,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L91","v":39.22257281692481},{"$f":"'Min X+8'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+8'!C92","v":0},{"$f":"'Min X+8'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+8'!M91","v":58.882034441580949},{"$f":"'Min X+8'!G92*W92","v":0},{"$f":"'Min X+8'!H92*V92","v":0.105049539},{"$f":"'Min X+8'!I92","v":0},{"$f":"'Min X+8'!J92","v":0},86.437511606710729,33.741007738599976,52.696503868110746,5.4815650783248371,6.1855305734702011,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L92","v":35.308464441938298},{"$f":"'Min X+8'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+8'!C93","v":0},{"$f":"'Min X+8'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+8'!M92","v":51.450956501887624},{"$f":"'Min X+8'!G93*W93","v":0},{"$f":"'Min X+8'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+8'!I93","v":0},{"$f":"'Min X+8'!J93","v":0},75.195237879988881,29.860058105415934,45.33517977457295,5.4484063365223632,6.1157767273146764,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L93","v":23.355061972064949},{"$f":"'Min X+8'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+8'!C94","v":0},{"$f":"'Min X+8'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+8'!M93","v":42.214906889289104},{"$f":"'Min X+8'!G94*W94","v":0},{"$f":"'Min X+8'!H94*V94","v":0.1341807075},{"$f":"'Min X+8'!I94","v":0},{"$f":"'Min X+8'!J94","v":0},55.938419556179177,19.387938740341511,36.550480815837666,3.9671232317234382,5.6644260734514358,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L94","v":19.504562575755905},{"$f":"'Min X+8'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+8'!C95","v":0},{"$f":"'Min X+8'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+8'!M94","v":32.527859296614373},{"$f":"'Min X+8'!G95*W95","v":0},{"$f":"'Min X+8'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+8'!I95","v":0},{"$f":"'Min X+8'!J95","v":0},43.482922936376468,15.868185274110619,27.614737662265849,3.6363773016452861,4.9131216343485251,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L95","v":13.710423719513152},{"$f":"'Min X+8'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+8'!C96","v":0},{"$f":"'Min X+8'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+8'!M95","v":25.036070731513679},{"$f":"'Min X+8'!G96*W96","v":0},{"$f":"'Min X+8'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+8'!I96","v":0},{"$f":"'Min X+8'!J96","v":0},31.705015634968507,10.911880101978692,20.793135532989815,2.7985436175344587,4.2429351985238615,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L96","v":9.4050030098521109},{"$f":"'Min X+8'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+8'!C97","v":0},{"$f":"'Min X+8'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+8'!M96","v":17.455098841140376},{"$f":"'Min X+8'!G97*W97","v":0},{"$f":"'Min X+8'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+8'!I97","v":0},{"$f":"'Min X+8'!J97","v":0},21.459223827948023,7.3110498858686945,14.148173942079328,2.0939531239834159,3.3069248990610491,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L97","v":5.0722087143802037},{"$f":"'Min X+8'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+8'!C98","v":0},{"$f":"'Min X+8'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+8'!M97","v":11.761096246436916},{"$f":"'Min X+8'!G98*W98","v":0},{"$f":"'Min X+8'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+8'!I98","v":0},{"$f":"'Min X+8'!J98","v":0},13.123389245223112,3.8430157792293276,9.2803734659937849,1.2291929351508759,2.4807227804431307,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L98","v":4.4589476190367847},{"$f":"'Min X+8'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+8'!C99","v":0},{"$f":"'Min X+8'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+8'!M98","v":10.519218524773217},{"$f":"'Min X+8'!G99*W99","v":0},{"$f":"'Min X+8'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+8'!I99","v":0},{"$f":"'Min X+8'!J99","v":0},11.34666974993522,3.2867090287193834,8.0599607212158375,1.1722385903174015,2.4592578035573793,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L99","v":3.5601120822512122},{"$f":"'Min X+8'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+8'!C100","v":0},{"$f":"'Min X+8'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+8'!M99","v":8.3480880058916522},{"$f":"'Min X+8'!G100*W100","v":0},{"$f":"'Min X+8'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+8'!I100","v":0},{"$f":"'Min X+8'!J100","v":0},8.7436285368753275,2.5483748303425742,6.1952537065327524,1.0117372519086378,2.1528342993588998,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L100","v":3.0380054776311152},{"$f":"'Min X+8'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+8'!C101","v":0},{"$f":"'Min X+8'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+8'!M100","v":5.6024066579687251},{"$f":"'Min X+8'!G101*W101","v":0},{"$f":"'Min X+8'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+8'!I101","v":0},{"$f":"'Min X+8'!J101","v":0},6.1250211050665273,2.108182242552,4.0168388625145273,0.92982323507911491,1.5855677954541982,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L101","v":0.98027103589140985},{"$f":"'Min X+8'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+8'!C102","v":0},{"$f":"'Min X+8'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+8'!M101","v":3.5065129279144243},{"$f":"'Min X+8'!G102*W102","v":0},{"$f":"'Min X+8'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+8'!I102","v":0},{"$f":"'Min X+8'!J102","v":0},3.0815984052848195,0.6583897115268813,2.423208693757938,0.32188132436452849,1.083304234156486,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L102","v":1.2456361410318073},{"$f":"'Min X+8'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+8'!C103","v":0},{"$f":"'Min X+8'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+8'!M102","v":3.1901192546777244},{"$f":"'Min X+8'!G103*W103","v":0},{"$f":"'Min X+8'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+8'!I103","v":0},{"$f":"'Min X+8'!J103","v":0},2.9287601439067723,0.80855003932283886,2.1202101045839337,0.43708610170896844,1.0699091500937905,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L103","v":0.97399401394889185},{"$f":"'Min X+8'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+8'!C104","v":0},{"$f":"'Min X+8'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+8'!M103","v":2.8709958214421625},{"$f":"'Min X+8'!G104*W104","v":0},{"$f":"'Min X+8'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+8'!I104","v":0},{"$f":"'Min X+8'!J104","v":0},2.4418098492810221,0.61022814921553503,1.831581700065487,0.36376586473335687,1.0394141213766754,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L104","v":0.28127585754751372},{"$f":"'Min X+8'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+8'!C105","v":0},{"$f":"'Min X+8'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+8'!M104","v":0.25381771548148824},{"$f":"'Min X+8'!G105*W105","v":0},{"$f":"'Min X+8'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+8'!I105","v":0},{"$f":"'Min X+8'!J105","v":0},0.32509560403752796,0.16991213556180068,0.15518346847572728,0.11136372198571304,9.8634247005760969E-2,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+8'!L105","v":0},{"$f":"'Min X+8'!B106*U106","v":1.05},{"$f":"'Min X+8'!C106","v":0},{"$f":"'Min X+8'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+8'!M105","v":0.14013702816570656},{"$f":"'Min X+8'!G106*W106","v":0},{"$f":"'Min X+8'!H106*V106","v":1.05},{"$f":"'Min X+8'!I106","v":0},{"$f":"'Min X+8'!J106","v":0},0,0,0,0,0.14714387957399189,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12161.730255388109},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12868.254556719239},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24742.216755712496},11998.897322778388,12743.319432934104,146.53293260972043,123.84213063654035,210.56900786307577,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24742.216755712492},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+10","index":56,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+10",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+10"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24658.967995591684},{"$f":"L107","v":11941.497620934817},12717.470374656879,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+9'!P107*106/206","v":108.35104288100015},{"$f":"'Min X+9'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+9'!C6","v":13.5},{"$f":"'Min X+9'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+9'!P107*100/206","v":102.21796498207563},{"$f":"'Min X+9'!G6*W6","v":0},{"$f":"'Min X+9'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+9'!I6","v":10.8},{"$f":"'Min X+9'!J6","v":9.9},{"$f":"L6+M6","v":209.29612648758308},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":106.29442533560933},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":103.00170115197373},{"$f":"B6*A6","v":0.15661754539082234},{"$f":"F6*H6","v":0.11626383010188027},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L6","v":102.72620628962568},{"$f":"'Min X+9'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+9'!C7","v":9},{"$f":"'Min X+9'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+9'!M6","v":99.634418285525555},{"$f":"'Min X+9'!G7*W7","v":0},{"$f":"'Min X+9'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+9'!I7","v":9},{"$f":"'Min X+9'!J7","v":12.100000000000001},{"$f":"L7+M7","v":199.42969405338562},102.91099298276504,96.518701070620594,1.5213306860651364E-2,1.5717214904960627E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L7","v":99.748486044678259},{"$f":"'Min X+9'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+9'!C8","v":10.8},{"$f":"'Min X+9'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+9'!M7","v":93.534312366343116},{"$f":"'Min X+9'!G8*W8","v":0},{"$f":"'Min X+9'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+9'!I8","v":11.700000000000001},{"$f":"'Min X+9'!J8","v":9.9},189.36665217914236,94.039160568692793,95.327491610449584,9.3254759854683681E-3,6.8207558935346555E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L8","v":91.502249210804322},{"$f":"'Min X+9'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+9'!C9","v":9},{"$f":"'Min X+9'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+9'!M8","v":92.933414543909947},{"$f":"'Min X+9'!G9*W9","v":0},{"$f":"'Min X+9'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+9'!I9","v":9},{"$f":"'Min X+9'!J9","v":8.8000000000000007},182.61919245401938,89.49099811940448,93.128194334614903,1.1251091399841966E-2,5.220209295053237E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L9","v":87.477143952038489},{"$f":"'Min X+9'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+9'!C10","v":9},{"$f":"'Min X+9'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+9'!M9","v":91.227598119616729},{"$f":"'Min X+9'!G10*W10","v":0},{"$f":"'Min X+9'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+9'!I10","v":9},{"$f":"'Min X+9'!J10","v":9.9},176.89330266305808,86.570474834547014,90.322827828511052,6.669117491473091E-3,4.7702911056747592E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L10","v":85.469421277567577},{"$f":"'Min X+9'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+9'!C11","v":9.9},{"$f":"'Min X+9'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+9'!M10","v":89.283671976784348},{"$f":"'Min X+9'!G11*W11","v":0},{"$f":"'Min X+9'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+9'!I11","v":9.9},{"$f":"'Min X+9'!J11","v":13.200000000000001},171.44495284438466,85.466024509092449,85.978928335292224,3.3967684751237295E-3,4.7436414921265529E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L11","v":85.094480459210715},{"$f":"'Min X+9'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+9'!C12","v":3.6},{"$f":"'Min X+9'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+9'!M11","v":85.628275996768707},{"$f":"'Min X+9'!G12*W12","v":0},{"$f":"'Min X+9'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+9'!I12","v":2.7},{"$f":"'Min X+9'!J12","v":1.1000000000000001},168.21528030676788,80.991639154508178,87.223641152259702,2.8413047025330463E-3,4.6348445090150991E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L12","v":81.643588367271946},{"$f":"'Min X+9'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+9'!C13","v":4.5},{"$f":"'Min X+9'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+9'!M12","v":87.838918870259121},{"$f":"'Min X+9'!G13*W13","v":0},{"$f":"'Min X+9'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+9'!I13","v":4.5},{"$f":"'Min X+9'!J13","v":3.3000000000000003},171.87454917877494,82.840463205832066,89.034085972942876,3.1251614398812725E-3,4.8328973162416571E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L13","v":84.141307552701335},{"$f":"'Min X+9'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+9'!C14","v":3.6},{"$f":"'Min X+9'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+9'!M13","v":90.261738564802499},{"$f":"'Min X+9'!G14*W14","v":0},{"$f":"'Min X+9'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+9'!I14","v":3.6},{"$f":"'Min X+9'!J14","v":3.3000000000000003},174.9937850595594,84.437159596592252,90.556625462967148,4.1479561090792946E-3,5.1131018353496507E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L14","v":86.818214814220354},{"$f":"'Min X+9'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+9'!C15","v":2.7},{"$f":"'Min X+9'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+9'!M14","v":92.803694553446277},{"$f":"'Min X+9'!G15*W15","v":0},{"$f":"'Min X+9'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+9'!I15","v":2.7},{"$f":"'Min X+9'!J15","v":3.3000000000000003},177.31091034983083,85.112667781430332,92.198242568400502,5.5470327900175725E-3,5.4519850457785861E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L15","v":106.14957208586398},{"$f":"'Min X+9'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+9'!C16","v":4.5},{"$f":"'Min X+9'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+9'!M15","v":89.939360722980695},{"$f":"'Min X+9'!G16*W16","v":0},{"$f":"'Min X+9'!H16*V16","v":6.26325E-5},{"$f":"'Min X+9'!I16","v":4.5},{"$f":"'Min X+9'!J16","v":3.3000000000000003},198.47494040303243,107.34121280706222,91.133727595970214,8.3592788017617867E-3,5.6331270104820882E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L16","v":124.40341208865348},{"$f":"'Min X+9'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+9'!C17","v":5.4},{"$f":"'Min X+9'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+9'!M16","v":132.31038177464902},{"$f":"'Min X+9'!G17*W17","v":0},{"$f":"'Min X+9'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+9'!I17","v":5.4},{"$f":"'Min X+9'!J17","v":3.3000000000000003},259.79324796558427,125.39191721337649,134.40133075220777,1.1494875276991582E-2,9.0510224412493033E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L17","v":115.219064301687},{"$f":"'Min X+9'!B18*U18","v":1.043742E-4},{"$f":"'Min X+9'!C18","v":5.4},{"$f":"'Min X+9'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+9'!M17","v":117.53242661446781},{"$f":"'Min X+9'!G18*W18","v":0},{"$f":"'Min X+9'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+9'!I18","v":5.4},{"$f":"'Min X+9'!J18","v":3.3000000000000003},234.7306412715655,115.10703840402577,119.62360286753973,1.2025897661237139E-2,8.823746928081173E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L18","v":147.79594909540947},{"$f":"'Min X+9'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+9'!C19","v":1.8},{"$f":"'Min X+9'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+9'!M18","v":138.82054295494052},{"$f":"'Min X+9'!G19*W19","v":0},{"$f":"'Min X+9'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+9'!I19","v":1.8},{"$f":"'Min X+9'!J19","v":2.2000000000000002},281.38725927458324,142.97840464842614,138.40885462615714,1.7544446983357317E-2,1.1688328783394309E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L19","v":148.99303527208164},{"$f":"'Min X+9'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+9'!C20","v":3.6},{"$f":"'Min X+9'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+9'!M19","v":134.21903750602453},{"$f":"'Min X+9'!G20*W20","v":0},{"$f":"'Min X+9'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+9'!I20","v":3.6},{"$f":"'Min X+9'!J20","v":2.2000000000000002},285.97872487155945,150.37229355308506,135.60643131847439,2.074171899659584E-2,1.2606187550159589E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L20","v":162.27523618292193},{"$f":"'Min X+9'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+9'!C21","v":3.6},{"$f":"'Min X+9'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+9'!M20","v":176.48621278897681},{"$f":"'Min X+9'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+9'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+9'!I21","v":3.6},{"$f":"'Min X+9'!J21","v":0},343.71509183292574,163.64744079606848,180.06765103685726,2.7795386853448067E-2,1.8561752119557209E-2,5.6973626890376688E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L21","v":162.65500083965176},{"$f":"'Min X+9'!B22*U22","v":2.180913E-4},{"$f":"'Min X+9'!C22","v":5.4},{"$f":"'Min X+9'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+9'!M21","v":154.39507247501683},{"$f":"'Min X+9'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+9'!H22*V22","v":1.165731E-4},{"$f":"'Min X+9'!I22","v":5.4},{"$f":"'Min X+9'!J22","v":11},313.49660136186083,164.71952719906713,148.7770741627937,3.5473640584620748E-2,1.7998312223137386E-2,0.24852734474640636,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L22","v":187.80029293039195},{"$f":"'Min X+9'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+9'!C23","v":5.4},{"$f":"'Min X+9'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+9'!M22","v":187.15495099285616},{"$f":"'Min X+9'!G23*W23","v":2.911706933333333},{"$f":"'Min X+9'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+9'!I23","v":5.4},{"$f":"'Min X+9'!J23","v":8.8000000000000007},370.27778450026074,186.54673367657037,183.73105082369037,5.3559253821580104E-2,2.3900169165786543E-2,0.54494036841355942,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L23","v":167.37919650450206},{"$f":"'Min X+9'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+9'!C24","v":9},{"$f":"'Min X+9'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+9'!M23","v":155.56499094049062},{"$f":"'Min X+9'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+9'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+9'!I24","v":9},{"$f":"'Min X+9'!J24","v":8.8000000000000007},324.36018775367006,168.61677568032212,155.74341207334791,6.242082417994186E-2,2.1578867142704405E-2,0.78520612979560167,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L24","v":180.30581317246833},{"$f":"'Min X+9'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+9'!C25","v":8.1},{"$f":"'Min X+9'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+9'!M24","v":170.43850211527851},{"$f":"'Min X+9'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+9'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+9'!I25","v":8.1},{"$f":"'Min X+9'!J25","v":9.9},348.13386789779219,179.52083185130724,168.61303604648495,8.4981321161077469E-2,2.5466068793554338E-2,1.691544638906092,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L25","v":199.19191513256681},{"$f":"'Min X+9'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+9'!C26","v":7.2},{"$f":"'Min X+9'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+9'!M25","v":195.19584509603308},{"$f":"'Min X+9'!G26*W26","v":15.306837000000002},{"$f":"'Min X+9'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+9'!I26","v":7.2},{"$f":"'Min X+9'!J26","v":9.9},391.04732593411711,198.58255744155298,192.4647684925641,0.10935769101381269,3.1076603468957673E-2,2.9878309839622279,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L26","v":205.38097617887067},{"$f":"'Min X+9'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+9'!C27","v":6.3},{"$f":"'Min X+9'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+9'!M26","v":198.27054733182416},{"$f":"'Min X+9'!G27*W27","v":21.305263666666665},{"$f":"'Min X+9'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+9'!I27","v":7.2},{"$f":"'Min X+9'!J27","v":8.8000000000000007},400.49888411458767,203.86188668732154,196.63699742726612,0.11908949154914555,3.3549904558023133E-2,4.2242062882388263,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L27","v":202.88386990805299},{"$f":"'Min X+9'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+9'!C28","v":9.9},{"$f":"'Min X+9'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+9'!M27","v":208.53636673956379},{"$f":"'Min X+9'!G28*W28","v":31.265836333333329},{"$f":"'Min X+9'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+9'!I28","v":9.9},{"$f":"'Min X+9'!J28","v":9.9},412.36527916529258,203.86617744175223,208.49910172354038,0.1176924663007608,3.7265016023399065E-2,6.5200639120271768,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L28","v":218.93504992912605},{"$f":"'Min X+9'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+9'!C29","v":9},{"$f":"'Min X+9'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+9'!M28","v":191.43797822355771},{"$f":"'Min X+9'!G29*W29","v":36.286725666666669},{"$f":"'Min X+9'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+9'!I29","v":9},{"$f":"'Min X+9'!J29","v":8.8000000000000007},405.11193971566559,213.5100677907833,191.60187192488232,0.12498213834274059,3.6106298675388317E-2,6.9466573979795463,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L29","v":207.36057127429675},{"$f":"'Min X+9'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+9'!C30","v":12.6},{"$f":"'Min X+9'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+9'!M29","v":193.01685870438106},{"$f":"'Min X+9'!G30*W30","v":47.599154666666664},{"$f":"'Min X+9'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+9'!I30","v":12.6},{"$f":"'Min X+9'!J30","v":7.7000000000000011},407.82212406839261,209.94384022233697,197.87828384605564,0.116731051959753,3.8574858325424108E-2,9.1874393107439793,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L30","v":211.56598260337159},{"$f":"'Min X+9'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+9'!C31","v":12.6},{"$f":"'Min X+9'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+9'!M30","v":178.5270436537073},{"$f":"'Min X+9'!G31*W31","v":57.346027999999997},{"$f":"'Min X+9'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+9'!I31","v":13.5},{"$f":"'Min X+9'!J31","v":8.8000000000000007},396.23766256662566,213.04841129832627,183.18925126829942,0.1175713050453074,3.7792385407877209E-2,10.237816844122721,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L31","v":186.80975171950868},{"$f":"'Min X+9'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+9'!C32","v":11.700000000000001},{"$f":"'Min X+9'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+9'!M31","v":167.63423661715623},{"$f":"'Min X+9'!G32*W32","v":63.288791000000003},{"$f":"'Min X+9'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+9'!I32","v":11.700000000000001},{"$f":"'Min X+9'!J32","v":9.9},352.40375019390899,183.00731608196105,169.39643411194791,0.10243563754762261,3.7802505208308863E-2,10.609368165707748,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L32","v":153.10055768079386},{"$f":"'Min X+9'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+9'!C33","v":13.5},{"$f":"'Min X+9'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+9'!M32","v":168.01901214579564},{"$f":"'Min X+9'!G33*W33","v":79.520256666666668},{"$f":"'Min X+9'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+9'!I33","v":13.5},{"$f":"'Min X+9'!J33","v":12.100000000000001},319.39572369179939,150.01720936592358,169.37851432587581,8.3348314870276552E-2,4.0497819919840396E-2,13.360914970713456,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L33","v":179.10717471727955},{"$f":"'Min X+9'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+9'!C34","v":13.5},{"$f":"'Min X+9'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+9'!M33","v":171.79520861199398},{"$f":"'Min X+9'!G34*W34","v":91.27938833333333},{"$f":"'Min X+9'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+9'!I34","v":13.5},{"$f":"'Min X+9'!J34","v":9.9},351.3597131276145,176.00899168803321,175.35072143958129,9.8183029246350112E-2,4.4487172412676107E-2,15.681361560700209,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L34","v":155.89030782286645},{"$f":"'Min X+9'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+9'!C35","v":18.900000000000002},{"$f":"'Min X+9'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+9'!M34","v":177.16999899655923},{"$f":"'Min X+9'!G35*W35","v":105.91664},{"$f":"'Min X+9'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+9'!I35","v":17.100000000000001},{"$f":"'Min X+9'!J35","v":14.3},333.72286128063183,153.80228270811699,179.92057857251487,8.802511474944448E-2,4.9420424044346691E-2,18.765251002518927,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L35","v":136.6781962250121},{"$f":"'Min X+9'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+9'!C36","v":18},{"$f":"'Min X+9'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+9'!M35","v":152.80286214911834},{"$f":"'Min X+9'!G36*W36","v":104.56649999999999},{"$f":"'Min X+9'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+9'!I36","v":18},{"$f":"'Min X+9'!J36","v":13.200000000000001},294.55364859885293,136.99688276802434,157.5567658308286,8.1313456987775326E-2,4.6096318289747952E-2,15.978060484915781,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L36","v":130.61594720836379},{"$f":"'Min X+9'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+9'!C37","v":15.3},{"$f":"'Min X+9'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+9'!M36","v":159.27485875102846},{"$f":"'Min X+9'!G37*W37","v":109.80175999999999},{"$f":"'Min X+9'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+9'!I37","v":15.3},{"$f":"'Min X+9'!J37","v":14.3},289.55588754079537,129.33315137580078,160.22273616499459,8.2795832563035118E-2,5.2122586033872938E-2,17.488659814614326,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L37","v":146.71717865345576},{"$f":"'Min X+9'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+9'!C38","v":18},{"$f":"'Min X+9'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+9'!M37","v":155.8564646774411},{"$f":"'Min X+9'!G38*W38","v":105.63626333333332},{"$f":"'Min X+9'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+9'!I38","v":17.100000000000001},{"$f":"'Min X+9'!J38","v":15.400000000000002},305.61926022125544,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":148.11832952054388},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":157.50093070071159},9.8849132911883714E-2,{"$f":"F38*H38","v":5.553397672948434E-2},{"$f":"G38*F38/1000","v":16.46409454486853},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L38","v":114.30779391548865},{"$f":"'Min X+9'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+9'!C39","v":15.3},{"$f":"'Min X+9'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+9'!M38","v":156.52686639027027},{"$f":"'Min X+9'!G39*W39","v":94.069126666666662},{"$f":"'Min X+9'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+9'!I39","v":14.4},{"$f":"'Min X+9'!J39","v":15.400000000000002},270.69241384941665,115.22627975025793,155.46613409915869,8.1514165230731975E-2,6.0732291111588441E-2,14.724345621202744,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L39","v":99.691357894148879},{"$f":"'Min X+9'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+9'!C40","v":13.5},{"$f":"'Min X+9'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+9'!M39","v":119.39142805524004},{"$f":"'Min X+9'!G40*W40","v":90.428789999999992},{"$f":"'Min X+9'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+9'!I40","v":12.6},{"$f":"'Min X+9'!J40","v":16.5},214.25710503895476,98.8163108555203,115.44079418343445,7.5047038628580282E-2,5.0633871805584589E-2,10.79642237540741,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L40","v":116.06986415274359},{"$f":"'Min X+9'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+9'!C41","v":13.5},{"$f":"'Min X+9'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+9'!M40","v":126.5261194234475},{"$f":"'Min X+9'!G41*W41","v":78.359502333333324},{"$f":"'Min X+9'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+9'!I41","v":12.6},{"$f":"'Min X+9'!J41","v":16.5},238.84485781452636,116.2774141925573,122.56744362196906,9.2449960186293492E-2,5.867580147842591E-2,9.9145237501892449,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L41","v":93.890553211133124},{"$f":"'Min X+9'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+9'!C42","v":15.3},{"$f":"'Min X+9'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+9'!M41","v":107.9385866026453},{"$f":"'Min X+9'!G42*W42","v":69.060110666666645},{"$f":"'Min X+9'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+9'!I42","v":14.4},{"$f":"'Min X+9'!J42","v":16.5},202.7949194197609,97.011153772849866,105.78376564691105,7.9399438283250245E-2,5.4820955734264168E-2,7.4542507359822663,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L42","v":98.757045419291643},{"$f":"'Min X+9'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+9'!C43","v":10.8},{"$f":"'Min X+9'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+9'!M42","v":106.00552789874986},{"$f":"'Min X+9'!G43*W43","v":55.683401333333322},{"$f":"'Min X+9'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+9'!I43","v":10.8},{"$f":"'Min X+9'!J43","v":16.5},198.71442160580261,98.467801079611363,100.24662052619126,8.9244339680284043E-2,5.8907372558586801E-2,5.9027483535379508,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L43","v":101.50246666402347},{"$f":"'Min X+9'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+9'!C44","v":11.700000000000001},{"$f":"'Min X+9'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+9'!M43","v":95.888076898567164},{"$f":"'Min X+9'!G44*W44","v":44.269151333333326},{"$f":"'Min X+9'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+9'!I44","v":10.8},{"$f":"'Min X+9'!J44","v":16.5},192.23341742698847,102.10363236224991,90.129785064738542,9.8834301773566294E-2,5.8291833828619376E-2,4.244883787284973,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L44","v":132.9294135240464},{"$f":"'Min X+9'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+9'!C45","v":9},{"$f":"'Min X+9'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+9'!M44","v":103.49898540905838},{"$f":"'Min X+9'!G45*W45","v":35.926175333333333},{"$f":"'Min X+9'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+9'!I45","v":9},{"$f":"'Min X+9'!J45","v":3.3000000000000003},242.11890233421389,132.98865536231901,109.13024697189489,0.14075816172736694,6.8738437163484503E-2,3.7183226966279395,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L45","v":128.10163338718323},{"$f":"'Min X+9'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+9'!C46","v":10.8},{"$f":"'Min X+9'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+9'!M45","v":113.34318931734728},{"$f":"'Min X+9'!G46*W46","v":27.530689666666667},{"$f":"'Min X+9'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+9'!I46","v":10.8},{"$f":"'Min X+9'!J46","v":5.5},248.51355399273478,129.95256161248679,118.560992380248,0.14907177469644006,8.2196937099277237E-2,3.1204161709261364,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L46","v":123.67999946943119},{"$f":"'Min X+9'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+9'!C47","v":12.6},{"$f":"'Min X+9'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+9'!M46","v":121.78188329128481},{"$f":"'Min X+9'!G47*W47","v":17.944974333333331},{"$f":"'Min X+9'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+9'!I47","v":12.6},{"$f":"'Min X+9'!J47","v":8.8000000000000007},251.70558081538539,126.22015993697688,125.4854208784085,0.15983953245431215,9.6462412876301237E-2,2.1853727699271013,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L47","v":150.27317062888332},{"$f":"'Min X+9'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+9'!C48","v":8.1},{"$f":"'Min X+9'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+9'!M47","v":148.40220722870743},{"$f":"'Min X+9'!G48*W48","v":11.733950333333333},{"$f":"'Min X+9'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+9'!I48","v":7.2},{"$f":"'Min X+9'!J48","v":8.8000000000000007},297.12959962028754,150.45577580144354,146.67382381884403,0.2173948274397848,0.12838340986337696,1.7413441289786937,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L48","v":136.19342485218067},{"$f":"'Min X+9'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+9'!C49","v":9.9},{"$f":"'Min X+9'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+9'!M48","v":112.23615457306235},{"$f":"'Min X+9'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+9'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+9'!I49","v":9.9},{"$f":"'Min X+9'!J49","v":8.8000000000000007},250.30127911541805,137.07140024722725,113.22987886819081,0.22202460495342519,0.10627570487155506,0.77280068425535042,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L49","v":135.18331482361154},{"$f":"'Min X+9'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+9'!C50","v":9.9},{"$f":"'Min X+9'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+9'!M49","v":124.20503545476419},{"$f":"'Min X+9'!G50*W50","v":4.298202166666667},{"$f":"'Min X+9'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+9'!I50","v":9.9},{"$f":"'Min X+9'!J50","v":7.7000000000000011},263.41069573670546,137.13461811312638,126.2760776235791,0.24869671048516942,0.12895783118509144,0.53385835250257763,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L50","v":150.86503795689427},{"$f":"'Min X+9'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+9'!C51","v":9},{"$f":"'Min X+9'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+9'!M50","v":149.06806007342715},{"$f":"'Min X+9'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+9'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+9'!I51","v":9},{"$f":"'Min X+9'!J51","v":7.7000000000000011},300.95152620574885,150.75340132826304,150.19812487748581,0.31163662863122804,0.16993519594134276,0.34122353732226063,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L51","v":159.4491051578222},{"$f":"'Min X+9'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+9'!C52","v":7.2},{"$f":"'Min X+9'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+9'!M51","v":160.09022686881474},{"$f":"'Min X+9'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+9'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+9'!I52","v":7.2},{"$f":"'Min X+9'!J52","v":6.6000000000000005},320.17356485953144,159.68379399174009,160.48977086779132,0.36531116608211983,0.20045600102340252,0.2117371804306443,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L52","v":167.49431317983982},{"$f":"'Min X+9'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+9'!C53","v":4.5},{"$f":"'Min X+9'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+9'!M52","v":182.47977121291132},{"$f":"'Min X+9'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+9'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+9'!I53","v":5.4},{"$f":"'Min X+9'!J53","v":6.6000000000000005},347.10126165525446,166.07264062697536,181.0286210282791,0.42167255286445399,0.25115018463222311,0.13282856377034943,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L53","v":155.58944214957833},{"$f":"'Min X+9'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+9'!C54","v":4.5},{"$f":"'Min X+9'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+9'!M53","v":187.76328876743787},{"$f":"'Min X+9'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+9'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+9'!I54","v":4.5},{"$f":"'Min X+9'!J54","v":4.4000000000000004},341.73835500641064,154.15903294029485,187.57932206611579,0.43040920928347204,0.28396670132208168,0.12981146215475667,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L54","v":175.21966146382812},{"$f":"'Min X+9'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+9'!C55","v":5.4},{"$f":"'Min X+9'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+9'!M54","v":205.20472698614992},{"$f":"'Min X+9'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+9'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+9'!I55","v":5.4},{"$f":"'Min X+9'!J55","v":4.4000000000000004},377.14634681817569,171.28248508082501,205.86386173735067,0.53717638300309556,0.34086524879924868,0.18917829252979215,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L55","v":195.76642373145222},{"$f":"'Min X+9'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+9'!C56","v":2.7},{"$f":"'Min X+9'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+9'!M55","v":215.18398103019598},{"$f":"'Min X+9'!G56*W56","v":0},{"$f":"'Min X+9'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+9'!I56","v":2.7},{"$f":"'Min X+9'!J56","v":4.4000000000000004},405.38654787883513,192.29510968444052,213.09143819439464,0.67131404701170516,0.39254283580131166,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L56","v":165.13760168144074},{"$f":"'Min X+9'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+9'!C57","v":2.7},{"$f":"'Min X+9'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+9'!M56","v":195.16409185533365},{"$f":"'Min X+9'!G57*W57","v":0},{"$f":"'Min X+9'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+9'!I57","v":2.7},{"$f":"'Min X+9'!J57","v":4.4000000000000004},358.07355789109965,165.00061095680562,193.07294693429407,0.63699072463511697,0.39114492103957038,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L57","v":189.8916403068225},{"$f":"'Min X+9'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+9'!C58","v":2.7},{"$f":"'Min X+9'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+9'!M57","v":232.8787399878004},{"$f":"'Min X+9'!G58*W58","v":0},{"$f":"'Min X+9'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+9'!I58","v":2.7},{"$f":"'Min X+9'!J58","v":4.4000000000000004},419.13139901923194,188.46586970574322,230.66552931348872,0.82577060107924705,0.51321067431165535,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L58","v":214.61375549260148},{"$f":"'Min X+9'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+9'!C59","v":2.7},{"$f":"'Min X+9'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+9'!M58","v":232.44288455510414},{"$f":"'Min X+9'!G59*W59","v":0},{"$f":"'Min X+9'!H59*V59","v":2.425647E-3},{"$f":"'Min X+9'!I59","v":2.7},{"$f":"'Min X+9'!J59","v":4.4000000000000004},444.24250447899453,214.0634443094828,230.1790601695117,1.0503111831186669,0.56382438559243464,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L59","v":200.75114686243791},{"$f":"'Min X+9'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+9'!C60","v":4.5},{"$f":"'Min X+9'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+9'!M59","v":243.08837971971559},{"$f":"'Min X+9'!G60*W60","v":0},{"$f":"'Min X+9'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+9'!I60","v":4.5},{"$f":"'Min X+9'!J60","v":3.3000000000000003},443.38976080009854,199.75133044965736,243.63843035044118,1.0998164127805339,0.64994936927440239,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L60","v":229.87519609870085},{"$f":"'Min X+9'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+9'!C61","v":4.5},{"$f":"'Min X+9'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+9'!M60","v":277.0873656110054},{"$f":"'Min X+9'!G61*W61","v":0},{"$f":"'Min X+9'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+9'!I61","v":4.5},{"$f":"'Min X+9'!J61","v":3.3000000000000003},507.14490370571275,229.6753828731616,277.46952083255115,1.3998132255392386,0.81784477845424408,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L61","v":246.32251173322257},{"$f":"'Min X+9'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+9'!C62","v":3.6},{"$f":"'Min X+9'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+9'!M61","v":262.79068523329818},{"$f":"'Min X+9'!G62*W62","v":0},{"$f":"'Min X+9'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+9'!I62","v":3.6},{"$f":"'Min X+9'!J62","v":3.3000000000000003},508.29389711626982,246.06062916912367,262.23326794714615,1.661882564098913,0.85741728615206336,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L62","v":244.14562698154393},{"$f":"'Min X+9'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+9'!C63","v":3.6},{"$f":"'Min X+9'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+9'!M62","v":265.89274434707414},{"$f":"'Min X+9'!G63*W63","v":0},{"$f":"'Min X+9'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+9'!I63","v":2.7},{"$f":"'Min X+9'!J63","v":3.3000000000000003},506.95048912856419,242.61827026220791,264.33221886635624,1.8273567193359959,0.96052548071784916,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L63","v":235.61910260509009},{"$f":"'Min X+9'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+9'!C64","v":1.8},{"$f":"'Min X+9'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+9'!M63","v":265.87436561786654},{"$f":"'Min X+9'!G64*W64","v":0},{"$f":"'Min X+9'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+9'!I64","v":1.8},{"$f":"'Min X+9'!J64","v":3.3000000000000003},495.46395548229344,232.1543250717732,263.30963041052024,1.9647775333169015,1.0647352073463046,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L64","v":251.76292436483376},{"$f":"'Min X+9'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+9'!C65","v":2.7},{"$f":"'Min X+9'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+9'!M64","v":255.82917254581952},{"$f":"'Min X+9'!G65*W65","v":0},{"$f":"'Min X+9'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+9'!I65","v":2.7},{"$f":"'Min X+9'!J65","v":2.2000000000000002},505.10619862145768,249.91447703696642,255.19172158449126,2.348447327867337,1.137450961328256,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L65","v":201.16664432520355},{"$f":"'Min X+9'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+9'!C66","v":1.8},{"$f":"'Min X+9'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+9'!M65","v":211.93015894912807},{"$f":"'Min X+9'!G66*W66","v":0},{"$f":"'Min X+9'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+9'!I66","v":1.8},{"$f":"'Min X+9'!J66","v":2.2000000000000002},409.14265633320599,198.65994375676016,210.48271257644586,2.1067005684434279,1.0474463726822369,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L66","v":187.93991419524841},{"$f":"'Min X+9'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+9'!C67","v":2.7},{"$f":"'Min X+9'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+9'!M66","v":214.4596171124835},{"$f":"'Min X+9'!G67*W67","v":0},{"$f":"'Min X+9'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+9'!I67","v":2.7},{"$f":"'Min X+9'!J67","v":2.2000000000000002},400.00603949853155,186.22626964806705,213.77976985046453,2.2136445471813504,1.1798472620189728,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L67","v":164.21463784899822},{"$f":"'Min X+9'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+9'!C68","v":1.8},{"$f":"'Min X+9'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+9'!M67","v":175.34535449155652},{"$f":"'Min X+9'!G68*W68","v":0},{"$f":"'Min X+9'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+9'!I68","v":1.8},{"$f":"'Min X+9'!J68","v":2.2000000000000002},335.5139384629237,161.64376882100632,173.87016964191739,2.1708690279919316,1.0751848496391592,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L68","v":165.65253964693846},{"$f":"'Min X+9'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+9'!C69","v":1.8},{"$f":"'Min X+9'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+9'!M68","v":191.26504615287115},{"$f":"'Min X+9'!G69*W69","v":0},{"$f":"'Min X+9'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+9'!I69","v":1.8},{"$f":"'Min X+9'!J69","v":3.3000000000000003},352.36551812197763,163.90906363909696,188.45645448288064,2.443476007841527,1.308591669990506,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L69","v":149.68484367024101},{"$f":"'Min X+9'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+9'!C70","v":0},{"$f":"'Min X+9'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+9'!M69","v":157.06908971447925},{"$f":"'Min X+9'!G70*W70","v":0},{"$f":"'Min X+9'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+9'!I70","v":0},{"$f":"'Min X+9'!J70","v":0},303.10515506957637,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":147.23662396327882},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":155.86853110629755},2.4482197069621945,{"$f":"F70*H70","v":1.2005586081817052},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L70","v":147.04535402886759},{"$f":"'Min X+9'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+9'!C71","v":0},{"$f":"'Min X+9'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+9'!M70","v":146.58073516183487},{"$f":"'Min X+9'!G71*W71","v":0},{"$f":"'Min X+9'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+9'!I71","v":0},{"$f":"'Min X+9'!J71","v":0},{"$f":"L71+M71","v":287.51597702285085},142.18817945075816,145.32779757209272,2.6571745781094576,1.2529375897421602,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L71","v":138.43560967541796},{"$f":"'Min X+9'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+9'!C72","v":2.7},{"$f":"'Min X+9'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+9'!M71","v":132.32482073842266},{"$f":"'Min X+9'!G72*W72","v":0},{"$f":"'Min X+9'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+9'!I72","v":2.7},{"$f":"'Min X+9'!J72","v":2.2000000000000002},267.73387636766029,136.17520669868244,131.55866966897781,2.7604029767355192,1.2661510694448375,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L72","v":128.8561393248099},{"$f":"'Min X+9'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+9'!C73","v":1.8},{"$f":"'Min X+9'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+9'!M72","v":125.13249463955039},{"$f":"'Min X+9'!G73*W73","v":0},{"$f":"'Min X+9'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+9'!I73","v":1.8},{"$f":"'Min X+9'!J73","v":2.2000000000000002},250.11447902916464,126.72313836573721,123.39134066342743,2.8330009590727032,1.3411539761229534,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L73","v":138.66896176611291},{"$f":"'Min X+9'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+9'!C74","v":0.9},{"$f":"'Min X+9'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+9'!M73","v":126.27767119297339},{"$f":"'Min X+9'!G74*W74","v":0},{"$f":"'Min X+9'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+9'!I74","v":0.9},{"$f":"'Min X+9'!J74","v":2.2000000000000002},258.57355671787263,135.11218265631703,123.46137406155562,3.3567791097959052,1.5162971314177729,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L74","v":124.77511684033431},{"$f":"'Min X+9'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+9'!C75","v":0.9},{"$f":"'Min X+9'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+9'!M74","v":125.36251956511194},{"$f":"'Min X+9'!G75*W75","v":0},{"$f":"'Min X+9'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+9'!I75","v":0.9},{"$f":"'Min X+9'!J75","v":2.2000000000000002},243.63198360177336,121.25561114241859,122.37637245935476,3.3195056979157256,1.686147105757192,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L75","v":115.29586642426847},{"$f":"'Min X+9'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+9'!C76","v":0.9},{"$f":"'Min X+9'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+9'!M75","v":110.54897885943289},{"$f":"'Min X+9'!G76*W76","v":0},{"$f":"'Min X+9'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+9'!I76","v":0.9},{"$f":"'Min X+9'!J76","v":2.2000000000000002},219.31176138683151,111.72796794969865,107.58379343713285,3.3678984745698255,1.6651854223000357,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L76","v":98.486704727080678},{"$f":"'Min X+9'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+9'!C77","v":1.8},{"$f":"'Min X+9'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+9'!M76","v":100.33210519891202},{"$f":"'Min X+9'!G77*W77","v":0},{"$f":"'Min X+9'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+9'!I77","v":1.8},{"$f":"'Min X+9'!J77","v":2.2000000000000002},194.26622333234366,96.026313399790169,98.239909932553473,3.1603913272905118,1.692195266358538,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L77","v":90.342960267659549},{"$f":"'Min X+9'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+9'!C78","v":0.9},{"$f":"'Min X+9'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+9'!M77","v":86.688689130615714},{"$f":"'Min X+9'!G78*W78","v":0},{"$f":"'Min X+9'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+9'!I78","v":0.9},{"$f":"'Min X+9'!J78","v":2.2000000000000002},170.70564665687806,86.9540702997012,83.751576357176845,3.1888899679583602,1.6371127734388691,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L78","v":88.441386352317821},{"$f":"'Min X+9'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+9'!C79","v":0.9},{"$f":"'Min X+9'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+9'!M78","v":111.2634518536058},{"$f":"'Min X+9'!G79*W79","v":0},{"$f":"'Min X+9'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+9'!I79","v":0.9},{"$f":"'Min X+9'!J79","v":2.2000000000000002},191.32017828597617,83.708276399735553,107.61190188624063,3.4331099525822739,2.3515499673651696,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L79","v":85.981350430925673},{"$f":"'Min X+9'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+9'!C80","v":0.9},{"$f":"'Min X+9'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+9'!M79","v":93.989048723230937},{"$f":"'Min X+9'!G80*W80","v":0},{"$f":"'Min X+9'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+9'!I80","v":0.9},{"$f":"'Min X+9'!J80","v":2.2000000000000002},172.58662881937062,82.119182604749057,90.46744621462156,3.6621678261766255,2.2216025086093856,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L80","v":79.047463525080531},{"$f":"'Min X+9'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+9'!C81","v":1.8},{"$f":"'Min X+9'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+9'!M80","v":105.83864367562347},{"$f":"'Min X+9'!G81*W81","v":0},{"$f":"'Min X+9'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+9'!I81","v":1.8},{"$f":"'Min X+9'!J81","v":2.2000000000000002},178.70116464860763,76.064451181251428,102.63671346735622,3.6830123438291107,2.8019302082672555,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L81","v":81.25578834854403},{"$f":"'Min X+9'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+9'!C82","v":0.9},{"$f":"'Min X+9'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+9'!M81","v":101.90083696030841},{"$f":"'Min X+9'!G82*W82","v":0},{"$f":"'Min X+9'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+9'!I82","v":0.9},{"$f":"'Min X+9'!J82","v":2.2000000000000002},174.4892631980461,76.916973476294558,97.572289721751531,4.1388148722494851,3.0285472385568841,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L82","v":83.741643737619171},{"$f":"'Min X+9'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+9'!C83","v":0.9},{"$f":"'Min X+9'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+9'!M82","v":102.32257900400103},{"$f":"'Min X+9'!G83*W83","v":0},{"$f":"'Min X+9'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+9'!I83","v":0.9},{"$f":"'Min X+9'!J83","v":2.2000000000000002},176.46700437717857,78.86844166474333,97.598562712435239,4.673202072875851,3.4240162915657928,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L83","v":76.795901927980623},{"$f":"'Min X+9'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+9'!C84","v":0},{"$f":"'Min X+9'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+9'!M83","v":100.7068660517796},{"$f":"'Min X+9'!G84*W84","v":0},{"$f":"'Min X+9'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+9'!I84","v":0},{"$f":"'Min X+9'!J84","v":1.1000000000000001},167.88426523188227,72.08354453666314,95.800720695219127,4.7123573913174797,3.8061453565604744,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L84","v":76.63104399409589},{"$f":"'Min X+9'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+9'!C85","v":2.7},{"$f":"'Min X+9'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+9'!M84","v":97.331298876782242},{"$f":"'Min X+9'!G85*W85","v":0},{"$f":"'Min X+9'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+9'!I85","v":2.7},{"$f":"'Min X+9'!J85","v":1.1000000000000001},168.9091051125996,74.144960924334157,94.764144188265433,5.1860830697617413,4.1671546885168116,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L85","v":70.631104174453071},{"$f":"'Min X+9'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+9'!C86","v":0},{"$f":"'Min X+9'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+9'!M85","v":85.700938999825468},{"$f":"'Min X+9'!G86*W86","v":0},{"$f":"'Min X+9'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+9'!I86","v":0},{"$f":"'Min X+9'!J86","v":0},146.88080988705434,65.347414800949167,81.533395086105187,5.2836893735038988,4.1675439137202801,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L86","v":65.593013497511961},{"$f":"'Min X+9'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+9'!C87","v":0},{"$f":"'Min X+9'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+9'!M86","v":99.32308434331199},{"$f":"'Min X+9'!G87*W87","v":0},{"$f":"'Min X+9'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+9'!I87","v":0},{"$f":"'Min X+9'!J87","v":0},153.98308848545801,60.157289099114443,93.825799386343562,5.4357243983975208,5.497284956968425,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L87","v":63.386419735442331},{"$f":"'Min X+9'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+9'!C88","v":0},{"$f":"'Min X+9'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+9'!M87","v":83.051453672856226},{"$f":"'Min X+9'!G88*W88","v":0},{"$f":"'Min X+9'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+9'!I88","v":0},{"$f":"'Min X+9'!J88","v":0},135.36560801401879,57.55245398626348,77.813154027755303,5.8339657491788497,5.2382996451009278,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L88","v":56.536168029214657},{"$f":"'Min X+9'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+9'!C89","v":0.9},{"$f":"'Min X+9'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+9'!M88","v":70.803827641766645},{"$f":"'Min X+9'!G89*W89","v":0},{"$f":"'Min X+9'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+9'!I89","v":0.9},{"$f":"'Min X+9'!J89","v":0},118.27123791052453,51.651417831862105,66.619820078662428,5.7847501973525493,5.0840075631042296,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L89","v":51.818281242197926},{"$f":"'Min X+9'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+9'!C90","v":0},{"$f":"'Min X+9'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+9'!M89","v":68.304083784813045},{"$f":"'Min X+9'!G90*W90","v":0},{"$f":"'Min X+9'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+9'!I90","v":0},{"$f":"'Min X+9'!J90","v":0},108.65499797838694,45.925281148903181,62.729716829483756,5.8930000932947451,5.5743669553292889,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L90","v":45.199685164875206},{"$f":"'Min X+9'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+9'!C91","v":0},{"$f":"'Min X+9'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+9'!M90","v":71.104982832749513},{"$f":"'Min X+9'!G91*W91","v":0},{"$f":"'Min X+9'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+9'!I91","v":0},{"$f":"'Min X+9'!J91","v":0},104.01107274962528,39.494710174464231,64.516362575161054,5.7049749904109772,6.5886202575884623,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L91","v":37.240620910574115},{"$f":"'Min X+9'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+9'!C92","v":0},{"$f":"'Min X+9'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+9'!M91","v":53.012884470680802},{"$f":"'Min X+9'!G92*W92","v":0},{"$f":"'Min X+9'!H92*V92","v":0.105049539},{"$f":"'Min X+9'!I92","v":0},{"$f":"'Min X+9'!J92","v":0},79.47994964526417,32.036044249288643,47.443905395975527,5.2045766612854703,5.5689790747052772,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L92","v":33.741007738599976},{"$f":"'Min X+9'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+9'!C93","v":0},{"$f":"'Min X+9'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+9'!M92","v":52.696503868110746},{"$f":"'Min X+9'!G93*W93","v":0},{"$f":"'Min X+9'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+9'!I93","v":0},{"$f":"'Min X+9'!J93","v":0},74.967147475500582,28.534473745428496,46.432673730072089,5.2065339931714796,6.2638301380386538,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L93","v":29.860058105415934},{"$f":"'Min X+9'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+9'!C94","v":0},{"$f":"'Min X+9'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+9'!M93","v":45.33517977457295},{"$f":"'Min X+9'!G94*W94","v":0},{"$f":"'Min X+9'!H94*V94","v":0.1341807075},{"$f":"'Min X+9'!I94","v":0},{"$f":"'Min X+9'!J94","v":0},64.040060482580429,24.787987204799364,39.252073277781065,5.0720709006165716,6.0831064967918884,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L94","v":19.387938740341511},{"$f":"'Min X+9'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+9'!C95","v":0},{"$f":"'Min X+9'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+9'!M94","v":36.550480815837666},{"$f":"'Min X+9'!G95*W95","v":0},{"$f":"'Min X+9'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+9'!I95","v":0},{"$f":"'Min X+9'!J95","v":0},46.803072825711588,15.773304467604694,31.029768358106892,3.6146342727368164,5.5207124577307747,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L95","v":15.868185274110619},{"$f":"'Min X+9'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+9'!C96","v":0},{"$f":"'Min X+9'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+9'!M95","v":27.614737662265849},{"$f":"'Min X+9'!G96*W96","v":0},{"$f":"'Min X+9'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+9'!I96","v":0},{"$f":"'Min X+9'!J96","v":0},35.563992119155159,12.629203786068508,22.934788333086654,3.2389814880421111,4.6799493291791938,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L96","v":10.911880101978692},{"$f":"'Min X+9'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+9'!C97","v":0},{"$f":"'Min X+9'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+9'!M96","v":20.793135532989815},{"$f":"'Min X+9'!G97*W97","v":0},{"$f":"'Min X+9'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+9'!I97","v":0},{"$f":"'Min X+9'!J97","v":0},25.336240928904889,8.4824321364506048,16.853808792454284,2.4294479655280883,3.9393267405355319,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L97","v":7.3110498858686945},{"$f":"'Min X+9'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+9'!C98","v":0},{"$f":"'Min X+9'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+9'!M97","v":14.148173942079328},{"$f":"'Min X+9'!G98*W98","v":0},{"$f":"'Min X+9'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+9'!I98","v":0},{"$f":"'Min X+9'!J98","v":0},16.703252932195792,5.5392988846200124,11.163954047575778,1.7717510012486823,2.9842198945035507,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L98","v":3.8430157792293276},{"$f":"'Min X+9'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+9'!C99","v":0},{"$f":"'Min X+9'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+9'!M98","v":9.2803734659937849},{"$f":"'Min X+9'!G99*W99","v":0},{"$f":"'Min X+9'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+9'!I99","v":0},{"$f":"'Min X+9'!J99","v":0},9.9434447619984301,2.8327030811437499,7.1107416808546802,1.0103126980855779,2.1696317851391052,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L99","v":3.2867090287193834},{"$f":"'Min X+9'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+9'!C100","v":0},{"$f":"'Min X+9'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+9'!M99","v":8.0599607212158375},{"$f":"'Min X+9'!G100*W100","v":0},{"$f":"'Min X+9'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+9'!I100","v":0},{"$f":"'Min X+9'!J100","v":0},8.3340990452953818,2.3526693457785206,5.9814296995168608,0.93403968294086293,2.0785310216989772,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L100","v":2.5483748303425742},{"$f":"'Min X+9'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+9'!C101","v":0},{"$f":"'Min X+9'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+9'!M100","v":6.1952537065327524},{"$f":"'Min X+9'!G101*W101","v":0},{"$f":"'Min X+9'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+9'!I101","v":0},{"$f":"'Min X+9'!J101","v":0},6.2103107894711087,1.7684097689263683,4.4419010205447407,0.77996506141620592,1.7533526859880122,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L101","v":2.108182242552},{"$f":"'Min X+9'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+9'!C102","v":0},{"$f":"'Min X+9'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+9'!M101","v":4.0168388625145273},{"$f":"'Min X+9'!G102*W102","v":0},{"$f":"'Min X+9'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+9'!I102","v":0},{"$f":"'Min X+9'!J102","v":0},4.1918147626852376,1.4159405385855575,2.7758742240996801,0.69224170396644269,1.2409646384148472,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L102","v":0.6583897115268813},{"$f":"'Min X+9'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+9'!C103","v":0},{"$f":"'Min X+9'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+9'!M102","v":2.423208693757938},{"$f":"'Min X+9'!G103*W103","v":0},{"$f":"'Min X+9'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+9'!I103","v":0},{"$f":"'Min X+9'!J103","v":0},2.037872468901607,0.42736478945115891,1.6105076794504483,0.23102492207572239,0.81270101430748976,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L103","v":0.80855003932283886},{"$f":"'Min X+9'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+9'!C104","v":0},{"$f":"'Min X+9'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+9'!M103","v":2.1202101045839337},{"$f":"'Min X+9'!G104*W104","v":0},{"$f":"'Min X+9'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+9'!I104","v":0},{"$f":"'Min X+9'!J104","v":0},1.8591840779068376,0.50657394909822728,1.3526101288086103,0.30197609022461158,0.76759997577532335,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L104","v":0.61022814921553503},{"$f":"'Min X+9'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+9'!C105","v":0},{"$f":"'Min X+9'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+9'!M104","v":1.831581700065487},{"$f":"'Min X+9'!G105*W105","v":0},{"$f":"'Min X+9'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+9'!I105","v":0},{"$f":"'Min X+9'!J105","v":0},1.4884486090448639,0.36862448457959818,1.1198241244652656,0.24160366463593688,0.71175757560022135,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+9'!L105","v":0.16991213556180068},{"$f":"'Min X+9'!B106*U106","v":1.05},{"$f":"'Min X+9'!C106","v":0},{"$f":"'Min X+9'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+9'!M105","v":0.15518346847572728},{"$f":"'Min X+9'!G106*W106","v":0},{"$f":"'Min X+9'!H106*V106","v":1.05},{"$f":"'Min X+9'!I106","v":0},{"$f":"'Min X+9'!J106","v":0},0,0,0,0.17840774233989073,0.16294264189951366,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12107.248365659387},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12845.53739791618},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24658.967995591684},11941.497620934817,12717.470374656879,149.45924033135464,126.9747824327243,217.89298585289575,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24658.967995591694},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+11","index":57,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+11",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+11"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24576.911064712451},{"$f":"L107","v":11885.190207309794},12691.720857402657,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+10'!P107*106/206","v":112.11969174954829},{"$f":"'Min X+10'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+10'!C6","v":13.5},{"$f":"'Min X+10'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+10'!P107*100/206","v":105.77329410334745},{"$f":"'Min X+10'!G6*W6","v":0},{"$f":"'Min X+10'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+10'!I6","v":10.8},{"$f":"'Min X+10'!J6","v":9.9},{"$f":"L6+M6","v":216.61061316047932},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":110.05762675741826},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":106.55298640306106},{"$f":"B6*A6","v":0.16206499213003051},{"$f":"F6*H6","v":0.12030770028638549},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L6","v":106.29442533560933},{"$f":"'Min X+10'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+10'!C7","v":9},{"$f":"'Min X+10'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+10'!M6","v":103.00170115197373},{"$f":"'Min X+10'!G7*W7","v":0},{"$f":"'Min X+10'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+10'!I7","v":9},{"$f":"'Min X+10'!J7","v":12.100000000000001},{"$f":"L7+M7","v":206.36413634300948},106.47868359094052,99.885452752068957,1.5741744668814169E-2,1.6248399904767532E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L7","v":102.91099298276504},{"$f":"'Min X+10'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+10'!C8","v":10.8},{"$f":"'Min X+10'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+10'!M7","v":96.518701070620594},{"$f":"'Min X+10'!G8*W8","v":0},{"$f":"'Min X+10'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+10'!I8","v":11.700000000000001},{"$f":"'Min X+10'!J8","v":9.9},195.51303452996393,97.201371844322182,98.311662685641764,9.6211384428594067E-3,7.0383849788223304E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L8","v":94.039160568692793},{"$f":"'Min X+10'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+10'!C9","v":9},{"$f":"'Min X+10'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+10'!M8","v":95.327491610449584},{"$f":"'Min X+10'!G9*W9","v":0},{"$f":"'Min X+10'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+10'!I9","v":9},{"$f":"'Min X+10'!J9","v":8.8000000000000007},187.54973446162461,92.027597539370035,95.522136922254589,1.1563029322757308E-2,5.3546881949963687E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L9","v":89.49099811940448},{"$f":"'Min X+10'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+10'!C10","v":9},{"$f":"'Min X+10'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+10'!M9","v":93.128194334614903},{"$f":"'Min X+10'!G10*W10","v":0},{"$f":"'Min X+10'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+10'!I10","v":9},{"$f":"'Min X+10'!J10","v":9.9},180.80750013022657,88.584175468893449,92.223324661333137,6.8226505110264065E-3,4.8696732817570133E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L10","v":86.570474834547014},{"$f":"'Min X+10'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+10'!C11","v":9.9},{"$f":"'Min X+10'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+10'!M10","v":90.322827828511052},{"$f":"'Min X+10'!G11*W11","v":0},{"$f":"'Min X+10'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+10'!I11","v":9.9},{"$f":"'Min X+10'!J11","v":13.200000000000001},173.58506328411943,86.567034307450896,87.018028976668532,3.4405270961119848E-3,4.7988518425287931E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L11","v":85.466024509092449},{"$f":"'Min X+10'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+10'!C12","v":3.6},{"$f":"'Min X+10'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+10'!M11","v":85.978928335292224},{"$f":"'Min X+10'!G12*W12","v":0},{"$f":"'Min X+10'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+10'!I12","v":2.7},{"$f":"'Min X+10'!J12","v":1.1000000000000001},168.93744530938284,81.363170798534085,87.574274510848767,2.8537105583585974E-3,4.6538244434685301E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L12","v":80.991639154508178},{"$f":"'Min X+10'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+10'!C13","v":4.5},{"$f":"'Min X+10'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+10'!M12","v":87.223641152259702},{"$f":"'Min X+10'!G13*W13","v":0},{"$f":"'Min X+10'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+10'!I13","v":4.5},{"$f":"'Min X+10'!J13","v":3.3000000000000003},170.60738105596897,82.188538948445455,88.418842107523503,3.1002060627201796E-3,4.7990447361973294E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L13","v":82.840463205832066},{"$f":"'Min X+10'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+10'!C14","v":3.6},{"$f":"'Min X+10'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+10'!M13","v":89.034085972942876},{"$f":"'Min X+10'!G14*W14","v":0},{"$f":"'Min X+10'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+10'!I14","v":3.6},{"$f":"'Min X+10'!J14","v":3.3000000000000003},172.46542179265489,83.136379378097175,89.329042414557719,4.0838277348895068E-3,5.0435583851522825E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L14","v":84.437159596592252},{"$f":"'Min X+10'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+10'!C15","v":2.7},{"$f":"'Min X+10'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+10'!M14","v":90.556625462967148},{"$f":"'Min X+10'!G15*W15","v":0},{"$f":"'Min X+10'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+10'!I15","v":2.7},{"$f":"'Min X+10'!J15","v":3.3000000000000003},172.68307018298549,82.731764695372718,89.951305487612771,5.3949012195252692E-3,5.3199753543856634E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L15","v":85.112667781430332},{"$f":"'Min X+10'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+10'!C16","v":4.5},{"$f":"'Min X+10'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+10'!M15","v":92.198242568400502},{"$f":"'Min X+10'!G16*W16","v":0},{"$f":"'Min X+10'!H16*V16","v":6.26325E-5},{"$f":"'Min X+10'!I16","v":4.5},{"$f":"'Min X+10'!J16","v":3.3000000000000003},179.69843312081539,86.305965158842554,93.392467961972841,6.7026225877876381E-3,5.7746064276653448E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L16","v":107.34121280706222},{"$f":"'Min X+10'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+10'!C17","v":5.4},{"$f":"'Min X+10'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+10'!M16","v":91.133727595970214},{"$f":"'Min X+10'!G17*W17","v":0},{"$f":"'Min X+10'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+10'!I17","v":5.4},{"$f":"'Min X+10'!J17","v":3.3000000000000003},201.55878784449854,108.33129447899884,93.227493365499697,9.9183280633725508E-3,6.2342304705213332E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L17","v":125.39191721337649},{"$f":"'Min X+10'!B18*U18","v":1.043742E-4},{"$f":"'Min X+10'!C18","v":5.4},{"$f":"'Min X+10'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+10'!M17","v":134.40133075220777},{"$f":"'Min X+10'!G18*W18","v":0},{"$f":"'Min X+10'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+10'!I18","v":5.4},{"$f":"'Min X+10'!J18","v":3.3000000000000003},261.7700701046324,125.27882953233086,136.49124057230154,1.30876810456124E-2,1.0090179906222001E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L18","v":115.10703840402577},{"$f":"'Min X+10'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+10'!C19","v":1.8},{"$f":"'Min X+10'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+10'!M18","v":119.62360286753973},{"$f":"'Min X+10'!G19*W19","v":0},{"$f":"'Min X+10'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+10'!I19","v":1.8},{"$f":"'Min X+10'!J19","v":2.2000000000000002},229.50690523811852,110.29337436691887,119.21353087119965,1.3664037106910328E-2,1.007199634007939E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L19","v":142.97840464842614},{"$f":"'Min X+10'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+10'!C20","v":3.6},{"$f":"'Min X+10'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+10'!M19","v":138.40885462615714},{"$f":"'Min X+10'!G20*W20","v":0},{"$f":"'Min X+10'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+10'!I20","v":3.6},{"$f":"'Min X+10'!J20","v":2.2000000000000002},284.1543551627563,144.3585002422478,139.7958549205085,1.9904406178339839E-2,1.2999705648625242E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L20","v":150.37229355308506},{"$f":"'Min X+10'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+10'!C21","v":3.6},{"$f":"'Min X+10'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+10'!M20","v":135.60643131847439},{"$f":"'Min X+10'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+10'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+10'!I21","v":3.6},{"$f":"'Min X+10'!J21","v":0},290.93870602156352,151.7465369671163,139.19216905444722,2.5756585968772276E-2,1.4262264027167661E-2,4.3776735302899598E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L21","v":163.64744079606848},{"$f":"'Min X+10'!B22*U22","v":2.180913E-4},{"$f":"'Min X+10'!C22","v":5.4},{"$f":"'Min X+10'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+10'!M21","v":180.06765103685726},{"$f":"'Min X+10'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+10'!H22*V22","v":1.165731E-4},{"$f":"'Min X+10'!I22","v":5.4},{"$f":"'Min X+10'!J22","v":11},340.15841070552972,165.71175071296358,174.44665999256617,3.569008310488761E-2,2.0991044291084664E-2,0.28985209482092794,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L22","v":164.71952719906713},{"$f":"'Min X+10'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+10'!C23","v":5.4},{"$f":"'Min X+10'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+10'!M22","v":148.7770741627937},{"$f":"'Min X+10'!G23*W23","v":2.911706933333333},{"$f":"'Min X+10'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+10'!I23","v":5.4},{"$f":"'Min X+10'!J23","v":8.8000000000000007},308.83062535615659,163.47255040883448,145.35807494732214,4.6976790232672677E-2,1.8999215471554729E-2,0.43319523836085388,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L23","v":186.54673367657037},{"$f":"'Min X+10'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+10'!C24","v":9},{"$f":"'Min X+10'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+10'!M23","v":183.73105082369037},{"$f":"'Min X+10'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+10'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+10'!I24","v":9},{"$f":"'Min X+10'!J24","v":8.8000000000000007},371.68272965265612,187.77716469125232,183.90556496140383,6.9568985318043605E-2,2.5485862286525204E-2,0.92737283927677716,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L24","v":168.61677568032212},{"$f":"'Min X+10'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+10'!C25","v":8.1},{"$f":"'Min X+10'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+10'!M24","v":155.74341207334791},{"$f":"'Min X+10'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+10'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+10'!I25","v":8.1},{"$f":"'Min X+10'!J25","v":9.9},321.75744528086,167.83730360942704,153.92014167143296,7.9472070895065361E-2,2.3270401914939277E-2,1.5457008273836383,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L25","v":179.52083185130724},{"$f":"'Min X+10'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+10'!C26","v":7.2},{"$f":"'Min X+10'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+10'!M25","v":168.61303604648495},{"$f":"'Min X+10'!G26*W26","v":15.306837000000002},{"$f":"'Min X+10'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+10'!I26","v":7.2},{"$f":"'Min X+10'!J26","v":9.9},344.80846533659053,178.92227371631932,165.88619162027118,9.8558134987920279E-2,2.6844426213763546E-2,2.5809322588386698,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L26","v":198.58255744155298},{"$f":"'Min X+10'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+10'!C27","v":6.3},{"$f":"'Min X+10'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+10'!M26","v":192.4647684925641},{"$f":"'Min X+10'!G27*W27","v":21.305263666666665},{"$f":"'Min X+10'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+10'!I27","v":7.2},{"$f":"'Min X+10'!J27","v":8.8000000000000007},387.89961099082313,197.06740999101382,190.83220099980934,0.11514745053917279,3.2567492754740128E-2,4.1005126392780378,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L27","v":203.86188668732154},{"$f":"'Min X+10'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+10'!C28","v":9.9},{"$f":"'Min X+10'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+10'!M27","v":196.63699742726612},{"$f":"'Min X+10'!G28*W28","v":31.265836333333329},{"$f":"'Min X+10'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+10'!I28","v":9.9},{"$f":"'Min X+10'!J28","v":9.9},401.44548567958418,204.84362687573656,196.60185880384765,0.11825981158497589,3.5138623418482798E-2,6.1480201786389896,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L28","v":203.86617744175223},{"$f":"'Min X+10'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+10'!C29","v":9},{"$f":"'Min X+10'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+10'!M28","v":208.49910172354038},{"$f":"'Min X+10'!G29*W29","v":36.286725666666669},{"$f":"'Min X+10'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+10'!I29","v":9},{"$f":"'Min X+10'!J29","v":8.8000000000000007},407.10957517953102,198.44979758023311,208.65977759929794,0.11637986151910842,3.9324124242417081E-2,7.5657497059885372,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L29","v":213.5100677907833},{"$f":"'Min X+10'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+10'!C30","v":12.6},{"$f":"'Min X+10'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+10'!M29","v":191.60187192488232},{"$f":"'Min X+10'!G30*W30","v":47.599154666666664},{"$f":"'Min X+10'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+10'!I30","v":12.6},{"$f":"'Min X+10'!J30","v":7.7000000000000011},412.55345481120469,216.08987495632081,196.46357985488387,0.12019283446247749,3.8292069998446358E-2,9.1200871361753304,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L30","v":209.94384022233697},{"$f":"'Min X+10'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+10'!C31","v":12.6},{"$f":"'Min X+10'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+10'!M30","v":197.87828384605564},{"$f":"'Min X+10'!G31*W31","v":57.346027999999997},{"$f":"'Min X+10'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+10'!I31","v":13.5},{"$f":"'Min X+10'!J31","v":8.8000000000000007},413.96356537025588,211.42717037316069,202.53639499709521,0.11666984917626495,4.1888848960414428E-2,11.347533606027854,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L31","v":213.04841129832627},{"$f":"'Min X+10'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+10'!C32","v":11.700000000000001},{"$f":"'Min X+10'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+10'!M31","v":183.18925126829942},{"$f":"'Min X+10'!G32*W32","v":63.288791000000003},{"$f":"'Min X+10'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+10'!I32","v":11.700000000000001},{"$f":"'Min X+10'!J32","v":9.9},394.17952891695347,209.23158790105191,184.94794101590153,0.1168233972743571,4.1310252397852722E-2,11.593826236965889,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L32","v":183.00731608196105},{"$f":"'Min X+10'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+10'!C33","v":13.5},{"$f":"'Min X+10'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+10'!M32","v":169.39643411194791},{"$f":"'Min X+10'!G33*W33","v":79.520256666666668},{"$f":"'Min X+10'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+10'!I33","v":13.5},{"$f":"'Min X+10'!J33","v":12.100000000000001},350.66329074568637,179.90768645529329,170.75560429039311,9.9629626667761081E-2,4.0829821554812885E-2,13.470447919000188,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L33","v":150.01720936592358},{"$f":"'Min X+10'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+10'!C34","v":13.5},{"$f":"'Min X+10'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+10'!M33","v":169.37851432587581},{"$f":"'Min X+10'!G34*W34","v":91.27938833333333},{"$f":"'Min X+10'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+10'!I34","v":13.5},{"$f":"'Min X+10'!J34","v":9.9},319.86962585108432,146.93497288333776,172.93465296774656,8.2236482585805043E-2,4.3861358129240018E-2,15.46076718447468,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L34","v":176.00899168803321},{"$f":"'Min X+10'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+10'!C35","v":18.900000000000002},{"$f":"'Min X+10'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+10'!M34","v":175.35072143958129},{"$f":"'Min X+10'!G35*W35","v":105.91664},{"$f":"'Min X+10'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+10'!I35","v":17.100000000000001},{"$f":"'Min X+10'!J35","v":14.3},352.01141483641288,173.90960634518126,178.10180849123162,9.9385342851959865E-2,4.8912948349649876E-2,18.572559236456414,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L35","v":153.80228270811699},{"$f":"'Min X+10'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+10'!C36","v":18},{"$f":"'Min X+10'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+10'!M35","v":179.92057857251487},{"$f":"'Min X+10'!G36*W36","v":104.56649999999999},{"$f":"'Min X+10'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+10'!I36","v":18},{"$f":"'Min X+10'!J36","v":13.200000000000001},338.7770832845107,154.11078168128884,184.66630160322185,9.1501026828151102E-2,5.4276969293026459E-2,18.813665179302877,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L36","v":136.99688276802434},{"$f":"'Min X+10'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+10'!C37","v":15.3},{"$f":"'Min X+10'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+10'!M36","v":157.5567658308286},{"$f":"'Min X+10'!G37*W37","v":109.80175999999999},{"$f":"'Min X+10'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+10'!I37","v":15.3},{"$f":"'Min X+10'!J37","v":14.3},294.21524762887429,135.71004213937411,158.50520548950018,8.6840628650226376E-2,5.1560341328402572E-2,17.300010188132841,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L37","v":129.33315137580078},{"$f":"'Min X+10'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+10'!C38","v":18},{"$f":"'Min X+10'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+10'!M37","v":160.22273616499459},{"$f":"'Min X+10'!G38*W38","v":105.63626333333332},{"$f":"'Min X+10'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+10'!I38","v":17.100000000000001},{"$f":"'Min X+10'!J38","v":15.400000000000002},292.61166096647855,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":130.74601454569273},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":161.86564642078579},8.7136830108054855E-2,{"$f":"F38*H38","v":5.7089744208788026E-2},{"$f":"G38*F38/1000","v":16.925331149512555},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L38","v":148.11832952054388},{"$f":"'Min X+10'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+10'!C39","v":15.3},{"$f":"'Min X+10'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+10'!M38","v":157.50093070071159},{"$f":"'Min X+10'!G39*W39","v":94.069126666666662},{"$f":"'Min X+10'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+10'!I39","v":14.4},{"$f":"'Min X+10'!J39","v":15.400000000000002},305.45252515801599,149.01270468454044,156.43982047347552,0.10562483600343225,6.1110227236085009E-2,14.815975000203126,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L39","v":115.22627975025793},{"$f":"'Min X+10'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+10'!C40","v":13.5},{"$f":"'Min X+10'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+10'!M39","v":155.46613409915869},{"$f":"'Min X+10'!G40*W40","v":90.428789999999992},{"$f":"'Min X+10'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+10'!I40","v":12.6},{"$f":"'Min X+10'!J40","v":16.5},265.83973907282461,114.33953811838421,151.50020095444043,8.674163187371671E-2,6.5933144718266334E-2,14.058614392564659,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L40","v":98.8163108555203},{"$f":"'Min X+10'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+10'!C41","v":13.5},{"$f":"'Min X+10'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+10'!M40","v":115.44079418343445},{"$f":"'Min X+10'!G41*W41","v":78.359502333333324},{"$f":"'Min X+10'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+10'!I41","v":12.6},{"$f":"'Min X+10'!J41","v":16.5},210.52486253851802,99.037603397119838,111.48725914139818,7.8707458400461228E-2,5.3535042036259285E-2,9.0458831811786844,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L41","v":116.2774141925573},{"$f":"'Min X+10'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+10'!C42","v":15.3},{"$f":"'Min X+10'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+10'!M41","v":122.56744362196906},{"$f":"'Min X+10'!G42*W42","v":69.060110666666645},{"$f":"'Min X+10'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+10'!I42","v":14.4},{"$f":"'Min X+10'!J42","v":16.5},239.78427590499598,119.37908309260995,120.40519281238605,9.8331099947370923E-2,6.2250809583022766E-2,8.4645212206636078,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L42","v":97.011153772849866},{"$f":"'Min X+10'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+10'!C43","v":10.8},{"$f":"'Min X+10'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+10'!M42","v":105.78376564691105},{"$f":"'Min X+10'!G43*W43","v":55.683401333333322},{"$f":"'Min X+10'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+10'!I43","v":10.8},{"$f":"'Min X+10'!J43","v":16.5},196.74846866082811,96.723487152981647,100.02498150784648,8.7666619868208909E-2,5.8784139064565838E-2,5.8903998770682264,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L43","v":98.467801079611363},{"$f":"'Min X+10'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+10'!C44","v":11.700000000000001},{"$f":"'Min X+10'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+10'!M43","v":100.24662052619126},{"$f":"'Min X+10'!G44*W44","v":44.269151333333326},{"$f":"'Min X+10'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+10'!I44","v":10.8},{"$f":"'Min X+10'!J44","v":16.5},193.55760073886614,99.071921672078389,94.485679066787768,9.5879407532971944E-2,6.0941459403496746E-2,4.4378328147292008,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L44","v":102.10363236224991},{"$f":"'Min X+10'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+10'!C45","v":9},{"$f":"'Min X+10'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+10'!M44","v":90.129785064738542},{"$f":"'Min X+10'!G45*W45","v":35.926175333333333},{"$f":"'Min X+10'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+10'!I45","v":9},{"$f":"'Min X+10'!J45","v":3.3000000000000003},197.96544116451767,102.19551543601074,95.769925728506934,0.10811692623918306,5.9859336231605852E-2,3.2380184609914449,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L45","v":132.98865536231901},{"$f":"'Min X+10'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+10'!C46","v":10.8},{"$f":"'Min X+10'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+10'!M45","v":109.13024697189489},{"$f":"'Min X+10'!G46*W46","v":27.530689666666667},{"$f":"'Min X+10'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+10'!I46","v":10.8},{"$f":"'Min X+10'!J46","v":5.5},249.18500184135698,134.83389656381536,114.35110527754162,0.15475879850363911,7.9141694353262224E-2,3.0044309626299284,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L46","v":129.95256161248679},{"$f":"'Min X+10'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+10'!C47","v":12.6},{"$f":"'Min X+10'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+10'!M46","v":118.560992380248},{"$f":"'Min X+10'!G47*W47","v":17.944974333333331},{"$f":"'Min X+10'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+10'!I47","v":12.6},{"$f":"'Min X+10'!J47","v":8.8000000000000007},254.75169685705112,132.48461564888322,122.26708120816788,0.16794596360354924,9.3911172080108088E-2,2.1275739651980787,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L47","v":126.22015993697688},{"$f":"'Min X+10'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+10'!C48","v":8.1},{"$f":"'Min X+10'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+10'!M47","v":125.4854208784085},{"$f":"'Min X+10'!G48*W48","v":11.733950333333333},{"$f":"'Min X+10'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+10'!I48","v":7.2},{"$f":"'Min X+10'!J48","v":8.8000000000000007},250.21442462320775,126.43756174081128,123.77686288239647,0.18259819616561071,0.1085579960120341,1.4724396961446751,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L48","v":150.45577580144354},{"$f":"'Min X+10'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+10'!C49","v":9.9},{"$f":"'Min X+10'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+10'!M48","v":146.67382381884403},{"$f":"'Min X+10'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+10'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+10'!I49","v":9.9},{"$f":"'Min X+10'!J49","v":8.8000000000000007},298.94543979654054,151.31050049375864,147.6349393027819,0.24527530768488304,0.13888451606212776,1.0099208391513823,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L49","v":137.07140024722725},{"$f":"'Min X+10'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+10'!C50","v":9.9},{"$f":"'Min X+10'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+10'!M49","v":113.22987886819081},{"$f":"'Min X+10'!G50*W50","v":4.298202166666667},{"$f":"'Min X+10'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+10'!I50","v":9.9},{"$f":"'Min X+10'!J50","v":7.7000000000000011},254.33154619237638,139.01923002646029,115.31231616591607,0.25217022076697387,0.1175627022747443,0.48668491068266201,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L50","v":137.13461811312638},{"$f":"'Min X+10'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+10'!C51","v":9},{"$f":"'Min X+10'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+10'!M50","v":126.2760776235791},{"$f":"'Min X+10'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+10'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+10'!I51","v":9},{"$f":"'Min X+10'!J51","v":7.7000000000000011},264.483468854021,137.05134393220172,127.43212492181927,0.28327418092465123,0.1439527017598343,0.28905165777748631,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L51","v":150.75340132826304},{"$f":"'Min X+10'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+10'!C52","v":7.2},{"$f":"'Min X+10'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+10'!M51","v":150.19812487748581},{"$f":"'Min X+10'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+10'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+10'!I52","v":7.2},{"$f":"'Min X+10'!J52","v":6.6000000000000005},301.61806795476605,151.00801274313699,150.61005521162903,0.34538858512604115,0.18806966585678217,0.19865377224800301,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L52","v":159.68379399174009},{"$f":"'Min X+10'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+10'!C53","v":4.5},{"$f":"'Min X+10'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+10'!M52","v":160.48977086779132},{"$f":"'Min X+10'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+10'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+10'!I53","v":5.4},{"$f":"'Min X+10'!J53","v":6.6000000000000005},317.3506705983292,158.2817846829746,159.0688859153546,0.40200930876549412,0.22088495243672829,0.11682185714343368,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L53","v":166.07264062697536},{"$f":"'Min X+10'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+10'!C54","v":4.5},{"$f":"'Min X+10'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+10'!M53","v":181.0286210282791},{"$f":"'Min X+10'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+10'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+10'!I54","v":4.5},{"$f":"'Min X+10'!J54","v":4.4000000000000004},345.46807120728818,164.61323160186197,180.85483960542621,0.45940902511339454,0.27378142285288176,0.12515540253796176,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L54","v":154.15903294029485},{"$f":"'Min X+10'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+10'!C55","v":5.4},{"$f":"'Min X+10'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+10'!M54","v":187.57932206611579},{"$f":"'Min X+10'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+10'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+10'!I55","v":5.4},{"$f":"'Min X+10'!J55","v":4.4000000000000004},338.55415713291717,150.28642278324796,188.26773434966921,0.47261015704688975,0.31158771644659272,0.17292942703390471,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L55","v":171.28248508082501},{"$f":"'Min X+10'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+10'!C56","v":2.7},{"$f":"'Min X+10'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+10'!M55","v":205.86386173735067},{"$f":"'Min X+10'!G56*W56","v":0},{"$f":"'Min X+10'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+10'!I56","v":2.7},{"$f":"'Min X+10'!J56","v":4.4000000000000004},371.68345117986723,167.89513033402957,203.78832084583769,0.587354746795413,0.37554089151296516,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L56","v":192.29510968444052},{"$f":"'Min X+10'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+10'!C57","v":2.7},{"$f":"'Min X+10'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+10'!M56","v":213.09143819439464},{"$f":"'Min X+10'!G57*W57","v":0},{"$f":"'Min X+10'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+10'!I57","v":2.7},{"$f":"'Min X+10'!J57","v":4.4000000000000004},403.01772696428213,192.05336340730872,210.96436355697341,0.74174627713178987,0.42707463742120305,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L57","v":165.00061095680562},{"$f":"'Min X+10'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+10'!C58","v":2.7},{"$f":"'Min X+10'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+10'!M57","v":193.07294693429407},{"$f":"'Min X+10'!G58*W58","v":0},{"$f":"'Min X+10'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+10'!I58","v":2.7},{"$f":"'Min X+10'!J58","v":4.4000000000000004},354.63054149618603,163.6830825102237,190.94745898596233,0.71752844658190584,0.42548794833172965,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L58","v":188.46586970574322},{"$f":"'Min X+10'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+10'!C59","v":2.7},{"$f":"'Min X+10'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+10'!M58","v":230.66552931348872},{"$f":"'Min X+10'!G59*W59","v":0},{"$f":"'Min X+10'!H59*V59","v":2.425647E-3},{"$f":"'Min X+10'!I59","v":2.7},{"$f":"'Min X+10'!J59","v":4.4000000000000004},416.44954139993933,188.04352523563327,228.40601616430604,0.9223444701099397,0.55951314918267592,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L59","v":214.0634443094828},{"$f":"'Min X+10'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+10'!C60","v":4.5},{"$f":"'Min X+10'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+10'!M59","v":230.1790601695117},{"$f":"'Min X+10'!G60*W60","v":0},{"$f":"'Min X+10'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+10'!I60","v":4.5},{"$f":"'Min X+10'!J60","v":3.3000000000000003},443.75432305060008,212.99069639193678,230.7636266586633,1.1727479175460285,0.6154335108483806,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L60","v":199.75133044965736},{"$f":"'Min X+10'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+10'!C61","v":4.5},{"$f":"'Min X+10'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+10'!M60","v":243.63843035044118},{"$f":"'Min X+10'!G61*W61","v":0},{"$f":"'Min X+10'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+10'!I61","v":4.5},{"$f":"'Min X+10'!J61","v":3.3000000000000003},443.85426765015103,199.73495496013985,244.11931269001118,1.2163754895175027,0.71911766042999314,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L61","v":229.6753828731616},{"$f":"'Min X+10'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+10'!C62","v":3.6},{"$f":"'Min X+10'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+10'!M61","v":277.46952083255115},{"$f":"'Min X+10'!G62*W62","v":0},{"$f":"'Min X+10'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+10'!I62","v":3.6},{"$f":"'Min X+10'!J62","v":3.3000000000000003},506.39002508623179,229.52581474187753,276.86421034435426,1.549568131284075,0.90531048819691662,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L62","v":246.06062916912367},{"$f":"'Min X+10'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+10'!C63","v":3.6},{"$f":"'Min X+10'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+10'!M62","v":262.23326794714615},{"$f":"'Min X+10'!G63*W63","v":0},{"$f":"'Min X+10'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+10'!I63","v":2.7},{"$f":"'Min X+10'!J63","v":3.3000000000000003},505.20490139231094,244.51893923334515,260.68596215896576,1.8416899357784986,0.94730578818036404,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L63","v":242.61827026220791},{"$f":"'Min X+10'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+10'!C64","v":1.8},{"$f":"'Min X+10'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+10'!M63","v":264.33221886635624},{"$f":"'Min X+10'!G64*W64","v":0},{"$f":"'Min X+10'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+10'!I64","v":1.8},{"$f":"'Min X+10'!J64","v":3.3000000000000003},500.86878758520851,239.0951281599211,261.77365942528741,2.0231421022868128,1.0585594410688299,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L64","v":232.1543250717732},{"$f":"'Min X+10'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+10'!C65","v":2.7},{"$f":"'Min X+10'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+10'!M64","v":263.30963041052024},{"$f":"'Min X+10'!G65*W65","v":0},{"$f":"'Min X+10'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+10'!I65","v":2.7},{"$f":"'Min X+10'!J65","v":2.2000000000000002},493.12770729971396,230.48878697380613,262.63892032590786,2.165538097967076,1.1707100846123897,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L65","v":249.91447703696642},{"$f":"'Min X+10'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+10'!C66","v":1.8},{"$f":"'Min X+10'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+10'!M65","v":255.19172158449126},{"$f":"'Min X+10'!G66*W66","v":0},{"$f":"'Min X+10'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+10'!I66","v":1.8},{"$f":"'Min X+10'!J66","v":2.2000000000000002},500.42772763991064,246.89726893767093,253.53045870223971,2.6172080992954969,1.2612628822515701,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L66","v":198.65994375676016},{"$f":"'Min X+10'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+10'!C67","v":2.7},{"$f":"'Min X+10'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+10'!M66","v":210.48271257644586},{"$f":"'Min X+10'!G67*W67","v":0},{"$f":"'Min X+10'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+10'!I67","v":2.7},{"$f":"'Min X+10'!J67","v":2.2000000000000002},406.64477788003137,196.82003366834945,209.82474421168192,2.3399100884107149,1.1579683647639534,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L67","v":186.22626964806705},{"$f":"'Min X+10'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+10'!C68","v":1.8},{"$f":"'Min X+10'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+10'!M67","v":213.77976985046453},{"$f":"'Min X+10'!G68*W68","v":0},{"$f":"'Min X+10'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+10'!I68","v":1.8},{"$f":"'Min X+10'!J68","v":2.2000000000000002},395.4333257160406,183.36441334662572,212.06891236941487,2.4618563014413328,1.3108574810496845,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L68","v":161.64376882100632},{"$f":"'Min X+10'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+10'!C69","v":1.8},{"$f":"'Min X+10'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+10'!M68","v":173.87016964191739},{"$f":"'Min X+10'!G69*W69","v":0},{"$f":"'Min X+10'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+10'!I69","v":1.8},{"$f":"'Min X+10'!J69","v":3.3000000000000003},331.14001436395995,159.95942462819752,171.18058973576245,2.384344192808824,1.1895799061549217,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L69","v":163.90906363909696},{"$f":"'Min X+10'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+10'!C70","v":0},{"$f":"'Min X+10'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+10'!M69","v":188.45645448288064},{"$f":"'Min X+10'!G70*W70","v":0},{"$f":"'Min X+10'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+10'!I70","v":0},{"$f":"'Min X+10'!J70","v":0},348.24418137073957,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":161.22819502266577},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":187.0159863480738},2.6808686164311881,{"$f":"F70*H70","v":1.4404681348068524},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L70","v":147.23662396327882},{"$f":"'Min X+10'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+10'!C71","v":0},{"$f":"'Min X+10'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+10'!M70","v":155.86853110629755},{"$f":"'Min X+10'!G71*W71","v":0},{"$f":"'Min X+10'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+10'!I71","v":0},{"$f":"'Min X+10'!J71","v":0},{"$f":"L71+M71","v":296.91219667789227},142.37599305286543,154.53620362502684,2.6606309104133969,1.3323274812707027,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L71","v":142.18817945075816},{"$f":"'Min X+10'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+10'!C72","v":2.7},{"$f":"'Min X+10'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+10'!M71","v":145.32779757209272},{"$f":"'Min X+10'!G72*W72","v":0},{"$f":"'Min X+10'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+10'!I72","v":2.7},{"$f":"'Min X+10'!J72","v":2.2000000000000002},284.29017773456394,139.85295031619702,144.43722741836692,2.8352291345611249,1.3905701537258053,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L72","v":136.17520669868244},{"$f":"'Min X+10'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+10'!C73","v":1.8},{"$f":"'Min X+10'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+10'!M72","v":131.55866966897781},{"$f":"'Min X+10'!G73*W73","v":0},{"$f":"'Min X+10'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+10'!I73","v":1.8},{"$f":"'Min X+10'!J73","v":2.2000000000000002},263.62993121093734,133.8812904351598,129.74864077577755,2.9939162635226664,1.4100288932002847,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L73","v":126.72313836573721},{"$f":"'Min X+10'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+10'!C74","v":0.9},{"$f":"'Min X+10'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+10'!M73","v":123.39134066342743},{"$f":"'Min X+10'!G74*W74","v":0},{"$f":"'Min X+10'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+10'!I74","v":0.9},{"$f":"'Min X+10'!J74","v":2.2000000000000002},244.06523504450058,123.45553348735531,120.60970155714529,3.067604878381911,1.4816391062821495,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L74","v":135.11218265631703},{"$f":"'Min X+10'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+10'!C75","v":0.9},{"$f":"'Min X+10'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+10'!M74","v":123.46137406155562},{"$f":"'Min X+10'!G75*W75","v":0},{"$f":"'Min X+10'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+10'!I75","v":0.9},{"$f":"'Min X+10'!J75","v":2.2000000000000002},251.81846829761739,131.31767061302725,120.50079768459014,3.5945120432898086,1.6605763769654829,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L75","v":121.25561114241859},{"$f":"'Min X+10'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+10'!C76","v":0.9},{"$f":"'Min X+10'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+10'!M75","v":122.37637245935476},{"$f":"'Min X+10'!G76*W76","v":0},{"$f":"'Min X+10'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+10'!I76","v":0.9},{"$f":"'Min X+10'!J76","v":2.2000000000000002},236.74665552285694,117.51362303421679,119.23303248864015,3.5419881082018119,1.8433399707146103,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L76","v":111.72796794969865},{"$f":"'Min X+10'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+10'!C77","v":1.8},{"$f":"'Min X+10'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+10'!M76","v":107.58379343713285},{"$f":"'Min X+10'!G77*W77","v":0},{"$f":"'Min X+10'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+10'!I77","v":1.8},{"$f":"'Min X+10'!J77","v":2.2000000000000002},214.21196244034729,108.84267080829753,105.36929163204977,3.5852971414011341,1.8145018050830763,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L77","v":96.026313399790169},{"$f":"'Min X+10'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+10'!C78","v":0.9},{"$f":"'Min X+10'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+10'!M77","v":98.239909932553473},{"$f":"'Min X+10'!G78*W78","v":0},{"$f":"'Min X+10'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+10'!I78","v":0.9},{"$f":"'Min X+10'!J78","v":2.2000000000000002},187.52146745795818,92.436814687844233,95.084652770113962,3.3894987119459516,1.8552571624395149,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L78","v":86.9540702997012},{"$f":"'Min X+10'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+10'!C79","v":0.9},{"$f":"'Min X+10'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+10'!M78","v":83.751576357176845},{"$f":"'Min X+10'!G79*W79","v":0},{"$f":"'Min X+10'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+10'!I79","v":0.9},{"$f":"'Min X+10'!J79","v":2.2000000000000002},162.96018396573976,82.278694850765589,80.681489114974156,3.3753754489356145,1.7700872422026885,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L79","v":83.708276399735553},{"$f":"'Min X+10'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+10'!C80","v":0.9},{"$f":"'Min X+10'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+10'!M79","v":107.61190188624063},{"$f":"'Min X+10'!G80*W80","v":0},{"$f":"'Min X+10'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+10'!I80","v":0.9},{"$f":"'Min X+10'!J80","v":2.2000000000000002},183.71122307712801,79.942924668465821,103.7682984086622,3.5653517312697471,2.543603477578436,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L80","v":82.119182604749057},{"$f":"'Min X+10'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+10'!C81","v":1.8},{"$f":"'Min X+10'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+10'!M80","v":90.46744621462156},{"$f":"'Min X+10'!G81*W81","v":0},{"$f":"'Min X+10'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+10'!I81","v":1.8},{"$f":"'Min X+10'!J81","v":2.2000000000000002},166.66549842791773,78.993051446189043,87.672446981728669,3.8261311585600231,2.3949992328928822,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L81","v":76.064451181251428},{"$f":"'Min X+10'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+10'!C82","v":0.9},{"$f":"'Min X+10'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+10'!M81","v":102.63671346735622},{"$f":"'Min X+10'!G82*W82","v":0},{"$f":"'Min X+10'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+10'!I82","v":0.9},{"$f":"'Min X+10'!J82","v":2.2000000000000002},170.27635593106936,71.990060344649592,98.286295586419754,3.8743908366018491,3.050417880936461,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L82","v":76.916973476294558},{"$f":"'Min X+10'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+10'!C83","v":0.9},{"$f":"'Min X+10'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+10'!M82","v":97.572289721751531},{"$f":"'Min X+10'!G83*W83","v":0},{"$f":"'Min X+10'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+10'!I83","v":0.9},{"$f":"'Min X+10'!J83","v":2.2000000000000002},165.43185426521046,72.424622098347086,93.007232166863361,4.2923513779474796,3.2650575548881662,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L83","v":78.86844166474333},{"$f":"'Min X+10'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+10'!C84","v":0},{"$f":"'Min X+10'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+10'!M83","v":97.598562712435239},{"$f":"'Min X+10'!G84*W84","v":0},{"$f":"'Min X+10'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+10'!I84","v":0},{"$f":"'Min X+10'!J84","v":1.1000000000000001},166.8388023943541,74.028908894243614,92.809893500110505,4.8395327704997175,3.6886692123247466,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L84","v":72.08354453666314},{"$f":"'Min X+10'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+10'!C85","v":2.7},{"$f":"'Min X+10'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+10'!M84","v":95.800720695219127},{"$f":"'Min X+10'!G85*W85","v":0},{"$f":"'Min X+10'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+10'!I85","v":2.7},{"$f":"'Min X+10'!J85","v":1.1000000000000001},163.20431444889689,69.905218072015117,93.299096376881778,4.8783264646480262,4.1016243183373611,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L85","v":74.144960924334157},{"$f":"'Min X+10'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+10'!C86","v":0},{"$f":"'Min X+10'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+10'!M85","v":94.764144188265433},{"$f":"'Min X+10'!G86*W86","v":0},{"$f":"'Min X+10'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+10'!I86","v":0},{"$f":"'Min X+10'!J86","v":0},158.75427746273493,68.598411047849808,90.155866414885139,5.5465498764843533,4.6082777733803004,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L86","v":65.347414800949167},{"$f":"'Min X+10'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+10'!C87","v":0},{"$f":"'Min X+10'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+10'!M86","v":81.533395086105187},{"$f":"'Min X+10'!G87*W87","v":0},{"$f":"'Min X+10'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+10'!I87","v":0},{"$f":"'Min X+10'!J87","v":0},136.95276833713669,59.93204328399338,77.020725053143309,5.4153715169557852,4.5126700329618803,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L87","v":60.157289099114443},{"$f":"'Min X+10'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+10'!C88","v":0},{"$f":"'Min X+10'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+10'!M87","v":93.825799386343562},{"$f":"'Min X+10'!G88*W88","v":0},{"$f":"'Min X+10'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+10'!I88","v":0},{"$f":"'Min X+10'!J88","v":0},142.52845644681236,54.620526404005986,87.907930042806385,5.536762695108461,5.9178693435371814,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L88","v":57.55245398626348},{"$f":"'Min X+10'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+10'!C89","v":0.9},{"$f":"'Min X+10'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+10'!M88","v":77.813154027755303},{"$f":"'Min X+10'!G89*W89","v":0},{"$f":"'Min X+10'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+10'!I89","v":0.9},{"$f":"'Min X+10'!J89","v":0},125.68956580840319,52.563717958326038,73.12584785007715,5.8887360279374397,5.5873061776781574,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L89","v":51.651417831862105},{"$f":"'Min X+10'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+10'!C90","v":0},{"$f":"'Min X+10'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+10'!M89","v":66.619820078662428},{"$f":"'Min X+10'!G90*W90","v":0},{"$f":"'Min X+10'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+10'!I90","v":0},{"$f":"'Min X+10'!J90","v":0},106.96030179779623,45.777394170612268,61.182907627183958,5.8740236612498373,5.4369124514784675,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L90","v":45.925281148903181},{"$f":"'Min X+10'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+10'!C91","v":0},{"$f":"'Min X+10'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+10'!M90","v":62.729716829483756},{"$f":"'Min X+10'!G91*W91","v":0},{"$f":"'Min X+10'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+10'!I91","v":0},{"$f":"'Min X+10'!J91","v":0},97.045876062128627,40.128723508592707,56.917152553535914,5.7965576403104739,5.8125642759478442,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L91","v":39.494710174464231},{"$f":"'Min X+10'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+10'!C92","v":0},{"$f":"'Min X+10'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+10'!M91","v":64.516362575161054},{"$f":"'Min X+10'!G92*W92","v":0},{"$f":"'Min X+10'!H92*V92","v":0.105049539},{"$f":"'Min X+10'!I92","v":0},{"$f":"'Min X+10'!J92","v":0},91.714060868409518,33.97511243972599,57.738948428683535,5.5195977347382383,6.7774141464775211,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L92","v":32.036044249288643},{"$f":"'Min X+10'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+10'!C93","v":0},{"$f":"'Min X+10'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+10'!M92","v":47.443905395975527},{"$f":"'Min X+10'!G93*W93","v":0},{"$f":"'Min X+10'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+10'!I93","v":0},{"$f":"'Min X+10'!J93","v":0},68.897032481305544,27.092601104884565,41.804431376420979,4.9434431444040792,5.6394740195545463,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L93","v":28.534473745428496},{"$f":"'Min X+10'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+10'!C94","v":0},{"$f":"'Min X+10'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+10'!M93","v":46.432673730072089},{"$f":"'Min X+10'!G94*W94","v":0},{"$f":"'Min X+10'!H94*V94","v":0.1341807075},{"$f":"'Min X+10'!I94","v":0},{"$f":"'Min X+10'!J94","v":0},63.889873161302042,23.687568443447688,40.202304717854354,4.8469053019808062,6.2303690122177366,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L94","v":24.787987204799364},{"$f":"'Min X+10'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+10'!C95","v":0},{"$f":"'Min X+10'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+10'!M94","v":39.252073277781065},{"$f":"'Min X+10'!G95*W95","v":0},{"$f":"'Min X+10'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+10'!I95","v":0},{"$f":"'Min X+10'!J95","v":0},53.489885511260304,20.166582665481577,33.323302845778727,4.6214045393177878,5.9287704320023416,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L95","v":15.773304467604694},{"$f":"'Min X+10'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+10'!C96","v":0},{"$f":"'Min X+10'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+10'!M95","v":31.029768358106892},{"$f":"'Min X+10'!G96*W96","v":0},{"$f":"'Min X+10'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+10'!I96","v":0},{"$f":"'Min X+10'!J96","v":0},38.324753771520506,12.553689855518121,25.771063916002383,3.219614612086573,5.2587044421045102,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L96","v":12.629203786068508},{"$f":"'Min X+10'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+10'!C97","v":0},{"$f":"'Min X+10'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+10'!M96","v":22.934788333086654},{"$f":"'Min X+10'!G97*W97","v":0},{"$f":"'Min X+10'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+10'!I97","v":0},{"$f":"'Min X+10'!J97","v":0},28.407125176111954,9.8174066294318543,18.5897185466801,2.8117971566366542,4.3450697864065546,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L97","v":8.4824321364506048},{"$f":"'Min X+10'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+10'!C98","v":0},{"$f":"'Min X+10'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+10'!M97","v":16.853808792454284},{"$f":"'Min X+10'!G98*W98","v":0},{"$f":"'Min X+10'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+10'!I98","v":0},{"$f":"'Min X+10'!J98","v":0},19.725709523931201,6.4268097750399704,13.29889974889123,2.0556223614106348,3.5549090435630535,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L98","v":5.5392988846200124},{"$f":"'Min X+10'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+10'!C99","v":0},{"$f":"'Min X+10'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+10'!M98","v":11.163954047575778},{"$f":"'Min X+10'!G99*W99","v":0},{"$f":"'Min X+10'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+10'!I99","v":0},{"$f":"'Min X+10'!J99","v":0},12.637005869737667,4.0830404867569738,8.5539653829806941,1.4562583978630386,2.6099886645950843,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L99","v":2.8327030811437499},{"$f":"'Min X+10'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+10'!C100","v":0},{"$f":"'Min X+10'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+10'!M99","v":7.1107416808546802},{"$f":"'Min X+10'!G100*W100","v":0},{"$f":"'Min X+10'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+10'!I100","v":0},{"$f":"'Min X+10'!J100","v":0},7.3046845497280408,2.0276859455660281,5.2769986041620127,0.80501713557772159,1.8337430766926672,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L100","v":2.3526693457785206},{"$f":"'Min X+10'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+10'!C101","v":0},{"$f":"'Min X+10'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+10'!M100","v":5.9814296995168608},{"$f":"'Min X+10'!G101*W101","v":0},{"$f":"'Min X+10'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+10'!I101","v":0},{"$f":"'Min X+10'!J101","v":0},5.9211951485000149,1.6326026315246003,4.2885925169754149,0.72006671425392033,1.6928371825414461,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L101","v":1.7684097689263683},{"$f":"'Min X+10'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+10'!C102","v":0},{"$f":"'Min X+10'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+10'!M101","v":4.4419010205447407},{"$f":"'Min X+10'!G102*W102","v":0},{"$f":"'Min X+10'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+10'!I102","v":0},{"$f":"'Min X+10'!J102","v":0},4.2573530112621985,1.1877355904594196,3.0696174208027784,0.58067417846694869,1.3722835997419622,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L102","v":1.4159405385855575},{"$f":"'Min X+10'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+10'!C103","v":0},{"$f":"'Min X+10'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+10'!M102","v":2.7758742240996801},{"$f":"'Min X+10'!G103*W103","v":0},{"$f":"'Min X+10'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+10'!I103","v":0},{"$f":"'Min X+10'!J103","v":0},2.7639911410274509,0.91909566561213007,1.8448954754153206,0.49684487297342739,0.93097874868435937,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L103","v":0.42736478945115891},{"$f":"'Min X+10'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+10'!C104","v":0},{"$f":"'Min X+10'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+10'!M103","v":1.6105076794504483},{"$f":"'Min X+10'!G104*W104","v":0},{"$f":"'Min X+10'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+10'!I104","v":0},{"$f":"'Min X+10'!J104","v":0},1.295193366366554,0.26775321077112069,1.0274401555954333,0.15961157868003822,0.58306752385501492,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L104","v":0.50657394909822728},{"$f":"'Min X+10'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+10'!C105","v":0},{"$f":"'Min X+10'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+10'!M104","v":1.3526101288086103},{"$f":"'Min X+10'!G105*W105","v":0},{"$f":"'Min X+10'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+10'!I105","v":0},{"$f":"'Min X+10'!J105","v":0},1.1329916123947732,0.30600941816243532,0.82698219423233787,0.20056453093579199,0.52562793457627244,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+10'!L105","v":0.36862448457959818},{"$f":"'Min X+10'!B106*U106","v":1.05},{"$f":"'Min X+10'!C106","v":0},{"$f":"'Min X+10'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+10'!M105","v":1.1198241244652656},{"$f":"'Min X+10'!G106*W106","v":0},{"$f":"'Min X+10'!H106*V106","v":1.05},{"$f":"'Min X+10'!I106","v":0},{"$f":"'Min X+10'!J106","v":0},0,0,0,0.38705570880857809,1.1758153306885288,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12053.617312684364},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12823.243668760229},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24576.911064712451},11885.190207309794,12691.720857402657,152.14553659879869,130.47880256379153,225.19424779188444,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24576.911064712451},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+12","index":58,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+12",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+12"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24497.62888391762},{"$f":"L107","v":11830.348834118449},12667.280049799165,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+11'!P107*106/206","v":115.87665177640656},{"$f":"'Min X+11'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+11'!C6","v":13.5},{"$f":"'Min X+11'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+11'!P107*100/206","v":109.31759601547789},{"$f":"'Min X+11'!G6*W6","v":0},{"$f":"'Min X+11'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+11'!I6","v":10.8},{"$f":"'Min X+11'!J6","v":9.9},{"$f":"L6+M6","v":223.9024132208138},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":113.80915623333864},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":110.09325698747514},{"$f":"B6*A6","v":0.16749554306791317},{"$f":"F6*H6","v":0.12433902800274103},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L6","v":110.05762675741826},{"$f":"'Min X+11'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+11'!C7","v":9},{"$f":"'Min X+11'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+11'!M6","v":106.55298640306106},{"$f":"'Min X+11'!G7*W7","v":0},{"$f":"'Min X+11'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+11'!I7","v":9},{"$f":"'Min X+11'!J7","v":12.100000000000001},{"$f":"L7+M7","v":213.67750549088663},110.24132769889472,103.43617779199191,1.6299058523537923E-2,1.6808611069148518E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L7","v":106.47868359094052},{"$f":"'Min X+11'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+11'!C8","v":10.8},{"$f":"'Min X+11'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+11'!M7","v":99.885452752068957},{"$f":"'Min X+11'!G8*W8","v":0},{"$f":"'Min X+11'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+11'!I8","v":11.700000000000001},{"$f":"'Min X+11'!J8","v":9.9},202.44689776460012,100.76872890945947,101.67816885514064,9.9546814810486731E-3,7.2838969283127485E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L8","v":97.201371844322182},{"$f":"'Min X+11'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+11'!C9","v":9},{"$f":"'Min X+11'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+11'!M8","v":98.311662685641764},{"$f":"'Min X+11'!G9*W9","v":0},{"$f":"'Min X+11'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+11'!I9","v":9},{"$f":"'Min X+11'!J9","v":8.8000000000000007},193.6955603624518,95.189419990370581,98.506140372081219,1.1951853951600597E-2,5.5223135605465259E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L9","v":92.027597539370035},{"$f":"'Min X+11'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+11'!C10","v":9},{"$f":"'Min X+11'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+11'!M9","v":95.522136922254589},{"$f":"'Min X+11'!G10*W10","v":0},{"$f":"'Min X+11'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+11'!I10","v":9},{"$f":"'Min X+11'!J10","v":9.9},185.73772357229268,91.120581502577778,94.617142069714916,7.0160367922455086E-3,4.9948525396646924E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L10","v":88.584175468893449},{"$f":"'Min X+11'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+11'!C11","v":9.9},{"$f":"'Min X+11'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+11'!M10","v":92.223324661333137},{"$f":"'Min X+11'!G11*W11","v":0},{"$f":"'Min X+11'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+11'!I11","v":9.9},{"$f":"'Min X+11'!J11","v":13.200000000000001},177.49907974839374,88.580654912299877,88.918424836093877,3.5205565935724978E-3,4.8998252392566301E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L11","v":86.567034307450896},{"$f":"'Min X+11'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+11'!C12","v":3.6},{"$f":"'Min X+11'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+11'!M11","v":87.018028976668532},{"$f":"'Min X+11'!G12*W12","v":0},{"$f":"'Min X+11'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+11'!I12","v":2.7},{"$f":"'Min X+11'!J12","v":1.1000000000000001},171.07746274248046,82.46414383417536,88.613318908305104,2.890473275525786E-3,4.7100683634346266E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L12","v":81.363170798534085},{"$f":"'Min X+11'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+11'!C13","v":4.5},{"$f":"'Min X+11'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+11'!M12","v":87.574274510848767},{"$f":"'Min X+11'!G13*W13","v":0},{"$f":"'Min X+11'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+11'!I13","v":4.5},{"$f":"'Min X+11'!J13","v":3.3000000000000003},171.32951254521112,82.560056370945944,88.769456174265187,3.1144275881433677E-3,4.8183365835868996E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L13","v":82.188538948445455},{"$f":"'Min X+11'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+11'!C14","v":3.6},{"$f":"'Min X+11'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+11'!M13","v":88.418842107523503},{"$f":"'Min X+11'!G14*W14","v":0},{"$f":"'Min X+11'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+11'!I14","v":3.6},{"$f":"'Min X+11'!J14","v":3.3000000000000003},171.19832066011185,82.484487258946643,88.713833401165218,4.0516894988109906E-3,5.0087063582859382E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L14","v":83.136379378097175},{"$f":"'Min X+11'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+11'!C15","v":2.7},{"$f":"'Min X+11'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+11'!M14","v":89.329042414557719},{"$f":"'Min X+11'!G15*W15","v":0},{"$f":"'Min X+11'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+11'!I15","v":2.7},{"$f":"'Min X+11'!J15","v":3.3000000000000003},170.15486214361624,81.431067586977761,88.723794556638481,5.3117911194150722E-3,5.2478579192492304E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L15","v":82.731764695372718},{"$f":"'Min X+11'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+11'!C16","v":4.5},{"$f":"'Min X+11'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+11'!M15","v":89.951305487612771},{"$f":"'Min X+11'!G16*W16","v":0},{"$f":"'Min X+11'!H16*V16","v":6.26325E-5},{"$f":"'Min X+11'!I16","v":4.5},{"$f":"'Min X+11'!J16","v":3.3000000000000003},175.07092118137479,83.925249568902956,91.145671612471816,6.5151264697606006E-3,5.6338751409529073E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L16","v":86.305965158842554},{"$f":"'Min X+11'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+11'!C17","v":5.4},{"$f":"'Min X+11'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+11'!M16","v":93.392467961972841},{"$f":"'Min X+11'!G17*W17","v":0},{"$f":"'Min X+11'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+11'!I17","v":5.4},{"$f":"'Min X+11'!J17","v":3.3000000000000003},182.7840697043826,87.297990487661878,95.486079216720739,7.9746711806770523E-3,6.3887452521086572E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L17","v":108.33129447899884},{"$f":"'Min X+11'!B18*U18","v":1.043742E-4},{"$f":"'Min X+11'!C18","v":5.4},{"$f":"'Min X+11'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+11'!M17","v":93.227493365499697},{"$f":"'Min X+11'!G18*W18","v":0},{"$f":"'Min X+11'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+11'!I18","v":5.4},{"$f":"'Min X+11'!J18","v":3.3000000000000003},203.54048179823792,108.21998748680264,95.320494311435297,1.1306992196209922E-2,6.999054064414892E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L18","v":125.27882953233086},{"$f":"'Min X+11'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+11'!C19","v":1.8},{"$f":"'Min X+11'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+11'!M18","v":136.49124057230154},{"$f":"'Min X+11'!G19*W19","v":0},{"$f":"'Min X+11'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+11'!I19","v":1.8},{"$f":"'Min X+11'!J19","v":2.2000000000000002},256.54370639484841,120.46395803012584,136.0797483647226,1.4871502205031044E-2,1.1492207578962301E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L19","v":110.29337436691887},{"$f":"'Min X+11'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+11'!C20","v":3.6},{"$f":"'Min X+11'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+11'!M19","v":119.21353087119965},{"$f":"'Min X+11'!G20*W20","v":0},{"$f":"'Min X+11'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+11'!I20","v":3.6},{"$f":"'Min X+11'!J20","v":2.2000000000000002},232.28035416958488,111.67802013123847,120.6023340383464,1.5354235680395208E-2,1.1196832853250249E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L20","v":144.3585002422478},{"$f":"'Min X+11'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+11'!C21","v":3.6},{"$f":"'Min X+11'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+11'!M20","v":139.7958549205085},{"$f":"'Min X+11'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+11'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+11'!I21","v":3.6},{"$f":"'Min X+11'!J21","v":0},289.11492576982539,145.73377373157248,143.38115203825288,2.4726510675318527E-2,1.4702882255616816E-2,4.512917328327274E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L21","v":151.7465369671163},{"$f":"'Min X+11'!B22*U22","v":2.180913E-4},{"$f":"'Min X+11'!C22","v":5.4},{"$f":"'Min X+11'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+11'!M21","v":139.19216905444722},{"$f":"'Min X+11'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+11'!H22*V22","v":1.165731E-4},{"$f":"'Min X+11'!I22","v":5.4},{"$f":"'Min X+11'!J22","v":11},287.38938535940349,153.81344236759864,133.57594299180482,3.3094599517656455E-2,1.6226062642400983E-2,0.22405546776884538,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L22","v":165.71175071296358},{"$f":"'Min X+11'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+11'!C23","v":5.4},{"$f":"'Min X+11'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+11'!M22","v":174.44665999256617},{"$f":"'Min X+11'!G23*W23","v":2.911706933333333},{"$f":"'Min X+11'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+11'!I23","v":5.4},{"$f":"'Min X+11'!J23","v":8.8000000000000007},335.48887365281217,164.4644909479272,171.02438270488497,4.7259765036381941E-2,2.2277287681200186E-2,0.50793754939719749,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L23","v":163.47255040883448},{"$f":"'Min X+11'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+11'!C24","v":9},{"$f":"'Min X+11'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+11'!M23","v":145.35807494732214},{"$f":"'Min X+11'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+11'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+11'!I24","v":9},{"$f":"'Min X+11'!J24","v":8.8000000000000007},310.24949840336876,164.711586492527,145.53791191084173,6.0963916307496896E-2,2.0163036480408524E-2,0.73368725684294289,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L24","v":187.77716469125232},{"$f":"'Min X+11'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+11'!C25","v":8.1},{"$f":"'Min X+11'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+11'!M24","v":183.90556496140383},{"$f":"'Min X+11'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+11'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+11'!I25","v":8.1},{"$f":"'Min X+11'!J25","v":9.9},369.06674870129257,186.9886619898775,182.0780867114151,8.8502701374802248E-2,2.747824998870815E-2,1.8252006947646855,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L25","v":167.83730360942704},{"$f":"'Min X+11'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+11'!C26","v":7.2},{"$f":"'Min X+11'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+11'!M25","v":153.92014167143296},{"$f":"'Min X+11'!G26*W26","v":15.306837000000002},{"$f":"'Min X+11'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+11'!I26","v":7.2},{"$f":"'Min X+11'!J26","v":9.9},318.44079627069328,167.24515980943147,151.19563646126181,9.2143799995577036E-2,2.4505210171126331E-2,2.3560305195815321,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L26","v":178.92227371631932},{"$f":"'Min X+11'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+11'!C27","v":6.3},{"$f":"'Min X+11'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+11'!M26","v":165.88619162027118},{"$f":"'Min X+11'!G27*W27","v":21.305263666666665},{"$f":"'Min X+11'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+11'!I27","v":7.2},{"$f":"'Min X+11'!J27","v":8.8000000000000007},341.67664777900239,177.41852621740233,164.25812156160006,0.10374749891701816,2.8070058671093041E-2,3.5342490511290676,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L27","v":197.06740999101382},{"$f":"'Min X+11'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+11'!C28","v":9.9},{"$f":"'Min X+11'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+11'!M27","v":190.83220099980934},{"$f":"'Min X+11'!G28*W28","v":31.265836333333329},{"$f":"'Min X+11'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+11'!I28","v":9.9},{"$f":"'Min X+11'!J28","v":9.9},388.85119132120053,198.05309163973305,190.79809968146751,0.11431835128074419,3.4101318341848853E-2,5.9665283635898074,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L28","v":204.84362687573656},{"$f":"'Min X+11'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+11'!C29","v":9},{"$f":"'Min X+11'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+11'!M28","v":196.60185880384765},{"$f":"'Min X+11'!G29*W29","v":36.286725666666669},{"$f":"'Min X+11'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+11'!I29","v":9},{"$f":"'Min X+11'!J29","v":8.8000000000000007},396.19146759125533,199.42668902352375,196.76477856773158,0.11693785221279046,3.708023611604732E-2,7.1340377159719548,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L29","v":198.44979758023311},{"$f":"'Min X+11'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+11'!C30","v":12.6},{"$f":"'Min X+11'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+11'!M29","v":208.65977759929794},{"$f":"'Min X+11'!G30*W30","v":47.599154666666664},{"$f":"'Min X+11'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+11'!I30","v":12.6},{"$f":"'Min X+11'!J30","v":7.7000000000000011},414.55615920542903,201.03808273738528,213.51807646804374,0.11171484284781237,4.1701131254213729E-2,9.932029026661251,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L30","v":216.08987495632081},{"$f":"'Min X+11'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+11'!C31","v":12.6},{"$f":"'Min X+11'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+11'!M30","v":196.46357985488387},{"$f":"'Min X+11'!G31*W31","v":57.346027999999997},{"$f":"'Min X+11'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+11'!I31","v":13.5},{"$f":"'Min X+11'!J31","v":8.8000000000000007},418.69178012144675,217.56978963687075,201.12199048457597,0.120085319450061,4.1589370307890873E-2,11.266405951338406,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L31","v":211.42717037316069},{"$f":"'Min X+11'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+11'!C32","v":11.700000000000001},{"$f":"'Min X+11'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+11'!M31","v":202.53639499709521},{"$f":"'Min X+11'!G32*W32","v":63.288791000000003},{"$f":"'Min X+11'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+11'!I32","v":11.700000000000001},{"$f":"'Min X+11'!J32","v":9.9},411.90195782054025,207.61123597041825,204.29072185012203,0.11593440274243894,4.5673146973165588E-2,12.818283572864607,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L32","v":209.23158790105191},{"$f":"'Min X+11'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+11'!C33","v":13.5},{"$f":"'Min X+11'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+11'!M32","v":184.94794101590153},{"$f":"'Min X+11'!G33*W33","v":79.520256666666668},{"$f":"'Min X+11'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+11'!I33","v":13.5},{"$f":"'Min X+11'!J33","v":12.100000000000001},392.42104451357659,206.11768171721198,186.30336279636464,0.11390618383993331,4.4578219536893442E-2,14.707107739556017,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L33","v":179.90768645529329},{"$f":"'Min X+11'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+11'!C34","v":13.5},{"$f":"'Min X+11'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+11'!M33","v":170.75560429039311},{"$f":"'Min X+11'!G34*W34","v":91.27938833333333},{"$f":"'Min X+11'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+11'!I34","v":13.5},{"$f":"'Min X+11'!J34","v":9.9},351.12045092964189,176.80906460126224,174.31138632837965,9.8621854031060788E-2,4.4217962013447354E-2,15.586467114115791,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L34","v":146.93497288333776},{"$f":"'Min X+11'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+11'!C35","v":18.900000000000002},{"$f":"'Min X+11'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+11'!M34","v":172.93465296774656},{"$f":"'Min X+11'!G35*W35","v":105.91664},{"$f":"'Min X+11'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+11'!I35","v":17.100000000000001},{"$f":"'Min X+11'!J35","v":14.3},320.53841845944157,144.85200449338848,175.68641396605307,8.2968389949289248E-2,4.8239001693474934E-2,18.316657381909742,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L35","v":173.90960634518126},{"$f":"'Min X+11'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+11'!C36","v":18},{"$f":"'Min X+11'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+11'!M35","v":178.10180849123162},{"$f":"'Min X+11'!G36*W36","v":104.56649999999999},{"$f":"'Min X+11'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+11'!I36","v":18},{"$f":"'Min X+11'!J36","v":13.200000000000001},357.05422313582437,174.20614294219612,182.84808019362828,0.10346340298513539,5.3728297603350343E-2,18.623482757598371,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L36","v":154.11078168128884},{"$f":"'Min X+11'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+11'!C37","v":15.3},{"$f":"'Min X+11'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+11'!M36","v":184.66630160322185},{"$f":"'Min X+11'!G37*W37","v":109.80175999999999},{"$f":"'Min X+11'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+11'!I37","v":15.3},{"$f":"'Min X+11'!J37","v":14.3},338.41896244919064,152.81309276390201,185.60586968528861,9.7688917386845708E-2,6.0431917933243227E-2,20.276684928724578,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L37","v":135.71004213937411},{"$f":"'Min X+11'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+11'!C38","v":18},{"$f":"'Min X+11'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+11'!M37","v":158.50520548950018},{"$f":"'Min X+11'!G38*W38","v":105.63626333333332},{"$f":"'Min X+11'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+11'!I38","v":17.100000000000001},{"$f":"'Min X+11'!J38","v":15.400000000000002},297.26733667420672,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":137.1186089471874},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":160.14872772701932},9.1433192186703482E-2,{"$f":"F38*H38","v":5.6477762480840576E-2},{"$f":"G38*F38/1000","v":16.74389762679295},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L38","v":130.74601454569273},{"$f":"'Min X+11'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+11'!C39","v":15.3},{"$f":"'Min X+11'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+11'!M38","v":161.86564642078579},{"$f":"'Min X+11'!G39*W39","v":94.069126666666662},{"$f":"'Min X+11'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+11'!I39","v":14.4},{"$f":"'Min X+11'!J39","v":15.400000000000002},292.4556207891938,131.65277810163349,160.80284268756031,9.3236444059246054E-2,6.2803733225465438E-2,15.226559996138779,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L39","v":149.01270468454044},{"$f":"'Min X+11'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+11'!C40","v":13.5},{"$f":"'Min X+11'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+11'!M39","v":156.43982047347552},{"$f":"'Min X+11'!G40*W40","v":90.428789999999992},{"$f":"'Min X+11'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+11'!I40","v":12.6},{"$f":"'Min X+11'!J40","v":16.5},300.57400322924104,148.10052884060735,152.47347438863366,0.11217584393307062,6.6346084841850339E-2,14.146663673233617,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L40","v":114.33953811838421},{"$f":"'Min X+11'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+11'!C41","v":13.5},{"$f":"'Min X+11'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+11'!M40","v":151.50020095444043},{"$f":"'Min X+11'!G41*W41","v":78.359502333333324},{"$f":"'Min X+11'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+11'!I41","v":12.6},{"$f":"'Min X+11'!J41","v":16.5},262.07840992569254,114.54846636755616,147.52994355813638,9.1071750828045958E-2,7.0257396304031577E-2,11.871480350189943,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L41","v":99.037603397119838},{"$f":"'Min X+11'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+11'!C42","v":15.3},{"$f":"'Min X+11'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+11'!M41","v":111.48725914139818},{"$f":"'Min X+11'!G42*W42","v":69.060110666666645},{"$f":"'Min X+11'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+11'!I42","v":14.4},{"$f":"'Min X+11'!J42","v":16.5},211.48448715643087,102.15385130694983,109.33063584948106,8.3752090170006677E-2,5.6623291917139502E-2,7.6993224542283016,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L42","v":119.37908309260995},{"$f":"'Min X+11'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+11'!C43","v":10.8},{"$f":"'Min X+11'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+11'!M42","v":120.40519281238605},{"$f":"'Min X+11'!G43*W43","v":55.683401333333322},{"$f":"'Min X+11'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+11'!I43","v":10.8},{"$f":"'Min X+11'!J43","v":16.5},233.70948665147063,119.07120311911535,114.63828353235527,0.10787997349459538,6.6909280030776105E-2,6.7045706739894735,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L43","v":96.723487152981647},{"$f":"'Min X+11'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+11'!C44","v":11.700000000000001},{"$f":"'Min X+11'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+11'!M43","v":100.02498150784648},{"$f":"'Min X+11'!G44*W44","v":44.269151333333326},{"$f":"'Min X+11'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+11'!I44","v":10.8},{"$f":"'Min X+11'!J44","v":16.5},191.5934809933228,97.329306207118407,94.264174786204393,9.4180945863237372E-2,6.0806721642086017E-2,4.4280210434847227,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L44","v":99.071921672078389},{"$f":"'Min X+11'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+11'!C45","v":9},{"$f":"'Min X+11'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+11'!M44","v":94.485679066787768},{"$f":"'Min X+11'!G45*W45","v":35.926175333333333},{"$f":"'Min X+11'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+11'!I45","v":9},{"$f":"'Min X+11'!J45","v":3.3000000000000003},199.28994178715283,99.167015006174566,100.12292678097828,0.10490666590383181,6.275228580949084E-2,3.3945090726424807,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L45","v":102.19551543601074},{"$f":"'Min X+11'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+11'!C46","v":10.8},{"$f":"'Min X+11'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+11'!M45","v":95.769925728506934},{"$f":"'Min X+11'!G46*W46","v":27.530689666666667},{"$f":"'Min X+11'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+11'!I46","v":10.8},{"$f":"'Min X+11'!J46","v":5.5},205.07706358423917,104.07659059134448,101.00047299289467,0.11892484466624911,6.9452735612264282E-2,2.6366121046312401,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L46","v":134.83389656381536},{"$f":"'Min X+11'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+11'!C47","v":12.6},{"$f":"'Min X+11'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+11'!M46","v":114.35110527754162},{"$f":"'Min X+11'!G47*W47","v":17.944974333333331},{"$f":"'Min X+11'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+11'!I47","v":12.6},{"$f":"'Min X+11'!J47","v":8.8000000000000007},255.42017086236226,137.35964214047925,118.060528721883,0.17425442333608743,9.0576555658611668E-2,2.0520276491937821,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L47","v":132.48461564888322},{"$f":"'Min X+11'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+11'!C48","v":8.1},{"$f":"'Min X+11'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+11'!M47","v":122.26708120816788},{"$f":"'Min X+11'!G48*W48","v":11.733950333333333},{"$f":"'Min X+11'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+11'!I48","v":7.2},{"$f":"'Min X+11'!J48","v":8.8000000000000007},253.25426230056306,132.69295488843687,120.56130741212618,0.19166076044634531,0.1057737960416974,1.4346758582982753,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L48","v":126.43756174081128},{"$f":"'Min X+11'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+11'!C49","v":9.9},{"$f":"'Min X+11'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+11'!M48","v":123.77686288239647},{"$f":"'Min X+11'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+11'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+11'!I49","v":9.9},{"$f":"'Min X+11'!J49","v":8.8000000000000007},252.09110064698854,127.33144129316672,124.7596593538218,0.20612044764456519,0.11720352857468348,0.85226409167670014,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L49","v":151.31050049375864},{"$f":"'Min X+11'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+11'!C50","v":9.9},{"$f":"'Min X+11'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+11'!M49","v":147.6349393027819},{"$f":"'Min X+11'!G50*W50","v":4.298202166666667},{"$f":"'Min X+11'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+11'!I50","v":9.9},{"$f":"'Min X+11'!J50","v":7.7000000000000011},302.91378960931934,153.23213460382792,149.68165500549139,0.27836588993074263,0.15328429729053383,0.63456481598691905,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L50","v":139.01923002646029},{"$f":"'Min X+11'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+11'!C51","v":9},{"$f":"'Min X+11'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+11'!M50","v":115.31231616591607},{"$f":"'Min X+11'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+11'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+11'!I51","v":9},{"$f":"'Min X+11'!J51","v":7.7000000000000011},255.41292484491728,138.93206286866769,116.4808619762496,0.28716715779260815,0.13145418966646985,0.2639551115079603,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L51","v":137.05134393220172},{"$f":"'Min X+11'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+11'!C52","v":7.2},{"$f":"'Min X+11'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+11'!M51","v":127.43212492181927},{"$f":"'Min X+11'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+11'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+11'!I52","v":7.2},{"$f":"'Min X+11'!J52","v":6.6000000000000005},265.20990946451559,137.33734790058122,127.87256156393438,0.31399603162048934,0.15956335788489401,0.16854319813877228,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L52","v":151.00801274313699},{"$f":"'Min X+11'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+11'!C53","v":4.5},{"$f":"'Min X+11'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+11'!M52","v":150.61005521162903},{"$f":"'Min X+11'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+11'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+11'!I53","v":5.4},{"$f":"'Min X+11'!J53","v":6.6000000000000005},298.83061289392811,149.62784500473731,149.2027678891908,0.38016773839967494,0.20728732243825609,0.10963032883131019,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L53","v":158.2817846829746},{"$f":"'Min X+11'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+11'!C54","v":4.5},{"$f":"'Min X+11'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+11'!M53","v":159.0688859153546},{"$f":"'Min X+11'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+11'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+11'!I54","v":4.5},{"$f":"'Min X+11'!J54","v":4.4000000000000004},315.77224324566828,156.8439276095886,158.92831563607967,0.43785707338600743,0.24057027927492963,0.10997338616909297,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L54","v":164.61323160186197},{"$f":"'Min X+11'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+11'!C55","v":5.4},{"$f":"'Min X+11'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+11'!M54","v":180.85483960542621},{"$f":"'Min X+11'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+11'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+11'!I55","v":5.4},{"$f":"'Min X+11'!J55","v":4.4000000000000004},342.26299359801135,160.70857168180731,181.55442191620401,0.50465992005465432,0.30041768922220113,0.16673012486019964,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L55","v":150.28642278324796},{"$f":"'Min X+11'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+11'!C56","v":2.7},{"$f":"'Min X+11'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+11'!M55","v":188.26773434966921},{"$f":"'Min X+11'!G56*W56","v":0},{"$f":"'Min X+11'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+11'!I56","v":2.7},{"$f":"'Min X+11'!J56","v":4.4000000000000004},333.19535951531873,146.97106685669777,186.22429265862093,0.51535592655016271,0.34344169104825983,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L56","v":167.89513033402957},{"$f":"'Min X+11'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+11'!C57","v":2.7},{"$f":"'Min X+11'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+11'!M56","v":203.78832084583769},{"$f":"'Min X+11'!G57*W57","v":0},{"$f":"'Min X+11'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+11'!I57","v":2.7},{"$f":"'Min X+11'!J57","v":4.4000000000000004},369.42739427855224,167.74750290305545,201.67989137549679,0.64762743097413167,0.40842947034087512,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L57","v":192.05336340730872},{"$f":"'Min X+11'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+11'!C58","v":2.7},{"$f":"'Min X+11'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+11'!M57","v":210.96436355697341},{"$f":"'Min X+11'!G58*W58","v":0},{"$f":"'Min X+11'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+11'!I58","v":2.7},{"$f":"'Min X+11'!J58","v":4.4000000000000004},399.41763932854468,190.61819224819976,208.79944708034492,0.83517115910892703,0.46491647662846053,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L58","v":163.6830825102237},{"$f":"'Min X+11'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+11'!C59","v":2.7},{"$f":"'Min X+11'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+11'!M58","v":190.94745898596233},{"$f":"'Min X+11'!G59*W59","v":0},{"$f":"'Min X+11'!H59*V59","v":2.425647E-3},{"$f":"'Min X+11'!I59","v":2.7},{"$f":"'Min X+11'!J59","v":4.4000000000000004},352.16631186982863,163.38202401491327,188.78428785491539,0.80105849531042783,0.46317113104692254,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L59","v":188.04352523563327},{"$f":"'Min X+11'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+11'!C60","v":4.5},{"$f":"'Min X+11'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+11'!M59","v":228.40601616430604},{"$f":"'Min X+11'!G60*W60","v":0},{"$f":"'Min X+11'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+11'!I60","v":4.5},{"$f":"'Min X+11'!J60","v":3.3000000000000003},416.10865087751711,187.1133276073578,228.9953232701593,1.0301976282754497,0.61069289414671879,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L60","v":212.99069639193678},{"$f":"'Min X+11'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+11'!C61","v":4.5},{"$f":"'Min X+11'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+11'!M60","v":230.7636266586633},{"$f":"'Min X+11'!G61*W61","v":0},{"$f":"'Min X+11'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+11'!I61","v":4.5},{"$f":"'Min X+11'!J61","v":3.3000000000000003},444.17621043858315,212.89370046203126,231.28250997655189,1.2969959299055089,0.68111668211138532,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L61","v":199.73495496013985},{"$f":"'Min X+11'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+11'!C62","v":3.6},{"$f":"'Min X+11'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+11'!M61","v":244.11931269001118},{"$f":"'Min X+11'!G62*W62","v":0},{"$f":"'Min X+11'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+11'!I62","v":3.6},{"$f":"'Min X+11'!J62","v":3.3000000000000003},443.41020336929262,199.78738815938866,243.62281520990393,1.3475668007511976,0.79649748010723798,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L62","v":229.52581474187753},{"$f":"'Min X+11'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+11'!C63","v":3.6},{"$f":"'Min X+11'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+11'!M62","v":276.86421034435426},{"$f":"'Min X+11'!G63*W63","v":0},{"$f":"'Min X+11'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+11'!I63","v":2.7},{"$f":"'Min X+11'!J63","v":3.3000000000000003},503.37193386819945,228.10788292792228,275.26405094027717,1.7179318139552227,1.0001594040770405,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L63","v":244.51893923334515},{"$f":"'Min X+11'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+11'!C64","v":1.8},{"$f":"'Min X+11'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+11'!M63","v":260.68596215896576},{"$f":"'Min X+11'!G64*W64","v":0},{"$f":"'Min X+11'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+11'!I64","v":1.8},{"$f":"'Min X+11'!J64","v":3.3000000000000003},499.12195257657925,240.97994785716045,258.14200471941882,2.0389913761847023,1.0439574395469489,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L64","v":239.0951281599211},{"$f":"'Min X+11'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+11'!C65","v":2.7},{"$f":"'Min X+11'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+11'!M64","v":261.77365942528741},{"$f":"'Min X+11'!G65*W65","v":0},{"$f":"'Min X+11'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+11'!I65","v":2.7},{"$f":"'Min X+11'!J65","v":2.2000000000000002},498.47462464896961,237.36484617439896,261.10977847457065,2.2302819855221534,1.1638809507167529,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L65","v":230.48878697380613},{"$f":"'Min X+11'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+11'!C66","v":1.8},{"$f":"'Min X+11'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+11'!M65","v":262.63892032590786},{"$f":"'Min X+11'!G66*W66","v":0},{"$f":"'Min X+11'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+11'!I66","v":1.8},{"$f":"'Min X+11'!J66","v":2.2000000000000002},488.61586307283966,227.67501276105651,260.94085031178315,2.4137742127496327,1.2980700141247312,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L66","v":246.89726893767093},{"$f":"'Min X+11'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+11'!C67","v":2.7},{"$f":"'Min X+11'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+11'!M66","v":253.53045870223971},{"$f":"'Min X+11'!G67*W67","v":0},{"$f":"'Min X+11'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+11'!I67","v":2.7},{"$f":"'Min X+11'!J67","v":2.2000000000000002},497.12486061401182,244.48919698585527,252.63566362815655,2.9080719518156544,1.3947950740831565,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L67","v":196.82003366834945},{"$f":"'Min X+11'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+11'!C68","v":1.8},{"$f":"'Min X+11'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+11'!M67","v":209.82474421168192},{"$f":"'Min X+11'!G68*W68","v":0},{"$f":"'Min X+11'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+11'!I68","v":1.8},{"$f":"'Min X+11'!J68","v":2.2000000000000002},401.95626914094743,193.81813093436884,208.13813820657859,2.6019027339806393,1.2866060051033499,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L68","v":183.36441334662572},{"$f":"'Min X+11'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+11'!C69","v":1.8},{"$f":"'Min X+11'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+11'!M68","v":212.06891236941487},{"$f":"'Min X+11'!G69*W69","v":0},{"$f":"'Min X+11'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+11'!I69","v":1.8},{"$f":"'Min X+11'!J69","v":3.3000000000000003},390.47766180572654,181.35967639747088,209.11798540825566,2.7047369491548707,1.4509269611592177,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L69","v":159.95942462819752},{"$f":"'Min X+11'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+11'!C70","v":0},{"$f":"'Min X+11'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+11'!M69","v":171.18058973576245},{"$f":"'Min X+11'!G70*W70","v":0},{"$f":"'Min X+11'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+11'!I70","v":0},{"$f":"'Min X+11'!J70","v":0},327.21532541748365,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":157.34315563204035},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":169.87216978544333},2.6162689961571877,{"$f":"F70*H70","v":1.3084199503191336},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L70","v":161.22819502266577},{"$f":"'Min X+11'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+11'!C71","v":0},{"$f":"'Min X+11'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+11'!M70","v":187.0159863480738},{"$f":"'Min X+11'!G71*W71","v":0},{"$f":"'Min X+11'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+11'!I71","v":0},{"$f":"'Min X+11'!J71","v":0},{"$f":"L71+M71","v":341.53214799317379},156.11473023543695,185.41741775773684,2.9134647872288202,1.5985685903369511,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L71","v":142.37599305286543},{"$f":"'Min X+11'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+11'!C72","v":2.7},{"$f":"'Min X+11'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+11'!M71","v":154.53620362502684},{"$f":"'Min X+11'!G72*W72","v":0},{"$f":"'Min X+11'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+11'!I72","v":2.7},{"$f":"'Min X+11'!J72","v":2.2000000000000002},293.59454168610569,140.03701891925712,153.55752276684859,2.8389741336082914,1.4786808581782422,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L72","v":139.85295031619702},{"$f":"'Min X+11'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+11'!C73","v":1.8},{"$f":"'Min X+11'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+11'!M72","v":144.43722741836692},{"$f":"'Min X+11'!G73*W73","v":0},{"$f":"'Min X+11'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+11'!I73","v":1.8},{"$f":"'Min X+11'!J73","v":2.2000000000000002},279.96734384152938,137.47817604117228,142.48916780035711,3.0747742750247715,1.5480596180098187,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L73","v":133.8812904351598},{"$f":"'Min X+11'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+11'!C74","v":0.9},{"$f":"'Min X+11'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+11'!M73","v":129.74864077577755},{"$f":"'Min X+11'!G74*W74","v":0},{"$f":"'Min X+11'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+11'!I74","v":0.9},{"$f":"'Min X+11'!J74","v":2.2000000000000002},257.331072642815,130.44040716033393,126.89066548248107,3.2408832748258654,1.5579752932964595,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L74","v":123.45553348735531},{"$f":"'Min X+11'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+11'!C75","v":0.9},{"$f":"'Min X+11'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+11'!M74","v":120.60970155714529},{"$f":"'Min X+11'!G75*W75","v":0},{"$f":"'Min X+11'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+11'!I75","v":0.9},{"$f":"'Min X+11'!J75","v":2.2000000000000002},237.65861452124039,119.97113386323069,117.68748065800969,3.2843996241246369,1.6222208991355926,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L75","v":131.31767061302725},{"$f":"'Min X+11'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+11'!C76","v":0.9},{"$f":"'Min X+11'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+11'!M75","v":120.50079768459014},{"$f":"'Min X+11'!G76*W76","v":0},{"$f":"'Min X+11'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+11'!I76","v":0.9},{"$f":"'Min X+11'!J76","v":2.2000000000000002},244.66746973980875,127.28176047801668,117.38570926179207,3.8359101350105784,1.8150884227980715,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L76","v":117.51362303421679},{"$f":"'Min X+11'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+11'!C77","v":1.8},{"$f":"'Min X+11'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+11'!M76","v":119.23303248864015},{"$f":"'Min X+11'!G77*W77","v":0},{"$f":"'Min X+11'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+11'!I77","v":1.8},{"$f":"'Min X+11'!J77","v":2.2000000000000002},231.26472230047244,114.44266698380378,116.82205531666868,3.7709560504130182,2.0109771719714553,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L77","v":108.84267080829753},{"$f":"'Min X+11'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+11'!C78","v":0.9},{"$f":"'Min X+11'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+11'!M77","v":105.36929163204977},{"$f":"'Min X+11'!G78*W78","v":0},{"$f":"'Min X+11'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+11'!I78","v":0.9},{"$f":"'Min X+11'!J78","v":2.2000000000000002},206.88018175030891,104.8007853974359,102.079396352873,3.8418854108616425,1.9898952791767612,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L78","v":92.436814687844233},{"$f":"'Min X+11'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+11'!C79","v":0.9},{"$f":"'Min X+11'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+11'!M78","v":95.084652770113962},{"$f":"'Min X+11'!G79*W79","v":0},{"$f":"'Min X+11'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+11'!I79","v":0.9},{"$f":"'Min X+11'!J79","v":2.2000000000000002},179.32365182214789,87.548610549731194,91.775041272416715,3.5882041381130447,2.0096114976972439,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L79","v":82.278694850765589},{"$f":"'Min X+11'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+11'!C80","v":0.9},{"$f":"'Min X+11'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+11'!M79","v":80.681489114974156},{"$f":"'Min X+11'!G80*W80","v":0},{"$f":"'Min X+11'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+11'!I80","v":0.9},{"$f":"'Min X+11'!J80","v":2.2000000000000002},156.04866772802012,78.574232690633025,77.474435037387082,3.5044621601325798,1.9070540775870708,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L80","v":79.942924668465821},{"$f":"'Min X+11'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+11'!C81","v":1.8},{"$f":"'Min X+11'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+11'!M80","v":103.7682984086622},{"$f":"'Min X+11'!G81*W81","v":0},{"$f":"'Min X+11'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+11'!I81","v":1.8},{"$f":"'Min X+11'!J81","v":2.2000000000000002},177.53936832463236,76.918190626084538,100.62117769854783,3.7247340423812845,2.7471207101143804,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L81","v":78.993051446189043},{"$f":"'Min X+11'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+11'!C82","v":0.9},{"$f":"'Min X+11'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+11'!M81","v":87.672446981728669},{"$f":"'Min X+11'!G82*W82","v":0},{"$f":"'Min X+11'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+11'!I82","v":0.9},{"$f":"'Min X+11'!J82","v":2.2000000000000002},158.53626559059492,74.769490506413689,83.766775084181234,4.023560939775364,2.6056718975474404,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L82","v":71.990060344649592},{"$f":"'Min X+11'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+11'!C83","v":0.9},{"$f":"'Min X+11'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+11'!M82","v":98.286295586419754},{"$f":"'Min X+11'!G83*W83","v":0},{"$f":"'Min X+11'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+11'!I83","v":0.9},{"$f":"'Min X+11'!J83","v":2.2000000000000002},161.47000061545214,67.772655333074184,93.697345282377938,4.0174050115754136,3.28895030404182,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L83","v":72.424622098347086},{"$f":"'Min X+11'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+11'!C84","v":0},{"$f":"'Min X+11'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+11'!M83","v":93.007232166863361},{"$f":"'Min X+11'!G84*W84","v":0},{"$f":"'Min X+11'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+11'!I84","v":0},{"$f":"'Min X+11'!J84","v":1.1000000000000001},156.37258466471167,67.98049559302153,88.392089071690137,4.4441265053255625,3.5151430951732352,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L84","v":74.028908894243614},{"$f":"'Min X+11'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+11'!C85","v":2.7},{"$f":"'Min X+11'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+11'!M84","v":92.809893500110505},{"$f":"'Min X+11'!G85*W85","v":0},{"$f":"'Min X+11'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+11'!I85","v":2.7},{"$f":"'Min X+11'!J85","v":1.1000000000000001},162.15524677784484,71.718927937714426,90.436318840130411,5.0099809565291924,3.9735746599800996,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L85","v":69.905218072015117},{"$f":"'Min X+11'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+11'!C86","v":0},{"$f":"'Min X+11'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+11'!M85","v":93.299096376881778},{"$f":"'Min X+11'!G86*W86","v":0},{"$f":"'Min X+11'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+11'!I86","v":0},{"$f":"'Min X+11'!J86","v":0},153.43789223360761,64.675829940586553,88.762062293021074,5.229388131428558,4.5370340838607071,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L86","v":68.598411047849808},{"$f":"'Min X+11'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+11'!C87","v":0},{"$f":"'Min X+11'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+11'!M86","v":90.155866414885139},{"$f":"'Min X+11'!G87*W87","v":0},{"$f":"'Min X+11'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+11'!I87","v":0},{"$f":"'Min X+11'!J87","v":0},148.07959201975444,62.913627917124415,85.165964102630014,5.6847831307253962,4.9899023122551212,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L87","v":59.93204328399338},{"$f":"'Min X+11'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+11'!C88","v":0},{"$f":"'Min X+11'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+11'!M87","v":77.020725053143309},{"$f":"'Min X+11'!G88*W88","v":0},{"$f":"'Min X+11'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+11'!I88","v":0},{"$f":"'Min X+11'!J88","v":0},126.57881299967315,54.41601178613579,72.162801213537364,5.5160314978575871,4.8579238396059417,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L88","v":54.620526404005986},{"$f":"'Min X+11'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+11'!C89","v":0.9},{"$f":"'Min X+11'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+11'!M88","v":87.907930042806385},{"$f":"'Min X+11'!G89*W89","v":0},{"$f":"'Min X+11'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+11'!I89","v":0.9},{"$f":"'Min X+11'!J89","v":0},132.42756083417333,49.931783623777221,82.495777210396128,5.5887427802287659,6.31215283241026,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L89","v":52.563717958326038},{"$f":"'Min X+11'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+11'!C90","v":0},{"$f":"'Min X+11'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+11'!M89","v":73.12584785007715},{"$f":"'Min X+11'!G90*W90","v":0},{"$f":"'Min X+11'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+11'!I90","v":0},{"$f":"'Min X+11'!J90","v":0},113.74391530281196,46.585943562750671,67.157971740061285,5.9777743955753655,5.9678761100158599,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L90","v":45.777394170612268},{"$f":"'Min X+11'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+11'!C91","v":0},{"$f":"'Min X+11'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+11'!M90","v":61.182907627183958},{"$f":"'Min X+11'!G91*W91","v":0},{"$f":"'Min X+11'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+11'!I91","v":0},{"$f":"'Min X+11'!J91","v":0},95.51317380171804,39.999502401744913,55.513671399973127,5.7778917688673532,5.6692362272108321,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L91","v":40.128723508592707},{"$f":"'Min X+11'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+11'!C92","v":0},{"$f":"'Min X+11'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+11'!M91","v":56.917152553535914},{"$f":"'Min X+11'!G92*W92","v":0},{"$f":"'Min X+11'!H92*V92","v":0.105049539},{"$f":"'Min X+11'!I92","v":0},{"$f":"'Min X+11'!J92","v":0},85.458550923937736,34.520519007343445,50.938031916594291,5.6082045012492632,5.9791206369416203,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L92","v":33.97511243972599},{"$f":"'Min X+11'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+11'!C93","v":0},{"$f":"'Min X+11'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+11'!M92","v":57.738948428683535},{"$f":"'Min X+11'!G93*W93","v":0},{"$f":"'Min X+11'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+11'!I93","v":0},{"$f":"'Min X+11'!J93","v":0},79.608196390935191,28.732454033975706,50.875742356959485,5.2426584057502845,6.8632060717240488,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L93","v":27.092601104884565},{"$f":"'Min X+11'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+11'!C94","v":0},{"$f":"'Min X+11'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+11'!M93","v":41.804431376420979},{"$f":"'Min X+11'!G94*W94","v":0},{"$f":"'Min X+11'!H94*V94","v":0.1341807075},{"$f":"'Min X+11'!I94","v":0},{"$f":"'Min X+11'!J94","v":0},58.685697487922454,22.49061429022484,36.195083197697613,4.6019868146597247,5.6093481787233657,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L94","v":23.687568443447688},{"$f":"'Min X+11'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+11'!C95","v":0},{"$f":"'Min X+11'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+11'!M94","v":40.202304717854354},{"$f":"'Min X+11'!G95*W95","v":0},{"$f":"'Min X+11'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+11'!I95","v":0},{"$f":"'Min X+11'!J95","v":0},53.401330974059874,19.271322968350994,34.130008005708881,4.4162454750966935,6.072296712145473,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L95","v":20.166582665481577},{"$f":"'Min X+11'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+11'!C96","v":0},{"$f":"'Min X+11'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+11'!M95","v":33.323302845778727},{"$f":"'Min X+11'!G96*W96","v":0},{"$f":"'Min X+11'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+11'!I96","v":0},{"$f":"'Min X+11'!J96","v":0},43.726127594349123,16.050221102881487,27.675906491467636,4.1163615626000922,5.6473963543110894,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L96","v":12.553689855518121},{"$f":"'Min X+11'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+11'!C97","v":0},{"$f":"'Min X+11'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+11'!M96","v":25.771063916002383},{"$f":"'Min X+11'!G97*W97","v":0},{"$f":"'Min X+11'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+11'!I97","v":0},{"$f":"'Min X+11'!J97","v":0},30.647357859239023,9.7587053070873981,20.888652552151623,2.7949845484307225,4.8824113638507614,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L97","v":9.8174066294318543},{"$f":"'Min X+11'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+11'!C98","v":0},{"$f":"'Min X+11'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+11'!M97","v":18.5897185466801},{"$f":"'Min X+11'!G98*W98","v":0},{"$f":"'Min X+11'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+11'!I98","v":0},{"$f":"'Min X+11'!J98","v":0},22.106928898944815,7.4382681613738431,14.668660737570974,2.3791384680580108,3.9210578091091253,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L98","v":6.4268097750399704},{"$f":"'Min X+11'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+11'!C99","v":0},{"$f":"'Min X+11'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+11'!M98","v":13.29889974889123},{"$f":"'Min X+11'!G99*W99","v":0},{"$f":"'Min X+11'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+11'!I99","v":0},{"$f":"'Min X+11'!J99","v":0},14.927016771279268,4.7372284938500417,10.189788277429226,1.6895812811899285,3.1091114714620041,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L99","v":4.0830404867569738},{"$f":"'Min X+11'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+11'!C100","v":0},{"$f":"'Min X+11'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+11'!M99","v":8.5539653829806941},{"$f":"'Min X+11'!G100*W100","v":0},{"$f":"'Min X+11'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+11'!I100","v":0},{"$f":"'Min X+11'!J100","v":0},9.2707325288650111,2.9226938274206136,6.3480387014443984,1.1603466593363603,2.2059266815362961,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L100","v":2.0276859455660281},{"$f":"'Min X+11'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+11'!C101","v":0},{"$f":"'Min X+11'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+11'!M100","v":5.2769986041620127},{"$f":"'Min X+11'!G101*W101","v":0},{"$f":"'Min X+11'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+11'!I101","v":0},{"$f":"'Min X+11'!J101","v":0},5.1906111817202838,1.4070848572820167,3.7835263244382666,0.6206010882840115,1.4934722797237459,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L101","v":1.6326026315246003},{"$f":"'Min X+11'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+11'!C102","v":0},{"$f":"'Min X+11'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+11'!M101","v":4.2885925169754149},{"$f":"'Min X+11'!G102*W102","v":0},{"$f":"'Min X+11'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+11'!I102","v":0},{"$f":"'Min X+11'!J102","v":0},4.0601941586290291,1.0965220191679523,2.9636721394610763,0.53608061235664795,1.3249203775143388,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L102","v":1.1877355904594196},{"$f":"'Min X+11'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+11'!C103","v":0},{"$f":"'Min X+11'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+11'!M102","v":3.0696174208027784},{"$f":"'Min X+11'!G103*W103","v":0},{"$f":"'Min X+11'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+11'!I103","v":0},{"$f":"'Min X+11'!J103","v":0},2.8110888761876494,0.77096643773968387,2.0401224384479653,0.41676915271973575,1.0294949823548132,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L103","v":0.91909566561213007},{"$f":"'Min X+11'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+11'!C104","v":0},{"$f":"'Min X+11'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+11'!M103","v":1.8448954754153206},{"$f":"'Min X+11'!G104*W104","v":0},{"$f":"'Min X+11'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+11'!I104","v":0},{"$f":"'Min X+11'!J104","v":0},1.7528034483533017,0.5758331560012443,1.1769702923520575,0.34326250961088578,0.66792518306326298,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L104","v":0.26775321077112069},{"$f":"'Min X+11'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+11'!C105","v":0},{"$f":"'Min X+11'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+11'!M104","v":1.0274401555954333},{"$f":"'Min X+11'!G105*W105","v":0},{"$f":"'Min X+11'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+11'!I105","v":0},{"$f":"'Min X+11'!J105","v":0},0.78991756974341043,0.1617434224263809,0.62817414731702947,0.1060097883447398,0.39926600827840392,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+11'!L105","v":0.30600941816243532},{"$f":"'Min X+11'!B106*U106","v":1.05},{"$f":"'Min X+11'!C106","v":0},{"$f":"'Min X+11'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+11'!M105","v":0.82698219423233787},{"$f":"'Min X+11'!G106*W106","v":0},{"$f":"'Min X+11'!H106*V106","v":1.05},{"$f":"'Min X+11'!I106","v":0},{"$f":"'Min X+11'!J106","v":0},0,0,0,0.32130988907055708,0.86833130394395486,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12001.066859086199},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12801.038453418136},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24497.62888391762},11830.348834118449,12667.280049799165,154.43332543865708,132.6997527286801,232.4979758250926,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24497.628883917612},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+13","index":59,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+13",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+13"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24421.321635801167},{"$f":"L107","v":11777.160933012074},12644.160702789108,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+12'!P107*106/206","v":119.63488076436803},{"$f":"'Min X+12'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+12'!C6","v":13.5},{"$f":"'Min X+12'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+12'!P107*100/206","v":112.86309506072455},{"$f":"'Min X+12'!G6*W6","v":0},{"$f":"'Min X+12'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+12'!I6","v":10.8},{"$f":"'Min X+12'!J6","v":9.9},{"$f":"L6+M6","v":231.19667617949762},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":117.56195283612448},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":113.63472334337315},{"$f":"B6*A6","v":0.17292792824354655},{"$f":"F6*H6","v":0.12837171735138164},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L6","v":113.80915623333864},{"$f":"'Min X+12'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+12'!C7","v":9},{"$f":"'Min X+12'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+12'!M6","v":110.09325698747514},{"$f":"'Min X+12'!G7*W7","v":0},{"$f":"'Min X+12'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+12'!I7","v":9},{"$f":"'Min X+12'!J7","v":12.100000000000001},{"$f":"L7+M7","v":220.96819149231771},113.99230158952508,106.97588990279262,1.6854643813556749E-2,1.7367084682528667E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L7","v":110.24132769889472},{"$f":"'Min X+12'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+12'!C8","v":10.8},{"$f":"'Min X+12'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+12'!M7","v":103.43617779199191},{"$f":"'Min X+12'!G8*W8","v":0},{"$f":"'Min X+12'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+12'!I8","v":11.700000000000001},{"$f":"'Min X+12'!J8","v":9.9},209.75965621550915,104.53102124819229,105.22863496731686,1.03064507024369E-2,7.5428246750365302E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L8","v":100.76872890945947},{"$f":"'Min X+12'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+12'!C9","v":9},{"$f":"'Min X+12'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+12'!M8","v":101.67816885514064},{"$f":"'Min X+12'!G9*W9","v":0},{"$f":"'Min X+12'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+12'!I9","v":9},{"$f":"'Min X+12'!J9","v":8.8000000000000007},200.62879585414296,98.756338414264164,101.8724574398788,1.2390495195306685E-2,5.7114152618465324E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L9","v":95.189419990370581},{"$f":"'Min X+12'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+12'!C10","v":9},{"$f":"'Min X+12'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+12'!M9","v":98.506140372081219},{"$f":"'Min X+12'!G10*W10","v":0},{"$f":"'Min X+12'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+12'!I10","v":9},{"$f":"'Min X+12'!J10","v":9.9},191.88315238729473,94.282162901293574,97.600989486001154,7.2570890769938683E-3,5.150886080056127E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L10","v":91.120581502577778},{"$f":"'Min X+12'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+12'!C11","v":9.9},{"$f":"'Min X+12'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+12'!M10","v":94.617142069714916},{"$f":"'Min X+12'!G11*W11","v":0},{"$f":"'Min X+12'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+12'!I11","v":9.9},{"$f":"'Min X+12'!J11","v":13.200000000000001},182.42907520382417,91.116960142867413,91.312115060956756,3.6213597103661975E-3,5.0270087581639538E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L11","v":88.580654912299877},{"$f":"'Min X+12'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+12'!C12","v":3.6},{"$f":"'Min X+12'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+12'!M11","v":88.918424836093877},{"$f":"'Min X+12'!G12*W12","v":0},{"$f":"'Min X+12'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+12'!I12","v":2.7},{"$f":"'Min X+12'!J12","v":1.1000000000000001},174.99130910828592,84.477697204232342,90.513611904053576,2.9577080675216934E-3,4.8129320403156716E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L12","v":82.46414383417536},{"$f":"'Min X+12'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+12'!C13","v":4.5},{"$f":"'Min X+12'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+12'!M12","v":88.613318908305104},{"$f":"'Min X+12'!G13*W13","v":0},{"$f":"'Min X+12'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+12'!I13","v":4.5},{"$f":"'Min X+12'!J13","v":3.3000000000000003},173.46943066693004,83.660987263431267,89.808443403498771,3.1565707440989479E-3,4.8755048063349469E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L13","v":82.560056370945944},{"$f":"'Min X+12'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+12'!C14","v":3.6},{"$f":"'Min X+12'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+12'!M13","v":88.769456174265187},{"$f":"'Min X+12'!G14*W14","v":0},{"$f":"'Min X+12'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+12'!I14","v":3.6},{"$f":"'Min X+12'!J14","v":3.3000000000000003},171.92041397306355,82.855986366566995,89.064427606496551,4.0700043789467085E-3,5.0285677686316881E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L14","v":82.484487258946643},{"$f":"'Min X+12'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+12'!C15","v":2.7},{"$f":"'Min X+12'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+12'!M14","v":88.713833401165218},{"$f":"'Min X+12'!G15*W15","v":0},{"$f":"'Min X+12'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+12'!I15","v":2.7},{"$f":"'Min X+12'!J15","v":3.3000000000000003},168.88783880408192,80.779217118844443,88.108621685237495,5.2701401021922473E-3,5.2117159277349544E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L15","v":81.431067586977761},{"$f":"'Min X+12'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+12'!C16","v":4.5},{"$f":"'Min X+12'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+12'!M15","v":88.723794556638481},{"$f":"'Min X+12'!G16*W16","v":0},{"$f":"'Min X+12'!H16*V16","v":6.26325E-5},{"$f":"'Min X+12'!I16","v":4.5},{"$f":"'Min X+12'!J16","v":3.3000000000000003},172.54289245398121,82.624654890405296,89.918237563575914,6.4126965724744982E-3,5.55699306256866E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L16","v":83.925249568902956},{"$f":"'Min X+12'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+12'!C17","v":5.4},{"$f":"'Min X+12'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+12'!M16","v":91.145671612471816},{"$f":"'Min X+12'!G17*W17","v":0},{"$f":"'Min X+12'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+12'!I17","v":5.4},{"$f":"'Min X+12'!J17","v":3.3000000000000003},178.15693144078378,84.917494875842792,93.239436564940988,7.7546930601666338E-3,6.2350475308301659E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L17","v":87.297990487661878},{"$f":"'Min X+12'!B18*U18","v":1.043742E-4},{"$f":"'Min X+12'!C18","v":5.4},{"$f":"'Min X+12'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+12'!M17","v":95.486079216720739},{"$f":"'Min X+12'!G18*W18","v":0},{"$f":"'Min X+12'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+12'!I18","v":5.4},{"$f":"'Min X+12'!J18","v":3.3000000000000003},184.76778942906668,87.188878829743132,97.578910599323549,9.1116579187573189E-3,7.1686173971953118E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L18","v":108.21998748680264},{"$f":"'Min X+12'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+12'!C19","v":1.8},{"$f":"'Min X+12'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+12'!M18","v":95.320494311435297},{"$f":"'Min X+12'!G19*W19","v":0},{"$f":"'Min X+12'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+12'!I19","v":1.8},{"$f":"'Min X+12'!J19","v":2.2000000000000002},198.3196095660461,103.40714099239855,94.912468573647558,1.2846494404093065E-2,8.0257377877376423E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L19","v":120.46395803012584},{"$f":"'Min X+12'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+12'!C20","v":3.6},{"$f":"'Min X+12'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+12'!M19","v":136.0797483647226},{"$f":"'Min X+12'!G20*W20","v":0},{"$f":"'Min X+12'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+12'!I20","v":3.6},{"$f":"'Min X+12'!J20","v":2.2000000000000002},259.3141553348442,121.84718792028737,137.46696741455682,1.6770109838461549E-2,1.2780950165785659E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L20","v":111.67802013123847},{"$f":"'Min X+12'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+12'!C21","v":3.6},{"$f":"'Min X+12'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+12'!M20","v":120.6023340383464},{"$f":"'Min X+12'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+12'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+12'!I21","v":3.6},{"$f":"'Min X+12'!J21","v":0},237.24854112580152,113.05889131130517,124.18964981449636,1.9128819933288244E-2,1.2684223850032343E-2,3.8933083060857035E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L21","v":145.73377373157248},{"$f":"'Min X+12'!B22*U22","v":2.180913E-4},{"$f":"'Min X+12'!C22","v":5.4},{"$f":"'Min X+12'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+12'!M21","v":143.38115203825288},{"$f":"'Min X+12'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+12'!H22*V22","v":1.165731E-4},{"$f":"'Min X+12'!I22","v":5.4},{"$f":"'Min X+12'!J22","v":11},285.56642811628365,147.80199046340545,137.7644376528782,3.1783268167024495E-2,1.6714385374670456E-2,0.23079840846937558,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L22","v":153.81344236759864},{"$f":"'Min X+12'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+12'!C23","v":5.4},{"$f":"'Min X+12'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+12'!M22","v":133.57594299180482},{"$f":"'Min X+12'!G23*W23","v":2.911706933333333},{"$f":"'Min X+12'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+12'!I23","v":5.4},{"$f":"'Min X+12'!J23","v":8.8000000000000007},282.72846091198159,152.56957591205489,130.1588849999267,4.3866455543765615E-2,1.7057991878106683E-2,0.38893399933577616,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L23","v":164.4644909479272},{"$f":"'Min X+12'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+12'!C24","v":9},{"$f":"'Min X+12'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+12'!M23","v":171.02438270488497},{"$f":"'Min X+12'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+12'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+12'!I24","v":9},{"$f":"'Min X+12'!J24","v":8.8000000000000007},336.90381652770418,165.70315710663931,171.20065942106487,6.1333841287905068E-2,2.3723283820094868E-2,0.86323659862362767,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L24","v":164.711586492527},{"$f":"'Min X+12'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+12'!C25","v":8.1},{"$f":"'Min X+12'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+12'!M24","v":145.53791191084173},{"$f":"'Min X+12'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+12'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+12'!I25","v":8.1},{"$f":"'Min X+12'!J25","v":9.9},307.65012137015151,163.93395500641799,143.71616636373355,7.7631486109008899E-2,2.1745547108158417E-2,1.4444146809261527,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L25","v":186.9886619898775},{"$f":"'Min X+12'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+12'!C26","v":7.2},{"$f":"'Min X+12'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+12'!M25","v":182.0780867114151},{"$f":"'Min X+12'!G26*W26","v":15.306837000000002},{"$f":"'Min X+12'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+12'!I26","v":7.2},{"$f":"'Min X+12'!J26","v":9.9},365.73510251713628,186.38600396629573,179.34909855084058,0.10265802358176153,2.8988160574490281E-2,2.7870395945634971,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L26","v":167.24515980943147},{"$f":"'Min X+12'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+12'!C27","v":6.3},{"$f":"'Min X+12'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+12'!M26","v":151.19563646126181},{"$f":"'Min X+12'!G27*W27","v":21.305263666666665},{"$f":"'Min X+12'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+12'!I27","v":7.2},{"$f":"'Min X+12'!J27","v":8.8000000000000007},315.31823547889098,165.74818324706277,149.57005223182819,9.6976562368729438E-2,2.558422943361038E-2,3.2212629000566633,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L27","v":177.41852621740233},{"$f":"'Min X+12'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+12'!C28","v":9.9},{"$f":"'Min X+12'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+12'!M27","v":164.25812156160006},{"$f":"'Min X+12'!G28*W28","v":31.265836333333329},{"$f":"'Min X+12'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+12'!I28","v":9.9},{"$f":"'Min X+12'!J28","v":9.9},342.64437511451882,178.41560613840622,164.2287689761126,0.10292007899610484,2.9352585487455691E-2,5.1356675451657585,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L28","v":198.05309163973305},{"$f":"'Min X+12'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+12'!C29","v":9},{"$f":"'Min X+12'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+12'!M28","v":190.79809968146751},{"$f":"'Min X+12'!G29*W29","v":36.286725666666669},{"$f":"'Min X+12'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+12'!I29","v":9},{"$f":"'Min X+12'!J29","v":8.8000000000000007},383.60214432717567,192.64003025962722,190.96211406754844,0.11306138010582456,3.598561391904545E-2,6.9234383008627329,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L29","v":199.42668902352375},{"$f":"'Min X+12'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+12'!C30","v":12.6},{"$f":"'Min X+12'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+12'!M29","v":196.76477856773158},{"$f":"'Min X+12'!G30*W30","v":47.599154666666664},{"$f":"'Min X+12'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+12'!I30","v":12.6},{"$f":"'Min X+12'!J30","v":7.7000000000000011},403.63987893089518,202.01442425180022,201.62545467909496,0.11226477172351437,3.9323888636632401E-2,9.3658371279978727,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L30","v":201.03808273738528},{"$f":"'Min X+12'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+12'!C31","v":12.6},{"$f":"'Min X+12'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+12'!M30","v":213.51807646804374},{"$f":"'Min X+12'!G31*W31","v":57.346027999999997},{"$f":"'Min X+12'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+12'!I31","v":13.5},{"$f":"'Min X+12'!J31","v":8.8000000000000007},420.69923882152136,202.52636198974716,218.17287683177418,0.1117207476381139,4.5199636269568272E-2,12.244413591642576,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L31","v":217.56978963687075},{"$f":"'Min X+12'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+12'!C32","v":11.700000000000001},{"$f":"'Min X+12'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+12'!M31","v":201.12199048457597},{"$f":"'Min X+12'!G32*W32","v":63.288791000000003},{"$f":"'Min X+12'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+12'!I32","v":11.700000000000001},{"$f":"'Min X+12'!J32","v":9.9},416.62712327197244,213.75048697784243,202.87663629412998,0.11930265902830571,4.5354190445965982E-2,12.728767621282319,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L32","v":207.61123597041825},{"$f":"'Min X+12'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+12'!C33","v":13.5},{"$f":"'Min X+12'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+12'!M32","v":204.29072185012203},{"$f":"'Min X+12'!G33*W33","v":79.520256666666668},{"$f":"'Min X+12'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+12'!I33","v":13.5},{"$f":"'Min X+12'!J33","v":12.100000000000001},410.13969332749161,204.49821191009872,205.6414814173929,0.11302406031954292,4.9240432729133088E-2,16.245250636140312,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L33","v":206.11768171721198},{"$f":"'Min X+12'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+12'!C34","v":13.5},{"$f":"'Min X+12'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+12'!M33","v":186.30336279636464},{"$f":"'Min X+12'!G34*W34","v":91.27938833333333},{"$f":"'Min X+12'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+12'!I34","v":13.5},{"$f":"'Min X+12'!J34","v":9.9},392.85981072906031,203.00469205945998,189.8551186696003,0.11298965775198784,4.8244126764339694E-2,17.005657000495251,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L34","v":176.80906460126224},{"$f":"'Min X+12'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+12'!C35","v":18.900000000000002},{"$f":"'Min X+12'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+12'!M34","v":174.31138632837965},{"$f":"'Min X+12'!G35*W35","v":105.91664},{"$f":"'Min X+12'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+12'!I35","v":17.100000000000001},{"$f":"'Min X+12'!J35","v":14.3},351.77199078458864,174.70922748875904,177.06276329582957,9.9837112503187511E-2,4.8623032550075024E-2,18.462476353643911,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L35","v":144.85200449338848},{"$f":"'Min X+12'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+12'!C36","v":18},{"$f":"'Min X+12'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+12'!M35","v":175.68641396605307},{"$f":"'Min X+12'!G36*W36","v":104.56649999999999},{"$f":"'Min X+12'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+12'!I36","v":18},{"$f":"'Min X+12'!J36","v":13.200000000000001},325.59924254761057,145.16582822268634,180.43341432492423,8.6176270702135099E-2,5.299964112884472E-2,18.370913405981288,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L36","v":174.20614294219612},{"$f":"'Min X+12'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+12'!C37","v":15.3},{"$f":"'Min X+12'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+12'!M36","v":182.84808019362828},{"$f":"'Min X+12'!G37*W37","v":109.80175999999999},{"$f":"'Min X+12'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+12'!I37","v":15.3},{"$f":"'Min X+12'!J37","v":14.3},356.68395911136469,172.89571582398611,183.78824328737858,0.11042711821003923,5.9836906249708714E-2,20.077041017881523,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L37","v":152.81309276390201},{"$f":"'Min X+12'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+12'!C38","v":18},{"$f":"'Min X+12'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+12'!M37","v":185.60586968528861},{"$f":"'Min X+12'!G38*W38","v":105.63626333333332},{"$f":"'Min X+12'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+12'!I38","v":17.100000000000001},{"$f":"'Min X+12'!J38","v":15.400000000000002},341.44987212696452,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":154.21013657393209},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":187.23973555303243},0.10295618996991374,{"$f":"F38*H38","v":6.6134132256179909E-2},{"$f":"G38*F38/1000","v":19.606710526287493},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L38","v":137.1186089471874},{"$f":"'Min X+12'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+12'!C39","v":15.3},{"$f":"'Min X+12'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+12'!M38","v":160.14872772701932},{"$f":"'Min X+12'!G39*W39","v":94.069126666666662},{"$f":"'Min X+12'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+12'!I39","v":14.4},{"$f":"'Min X+12'!J39","v":15.400000000000002},297.10741829163436,138.02082813484671,159.08659015678765,9.7780812340694342E-2,6.2137570231664933E-2,15.065050954058492,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L39","v":131.65277810163349},{"$f":"'Min X+12'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+12'!C40","v":13.5},{"$f":"'Min X+12'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+12'!M39","v":160.80284268756031},{"$f":"'Min X+12'!G40*W40","v":90.428789999999992},{"$f":"'Min X+12'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+12'!I40","v":12.6},{"$f":"'Min X+12'!J40","v":16.5},287.58831694943177,130.75367070323446,156.83464624619731,9.9107398399004912E-2,6.8196441363012589E-2,14.541206492796425,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L40","v":148.10052884060735},{"$f":"'Min X+12'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+12'!C41","v":13.5},{"$f":"'Min X+12'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+12'!M40","v":152.47347438863366},{"$f":"'Min X+12'!G41*W41","v":78.359502333333324},{"$f":"'Min X+12'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+12'!I41","v":12.6},{"$f":"'Min X+12'!J41","v":16.5},296.78533201156893,148.2825663695144,148.50276564205453,0.11796247109297163,7.0708746579130302E-2,11.947745572127578,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L41","v":114.54846636755616},{"$f":"'Min X+12'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+12'!C42","v":15.3},{"$f":"'Min X+12'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+12'!M41","v":147.52994355813638},{"$f":"'Min X+12'!G42*W42","v":69.060110666666645},{"$f":"'Min X+12'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+12'!I42","v":14.4},{"$f":"'Min X+12'!J42","v":16.5},263.00661190698219,117.65159736876203,145.35501453822016,9.6868998794154365E-2,7.4929019916227774E-2,10.188434228771984,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L42","v":102.15385130694983},{"$f":"'Min X+12'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+12'!C43","v":10.8},{"$f":"'Min X+12'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+12'!M42","v":109.33063584948106},{"$f":"'Min X+12'!G43*W43","v":55.683401333333322},{"$f":"'Min X+12'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+12'!I43","v":10.8},{"$f":"'Min X+12'!J43","v":16.5},205.43141806769157,101.86153735641618,103.56988071127539,9.2313950533657527E-2,6.0755138205660683E-2,6.0879016740351739,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L43","v":119.07120311911535},{"$f":"'Min X+12'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+12'!C44","v":11.700000000000001},{"$f":"'Min X+12'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+12'!M43","v":114.63828353235527},{"$f":"'Min X+12'!G44*W44","v":44.269151333333326},{"$f":"'Min X+12'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+12'!I44","v":10.8},{"$f":"'Min X+12'!J44","v":16.5},228.52385506508955,119.65526190499126,108.8685931600983,0.1159412141240841,6.9690372256971E-2,5.0749395222874094,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L44","v":97.329306207118407},{"$f":"'Min X+12'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+12'!C45","v":9},{"$f":"'Min X+12'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+12'!M44","v":94.264174786204393},{"$f":"'Min X+12'!G45*W45","v":35.926175333333333},{"$f":"'Min X+12'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+12'!I45","v":9},{"$f":"'Min X+12'!J45","v":3.3000000000000003},197.32781439789511,97.426244786318293,99.901569611576832,0.10306142080011309,6.2605174627558519E-2,3.3865512710211583,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L45","v":99.167015006174566},{"$f":"'Min X+12'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+12'!C46","v":10.8},{"$f":"'Min X+12'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+12'!M45","v":100.12292678097828},{"$f":"'Min X+12'!G46*W46","v":27.530689666666667},{"$f":"'Min X+12'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+12'!I46","v":10.8},{"$f":"'Min X+12'!J46","v":5.5},206.40193165666906,101.05161442518714,105.35031723148192,0.11540058098742408,7.2609549496345724E-2,2.7564532257255019,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L46","v":104.07659059134448},{"$f":"'Min X+12'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+12'!C47","v":12.6},{"$f":"'Min X+12'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+12'!M46","v":101.00047299289467},{"$f":"'Min X+12'!G47*W47","v":17.944974333333331},{"$f":"'Min X+12'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+12'!I47","v":12.6},{"$f":"'Min X+12'!J47","v":8.8000000000000007},211.36255715304117,106.6420857914502,104.72047136159095,0.13450479989427083,8.0001631303722398E-2,1.8124508955120211,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L47","v":137.35964214047925},{"$f":"'Min X+12'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+12'!C48","v":8.1},{"$f":"'Min X+12'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+12'!M47","v":118.060528721883},{"$f":"'Min X+12'!G48*W48","v":11.733950333333333},{"$f":"'Min X+12'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+12'!I48","v":7.2},{"$f":"'Min X+12'!J48","v":8.8000000000000007},253.9193228864842,137.56092885336784,116.35839403311635,0.19871328711141586,0.1021346887666538,1.3853163803496487,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L48","v":132.69295488843687},{"$f":"'Min X+12'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+12'!C49","v":9.9},{"$f":"'Min X+12'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+12'!M48","v":120.56130741212618},{"$f":"'Min X+12'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+12'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+12'!I49","v":9.9},{"$f":"'Min X+12'!J49","v":8.8000000000000007},255.12378547586343,133.57663680317552,121.54714867268792,0.21631808526133958,0.1141587394382729,0.83012342339437517,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L49","v":127.33144129316672},{"$f":"'Min X+12'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+12'!C50","v":9.9},{"$f":"'Min X+12'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+12'!M49","v":124.7596593538218},{"$f":"'Min X+12'!G50*W50","v":4.298202166666667},{"$f":"'Min X+12'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+12'!I50","v":9.9},{"$f":"'Min X+12'!J50","v":7.7000000000000011},256.12731534810462,129.29718967245253,126.83012567565206,0.23425162071417846,0.12953367816974881,0.53624223814719219,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L50","v":153.23213460382792},{"$f":"'Min X+12'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+12'!C51","v":9},{"$f":"'Min X+12'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+12'!M50","v":149.68165500549139},{"$f":"'Min X+12'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+12'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+12'!I51","v":9},{"$f":"'Min X+12'!J51","v":7.7000000000000011},303.92662866767716,153.11560834650149,150.8110203211757,0.31652625732641626,0.17063468431569734,0.34262808389715299,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L51","v":138.93206286866769},{"$f":"'Min X+12'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+12'!C52","v":7.2},{"$f":"'Min X+12'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+12'!M51","v":116.4808619762496},{"$f":"'Min X+12'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+12'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+12'!I52","v":7.2},{"$f":"'Min X+12'!J52","v":6.6000000000000005},256.14876912894727,139.21375795348794,116.93501117545931,0.31830491517974835,0.14585080079030291,0.15405893146239585,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L52","v":137.33734790058122},{"$f":"'Min X+12'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+12'!C53","v":4.5},{"$f":"'Min X+12'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+12'!M52","v":127.87256156393438},{"$f":"'Min X+12'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+12'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+12'!I53","v":5.4},{"$f":"'Min X+12'!J53","v":6.6000000000000005},262.48816478171494,135.99159651957348,126.49656826214147,0.34575138100773534,0.17599330179292297,9.3079515528081802E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L53","v":149.62784500473731},{"$f":"'Min X+12'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+12'!C54","v":4.5},{"$f":"'Min X+12'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+12'!M53","v":149.2027678891908},{"$f":"'Min X+12'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+12'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+12'!I54","v":4.5},{"$f":"'Min X+12'!J54","v":4.4000000000000004},297.29104622890952,148.21392744345854,149.07711878545095,0.41391756127877749,0.2256491037398432,0.10315237650753961,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L54","v":156.8439276095886},{"$f":"'Min X+12'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+12'!C55","v":5.4},{"$f":"'Min X+12'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+12'!M54","v":158.92831563607967},{"$f":"'Min X+12'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+12'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+12'!I55","v":5.4},{"$f":"'Min X+12'!J55","v":4.4000000000000004},312.62740634847404,152.96308628718535,159.66432006128869,0.48084132240325728,0.26399557479099484,0.14651605656578601,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L55","v":160.70857168180731},{"$f":"'Min X+12'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+12'!C56","v":2.7},{"$f":"'Min X+12'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+12'!M55","v":181.55442191620401},{"$f":"'Min X+12'!G56*W56","v":0},{"$f":"'Min X+12'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+12'!I56","v":2.7},{"$f":"'Min X+12'!J56","v":4.4000000000000004},336.88070333865664,157.3574765573789,179.52322678127777,0.55109512442838593,0.33119513492620889,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L56","v":146.97106685669777},{"$f":"'Min X+12'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+12'!C57","v":2.7},{"$f":"'Min X+12'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+12'!M56","v":186.22429265862093},{"$f":"'Min X+12'!G57*W57","v":0},{"$f":"'Min X+12'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+12'!I57","v":2.7},{"$f":"'Min X+12'!J57","v":4.4000000000000004},331.05521525470886,146.90415050679195,184.15106474791693,0.56691634990582329,0.37322791070398159,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L57","v":167.74750290305545},{"$f":"'Min X+12'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+12'!C58","v":2.7},{"$f":"'Min X+12'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+12'!M57","v":201.67989137549679},{"$f":"'Min X+12'!G58*W58","v":0},{"$f":"'Min X+12'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+12'!I58","v":2.7},{"$f":"'Min X+12'!J58","v":4.4000000000000004},365.95346492905537,166.41802920912144,199.53543571993396,0.72947369393397143,0.4444556555628148,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L58","v":190.61819224819976},{"$f":"'Min X+12'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+12'!C59","v":2.7},{"$f":"'Min X+12'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+12'!M58","v":208.79944708034492},{"$f":"'Min X+12'!G59*W59","v":0},{"$f":"'Min X+12'!H59*V59","v":2.425647E-3},{"$f":"'Min X+12'!I59","v":2.7},{"$f":"'Min X+12'!J59","v":4.4000000000000004},396.7782877251085,190.18531439717566,206.59297332793281,0.93287785102409293,0.50647375241209736,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L59","v":163.38202401491327},{"$f":"'Min X+12'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+12'!C60","v":4.5},{"$f":"'Min X+12'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+12'!M59","v":188.78428785491539},{"$f":"'Min X+12'!G60*W60","v":0},{"$f":"'Min X+12'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+12'!I60","v":4.5},{"$f":"'Min X+12'!J60","v":3.3000000000000003},352.06646679778407,162.58693457520991,189.47953222257419,0.89508943970335242,0.50475563234118648,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L60","v":187.1133276073578},{"$f":"'Min X+12'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+12'!C61","v":4.5},{"$f":"'Min X+12'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+12'!M60","v":228.9953232701593},{"$f":"'Min X+12'!G61*W61","v":0},{"$f":"'Min X+12'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+12'!I61","v":4.5},{"$f":"'Min X+12'!J61","v":3.3000000000000003},416.69333646063978,187.17391058845084,229.51942587218892,1.1394170189069655,0.67589739797036386,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L61","v":212.89370046203126},{"$f":"'Min X+12'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+12'!C62","v":3.6},{"$f":"'Min X+12'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+12'!M61","v":231.28250997655189},{"$f":"'Min X+12'!G62*W62","v":0},{"$f":"'Min X+12'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+12'!I62","v":3.6},{"$f":"'Min X+12'!J62","v":3.3000000000000003},443.6852501929713,212.85735456609655,230.82789562687475,1.4363458959347211,0.75461434967712981,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L62","v":199.78738815938866},{"$f":"'Min X+12'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+12'!C63","v":3.6},{"$f":"'Min X+12'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+12'!M62","v":243.62281520990393},{"$f":"'Min X+12'!G63*W63","v":0},{"$f":"'Min X+12'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+12'!I63","v":2.7},{"$f":"'Min X+12'!J63","v":3.3000000000000003},440.734778378437,198.59203954018423,242.1427388382528,1.4953486192044141,0.88007637165110808,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L63","v":228.10788292792228},{"$f":"'Min X+12'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+12'!C64","v":1.8},{"$f":"'Min X+12'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+12'!M63","v":275.26405094027717},{"$f":"'Min X+12'!G64*W64","v":0},{"$f":"'Min X+12'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+12'!I64","v":1.8},{"$f":"'Min X+12'!J64","v":3.3000000000000003},497.36745313548954,224.7057398563546,272.66171327913491,1.9021430715676684,1.1023376611422548,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L64","v":240.97994785716045},{"$f":"'Min X+12'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+12'!C65","v":2.7},{"$f":"'Min X+12'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+12'!M64","v":258.14200471941882},{"$f":"'Min X+12'!G65*W65","v":0},{"$f":"'Min X+12'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+12'!I65","v":2.7},{"$f":"'Min X+12'!J65","v":2.2000000000000002},496.72635484747769,239.23208425276943,257.49427059470827,2.2478636043910187,1.1477341247105721,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L65","v":237.36484617439896},{"$f":"'Min X+12'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+12'!C66","v":1.8},{"$f":"'Min X+12'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+12'!M65","v":261.10977847457065},{"$f":"'Min X+12'!G66*W66","v":0},{"$f":"'Min X+12'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+12'!I66","v":1.8},{"$f":"'Min X+12'!J66","v":2.2000000000000002},493.89832912766269,234.47906301665188,259.41926611101081,2.4857831577471048,1.2905123635598381,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L66","v":227.67501276105651},{"$f":"'Min X+12'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+12'!C67","v":2.7},{"$f":"'Min X+12'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+12'!M66","v":260.94085031178315},{"$f":"'Min X+12'!G67*W67","v":0},{"$f":"'Min X+12'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+12'!I67","v":2.7},{"$f":"'Min X+12'!J67","v":2.2000000000000002},485.49863661581583,225.4933495673383,260.00528704847756,2.6816631937182147,1.4355632633055706,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L67","v":244.48919698585527},{"$f":"'Min X+12'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+12'!C68","v":1.8},{"$f":"'Min X+12'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+12'!M67","v":252.63566362815655},{"$f":"'Min X+12'!G68*W68","v":0},{"$f":"'Min X+12'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+12'!I68","v":1.8},{"$f":"'Min X+12'!J68","v":2.2000000000000002},491.54367107616565,240.8571219871377,250.68654908902798,3.2320749987175965,1.5491145391286008,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L68","v":193.81813093436884},{"$f":"'Min X+12'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+12'!C69","v":1.8},{"$f":"'Min X+12'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+12'!M68","v":208.13813820657859},{"$f":"'Min X+12'!G69*W69","v":0},{"$f":"'Min X+12'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+12'!I69","v":1.8},{"$f":"'Min X+12'!J69","v":3.3000000000000003},396.8732999766126,191.65919527402704,205.21410470258556,2.8589356603418103,1.4240335039930285,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L69","v":181.35967639747088},{"$f":"'Min X+12'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+12'!C70","v":0},{"$f":"'Min X+12'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+12'!M69","v":209.11798540825566},{"$f":"'Min X+12'!G70*W70","v":0},{"$f":"'Min X+12'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+12'!I70","v":0},{"$f":"'Min X+12'!J70","v":0},385.91297927033929,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":178.39338854281851},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":207.51959072752075},2.9662878546523701,{"$f":"F70*H70","v":1.5983946807349074},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L70","v":157.34315563204035},{"$f":"'Min X+12'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+12'!C71","v":0},{"$f":"'Min X+12'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+12'!M70","v":169.87216978544333},{"$f":"'Min X+12'!G71*W71","v":0},{"$f":"'Min X+12'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+12'!I71","v":0},{"$f":"'Min X+12'!J71","v":0},{"$f":"L71+M71","v":320.72003772475938},152.29989522475881,168.42014250000057,2.8432604072815484,1.452027285442768,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L71","v":156.11473023543695},{"$f":"'Min X+12'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+12'!C72","v":2.7},{"$f":"'Min X+12'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+12'!M71","v":185.41741775773684},{"$f":"'Min X+12'!G72*W72","v":0},{"$f":"'Min X+12'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+12'!I72","v":2.7},{"$f":"'Min X+12'!J72","v":2.2000000000000002},337.64505575166748,153.5018059880951,184.14324976357238,3.1129242473418652,1.774167994164457,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L72","v":140.03701891925712},{"$f":"'Min X+12'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+12'!C73","v":1.8},{"$f":"'Min X+12'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+12'!M72","v":153.55752276684859},{"$f":"'Min X+12'!G73*W73","v":0},{"$f":"'Min X+12'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+12'!I73","v":1.8},{"$f":"'Min X+12'!J73","v":2.2000000000000002},289.16991075179931,137.65819775495152,151.51171299684776,3.0788211643056149,1.6458097700008414,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L73","v":137.47817604117228},{"$f":"'Min X+12'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+12'!C74","v":0.9},{"$f":"'Min X+12'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+12'!M73","v":142.48916780035711},{"$f":"'Min X+12'!G74*W74","v":0},{"$f":"'Min X+12'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+12'!I74","v":0.9},{"$f":"'Min X+12'!J74","v":2.2000000000000002},273.42843126260874,133.95022244932082,139.47820881328792,3.3279535918514798,1.7109589870691997,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L74","v":130.44040716033393},{"$f":"'Min X+12'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+12'!C75","v":0.9},{"$f":"'Min X+12'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+12'!M74","v":126.89066548248107},{"$f":"'Min X+12'!G75*W75","v":0},{"$f":"'Min X+12'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+12'!I75","v":0.9},{"$f":"'Min X+12'!J75","v":2.2000000000000002},250.65414715686455,126.77018260136798,123.88396455549656,3.4702245589659637,1.7067009269845033,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L75","v":119.97113386323069},{"$f":"'Min X+12'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+12'!C76","v":0.9},{"$f":"'Min X+12'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+12'!M75","v":117.68748065800969},{"$f":"'Min X+12'!G76*W76","v":0},{"$f":"'Min X+12'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+12'!I76","v":0.9},{"$f":"'Min X+12'!J76","v":2.2000000000000002},230.88143539689372,116.26666651967867,114.61476887721504,3.5044673435520401,1.7727117807946478,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L76","v":127.28176047801668},{"$f":"'Min X+12'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+12'!C77","v":1.8},{"$f":"'Min X+12'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+12'!M76","v":117.38570926179207},{"$f":"'Min X+12'!G77*W77","v":0},{"$f":"'Min X+12'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+12'!I77","v":1.8},{"$f":"'Min X+12'!J77","v":2.2000000000000002},238.90323849384299,123.89734956131777,115.00588893252524,4.0844109166989275,1.9798203292668293,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L77","v":114.44266698380378},{"$f":"'Min X+12'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+12'!C78","v":0.9},{"$f":"'Min X+12'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+12'!M77","v":116.82205531666868},{"$f":"'Min X+12'!G78*W78","v":0},{"$f":"'Min X+12'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+12'!I78","v":0.9},{"$f":"'Min X+12'!J78","v":2.2000000000000002},223.51899013734499,110.20311512973761,113.31587500760739,4.0395518540661799,2.2061803090612968,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L78","v":104.8007853974359},{"$f":"'Min X+12'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+12'!C79","v":0.9},{"$f":"'Min X+12'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+12'!M78","v":102.079396352873},{"$f":"'Min X+12'!G79*W79","v":0},{"$f":"'Min X+12'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+12'!I79","v":0.9},{"$f":"'Min X+12'!J79","v":2.2000000000000002},198.05458887600565,99.432637732347359,98.621951143658279,4.0681476650885511,2.157445209214722,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L79","v":87.548610549731194},{"$f":"'Min X+12'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+12'!C80","v":0.9},{"$f":"'Min X+12'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+12'!M79","v":91.775041272416715},{"$f":"'Min X+12'!G80*W80","v":0},{"$f":"'Min X+12'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+12'!I80","v":0.9},{"$f":"'Min X+12'!J80","v":2.2000000000000002},171.92545993251287,83.619689066469945,88.305770866042906,3.7289214832612543,2.1692704063738089,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L80","v":78.574232690633025},{"$f":"'Min X+12'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+12'!C81","v":1.8},{"$f":"'Min X+12'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+12'!M80","v":77.474435037387082},{"$f":"'Min X+12'!G81*W81","v":0},{"$f":"'Min X+12'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+12'!I81","v":1.8},{"$f":"'Min X+12'!J81","v":2.2000000000000002},150.63667693586973,75.613269314943139,75.023407620926605,3.6609633756898901,2.0510274164604669,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L81","v":76.918190626084538},{"$f":"'Min X+12'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+12'!C82","v":0.9},{"$f":"'Min X+12'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+12'!M81","v":100.62117769854783},{"$f":"'Min X+12'!G82*W82","v":0},{"$f":"'Min X+12'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+12'!I82","v":0.9},{"$f":"'Min X+12'!J82","v":2.2000000000000002},169.1309766478858,72.800314031937106,96.330662615948683,3.9178765941474483,2.9905150825991433,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L82","v":74.769490506413689},{"$f":"'Min X+12'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+12'!C83","v":0.9},{"$f":"'Min X+12'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+12'!M82","v":83.766775084181234},{"$f":"'Min X+12'!G83*W83","v":0},{"$f":"'Min X+12'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+12'!I83","v":0.9},{"$f":"'Min X+12'!J83","v":2.2000000000000002},150.06067030950896,70.396979406473619,79.663690903035359,4.1725110999400803,2.8030841811458727,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L83","v":67.772655333074184},{"$f":"'Min X+12'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+12'!C84","v":0},{"$f":"'Min X+12'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+12'!M83","v":93.697345282377938},{"$f":"'Min X+12'!G84*W84","v":0},{"$f":"'Min X+12'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+12'!I84","v":0},{"$f":"'Min X+12'!J84","v":1.1000000000000001},152.67010309812832,63.613983252010158,89.056119846118179,4.1586720810640276,3.5412254362597584,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L84","v":67.98049559302153},{"$f":"'Min X+12'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+12'!C85","v":2.7},{"$f":"'Min X+12'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+12'!M84","v":88.392089071690137},{"$f":"'Min X+12'!G85*W85","v":0},{"$f":"'Min X+12'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+12'!I85","v":2.7},{"$f":"'Min X+12'!J85","v":1.1000000000000001},152.28750595339216,66.079847097404738,86.207658855987404,4.6006484956167943,3.7844302157027432,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L85","v":71.718927937714426},{"$f":"'Min X+12'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+12'!C86","v":0},{"$f":"'Min X+12'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+12'!M85","v":90.436318840130411},{"$f":"'Min X+12'!G86*W86","v":0},{"$f":"'Min X+12'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+12'!I86","v":0},{"$f":"'Min X+12'!J86","v":0},152.39236044081213,66.353861911171194,86.038498529640933,5.365066026543226,4.3978203104894771,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L86","v":64.675829940586553},{"$f":"'Min X+12'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+12'!C87","v":0},{"$f":"'Min X+12'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+12'!M86","v":88.762062293021074},{"$f":"'Min X+12'!G87*W87","v":0},{"$f":"'Min X+12'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+12'!I87","v":0},{"$f":"'Min X+12'!J87","v":0},143.16541654426123,59.316112982194475,83.849303562066751,5.3597169583920765,4.9127587309543266,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L87","v":62.913627917124415},{"$f":"'Min X+12'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+12'!C88","v":0},{"$f":"'Min X+12'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+12'!M87","v":85.165964102630014},{"$f":"'Min X+12'!G88*W88","v":0},{"$f":"'Min X+12'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+12'!I88","v":0},{"$f":"'Min X+12'!J88","v":0},136.91747309008829,57.123177029426479,79.794296060661807,5.7904508876979381,5.3716680419682108,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L88","v":54.41601178613579},{"$f":"'Min X+12'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+12'!C89","v":0.9},{"$f":"'Min X+12'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+12'!M88","v":72.162801213537364},{"$f":"'Min X+12'!G89*W89","v":0},{"$f":"'Min X+12'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+12'!I89","v":0.9},{"$f":"'Min X+12'!J89","v":0},117.6294085605245,49.748194831220736,67.881213729303767,5.5678169549150525,5.1815874842335994,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L89","v":49.931783623777221},{"$f":"'Min X+12'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+12'!C90","v":0},{"$f":"'Min X+12'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+12'!M89","v":82.495777210396128},{"$f":"'Min X+12'!G90*W90","v":0},{"$f":"'Min X+12'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+12'!I90","v":0},{"$f":"'Min X+12'!J90","v":0},120.01653570623166,44.253324236481433,75.763211469750232,5.6784593872957903,6.7325657406458967,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L90","v":46.585943562750671},{"$f":"'Min X+12'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+12'!C91","v":0},{"$f":"'Min X+12'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+12'!M90","v":67.157971740061285},{"$f":"'Min X+12'!G91*W91","v":0},{"$f":"'Min X+12'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+12'!I91","v":0},{"$f":"'Min X+12'!J91","v":0},101.64108233912452,40.705999002058874,60.935083337065642,5.8799445606918006,6.2228884029956433,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L91","v":39.999502401744913},{"$f":"'Min X+12'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+12'!C92","v":0},{"$f":"'Min X+12'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+12'!M91","v":55.513671399973127},{"$f":"'Min X+12'!G92*W92","v":0},{"$f":"'Min X+12'!H92*V92","v":0.105049539},{"$f":"'Min X+12'!I92","v":0},{"$f":"'Min X+12'!J92","v":0},84.091343054980385,34.409357243771922,49.681985811208463,5.5901451579729935,5.8316855887646613,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L92","v":34.520519007343445},{"$f":"'Min X+12'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+12'!C93","v":0},{"$f":"'Min X+12'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+12'!M92","v":50.938031916594291},{"$f":"'Min X+12'!G93*W93","v":0},{"$f":"'Min X+12'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+12'!I93","v":0},{"$f":"'Min X+12'!J93","v":0},74.076924131576419,29.193699575449575,44.883224556126848,5.3268194318938713,6.0548073604674455,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L93","v":28.732454033975706},{"$f":"'Min X+12'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+12'!C94","v":0},{"$f":"'Min X+12'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+12'!M93","v":50.875742356959485},{"$f":"'Min X+12'!G94*W94","v":0},{"$f":"'Min X+12'!H94*V94","v":0.1341807075},{"$f":"'Min X+12'!I94","v":0},{"$f":"'Min X+12'!J94","v":0},67.901118778399564,23.851919525484622,44.049199252914946,4.8805345084910856,6.826543104044541,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L94","v":22.49061429022484},{"$f":"'Min X+12'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+12'!C95","v":0},{"$f":"'Min X+12'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+12'!M94","v":36.195083197697613},{"$f":"'Min X+12'!G95*W95","v":0},{"$f":"'Min X+12'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+12'!I95","v":0},{"$f":"'Min X+12'!J95","v":0},49.025576912999284,18.297525673785405,30.728051239213883,4.193088616439435,5.4670319584837319,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L95","v":19.271322968350994},{"$f":"'Min X+12'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+12'!C96","v":0},{"$f":"'Min X+12'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+12'!M95","v":34.130008005708881},{"$f":"'Min X+12'!G96*W96","v":0},{"$f":"'Min X+12'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+12'!I96","v":0},{"$f":"'Min X+12'!J96","v":0},43.683596980668241,15.337699982084967,28.345896998583278,3.9336229862660272,5.7841110071256017,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L96","v":16.050221102881487},{"$f":"'Min X+12'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+12'!C97","v":0},{"$f":"'Min X+12'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+12'!M96","v":27.675906491467636},{"$f":"'Min X+12'!G97*W97","v":0},{"$f":"'Min X+12'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+12'!I97","v":0},{"$f":"'Min X+12'!J97","v":0},34.909376736655631,12.476760192364276,22.432616544291356,3.5734609105172113,5.2432899471762786,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L97","v":9.7587053070873981},{"$f":"'Min X+12'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+12'!C98","v":0},{"$f":"'Min X+12'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+12'!M97","v":20.888652552151623},{"$f":"'Min X+12'!G98*W98","v":0},{"$f":"'Min X+12'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+12'!I98","v":0},{"$f":"'Min X+12'!J98","v":0},23.876481885021473,7.3937924466044969,16.482689438416976,2.3649128604829017,4.4059631137346473,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L98","v":7.4382681613738431},{"$f":"'Min X+12'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+12'!C99","v":0},{"$f":"'Min X+12'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+12'!M98","v":14.668660737570974},{"$f":"'Min X+12'!G99*W99","v":0},{"$f":"'Min X+12'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+12'!I99","v":0},{"$f":"'Min X+12'!J99","v":0},16.722095510547788,5.4827787210706083,11.239316789477179,1.955489440303235,3.4293439480937939,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L99","v":4.7372284938500417},{"$f":"'Min X+12'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+12'!C100","v":0},{"$f":"'Min X+12'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+12'!M99","v":10.189788277429226},{"$f":"'Min X+12'!G100*W100","v":0},{"$f":"'Min X+12'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+12'!I100","v":0},{"$f":"'Min X+12'!J100","v":0},10.952980000084356,3.3909701662188443,7.5620098338655115,1.3462583276311975,2.6277784435637148,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L100","v":2.9226938274206136},{"$f":"'Min X+12'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+12'!C101","v":0},{"$f":"'Min X+12'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+12'!M100","v":6.3480387014443984},{"$f":"'Min X+12'!G101*W101","v":0},{"$f":"'Min X+12'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+12'!I101","v":0},{"$f":"'Min X+12'!J101","v":0},6.5796088012660583,2.0281633040994262,4.5514454971666316,0.89453052332118732,1.7965932042777668,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L101","v":1.4070848572820167},{"$f":"'Min X+12'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+12'!C102","v":0},{"$f":"'Min X+12'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+12'!M101","v":3.7835263244382666},{"$f":"'Min X+12'!G102*W102","v":0},{"$f":"'Min X+12'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+12'!I102","v":0},{"$f":"'Min X+12'!J102","v":0},3.5596965557374038,0.94505515246333738,2.6146414032740664,0.46202970481867933,1.1688849211642003,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L102","v":1.0965220191679523},{"$f":"'Min X+12'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+12'!C103","v":0},{"$f":"'Min X+12'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+12'!M102","v":2.9636721394610763},{"$f":"'Min X+12'!G103*W103","v":0},{"$f":"'Min X+12'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+12'!I103","v":0},{"$f":"'Min X+12'!J103","v":0},2.6814684671387266,0.7117591506153701,1.9697093165233563,0.38476286855258224,0.99396282293771987,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L103","v":0.77096643773968387},{"$f":"'Min X+12'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+12'!C104","v":0},{"$f":"'Min X+12'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+12'!M103","v":2.0401224384479653},{"$f":"'Min X+12'!G104*W104","v":0},{"$f":"'Min X+12'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+12'!I104","v":0},{"$f":"'Min X+12'!J104","v":0},1.7845443839399378,0.48302701625624972,1.301517367683688,0.28793942148343415,0.73860507076427717,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L104","v":0.5758331560012443},{"$f":"'Min X+12'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+12'!C105","v":0},{"$f":"'Min X+12'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+12'!M104","v":1.1769702923520575},{"$f":"'Min X+12'!G105*W105","v":0},{"$f":"'Min X+12'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+12'!I105","v":0},{"$f":"'Min X+12'!J105","v":0},1.0674437481551473,0.34784727746118566,0.7195964706939616,0.22798587854005864,0.45737382165809592,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+12'!L105","v":0.1617434224263809},{"$f":"'Min X+12'!B106*U106","v":1.05},{"$f":"'Min X+12'!C106","v":0},{"$f":"'Min X+12'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+12'!M105","v":0.62817414731702947},{"$f":"'Min X+12'!G106*W106","v":0},{"$f":"'Min X+12'!H106*V106","v":1.05},{"$f":"'Min X+12'!I106","v":0},{"$f":"'Min X+12'!J106","v":0},0,0,0,0.16983059354769994,0.65958285468288103,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11949.983714882817},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12780.143144859891},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24421.321635801167},11777.160933012074,12644.160702789108,156.53086904186495,134.91385077814422,239.59264323460491,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24421.321635801181},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+14","index":60,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+14",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+14"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24347.701404046635},{"$f":"L107","v":11725.447850148372},12622.253553898274,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+13'!P107*106/206","v":123.28553486829185},{"$f":"'Min X+13'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+13'!C6","v":13.5},{"$f":"'Min X+13'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+13'!P107*100/206","v":116.30710836631306},{"$f":"'Min X+13'!G6*W6","v":0},{"$f":"'Min X+13'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+13'!I6","v":10.8},{"$f":"'Min X+13'!J6","v":9.9},{"$f":"L6+M6","v":238.28214944111033},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":121.20733005050829},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":117.07481939060204},{"$f":"B6*A6","v":0.17820481778355243},{"$f":"F6*H6","v":0.1322889757110034},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L6","v":117.56195283612448},{"$f":"'Min X+13'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+13'!C7","v":9},{"$f":"'Min X+13'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+13'!M6","v":113.63472334337315},{"$f":"'Min X+13'!G7*W7","v":0},{"$f":"'Min X+13'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+13'!I7","v":9},{"$f":"'Min X+13'!J7","v":12.100000000000001},{"$f":"L7+M7","v":228.26134001581056},117.74454241936489,110.51679759644566,1.7410416759584022E-2,1.7925746927485268E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L7","v":113.99230158952508},{"$f":"'Min X+13'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+13'!C8","v":10.8},{"$f":"'Min X+13'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+13'!M7","v":106.97588990279262},{"$f":"'Min X+13'!G8*W8","v":0},{"$f":"'Min X+13'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+13'!I8","v":11.700000000000001},{"$f":"'Min X+13'!J8","v":9.9},217.04973341410988,108.28164446064871,108.76808895346117,1.0657128876374544E-2,7.8009493314363946E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L8","v":104.53102124819229},{"$f":"'Min X+13'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+13'!C9","v":9},{"$f":"'Min X+13'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+13'!M8","v":105.22863496731686},{"$f":"'Min X+13'!G9*W9","v":0},{"$f":"'Min X+13'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+13'!I9","v":9},{"$f":"'Min X+13'!J9","v":8.8000000000000007},207.94089225961346,102.51816814256564,105.42272411704781,1.285310562664688E-2,5.9108502690666384E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L9","v":98.756338414264164},{"$f":"'Min X+13'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+13'!C10","v":9},{"$f":"'Min X+13'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+13'!M9","v":101.8724574398788},{"$f":"'Min X+13'!G10*W10","v":0},{"$f":"'Min X+13'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+13'!I10","v":9},{"$f":"'Min X+13'!J10","v":9.9},198.81593991811286,97.84880938903359,100.96713052907927,7.5290252305620373E-3,5.326910799531263E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L10","v":94.282162901293574},{"$f":"'Min X+13'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+13'!C11","v":9.9},{"$f":"'Min X+13'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+13'!M10","v":97.600989486001154},{"$f":"'Min X+13'!G11*W11","v":0},{"$f":"'Min X+13'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+13'!I11","v":9.9},{"$f":"'Min X+13'!J11","v":13.200000000000001},188.57421983786423,94.278415892434467,94.295803945429768,3.7470088591046598E-3,5.1855405713912422E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L11","v":91.116960142867413},{"$f":"'Min X+13'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+13'!C12","v":3.6},{"$f":"'Min X+13'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+13'!M11","v":91.312115060956756},{"$f":"'Min X+13'!G12*W12","v":0},{"$f":"'Min X+13'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+13'!I12","v":2.7},{"$f":"'Min X+13'!J12","v":1.1000000000000001},179.92109031201704,87.013917747568229,92.9071725644488,3.0423952991703433E-3,4.9424965079619375E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L12","v":84.477697204232342},{"$f":"'Min X+13'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+13'!C13","v":4.5},{"$f":"'Min X+13'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+13'!M12","v":90.513611904053576},{"$f":"'Min X+13'!G13*W13","v":0},{"$f":"'Min X+13'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+13'!I13","v":4.5},{"$f":"'Min X+13'!J13","v":3.3000000000000003},177.38309540361763,85.674463558490999,91.708631845126618,3.2336457413533262E-3,4.9800589269610286E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L13","v":83.660987263431267},{"$f":"'Min X+13'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+13'!C14","v":3.6},{"$f":"'Min X+13'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+13'!M13","v":89.808443403498771},{"$f":"'Min X+13'!G14*W14","v":0},{"$f":"'Min X+13'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+13'!I14","v":3.6},{"$f":"'Min X+13'!J14","v":3.3000000000000003},174.06021896561271,83.956862985911641,90.103355979701064,4.1242775196190032E-3,5.0874237976996977E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L14","v":82.855986366566995},{"$f":"'Min X+13'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+13'!C15","v":2.7},{"$f":"'Min X+13'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+13'!M14","v":89.064427606496551},{"$f":"'Min X+13'!G15*W15","v":0},{"$f":"'Min X+13'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+13'!I15","v":2.7},{"$f":"'Min X+13'!J15","v":3.3000000000000003},169.60988778449382,81.15069249045807,88.459195294035737,5.2938761089258808E-3,5.2323124608126565E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L15","v":80.779217118844443},{"$f":"'Min X+13'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+13'!C16","v":4.5},{"$f":"'Min X+13'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+13'!M15","v":88.108621685237495},{"$f":"'Min X+13'!G16*W16","v":0},{"$f":"'Min X+13'!H16*V16","v":6.26325E-5},{"$f":"'Min X+13'!I16","v":4.5},{"$f":"'Min X+13'!J16","v":3.3000000000000003},171.27595897748614,81.97285575549634,89.303103221989801,6.3613633481089992E-3,5.5184632477006373E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L16","v":82.624654890405296},{"$f":"'Min X+13'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+13'!C17","v":5.4},{"$f":"'Min X+13'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+13'!M16","v":89.918237563575914},{"$f":"'Min X+13'!G17*W17","v":0},{"$f":"'Min X+13'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+13'!I17","v":5.4},{"$f":"'Min X+13'!J17","v":3.3000000000000003},175.62910685403321,83.617020372293425,92.012086481739786,7.6345181118734505E-3,6.1510818361303196E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L17","v":84.917494875842792},{"$f":"'Min X+13'!B18*U18","v":1.043742E-4},{"$f":"'Min X+13'!C18","v":5.4},{"$f":"'Min X+13'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+13'!M17","v":93.239436564940988},{"$f":"'Min X+13'!G18*W18","v":0},{"$f":"'Min X+13'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+13'!I18","v":5.4},{"$f":"'Min X+13'!J18","v":3.3000000000000003},180.14106829449,84.808631680249121,95.332436614240876,8.8631955936701902E-3,6.9999507001129464E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L18","v":87.188878829743132},{"$f":"'Min X+13'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+13'!C19","v":1.8},{"$f":"'Min X+13'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+13'!M18","v":97.578910599323549},{"$f":"'Min X+13'!G19*W19","v":0},{"$f":"'Min X+13'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+13'!I19","v":1.8},{"$f":"'Min X+13'!J19","v":2.2000000000000002},179.54922358864263,82.378528879886389,97.170694708756244,1.0349949856740055E-2,8.2158905672954849E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L19","v":103.40714099239855},{"$f":"'Min X+13'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+13'!C20","v":3.6},{"$f":"'Min X+13'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+13'!M19","v":94.912468573647558},{"$f":"'Min X+13'!G20*W20","v":0},{"$f":"'Min X+13'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+13'!I20","v":3.6},{"$f":"'Min X+13'!J20","v":2.2000000000000002},201.09629956500484,104.79274540768689,96.303554157317947,1.4395584711653957E-2,8.9144163296084114E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L20","v":121.84718792028737},{"$f":"'Min X+13'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+13'!C21","v":3.6},{"$f":"'Min X+13'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+13'!M20","v":137.46696741455682},{"$f":"'Min X+13'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+13'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+13'!I21","v":3.6},{"$f":"'Min X+13'!J21","v":0},264.27882674047248,123.22631726987319,141.05250947059929,2.0870650414160988E-2,1.4457943957510228E-2,4.4377357230693033E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L21","v":113.05889131130517},{"$f":"'Min X+13'!B22*U22","v":2.180913E-4},{"$f":"'Min X+13'!C22","v":5.4},{"$f":"'Min X+13'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+13'!M21","v":124.18964981449636},{"$f":"'Min X+13'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+13'!H22*V22","v":1.165731E-4},{"$f":"'Min X+13'!I22","v":5.4},{"$f":"'Min X+13'!J22","v":11},233.70940679275213,115.13423415072255,118.57517264202959,2.4657160582641252E-2,1.4477172466790266E-2,0.19990614608751267,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L22","v":147.80199046340545},{"$f":"'Min X+13'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+13'!C23","v":5.4},{"$f":"'Min X+13'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+13'!M22","v":137.7644376528782},{"$f":"'Min X+13'!G23*W23","v":2.911706933333333},{"$f":"'Min X+13'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+13'!I23","v":5.4},{"$f":"'Min X+13'!J23","v":8.8000000000000007},280.90668320890654,146.55983842946003,134.34684477944649,4.2152033945433806E-2,1.7592873431699504E-2,0.40112966828065311,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L23","v":152.56957591205489},{"$f":"'Min X+13'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+13'!C24","v":9},{"$f":"'Min X+13'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+13'!M23","v":130.1588849999267},{"$f":"'Min X+13'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+13'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+13'!I24","v":9},{"$f":"'Min X+13'!J24","v":8.8000000000000007},284.15350833534984,153.81267804856827,130.34083028678157,5.6897863486628182E-2,1.8054713145134203E-2,0.65697014303429691,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L24","v":165.70315710663931},{"$f":"'Min X+13'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+13'!C25","v":8.1},{"$f":"'Min X+13'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+13'!M24","v":171.20065942106487},{"$f":"'Min X+13'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+13'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+13'!I25","v":8.1},{"$f":"'Min X+13'!J25","v":9.9},334.30013775028652,164.92505827574905,169.37507947453747,7.809883089023989E-2,2.5579946527398405E-2,1.6991087930649571,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L25","v":163.93395500641799},{"$f":"'Min X+13'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+13'!C26","v":7.2},{"$f":"'Min X+13'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+13'!M25","v":143.71616636373355},{"$f":"'Min X+13'!G26*W26","v":15.306837000000002},{"$f":"'Min X+13'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+13'!I26","v":7.2},{"$f":"'Min X+13'!J26","v":9.9},304.33723987178075,163.34395417086031,140.99328570092041,9.0000835557673145E-2,2.2880662813120838E-2,2.1998399327945521,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L26","v":186.38600396629573},{"$f":"'Min X+13'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+13'!C27","v":6.3},{"$f":"'Min X+13'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+13'!M26","v":179.34909855084058},{"$f":"'Min X+13'!G27*W27","v":21.305263666666665},{"$f":"'Min X+13'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+13'!I27","v":7.2},{"$f":"'Min X+13'!J27","v":8.8000000000000007},362.59667904431512,184.87792864765041,177.71875039666475,0.10807531864534367,3.0348154175808752E-2,3.8210798330046427,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L27","v":165.74818324706277},{"$f":"'Min X+13'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+13'!C28","v":9.9},{"$f":"'Min X+13'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+13'!M27","v":149.57005223182819},{"$f":"'Min X+13'!G28*W28","v":31.265836333333329},{"$f":"'Min X+13'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+13'!I28","v":9.9},{"$f":"'Min X+13'!J28","v":9.9},316.29535748103422,166.75203310718197,149.54332437385222,9.6150139880799693E-2,2.6727857975969316E-2,4.6764327734484574,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L28","v":178.41560613840622},{"$f":"'Min X+13'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+13'!C29","v":9},{"$f":"'Min X+13'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+13'!M28","v":164.2287689761126},{"$f":"'Min X+13'!G29*W29","v":36.286725666666669},{"$f":"'Min X+13'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+13'!I29","v":9},{"$f":"'Min X+13'!J29","v":8.8000000000000007},337.41154958189759,173.01375509182361,164.39779449007401,0.10185104658259511,3.0974486038597225E-2,5.9593242864105758,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L29","v":192.64003025962722},{"$f":"'Min X+13'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+13'!C30","v":12.6},{"$f":"'Min X+13'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+13'!M29","v":190.96211406754844},{"$f":"'Min X+13'!G30*W30","v":47.599154666666664},{"$f":"'Min X+13'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+13'!I30","v":12.6},{"$f":"'Min X+13'!J30","v":7.7000000000000011},391.05553580757419,195.23158595296093,195.82394985461323,0.10844430666628042,3.8164212935209059E-2,9.089635202974879,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L30","v":202.01442425180022},{"$f":"'Min X+13'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+13'!C31","v":12.6},{"$f":"'Min X+13'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+13'!M30","v":201.62545467909496},{"$f":"'Min X+13'!G31*W31","v":57.346027999999997},{"$f":"'Min X+13'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+13'!I31","v":13.5},{"$f":"'Min X+13'!J31","v":8.8000000000000007},409.78493352394935,203.50216093231475,206.28277259163457,0.11226331948547405,4.2682087460381248E-2,11.56241896954011,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L31","v":202.52636198974716},{"$f":"'Min X+13'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+13'!C32","v":11.700000000000001},{"$f":"'Min X+13'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+13'!M31","v":218.17287683177418},{"$f":"'Min X+13'!G32*W32","v":63.288791000000003},{"$f":"'Min X+13'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+13'!I32","v":11.700000000000001},{"$f":"'Min X+13'!J32","v":9.9},418.63898584058074,198.7153082742978,219.92367756628295,0.11105371544934098,4.9199265491216469E-2,13.807897603674899,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L32","v":213.75048697784243},{"$f":"'Min X+13'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+13'!C33","v":13.5},{"$f":"'Min X+13'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+13'!M32","v":202.87663629412998},{"$f":"'Min X+13'!G33*W33","v":79.520256666666668},{"$f":"'Min X+13'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+13'!I33","v":13.5},{"$f":"'Min X+13'!J33","v":12.100000000000001},414.8618573944907,210.63412069438675,204.22773670010397,0.11636628345566834,4.8899594026021793E-2,16.132802189779198,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L33","v":204.49821191009872},{"$f":"'Min X+13'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+13'!C34","v":13.5},{"$f":"'Min X+13'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+13'!M33","v":205.6414814173929},{"$f":"'Min X+13'!G34*W34","v":91.27938833333333},{"$f":"'Min X+13'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+13'!I34","v":13.5},{"$f":"'Min X+13'!J34","v":9.9},410.57433960823784,201.38611001383191,209.18822959440593,0.11210189626679681,5.3251822986959518E-2,18.770828639740156,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L34","v":203.00469205945998},{"$f":"'Min X+13'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+13'!C35","v":18.900000000000002},{"$f":"'Min X+13'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+13'!M34","v":189.8551186696003},{"$f":"'Min X+13'!G35*W35","v":105.91664},{"$f":"'Min X+13'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+13'!I35","v":17.100000000000001},{"$f":"'Min X+13'!J35","v":14.3},393.49222312179813,200.89006330823887,192.6021598135593,0.11462875122110994,5.2958856040991618E-2,20.108816256285337,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L35","v":174.70922748875904},{"$f":"'Min X+13'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+13'!C36","v":18},{"$f":"'Min X+13'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+13'!M35","v":177.06276329582957},{"$f":"'Min X+13'!G36*W36","v":104.56649999999999},{"$f":"'Min X+13'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+13'!I36","v":18},{"$f":"'Min X+13'!J36","v":13.200000000000001},356.8146368189922,175.00528837010557,181.8093484488866,0.10393911865347641,5.3414846942995919E-2,18.514833438173362,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L36","v":145.16582822268634},{"$f":"'Min X+13'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+13'!C37","v":15.3},{"$f":"'Min X+13'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+13'!M36","v":180.43341432492423},{"$f":"'Min X+13'!G37*W37","v":109.80175999999999},{"$f":"'Min X+13'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+13'!I37","v":15.3},{"$f":"'Min X+13'!J37","v":14.3},325.24817701699288,143.87380940060311,181.37436761638978,9.2018822083236626E-2,5.9046708534441425E-2,19.811906455685889,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L37","v":172.89571582398611},{"$f":"'Min X+13'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+13'!C38","v":18},{"$f":"'Min X+13'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+13'!M37","v":183.78824328737858},{"$f":"'Min X+13'!G38*W38","v":105.63626333333332},{"$f":"'Min X+13'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+13'!I38","v":17.100000000000001},{"$f":"'Min X+13'!J38","v":15.400000000000002},359.7019859835566,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":174.27922918111148},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":185.42275680244515},0.11648664287464425,{"$f":"F38*H38","v":6.5486484933411887E-2},{"$f":"G38*F38/1000","v":19.414703265476252},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L38","v":154.21013657393209},{"$f":"'Min X+13'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+13'!C39","v":15.3},{"$f":"'Min X+13'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+13'!M38","v":187.23973555303243},{"$f":"'Min X+13'!G39*W39","v":94.069126666666662},{"$f":"'Min X+13'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+13'!I39","v":14.4},{"$f":"'Min X+13'!J39","v":15.400000000000002},341.26725429703458,155.10016760224295,186.16708669479164,0.10996897168914721,7.2648858240801376E-2,17.613478400771378,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L39","v":138.02082813484671},{"$f":"'Min X+13'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+13'!C40","v":13.5},{"$f":"'Min X+13'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+13'!M39","v":159.08659015678765},{"$f":"'Min X+13'!G40*W40","v":90.428789999999992},{"$f":"'Min X+13'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+13'!I40","v":12.6},{"$f":"'Min X+13'!J40","v":16.5},292.23604848535638,137.11692690770539,155.11912157765096,0.10390122714129887,6.7468579136681348E-2,14.386007853104216,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L40","v":130.75367070323446},{"$f":"'Min X+13'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+13'!C41","v":13.5},{"$f":"'Min X+13'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+13'!M40","v":156.83464624619731},{"$f":"'Min X+13'!G41*W41","v":78.359502333333324},{"$f":"'Min X+13'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+13'!I41","v":12.6},{"$f":"'Min X+13'!J41","v":16.5},283.81144008131304,130.94952505148444,152.86191502982859,0.10414565175003715,7.2731216368718113E-2,12.289484828476406,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L41","v":148.2825663695144},{"$f":"'Min X+13'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+13'!C42","v":15.3},{"$f":"'Min X+13'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+13'!M41","v":148.50276564205453},{"$f":"'Min X+13'!G42*W42","v":69.060110666666645},{"$f":"'Min X+13'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+13'!I42","v":14.4},{"$f":"'Min X+13'!J42","v":16.5},297.68451234386657,151.35716980857964,146.3273425352869,0.12539656093476037,7.5423106767634474E-2,10.255617429546346,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L42","v":117.65159736876203},{"$f":"'Min X+13'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+13'!C43","v":10.8},{"$f":"'Min X+13'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+13'!M42","v":145.35501453822016},{"$f":"'Min X+13'!G43*W43","v":55.683401333333322},{"$f":"'Min X+13'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+13'!I43","v":10.8},{"$f":"'Min X+13'!J43","v":16.5},256.91951910064904,117.345278482095,139.57424061855403,0.10631888666704425,8.0773919666152758E-2,8.0938616103442129,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L43","v":101.86153735641618},{"$f":"'Min X+13'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+13'!C44","v":11.700000000000001},{"$f":"'Min X+13'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+13'!M43","v":103.56988071127539},{"$f":"'Min X+13'!G44*W44","v":44.269151333333326},{"$f":"'Min X+13'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+13'!I44","v":10.8},{"$f":"'Min X+13'!J44","v":16.5},200.26927241372715,102.4623534227338,97.806918990993339,9.9183933682389286E-2,6.2961720282053227E-2,4.5849507227827306,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L44","v":119.65526190499126},{"$f":"'Min X+13'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+13'!C45","v":9},{"$f":"'Min X+13'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+13'!M44","v":108.8685931600983},{"$f":"'Min X+13'!G45*W45","v":35.926175333333333},{"$f":"'Min X+13'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+13'!I45","v":9},{"$f":"'Min X+13'!J45","v":3.3000000000000003},234.22484818252565,119.72855966310027,114.49628851942539,0.12670224189100537,7.2304640672906664E-2,3.9112321661630252,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L45","v":97.426244786318293},{"$f":"'Min X+13'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+13'!C46","v":10.8},{"$f":"'Min X+13'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+13'!M45","v":99.901569611576832},{"$f":"'Min X+13'!G46*W46","v":27.530689666666667},{"$f":"'Min X+13'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+13'!I46","v":10.8},{"$f":"'Min X+13'!J46","v":5.5},204.44199052952084,99.312869938330138,105.1291205911907,0.113374847988155,7.2449020386133198E-2,2.7503591101892191,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L46","v":101.05161442518714},{"$f":"'Min X+13'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+13'!C47","v":12.6},{"$f":"'Min X+13'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+13'!M46","v":105.35031723148192},{"$f":"'Min X+13'!G47*W47","v":17.944974333333331},{"$f":"'Min X+13'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+13'!I47","v":12.6},{"$f":"'Min X+13'!J47","v":8.8000000000000007},212.6878891193345,103.62101899445649,109.06687012487801,0.13059543073063712,8.3447106603907972E-2,1.8905087387274673,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L47","v":106.6420857914502},{"$f":"'Min X+13'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+13'!C48","v":8.1},{"$f":"'Min X+13'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+13'!M47","v":104.72047136159095},{"$f":"'Min X+13'!G48*W48","v":11.733950333333333},{"$f":"'Min X+13'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+13'!I48","v":7.2},{"$f":"'Min X+13'!J48","v":8.8000000000000007},209.91768771153414,106.88781049572421,103.02987721580995,0.15427529572597612,9.0594145781009883E-2,1.2287848098401639,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L48","v":137.56092885336784},{"$f":"'Min X+13'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+13'!C49","v":9.9},{"$f":"'Min X+13'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+13'!M48","v":116.35839403311635},{"$f":"'Min X+13'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+13'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+13'!I49","v":9.9},{"$f":"'Min X+13'!J49","v":8.8000000000000007},255.78488992824208,138.43667492246885,117.34821500577324,0.22425393089897172,0.11017902734311562,0.80118431417845493,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L49","v":133.57663680317552},{"$f":"'Min X+13'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+13'!C50","v":9.9},{"$f":"'Min X+13'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+13'!M49","v":121.54714867268792},{"$f":"'Min X+13'!G50*W50","v":4.298202166666667},{"$f":"'Min X+13'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+13'!I50","v":9.9},{"$f":"'Min X+13'!J50","v":7.7000000000000011},259.15184633209248,135.5308958978429,123.62095043424959,0.24574090533264278,0.12619823843833111,0.52243421777710275,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L50","v":129.29718967245253},{"$f":"'Min X+13'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+13'!C51","v":9},{"$f":"'Min X+13'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+13'!M50","v":126.83012567565206},{"$f":"'Min X+13'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+13'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+13'!I51","v":9},{"$f":"'Min X+13'!J51","v":7.7000000000000011},257.21564636115306,129.23010499314776,127.98554136800531,0.26708467930474672,0.14458430764672622,0.29031989884858977,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L51","v":153.11560834650149},{"$f":"'Min X+13'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+13'!C52","v":7.2},{"$f":"'Min X+13'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+13'!M51","v":150.8110203211757},{"$f":"'Min X+13'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+13'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+13'!I52","v":7.2},{"$f":"'Min X+13'!J52","v":6.6000000000000005},304.58699097058877,153.36480774856102,151.22218322202775,0.35080059794044938,0.18883709914793625,0.1994643948305547,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L52","v":139.21375795348794},{"$f":"'Min X+13'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+13'!C53","v":4.5},{"$f":"'Min X+13'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+13'!M52","v":116.93501117545931},{"$f":"'Min X+13'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+13'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+13'!I53","v":5.4},{"$f":"'Min X+13'!J53","v":6.6000000000000005},253.43735406781354,137.86328264721845,115.57407142059509,0.35047530626948525,0.16093975486423526,8.5117980396761023E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L53","v":135.99159651957348},{"$f":"'Min X+13'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+13'!C54","v":4.5},{"$f":"'Min X+13'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+13'!M53","v":126.49656826214147},{"$f":"'Min X+13'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+13'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+13'!I54","v":4.5},{"$f":"'Min X+13'!J54","v":4.4000000000000004},261.02066032871977,134.61540109963673,126.40525922908306,0.37619541993675831,0.19130903305840088,8.7454286679043661E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L54","v":148.21392744345854},{"$f":"'Min X+13'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+13'!C55","v":5.4},{"$f":"'Min X+13'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+13'!M54","v":149.07711878545095},{"$f":"'Min X+13'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+13'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+13'!I55","v":5.4},{"$f":"'Min X+13'!J55","v":4.4000000000000004},294.18903040005353,144.3595433818206,149.8294870182329,0.45438406163794715,0.24763176721805052,0.13743423556220558,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L55","v":152.96308628718535},{"$f":"'Min X+13'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+13'!C56","v":2.7},{"$f":"'Min X+13'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+13'!M55","v":159.66432006128869},{"$f":"'Min X+13'!G56*W56","v":0},{"$f":"'Min X+13'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+13'!I56","v":2.7},{"$f":"'Min X+13'!J56","v":4.4000000000000004},307.31160893711035,149.63855165789818,157.6730572792122,0.52453462928716355,0.29126278207647605,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L56","v":157.3574765573789},{"$f":"'Min X+13'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+13'!C57","v":2.7},{"$f":"'Min X+13'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+13'!M56","v":179.52322678127777},{"$f":"'Min X+13'!G57*W57","v":0},{"$f":"'Min X+13'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+13'!I57","v":2.7},{"$f":"'Min X+13'!J57","v":4.4000000000000004},334.71392541177499,157.25049636632346,177.46342904545153,0.60698019105544099,0.35979773582623181,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L57","v":146.90415050679195},{"$f":"'Min X+13'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+13'!C58","v":2.7},{"$f":"'Min X+13'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+13'!M57","v":184.15106474791693},{"$f":"'Min X+13'!G58*W58","v":0},{"$f":"'Min X+13'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+13'!I58","v":2.7},{"$f":"'Min X+13'!J58","v":4.4000000000000004},327.71055562927825,145.66531707279231,182.04523855648597,0.63883343399962889,0.40582619143095106,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L58","v":166.41802920912144},{"$f":"'Min X+13'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+13'!C59","v":2.7},{"$f":"'Min X+13'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+13'!M58","v":199.53543571993396},{"$f":"'Min X+13'!G59*W59","v":0},{"$f":"'Min X+13'!H59*V59","v":2.425647E-3},{"$f":"'Min X+13'!I59","v":2.7},{"$f":"'Min X+13'!J59","v":4.4000000000000004},363.45501918233526,166.10358599344912,197.35143318888618,0.81444321567232847,0.48400253104775065,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L59","v":190.18531439717566},{"$f":"'Min X+13'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+13'!C60","v":4.5},{"$f":"'Min X+13'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+13'!M59","v":206.59297332793281},{"$f":"'Min X+13'!G60*W60","v":0},{"$f":"'Min X+13'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+13'!I60","v":4.5},{"$f":"'Min X+13'!J60","v":3.3000000000000003},396.48398528610812,189.24338296359252,207.24060232251563,1.0419314335831418,0.55237100541718342,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L60","v":162.58693457520991},{"$f":"'Min X+13'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+13'!C61","v":4.5},{"$f":"'Min X+13'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+13'!M60","v":189.47953222257419},{"$f":"'Min X+13'!G61*W61","v":0},{"$f":"'Min X+13'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+13'!I61","v":4.5},{"$f":"'Min X+13'!J61","v":3.3000000000000003},352.91713850614599,162.79686976969455,190.12026873645141,0.9900648055153437,0.55926348612276844,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L61","v":187.17391058845084},{"$f":"'Min X+13'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+13'!C62","v":3.6},{"$f":"'Min X+13'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+13'!M61","v":229.51942587218892},{"$f":"'Min X+13'!G62*W62","v":0},{"$f":"'Min X+13'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+13'!I62","v":3.6},{"$f":"'Min X+13'!J62","v":3.3000000000000003},416.38165433273826,187.31109032784045,229.07056400489782,1.2628202606103955,0.74886186729108672,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L62","v":212.85735456609655},{"$f":"'Min X+13'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+13'!C63","v":3.6},{"$f":"'Min X+13'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+13'!M62","v":230.82789562687475},{"$f":"'Min X+13'!G63*W63","v":0},{"$f":"'Min X+13'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+13'!I63","v":2.7},{"$f":"'Min X+13'!J63","v":3.3000000000000003},440.95822149423628,211.56418117226858,229.39404032196771,1.5931733938279582,0.83385530490701831,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L63","v":198.59203954018423},{"$f":"'Min X+13'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+13'!C64","v":1.8},{"$f":"'Min X+13'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+13'!M63","v":242.1427388382528},{"$f":"'Min X+13'!G64*W64","v":0},{"$f":"'Min X+13'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+13'!I64","v":1.8},{"$f":"'Min X+13'!J64","v":3.3000000000000003},435.10906342035082,195.43602280270386,239.67304061764696,1.6560167374803783,0.96969822060583033,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L64","v":224.7057398563546},{"$f":"'Min X+13'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+13'!C65","v":2.7},{"$f":"'Min X+13'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+13'!M64","v":272.66171327913491},{"$f":"'Min X+13'!G65*W65","v":0},{"$f":"'Min X+13'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+13'!I65","v":2.7},{"$f":"'Min X+13'!J65","v":2.2000000000000002},495.05910481757451,223.10968224321138,271.9494225743631,2.096057613143214,1.212290704771813,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L65","v":239.23208425276943},{"$f":"'Min X+13'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+13'!C66","v":1.8},{"$f":"'Min X+13'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+13'!M65","v":257.49427059470827},{"$f":"'Min X+13'!G66*W66","v":0},{"$f":"'Min X+13'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+13'!I66","v":1.8},{"$f":"'Min X+13'!J66","v":2.2000000000000002},492.14837416739738,236.3267466031019,255.82162756429548,2.5053376496675597,1.2726430304128038,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L66","v":234.47906301665188},{"$f":"'Min X+13'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+13'!C67","v":2.7},{"$f":"'Min X+13'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+13'!M66","v":259.41926611101081},{"$f":"'Min X+13'!G67*W67","v":0},{"$f":"'Min X+13'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+13'!I67","v":2.7},{"$f":"'Min X+13'!J67","v":2.2000000000000002},490.7093323512363,232.21725852452167,258.49207382671466,2.7618044921302118,1.4271922842961704,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L67","v":225.4933495673383},{"$f":"'Min X+13'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+13'!C68","v":1.8},{"$f":"'Min X+13'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+13'!M67","v":260.00528704847756},{"$f":"'Min X+13'!G68*W68","v":0},{"$f":"'Min X+13'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+13'!I68","v":1.8},{"$f":"'Min X+13'!J68","v":2.2000000000000002},480.12337742275679,222.11239406296957,258.01098335978725,2.9809555043687528,1.5943036886903397,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L68","v":240.8571219871377},{"$f":"'Min X+13'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+13'!C69","v":1.8},{"$f":"'Min X+13'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+13'!M68","v":250.68654908902798},{"$f":"'Min X+13'!G69*W69","v":0},{"$f":"'Min X+13'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+13'!I69","v":1.8},{"$f":"'Min X+13'!J69","v":3.3000000000000003},485.47574161102779,238.00433251498302,247.47140909604477,3.5527894721546929,1.7151399929832065,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L69","v":191.65919527402704},{"$f":"'Min X+13'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+13'!C70","v":0},{"$f":"'Min X+13'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+13'!M69","v":205.21410470258556},{"$f":"'Min X+13'!G70*W70","v":0},{"$f":"'Min X+13'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+13'!I70","v":0},{"$f":"'Min X+13'!J70","v":0},392.1699996092471,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":188.52445024984743},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":203.64554935939967},3.1347450241795949,{"$f":"F70*H70","v":1.5685553431858934},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L70","v":178.39338854281851},{"$f":"'Min X+13'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+13'!C71","v":0},{"$f":"'Min X+13'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+13'!M70","v":207.51959072752075},{"$f":"'Min X+13'!G71*W71","v":0},{"$f":"'Min X+13'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+13'!I71","v":0},{"$f":"'Min X+13'!J71","v":0},{"$f":"L71+M71","v":378.71550327497118},172.9697411173737,205.74576215759748,3.2236474254448146,1.7738285699232719,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L71","v":152.29989522475881},{"$f":"'Min X+13'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+13'!C72","v":2.7},{"$f":"'Min X+13'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+13'!M71","v":168.42014250000057},{"$f":"'Min X+13'!G72*W72","v":0},{"$f":"'Min X+13'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+13'!I72","v":2.7},{"$f":"'Min X+13'!J72","v":2.2000000000000002},317.07165176809349,149.76303870264979,167.30861306544372,3.036856522109022,1.6115294345568563,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L72","v":153.5018059880951},{"$f":"'Min X+13'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+13'!C73","v":1.8},{"$f":"'Min X+13'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+13'!M72","v":184.14324976357238},{"$f":"'Min X+13'!G73*W73","v":0},{"$f":"'Min X+13'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+13'!I73","v":1.8},{"$f":"'Min X+13'!J73","v":2.2000000000000002},332.59657726992714,150.826951162688,181.76962610723911,3.3748548254071093,1.9736236563333056,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L73","v":137.65819775495152},{"$f":"'Min X+13'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+13'!C74","v":0.9},{"$f":"'Min X+13'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+13'!M73","v":151.51171299684776},{"$f":"'Min X+13'!G74*W74","v":0},{"$f":"'Min X+13'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+13'!I74","v":0.9},{"$f":"'Min X+13'!J74","v":2.2000000000000002},282.51830086471057,134.12588635209153,148.39241451261904,3.3323114028599954,1.8192984842287516,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L74","v":133.95022244932082},{"$f":"'Min X+13'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+13'!C75","v":0.9},{"$f":"'Min X+13'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+13'!M74","v":139.47820881328792},{"$f":"'Min X+13'!G75*W75","v":0},{"$f":"'Min X+13'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+13'!I75","v":0.9},{"$f":"'Min X+13'!J75","v":2.2000000000000002},266.48882638624951,130.18662308818713,136.30220329806238,3.5635993611337105,1.8760055152255641,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L75","v":126.77018260136798},{"$f":"'Min X+13'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+13'!C76","v":0.9},{"$f":"'Min X+13'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+13'!M75","v":123.88396455549656},{"$f":"'Min X+13'!G76*W76","v":0},{"$f":"'Min X+13'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+13'!I76","v":0.9},{"$f":"'Min X+13'!J76","v":2.2000000000000002},243.58502469441498,122.86710878055131,120.71791591386368,3.7030738208166802,1.8660486416328843,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L76","v":116.26666651967867},{"$f":"'Min X+13'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+13'!C77","v":1.8},{"$f":"'Min X+13'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+13'!M76","v":114.61476887721504},{"$f":"'Min X+13'!G77*W77","v":0},{"$f":"'Min X+13'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+13'!I77","v":1.8},{"$f":"'Min X+13'!J77","v":2.2000000000000002},225.51740777061349,113.23572470839544,112.28168306221806,3.7309418112832256,1.9330858149969763,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L77","v":123.89734956131777},{"$f":"'Min X+13'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+13'!C78","v":0.9},{"$f":"'Min X+13'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+13'!M77","v":115.00588893252524},{"$f":"'Min X+13'!G78*W78","v":0},{"$f":"'Min X+13'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+13'!I78","v":0.9},{"$f":"'Min X+13'!J78","v":2.2000000000000002},230.85807693302235,119.32407007277583,111.53400686024651,4.3732794885419555,2.1718820722787378,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L78","v":110.20311512973761},{"$f":"'Min X+13'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+13'!C79","v":0.9},{"$f":"'Min X+13'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+13'!M78","v":113.31587500760739},{"$f":"'Min X+13'!G79*W79","v":0},{"$f":"'Min X+13'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+13'!I79","v":0.9},{"$f":"'Min X+13'!J79","v":2.2000000000000002},214.24620743834271,104.62526030450559,109.62094713383713,4.2778548252320228,2.3949278737702504,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L79","v":99.432637732347359},{"$f":"'Min X+13'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+13'!C80","v":0.9},{"$f":"'Min X+13'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+13'!M79","v":98.621951143658279},{"$f":"'Min X+13'!G80*W80","v":0},{"$f":"'Min X+13'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+13'!I80","v":0.9},{"$f":"'Min X+13'!J80","v":2.2000000000000002},189.98838637252624,94.997544831965271,94.990841540560979,4.2350929003820967,2.3311096030972984,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L80","v":83.619689066469945},{"$f":"'Min X+13'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+13'!C81","v":1.8},{"$f":"'Min X+13'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+13'!M80","v":88.305770866042906},{"$f":"'Min X+13'!G81*W81","v":0},{"$f":"'Min X+13'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+13'!I81","v":1.8},{"$f":"'Min X+13'!J81","v":2.2000000000000002},165.99164465348724,80.42364568588448,85.567998967602762,3.8960433805854642,2.3377718984401432,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L81","v":75.613269314943139},{"$f":"'Min X+13'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+13'!C82","v":0.9},{"$f":"'Min X+13'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+13'!M81","v":75.023407620926605},{"$f":"'Min X+13'!G82*W82","v":0},{"$f":"'Min X+13'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+13'!I82","v":0.9},{"$f":"'Min X+13'!J82","v":2.2000000000000002},143.05553163295497,71.561859711510266,71.493671921444701,3.8514096034328835,2.2297356994819042,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L82","v":72.800314031937106},{"$f":"'Min X+13'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+13'!C83","v":0.9},{"$f":"'Min X+13'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+13'!M82","v":96.330662615948683},{"$f":"'Min X+13'!G83*W83","v":0},{"$f":"'Min X+13'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+13'!I83","v":0.9},{"$f":"'Min X+13'!J83","v":2.2000000000000002},160.34484639509191,68.537692816786205,91.807153578305702,4.0626212151509149,3.22350903764299,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L83","v":70.396979406473619},{"$f":"'Min X+13'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+13'!C84","v":0},{"$f":"'Min X+13'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+13'!M83","v":79.663690903035359},{"$f":"'Min X+13'!G84*W84","v":0},{"$f":"'Min X+13'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+13'!I84","v":0},{"$f":"'Min X+13'!J84","v":1.1000000000000001},141.63013089305332,66.077273303619023,75.552857589434311,4.3197061028545889,3.0108333136010526,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L84","v":63.613983252010158},{"$f":"'Min X+13'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+13'!C85","v":2.7},{"$f":"'Min X+13'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+13'!M84","v":89.056119846118179},{"$f":"'Min X+13'!G85*W85","v":0},{"$f":"'Min X+13'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+13'!I85","v":2.7},{"$f":"'Min X+13'!J85","v":1.1000000000000001},148.85210260799238,62.008842876149238,86.843259731843148,4.3051403758609217,3.8128601142750447,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L85","v":66.079847097404738},{"$f":"'Min X+13'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+13'!C86","v":0},{"$f":"'Min X+13'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+13'!M85","v":86.207658855987404},{"$f":"'Min X+13'!G86*W86","v":0},{"$f":"'Min X+13'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+13'!I86","v":0},{"$f":"'Min X+13'!J86","v":0},143.15209656630353,61.136622862243989,82.015473704059531,4.9432242351607476,4.1921851519278706,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L86","v":66.353861911171194},{"$f":"'Min X+13'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+13'!C87","v":0},{"$f":"'Min X+13'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+13'!M86","v":86.038498529640933},{"$f":"'Min X+13'!G87*W87","v":0},{"$f":"'Min X+13'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+13'!I87","v":0},{"$f":"'Min X+13'!J87","v":0},142.13156789991785,60.855085640857979,81.27648225905989,5.4987762703132148,4.7620162705810438,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L87","v":59.316112982194475},{"$f":"'Min X+13'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+13'!C88","v":0},{"$f":"'Min X+13'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+13'!M87","v":83.849303562066751},{"$f":"'Min X+13'!G88*W88","v":0},{"$f":"'Min X+13'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+13'!I88","v":0},{"$f":"'Min X+13'!J88","v":0},132.41745171610694,53.856770540124764,78.560681175982168,5.459342442069711,5.288622386084584,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L88","v":57.123177029426479},{"$f":"'Min X+13'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+13'!C89","v":0.9},{"$f":"'Min X+13'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+13'!M88","v":79.794296060661807},{"$f":"'Min X+13'!G89*W89","v":0},{"$f":"'Min X+13'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+13'!I89","v":0.9},{"$f":"'Min X+13'!J89","v":0},127.14310008199961,52.178364388010365,74.96473569398924,5.844812641416115,5.7295603666725796,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L89","v":49.748194831220736},{"$f":"'Min X+13'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+13'!C90","v":0},{"$f":"'Min X+13'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+13'!M89","v":67.881213729303767},{"$f":"'Min X+13'!G90*W90","v":0},{"$f":"'Min X+13'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+13'!I90","v":0},{"$f":"'Min X+13'!J90","v":0},106.43197159587714,44.09061395910777,62.341357636769381,5.6575808721129635,5.5398560925343876,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L90","v":44.253324236481433},{"$f":"'Min X+13'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+13'!C91","v":0},{"$f":"'Min X+13'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+13'!M90","v":75.763211469750232},{"$f":"'Min X+13'!G91*W91","v":0},{"$f":"'Min X+13'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+13'!I91","v":0},{"$f":"'Min X+13'!J91","v":0},107.4107538302132,38.667796215860065,68.742957614353131,5.5855280206213704,7.0202538553971072,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L91","v":40.705999002058874},{"$f":"'Min X+13'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+13'!C92","v":0},{"$f":"'Min X+13'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+13'!M91","v":60.935083337065642},{"$f":"'Min X+13'!G92*W92","v":0},{"$f":"'Min X+13'!H92*V92","v":0.105049539},{"$f":"'Min X+13'!I92","v":0},{"$f":"'Min X+13'!J92","v":0},89.550998075651819,35.017117152071506,54.533880923580313,5.6888818499873715,6.4012024134853274,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L92","v":34.409357243771922},{"$f":"'Min X+13'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+13'!C93","v":0},{"$f":"'Min X+13'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+13'!M92","v":49.681985811208463},{"$f":"'Min X+13'!G93*W93","v":0},{"$f":"'Min X+13'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+13'!I93","v":0},{"$f":"'Min X+13'!J93","v":0},72.876170854921511,29.099691048831133,43.776479806090379,5.309666194940788,5.9055060051180837,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L93","v":29.193699575449575},{"$f":"'Min X+13'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+13'!C94","v":0},{"$f":"'Min X+13'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+13'!M93","v":44.883224556126848},{"$f":"'Min X+13'!G94*W94","v":0},{"$f":"'Min X+13'!H94*V94","v":0.1341807075},{"$f":"'Min X+13'!I94","v":0},{"$f":"'Min X+13'!J94","v":0},63.095578989609926,24.234817259305551,38.860761730304375,4.9588823161440256,6.0224628258224735,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L94","v":23.851919525484622},{"$f":"'Min X+13'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+13'!C95","v":0},{"$f":"'Min X+13'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+13'!M94","v":44.049199252914946},{"$f":"'Min X+13'!G95*W95","v":0},{"$f":"'Min X+13'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+13'!I95","v":0},{"$f":"'Min X+13'!J95","v":0},56.800887019833453,19.405032884153172,37.395854135680281,4.4468866413314503,6.6533451172346609,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L95","v":18.297525673785405},{"$f":"'Min X+13'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+13'!C96","v":0},{"$f":"'Min X+13'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+13'!M95","v":30.728051239213883},{"$f":"'Min X+13'!G96*W96","v":0},{"$f":"'Min X+13'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+13'!I96","v":0},{"$f":"'Min X+13'!J96","v":0},40.083151865892496,14.562672197436145,25.520479668456353,3.7348534763492598,5.2075715707575307,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L96","v":15.337699982084967},{"$f":"'Min X+13'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+13'!C97","v":0},{"$f":"'Min X+13'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+13'!M96","v":28.345896998583278},{"$f":"'Min X+13'!G97*W97","v":0},{"$f":"'Min X+13'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+13'!I97","v":0},{"$f":"'Min X+13'!J97","v":0},34.898551719699995,11.922876535610364,22.975675184089628,3.4148234464746032,5.3702218144936511,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L97","v":12.476760192364276},{"$f":"'Min X+13'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+13'!C98","v":0},{"$f":"'Min X+13'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+13'!M97","v":22.432616544291356},{"$f":"'Min X+13'!G98*W98","v":0},{"$f":"'Min X+13'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+13'!I98","v":0},{"$f":"'Min X+13'!J98","v":0},27.154148239130784,9.4531571930346487,17.700991046096135,3.0236029993296265,4.7316254981952222,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L98","v":7.3937924466044969},{"$f":"'Min X+13'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+13'!C99","v":0},{"$f":"'Min X+13'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+13'!M98","v":16.482689438416976},{"$f":"'Min X+13'!G99*W99","v":0},{"$f":"'Min X+13'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+13'!I99","v":0},{"$f":"'Min X+13'!J99","v":0},18.079244429559985,5.4499954848049317,12.629248944755053,1.9437969617995652,3.8534404936619224,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L99","v":5.4827787210706083},{"$f":"'Min X+13'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+13'!C100","v":0},{"$f":"'Min X+13'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+13'!M99","v":11.239316789477179},{"$f":"'Min X+13'!G100*W100","v":0},{"$f":"'Min X+13'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+13'!I100","v":0},{"$f":"'Min X+13'!J100","v":0},12.265527019625798,3.9246447781158,8.3408822415099984,1.5581339429548082,2.8984345479671818,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L100","v":3.3909701662188443},{"$f":"'Min X+13'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+13'!C101","v":0},{"$f":"'Min X+13'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+13'!M100","v":7.5620098338655115},{"$f":"'Min X+13'!G101*W101","v":0},{"$f":"'Min X+13'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+13'!I101","v":0},{"$f":"'Min X+13'!J101","v":0},7.7749612580435308,2.3531172481691627,5.4218440098743681,1.0378529180496816,2.1401658239911439,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L101","v":2.0281633040994262},{"$f":"'Min X+13'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+13'!C102","v":0},{"$f":"'Min X+13'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+13'!M101","v":4.5514454971666316},{"$f":"'Min X+13'!G102*W102","v":0},{"$f":"'Min X+13'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+13'!I102","v":0},{"$f":"'Min X+13'!J102","v":0},4.5075157404229653,1.3621965801541329,3.1453191602688326,0.66596672394529333,1.4061263368977988,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L102","v":0.94505515246333738},{"$f":"'Min X+13'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+13'!C103","v":0},{"$f":"'Min X+13'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+13'!M102","v":2.6146414032740664},{"$f":"'Min X+13'!G103*W103","v":0},{"$f":"'Min X+13'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+13'!I103","v":0},{"$f":"'Min X+13'!J103","v":0},2.3511783503645982,0.61344108083884752,1.7377372695257507,0.33161407162448991,0.87690413374831555,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L103","v":0.7117591506153701},{"$f":"'Min X+13'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+13'!C104","v":0},{"$f":"'Min X+13'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+13'!M103","v":1.9697093165233563},{"$f":"'Min X+13'!G104*W104","v":0},{"$f":"'Min X+13'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+13'!I104","v":0},{"$f":"'Min X+13'!J104","v":0},1.702528963279657,0.44593238043250366,1.2565965828471533,0.26582677018286643,0.71311273367620298,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L104","v":0.48302701625624972},{"$f":"'Min X+13'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+13'!C105","v":0},{"$f":"'Min X+13'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+13'!M104","v":1.301517367683688},{"$f":"'Min X+13'!G105*W105","v":0},{"$f":"'Min X+13'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+13'!I105","v":0},{"$f":"'Min X+13'!J105","v":0},1.0875294869056062,0.29178526938551841,0.79574421752008784,0.19124174687073128,0.50577315016360014,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+13'!L105","v":0.34784727746118566},{"$f":"'Min X+13'!B106*U106","v":1.05},{"$f":"'Min X+13'!C106","v":0},{"$f":"'Min X+13'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+13'!M105","v":0.7195964706939616},{"$f":"'Min X+13'!G106*W106","v":0},{"$f":"'Min X+13'!H106*V106","v":1.05},{"$f":"'Min X+13'!I106","v":0},{"$f":"'Min X+13'!J106","v":0},0,0,0,0.36523964133424497,0.75557629422865968,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11900.446467880365},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12760.467811155422},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24347.701404046635},11725.447850148372,12622.253553898274,158.71601009587403,137.15023708068057,245.99970595290432,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24347.701404046646},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+15","index":61,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+15",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+15"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24276.706792347559},{"$f":"L107","v":11675.204951978849},12601.501840368708,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+14'!P107*106/206","v":126.58237296605755},{"$f":"'Min X+14'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+14'!C6","v":13.5},{"$f":"'Min X+14'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+14'!P107*100/206","v":119.41733298684676},{"$f":"'Min X+14'!G6*W6","v":0},{"$f":"'Min X+14'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+14'!I6","v":10.8},{"$f":"'Min X+14'!J6","v":9.9},{"$f":"L6+M6","v":244.68090909475092},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":124.49940268707775},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":120.18150640767315},{"$f":"B6*A6","v":0.182970278979806},{"$f":"F6*H6","v":0.13582657917360241},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L6","v":121.20733005050829},{"$f":"'Min X+14'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+14'!C7","v":9},{"$f":"'Min X+14'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+14'!M6","v":117.07481939060204},{"$f":"'Min X+14'!G7*W7","v":0},{"$f":"'Min X+14'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+14'!I7","v":9},{"$f":"'Min X+14'!J7","v":12.100000000000001},{"$f":"L7+M7","v":235.34573074162876},121.38937976914951,113.95635097247923,1.7950281358777815E-2,1.8468418122825174E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L7","v":117.74454241936489},{"$f":"'Min X+14'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+14'!C8","v":10.8},{"$f":"'Min X+14'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+14'!M7","v":110.51679759644566},{"$f":"'Min X+14'!G8*W8","v":0},{"$f":"'Min X+14'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+14'!I8","v":11.700000000000001},{"$f":"'Min X+14'!J8","v":9.9},224.34227292914147,112.03353449386856,112.30873843527293,1.1007925496332184E-2,8.059161172726809E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L8","v":108.28164446064871},{"$f":"'Min X+14'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+14'!C9","v":9},{"$f":"'Min X+14'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+14'!M8","v":108.76808895346117},{"$f":"'Min X+14'!G9*W9","v":0},{"$f":"'Min X+14'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+14'!I9","v":9},{"$f":"'Min X+14'!J9","v":8.8000000000000007},215.23030946617581,106.26833017942327,108.96197928675252,1.3314281225429138E-2,6.1096667086493438E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L9","v":102.51816814256564},{"$f":"'Min X+14'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+14'!C10","v":9},{"$f":"'Min X+14'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+14'!M9","v":105.42272411704781},{"$f":"'Min X+14'!G10*W10","v":0},{"$f":"'Min X+14'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+14'!I10","v":9},{"$f":"'Min X+14'!J10","v":9.9},206.12756388425925,101.61035232145552,104.51721156280372,7.8158211101201757E-3,5.5125542440804297E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L10","v":97.84880938903359},{"$f":"'Min X+14'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+14'!C11","v":9.9},{"$f":"'Min X+14'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+14'!M10","v":100.96713052907927},{"$f":"'Min X+14'!G11*W11","v":0},{"$f":"'Min X+14'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+14'!I11","v":9.9},{"$f":"'Min X+14'!J11","v":13.200000000000001},195.50668677816071,97.844920632726442,97.661766145434257,3.8887563071436674E-3,5.3643836450099824E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L11","v":94.278415892434467},{"$f":"'Min X+14'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+14'!C12","v":3.6},{"$f":"'Min X+14'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+14'!M11","v":94.295803945429768},{"$f":"'Min X+14'!G12*W12","v":0},{"$f":"'Min X+14'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+14'!I12","v":2.7},{"$f":"'Min X+14'!J12","v":1.1000000000000001},186.06596788542953,90.17526793612781,95.89069994930172,3.1479563066483872E-3,5.10399612805625E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L12","v":87.013917747568229},{"$f":"'Min X+14'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+14'!C13","v":4.5},{"$f":"'Min X+14'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+14'!M12","v":92.9071725644488},{"$f":"'Min X+14'!G13*W13","v":0},{"$f":"'Min X+14'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+14'!I13","v":4.5},{"$f":"'Min X+14'!J13","v":3.3000000000000003},182.31264783193762,88.210587020123299,94.102060811814312,3.3307274449331918E-3,5.1117526344959738E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L13","v":85.674463558490999},{"$f":"'Min X+14'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+14'!C14","v":3.6},{"$f":"'Min X+14'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+14'!M13","v":91.708631845126618},{"$f":"'Min X+14'!G14*W14","v":0},{"$f":"'Min X+14'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+14'!I14","v":3.6},{"$f":"'Min X+14'!J14","v":3.3000000000000003},177.97367680202791,85.970240021623724,92.003436780404172,4.2235368672747103E-3,5.1950647224468108E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L14","v":83.956862985911641},{"$f":"'Min X+14'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+14'!C15","v":2.7},{"$f":"'Min X+14'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+14'!M14","v":90.103355979701064},{"$f":"'Min X+14'!G15*W15","v":0},{"$f":"'Min X+14'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+14'!I15","v":2.7},{"$f":"'Min X+14'!J15","v":3.3000000000000003},171.74956140483897,82.251498772043306,89.498062632795651,5.3642138683273584E-3,5.2933469054174892E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L15","v":81.15069249045807},{"$f":"'Min X+14'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+14'!C16","v":4.5},{"$f":"'Min X+14'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+14'!M15","v":88.459195294035737},{"$f":"'Min X+14'!G16*W16","v":0},{"$f":"'Min X+14'!H16*V16","v":6.26325E-5},{"$f":"'Min X+14'!I16","v":4.5},{"$f":"'Min X+14'!J16","v":3.3000000000000003},171.99795674691094,82.344301873424456,89.653654873486488,6.3906170336235722E-3,5.5404205492536936E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L16","v":81.97285575549634},{"$f":"'Min X+14'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+14'!C17","v":5.4},{"$f":"'Min X+14'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+14'!M16","v":89.303103221989801},{"$f":"'Min X+14'!G17*W17","v":0},{"$f":"'Min X+14'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+14'!I17","v":5.4},{"$f":"'Min X+14'!J17","v":3.3000000000000003},174.36227568358069,82.965281463624535,91.396994219956156,7.5742918718078624E-3,6.1090020336582677E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L17","v":83.617020372293425},{"$f":"'Min X+14'!B18*U18","v":1.043742E-4},{"$f":"'Min X+14'!C18","v":5.4},{"$f":"'Min X+14'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+14'!M17","v":92.012086481739786},{"$f":"'Min X+14'!G18*W18","v":0},{"$f":"'Min X+14'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+14'!I18","v":5.4},{"$f":"'Min X+14'!J18","v":3.3000000000000003},177.61347158703285,83.50829291268569,94.105178674347172,8.727459607741829E-3,6.9078073926166165E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L18","v":84.808631680249121},{"$f":"'Min X+14'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+14'!C19","v":1.8},{"$f":"'Min X+14'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+14'!M18","v":95.332436614240876},{"$f":"'Min X+14'!G19*W19","v":0},{"$f":"'Min X+14'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+14'!I19","v":1.8},{"$f":"'Min X+14'!J19","v":2.2000000000000002},174.92297415386861,79.99856428292631,94.924409870942284,1.006739732280946E-2,8.0267432985838844E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L19","v":82.378528879886389},{"$f":"'Min X+14'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+14'!C20","v":3.6},{"$f":"'Min X+14'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+14'!M19","v":97.170694708756244},{"$f":"'Min X+14'!G20*W20","v":0},{"$f":"'Min X+14'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+14'!I20","v":3.6},{"$f":"'Min X+14'!J20","v":2.2000000000000002},182.32862893870089,83.767060744518446,98.561568194182456,1.1468135367933738E-2,9.1265145737831569E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L20","v":104.79274540768689},{"$f":"'Min X+14'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+14'!C21","v":3.6},{"$f":"'Min X+14'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+14'!M20","v":96.303554157317947},{"$f":"'Min X+14'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+14'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+14'!I21","v":3.6},{"$f":"'Min X+14'!J21","v":0},206.06822146726117,106.17479593513299,99.893425532128177,1.7949472553891083E-2,1.012862518976405E-2,3.1088903071067066E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L21","v":123.22631726987319},{"$f":"'Min X+14'!B22*U22","v":2.180913E-4},{"$f":"'Min X+14'!C22","v":5.4},{"$f":"'Min X+14'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+14'!M21","v":141.05250947059929},{"$f":"'Min X+14'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+14'!H22*V22","v":1.165731E-4},{"$f":"'Min X+14'!I22","v":5.4},{"$f":"'Min X+14'!J22","v":11},260.7355092244531,125.2994426821456,135.43606654230751,2.6874587727599097E-2,1.644292829176712E-2,0.22705002877742619,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L22","v":115.13423415072255},{"$f":"'Min X+14'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+14'!C23","v":5.4},{"$f":"'Min X+14'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+14'!M22","v":118.57517264202959},{"$f":"'Min X+14'!G23*W23","v":2.911706933333333},{"$f":"'Min X+14'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+14'!I23","v":5.4},{"$f":"'Min X+14'!J23","v":8.8000000000000007},229.06142900628825,113.90139871913611,115.16003028715214,3.2835431586453356E-2,1.5142354877456734E-2,0.3452561523029945,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L23","v":146.55983842946003},{"$f":"'Min X+14'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+14'!C24","v":9},{"$f":"'Min X+14'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+14'!M23","v":134.34684477944649},{"$f":"'Min X+14'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+14'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+14'!I24","v":9},{"$f":"'Min X+14'!J24","v":8.8000000000000007},282.33339092333858,147.80518178097864,134.52820914235994,5.4656648481401594E-2,1.8635637086535761E-2,0.67810865029313339,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L24","v":153.81267804856827},{"$f":"'Min X+14'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+14'!C25","v":8.1},{"$f":"'Min X+14'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+14'!M24","v":130.34083028678157},{"$f":"'Min X+14'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+14'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+14'!I25","v":8.1},{"$f":"'Min X+14'!J25","v":9.9},281.56153882254381,153.04018341091955,128.52135541162426,7.2494637648691684E-2,1.9474875157299468E-2,1.2935887722895567,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L25","v":164.92505827574905},{"$f":"'Min X+14'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+14'!C26","v":7.2},{"$f":"'Min X+14'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+14'!M25","v":169.37507947453747},{"$f":"'Min X+14'!G26*W26","v":15.306837000000002},{"$f":"'Min X+14'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+14'!I26","v":7.2},{"$f":"'Min X+14'!J26","v":9.9},330.98262704332791,164.33451331788089,166.64811372544702,9.0544957868150228E-2,2.6965749090426532E-2,2.5925967333787914,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L26","v":163.34395417086031},{"$f":"'Min X+14'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+14'!C27","v":6.3},{"$f":"'Min X+14'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+14'!M26","v":140.99328570092041},{"$f":"'Min X+14'!G27*W27","v":21.305263666666665},{"$f":"'Min X+14'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+14'!I27","v":7.2},{"$f":"'Min X+14'!J27","v":8.8000000000000007},301.21866754921757,161.84923970990221,139.36942783931539,9.4714460958122276E-2,2.3857861604988422E-2,3.0038991270877724,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L27","v":184.87792864765041},{"$f":"'Min X+14'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+14'!C28","v":9.9},{"$f":"'Min X+14'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+14'!M27","v":177.71875039666475},{"$f":"'Min X+14'!G28*W28","v":31.265836333333329},{"$f":"'Min X+14'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+14'!I28","v":9.9},{"$f":"'Min X+14'!J28","v":9.9},363.55767381119642,185.87068138646114,177.68699242473528,0.10724726118926615,3.1757971929476915E-2,5.5565253632666369,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L28","v":166.75203310718197},{"$f":"'Min X+14'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+14'!C29","v":9},{"$f":"'Min X+14'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+14'!M28","v":149.54332437385222},{"$f":"'Min X+14'!G29*W29","v":36.286725666666669},{"$f":"'Min X+14'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+14'!I29","v":9},{"$f":"'Min X+14'!J29","v":8.8000000000000007},311.07196002129399,161.35684037455425,149.71511964673977,9.5192732627698312E-2,2.820472711244057E-2,5.4264375868353225,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L29","v":173.01375509182361},{"$f":"'Min X+14'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+14'!C30","v":12.6},{"$f":"'Min X+14'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+14'!M29","v":164.39779449007401},{"$f":"'Min X+14'!G30*W30","v":47.599154666666664},{"$f":"'Min X+14'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+14'!I30","v":12.6},{"$f":"'Min X+14'!J30","v":7.7000000000000011},344.88129836925611,175.6163591524159,169.26493921684019,9.7395939407691229E-2,3.2855273233823756E-2,7.8251960467919135,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L30","v":195.23158595296093},{"$f":"'Min X+14'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+14'!C31","v":12.6},{"$f":"'Min X+14'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+14'!M30","v":195.82394985461323},{"$f":"'Min X+14'!G31*W31","v":57.346027999999997},{"$f":"'Min X+14'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+14'!I31","v":13.5},{"$f":"'Min X+14'!J31","v":8.8000000000000007},397.20558787536055,196.72309198779647,200.48249588756408,0.10849396516445893,4.1453967049124331E-2,11.229725711433247,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L31","v":203.50216093231475},{"$f":"'Min X+14'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+14'!C32","v":11.700000000000001},{"$f":"'Min X+14'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+14'!M31","v":206.28277259163457},{"$f":"'Min X+14'!G32*W32","v":63.288791000000003},{"$f":"'Min X+14'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+14'!I32","v":11.700000000000001},{"$f":"'Min X+14'!J32","v":9.9},407.7268267598011,199.69057214529724,208.03625461450386,0.11158878701750136,4.6517977130702576E-2,13.055387281452489,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L32","v":198.7153082742978},{"$f":"'Min X+14'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+14'!C33","v":13.5},{"$f":"'Min X+14'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+14'!M32","v":219.92367756628295},{"$f":"'Min X+14'!G33*W33","v":79.520256666666668},{"$f":"'Min X+14'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+14'!I33","v":13.5},{"$f":"'Min X+14'!J33","v":12.100000000000001},416.8777962824575,195.60712717858866,221.27066910386884,0.10818109570915029,5.3008462414122319E-2,17.488387287148065,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L33","v":210.63412069438675},{"$f":"'Min X+14'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+14'!C34","v":13.5},{"$f":"'Min X+14'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+14'!M33","v":204.22773670010397},{"$f":"'Min X+14'!G34*W34","v":91.27938833333333},{"$f":"'Min X+14'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+14'!I34","v":13.5},{"$f":"'Min X+14'!J34","v":9.9},415.29350618656918,207.5186552136484,207.7748509729208,0.11546548073833818,5.2885727183161001E-2,18.641782886686542,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L34","v":201.38611001383191},{"$f":"'Min X+14'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+14'!C35","v":18.900000000000002},{"$f":"'Min X+14'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+14'!M34","v":209.18822959440593},{"$f":"'Min X+14'!G35*W35","v":105.91664},{"$f":"'Min X+14'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+14'!I35","v":17.100000000000001},{"$f":"'Min X+14'!J35","v":14.3},411.20227310437417,199.27239521211985,211.92987789225432,0.11371480171207636,5.8351702151572905E-2,22.156514406188037,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L35","v":200.89006330823887},{"$f":"'Min X+14'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+14'!C36","v":18},{"$f":"'Min X+14'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+14'!M35","v":192.6021598135593},{"$f":"'Min X+14'!G36*W36","v":104.56649999999999},{"$f":"'Min X+14'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+14'!I36","v":18},{"$f":"'Min X+14'!J36","v":13.200000000000001},398.5146056896553,201.17054852114589,197.34405716850941,0.11951478709298791,5.8102645049898094E-2,20.139733744144547,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L36","v":175.00528837010557},{"$f":"'Min X+14'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+14'!C37","v":15.3},{"$f":"'Min X+14'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+14'!M36","v":181.8093484488866},{"$f":"'Min X+14'!G37*W37","v":109.80175999999999},{"$f":"'Min X+14'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+14'!I37","v":15.3},{"$f":"'Min X+14'!J37","v":14.3},356.44420615037149,173.69435468349823,182.74985146687325,0.11093368660736636,5.9496982013354224E-2,19.962986444141016,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L37","v":143.87380940060311},{"$f":"'Min X+14'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+14'!C38","v":18},{"$f":"'Min X+14'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+14'!M37","v":181.37436761638978},{"$f":"'Min X+14'!G38*W38","v":105.63626333333332},{"$f":"'Min X+14'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+14'!I38","v":17.100000000000001},{"$f":"'Min X+14'!J38","v":15.400000000000002},328.28661718863668,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":145.27687595737237},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":183.00974123126431},9.6933443230741018E-2,{"$f":"F38*H38","v":6.4626385125437974E-2},{"$f":"G38*F38/1000","v":19.159710459441754},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L38","v":174.27922918111148},{"$f":"'Min X+14'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+14'!C39","v":15.3},{"$f":"'Min X+14'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+14'!M38","v":185.42275680244515},{"$f":"'Min X+14'!G39*W39","v":94.069126666666662},{"$f":"'Min X+14'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+14'!I39","v":14.4},{"$f":"'Min X+14'!J39","v":15.400000000000002},359.50576164562722,175.15494871521204,184.35081293041515,0.12428046589943673,7.1943872030005449E-2,17.44255679653174,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L39","v":155.10016760224295},{"$f":"'Min X+14'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+14'!C40","v":13.5},{"$f":"'Min X+14'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+14'!M39","v":186.16708669479164},{"$f":"'Min X+14'!G40*W40","v":90.428789999999992},{"$f":"'Min X+14'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+14'!I40","v":12.6},{"$f":"'Min X+14'!J40","v":16.5},336.37154243833584,154.18340915381549,182.18813328452032,0.11675844842743355,7.8953410271312294E-2,16.834864387635104,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L40","v":137.11692690770539},{"$f":"'Min X+14'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+14'!C41","v":13.5},{"$f":"'Min X+14'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+14'!M40","v":155.11912157765096},{"$f":"'Min X+14'!G41*W41","v":78.359502333333324},{"$f":"'Min X+14'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+14'!I41","v":12.6},{"$f":"'Min X+14'!J41","v":16.5},288.45489883174827,137.30771290520772,151.14718592654054,0.10921400249769,7.193565111040108E-2,12.155057169208556,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L41","v":130.94952505148444},{"$f":"'Min X+14'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+14'!C42","v":15.3},{"$f":"'Min X+14'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+14'!M41","v":152.86191502982859},{"$f":"'Min X+14'!G42*W42","v":69.060110666666645},{"$f":"'Min X+14'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+14'!I42","v":14.4},{"$f":"'Min X+14'!J42","v":16.5},284.72306429519278,134.03878634160418,150.68427795358863,0.11073870988027582,7.7637076239978398E-2,10.556660768678556,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L42","v":151.35716980857964},{"$f":"'Min X+14'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+14'!C43","v":10.8},{"$f":"'Min X+14'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+14'!M42","v":146.3273425352869},{"$f":"'Min X+14'!G43*W43","v":55.683401333333322},{"$f":"'Min X+14'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+14'!I43","v":10.8},{"$f":"'Min X+14'!J43","v":16.5},291.56642030801589,151.0203920159868,140.54602829202909,0.13677779259285783,8.1314243257834345E-2,8.1480041404325174,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L43","v":117.345278482095},{"$f":"'Min X+14'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+14'!C44","v":11.700000000000001},{"$f":"'Min X+14'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+14'!M43","v":139.57424061855403},{"$f":"'Min X+14'!G44*W44","v":44.269151333333326},{"$f":"'Min X+14'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+14'!I44","v":10.8},{"$f":"'Min X+14'!J44","v":16.5},251.72040911896221,117.93101782374478,133.78939129521743,0.11426065835021972,8.4849323336612492E-2,6.1788331801778478,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L44","v":102.4623534227338},{"$f":"'Min X+14'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+14'!C45","v":9},{"$f":"'Min X+14'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+14'!M44","v":97.806918990993339},{"$f":"'Min X+14'!G45*W45","v":35.926175333333333},{"$f":"'Min X+14'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+14'!I45","v":9},{"$f":"'Min X+14'!J45","v":3.3000000000000003},205.99581756588017,102.55385664890703,103.44196091697314,0.10849677382677111,6.4958074020192269E-2,3.5138285204835564,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L45","v":119.72855966310027},{"$f":"'Min X+14'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+14'!C46","v":10.8},{"$f":"'Min X+14'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+14'!M45","v":114.49628851942539},{"$f":"'Min X+14'!G46*W46","v":27.530689666666667},{"$f":"'Min X+14'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+14'!I46","v":10.8},{"$f":"'Min X+14'!J46","v":5.5},241.30248697816029,121.58923162801675,119.71325535014354,0.13932803508353003,8.3033169281848576E-2,3.1521617872134304,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L46","v":99.312869938330138},{"$f":"'Min X+14'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+14'!C47","v":12.6},{"$f":"'Min X+14'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+14'!M46","v":105.1291205911907},{"$f":"'Min X+14'!G47*W47","v":17.944974333333331},{"$f":"'Min X+14'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+14'!I47","v":12.6},{"$f":"'Min X+14'!J47","v":8.8000000000000007},210.73037029032605,101.88452159772747,108.84584869259857,0.12834834060265385,8.3271898592125235E-2,1.8865393706948217,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L47","v":103.62101899445649},{"$f":"'Min X+14'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+14'!C48","v":8.1},{"$f":"'Min X+14'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+14'!M47","v":109.06687012487801},{"$f":"'Min X+14'!G48*W48","v":11.733950333333333},{"$f":"'Min X+14'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+14'!I48","v":7.2},{"$f":"'Min X+14'!J48","v":8.8000000000000007},211.2436300583235,103.87111416813811,107.37251589018541,0.14990482631837662,9.4354234692604011E-2,1.2797852370574356,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L48","v":106.88781049572421},{"$f":"'Min X+14'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+14'!C49","v":9.9},{"$f":"'Min X+14'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+14'!M48","v":103.02987721580995},{"$f":"'Min X+14'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+14'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+14'!I49","v":9.9},{"$f":"'Min X+14'!J49","v":8.8000000000000007},211.84587922840888,107.81356035167059,104.03231887673827,0.17425014405363021,9.7558339071677047E-2,0.70941097290794508,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L49","v":138.43667492246885},{"$f":"'Min X+14'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+14'!C50","v":9.9},{"$f":"'Min X+14'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+14'!M49","v":117.34821500577324},{"$f":"'Min X+14'!G50*W50","v":4.298202166666667},{"$f":"'Min X+14'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+14'!I50","v":9.9},{"$f":"'Min X+14'!J50","v":7.7000000000000011},259.80836938246603,140.38199300622318,119.42637637624281,0.25468191624569719,0.12183862953042503,0.50438635199228044,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L50","v":135.5308958978429},{"$f":"'Min X+14'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+14'!C51","v":9},{"$f":"'Min X+14'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+14'!M50","v":123.62095043424959},{"$f":"'Min X+14'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+14'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+14'!I51","v":9},{"$f":"'Min X+14'!J51","v":7.7000000000000011},260.23095900463886,135.45093446976807,124.7800245348708,0.27996142807481772,0.14092589937879005,0.2829739514523536,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L51","v":129.23010499314776},{"$f":"'Min X+14'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+14'!C52","v":7.2},{"$f":"'Min X+14'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+14'!M51","v":127.98554136800531},{"$f":"'Min X+14'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+14'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+14'!I52","v":7.2},{"$f":"'Min X+14'!J52","v":6.6000000000000005},257.95931312375689,129.53402807066371,128.42528505309318,0.296076922484037,0.16025631491214556,0.16927515311323429,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L52","v":153.36480774856102},{"$f":"'Min X+14'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+14'!C53","v":4.5},{"$f":"'Min X+14'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+14'!M52","v":151.22218322202775},{"$f":"'Min X+14'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+14'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+14'!I53","v":5.4},{"$f":"'Min X+14'!J53","v":6.6000000000000005},301.79276011648585,151.97870669966471,149.81405341682111,0.38610104889630237,0.20812980520666563,0.11007590197031854,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L53","v":137.86328264721845},{"$f":"'Min X+14'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+14'!C54","v":4.5},{"$f":"'Min X+14'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+14'!M53","v":115.57407142059509},{"$f":"'Min X+14'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+14'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+14'!I54","v":4.5},{"$f":"'Min X+14'!J54","v":4.4000000000000004},251.98119075009936,136.4819095562579,115.49928119384144,0.38137309096055472,0.17479022675363687,7.9902942139387645E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L54","v":134.61540109963673},{"$f":"'Min X+14'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+14'!C55","v":5.4},{"$f":"'Min X+14'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+14'!M54","v":126.40525922908306},{"$f":"'Min X+14'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+14'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+14'!I55","v":5.4},{"$f":"'Min X+14'!J55","v":4.4000000000000004},257.99799411655096,130.80270646448506,127.19528765206591,0.41269463515167071,0.20997157701714661,0.11653304219136081,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L55","v":144.3595433818206},{"$f":"'Min X+14'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+14'!C56","v":2.7},{"$f":"'Min X+14'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+14'!M55","v":149.8294870182329},{"$f":"'Min X+14'!G56*W56","v":0},{"$f":"'Min X+14'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+14'!I56","v":2.7},{"$f":"'Min X+14'!J56","v":4.4000000000000004},288.92067679402282,141.06451166266658,147.85616513135628,0.49503171915400301,0.27332188687660602,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L56","v":149.63855165789818},{"$f":"'Min X+14'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+14'!C57","v":2.7},{"$f":"'Min X+14'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+14'!M56","v":157.6730572792122},{"$f":"'Min X+14'!G57*W57","v":0},{"$f":"'Min X+14'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+14'!I57","v":2.7},{"$f":"'Min X+14'!J57","v":4.4000000000000004},305.21839725339316,149.56134593077499,155.65705132261817,0.57720572712317919,0.31600595659400577,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L57","v":157.25049636632346},{"$f":"'Min X+14'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+14'!C58","v":2.7},{"$f":"'Min X+14'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+14'!M57","v":177.46342904545153},{"$f":"'Min X+14'!G58*W58","v":0},{"$f":"'Min X+14'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+14'!I58","v":2.7},{"$f":"'Min X+14'!J58","v":4.4000000000000004},331.33901123737388,155.96667038696691,175.37234085040697,0.68382597935651979,0.39108819504453651,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L58","v":145.66531707279231},{"$f":"'Min X+14'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+14'!C59","v":2.7},{"$f":"'Min X+14'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+14'!M58","v":182.04523855648597},{"$f":"'Min X+14'!G59*W59","v":0},{"$f":"'Min X+14'!H59*V59","v":2.425647E-3},{"$f":"'Min X+14'!I59","v":2.7},{"$f":"'Min X+14'!J59","v":4.4000000000000004},325.35609787459316,145.45243680487604,179.90366106971712,0.71288026791625891,0.44157748676882452,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L59","v":166.10358599344912},{"$f":"'Min X+14'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+14'!C60","v":4.5},{"$f":"'Min X+14'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+14'!M59","v":197.35143318888618},{"$f":"'Min X+14'!G60*W60","v":0},{"$f":"'Min X+14'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+14'!I60","v":4.5},{"$f":"'Min X+14'!J60","v":3.3000000000000003},363.31735789964353,165.2935864594366,198.0237714402069,0.90999953401252343,0.52766174867927174,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L60","v":189.24338296359252},{"$f":"'Min X+14'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+14'!C61","v":4.5},{"$f":"'Min X+14'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+14'!M60","v":207.24060232251563},{"$f":"'Min X+14'!G61*W61","v":0},{"$f":"'Min X+14'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+14'!I61","v":4.5},{"$f":"'Min X+14'!J61","v":3.3000000000000003},397.11991074682123,189.29099508175909,207.82891566506214,1.1523878818334197,0.61168665745346429,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L61","v":162.79686976969455},{"$f":"'Min X+14'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+14'!C62","v":3.6},{"$f":"'Min X+14'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+14'!M61","v":190.12026873645141},{"$f":"'Min X+14'!G62*W62","v":0},{"$f":"'Min X+14'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+14'!I62","v":3.6},{"$f":"'Min X+14'!J62","v":3.3000000000000003},352.89847193466875,163.09851591865413,189.79995601601462,1.0983538510404312,0.62031272043676633,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L62","v":187.31109032784045},{"$f":"'Min X+14'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+14'!C63","v":3.6},{"$f":"'Min X+14'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+14'!M62","v":229.07056400489782},{"$f":"'Min X+14'!G63*W63","v":0},{"$f":"'Min X+14'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+14'!I63","v":2.7},{"$f":"'Min X+14'!J63","v":3.3000000000000003},413.85218003298883,186.20912305220864,227.64305698078019,1.4019672756317922,0.82750702411761567,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L63","v":211.56418117226858},{"$f":"'Min X+14'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+14'!C64","v":1.8},{"$f":"'Min X+14'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+14'!M63","v":229.39404032196771},{"$f":"'Min X+14'!G64*W64","v":0},{"$f":"'Min X+14'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+14'!I64","v":1.8},{"$f":"'Min X+14'!J64","v":3.3000000000000003},435.27538875288656,208.29999250748719,226.97539624539937,1.764188664781376,0.91864407656833469,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L64","v":195.43602280270386},{"$f":"'Min X+14'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+14'!C65","v":2.7},{"$f":"'Min X+14'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+14'!M64","v":239.67304061764696},{"$f":"'Min X+14'!G65*W65","v":0},{"$f":"'Min X+14'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+14'!I65","v":2.7},{"$f":"'Min X+14'!J65","v":2.2000000000000002},433.22041542730631,194.11299343220398,239.10742199510233,1.8230293704998721,1.06561862254463,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L65","v":223.10968224321138},{"$f":"'Min X+14'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+14'!C66","v":1.8},{"$f":"'Min X+14'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+14'!M65","v":271.9494225743631},{"$f":"'Min X+14'!G66*W66","v":0},{"$f":"'Min X+14'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+14'!I66","v":1.8},{"$f":"'Min X+14'!J66","v":2.2000000000000002},490.57852128986474,220.3731850769756,270.20533621288911,2.336497166235814,1.3440863614740255,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L66","v":236.3267466031019},{"$f":"'Min X+14'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+14'!C67","v":2.7},{"$f":"'Min X+14'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+14'!M66","v":255.82162756429548},{"$f":"'Min X+14'!G67*W67","v":0},{"$f":"'Min X+14'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+14'!I67","v":2.7},{"$f":"'Min X+14'!J67","v":2.2000000000000002},488.95740687572265,234.04317922620302,254.91422764951966,2.7835673768988642,1.4073999147758534,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L67","v":232.21725852452167},{"$f":"'Min X+14'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+14'!C68","v":1.8},{"$f":"'Min X+14'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+14'!M67","v":258.49207382671466},{"$f":"'Min X+14'!G68*W68","v":0},{"$f":"'Min X+14'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+14'!I68","v":1.8},{"$f":"'Min X+14'!J68","v":2.2000000000000002},485.25446380685923,228.74741492897309,256.50704887788618,3.0698435955485972,1.5850249488284776,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L68","v":222.11239406296957},{"$f":"'Min X+14'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+14'!C69","v":1.8},{"$f":"'Min X+14'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+14'!M68","v":258.01098335978725},{"$f":"'Min X+14'!G69*W69","v":0},{"$f":"'Min X+14'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+14'!I69","v":1.8},{"$f":"'Min X+14'!J69","v":3.3000000000000003},474.28183202588377,219.53610076198041,254.74573126390339,3.2762933009891793,1.7652520958838476,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L69","v":238.00433251498302},{"$f":"'Min X+14'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+14'!C70","v":0},{"$f":"'Min X+14'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+14'!M69","v":247.47140909604477},{"$f":"'Min X+14'!G70*W70","v":0},{"$f":"'Min X+14'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+14'!I70","v":0},{"$f":"'Min X+14'!J70","v":0},479.69143412316384,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":234.11157435110883},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":245.57985977205499},3.8927581638742028,{"$f":"F70*H70","v":1.8915493239897774},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L70","v":188.52445024984743},{"$f":"'Min X+14'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+14'!C71","v":0},{"$f":"'Min X+14'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+14'!M70","v":203.64554935939967},{"$f":"'Min X+14'!G71*W71","v":0},{"$f":"'Min X+14'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+14'!I71","v":0},{"$f":"'Min X+14'!J71","v":0},{"$f":"L71+M71","v":384.82256524126154},182.91773005889459,201.90483518236695,3.4067201909528673,1.7407141770327192,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L71","v":172.9697411173737},{"$f":"'Min X+14'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+14'!C72","v":2.7},{"$f":"'Min X+14'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+14'!M71","v":205.74576215759748},{"$f":"'Min X+14'!G72*W72","v":0},{"$f":"'Min X+14'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+14'!I72","v":2.7},{"$f":"'Min X+14'!J72","v":2.2000000000000002},374.29781057107652,170.02072832807002,204.2770822430065,3.4490127893036919,1.9686799145909841,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L72","v":149.76303870264979},{"$f":"'Min X+14'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+14'!C73","v":1.8},{"$f":"'Min X+14'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+14'!M72","v":167.30861306544372},{"$f":"'Min X+14'!G73*W73","v":0},{"$f":"'Min X+14'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+14'!I73","v":1.8},{"$f":"'Min X+14'!J73","v":2.2000000000000002},312.28580441988777,147.17038354084366,165.11542087904411,3.2926551618061617,1.7931921863996398,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L73","v":150.826951162688},{"$f":"'Min X+14'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+14'!C74","v":0.9},{"$f":"'Min X+14'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+14'!M73","v":181.76962610723911},{"$f":"'Min X+14'!G74*W74","v":0},{"$f":"'Min X+14'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+14'!I74","v":0.9},{"$f":"'Min X+14'!J74","v":2.2000000000000002},325.2628633088774,146.9758618892927,178.28700141958473,3.6510892733953031,2.182624687654394,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L74","v":134.12588635209153},{"$f":"'Min X+14'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+14'!C75","v":0.9},{"$f":"'Min X+14'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+14'!M74","v":148.39241451261904},{"$f":"'Min X+14'!G75*W75","v":0},{"$f":"'Min X+14'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+14'!I75","v":0.9},{"$f":"'Min X+14'!J75","v":2.2000000000000002},275.45412506670169,130.35761364469352,145.09651142200818,3.5682727073980272,1.9959030906108823,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L75","v":130.18662308818713},{"$f":"'Min X+14'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+14'!C76","v":0.9},{"$f":"'Min X+14'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+14'!M75","v":136.30220329806238},{"$f":"'Min X+14'!G76*W76","v":0},{"$f":"'Min X+14'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+14'!I76","v":0.9},{"$f":"'Min X+14'!J76","v":2.2000000000000002},259.13285217498935,126.18375189335468,132.94910028163466,3.8028711948324663,2.0531030164277508,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L76","v":122.86710878055131},{"$f":"'Min X+14'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+14'!C77","v":1.8},{"$f":"'Min X+14'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+14'!M76","v":120.71791591386368},{"$f":"'Min X+14'!G77*W77","v":0},{"$f":"'Min X+14'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+14'!I77","v":1.8},{"$f":"'Min X+14'!J77","v":2.2000000000000002},237.90625671596325,119.62436192882785,118.2818947871354,3.9427468517234487,2.03602112672827,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L77","v":113.23572470839544},{"$f":"'Min X+14'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+14'!C78","v":0.9},{"$f":"'Min X+14'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+14'!M77","v":112.28168306221806},{"$f":"'Min X+14'!G78*W78","v":0},{"$f":"'Min X+14'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+14'!I78","v":0.9},{"$f":"'Min X+14'!J78","v":2.2000000000000002},217.90002254364094,109.03877502391228,108.86124751972866,3.9969496844831638,2.1204355424893979,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L78","v":119.32407007277583},{"$f":"'Min X+14'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+14'!C79","v":0.9},{"$f":"'Min X+14'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+14'!M78","v":111.53400686024651},{"$f":"'Min X+14'!G79*W79","v":0},{"$f":"'Min X+14'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+14'!I79","v":0.9},{"$f":"'Min X+14'!J79","v":2.2000000000000002},221.26889754153285,113.39215882120898,107.87673872032389,4.6319112515668452,2.3572681399226192,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L79","v":104.62526030450559},{"$f":"'Min X+14'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+14'!C80","v":0.9},{"$f":"'Min X+14'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+14'!M79","v":109.62094713383713},{"$f":"'Min X+14'!G80*W80","v":0},{"$f":"'Min X+14'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+14'!I80","v":0.9},{"$f":"'Min X+14'!J80","v":2.2000000000000002},205.69885640427529,99.969000194933017,105.72985620934227,4.4562601095725753,2.5910909244948659,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L80","v":94.997544831965271},{"$f":"'Min X+14'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+14'!C81","v":1.8},{"$f":"'Min X+14'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+14'!M80","v":94.990841540560979},{"$f":"'Min X+14'!G81*W81","v":0},{"$f":"'Min X+14'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+14'!I81","v":1.8},{"$f":"'Min X+14'!J81","v":2.2000000000000002},183.34747139340487,91.271379656676928,92.07609173672796,4.4261651752883484,2.5147498038330092,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L81","v":80.42364568588448},{"$f":"'Min X+14'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+14'!C82","v":0.9},{"$f":"'Min X+14'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+14'!M81","v":85.567998967602762},{"$f":"'Min X+14'!G82*W82","v":0},{"$f":"'Min X+14'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+14'!I82","v":0.9},{"$f":"'Min X+14'!J82","v":2.2000000000000002},157.85208891320579,76.127216525447622,81.724872387758168,4.0964291604368652,2.543126579844603,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L82","v":71.561859711510266},{"$f":"'Min X+14'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+14'!C83","v":0.9},{"$f":"'Min X+14'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+14'!M82","v":71.493671921444701},{"$f":"'Min X+14'!G83*W83","v":0},{"$f":"'Min X+14'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+14'!I83","v":0.9},{"$f":"'Min X+14'!J83","v":2.2000000000000002},135.16963252575187,67.36835043444735,67.801282091304529,3.9935092770629259,2.3923898301401736,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L83","v":68.537692816786205},{"$f":"'Min X+14'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+14'!C84","v":0},{"$f":"'Min X+14'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+14'!M83","v":91.807153578305702},{"$f":"'Min X+14'!G84*W84","v":0},{"$f":"'Min X+14'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+14'!I84","v":0},{"$f":"'Min X+14'!J84","v":1.1000000000000001},151.56944304488246,64.332076433350593,87.237366611531883,4.2056163834356068,3.4697869667738286,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L84","v":66.077273303619023},{"$f":"'Min X+14'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+14'!C85","v":2.7},{"$f":"'Min X+14'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+14'!M84","v":75.552857589434311},{"$f":"'Min X+14'!G85*W85","v":0},{"$f":"'Min X+14'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+14'!I85","v":2.7},{"$f":"'Min X+14'!J85","v":1.1000000000000001},138.22355516681688,64.305427292982387,73.918127873834507,4.471846010636634,3.2347297155998125,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L85","v":62.008842876149238},{"$f":"'Min X+14'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+14'!C86","v":0},{"$f":"'Min X+14'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+14'!M85","v":86.843259731843148},{"$f":"'Min X+14'!G86*W86","v":0},{"$f":"'Min X+14'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+14'!I86","v":0},{"$f":"'Min X+14'!J86","v":0},139.99032358027145,57.370157583070004,82.620165997201454,4.6386852930792326,4.2230937346416875,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L86","v":61.136622862243989},{"$f":"'Min X+14'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+14'!C87","v":0},{"$f":"'Min X+14'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+14'!M86","v":82.015473704059531},{"$f":"'Min X+14'!G87*W87","v":0},{"$f":"'Min X+14'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+14'!I87","v":0},{"$f":"'Min X+14'!J87","v":0},133.54632350919894,56.070201687059949,77.476121822138992,5.0664211751840424,4.539351881920541,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L87","v":60.855085640857979},{"$f":"'Min X+14'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+14'!C88","v":0},{"$f":"'Min X+14'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+14'!M87","v":81.27648225905989},{"$f":"'Min X+14'!G88*W88","v":0},{"$f":"'Min X+14'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+14'!I88","v":0},{"$f":"'Min X+14'!J88","v":0},131.40423436229517,55.254099076639726,76.150135285655452,5.6009865642182506,5.126346973404436,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L88","v":53.856770540124764},{"$f":"'Min X+14'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+14'!C89","v":0.9},{"$f":"'Min X+14'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+14'!M88","v":78.560681175982168},{"$f":"'Min X+14'!G89*W89","v":0},{"$f":"'Min X+14'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+14'!I89","v":0.9},{"$f":"'Min X+14'!J89","v":0},123.06587430606143,49.246174847651098,73.819699458410327,5.5105956924736663,5.6409817175718411,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L89","v":52.178364388010365},{"$f":"'Min X+14'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+14'!C90","v":0},{"$f":"'Min X+14'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+14'!M89","v":74.96473569398924},{"$f":"'Min X+14'!G90*W90","v":0},{"$f":"'Min X+14'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+14'!I90","v":0},{"$f":"'Min X+14'!J90","v":0},115.09120011905509,46.244414074812561,68.846786044242521,5.933950313197804,6.1179496497467216,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L90","v":44.09061395910777},{"$f":"'Min X+14'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+14'!C91","v":0},{"$f":"'Min X+14'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+14'!M90","v":62.341357636769381},{"$f":"'Min X+14'!G91*W91","v":0},{"$f":"'Min X+14'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+14'!I91","v":0},{"$f":"'Min X+14'!J91","v":0},95.090401665734987,38.525622764345108,56.564778901389872,5.5649911947626602,5.7765787353795099,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L91","v":38.667796215860065},{"$f":"'Min X+14'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+14'!C92","v":0},{"$f":"'Min X+14'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+14'!M91","v":68.742957614353131},{"$f":"'Min X+14'!G92*W92","v":0},{"$f":"'Min X+14'!H92*V92","v":0.105049539},{"$f":"'Min X+14'!I92","v":0},{"$f":"'Min X+14'!J92","v":0},94.78530575276622,33.263764145297429,61.521541607468791,5.404032070562633,7.2214160068843363,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L92","v":35.017117152071506},{"$f":"'Min X+14'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+14'!C93","v":0},{"$f":"'Min X+14'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+14'!M92","v":54.533880923580313},{"$f":"'Min X+14'!G93*W93","v":0},{"$f":"'Min X+14'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+14'!I93","v":0},{"$f":"'Min X+14'!J93","v":0},77.665317125229876,29.613668262589897,48.051648862639979,5.4034488894816075,6.4822320609403299,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L93","v":29.099691048831133},{"$f":"'Min X+14'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+14'!C94","v":0},{"$f":"'Min X+14'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+14'!M93","v":43.776479806090379},{"$f":"'Min X+14'!G94*W94","v":0},{"$f":"'Min X+14'!H94*V94","v":0.1341807075},{"$f":"'Min X+14'!I94","v":0},{"$f":"'Min X+14'!J94","v":0},62.05929792530506,24.156777151455348,37.902520773849709,4.942913897375786,5.8739590322406698,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L94","v":24.234817259305551},{"$f":"'Min X+14'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+14'!C95","v":0},{"$f":"'Min X+14'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+14'!M94","v":38.860761730304375},{"$f":"'Min X+14'!G95*W95","v":0},{"$f":"'Min X+14'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+14'!I95","v":0},{"$f":"'Min X+14'!J95","v":0},52.707640574750883,19.71654421170583,32.991096363045052,4.5182730475997221,5.8696653672593246,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L95","v":19.405032884153172},{"$f":"'Min X+14'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+14'!C96","v":0},{"$f":"'Min X+14'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+14'!M95","v":37.395854135680281},{"$f":"'Min X+14'!G96*W96","v":0},{"$f":"'Min X+14'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+14'!I96","v":0},{"$f":"'Min X+14'!J96","v":0},46.502388058422383,15.444117303644656,31.058270754777727,3.9609155805085154,6.3375833809025552,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L96","v":14.562672197436145},{"$f":"'Min X+14'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+14'!C97","v":0},{"$f":"'Min X+14'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+14'!M96","v":25.520479668456353},{"$f":"'Min X+14'!G97*W97","v":0},{"$f":"'Min X+14'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+14'!I97","v":0},{"$f":"'Min X+14'!J97","v":0},32.005945153508719,11.320402853191954,20.685542300316769,3.2422693442441917,4.8349373681395855,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L97","v":11.922876535610364},{"$f":"'Min X+14'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+14'!C98","v":0},{"$f":"'Min X+14'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+14'!M97","v":22.975675184089628},{"$f":"'Min X+14'!G98*W98","v":0},{"$f":"'Min X+14'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+14'!I98","v":0},{"$f":"'Min X+14'!J98","v":0},27.163005449263839,9.0335010328439651,18.129504416419874,2.889375502766399,4.8461707676697552,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L98","v":9.4531571930346487},{"$f":"'Min X+14'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+14'!C99","v":0},{"$f":"'Min X+14'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+14'!M98","v":17.700991046096135},{"$f":"'Min X+14'!G99*W99","v":0},{"$f":"'Min X+14'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+14'!I99","v":0},{"$f":"'Min X+14'!J99","v":0},20.530689222162476,6.9679618938789432,13.562727328283533,2.4851952991557051,4.1382637178126025,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L99","v":5.4499954848049317},{"$f":"'Min X+14'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+14'!C100","v":0},{"$f":"'Min X+14'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+14'!M99","v":12.629248944755053},{"$f":"'Min X+14'!G100*W100","v":0},{"$f":"'Min X+14'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+14'!I100","v":0},{"$f":"'Min X+14'!J100","v":0},13.273551911962723,3.9011781084642658,9.3723738034984567,1.5488173763406656,3.2568751412565962,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L100","v":3.9246447781158},{"$f":"'Min X+14'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+14'!C101","v":0},{"$f":"'Min X+14'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+14'!M100","v":8.3408822415099984},{"$f":"'Min X+14'!G101*W101","v":0},{"$f":"'Min X+14'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+14'!I101","v":0},{"$f":"'Min X+14'!J101","v":0},8.7037368982397147,2.7234534270819397,5.9802834711577759,1.2011913510338605,2.3605987703522229,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L101","v":2.3531172481691627},{"$f":"'Min X+14'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+14'!C102","v":0},{"$f":"'Min X+14'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+14'!M101","v":5.4218440098743681},{"$f":"'Min X+14'!G102*W102","v":0},{"$f":"'Min X+14'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+14'!I102","v":0},{"$f":"'Min X+14'!J102","v":0},5.3272650316329537,1.5804488039394087,3.7468162276935448,0.772668444229754,1.6750277821808235,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L102","v":1.3621965801541329},{"$f":"'Min X+14'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+14'!C103","v":0},{"$f":"'Min X+14'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+14'!M102","v":3.1453191602688326},{"$f":"'Min X+14'!G103*W103","v":0},{"$f":"'Min X+14'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+14'!I103","v":0},{"$f":"'Min X+14'!J103","v":0},2.9746452969177284,0.88421013341562671,2.0904351635021019,0.47798644673850621,1.0548839967667305,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L103","v":0.61344108083884752},{"$f":"'Min X+14'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+14'!C104","v":0},{"$f":"'Min X+14'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+14'!M103","v":1.7377372695257507},{"$f":"'Min X+14'!G104*W104","v":0},{"$f":"'Min X+14'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+14'!I104","v":0},{"$f":"'Min X+14'!J104","v":0},1.492941598373831,0.38433400005753005,1.1086075983163011,0.2291070807813175,0.62912967120944951,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L104","v":0.44593238043250366},{"$f":"'Min X+14'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+14'!C105","v":0},{"$f":"'Min X+14'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+14'!M104","v":1.2565965828471533},{"$f":"'Min X+14'!G105*W105","v":0},{"$f":"'Min X+14'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+14'!I105","v":0},{"$f":"'Min X+14'!J105","v":0},1.037657042116277,0.2693772716083353,0.76827977050794161,0.17655510882416836,0.48831681233921159,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+14'!L105","v":0.29178526938551841},{"$f":"'Min X+14'!B106*U106","v":1.05},{"$f":"'Min X+14'!C106","v":0},{"$f":"'Min X+14'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+14'!M105","v":0.79574421752008784},{"$f":"'Min X+14'!G106*W106","v":0},{"$f":"'Min X+14'!H106*V106","v":1.05},{"$f":"'Min X+14'!I106","v":0},{"$f":"'Min X+14'!J106","v":0},0,0,0,0.30637453285479432,0.83553142839609229,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11852.030223114427},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12741.670886885116},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24276.706792347559},11675.204951978849,12601.501840368708,160.53986039904052,139.10883372729396,251.93482525861074,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24276.706792347555},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+16","index":62,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+16",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+16"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24208.24492897997},{"$f":"L107","v":11626.269279748358},12581.975649231619,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+15'!P107*106/206","v":129.63636639520746},{"$f":"'Min X+15'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+15'!C6","v":13.5},{"$f":"'Min X+15'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+15'!P107*100/206","v":122.29845886340327},{"$f":"'Min X+15'!G6*W6","v":0},{"$f":"'Min X+15'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+15'!I6","v":10.8},{"$f":"'Min X+15'!J6","v":9.9},{"$f":"L6+M6","v":250.60833693846919},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":127.54898167828783},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":123.05935526018136},{"$f":"B6*A6","v":0.18738471691962794},{"$f":"F6*H6","v":0.13910360322189799},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L6","v":124.49940268707775},{"$f":"'Min X+15'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+15'!C7","v":9},{"$f":"'Min X+15'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+15'!M6","v":120.18150640767315},{"$f":"'Min X+15'!G7*W7","v":0},{"$f":"'Min X+15'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+15'!I7","v":9},{"$f":"'Min X+15'!J7","v":12.100000000000001},{"$f":"L7+M7","v":241.74351277724577},124.68096486399971,117.06254791324606,1.8437823078039598E-2,1.895849442707807E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L7","v":121.38937976914951},{"$f":"'Min X+15'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+15'!C8","v":10.8},{"$f":"'Min X+15'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+15'!M7","v":113.95635097247923},{"$f":"'Min X+15'!G8*W8","v":0},{"$f":"'Min X+15'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+15'!I8","v":11.700000000000001},{"$f":"'Min X+15'!J8","v":9.9},231.42607207864927,115.67803108817384,115.74804099047543,1.1348680975679813E-2,8.3099820037906159E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L8","v":112.03353449386856},{"$f":"'Min X+15'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+15'!C9","v":9},{"$f":"'Min X+15'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+15'!M8","v":112.30873843527293},{"$f":"'Min X+15'!G9*W9","v":0},{"$f":"'Min X+15'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+15'!I9","v":9},{"$f":"'Min X+15'!J9","v":8.8000000000000007},222.52218876624835,110.01975888127642,112.50242988497192,1.377561259214409E-2,6.3085503010169332E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L9","v":106.26833017942327},{"$f":"'Min X+15'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+15'!C10","v":9},{"$f":"'Min X+15'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+15'!M9","v":108.96197928675252},{"$f":"'Min X+15'!G10*W10","v":0},{"$f":"'Min X+15'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+15'!I10","v":9},{"$f":"'Min X+15'!J10","v":9.9},213.41651011681535,105.36022845195971,108.05628166485562,8.1017274635509437E-3,5.6976218969042895E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L10","v":101.61035232145552},{"$f":"'Min X+15'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+15'!C11","v":9.9},{"$f":"'Min X+15'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+15'!M10","v":104.51721156280372},{"$f":"'Min X+15'!G11*W11","v":0},{"$f":"'Min X+15'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+15'!I11","v":9.9},{"$f":"'Min X+15'!J11","v":13.200000000000001},202.81797263538178,101.60631407202838,101.2116585633534,4.0382494271354466E-3,5.5529994503317626E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L11","v":97.844920632726442},{"$f":"'Min X+15'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+15'!C12","v":3.6},{"$f":"'Min X+15'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+15'!M11","v":97.661766145434257},{"$f":"'Min X+15'!G12*W12","v":0},{"$f":"'Min X+15'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+15'!I12","v":2.7},{"$f":"'Min X+15'!J12","v":1.1000000000000001},192.99813354901374,93.741653590826502,99.256479958187228,3.2670418999267365E-3,5.2861872470369936E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L12","v":90.17526793612781},{"$f":"'Min X+15'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+15'!C13","v":4.5},{"$f":"'Min X+15'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+15'!M12","v":95.89069994930172},{"$f":"'Min X+15'!G13*W13","v":0},{"$f":"'Min X+15'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+15'!I13","v":4.5},{"$f":"'Min X+15'!J13","v":3.3000000000000003},188.45724024119474,91.371816198204229,97.08542404299051,3.4517379235858943E-3,5.2759063112105811E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L13","v":88.210587020123299},{"$f":"'Min X+15'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+15'!C14","v":3.6},{"$f":"'Min X+15'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+15'!M13","v":94.102060811814312},{"$f":"'Min X+15'!G14*W14","v":0},{"$f":"'Min X+15'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+15'!I14","v":3.6},{"$f":"'Min X+15'!J14","v":3.3000000000000003},182.90296862403414,88.506238458709674,94.39673016532447,4.3485614136245286E-3,5.330646489837252E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L14","v":85.970240021623724},{"$f":"'Min X+15'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+15'!C15","v":2.7},{"$f":"'Min X+15'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+15'!M14","v":92.003436780404172},{"$f":"'Min X+15'!G15*W15","v":0},{"$f":"'Min X+15'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+15'!I15","v":2.7},{"$f":"'Min X+15'!J15","v":3.3000000000000003},175.66277897656505,84.264747168063138,91.398031808501926,5.4928535605815922E-3,5.4049719022567951E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L15","v":82.251498772043306},{"$f":"'Min X+15'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+15'!C16","v":4.5},{"$f":"'Min X+15'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+15'!M15","v":89.498062632795651},{"$f":"'Min X+15'!G16*W16","v":0},{"$f":"'Min X+15'!H16*V16","v":6.26325E-5},{"$f":"'Min X+15'!I16","v":4.5},{"$f":"'Min X+15'!J16","v":3.3000000000000003},174.13747861190282,83.445021466515016,90.692457145387806,6.4773055282984094E-3,5.6054874078485736E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L16","v":82.344301873424456},{"$f":"'Min X+15'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+15'!C17","v":5.4},{"$f":"'Min X+15'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+15'!M16","v":89.653654873486488},{"$f":"'Min X+15'!G17*W17","v":0},{"$f":"'Min X+15'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+15'!I17","v":5.4},{"$f":"'Min X+15'!J17","v":3.3000000000000003},175.08421515102208,83.336693259931351,91.747521891090742,7.6086134931044203E-3,6.1329823957580274E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L17","v":82.965281463624535},{"$f":"'Min X+15'!B18*U18","v":1.043742E-4},{"$f":"'Min X+15'!C18","v":5.4},{"$f":"'Min X+15'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+15'!M17","v":91.396994219956156},{"$f":"'Min X+15'!G18*W18","v":0},{"$f":"'Min X+15'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+15'!I18","v":5.4},{"$f":"'Min X+15'!J18","v":3.3000000000000003},176.3467546193591,82.856622028743999,93.490132590615104,8.6594348805406392E-3,6.8616293410632108E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L18","v":83.50829291268569},{"$f":"'Min X+15'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+15'!C19","v":1.8},{"$f":"'Min X+15'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+15'!M18","v":94.105178674347172},{"$f":"'Min X+15'!G19*W19","v":0},{"$f":"'Min X+15'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+15'!I19","v":1.8},{"$f":"'Min X+15'!J19","v":2.2000000000000002},172.39563513794582,78.698379874969547,93.697255262976256,9.9130377161520851E-3,7.9234113709154789E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L19","v":79.99856428292631},{"$f":"'Min X+15'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+15'!C20","v":3.6},{"$f":"'Min X+15'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+15'!M19","v":94.924409870942284},{"$f":"'Min X+15'!G20*W20","v":0},{"$f":"'Min X+15'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+15'!I20","v":3.6},{"$f":"'Min X+15'!J20","v":2.2000000000000002},177.70292180185248,81.387427468796318,96.315494333056179,1.1136814129985628E-2,8.9155378861035754E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L20","v":83.767060744518446},{"$f":"'Min X+15'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+15'!C21","v":3.6},{"$f":"'Min X+15'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+15'!M20","v":98.561568194182456},{"$f":"'Min X+15'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+15'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+15'!I21","v":3.6},{"$f":"'Min X+15'!J21","v":0},187.30391475056092,85.152712665823628,102.15120208473728,1.4348078694802178E-2,1.0366109445176536E-2,3.1817839610735317E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L21","v":106.17479593513299},{"$f":"'Min X+15'!B22*U22","v":2.180913E-4},{"$f":"'Min X+15'!C22","v":5.4},{"$f":"'Min X+15'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+15'!M21","v":99.893425532128177},{"$f":"'Min X+15'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+15'!H22*V22","v":1.165731E-4},{"$f":"'Min X+15'!I22","v":5.4},{"$f":"'Min X+15'!J22","v":11},202.53342078170454,108.25164013586027,94.281780645844279,2.3155799272727869E-2,1.1644886283899331E-2,0.16079689207140924,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L22","v":125.2994426821456},{"$f":"'Min X+15'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+15'!C23","v":5.4},{"$f":"'Min X+15'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+15'!M22","v":135.43606654230751},{"$f":"'Min X+15'!G23*W23","v":2.911706933333333},{"$f":"'Min X+15'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+15'!I23","v":5.4},{"$f":"'Min X+15'!J23","v":8.8000000000000007},256.08247921617073,124.06370820830853,132.0187710078622,3.5734473837072081E-2,1.7295534445324019E-2,0.39435013397463142,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L23","v":113.90139871913611},{"$f":"'Min X+15'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+15'!C24","v":9},{"$f":"'Min X+15'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+15'!M23","v":115.16003028715214},{"$f":"'Min X+15'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+15'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+15'!I24","v":9},{"$f":"'Min X+15'!J24","v":8.8000000000000007},230.50297751043686,115.15892140217095,115.34405610826592,4.2477316965166663E-2,1.5974178886217948E-2,0.58126421081147794,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L24","v":147.80518178097864},{"$f":"'Min X+15'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+15'!C25","v":8.1},{"$f":"'Min X+15'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+15'!M24","v":134.52820914235994},{"$f":"'Min X+15'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+15'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+15'!I25","v":8.1},{"$f":"'Min X+15'!J25","v":9.9},279.74362719264445,147.03551858265354,132.70810860999092,6.9663198325092754E-2,2.0100532369005709E-2,1.3351470948887048,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L25","v":153.04018341091955},{"$f":"'Min X+15'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+15'!C26","v":7.2},{"$f":"'Min X+15'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+15'!M25","v":128.52135541162426},{"$f":"'Min X+15'!G26*W26","v":15.306837000000002},{"$f":"'Min X+15'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+15'!I26","v":7.2},{"$f":"'Min X+15'!J26","v":9.9},278.25705720232054,152.45616332868374,125.80089387363682,8.402008223581911E-2,2.0461537987425088E-2,1.9672554383048007,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L26","v":164.33451331788089},{"$f":"'Min X+15'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+15'!C27","v":6.3},{"$f":"'Min X+15'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+15'!M26","v":166.64811372544702},{"$f":"'Min X+15'!G27*W27","v":21.305263666666665},{"$f":"'Min X+15'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+15'!I27","v":7.2},{"$f":"'Min X+15'!J27","v":8.8000000000000007},327.85913922426187,162.8392244844207,165.0199147398412,9.5288833460204933E-2,2.8198985605795635E-2,3.5504820024733008,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L27","v":161.84923970990221},{"$f":"'Min X+15'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+15'!C28","v":9.9},{"$f":"'Min X+15'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+15'!M27","v":139.36942783931539},{"$f":"'Min X+15'!G28*W28","v":31.265836333333329},{"$f":"'Min X+15'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+15'!I28","v":9.9},{"$f":"'Min X+15'!J28","v":9.9},302.19987414995182,162.85535133819974,139.34452281175206,9.3888371702462975E-2,2.4905027563322895E-2,4.3575017206943452,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L28","v":185.87068138646114},{"$f":"'Min X+15'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+15'!C29","v":9},{"$f":"'Min X+15'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+15'!M28","v":177.68699242473528},{"$f":"'Min X+15'!G29*W29","v":36.286725666666669},{"$f":"'Min X+15'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+15'!I29","v":9},{"$f":"'Min X+15'!J29","v":8.8000000000000007},358.31805414650808,180.46457450580212,177.85347964070593,0.10610688065900074,3.3512784029336704E-2,6.4476791486514475,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L29","v":161.35684037455425},{"$f":"'Min X+15'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+15'!C30","v":12.6},{"$f":"'Min X+15'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+15'!M29","v":149.71511964673977},{"$f":"'Min X+15'!G30*W30","v":47.599154666666664},{"$f":"'Min X+15'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+15'!I30","v":12.6},{"$f":"'Min X+15'!J30","v":7.7000000000000011},318.55120528963454,163.96600655015806,154.58519873947648,9.0833824396192669E-2,2.9920907263298137E-2,7.1263131360036711,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L30","v":175.6163591524159},{"$f":"'Min X+15'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+15'!C31","v":12.6},{"$f":"'Min X+15'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+15'!M30","v":169.26493921684019},{"$f":"'Min X+15'!G31*W31","v":57.346027999999997},{"$f":"'Min X+15'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+15'!I31","v":13.5},{"$f":"'Min X+15'!J31","v":8.8000000000000007},351.04787327393774,177.11876574784876,173.92910752608898,9.7593404567138137E-2,3.5831690751189423E-2,9.7066719437472155,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L31","v":196.72309198779647},{"$f":"'Min X+15'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+15'!C32","v":11.700000000000001},{"$f":"'Min X+15'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+15'!M31","v":200.48249588756408},{"$f":"'Min X+15'!G32*W32","v":63.288791000000003},{"$f":"'Min X+15'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+15'!I32","v":11.700000000000001},{"$f":"'Min X+15'!J32","v":9.9},395.15250635607833,192.91522044917158,202.23728590690675,0.10787153862484958,4.5209980657309044E-2,12.688294781386404,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L32","v":199.69057214529724},{"$f":"'Min X+15'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+15'!C33","v":13.5},{"$f":"'Min X+15'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+15'!M32","v":208.03625461450386},{"$f":"'Min X+15'!G33*W33","v":79.520256666666668},{"$f":"'Min X+15'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+15'!I33","v":13.5},{"$f":"'Min X+15'!J33","v":12.100000000000001},405.96797150518324,196.58186011357171,209.38611139161154,0.10871203172553726,5.0143222892333042E-2,16.543096362917364,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L33","v":195.60712717858866},{"$f":"'Min X+15'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+15'!C34","v":13.5},{"$f":"'Min X+15'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+15'!M33","v":221.27066910386884},{"$f":"'Min X+15'!G34*W34","v":91.27938833333333},{"$f":"'Min X+15'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+15'!I34","v":13.5},{"$f":"'Min X+15'!J34","v":9.9},417.31326922970356,192.49989920003958,224.81337002966401,0.10722797854907508,5.7299074204824899E-2,20.197451331908546,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L34","v":207.5186552136484},{"$f":"'Min X+15'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+15'!C35","v":18.900000000000002},{"$f":"'Min X+15'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+15'!M34","v":207.7748509729208},{"$f":"'Min X+15'!G35*W35","v":105.91664},{"$f":"'Min X+15'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+15'!I35","v":17.100000000000001},{"$f":"'Min X+15'!J35","v":14.3},415.91837112886833,205.40147760528427,210.51689352358406,0.11717760836413187,5.795744933673621E-2,22.006814091552503,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L35","v":199.27239521211985},{"$f":"'Min X+15'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+15'!C36","v":18},{"$f":"'Min X+15'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+15'!M35","v":211.92987789225432},{"$f":"'Min X+15'!G36*W36","v":104.56649999999999},{"$f":"'Min X+15'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+15'!I36","v":18},{"$f":"'Min X+15'!J36","v":13.200000000000001},416.21978743758092,199.55384281836237,216.66594461921855,0.11855239375749407,6.3933273035783514E-2,22.160765576620413,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L36","v":201.17054852114589},{"$f":"'Min X+15'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+15'!C37","v":15.3},{"$f":"'Min X+15'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+15'!M36","v":197.34405716850941},{"$f":"'Min X+15'!G37*W37","v":109.80175999999999},{"$f":"'Min X+15'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+15'!I37","v":15.3},{"$f":"'Min X+15'!J37","v":14.3},398.12250546386576,199.84302899992389,198.27947646394185,0.12751952122201646,6.4580704567554686E-2,21.668724802642949,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L37","v":173.69435468349823},{"$f":"'Min X+15'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+15'!C38","v":18},{"$f":"'Min X+15'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+15'!M37","v":182.74985146687325},{"$f":"'Min X+15'!G38*W38","v":105.63626333333332},{"$f":"'Min X+15'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+15'!I38","v":17.100000000000001},{"$f":"'Min X+15'!J38","v":15.400000000000002},359.462064942609,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":175.07732996621746},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":184.38473497639154},0.11702471728077071,{"$f":"F38*H38","v":6.5116490481687508E-2},{"$f":"G38*F38/1000","v":19.305011433682171},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L38","v":145.27687595737237},{"$f":"'Min X+15'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+15'!C39","v":15.3},{"$f":"'Min X+15'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+15'!M38","v":183.00974123126431},{"$f":"'Min X+15'!G39*W39","v":94.069126666666662},{"$f":"'Min X+15'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+15'!I39","v":14.4},{"$f":"'Min X+15'!J39","v":15.400000000000002},328.11201100088294,146.17327739365808,181.93873360722486,0.10359856371429109,7.1007624039450518E-2,17.215566529117691,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L39","v":175.15494871521204},{"$f":"'Min X+15'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+15'!C40","v":13.5},{"$f":"'Min X+15'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+15'!M39","v":184.35081293041515},{"$f":"'Min X+15'!G40*W40","v":90.428789999999992},{"$f":"'Min X+15'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+15'!I40","v":12.6},{"$f":"'Min X+15'!J40","v":16.5},354.59572295274882,174.22309315140103,180.37262980134781,0.13185556381100333,7.8183129067315518E-2,16.670620948813795,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L40","v":154.18340915381549},{"$f":"'Min X+15'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+15'!C41","v":13.5},{"$f":"'Min X+15'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+15'!M40","v":182.18813328452032},{"$f":"'Min X+15'!G41*W41","v":78.359502333333324},{"$f":"'Min X+15'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+15'!I41","v":12.6},{"$f":"'Min X+15'!J41","v":16.5},332.56424617820949,154.36060165212928,178.20364452608024,0.12280750168621876,8.4488758440073239E-2,14.276171455214014,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L41","v":137.30771290520772},{"$f":"'Min X+15'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+15'!C42","v":15.3},{"$f":"'Min X+15'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+15'!M41","v":151.14718592654054},{"$f":"'Min X+15'!G42*W42","v":69.060110666666645},{"$f":"'Min X+15'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+15'!I42","v":14.4},{"$f":"'Min X+15'!J42","v":16.5},289.36201707785972,140.39159733336618,148.97041974449351,0.11611557184156152,7.6766182047027148E-2,10.43824138704213,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L42","v":134.03878634160418},{"$f":"'Min X+15'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+15'!C43","v":10.8},{"$f":"'Min X+15'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+15'!M42","v":150.68427795358863},{"$f":"'Min X+15'!G43*W43","v":55.683401333333322},{"$f":"'Min X+15'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+15'!I43","v":10.8},{"$f":"'Min X+15'!J43","v":16.5},278.61820130806052,133.71765875088076,144.90054255717976,0.12112759072342995,8.3735396408873258E-2,8.3906131239132264,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L43","v":151.0203920159868},{"$f":"'Min X+15'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+15'!C44","v":11.700000000000001},{"$f":"'Min X+15'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+15'!M43","v":140.54602829202909},{"$f":"'Min X+15'!G44*W44","v":44.269151333333326},{"$f":"'Min X+15'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+15'!I44","v":10.8},{"$f":"'Min X+15'!J44","v":16.5},286.33392965575842,151.57334145170961,134.76058820404884,0.14705056427718016,8.5440087980258775E-2,6.2218533957587834,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L44","v":117.93101782374478},{"$f":"'Min X+15'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+15'!C45","v":9},{"$f":"'Min X+15'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+15'!M44","v":133.78939129521743},{"$f":"'Min X+15'!G45*W45","v":35.926175333333333},{"$f":"'Min X+15'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+15'!I45","v":9},{"$f":"'Min X+15'!J45","v":3.3000000000000003},257.40667697975533,118.00614137360905,139.40053560614626,0.12487645013573186,8.8855689071153487E-2,4.8065411294119222,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L45","v":102.55385664890703},{"$f":"'Min X+15'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+15'!C46","v":10.8},{"$f":"'Min X+15'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+15'!M45","v":103.44196091697314},{"$f":"'Min X+15'!G46*W46","v":27.530689666666667},{"$f":"'Min X+15'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+15'!I46","v":10.8},{"$f":"'Min X+15'!J46","v":5.5},213.10145919340235,104.43451480284008,108.66694439056226,0.11934184606694061,7.5016526410881607E-2,2.8478285245166499,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L46","v":121.58923162801675},{"$f":"'Min X+15'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+15'!C47","v":12.6},{"$f":"'Min X+15'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+15'!M46","v":119.71325535014354},{"$f":"'Min X+15'!G47*W47","v":17.944974333333331},{"$f":"'Min X+15'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+15'!I47","v":12.6},{"$f":"'Min X+15'!J47","v":8.8000000000000007},247.55052560805535,124.132094127869,123.41843148018637,0.15713750014774835,9.4823869957166546E-2,2.1482512946181052,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L47","v":101.88452159772747},{"$f":"'Min X+15'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+15'!C48","v":8.1},{"$f":"'Min X+15'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+15'!M47","v":108.84584869259857},{"$f":"'Min X+15'!G48*W48","v":11.733950333333333},{"$f":"'Min X+15'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+15'!I48","v":7.2},{"$f":"'Min X+15'!J48","v":8.8000000000000007},209.28881456468713,102.13712890015657,107.15168566453058,0.14739269757089826,9.416302806799369E-2,1.2771917825484664,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L48","v":103.87111416813811},{"$f":"'Min X+15'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+15'!C49","v":9.9},{"$f":"'Min X+15'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+15'!M48","v":107.37251589018541},{"$f":"'Min X+15'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+15'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+15'!I49","v":9.9},{"$f":"'Min X+15'!J49","v":8.8000000000000007},213.17262742261335,104.80178188859317,108.37084553402016,0.16933227954494551,0.10167035616525356,0.73931215895442937,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L49","v":107.81356035167059},{"$f":"'Min X+15'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+15'!C50","v":9.9},{"$f":"'Min X+15'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+15'!M49","v":104.03231887673827},{"$f":"'Min X+15'!G50*W50","v":4.298202166666667},{"$f":"'Min X+15'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+15'!I50","v":9.9},{"$f":"'Min X+15'!J50","v":7.7000000000000011},215.9395214574013,109.81521577164501,106.12430568575628,0.19834458002557828,0.10801319098198785,0.44715193839935402,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L50","v":140.38199300622318},{"$f":"'Min X+15'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+15'!C51","v":9},{"$f":"'Min X+15'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+15'!M50","v":119.42637637624281},{"$f":"'Min X+15'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+15'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+15'!I51","v":9},{"$f":"'Min X+15'!J51","v":7.7000000000000011},260.88224306060721,140.29201083663997,120.59023222396723,0.28998216958320006,0.13614415227557597,0.27337238155919041,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L51","v":135.45093446976807},{"$f":"'Min X+15'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+15'!C52","v":7.2},{"$f":"'Min X+15'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+15'!M51","v":124.7800245348708},{"$f":"'Min X+15'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+15'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+15'!I52","v":7.2},{"$f":"'Min X+15'!J52","v":6.6000000000000005},260.96438709768768,135.74060510938008,125.22378198830762,0.31032936038798659,0.15624254656318887,0.16503549957943645,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L52","v":129.53402807066371},{"$f":"'Min X+15'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+15'!C53","v":4.5},{"$f":"'Min X+15'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+15'!M52","v":128.42528505309318},{"$f":"'Min X+15'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+15'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+15'!I53","v":5.4},{"$f":"'Min X+15'!J53","v":6.6000000000000005},255.25645283716995,128.20792180912918,127.04853102804076,0.3261062615345377,0.17675402505243884,9.3481847615299499E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L53","v":151.97870669966471},{"$f":"'Min X+15'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+15'!C54","v":4.5},{"$f":"'Min X+15'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+15'!M53","v":149.81405341682111},{"$f":"'Min X+15'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+15'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+15'!I54","v":4.5},{"$f":"'Min X+15'!J54","v":4.4000000000000004},300.24576574341347,150.55828591741368,149.68747982599976,0.42042078225103197,0.22657359082135203,0.10357499302995267,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L54","v":136.4819095562579},{"$f":"'Min X+15'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+15'!C55","v":5.4},{"$f":"'Min X+15'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+15'!M54","v":115.49928119384144},{"$f":"'Min X+15'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+15'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+15'!I55","v":5.4},{"$f":"'Min X+15'!J55","v":4.4000000000000004},248.97091822765742,132.6634927078957,116.30742551976172,0.41841684836219806,0.19185567407972215,0.10647881813241075,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L55","v":130.80270646448506},{"$f":"'Min X+15'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+15'!C56","v":2.7},{"$f":"'Min X+15'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+15'!M55","v":127.19528765206591},{"$f":"'Min X+15'!G56*W56","v":0},{"$f":"'Min X+15'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+15'!I56","v":2.7},{"$f":"'Min X+15'!J56","v":4.4000000000000004},252.81741879979342,127.55416328449003,125.26325551530337,0.4485431799950173,0.23203213676253662,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L56","v":141.06451166266658},{"$f":"'Min X+15'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+15'!C57","v":2.7},{"$f":"'Min X+15'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+15'!M56","v":147.85616513135628},{"$f":"'Min X+15'!G57*W57","v":0},{"$f":"'Min X+15'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+15'!I57","v":2.7},{"$f":"'Min X+15'!J57","v":4.4000000000000004},286.88021290469919,141.02037886317467,145.85983404152449,0.54413279949190152,0.29633108983176665,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L57","v":149.56134593077499},{"$f":"'Min X+15'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+15'!C58","v":2.7},{"$f":"'Min X+15'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+15'!M57","v":155.65705132261817},{"$f":"'Min X+15'!G58*W58","v":0},{"$f":"'Min X+15'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+15'!I58","v":2.7},{"$f":"'Min X+15'!J58","v":4.4000000000000004},301.92497662859,148.310957307411,153.614019321179,0.65038862336395331,0.34303200143915963,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L58","v":155.96667038696691},{"$f":"'Min X+15'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+15'!C59","v":2.7},{"$f":"'Min X+15'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+15'!M58","v":175.37234085040697},{"$f":"'Min X+15'!G59*W59","v":0},{"$f":"'Min X+15'!H59*V59","v":2.425647E-3},{"$f":"'Min X+15'!I59","v":2.7},{"$f":"'Min X+15'!J59","v":4.4000000000000004},328.9503251636076,155.70337570566741,173.24694945794019,0.7632946812995014,0.4253913924667671,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L59","v":145.45243680487604},{"$f":"'Min X+15'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+15'!C60","v":4.5},{"$f":"'Min X+15'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+15'!M59","v":179.90366106971712},{"$f":"'Min X+15'!G60*W60","v":0},{"$f":"'Min X+15'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+15'!I60","v":4.5},{"$f":"'Min X+15'!J60","v":3.3000000000000003},325.37822443495054,144.75557472076281,180.62264971418773,0.79686208411324344,0.48101135552936952,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L60","v":165.2935864594366},{"$f":"'Min X+15'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+15'!C61","v":4.5},{"$f":"'Min X+15'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+15'!M60","v":198.0237714402069},{"$f":"'Min X+15'!G61*W61","v":0},{"$f":"'Min X+15'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+15'!I61","v":4.5},{"$f":"'Min X+15'!J61","v":3.3000000000000003},364.12632860755173,165.48703963598814,198.63928897156359,1.0065468234484329,0.58448246864330289,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L61","v":189.29099508175909},{"$f":"'Min X+15'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+15'!C62","v":3.6},{"$f":"'Min X+15'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+15'!M61","v":207.82891566506214},{"$f":"'Min X+15'!G62*W62","v":0},{"$f":"'Min X+15'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+15'!I62","v":3.6},{"$f":"'Min X+15'!J62","v":3.3000000000000003},396.86471558892481,189.41389132841636,207.45082426050848,1.2771037533427354,0.67809140455365124,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L62","v":163.09851591865413},{"$f":"'Min X+15'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+15'!C63","v":3.6},{"$f":"'Min X+15'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+15'!M62","v":189.79995601601462},{"$f":"'Min X+15'!G63*W63","v":0},{"$f":"'Min X+15'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+15'!I63","v":2.7},{"$f":"'Min X+15'!J63","v":3.3000000000000003},350.69208477558971,162.17777249325493,188.51431228233474,1.2207434253991847,0.68564373367984743,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L63","v":186.20912305220864},{"$f":"'Min X+15'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+15'!C64","v":1.8},{"$f":"'Min X+15'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+15'!M63","v":227.64305698078019},{"$f":"'Min X+15'!G64*W64","v":0},{"$f":"'Min X+15'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+15'!I64","v":1.8},{"$f":"'Min X+15'!J64","v":3.3000000000000003},408.38778980805927,183.15636481899858,225.23142498906068,1.55275823321007,0.9116319917195127,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L64","v":208.29999250748719},{"$f":"'Min X+15'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+15'!C65","v":2.7},{"$f":"'Min X+15'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+15'!M64","v":226.97539624539937},{"$f":"'Min X+15'!G65*W65","v":0},{"$f":"'Min X+15'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+15'!I65","v":2.7},{"$f":"'Min X+15'!J65","v":2.2000000000000002},433.32320094618387,206.85696788607743,226.46623306010645,1.943024621409758,1.0091631852929202,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L65","v":194.11299343220398},{"$f":"'Min X+15'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+15'!C66","v":1.8},{"$f":"'Min X+15'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+15'!M65","v":239.10742199510233},{"$f":"'Min X+15'!G66*W66","v":0},{"$f":"'Min X+15'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+15'!I66","v":1.8},{"$f":"'Min X+15'!J66","v":2.2000000000000002},429.20581598688545,191.68016162264817,237.52565436423728,2.03283180955584,1.1817676308650795,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L66","v":220.3731850769756},{"$f":"'Min X+15'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+15'!C67","v":2.7},{"$f":"'Min X+15'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+15'!M66","v":270.20533621288911},{"$f":"'Min X+15'!G67*W67","v":0},{"$f":"'Min X+15'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+15'!I67","v":2.7},{"$f":"'Min X+15'!J67","v":2.2000000000000002},487.49633071861524,218.27752623792858,269.21880448068669,2.5956588390470121,1.4865317322024452,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L67","v":234.04317922620302},{"$f":"'Min X+15'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+15'!C68","v":1.8},{"$f":"'Min X+15'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+15'!M67","v":254.91422764951966},{"$f":"'Min X+15'!G68*W68","v":0},{"$f":"'Min X+15'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+15'!I68","v":1.8},{"$f":"'Min X+15'!J68","v":2.2000000000000002},483.50033888095322,230.5491974980813,252.95114138287195,3.0939817281217374,1.5630862666477376,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L68","v":228.74741492897309},{"$f":"'Min X+15'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+15'!C69","v":1.8},{"$f":"'Min X+15'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+15'!M68","v":256.50704887788618},{"$f":"'Min X+15'!G69*W69","v":0},{"$f":"'Min X+15'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+15'!I69","v":1.8},{"$f":"'Min X+15'!J69","v":3.3000000000000003},479.32533738036216,226.07325102284764,253.25208635751449,3.3741639061254594,1.754962520371685,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L69","v":219.53610076198041},{"$f":"'Min X+15'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+15'!C70","v":0},{"$f":"'Min X+15'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+15'!M69","v":254.74573126390339},{"$f":"'Min X+15'!G70*W70","v":0},{"$f":"'Min X+15'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+15'!I70","v":0},{"$f":"'Min X+15'!J70","v":0},468.74398644973121,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":215.94540583859069},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":252.79858061114049},3.5906949233897216,{"$f":"F70*H70","v":1.9471506527628988},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L70","v":234.11157435110883},{"$f":"'Min X+15'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+15'!C71","v":0},{"$f":"'Min X+15'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+15'!M70","v":245.57985977205499},{"$f":"'Min X+15'!G71*W71","v":0},{"$f":"'Min X+15'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+15'!I71","v":0},{"$f":"'Min X+15'!J71","v":0},{"$f":"L71+M71","v":471.16177565607899},227.68107466674056,243.48070098933843,4.2304996843682945,2.0991587827165636,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L71","v":182.91773005889459},{"$f":"'Min X+15'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+15'!C72","v":2.7},{"$f":"'Min X+15'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+15'!M71","v":201.90483518236695},{"$f":"'Min X+15'!G72*W72","v":0},{"$f":"'Min X+15'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+15'!I72","v":2.7},{"$f":"'Min X+15'!J72","v":2.2000000000000002},380.24326179864937,179.77035459143974,200.47290720720963,3.6473754674548644,1.9319279751573299,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L72","v":170.02072832807002},{"$f":"'Min X+15'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+15'!C73","v":1.8},{"$f":"'Min X+15'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+15'!M72","v":204.2770822430065},{"$f":"'Min X+15'!G73*W73","v":0},{"$f":"'Min X+15'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+15'!I73","v":1.8},{"$f":"'Min X+15'!J73","v":2.2000000000000002},368.67035909827388,166.98269233739433,201.68766676087955,3.738035990675701,2.1894154821269862,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L73","v":147.17038354084366},{"$f":"'Min X+15'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+15'!C74","v":0.9},{"$f":"'Min X+15'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+15'!M73","v":165.11542087904411},{"$f":"'Min X+15'!G74*W74","v":0},{"$f":"'Min X+15'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+15'!I74","v":0.9},{"$f":"'Min X+15'!J74","v":2.2000000000000002},305.24058324933793,143.4078093154464,161.83277393389153,3.5625742253972823,1.9826469451525974,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L74","v":146.9758618892927},{"$f":"'Min X+15'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+15'!C75","v":0.9},{"$f":"'Min X+15'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+15'!M74","v":178.28700141958473},{"$f":"'Min X+15'!G75*W75","v":0},{"$f":"'Min X+15'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+15'!I75","v":0.9},{"$f":"'Min X+15'!J75","v":2.2000000000000002},317.45474069352957,142.86572961811322,174.58901107541635,3.9101322711794841,2.397990344168405,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L75","v":130.35761364469352},{"$f":"'Min X+15'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+15'!C76","v":0.9},{"$f":"'Min X+15'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+15'!M75","v":145.09651142200818},{"$f":"'Min X+15'!G76*W76","v":0},{"$f":"'Min X+15'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+15'!I76","v":0.9},{"$f":"'Min X+15'!J76","v":2.2000000000000002},267.96068850197696,126.34974765818046,141.61094084379653,3.8078659865130677,2.1855705782116539,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L76","v":126.18375189335468},{"$f":"'Min X+15'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+15'!C77","v":1.8},{"$f":"'Min X+15'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+15'!M76","v":132.94910028163466},{"$f":"'Min X+15'!G77*W77","v":0},{"$f":"'Min X+15'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+15'!I77","v":1.8},{"$f":"'Min X+15'!J77","v":2.2000000000000002},253.14136428106909,122.83457554783845,130.30678873323063,4.0491763455162229,2.2423115484040332,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L77","v":119.62436192882785},{"$f":"'Min X+15'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+15'!C78","v":0.9},{"$f":"'Min X+15'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+15'!M77","v":118.2818947871354},{"$f":"'Min X+15'!G78*W78","v":0},{"$f":"'Min X+15'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+15'!I78","v":0.9},{"$f":"'Min X+15'!J78","v":2.2000000000000002},229.95005412465827,115.20190866242969,114.74814546222856,4.22245326639817,2.2337493249068396,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L78","v":109.03877502391228},{"$f":"'Min X+15'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+15'!C79","v":0.9},{"$f":"'Min X+15'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+15'!M78","v":108.86124751972866},{"$f":"'Min X+15'!G79*W79","v":0},{"$f":"'Min X+15'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+15'!I79","v":0.9},{"$f":"'Min X+15'!J79","v":2.2000000000000002},208.76658552474507,103.50611745044625,105.26046807429881,4.2326575734660246,2.3007794454298462,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L79","v":113.39215882120898},{"$f":"'Min X+15'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+15'!C80","v":0.9},{"$f":"'Min X+15'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+15'!M79","v":107.87673872032389},{"$f":"'Min X+15'!G80*W80","v":0},{"$f":"'Min X+15'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+15'!I80","v":0.9},{"$f":"'Min X+15'!J80","v":2.2000000000000002},212.38936919809379,108.36249385671942,104.02687534137435,4.8296649644895657,2.5498633789495422,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L80","v":99.969000194933017},{"$f":"'Min X+15'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+15'!C81","v":1.8},{"$f":"'Min X+15'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+15'!M80","v":105.72985620934227},{"$f":"'Min X+15'!G81*W81","v":0},{"$f":"'Min X+15'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+15'!I81","v":1.8},{"$f":"'Min X+15'!J81","v":2.2000000000000002},198.54200889800364,96.011202900762115,102.53080599724152,4.6577972941709005,2.7990502121007479,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L81","v":91.271379656676928},{"$f":"'Min X+15'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+15'!C82","v":0.9},{"$f":"'Min X+15'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+15'!M81","v":92.07609173672796},{"$f":"'Min X+15'!G82*W82","v":0},{"$f":"'Min X+15'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+15'!I82","v":0.9},{"$f":"'Min X+15'!J82","v":2.2000000000000002},174.46195548652315,86.422414318805693,88.039541167717474,4.648965337871247,2.7365505690104963,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L82","v":76.127216525447622},{"$f":"'Min X+15'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+15'!C83","v":0.9},{"$f":"'Min X+15'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+15'!M82","v":81.724872387758168},{"$f":"'Min X+15'!G83*W83","v":0},{"$f":"'Min X+15'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+15'!I83","v":0.9},{"$f":"'Min X+15'!J83","v":2.2000000000000002},149.36905384412086,71.678937530785703,77.690116313335167,4.2482789946619333,2.7347560744230024,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L83","v":67.36835043444735},{"$f":"'Min X+15'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+15'!C84","v":0},{"$f":"'Min X+15'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+15'!M83","v":67.801282091304529},{"$f":"'Min X+15'!G84*W84","v":0},{"$f":"'Min X+15'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+15'!I84","v":0},{"$f":"'Min X+15'!J84","v":1.1000000000000001},127.37326754604274,63.234487348779673,64.138780197263074,4.1338630856676746,2.5625018940414672,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L84","v":64.332076433350593},{"$f":"'Min X+15'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+15'!C85","v":2.7},{"$f":"'Min X+15'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+15'!M84","v":87.237366611531883},{"$f":"'Min X+15'!G85*W85","v":0},{"$f":"'Min X+15'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+15'!I85","v":2.7},{"$f":"'Min X+15'!J85","v":1.1000000000000001},147.78071320936547,62.678338378322628,85.102374831042837,4.3537380550279696,3.7349917804890529,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L85","v":64.305427292982387},{"$f":"'Min X+15'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+15'!C86","v":0},{"$f":"'Min X+15'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+15'!M85","v":73.918127873834507},{"$f":"'Min X+15'!G86*W86","v":0},{"$f":"'Min X+15'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+15'!I86","v":0},{"$f":"'Min X+15'!J86","v":0},129.81851110101923,59.494941787795398,70.323569313223828,4.8104855051869873,3.5945585606106807,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L86","v":57.370157583070004},{"$f":"'Min X+15'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+15'!C87","v":0},{"$f":"'Min X+15'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+15'!M86","v":82.620165997201454},{"$f":"'Min X+15'!G87*W87","v":0},{"$f":"'Min X+15'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+15'!I87","v":0},{"$f":"'Min X+15'!J87","v":0},130.66321109214357,52.615865186883127,78.047345905260428,4.7542923961868748,4.5728200919410211,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L87","v":56.070201687059949},{"$f":"'Min X+15'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+15'!C88","v":0},{"$f":"'Min X+15'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+15'!M87","v":77.476121822138992},{"$f":"'Min X+15'!G88*W88","v":0},{"$f":"'Min X+15'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+15'!I88","v":0},{"$f":"'Min X+15'!J88","v":0},123.49908152689542,50.909606759043307,72.58947476785211,5.1605949280166454,4.8866470542868887,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L88","v":55.254099076639726},{"$f":"'Min X+15'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+15'!C89","v":0.9},{"$f":"'Min X+15'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+15'!M88","v":76.150135285655452},{"$f":"'Min X+15'!G89*W89","v":0},{"$f":"'Min X+15'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+15'!I89","v":0.9},{"$f":"'Min X+15'!J89","v":0},122.08277021192899,50.500529482517926,71.582240729411055,5.6535695941217998,5.4678945562443992,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L89","v":49.246174847651098},{"$f":"'Min X+15'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+15'!C90","v":0},{"$f":"'Min X+15'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+15'!M89","v":73.819699458410327},{"$f":"'Min X+15'!G90*W90","v":0},{"$f":"'Min X+15'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+15'!I90","v":0},{"$f":"'Min X+15'!J90","v":0},111.44088327002194,43.645685869346501,67.795197400675448,5.600488978304595,6.0245020577348818,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L90","v":46.244414074812561},{"$f":"'Min X+15'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+15'!C91","v":0},{"$f":"'Min X+15'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+15'!M90","v":68.846786044242521},{"$f":"'Min X+15'!G91*W91","v":0},{"$f":"'Min X+15'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+15'!I91","v":0},{"$f":"'Min X+15'!J91","v":0},102.87498772408067,40.407576389313974,62.467411334766695,5.8368376854985877,6.3793747094758242,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L91","v":38.525622764345108},{"$f":"'Min X+15'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+15'!C92","v":0},{"$f":"'Min X+15'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+15'!M91","v":56.564778901389872},{"$f":"'Min X+15'!G92*W92","v":0},{"$f":"'Min X+15'!H92*V92","v":0.105049539},{"$f":"'Min X+15'!I92","v":0},{"$f":"'Min X+15'!J92","v":0},83.764135150909624,33.141460196747694,50.622674954161937,5.384162567597417,5.942103947227932,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L92","v":33.263764145297429},{"$f":"'Min X+15'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+15'!C93","v":0},{"$f":"'Min X+15'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+15'!M92","v":61.521541607468791},{"$f":"'Min X+15'!G93*W93","v":0},{"$f":"'Min X+15'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+15'!I93","v":0},{"$f":"'Min X+15'!J93","v":0},82.339586308286329,28.130873032350607,54.208713275935729,5.1328911129468207,7.3128283315330647,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L93","v":29.613668262589897},{"$f":"'Min X+15'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+15'!C94","v":0},{"$f":"'Min X+15'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+15'!M93","v":48.051648862639979},{"$f":"'Min X+15'!G94*W94","v":0},{"$f":"'Min X+15'!H94*V94","v":0.1341807075},{"$f":"'Min X+15'!I94","v":0},{"$f":"'Min X+15'!J94","v":0},66.187494104251044,24.583449482541663,41.604044621709377,5.0302187800482336,6.4476042409306027,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L94","v":24.156777151455348},{"$f":"'Min X+15'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+15'!C95","v":0},{"$f":"'Min X+15'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+15'!M94","v":37.902520773849709},{"$f":"'Min X+15'!G95*W95","v":0},{"$f":"'Min X+15'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+15'!I95","v":0},{"$f":"'Min X+15'!J95","v":0},51.830645160224563,19.653053688123521,32.177591472101042,4.5037234633318253,5.7249293017486673,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L95","v":19.71654421170583},{"$f":"'Min X+15'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+15'!C96","v":0},{"$f":"'Min X+15'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+15'!M95","v":32.991096363045052},{"$f":"'Min X+15'!G96*W96","v":0},{"$f":"'Min X+15'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+15'!I96","v":0},{"$f":"'Min X+15'!J96","v":0},43.092043577445764,15.69204357683671,27.400000000609058,4.0245006348691206,5.5910963624359944,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L96","v":15.444117303644656},{"$f":"'Min X+15'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+15'!C97","v":0},{"$f":"'Min X+15'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+15'!M96","v":31.058270754777727},{"$f":"'Min X+15'!G97*W97","v":0},{"$f":"'Min X+15'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+15'!I97","v":0},{"$f":"'Min X+15'!J97","v":0},37.179781806006048,12.005600841581177,25.17418096442487,3.4385164620634798,5.8840897903528564,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L97","v":11.320402853191954},{"$f":"'Min X+15'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+15'!C98","v":0},{"$f":"'Min X+15'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+15'!M97","v":20.685542300316769},{"$f":"'Min X+15'!G98*W98","v":0},{"$f":"'Min X+15'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+15'!I98","v":0},{"$f":"'Min X+15'!J98","v":0},24.899450545670813,8.5770300951358607,16.322420450534953,2.7433727580560929,4.3631218497818161,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L98","v":9.0335010328439651},{"$f":"'Min X+15'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+15'!C99","v":0},{"$f":"'Min X+15'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+15'!M98","v":18.129504416419874},{"$f":"'Min X+15'!G99*W99","v":0},{"$f":"'Min X+15'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+15'!I99","v":0},{"$f":"'Min X+15'!J99","v":0},20.549691366475166,6.6586315745973774,13.89105979187779,2.3748694582465877,4.2384446245420833,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L99","v":6.9679618938789432},{"$f":"'Min X+15'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+15'!C100","v":0},{"$f":"'Min X+15'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+15'!M99","v":13.562727328283533},{"$f":"'Min X+15'!G100*W100","v":0},{"$f":"'Min X+15'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+15'!I100","v":0},{"$f":"'Min X+15'!J100","v":0},15.052881832232135,4.9877583342597385,10.065123497972397,1.9802035596192049,3.4976038303111343,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L100","v":3.9011781084642658},{"$f":"'Min X+15'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+15'!C101","v":0},{"$f":"'Min X+15'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+15'!M100","v":9.3723738034984567},{"$f":"'Min X+15'!G101*W101","v":0},{"$f":"'Min X+15'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+15'!I101","v":0},{"$f":"'Min X+15'!J101","v":0},9.4270160096568141,2.7071690534639647,6.7198469561928498,1.1940090550003011,2.6525268473056074,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L101","v":2.7234534270819397},{"$f":"'Min X+15'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+15'!C102","v":0},{"$f":"'Min X+15'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+15'!M101","v":5.9802834711577759},{"$f":"'Min X+15'!G102*W102","v":0},{"$f":"'Min X+15'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+15'!I102","v":0},{"$f":"'Min X+15'!J102","v":0},5.9619126363876767,1.8291815738315926,4.1327310625560836,0.89427185325034708,1.8475524086016921,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L102","v":1.5804488039394087},{"$f":"'Min X+15'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+15'!C103","v":0},{"$f":"'Min X+15'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+15'!M102","v":3.7468162276935448},{"$f":"'Min X+15'!G103*W103","v":0},{"$f":"'Min X+15'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+15'!I103","v":0},{"$f":"'Min X+15'!J103","v":0},3.5160798202229357,1.0258789870326281,2.4902008331903076,0.55456981690678042,1.2566153945032374,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L103","v":0.88421013341562671},{"$f":"'Min X+15'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+15'!C104","v":0},{"$f":"'Min X+15'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+15'!M103","v":2.0904351635021019},{"$f":"'Min X+15'!G104*W104","v":0},{"$f":"'Min X+15'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+15'!I104","v":0},{"$f":"'Min X+15'!J104","v":0},1.8875915164143973,0.55397662152382776,1.3336148948905695,0.33023351189179889,0.75682026861153229,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L104","v":0.38433400005753005},{"$f":"'Min X+15'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+15'!C105","v":0},{"$f":"'Min X+15'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+15'!M104","v":1.1086075983163011},{"$f":"'Min X+15'!G105*W105","v":0},{"$f":"'Min X+15'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+15'!I105","v":0},{"$f":"'Min X+15'!J105","v":0},0.90996684104189962,0.23216713758575255,0.67779970345614704,0.15216686247177749,0.43080789486015403,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+15'!L105","v":0.2693772716083353},{"$f":"'Min X+15'!B106*U106","v":1.05},{"$f":"'Min X+15'!C106","v":0},{"$f":"'Min X+15'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+15'!M105","v":0.76827977050794161},{"$f":"'Min X+15'!G106*W106","v":0},{"$f":"'Min X+15'!H106*V106","v":1.05},{"$f":"'Min X+15'!I106","v":0},{"$f":"'Min X+15'!J106","v":0},0,0,0,0.28284613518875207,0.80669375903333873,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11804.841318374056},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12723.800299232111},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24208.24492897997},11626.269279748358,12581.975649231619,162.28550748928208,140.76306398901966,256.45072515016693,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24208.244928979977},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+17","index":63,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+17",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":19}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+17"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24141.20844629933},{"$f":"L107","v":11578.007186839626},12563.201259459707,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+16'!P107*106/206","v":131.96008187338686},{"$f":"'Min X+16'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+16'!C6","v":13.5},{"$f":"'Min X+16'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+16'!P107*100/206","v":124.49064327678008},{"$f":"'Min X+16'!G6*W6","v":0},{"$f":"'Min X+16'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+16'!I6","v":10.8},{"$f":"'Min X+16'!J6","v":9.9},{"$f":"L6+M6","v":255.11838456816361},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":129.86933830910681},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":125.24904625905678},{"$f":"B6*A6","v":0.19074356428004346},{"$f":"F6*H6","v":0.14159701772328748},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L6","v":127.54898167828783},{"$f":"'Min X+16'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+16'!C7","v":9},{"$f":"'Min X+16'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+16'!M6","v":123.05935526018136},{"$f":"'Min X+16'!G7*W7","v":0},{"$f":"'Min X+16'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+16'!I7","v":9},{"$f":"'Min X+16'!J7","v":12.100000000000001},{"$f":"L7+M7","v":247.67003501415792},127.73009222575061,119.93994278840732,1.8889452537208674E-2,1.9412471774035062E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L7","v":124.68096486399971},{"$f":"'Min X+16'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+16'!C8","v":10.8},{"$f":"'Min X+16'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+16'!M7","v":117.06254791324606},{"$f":"'Min X+16'!G8*W8","v":0},{"$f":"'Min X+16'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+16'!I8","v":11.700000000000001},{"$f":"'Min X+16'!J8","v":9.9},237.82331987265854,118.96930845306267,118.85401141959586,1.1656410937038848E-2,8.5364936502036852E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L8","v":115.67803108817384},{"$f":"'Min X+16'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+16'!C9","v":9},{"$f":"'Min X+16'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+16'!M8","v":115.74804099047543},{"$f":"'Min X+16'!G9*W9","v":0},{"$f":"'Min X+16'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+16'!I9","v":9},{"$f":"'Min X+16'!J9","v":8.8000000000000007},229.60534659867363,113.66380734928269,115.94153924939094,1.4223738891143305E-2,6.5017410844964898E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L9","v":110.01975888127642},{"$f":"'Min X+16'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+16'!C10","v":9},{"$f":"'Min X+16'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+16'!M9","v":112.50242988497192},{"$f":"'Min X+16'!G10*W10","v":0},{"$f":"'Min X+16'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+16'!I10","v":9},{"$f":"'Min X+16'!J10","v":9.9},220.70791828380413,109.11137115089092,111.59654713291323,8.3877303854943044E-3,5.8827520586851815E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L10","v":105.36022845195971},{"$f":"'Min X+16'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+16'!C11","v":9.9},{"$f":"'Min X+16'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+16'!M10","v":108.05628166485562},{"$f":"'Min X+16'!G11*W11","v":0},{"$f":"'Min X+16'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+16'!I11","v":9.9},{"$f":"'Min X+16'!J11","v":13.200000000000001},210.10658180769121,105.35604117308046,104.75054063461077,4.1872788792520089E-3,5.7410302448537799E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L11","v":101.60631407202838},{"$f":"'Min X+16'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+16'!C12","v":3.6},{"$f":"'Min X+16'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+16'!M11","v":101.2116585633534},{"$f":"'Min X+16'!G12*W12","v":0},{"$f":"'Min X+16'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+16'!I12","v":2.7},{"$f":"'Min X+16'!J12","v":1.1000000000000001},200.30910166650602,97.502921437201508,102.80618022930452,3.3926348268650281E-3,5.4783340488879116E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L12","v":93.741653590826502},{"$f":"'Min X+16'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+16'!C13","v":4.5},{"$f":"'Min X+16'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+16'!M12","v":99.256479958187228},{"$f":"'Min X+16'!G13*W13","v":0},{"$f":"'Min X+16'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+16'!I13","v":4.5},{"$f":"'Min X+16'!J13","v":3.3000000000000003},195.38908420509614,94.938065338436189,100.45101886665994,3.5882523903150161E-3,5.4610915272994614E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L13","v":91.371816198204229},{"$f":"'Min X+16'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+16'!C14","v":3.6},{"$f":"'Min X+16'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+16'!M13","v":97.08542404299051},{"$f":"'Min X+16'!G14*W14","v":0},{"$f":"'Min X+16'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+16'!I14","v":3.6},{"$f":"'Min X+16'!J14","v":3.3000000000000003},189.04723619252724,91.667311796095191,97.379924396432031,4.5044021090309737E-3,5.4996465584753055E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L14","v":88.506238458709674},{"$f":"'Min X+16'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+16'!C15","v":2.7},{"$f":"'Min X+16'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+16'!M14","v":94.39673016532447},{"$f":"'Min X+16'!G15*W15","v":0},{"$f":"'Min X+16'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+16'!I15","v":2.7},{"$f":"'Min X+16'!J15","v":3.3000000000000003},180.59176816728802,86.800583573868948,93.791184593419089,5.6548848407231064E-3,5.5455719053873996E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L15","v":84.264747168063138},{"$f":"'Min X+16'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+16'!C16","v":4.5},{"$f":"'Min X+16'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+16'!M15","v":91.398031808501926},{"$f":"'Min X+16'!G16*W16","v":0},{"$f":"'Min X+16'!H16*V16","v":6.26325E-5},{"$f":"'Min X+16'!I16","v":4.5},{"$f":"'Min X+16'!J16","v":3.3000000000000003},178.05041864049835,85.458111319223661,92.592307321274689,6.6358488394849709E-3,5.7244872272459967E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L16","v":83.445021466515016},{"$f":"'Min X+16'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+16'!C17","v":5.4},{"$f":"'Min X+16'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+16'!M16","v":90.692457145387806},{"$f":"'Min X+16'!G17*W17","v":0},{"$f":"'Min X+16'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+16'!I17","v":5.4},{"$f":"'Min X+16'!J17","v":3.3000000000000003},177.22356424765715,84.437311146531513,92.786253101125638,7.7103199835059887E-3,6.2040442621731171E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L17","v":83.336693259931351},{"$f":"'Min X+16'!B18*U18","v":1.043742E-4},{"$f":"'Min X+16'!C18","v":5.4},{"$f":"'Min X+16'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+16'!M17","v":91.747521891090742},{"$f":"'Min X+16'!G18*W18","v":0},{"$f":"'Min X+16'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+16'!I18","v":5.4},{"$f":"'Min X+16'!J18","v":3.3000000000000003},177.06862900512647,83.227995059241707,93.840633945884775,8.6982006896507268E-3,6.8879452059736395E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L18","v":82.856622028743999},{"$f":"'Min X+16'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+16'!C19","v":1.8},{"$f":"'Min X+16'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+16'!M18","v":93.490132590615104},{"$f":"'Min X+16'!G19*W19","v":0},{"$f":"'Min X+16'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+16'!I19","v":1.8},{"$f":"'Min X+16'!J19","v":2.2000000000000002},171.12904731359541,78.046786349070089,93.082260964525318,9.8356796739060698E-3,7.8716260897850557E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L19","v":78.698379874969547},{"$f":"'Min X+16'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+16'!C20","v":3.6},{"$f":"'Min X+16'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+16'!M19","v":93.697255262976256},{"$f":"'Min X+16'!G20*W20","v":0},{"$f":"'Min X+16'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+16'!I20","v":3.6},{"$f":"'Min X+16'!J20","v":2.2000000000000002},175.17587904550777,80.087424062988973,95.088454982518812,1.0955811980560677E-2,8.8002804574368876E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L20","v":81.387427468796318},{"$f":"'Min X+16'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+16'!C21","v":3.6},{"$f":"'Min X+16'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+16'!M20","v":96.315494333056179},{"$f":"'Min X+16'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+16'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+16'!I21","v":3.6},{"$f":"'Min X+16'!J21","v":0},182.67885143872894,82.773486986657971,99.90536445207097,1.3940482138335139E-2,1.0129880985210135E-2,3.1092757622121027E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L21","v":85.152712665823628},{"$f":"'Min X+16'!B22*U22","v":2.180913E-4},{"$f":"'Min X+16'!C22","v":5.4},{"$f":"'Min X+16'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+16'!M21","v":102.15120208473728},{"$f":"'Min X+16'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+16'!H22*V22","v":1.165731E-4},{"$f":"'Min X+16'!I22","v":5.4},{"$f":"'Min X+16'!J22","v":11},183.77343560246135,87.234141600019825,96.539294002441537,1.8571065803815942E-2,1.1908082295744287E-2,0.16443119984208912,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L22","v":108.25164013586027},{"$f":"'Min X+16'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+16'!C23","v":5.4},{"$f":"'Min X+16'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+16'!M22","v":94.281780645844279},{"$f":"'Min X+16'!G23*W23","v":2.911706933333333},{"$f":"'Min X+16'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+16'!I23","v":5.4},{"$f":"'Min X+16'!J23","v":8.8000000000000007},197.89050818883589,107.02076756915567,90.869740619680229,3.0872566704610346E-2,1.204002616405948E-2,0.27452091439351722,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L23","v":124.06370820830853},{"$f":"'Min X+16'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+16'!C24","v":9},{"$f":"'Min X+16'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+16'!M23","v":132.0187710078622},{"$f":"'Min X+16'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+16'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+16'!I24","v":9},{"$f":"'Min X+16'!J24","v":8.8000000000000007},257.51789935974989,125.31744105516817,132.20045830458173,4.6267153140349425E-2,1.8312703280467212E-2,0.66635782007733224,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L24","v":115.15892140217095},{"$f":"'Min X+16'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+16'!C25","v":8.1},{"$f":"'Min X+16'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+16'!M24","v":115.34405610826592},{"$f":"'Min X+16'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+16'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+16'!I25","v":8.1},{"$f":"'Min X+16'!J25","v":9.9},227.93146694032367,114.4046449642012,113.52682197612249,5.4276437969751984E-2,1.7234132143416552E-2,1.1447508474796118,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L25","v":147.03551858265354},{"$f":"'Min X+16'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+16'!C26","v":7.2},{"$f":"'Min X+16'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+16'!M25","v":132.70810860999092},{"$f":"'Min X+16'!G26*W26","v":15.306837000000002},{"$f":"'Min X+16'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+16'!I26","v":7.2},{"$f":"'Min X+16'!J26","v":9.9},276.44177561182056,146.45479510148957,129.98698051033099,8.0723481163963329E-2,2.1128099659903411E-2,2.0313413870714276,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L26","v":152.45616332868374},{"$f":"'Min X+16'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+16'!C27","v":6.3},{"$f":"'Min X+16'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+16'!M26","v":125.80089387363682},{"$f":"'Min X+16'!G27*W27","v":21.305263666666665},{"$f":"'Min X+16'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+16'!I27","v":7.2},{"$f":"'Min X+16'!J27","v":8.8000000000000007},275.14736887629215,150.96776211786016,124.17960675843202,8.8401210823606441E-2,2.1287115204816239E-2,2.6802212134801833,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L27","v":162.8392244844207},{"$f":"'Min X+16'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+16'!C28","v":9.9},{"$f":"'Min X+16'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+16'!M27","v":165.0199147398412},{"$f":"'Min X+16'!G28*W28","v":31.265836333333329},{"$f":"'Min X+16'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+16'!I28","v":9.9},{"$f":"'Min X+16'!J28","v":9.9},328.83518784832097,163.84476182482749,164.99042602349351,9.4462659593196177E-2,2.9488716347686537E-2,5.1594856459964946,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L28","v":162.85535133819974},{"$f":"'Min X+16'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+16'!C29","v":9},{"$f":"'Min X+16'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+16'!M28","v":139.34452281175206},{"$f":"'Min X+16'!G29*W29","v":36.286725666666669},{"$f":"'Min X+16'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+16'!I29","v":9},{"$f":"'Min X+16'!J29","v":8.8000000000000007},296.9806247179157,157.46238308091338,139.51824163700235,9.2968257286330042E-2,2.6281174749689537E-2,5.0563564724226229,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L29","v":180.46457450580212},{"$f":"'Min X+16'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+16'!C30","v":12.6},{"$f":"'Min X+16'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+16'!M29","v":177.85347964070593},{"$f":"'Min X+16'!G30*W30","v":47.599154666666664},{"$f":"'Min X+16'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+16'!I30","v":12.6},{"$f":"'Min X+16'!J30","v":7.7000000000000011},365.78091943855111,183.06298422036801,182.71793521818307,0.10159028543408873,3.554442252286126E-2,8.4656752854228117,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L30","v":163.96600655015806},{"$f":"'Min X+16'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+16'!C31","v":12.6},{"$f":"'Min X+16'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+16'!M30","v":154.58519873947648},{"$f":"'Min X+16'!G31*W31","v":57.346027999999997},{"$f":"'Min X+16'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+16'!I31","v":13.5},{"$f":"'Min X+16'!J31","v":8.8000000000000007},324.727362074295,165.47488747167506,159.25247460261994,9.111907848299941E-2,3.2724136856529813E-2,8.8648471352995823,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L31","v":177.11876574784876},{"$f":"'Min X+16'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+16'!C32","v":11.700000000000001},{"$f":"'Min X+16'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+16'!M31","v":173.92910752608898},{"$f":"'Min X+16'!G32*W32","v":63.288791000000003},{"$f":"'Min X+16'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+16'!I32","v":11.700000000000001},{"$f":"'Min X+16'!J32","v":9.9},349.01152957568138,173.32164408517306,175.68988549050832,9.7121662675676013E-2,3.9222035580639789E-2,11.007762935035172,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L32","v":192.91522044917158},{"$f":"'Min X+16'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+16'!C33","v":13.5},{"$f":"'Min X+16'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+16'!M32","v":202.23728590690675},{"$f":"'Min X+16'!G33*W33","v":79.520256666666668},{"$f":"'Min X+16'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+16'!I33","v":13.5},{"$f":"'Min X+16'!J33","v":12.100000000000001},393.3987373515954,189.81019693533963,203.5885404162558,0.1050235138319386,4.8745490650952676E-2,16.081960882887277,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L33","v":196.58186011357171},{"$f":"'Min X+16'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+16'!C34","v":13.5},{"$f":"'Min X+16'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+16'!M33","v":209.38611139161154},{"$f":"'Min X+16'!G34*W34","v":91.27938833333333},{"$f":"'Min X+16'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+16'!I34","v":13.5},{"$f":"'Min X+16'!J34","v":9.9},406.40598768479214,193.47409780560554,212.9318898791866,0.10776230796616229,5.4221512424928564E-2,19.112636173321498,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L34","v":192.49989920003958},{"$f":"'Min X+16'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+16'!C35","v":18.900000000000002},{"$f":"'Min X+16'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+16'!M34","v":224.81337002966401},{"$f":"'Min X+16'!G35*W35","v":105.91664},{"$f":"'Min X+16'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+16'!I35","v":17.100000000000001},{"$f":"'Min X+16'!J35","v":14.3},417.94186188721812,190.39120209145736,227.55065979576079,0.10869710858223389,6.2710233903203835E-2,23.811476780618712,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L35","v":205.40147760528427},{"$f":"'Min X+16'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+16'!C36","v":18},{"$f":"'Min X+16'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+16'!M35","v":210.51689352358406},{"$f":"'Min X+16'!G36*W36","v":104.56649999999999},{"$f":"'Min X+16'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+16'!I36","v":18},{"$f":"'Min X+16'!J36","v":13.200000000000001},420.93266536718448,205.679278859063,215.25338650812148,0.12219874622128159,6.3507015462590286E-2,22.01301474663385,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L36","v":199.55384281836237},{"$f":"'Min X+16'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+16'!C37","v":15.3},{"$f":"'Min X+16'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+16'!M36","v":216.66594461921855},{"$f":"'Min X+16'!G37*W37","v":109.80175999999999},{"$f":"'Min X+16'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+16'!I37","v":15.3},{"$f":"'Min X+16'!J37","v":14.3},415.82238894738668,198.22734810687862,217.59504084050806,0.12649471148375505,7.0903778710478038E-2,23.790302051252727,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L37","v":199.84302899992389},{"$f":"'Min X+16'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+16'!C38","v":18},{"$f":"'Min X+16'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+16'!M37","v":198.27947646394185},{"$f":"'Min X+16'!G38*W38","v":105.63626333333332},{"$f":"'Min X+16'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+16'!I38","v":17.100000000000001},{"$f":"'Min X+16'!J38","v":15.400000000000002},401.11721342953001,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":201.20838689245952},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":199.90882653707052},0.13464210746436417,{"$f":"F38*H38","v":7.0649926871314883E-2},{"$f":"G38*F38/1000","v":20.945502989340429},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L38","v":175.07732996621746},{"$f":"'Min X+16'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+16'!C39","v":15.3},{"$f":"'Min X+16'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+16'!M38","v":184.38473497639154},{"$f":"'Min X+16'!G39*W39","v":94.069126666666662},{"$f":"'Min X+16'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+16'!I39","v":14.4},{"$f":"'Min X+16'!J39","v":15.400000000000002},359.26567422167716,175.9524803657294,183.31319385594773,0.12484960048807207,7.1541120443815193E-2,17.34491098989394,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L39","v":146.17327739365808},{"$f":"'Min X+16'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+16'!C40","v":13.5},{"$f":"'Min X+16'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+16'!M39","v":181.93873360722486},{"$f":"'Min X+16'!G40*W40","v":90.428789999999992},{"$f":"'Min X+16'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+16'!I40","v":12.6},{"$f":"'Min X+16'!J40","v":16.5},323.22481249339125,145.26323905305611,177.96157344033517,0.1100383406019579,7.7160166889672324E-2,16.452499534233677,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L40","v":174.22309315140103},{"$f":"'Min X+16'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+16'!C41","v":13.5},{"$f":"'Min X+16'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+16'!M40","v":180.37262980134781},{"$f":"'Min X+16'!G41*W41","v":78.359502333333324},{"$f":"'Min X+16'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+16'!I41","v":12.6},{"$f":"'Min X+16'!J41","v":16.5},350.77330696010256,174.38432398730359,176.38898297279894,0.13876916409744244,8.3646828548858382E-2,14.133909505788182,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L41","v":154.36060165212928},{"$f":"'Min X+16'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+16'!C42","v":15.3},{"$f":"'Min X+16'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+16'!M41","v":178.20364452608024},{"$f":"'Min X+16'!G42*W42","v":69.060110666666645},{"$f":"'Min X+16'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+16'!I42","v":14.4},{"$f":"'Min X+16'!J42","v":16.5},333.44320177542744,157.43006514291645,176.01313663251099,0.13053650921283882,9.0507893569262018E-2,12.306763412174424,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L42","v":140.39159733336618},{"$f":"'Min X+16'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+16'!C43","v":10.8},{"$f":"'Min X+16'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+16'!M42","v":148.97041974449351},{"$f":"'Min X+16'!G43*W43","v":55.683401333333322},{"$f":"'Min X+16'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+16'!I43","v":10.8},{"$f":"'Min X+16'!J43","v":16.5},283.25236560260123,140.06472886188163,143.1876367407196,0.12686847148455788,8.2783003773913802E-2,8.2951796694277551,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L43","v":133.71765875088076},{"$f":"'Min X+16'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+16'!C44","v":11.700000000000001},{"$f":"'Min X+16'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+16'!M43","v":144.90054255717976},{"$f":"'Min X+16'!G44*W44","v":44.269151333333326},{"$f":"'Min X+16'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+16'!I44","v":10.8},{"$f":"'Min X+16'!J44","v":16.5},273.39991138124606,134.28745608811016,139.11245529313592,0.130202662770594,8.8087264043837835E-2,6.4146240467458968,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L44","v":151.57334145170961},{"$f":"'Min X+16'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+16'!C45","v":9},{"$f":"'Min X+16'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+16'!M44","v":134.76058820404884},{"$f":"'Min X+16'!G45*W45","v":35.926175333333333},{"$f":"'Min X+16'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+16'!I45","v":9},{"$f":"'Min X+16'!J45","v":3.3000000000000003},291.98392884453256,151.6128413460971,140.37108749843546,0.16050010561250014,8.9500705613366233E-2,4.8414325198417911,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L45","v":118.00614137360905},{"$f":"'Min X+16'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+16'!C46","v":10.8},{"$f":"'Min X+16'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+16'!M45","v":139.40053560614626},{"$f":"'Min X+16'!G46*W46","v":27.530689666666667},{"$f":"'Min X+16'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+16'!I46","v":10.8},{"$f":"'Min X+16'!J46","v":5.5},264.46825949203475,119.86881771539718,144.59944177663755,0.13732365821186282,0.10109382950873308,3.8377928851399297,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L46","v":104.43451480284008},{"$f":"'Min X+16'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+16'!C47","v":12.6},{"$f":"'Min X+16'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+16'!M46","v":108.66694439056226},{"$f":"'Min X+16'!G47*W47","v":17.944974333333331},{"$f":"'Min X+16'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+16'!I47","v":12.6},{"$f":"'Min X+16'!J47","v":8.8000000000000007},219.38041764599384,106.99954743471436,112.38087021127949,0.13496736812571455,8.6074179282778732E-2,1.9500255279704002,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L47","v":124.132094127869},{"$f":"'Min X+16'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+16'!C48","v":8.1},{"$f":"'Min X+16'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+16'!M47","v":123.41843148018637},{"$f":"'Min X+16'!G48*W48","v":11.733950333333333},{"$f":"'Min X+16'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+16'!I48","v":7.2},{"$f":"'Min X+16'!J48","v":8.8000000000000007},246.06417830781413,124.35251666191327,121.71166164590085,0.17957746595572535,0.1067698342855293,1.4481857452064097,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L48","v":102.13712890015657},{"$f":"'Min X+16'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+16'!C49","v":9.9},{"$f":"'Min X+16'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+16'!M48","v":107.15168566453058},{"$f":"'Min X+16'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+16'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+16'!I49","v":9.9},{"$f":"'Min X+16'!J49","v":8.8000000000000007},211.22084780103472,103.07062338992547,108.15022441110925,0.16650551023110741,0.10146125342133218,0.73779163510772883,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L49","v":104.80178188859317},{"$f":"'Min X+16'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+16'!C50","v":9.9},{"$f":"'Min X+16'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+16'!M49","v":108.37084553402016},{"$f":"'Min X+16'!G50*W50","v":4.298202166666667},{"$f":"'Min X+16'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+16'!I50","v":9.9},{"$f":"'Min X+16'!J50","v":7.7000000000000011},217.26730587616612,106.80897807665318,110.45832779951293,0.19280381193999935,0.11251773450724245,0.46579980307782415,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L50","v":109.81521577164501},{"$f":"'Min X+16'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+16'!C51","v":9},{"$f":"'Min X+16'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+16'!M50","v":106.12430568575628},{"$f":"'Min X+16'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+16'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+16'!I51","v":9},{"$f":"'Min X+16'!J51","v":7.7000000000000011},217.0917000045277,109.78837432395808,107.30332568056963,0.22684144768693515,0.1209800051866559,0.24292333960826681,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L51","v":140.29201083663997},{"$f":"'Min X+16'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+16'!C52","v":7.2},{"$f":"'Min X+16'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+16'!M51","v":120.59023222396723},{"$f":"'Min X+16'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+16'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+16'!I52","v":7.2},{"$f":"'Min X+16'!J52","v":6.6000000000000005},261.60982606780635,140.57059016751793,121.03923590028842,0.32142066912204381,0.15099632367882404,0.15949403194676406,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L52","v":135.74060510938008},{"$f":"'Min X+16'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+16'!C53","v":4.5},{"$f":"'Min X+16'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+16'!M52","v":125.22378198830762},{"$f":"'Min X+16'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+16'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+16'!I53","v":5.4},{"$f":"'Min X+16'!J53","v":6.6000000000000005},258.25030783131018,134.39887358191993,123.85143424939024,0.34173152746016583,0.17234773891739447,9.1151446545771259E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L53","v":128.20792180912918},{"$f":"'Min X+16'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+16'!C54","v":4.5},{"$f":"'Min X+16'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+16'!M53","v":127.04853102804076},{"$f":"'Min X+16'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+16'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+16'!I54","v":4.5},{"$f":"'Min X+16'!J54","v":4.4000000000000004},253.80964570096796,126.85325847537486,126.95638722559312,0.35466333375432085,0.19214380244763526,8.7835889995467861E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L54","v":150.55828591741368},{"$f":"'Min X+16'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+16'!C55","v":5.4},{"$f":"'Min X+16'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+16'!M54","v":149.68747982599976},{"$f":"'Min X+16'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+16'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+16'!I55","v":5.4},{"$f":"'Min X+16'!J55","v":4.4000000000000004},297.13554887187672,146.69671468285813,150.43883418901856,0.46157123455553584,0.2486456369811875,0.13799692756825047,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L55","v":132.6634927078957},{"$f":"'Min X+16'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+16'!C56","v":2.7},{"$f":"'Min X+16'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+16'!M55","v":116.30742551976172},{"$f":"'Min X+16'!G56*W56","v":0},{"$f":"'Min X+16'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+16'!I56","v":2.7},{"$f":"'Min X+16'!J56","v":4.4000000000000004},243.80382383190562,129.40856859740259,114.39525523450303,0.45492411049309539,0.21217028525868953,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L56","v":127.55416328449003},{"$f":"'Min X+16'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+16'!C57","v":2.7},{"$f":"'Min X+16'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+16'!M56","v":125.26325551530337},{"$f":"'Min X+16'!G57*W57","v":0},{"$f":"'Min X+16'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+16'!I57","v":2.7},{"$f":"'Min X+16'!J57","v":4.4000000000000004},250.87434919118289,127.56214439797654,123.31220479320633,0.49201888651350595,0.25105072209703133,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L57","v":141.02037886317467},{"$f":"'Min X+16'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+16'!C58","v":2.7},{"$f":"'Min X+16'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+16'!M57","v":145.85983404152449},{"$f":"'Min X+16'!G58*W58","v":0},{"$f":"'Min X+16'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+16'!I58","v":2.7},{"$f":"'Min X+16'!J58","v":4.4000000000000004},283.64552467296562,139.80713184066167,143.83839283230392,0.61324702251299168,0.32144120922055136,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L58","v":148.310957307411},{"$f":"'Min X+16'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+16'!C59","v":2.7},{"$f":"'Min X+16'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+16'!M58","v":153.614019321179},{"$f":"'Min X+16'!G59*W59","v":0},{"$f":"'Min X+16'!H59*V59","v":2.425647E-3},{"$f":"'Min X+16'!I59","v":2.7},{"$f":"'Min X+16'!J59","v":4.4000000000000004},299.62653531747151,148.08512938141686,151.54140593605462,0.72582792599414248,0.37261338512435987,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L59","v":155.70337570566741},{"$f":"'Min X+16'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+16'!C60","v":4.5},{"$f":"'Min X+16'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+16'!M59","v":173.24694945794019},{"$f":"'Min X+16'!G60*W60","v":0},{"$f":"'Min X+16'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+16'!I60","v":4.5},{"$f":"'Min X+16'!J60","v":3.3000000000000003},328.93409004963587,154.95035378871782,173.98373626091802,0.85302191694959706,0.46321319702214453,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L60","v":144.75557472076281},{"$f":"'Min X+16'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+16'!C61","v":4.5},{"$f":"'Min X+16'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+16'!M60","v":180.62264971418773},{"$f":"'Min X+16'!G61*W61","v":0},{"$f":"'Min X+16'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+16'!I61","v":4.5},{"$f":"'Min X+16'!J61","v":3.3000000000000003},326.36362106864942,145.07409306722391,181.28952800142548,0.88148165353888064,0.53312171276224796,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L61","v":165.48703963598814},{"$f":"'Min X+16'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+16'!C62","v":3.6},{"$f":"'Min X+16'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+16'!M61","v":198.63928897156359},{"$f":"'Min X+16'!G62*W62","v":0},{"$f":"'Min X+16'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+16'!I62","v":3.6},{"$f":"'Min X+16'!J62","v":3.3000000000000003},364.06171672997147,165.77053581414805,198.29118091582342,1.116503821840094,0.64810805574014585,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L62","v":189.41389132841636},{"$f":"'Min X+16'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+16'!C63","v":3.6},{"$f":"'Min X+16'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+16'!M62","v":207.45082426050848},{"$f":"'Min X+16'!G63*W63","v":0},{"$f":"'Min X+16'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+16'!I63","v":2.7},{"$f":"'Min X+16'!J63","v":3.3000000000000003},394.39760278437092,188.29618521860866,206.10141756576226,1.4177061098076724,0.74940669474620658,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L63","v":162.17777249325493},{"$f":"'Min X+16'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+16'!C64","v":1.8},{"$f":"'Min X+16'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+16'!M63","v":188.51431228233474},{"$f":"'Min X+16'!G64*W64","v":0},{"$f":"'Min X+16'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+16'!I64","v":1.8},{"$f":"'Min X+16'!J64","v":3.3000000000000003},345.58478400447029,159.32540657608143,186.25937742838886,1.352365917173489,0.75493485394588034,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L64","v":183.15636481899858},{"$f":"'Min X+16'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+16'!C65","v":2.7},{"$f":"'Min X+16'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+16'!M64","v":225.23142498906068},{"$f":"'Min X+16'!G65*W65","v":0},{"$f":"'Min X+16'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+16'!I65","v":2.7},{"$f":"'Min X+16'!J65","v":2.2000000000000002},406.67789596813333,181.94788023324696,224.73001573488636,1.7084845857516315,1.0014092541743103,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L65","v":206.85696788607743},{"$f":"'Min X+16'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+16'!C66","v":1.8},{"$f":"'Min X+16'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+16'!M65","v":226.46623306010645},{"$f":"'Min X+16'!G66*W66","v":0},{"$f":"'Min X+16'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+16'!I66","v":1.8},{"$f":"'Min X+16'!J66","v":2.2000000000000002},429.23761929401621,204.29067588824705,224.94694340576916,2.1662919978304029,1.1192896543372999,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L66","v":191.68016162264817},{"$f":"'Min X+16'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+16'!C67","v":2.7},{"$f":"'Min X+16'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+16'!M66","v":237.52565436423728},{"$f":"'Min X+16'!G67*W67","v":0},{"$f":"'Min X+16'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+16'!I67","v":2.7},{"$f":"'Min X+16'!J67","v":2.2000000000000002},426.64137223318835,189.92246268522075,236.71890954796763,2.2576989374274321,1.3067448162696431,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L67","v":218.27752623792858},{"$f":"'Min X+16'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+16'!C68","v":1.8},{"$f":"'Min X+16'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+16'!M67","v":269.21880448068669},{"$f":"'Min X+16'!G68*W68","v":0},{"$f":"'Min X+16'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+16'!I68","v":1.8},{"$f":"'Min X+16'!J68","v":2.2000000000000002},482.15996701744837,214.99196178750282,267.16800522994555,2.885564450425794,1.6507992507411413,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L68","v":230.5491974980813},{"$f":"'Min X+16'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+16'!C69","v":1.8},{"$f":"'Min X+16'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+16'!M68","v":252.95114138287195},{"$f":"'Min X+16'!G69*W69","v":0},{"$f":"'Min X+16'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+16'!I69","v":1.8},{"$f":"'Min X+16'!J69","v":3.3000000000000003},477.56896376769697,227.84845619997415,249.72050756772282,3.4007412981071727,1.7306338151491256,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L69","v":226.07325102284764},{"$f":"'Min X+16'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+16'!C70","v":0},{"$f":"'Min X+16'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+16'!M69","v":253.25208635751449},{"$f":"'Min X+16'!G70*W70","v":0},{"$f":"'Min X+16'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+16'!I70","v":0},{"$f":"'Min X+16'!J70","v":0},473.69198797694617,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":222.37563558764387},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":251.31635238930227},3.6976154352037716,{"$f":"F70*H70","v":1.9357339682122234},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L70","v":215.94540583859069},{"$f":"'Min X+16'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+16'!C71","v":0},{"$f":"'Min X+16'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+16'!M70","v":252.79858061114049},{"$f":"'Min X+16'!G71*W71","v":0},{"$f":"'Min X+16'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+16'!I71","v":0},{"$f":"'Min X+16'!J71","v":0},{"$f":"L71+M71","v":460.4808947566537},209.84317685323163,250.63771790342204,3.9022289853590673,2.160862707718437,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L71","v":227.68107466674056},{"$f":"'Min X+16'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+16'!C72","v":2.7},{"$f":"'Min X+16'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+16'!M71","v":243.48070098933843},{"$f":"'Min X+16'!G72*W72","v":0},{"$f":"'Min X+16'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+16'!I72","v":2.7},{"$f":"'Min X+16'!J72","v":2.2000000000000002},465.29207312482322,223.64111910378966,241.65095402103353,4.5399555629508956,2.3297469683048999,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L72","v":179.77035459143974},{"$f":"'Min X+16'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+16'!C73","v":1.8},{"$f":"'Min X+16'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+16'!M72","v":200.47290720720963},{"$f":"'Min X+16'!G73*W73","v":0},{"$f":"'Min X+16'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+16'!I73","v":1.8},{"$f":"'Min X+16'!J73","v":2.2000000000000002},374.44222998032683,176.51796559671274,197.92426438361412,3.9523889947270083,2.1486428235955382,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L73","v":166.98269233739433},{"$f":"'Min X+16'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+16'!C74","v":0.9},{"$f":"'Min X+16'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+16'!M73","v":201.68766676087955},{"$f":"'Min X+16'!G74*W74","v":0},{"$f":"'Min X+16'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+16'!I74","v":0.9},{"$f":"'Min X+16'!J74","v":2.2000000000000002},360.70639212117919,162.74051875942342,197.9658733617558,4.0421735779709245,2.4217933991237746,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L74","v":143.4078093154464},{"$f":"'Min X+16'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+16'!C75","v":0.9},{"$f":"'Min X+16'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+16'!M74","v":161.83277393389153},{"$f":"'Min X+16'!G75*W75","v":0},{"$f":"'Min X+16'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+16'!I75","v":0.9},{"$f":"'Min X+16'!J75","v":2.2000000000000002},297.7486969200724,139.39260118578869,158.35609573428371,3.8152081296577269,2.1766781996078293,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L75","v":142.86572961811322},{"$f":"'Min X+16'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+16'!C76","v":0.9},{"$f":"'Min X+16'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+16'!M75","v":174.58901107541635},{"$f":"'Min X+16'!G76*W76","v":0},{"$f":"'Min X+16'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+16'!I76","v":0.9},{"$f":"'Min X+16'!J76","v":2.2000000000000002},309.15168870977573,138.49249004091473,170.65919866886099,4.1732395771984976,2.6298124065553594,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L76","v":126.34974765818046},{"$f":"'Min X+16'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+16'!C77","v":1.8},{"$f":"'Min X+16'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+16'!M76","v":141.61094084379653},{"$f":"'Min X+16'!G77*W77","v":0},{"$f":"'Min X+16'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+16'!I77","v":1.8},{"$f":"'Min X+16'!J77","v":2.2000000000000002},261.81778380001549,122.99524458783398,138.82253921218154,4.0545030703465041,2.3884016316150216,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L77","v":122.83457554783845},{"$f":"'Min X+16'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+16'!C78","v":0.9},{"$f":"'Min X+16'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+16'!M77","v":130.30678873323063},{"$f":"'Min X+16'!G78*W78","v":0},{"$f":"'Min X+16'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+16'!I78","v":0.9},{"$f":"'Min X+16'!J78","v":2.2000000000000002},244.84475915381671,118.29880943476871,126.54594971904798,4.3357661130697531,2.4608390141826662,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L78","v":115.20190866242969},{"$f":"'Min X+16'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+16'!C79","v":0.9},{"$f":"'Min X+16'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+16'!M78","v":114.74814546222856},{"$f":"'Min X+16'!G79*W79","v":0},{"$f":"'Min X+16'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+16'!I79","v":0.9},{"$f":"'Min X+16'!J79","v":2.2000000000000002},220.45295770188486,109.43001110973945,111.0229465921454,4.4718975526902325,2.4251988700831637,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L79","v":103.50611745044625},{"$f":"'Min X+16'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+16'!C80","v":0.9},{"$f":"'Min X+16'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+16'!M79","v":105.26046807429881},{"$f":"'Min X+16'!G80*W80","v":0},{"$f":"'Min X+16'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+16'!I80","v":0.9},{"$f":"'Min X+16'!J80","v":2.2000000000000002},200.36996954758331,98.897524526053857,101.47244502152947,4.4085929243924102,2.4880230527693521,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L80","v":108.36249385671942},{"$f":"'Min X+16'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+16'!C81","v":1.8},{"$f":"'Min X+16'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+16'!M80","v":104.02687534137435},{"$f":"'Min X+16'!G81*W81","v":0},{"$f":"'Min X+16'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+16'!I81","v":1.8},{"$f":"'Min X+16'!J81","v":2.2000000000000002},204.88653257823148,104.01362340996846,100.87290916826304,5.0488704467509633,2.7539661731113152,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L81","v":96.011202900762115},{"$f":"'Min X+16'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+16'!C82","v":0.9},{"$f":"'Min X+16'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+16'!M81","v":102.53080599724152},{"$f":"'Min X+16'!G82*W82","v":0},{"$f":"'Min X+16'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+16'!I82","v":0.9},{"$f":"'Min X+16'!J82","v":2.2000000000000002},189.10434741675849,90.92081167393998,98.183535742818506,4.8903912268221488,3.047270254423017,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L82","v":86.422414318805693},{"$f":"'Min X+16'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+16'!C83","v":0.9},{"$f":"'Min X+16'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+16'!M82","v":88.039541167717474},{"$f":"'Min X+16'!G83*W83","v":0},{"$f":"'Min X+16'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+16'!I83","v":0.9},{"$f":"'Min X+16'!J83","v":2.2000000000000002},165.19308944427345,81.399611855040007,83.793477589233447,4.8228024637656901,2.9460635784840279,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L83","v":71.678937530785703},{"$f":"'Min X+16'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+16'!C84","v":0},{"$f":"'Min X+16'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+16'!M83","v":77.690116313335167},{"$f":"'Min X+16'!G84*W84","v":0},{"$f":"'Min X+16'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+16'!I84","v":0},{"$f":"'Min X+16'!J84","v":1.1000000000000001},140.93444065925129,67.280567792362035,73.653872866889259,4.3983697384236695,2.9362434464459084,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L84","v":63.234487348779673},{"$f":"'Min X+16'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+16'!C85","v":2.7},{"$f":"'Min X+16'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+16'!M84","v":64.138780197263074},{"$f":"'Min X+16'!G85*W85","v":0},{"$f":"'Min X+16'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+16'!I85","v":2.7},{"$f":"'Min X+16'!J85","v":1.1000000000000001},124.64776399245582,61.655029740322242,62.99273425213358,4.2794576084574247,2.7460459451294867,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L85","v":62.678338378322628},{"$f":"'Min X+16'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+16'!C86","v":0},{"$f":"'Min X+16'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+16'!M85","v":85.102374831042837},{"$f":"'Min X+16'!G86*W86","v":0},{"$f":"'Min X+16'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+16'!I86","v":0},{"$f":"'Min X+16'!J86","v":0},138.95350869056608,57.989570245511693,80.963938445054382,4.6887681328109334,4.1384363859884523,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L86","v":59.494941787795398},{"$f":"'Min X+16'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+16'!C87","v":0},{"$f":"'Min X+16'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+16'!M86","v":70.323569313223828},{"$f":"'Min X+16'!G87*W87","v":0},{"$f":"'Min X+16'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+16'!I87","v":0},{"$f":"'Min X+16'!J87","v":0},120.99590268226542,54.564567508384883,66.431335173880541,4.9303742794105139,3.8922341393432873,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L87","v":52.615865186883127},{"$f":"'Min X+16'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+16'!C88","v":0},{"$f":"'Min X+16'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+16'!M87","v":78.047345905260428},{"$f":"'Min X+16'!G88*W88","v":0},{"$f":"'Min X+16'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+16'!I88","v":0},{"$f":"'Min X+16'!J88","v":0},120.89787089980148,47.773200833148493,73.124670066652982,4.8426643537346319,4.9226758386074465,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L88","v":50.909606759043307},{"$f":"'Min X+16'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+16'!C89","v":0.9},{"$f":"'Min X+16'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+16'!M88","v":72.58947476785211},{"$f":"'Min X+16'!G89*W89","v":0},{"$f":"'Min X+16'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+16'!I89","v":0.9},{"$f":"'Min X+16'!J89","v":0},114.87781363225515,46.60056327391824,68.277250358336914,5.2090434851250622,5.2122244095152084,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L89","v":50.500529482517926},{"$f":"'Min X+16'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+16'!C90","v":0},{"$f":"'Min X+16'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+16'!M89","v":71.582240729411055},{"$f":"'Min X+16'!G90*W90","v":0},{"$f":"'Min X+16'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+16'!I90","v":0},{"$f":"'Min X+16'!J90","v":0},110.4977298387256,44.757389844965388,65.740339993760216,5.7431396375525399,5.8419007356508317,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L90","v":43.645685869346501},{"$f":"'Min X+16'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+16'!C91","v":0},{"$f":"'Min X+16'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+16'!M90","v":67.795197400675448},{"$f":"'Min X+16'!G91*W91","v":0},{"$f":"'Min X+16'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+16'!I91","v":0},{"$f":"'Min X+16'!J91","v":0},99.650115601856413,38.136852225579169,61.513263376277251,5.5088336437673293,6.2819340243981978,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L91","v":40.407576389313974},{"$f":"'Min X+16'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+16'!C92","v":0},{"$f":"'Min X+16'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+16'!M91","v":62.467411334766695},{"$f":"'Min X+16'!G92*W92","v":0},{"$f":"'Min X+16'!H92*V92","v":0.105049539},{"$f":"'Min X+16'!I92","v":0},{"$f":"'Min X+16'!J92","v":0},90.665639272767152,34.760400701241075,55.905238571526077,5.647175688072898,6.5621727632406159,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L92","v":33.141460196747694},{"$f":"'Min X+16'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+16'!C93","v":0},{"$f":"'Min X+16'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+16'!M92","v":50.622674954161937},{"$f":"'Min X+16'!G93*W93","v":0},{"$f":"'Min X+16'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+16'!I93","v":0},{"$f":"'Min X+16'!J93","v":0},72.632794517137384,28.027441657808044,44.605352859329344,5.1140185389396491,6.0173220948325943,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L93","v":28.130873032350607},{"$f":"'Min X+16'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+16'!C94","v":0},{"$f":"'Min X+16'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+16'!M93","v":54.208713275935729},{"$f":"'Min X+16'!G94*W94","v":0},{"$f":"'Min X+16'!H94*V94","v":0.1341807075},{"$f":"'Min X+16'!I94","v":0},{"$f":"'Min X+16'!J94","v":0},70.287473683395234,23.3525239074892,46.934949775906034,4.7783491248614061,7.2737635000296983,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L94","v":24.583449482541663},{"$f":"'Min X+16'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+16'!C95","v":0},{"$f":"'Min X+16'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+16'!M94","v":41.604044621709377},{"$f":"'Min X+16'!G95*W95","v":0},{"$f":"'Min X+16'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+16'!I95","v":0},{"$f":"'Min X+16'!J95","v":0},55.320202608651265,20.000178396750933,35.320024211900332,4.5832710857907326,6.2840204098090489,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L95","v":19.653053688123521},{"$f":"'Min X+16'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+16'!C96","v":0},{"$f":"'Min X+16'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+16'!M95","v":32.177591472101042},{"$f":"'Min X+16'!G96*W96","v":0},{"$f":"'Min X+16'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+16'!I96","v":0},{"$f":"'Min X+16'!J96","v":0},42.365874741459876,15.641512608931173,26.724362132528704,4.0115410791923471,5.4532293395723404,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L96","v":15.69204357683671},{"$f":"'Min X+16'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+16'!C97","v":0},{"$f":"'Min X+16'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+16'!M96","v":27.400000000609058},{"$f":"'Min X+16'!G97*W97","v":0},{"$f":"'Min X+16'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+16'!I97","v":0},{"$f":"'Min X+16'!J97","v":0},34.407309626305711,12.19832819631204,22.208981429993671,3.493715380524669,5.1910185706153893,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L97","v":12.005600841581177},{"$f":"'Min X+16'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+16'!C98","v":0},{"$f":"'Min X+16'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+16'!M97","v":25.17418096442487},{"$f":"'Min X+16'!G98*W98","v":0},{"$f":"'Min X+16'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+16'!I98","v":0},{"$f":"'Min X+16'!J98","v":0},28.960465861655404,9.0961780303954107,19.864287831259993,2.9094228111857663,5.309893133164878,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L98","v":8.5770300951358607},{"$f":"'Min X+16'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+16'!C99","v":0},{"$f":"'Min X+16'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+16'!M98","v":16.322420450534953},{"$f":"'Min X+16'!G99*W99","v":0},{"$f":"'Min X+16'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+16'!I99","v":0},{"$f":"'Min X+16'!J99","v":0},18.8286137100689,6.3221649280936179,12.506448781975283,2.2548651670422428,3.8159716685596692,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L99","v":6.6586315745973774},{"$f":"'Min X+16'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+16'!C100","v":0},{"$f":"'Min X+16'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+16'!M99","v":13.89105979187779},{"$f":"'Min X+16'!G100*W100","v":0},{"$f":"'Min X+16'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+16'!I100","v":0},{"$f":"'Min X+16'!J100","v":0},15.075120073529641,4.7663356425841137,10.308784430945527,1.8922959320132633,3.5822753609322624,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L100","v":4.9877583342597385},{"$f":"'Min X+16'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+16'!C101","v":0},{"$f":"'Min X+16'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+16'!M100","v":10.065123497972397},{"$f":"'Min X+16'!G101*W101","v":0},{"$f":"'Min X+16'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+16'!I101","v":0},{"$f":"'Min X+16'!J101","v":0},10.677724266520656,3.4611865014233869,7.216537765097268,1.5265718328363516,2.848585732875129,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L101","v":2.7071690534639647},{"$f":"'Min X+16'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+16'!C102","v":0},{"$f":"'Min X+16'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+16'!M101","v":6.7198469561928498},{"$f":"'Min X+16'!G102*W102","v":0},{"$f":"'Min X+16'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+16'!I102","v":0},{"$f":"'Min X+16'!J102","v":0},6.4620576845172106,1.8182443292776056,4.6438133552396046,0.88892472418635915,2.0760336009532452,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L102","v":1.8291815738315926},{"$f":"'Min X+16'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+16'!C103","v":0},{"$f":"'Min X+16'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+16'!M102","v":4.1327310625560836},{"$f":"'Min X+16'!G103*W103","v":0},{"$f":"'Min X+16'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+16'!I103","v":0},{"$f":"'Min X+16'!J103","v":0},3.9340196590346728,1.1873329495923648,2.746686709442308,0.64184862423922795,1.3860443531137758,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L103","v":1.0258789870326281},{"$f":"'Min X+16'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+16'!C104","v":0},{"$f":"'Min X+16'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+16'!M103","v":2.4902008331903076},{"$f":"'Min X+16'!G104*W104","v":0},{"$f":"'Min X+16'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+16'!I104","v":0},{"$f":"'Min X+16'!J104","v":0},2.2313847676007441,0.64273519817430569,1.5886495694264386,0.38314378885832245,0.90155126376386896,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L104","v":0.55397662152382776},{"$f":"'Min X+16'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+16'!C105","v":0},{"$f":"'Min X+16'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+16'!M104","v":1.3336148948905695},{"$f":"'Min X+16'!G105*W105","v":0},{"$f":"'Min X+16'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+16'!I105","v":0},{"$f":"'Min X+16'!J105","v":0},1.1500128179239657,0.33464425861193858,0.81536855931202701,0.21933236291188921,0.51824633557854249,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+16'!L105","v":0.23216713758575255},{"$f":"'Min X+16'!B106*U106","v":1.05},{"$f":"'Min X+16'!C106","v":0},{"$f":"'Min X+16'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+16'!M105","v":0.67779970345614704},{"$f":"'Min X+16'!G106*W106","v":0},{"$f":"'Min X+16'!H106*V106","v":1.05},{"$f":"'Min X+16'!I106","v":0},{"$f":"'Min X+16'!J106","v":0},0,0,0,0.24377549446504018,0.71168968862895443,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11758.229361621745},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12706.466292508399},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24141.20844629933},11578.007186839626,12563.201259459707,163.93378313899584,142.198923033857,260.25005414846987,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24141.208446299333},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+18","index":64,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+18",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":20}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+18"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24074.847291858991},{"$f":"L107","v":11530.019763583799},12544.827528275186,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+17'!P107*106/206","v":133.91507640649422},{"$f":"'Min X+17'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+17'!C6","v":13.5},{"$f":"'Min X+17'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+17'!P107*100/206","v":126.33497774197566},{"$f":"'Min X+17'!G6*W6","v":0},{"$f":"'Min X+17'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+17'!I6","v":10.8},{"$f":"'Min X+17'!J6","v":9.9},{"$f":"L6+M6","v":258.91278992583432},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":131.82150696775199},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":127.0912829580823},{"$f":"B6*A6","v":0.19356943874222129},{"$f":"F6*H6","v":0.14369478389335497},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L6","v":129.86933830910681},{"$f":"'Min X+17'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+17'!C7","v":9},{"$f":"'Min X+17'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+17'!M6","v":125.24904625905678},{"$f":"'Min X+17'!G7*W7","v":0},{"$f":"'Min X+17'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+17'!I7","v":9},{"$f":"'Min X+17'!J7","v":12.100000000000001},{"$f":"L7+M7","v":252.17939358783391},130.0501052217881,122.12928836604581,1.9233087318690535E-2,1.975789301096301E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L7","v":127.73009222575061},{"$f":"'Min X+17'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+17'!C8","v":10.8},{"$f":"'Min X+17'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+17'!M7","v":119.93994278840732},{"$f":"'Min X+17'!G8*W8","v":0},{"$f":"'Min X+17'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+17'!I8","v":11.700000000000001},{"$f":"'Min X+17'!J8","v":9.9},243.7493472201308,122.01815075220145,121.73119646792934,1.1941473549176204E-2,8.7463204779876322E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L8","v":118.96930845306267},{"$f":"'Min X+17'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+17'!C9","v":9},{"$f":"'Min X+17'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+17'!M8","v":118.85401141959586},{"$f":"'Min X+17'!G9*W9","v":0},{"$f":"'Min X+17'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+17'!I9","v":9},{"$f":"'Min X+17'!J9","v":8.8000000000000007},236.00201523110525,116.95468001961184,119.0473352114934,1.4628433450828759E-2,6.6762081024558289E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L9","v":113.66380734928269},{"$f":"'Min X+17'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+17'!C10","v":9},{"$f":"'Min X+17'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+17'!M9","v":115.94153924939094},{"$f":"'Min X+17'!G10*W10","v":0},{"$f":"'Min X+17'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+17'!I10","v":9},{"$f":"'Min X+17'!J10","v":9.9},227.79061846877605,112.75514180247247,115.03547666630358,8.6655468102175542E-3,6.0625830873506526E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L10","v":109.11137115089092},{"$f":"'Min X+17'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+17'!C11","v":9.9},{"$f":"'Min X+17'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+17'!M10","v":111.59654713291323},{"$f":"'Min X+17'!G11*W11","v":0},{"$f":"'Min X+17'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+17'!I11","v":9.9},{"$f":"'Min X+17'!J11","v":13.200000000000001},217.39765280058703,109.10703479222295,108.29061800836406,4.3363586679642822E-3,5.9291245491716804E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L11","v":105.35604117308046},{"$f":"'Min X+17'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+17'!C12","v":3.6},{"$f":"'Min X+17'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+17'!M11","v":104.75054063461077},{"$f":"'Min X+17'!G12*W12","v":0},{"$f":"'Min X+17'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+17'!I12","v":2.7},{"$f":"'Min X+17'!J12","v":1.1000000000000001},207.59739408458825,101.25252333486567,106.34487074972257,3.517838214769157E-3,5.6698848881998956E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L12","v":97.502921437201508},{"$f":"'Min X+17'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+17'!C13","v":4.5},{"$f":"'Min X+17'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+17'!M12","v":102.80618022930452},{"$f":"'Min X+17'!G13*W13","v":0},{"$f":"'Min X+17'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+17'!I13","v":4.5},{"$f":"'Min X+17'!J13","v":3.3000000000000003},202.69971304389276,98.699189210624439,104.0005238332683,3.7322265770653434E-3,5.6563960362163348E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L13","v":94.938065338436189},{"$f":"'Min X+17'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+17'!C14","v":3.6},{"$f":"'Min X+17'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+17'!M13","v":100.45101886665994},{"$f":"'Min X+17'!G14*W14","v":0},{"$f":"'Min X+17'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+17'!I14","v":3.6},{"$f":"'Min X+17'!J14","v":3.3000000000000003},195.97871369672885,95.233385129160169,100.74532856756868,4.6802092760215583E-3,5.6902990912491196E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L14","v":91.667311796095191},{"$f":"'Min X+17'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+17'!C15","v":2.7},{"$f":"'Min X+17'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+17'!M14","v":97.379924396432031},{"$f":"'Min X+17'!G15*W15","v":0},{"$f":"'Min X+17'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+17'!I15","v":2.7},{"$f":"'Min X+17'!J15","v":3.3000000000000003},186.7356585116998,89.96145494237625,96.774203569323561,5.8568537189320107E-3,5.7208271084793916E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L15","v":86.800583573868948},{"$f":"'Min X+17'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+17'!C16","v":4.5},{"$f":"'Min X+17'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+17'!M15","v":93.791184593419089},{"$f":"'Min X+17'!G16*W16","v":0},{"$f":"'Min X+17'!H16*V16","v":6.26325E-5},{"$f":"'Min X+17'!I16","v":4.5},{"$f":"'Min X+17'!J16","v":3.3000000000000003},182.97905824496254,87.993748027912503,94.985310217050042,6.8355459564421791E-3,5.8743763690473211E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L16","v":85.458111319223661},{"$f":"'Min X+17'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+17'!C17","v":5.4},{"$f":"'Min X+17'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+17'!M16","v":92.592307321274689},{"$f":"'Min X+17'!G17*W17","v":0},{"$f":"'Min X+17'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+17'!I17","v":5.4},{"$f":"'Min X+17'!J17","v":3.3000000000000003},181.13618830274936,86.450214989737759,94.685973313011615,7.8963294858962665E-3,6.3340082630800989E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L17","v":84.437311146531513},{"$f":"'Min X+17'!B18*U18","v":1.043742E-4},{"$f":"'Min X+17'!C18","v":5.4},{"$f":"'Min X+17'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+17'!M17","v":92.786253101125638},{"$f":"'Min X+17'!G18*W18","v":0},{"$f":"'Min X+17'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+17'!I18","v":5.4},{"$f":"'Min X+17'!J18","v":3.3000000000000003},179.20778524290452,84.328498069730443,94.879287173174077,8.8130768010703103E-3,6.9659279515670094E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L18","v":83.227995059241707},{"$f":"'Min X+17'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+17'!C19","v":1.8},{"$f":"'Min X+17'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+17'!M18","v":93.840633945884775},{"$f":"'Min X+17'!G19*W19","v":0},{"$f":"'Min X+17'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+17'!I19","v":1.8},{"$f":"'Min X+17'!J19","v":2.2000000000000002},171.85084810339811,78.418115294905917,93.432732808492176,9.8797643357962928E-3,7.9011373925952384E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L19","v":78.046786349070089},{"$f":"'Min X+17'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+17'!C20","v":3.6},{"$f":"'Min X+17'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+17'!M19","v":93.082260964525318},{"$f":"'Min X+17'!G20*W20","v":0},{"$f":"'Min X+17'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+17'!I20","v":3.6},{"$f":"'Min X+17'!J20","v":2.2000000000000002},173.90943969303714,79.435921247167272,94.473518445869871,1.0865101902807532E-2,8.7425186554406283E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L20","v":80.087424062988973},{"$f":"'Min X+17'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+17'!C21","v":3.6},{"$f":"'Min X+17'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+17'!M20","v":95.088454982518812},{"$f":"'Min X+17'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+17'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+17'!I21","v":3.6},{"$f":"'Min X+17'!J21","v":0},180.1521604066279,81.473706252518994,98.678454154108891,1.3717810469969895E-2,1.0000828409908685E-2,3.0696642361713034E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L21","v":82.773486986657971},{"$f":"'Min X+17'!B22*U22","v":2.180913E-4},{"$f":"'Min X+17'!C22","v":5.4},{"$f":"'Min X+17'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+17'!M21","v":99.90536445207097},{"$f":"'Min X+17'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+17'!H22*V22","v":1.165731E-4},{"$f":"'Min X+17'!I22","v":5.4},{"$f":"'Min X+17'!J22","v":11},179.14915298330567,84.855434809275522,94.293718174030161,1.8052177382453322E-2,1.1646278040807714E-2,0.16081610996499196,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L22","v":87.234141600019825},{"$f":"'Min X+17'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+17'!C23","v":5.4},{"$f":"'Min X+17'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+17'!M22","v":96.539294002441537},{"$f":"'Min X+17'!G23*W23","v":2.911706933333333},{"$f":"'Min X+17'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+17'!I23","v":5.4},{"$f":"'Min X+17'!J23","v":8.8000000000000007},179.1362287543769,86.009263068368156,93.126965686008745,2.4878531651677815E-2,1.2328316432793843E-2,0.28109413168601405,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L23","v":107.02076756915567},{"$f":"'Min X+17'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+17'!C24","v":9},{"$f":"'Min X+17'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+17'!M23","v":90.869740619680229},{"$f":"'Min X+17'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+17'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+17'!I24","v":9},{"$f":"'Min X+17'!J24","v":8.8000000000000007},199.337992066802,108.28085625009363,91.057135816708367,3.9911319062025767E-2,1.2604802971860125E-2,0.45866024814544476,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L24","v":125.31744105516817},{"$f":"'Min X+17'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+17'!C25","v":8.1},{"$f":"'Min X+17'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+17'!M24","v":132.20045830458173},{"$f":"'Min X+17'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+17'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+17'!I25","v":8.1},{"$f":"'Min X+17'!J25","v":9.9},254.93908230018431,124.55837672708017,130.38070557310414,5.9064328088007434E-2,1.975273147757908E-2,1.3120449530517053,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L25","v":114.4046449642012},{"$f":"'Min X+17'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+17'!C26","v":7.2},{"$f":"'Min X+17'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+17'!M25","v":113.52682197612249},{"$f":"'Min X+17'!G26*W26","v":15.306837000000002},{"$f":"'Min X+17'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+17'!I26","v":7.2},{"$f":"'Min X+17'!J26","v":9.9},224.65058372778293,113.84183605046485,110.8087476773181,6.2808913736351599E-2,1.807429880439913E-2,1.737736559116525,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L26","v":146.45479510148957},{"$f":"'Min X+17'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+17'!C27","v":6.3},{"$f":"'Min X+17'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+17'!M26","v":129.98698051033099},{"$f":"'Min X+17'!G27*W27","v":21.305263666666665},{"$f":"'Min X+17'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+17'!I27","v":7.2},{"$f":"'Min X+17'!J27","v":8.8000000000000007},273.33485882042271,144.96987376452807,128.36498505589466,8.4921336961514632E-2,2.1995454436349513E-2,2.7694068930064626,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L27","v":150.96776211786016},{"$f":"'Min X+17'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+17'!C28","v":9.9},{"$f":"'Min X+17'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+17'!M27","v":124.17960675843202},{"$f":"'Min X+17'!G28*W28","v":31.265836333333329},{"$f":"'Min X+17'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+17'!I28","v":9.9},{"$f":"'Min X+17'!J28","v":9.9},276.1376021866584,151.98018606628145,124.15741612037696,8.757605157871784E-2,2.2190638055047777E-2,3.8825792608468288,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L28","v":163.84476182482749},{"$f":"'Min X+17'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+17'!C29","v":9},{"$f":"'Min X+17'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+17'!M28","v":164.99042602349351},{"$f":"'Min X+17'!G29*W29","v":36.286725666666669},{"$f":"'Min X+17'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+17'!I29","v":9},{"$f":"'Min X+17'!J29","v":8.8000000000000007},323.61053663328835,158.45122874871311,165.15930788457527,9.3533076114368299E-2,3.1118138918219861E-2,5.9869623267409704,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L29","v":157.46238308091338},{"$f":"'Min X+17'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+17'!C30","v":12.6},{"$f":"'Min X+17'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+17'!M29","v":139.51824163700235},{"$f":"'Min X+17'!G30*W30","v":47.599154666666664},{"$f":"'Min X+17'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+17'!I30","v":12.6},{"$f":"'Min X+17'!J30","v":7.7000000000000011},304.46410019177182,160.07374159276463,144.39035859900719,8.8641488148730851E-2,2.7883037995154642E-2,6.6409503625010471,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L30","v":183.06298422036801},{"$f":"'Min X+17'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+17'!C31","v":12.6},{"$f":"'Min X+17'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+17'!M30","v":182.71793521818307},{"$f":"'Min X+17'!G31*W31","v":57.346027999999997},{"$f":"'Min X+17'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+17'!I31","v":13.5},{"$f":"'Min X+17'!J31","v":8.8000000000000007},371.9405082453892,184.56125258234457,187.37925566304466,0.10173163802342856,3.8679555138388798E-2,10.478147829124113,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L31","v":165.47488747167506},{"$f":"'Min X+17'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+17'!C32","v":11.700000000000001},{"$f":"'Min X+17'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+17'!M31","v":159.25247460261994},{"$f":"'Min X+17'!G32*W32","v":63.288791000000003},{"$f":"'Min X+17'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+17'!I32","v":11.700000000000001},{"$f":"'Min X+17'!J32","v":9.9},322.70071287078088,161.68415063679217,161.01656223398874,9.0736834882865422E-2,3.5912368631179095E-2,10.078896581358022,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L32","v":173.32164408517306},{"$f":"'Min X+17'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+17'!C33","v":13.5},{"$f":"'Min X+17'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+17'!M32","v":175.68988549050832},{"$f":"'Min X+17'!G33*W33","v":79.520256666666668},{"$f":"'Min X+17'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+17'!I33","v":13.5},{"$f":"'Min X+17'!J33","v":12.100000000000001},347.27482611280107,170.2272873618281,177.04753875097293,9.435672334495511E-2,4.2346739535392676E-2,13.970904787942498,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L33","v":189.81019693533963},{"$f":"'Min X+17'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+17'!C34","v":13.5},{"$f":"'Min X+17'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+17'!M33","v":203.5885404162558},{"$f":"'Min X+17'!G34*W34","v":91.27938833333333},{"$f":"'Min X+17'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+17'!I34","v":13.5},{"$f":"'Min X+17'!J34","v":9.9},393.84196693183389,186.70614671989532,207.13582021193858,0.10405021544432851,5.2720204317215885E-2,18.58343744087194,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L34","v":193.47409780560554},{"$f":"'Min X+17'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+17'!C35","v":18.900000000000002},{"$f":"'Min X+17'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+17'!M34","v":212.9318898791866},{"$f":"'Min X+17'!G35*W35","v":105.91664},{"$f":"'Min X+17'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+17'!I35","v":17.100000000000001},{"$f":"'Min X+17'!J35","v":14.3},407.03734451269293,191.36485060545417,215.67249390723876,0.10924720015137193,5.9395971947812133E-2,22.553030324853452,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L35","v":190.39120209145736},{"$f":"'Min X+17'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+17'!C36","v":18},{"$f":"'Min X+17'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+17'!M35","v":227.55065979576079},{"$f":"'Min X+17'!G36*W36","v":104.56649999999999},{"$f":"'Min X+17'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+17'!I36","v":18},{"$f":"'Min X+17'!J36","v":13.200000000000001},422.95994752622505,190.67793335328477,232.28201417294025,0.11326873817260305,6.8645622820541291E-2,23.794176067533417,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L36","v":205.679278859063},{"$f":"'Min X+17'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+17'!C37","v":15.3},{"$f":"'Min X+17'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+17'!M36","v":215.25338650812148},{"$f":"'Min X+17'!G37*W37","v":109.80175999999999},{"$f":"'Min X+17'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+17'!I37","v":15.3},{"$f":"'Min X+17'!J37","v":14.3},420.5318462975394,204.34890130947534,216.18294498806407,0.13037754958768416,7.0441520057412194E-2,23.63520068455199,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L37","v":198.22734810687862},{"$f":"'Min X+17'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+17'!C38","v":18},{"$f":"'Min X+17'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+17'!M37","v":217.59504084050806},{"$f":"'Min X+17'!G38*W38","v":105.63626333333332},{"$f":"'Min X+17'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+17'!I38","v":17.100000000000001},{"$f":"'Min X+17'!J38","v":15.400000000000002},418.81130303789894,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":199.59379454716856},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":219.21750849073035},0.13355355971006846,{"$f":"F38*H38","v":7.7532349777705525E-2},{"$f":"G38*F38/1000","v":22.985927034255329},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L38","v":201.20838689245952},{"$f":"'Min X+17'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+17'!C39","v":15.3},{"$f":"'Min X+17'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+17'!M38","v":199.90882653707052},{"$f":"'Min X+17'!G39*W39","v":94.069126666666662},{"$f":"'Min X+17'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+17'!I39","v":14.4},{"$f":"'Min X+17'!J39","v":15.400000000000002},400.89616502555941,202.06490294326278,198.83126208229663,0.14348394919673643,7.7564454773880812E-2,18.80524872530038,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L39","v":175.9524803657294},{"$f":"'Min X+17'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+17'!C40","v":13.5},{"$f":"'Min X+17'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+17'!M39","v":183.31319385594773},{"$f":"'Min X+17'!G40*W40","v":90.428789999999992},{"$f":"'Min X+17'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+17'!I40","v":12.6},{"$f":"'Min X+17'!J40","v":16.5},354.35547520586118,175.02002442501663,179.33545078084455,0.13245594071275485,7.7743075103179127E-2,16.576790311428788,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L40","v":145.26323905305611},{"$f":"'Min X+17'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+17'!C41","v":13.5},{"$f":"'Min X+17'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+17'!M40","v":177.96157344033517},{"$f":"'Min X+17'!G41*W41","v":78.359502333333324},{"$f":"'Min X+17'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+17'!I41","v":12.6},{"$f":"'Min X+17'!J41","v":16.5},319.42658121703334,145.44753649093963,173.97904472609375,0.11570256211650465,8.2528714241419526E-2,13.944980329241615,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L41","v":174.38432398730359},{"$f":"'Min X+17'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+17'!C42","v":15.3},{"$f":"'Min X+17'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+17'!M41","v":176.38898297279894},{"$f":"'Min X+17'!G42*W42","v":69.060110666666645},{"$f":"'Min X+17'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+17'!I42","v":14.4},{"$f":"'Min X+17'!J42","v":16.5},351.63625095521229,177.43685422707267,174.19939672813965,0.14746976023094116,8.9586244659300596E-2,12.181442684482274,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L42","v":157.43006514291645},{"$f":"'Min X+17'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+17'!C43","v":10.8},{"$f":"'Min X+17'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+17'!M42","v":176.01313663251099},{"$f":"'Min X+17'!G43*W43","v":55.683401333333322},{"$f":"'Min X+17'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+17'!I43","v":10.8},{"$f":"'Min X+17'!J43","v":16.5},327.30312538780498,157.08779942253315,170.21532596527183,0.142265720383319,9.7810667239166163E-2,9.8010101270469416,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L43","v":140.06472886188163},{"$f":"'Min X+17'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+17'!C44","v":11.700000000000001},{"$f":"'Min X+17'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+17'!M43","v":143.1876367407196},{"$f":"'Min X+17'!G44*W44","v":44.269151333333326},{"$f":"'Min X+17'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+17'!I44","v":10.8},{"$f":"'Min X+17'!J44","v":16.5},278.02893675094265,140.62834597252791,137.40059077841471,0.13638288935370801,8.7045962304907409E-2,6.3387951599372743,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L44","v":134.28745608811016},{"$f":"'Min X+17'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+17'!C45","v":9},{"$f":"'Min X+17'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+17'!M44","v":139.11245529313592},{"$f":"'Min X+17'!G45*W45","v":35.926175333333333},{"$f":"'Min X+17'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+17'!I45","v":9},{"$f":"'Min X+17'!J45","v":3.3000000000000003},279.06532421562883,134.34525990322601,144.7200643124028,0.14219618488414973,9.2390980733115066E-2,4.9977784599116957,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L45","v":151.6128413460971},{"$f":"'Min X+17'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+17'!C46","v":10.8},{"$f":"'Min X+17'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+17'!M45","v":140.37108749843546},{"$f":"'Min X+17'!G46*W46","v":27.530689666666667},{"$f":"'Min X+17'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+17'!I46","v":10.8},{"$f":"'Min X+17'!J46","v":5.5},299.00569941712024,153.43640959633228,145.56928982078799,0.17643174976482218,0.10179767764749256,3.8645128480919397,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L46","v":119.86881771539718},{"$f":"'Min X+17'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+17'!C47","v":12.6},{"$f":"'Min X+17'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+17'!M46","v":144.59944177663755},{"$f":"'Min X+17'!G47*W47","v":17.944974333333331},{"$f":"'Min X+17'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+17'!I47","v":12.6},{"$f":"'Min X+17'!J47","v":8.8000000000000007},270.69880938182166,122.41390361561005,148.28490576621161,0.15491409978713491,0.11453601042593579,2.5948332712960882,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L47","v":106.99954743471436},{"$f":"'Min X+17'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+17'!C48","v":8.1},{"$f":"'Min X+17'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+17'!M47","v":112.38087021127949},{"$f":"'Min X+17'!G48*W48","v":11.733950333333333},{"$f":"'Min X+17'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+17'!I48","v":7.2},{"$f":"'Min X+17'!J48","v":8.8000000000000007},217.92840403236423,107.24475501199939,110.68364902036484,0.15479242271496915,9.7221190914650313E-2,1.3186715494759329,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L48","v":124.35251666191327},{"$f":"'Min X+17'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+17'!C49","v":9.9},{"$f":"'Min X+17'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+17'!M48","v":121.71166164590085},{"$f":"'Min X+17'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+17'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+17'!I49","v":9.9},{"$f":"'Min X+17'!J49","v":8.8000000000000007},247.9462089299721,125.2497952866575,122.69641364331461,0.20272137525575595,0.1152480025862436,0.83804417355174443,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L49","v":103.07062338992547},{"$f":"'Min X+17'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+17'!C50","v":9.9},{"$f":"'Min X+17'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+17'!M49","v":108.15022441110925},{"$f":"'Min X+17'!G50*W50","v":4.298202166666667},{"$f":"'Min X+17'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+17'!I50","v":9.9},{"$f":"'Min X+17'!J50","v":7.7000000000000011},215.31894012979484,105.08100438984269,110.23793573995214,0.18961900008279003,0.11228867115711304,0.46485152888931608,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L50","v":106.80897807665318},{"$f":"'Min X+17'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+17'!C51","v":9},{"$f":"'Min X+17'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+17'!M50","v":110.45832779951293},{"$f":"'Min X+17'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+17'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+17'!I51","v":9},{"$f":"'Min X+17'!J51","v":7.7000000000000011},218.42075358763213,106.78834650895448,111.63240707867764,0.22063156769870981,0.12592072083528355,0.25284411241339011,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L51","v":109.78837432395808},{"$f":"'Min X+17'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+17'!C52","v":7.2},{"$f":"'Min X+17'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+17'!M51","v":107.30332568056963},{"$f":"'Min X+17'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+17'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+17'!I52","v":7.2},{"$f":"'Min X+17'!J52","v":6.6000000000000005},217.90580649985816,110.13684002398915,107.76896647586899,0.25153429996893173,0.13435920470063864,0.14192061611014425,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L52","v":140.57059016751793},{"$f":"'Min X+17'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+17'!C53","v":4.5},{"$f":"'Min X+17'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+17'!M52","v":121.03923590028842},{"$f":"'Min X+17'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+17'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+17'!I53","v":5.4},{"$f":"'Min X+17'!J53","v":6.6000000000000005},258.88934641789251,139.21669899062792,119.67264742726458,0.35389117689002653,0.16658847302385138,8.8105480172578549E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L53","v":134.39887358191993},{"$f":"'Min X+17'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+17'!C54","v":4.5},{"$f":"'Min X+17'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+17'!M53","v":123.85143424939024},{"$f":"'Min X+17'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+17'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+17'!I54","v":4.5},{"$f":"'Min X+17'!J54","v":4.4000000000000004},256.79120975879681,133.02708413330572,123.76412562549108,0.37178944861420499,0.18730862389915276,8.5625554789841352E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L54","v":126.85325847537486},{"$f":"'Min X+17'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+17'!C55","v":5.4},{"$f":"'Min X+17'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+17'!M54","v":126.95638722559312},{"$f":"'Min X+17'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+17'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+17'!I55","v":5.4},{"$f":"'Min X+17'!J55","v":4.4000000000000004},250.80986065377425,123.06436048304523,127.745500170729,0.38889799232962119,0.21088705486412287,0.11704112723831089,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L55","v":146.69671468285813},{"$f":"'Min X+17'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+17'!C56","v":2.7},{"$f":"'Min X+17'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+17'!M55","v":150.43883418901856},{"$f":"'Min X+17'!G56*W56","v":0},{"$f":"'Min X+17'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+17'!I56","v":2.7},{"$f":"'Min X+17'!J56","v":4.4000000000000004},291.85806915254528,143.3936684334555,148.46440071908978,0.50304624940261911,0.27443346992875778,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L56","v":129.40856859740259},{"$f":"'Min X+17'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+17'!C57","v":2.7},{"$f":"'Min X+17'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+17'!M56","v":114.39525523450303},{"$f":"'Min X+17'!G57*W57","v":0},{"$f":"'Min X+17'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+17'!I57","v":2.7},{"$f":"'Min X+17'!J57","v":4.4000000000000004},241.87538264622412,129.40939665203385,112.46598599419026,0.49917194536873899,0.22926924031275553,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L57","v":127.56214439797654},{"$f":"'Min X+17'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+17'!C58","v":2.7},{"$f":"'Min X+17'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+17'!M57","v":123.31220479320633},{"$f":"'Min X+17'!G58*W58","v":0},{"$f":"'Min X+17'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+17'!I58","v":2.7},{"$f":"'Min X+17'!J58","v":4.4000000000000004},247.74787573151849,126.40742240766525,121.34045332385325,0.55472199031128278,0.27175146935307887,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L58","v":139.80713184066167},{"$f":"'Min X+17'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+17'!C59","v":2.7},{"$f":"'Min X+17'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+17'!M58","v":143.83839283230392},{"$f":"'Min X+17'!G59*W59","v":0},{"$f":"'Min X+17'!H59*V59","v":2.425647E-3},{"$f":"'Min X+17'!I59","v":2.7},{"$f":"'Min X+17'!J59","v":4.4000000000000004},281.41241296450755,139.62292129826213,141.7894916662454,0.68421054239952916,0.34890116605849952,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L59","v":148.08512938141686},{"$f":"'Min X+17'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+17'!C60","v":4.5},{"$f":"'Min X+17'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+17'!M59","v":151.54140593605462},{"$f":"'Min X+17'!G60*W60","v":0},{"$f":"'Min X+17'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+17'!I60","v":4.5},{"$f":"'Min X+17'!J60","v":3.3000000000000003},299.71007127965862,147.37384407456869,152.33622720508993,0.81128530684815092,0.4051787309646811,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L60","v":154.95035378871782},{"$f":"'Min X+17'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+17'!C61","v":4.5},{"$f":"'Min X+17'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+17'!M60","v":173.98373626091802},{"$f":"'Min X+17'!G61*W61","v":0},{"$f":"'Min X+17'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+17'!I61","v":4.5},{"$f":"'Min X+17'!J61","v":3.3000000000000003},329.87700136492811,155.20679155052704,174.67020981440109,0.94356223819076546,0.51352644651691248,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L61","v":145.07409306722391},{"$f":"'Min X+17'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+17'!C62","v":3.6},{"$f":"'Min X+17'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+17'!M61","v":181.28952800142548},{"$f":"'Min X+17'!G62*W62","v":0},{"$f":"'Min X+17'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+17'!I62","v":3.6},{"$f":"'Min X+17'!J62","v":3.3000000000000003},326.49333848173865,145.49531080297029,180.99802767876838,0.97878226425361969,0.59150032265707886,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L62","v":165.77053581414805},{"$f":"'Min X+17'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+17'!C63","v":3.6},{"$f":"'Min X+17'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+17'!M62","v":198.29118091582342},{"$f":"'Min X+17'!G63*W63","v":0},{"$f":"'Min X+17'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+17'!I63","v":2.7},{"$f":"'Min X+17'!J63","v":3.3000000000000003},361.80465613930824,164.82979312203824,196.97486301727002,1.2407426921097835,0.71631789855335748,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L63","v":188.29618521860866},{"$f":"'Min X+17'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+17'!C64","v":1.8},{"$f":"'Min X+17'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+17'!M63","v":206.10141756576226},{"$f":"'Min X+17'!G64*W64","v":0},{"$f":"'Min X+17'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+17'!I64","v":1.8},{"$f":"'Min X+17'!J64","v":3.3000000000000003},389.00207583444092,185.22602341832851,203.77605241611241,1.5701618002801445,0.82536514964984931,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L64","v":159.32540657608143},{"$f":"'Min X+17'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+17'!C65","v":2.7},{"$f":"'Min X+17'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+17'!M64","v":186.25937742838886},{"$f":"'Min X+17'!G65*W65","v":0},{"$f":"'Min X+17'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+17'!I65","v":2.7},{"$f":"'Min X+17'!J65","v":2.2000000000000002},344.27046057816437,158.33921743096028,185.9312431472041,1.4861891451211597,0.82813428118475674,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L65","v":181.94788023324696},{"$f":"'Min X+17'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+17'!C66","v":1.8},{"$f":"'Min X+17'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+17'!M65","v":224.73001573488636},{"$f":"'Min X+17'!G66*W66","v":0},{"$f":"'Min X+17'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+17'!I66","v":1.8},{"$f":"'Min X+17'!J66","v":2.2000000000000002},402.8617537203483,179.64244653672023,223.21930718362808,1.905433696526768,1.1107085512583068,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L66","v":204.29067588824705},{"$f":"'Min X+17'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+17'!C67","v":2.7},{"$f":"'Min X+17'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+17'!M66","v":224.94694340576916},{"$f":"'Min X+17'!G67*W67","v":0},{"$f":"'Min X+17'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+17'!I67","v":2.7},{"$f":"'Min X+17'!J67","v":2.2000000000000002},426.59384462483592,202.38444439316294,224.20940023167299,2.4062314950841031,1.2375431740961769,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L67","v":189.92246268522075},{"$f":"'Min X+17'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+17'!C68","v":1.8},{"$f":"'Min X+17'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+17'!M67","v":236.71890954796763},{"$f":"'Min X+17'!G68*W68","v":0},{"$f":"'Min X+17'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+17'!I68","v":1.8},{"$f":"'Min X+17'!J68","v":2.2000000000000002},421.87913736479038,187.01174380312926,234.86739356166115,2.5107188820915107,1.4515159863065157,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L68","v":214.99196178750282},{"$f":"'Min X+17'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+17'!C69","v":1.8},{"$f":"'Min X+17'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+17'!M68","v":267.16800522994555},{"$f":"'Min X+17'!G69*W69","v":0},{"$f":"'Min X+17'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+17'!I69","v":1.8},{"$f":"'Min X+17'!J69","v":3.3000000000000003},476.36080209227993,212.52069920604049,263.84010288623944,3.1712625814623565,1.8279023437060902,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L69","v":227.84845619997415},{"$f":"'Min X+17'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+17'!C70","v":0},{"$f":"'Min X+17'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+17'!M69","v":249.72050756772282},{"$f":"'Min X+17'!G70*W70","v":0},{"$f":"'Min X+17'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+17'!I70","v":0},{"$f":"'Min X+17'!J70","v":0},471.93357305739903,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":224.12180581245337},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":247.81176724494563},3.7266503875207677,{"$f":"F70*H70","v":1.9087403227771886},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L70","v":222.37563558764387},{"$f":"'Min X+17'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+17'!C71","v":0},{"$f":"'Min X+17'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+17'!M70","v":251.31635238930227},{"$f":"'Min X+17'!G71*W71","v":0},{"$f":"'Min X+17'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+17'!I71","v":0},{"$f":"'Min X+17'!J71","v":0},{"$f":"L71+M71","v":465.32536892616145},216.15720950695032,249.16815941921112,4.0184260806935646,2.1481929700911326,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L71","v":209.84317685323163},{"$f":"'Min X+17'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+17'!C72","v":2.7},{"$f":"'Min X+17'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+17'!M71","v":250.63771790342204},{"$f":"'Min X+17'!G72*W72","v":0},{"$f":"'Min X+17'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+17'!I72","v":2.7},{"$f":"'Min X+17'!J72","v":2.2000000000000002},454.89839753927566,206.15890857578887,248.73948896348679,4.1842682774427535,2.3982289399352648,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L72","v":223.64111910378966},{"$f":"'Min X+17'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+17'!C73","v":1.8},{"$f":"'Min X+17'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+17'!M72","v":241.65095402103353},{"$f":"'Min X+17'!G73*W73","v":0},{"$f":"'Min X+17'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+17'!I73","v":1.8},{"$f":"'Min X+17'!J73","v":2.2000000000000002},458.08516792555798,219.42419773528536,238.66097019027262,4.9169213685043287,2.5899838307609291,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L73","v":176.51796559671274},{"$f":"'Min X+17'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+17'!C74","v":0.9},{"$f":"'Min X+17'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+17'!M73","v":197.92426438361412},{"$f":"'Min X+17'!G74*W74","v":0},{"$f":"'Min X+17'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+17'!I74","v":0.9},{"$f":"'Min X+17'!J74","v":2.2000000000000002},366.2926308893002,172.04497031447997,194.2476605748202,4.2729952822327757,2.3766038087939214,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L74","v":162.74051875942342},{"$f":"'Min X+17'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+17'!C75","v":0.9},{"$f":"'Min X+17'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+17'!M74","v":197.9658733617558},{"$f":"'Min X+17'!G75*W75","v":0},{"$f":"'Min X+17'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+17'!I75","v":0.9},{"$f":"'Min X+17'!J75","v":2.2000000000000002},352.21418387047675,158.2109850111606,194.00319885931614,4.329533748262846,2.6626745024396818,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L75","v":139.39260118578869},{"$f":"'Min X+17'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+17'!C76","v":0.9},{"$f":"'Min X+17'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+17'!M75","v":158.35609573428371},{"$f":"'Min X+17'!G76*W76","v":0},{"$f":"'Min X+17'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+17'!I76","v":0.9},{"$f":"'Min X+17'!J76","v":2.2000000000000002},289.79161258805721,135.12081488971796,154.67079769833921,4.0717862960707301,2.3852980359445253,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L76","v":138.49249004091473},{"$f":"'Min X+17'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+17'!C77","v":1.8},{"$f":"'Min X+17'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+17'!M76","v":170.65919866886099},{"$f":"'Min X+17'!G77*W77","v":0},{"$f":"'Min X+17'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+17'!I77","v":1.8},{"$f":"'Min X+17'!J77","v":2.2000000000000002},302.12920302932969,134.7483321656658,167.38087086366392,4.4441578752489592,2.8783278051970895,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L77","v":122.99524458783398},{"$f":"'Min X+17'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+17'!C78","v":0.9},{"$f":"'Min X+17'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+17'!M77","v":138.82253921218154},{"$f":"'Min X+17'!G78*W78","v":0},{"$f":"'Min X+17'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+17'!I78","v":0.9},{"$f":"'Min X+17'!J78","v":2.2000000000000002},253.35468779950685,118.45380724273592,134.90088055677091,4.3414373450980728,2.6216586554106369,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L78","v":118.29880943476871},{"$f":"'Min X+17'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+17'!C79","v":0.9},{"$f":"'Min X+17'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+17'!M78","v":126.54594971904798},{"$f":"'Min X+17'!G79*W79","v":0},{"$f":"'Min X+17'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+17'!I79","v":0.9},{"$f":"'Min X+17'!J79","v":2.2000000000000002},234.97810124381112,112.4066966604251,122.57140458338601,4.5921127743436214,2.6745451356619743,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L79","v":109.43001110973945},{"$f":"'Min X+17'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+17'!C80","v":0.9},{"$f":"'Min X+17'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+17'!M79","v":111.0229465921454},{"$f":"'Min X+17'!G80*W80","v":0},{"$f":"'Min X+17'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+17'!I80","v":0.9},{"$f":"'Min X+17'!J80","v":2.2000000000000002},211.66782110610788,104.56910425149947,107.09871685460841,4.6609068582400033,2.6242297375369943,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L80","v":98.897524526053857},{"$f":"'Min X+17'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+17'!C81","v":1.8},{"$f":"'Min X+17'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+17'!M80","v":101.47244502152947},{"$f":"'Min X+17'!G81*W81","v":0},{"$f":"'Min X+17'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+17'!I81","v":1.8},{"$f":"'Min X+17'!J81","v":2.2000000000000002},193.37575369447526,94.989649872516992,98.386103821958272,4.6078746535368671,2.6863411995711863,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L81","v":104.01362340996846},{"$f":"'Min X+17'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+17'!C82","v":0.9},{"$f":"'Min X+17'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+17'!M81","v":100.87290916826304},{"$f":"'Min X+17'!G82*W82","v":0},{"$f":"'Min X+17'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+17'!I82","v":0.9},{"$f":"'Min X+17'!J82","v":2.2000000000000002},195.09053633506716,98.515623842981952,96.574912492085218,5.2979995669865207,2.9979966761778183,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L82","v":90.92081167393998},{"$f":"'Min X+17'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+17'!C83","v":0.9},{"$f":"'Min X+17'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+17'!M82","v":98.183535742818506},{"$f":"'Min X+17'!G83*W83","v":0},{"$f":"'Min X+17'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+17'!I83","v":0.9},{"$f":"'Min X+17'!J83","v":2.2000000000000002},179.2450002521249,85.646976164889224,93.598024087235657,5.0738355090507703,3.2855116555828547,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L83","v":81.399611855040007},{"$f":"'Min X+17'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+17'!C84","v":0},{"$f":"'Min X+17'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+17'!M83","v":83.793477589233447},{"$f":"'Min X+17'!G84*W84","v":0},{"$f":"'Min X+17'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+17'!I84","v":0},{"$f":"'Min X+17'!J84","v":1.1000000000000001},155.93132306500064,76.404761180127721,79.526561884872905,4.9948506749122856,3.1669157043605489,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L84","v":67.280567792362035},{"$f":"'Min X+17'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+17'!C85","v":2.7},{"$f":"'Min X+17'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+17'!M84","v":73.653872866889259},{"$f":"'Min X+17'!G85*W85","v":0},{"$f":"'Min X+17'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+17'!I85","v":2.7},{"$f":"'Min X+17'!J85","v":1.1000000000000001},137.52773414175272,65.427287615482172,72.100446526270545,4.5532801768798672,3.1534263406187244,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L85","v":61.655029740322242},{"$f":"'Min X+17'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+17'!C86","v":0},{"$f":"'Min X+17'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+17'!M85","v":62.99273425213358},{"$f":"'Min X+17'!G86*W86","v":0},{"$f":"'Min X+17'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+17'!I86","v":0},{"$f":"'Min X+17'!J86","v":0},116.97227784754307,57.042812088204101,59.929465759338967,4.6122176521181366,3.0632684927946117,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L86","v":57.989570245511693},{"$f":"'Min X+17'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+17'!C87","v":0},{"$f":"'Min X+17'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+17'!M86","v":80.963938445054382},{"$f":"'Min X+17'!G87*W87","v":0},{"$f":"'Min X+17'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+17'!I87","v":0},{"$f":"'Min X+17'!J87","v":0},129.66673324241924,53.18394682575417,76.482786416665078,4.8056234197575236,4.4811520283893094,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L87","v":54.564567508384883},{"$f":"'Min X+17'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+17'!C88","v":0},{"$f":"'Min X+17'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+17'!M87","v":66.431335173880541},{"$f":"'Min X+17'!G88*W88","v":0},{"$f":"'Min X+17'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+17'!I88","v":0},{"$f":"'Min X+17'!J88","v":0},111.78386361593223,49.542548292103412,62.241315323828815,5.0220192162814721,4.1900198500517298,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L88","v":47.773200833148493},{"$f":"'Min X+17'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+17'!C89","v":0.9},{"$f":"'Min X+17'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+17'!M88","v":73.124670066652982},{"$f":"'Min X+17'!G89*W89","v":0},{"$f":"'Min X+17'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+17'!I89","v":0.9},{"$f":"'Min X+17'!J89","v":0},112.5590891314048,43.785072709485888,68.774016421918915,4.8881281236626037,5.2506536447340739,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L89","v":46.60056327391824},{"$f":"'Min X+17'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+17'!C90","v":0},{"$f":"'Min X+17'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+17'!M89","v":68.277250358336914},{"$f":"'Min X+17'!G90*W90","v":0},{"$f":"'Min X+17'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+17'!I90","v":0},{"$f":"'Min X+17'!J90","v":0},104.00601804566907,41.300944738960837,62.705073306708229,5.299618534957407,5.5721770516286844,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L90","v":44.757389844965388},{"$f":"'Min X+17'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+17'!C91","v":0},{"$f":"'Min X+17'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+17'!M90","v":65.740339993760216},{"$f":"'Min X+17'!G91*W91","v":0},{"$f":"'Min X+17'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+17'!I91","v":0},{"$f":"'Min X+17'!J91","v":0},98.757050102166573,39.108240104868813,59.648809997297761,5.6491497400965747,6.0915299964624543,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L91","v":38.136852225579169},{"$f":"'Min X+17'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+17'!C92","v":0},{"$f":"'Min X+17'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+17'!M91","v":61.513263376277251},{"$f":"'Min X+17'!G92*W92","v":0},{"$f":"'Min X+17'!H92*V92","v":0.105049539},{"$f":"'Min X+17'!I92","v":0},{"$f":"'Min X+17'!J92","v":0},87.858345843713892,32.807022427500158,55.051323416213741,5.3298297980790101,6.4619399600635088,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L92","v":34.760400701241075},{"$f":"'Min X+17'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+17'!C93","v":0},{"$f":"'Min X+17'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+17'!M92","v":55.905238571526077},{"$f":"'Min X+17'!G93*W93","v":0},{"$f":"'Min X+17'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+17'!I93","v":0},{"$f":"'Min X+17'!J93","v":0},78.656563933004975,29.396565416018415,49.259998516986563,5.3638352852226605,6.6452400545395154,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L93","v":28.027441657808044},{"$f":"'Min X+17'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+17'!C94","v":0},{"$f":"'Min X+17'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+17'!M93","v":44.605352859329344},{"$f":"'Min X+17'!G94*W94","v":0},{"$f":"'Min X+17'!H94*V94","v":0.1341807075},{"$f":"'Min X+17'!I94","v":0},{"$f":"'Min X+17'!J94","v":0},61.886836584114853,23.266661529737469,38.620175054377384,4.7607801280705742,5.9851778049519595,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L94","v":23.3525239074892},{"$f":"'Min X+17'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+17'!C95","v":0},{"$f":"'Min X+17'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+17'!M94","v":46.934949775906034},{"$f":"'Min X+17'!G95*W95","v":0},{"$f":"'Min X+17'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+17'!I95","v":0},{"$f":"'Min X+17'!J95","v":0},58.844474026096151,18.9987432193298,39.845730806766348,4.3537806881593992,7.0892189691396892,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L95","v":20.000178396750933},{"$f":"'Min X+17'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+17'!C96","v":0},{"$f":"'Min X+17'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+17'!M95","v":35.320024211900332},{"$f":"'Min X+17'!G96*W96","v":0},{"$f":"'Min X+17'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+17'!I96","v":0},{"$f":"'Min X+17'!J96","v":0},45.252020654911064,15.917782932771399,29.334237722139669,4.082395463979533,5.9857864897606623,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L96","v":15.641512608931173},{"$f":"'Min X+17'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+17'!C97","v":0},{"$f":"'Min X+17'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+17'!M96","v":26.724362132528704},{"$f":"'Min X+17'!G97*W97","v":0},{"$f":"'Min X+17'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+17'!I97","v":0},{"$f":"'Min X+17'!J97","v":0},33.820392908059354,12.15904756803881,21.661345340020546,3.4824650408923623,5.0630167925081571,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L97","v":12.19832819631204},{"$f":"'Min X+17'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+17'!C98","v":0},{"$f":"'Min X+17'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+17'!M97","v":22.208981429993671},{"$f":"'Min X+17'!G98*W98","v":0},{"$f":"'Min X+17'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+17'!I98","v":0},{"$f":"'Min X+17'!J98","v":0},26.766726496720235,9.2422000706990772,17.524526426021158,2.9561281256129628,4.6844550039725137,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L98","v":9.0961780303954107},{"$f":"'Min X+17'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+17'!C99","v":0},{"$f":"'Min X+17'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+17'!M98","v":19.864287831259993},{"$f":"'Min X+17'!G99*W99","v":0},{"$f":"'Min X+17'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+17'!I99","v":0},{"$f":"'Min X+17'!J99","v":0},21.925104241231303,6.7048310528926303,15.220273188338673,2.3913469775027805,4.64401464292132,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L99","v":6.3221649280936179},{"$f":"'Min X+17'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+17'!C100","v":0},{"$f":"'Min X+17'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+17'!M99","v":12.506448781975283},{"$f":"'Min X+17'!G100*W100","v":0},{"$f":"'Min X+17'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+17'!I100","v":0},{"$f":"'Min X+17'!J100","v":0},13.806730191314227,4.5254884126683201,9.2812417786459065,1.7966765154252975,3.2252070033293765,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L100","v":4.7663356425841137},{"$f":"'Min X+17'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+17'!C101","v":0},{"$f":"'Min X+17'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+17'!M100","v":10.308784430945527},{"$f":"'Min X+17'!G101*W101","v":0},{"$f":"'Min X+17'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+17'!I101","v":0},{"$f":"'Min X+17'!J101","v":0},10.698772143570659,3.3075332607937469,7.3912388827769124,1.458802381790367,2.917545548168615,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L101","v":3.4611865014233869},{"$f":"'Min X+17'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+17'!C102","v":0},{"$f":"'Min X+17'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+17'!M101","v":7.216537765097268},{"$f":"'Min X+17'!G102*W102","v":0},{"$f":"'Min X+17'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+17'!I102","v":0},{"$f":"'Min X+17'!J102","v":0},7.3117291757399165,2.3246729718384906,4.9870562039014255,1.1365135295848963,2.2294815611958425,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L102","v":1.8182443292776056},{"$f":"'Min X+17'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+17'!C103","v":0},{"$f":"'Min X+17'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+17'!M102","v":4.6438133552396046},{"$f":"'Min X+17'!G103*W103","v":0},{"$f":"'Min X+17'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+17'!I103","v":0},{"$f":"'Min X+17'!J103","v":0},4.2665946258900096,1.1802335172437781,3.0863611086462317,0.63801081203382748,1.5574522465933731,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L103","v":1.1873329495923648},{"$f":"'Min X+17'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+17'!C104","v":0},{"$f":"'Min X+17'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+17'!M103","v":2.746686709442308},{"$f":"'Min X+17'!G104*W104","v":0},{"$f":"'Min X+17'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+17'!I104","v":0},{"$f":"'Min X+17'!J104","v":0},2.4961669768806152,0.74388957011638235,1.7522774067642328,0.44344337947598245,0.99440930267807515,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L104","v":0.64273519817430569},{"$f":"'Min X+17'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+17'!C105","v":0},{"$f":"'Min X+17'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+17'!M104","v":1.5886495694264386},{"$f":"'Min X+17'!G105*W105","v":0},{"$f":"'Min X+17'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+17'!I105","v":0},{"$f":"'Min X+17'!J105","v":0},1.3595573022199239,0.38826122893994097,0.97129607327998291,0.25447396923436472,0.61735349614645574,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+17'!L105","v":0.33464425861193858},{"$f":"'Min X+17'!B106*U106","v":1.05},{"$f":"'Min X+17'!C106","v":0},{"$f":"'Min X+17'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+17'!M105","v":0.81536855931202701},{"$f":"'Min X+17'!G106*W106","v":0},{"$f":"'Min X+17'!H106*V106","v":1.05},{"$f":"'Min X+17'!I106","v":0},{"$f":"'Min X+17'!J106","v":0},0,0,0,0.35137647154253554,0.85613698727762844,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11711.922263246121},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12689.536237201683},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24074.847291858991},11530.019763583799,12544.827528275186,165.61923187525963,143.64947735446924,261.75316429729077,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24074.847291858983},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+19","index":65,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+19",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":21}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+19"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":24007.093616526898},{"$f":"L107","v":11481.211465753286},12525.882150773608,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+18'!P107*106/206","v":134.68852143452827},{"$f":"'Min X+18'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+18'!C6","v":13.5},{"$f":"'Min X+18'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+18'!P107*100/206","v":127.0646428627625},{"$f":"'Min X+18'!G6*W6","v":0},{"$f":"'Min X+18'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+18'!I6","v":10.8},{"$f":"'Min X+18'!J6","v":9.9},{"$f":"L6+M6","v":260.41395215853447},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":132.59383400874535},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":127.82011814978915},{"$f":"B6*A6","v":0.19468742578290413},{"$f":"F6*H6","v":0.14452471297332936},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L6","v":131.82150696775199},{"$f":"'Min X+18'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+18'!C7","v":9},{"$f":"'Min X+18'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+18'!M6","v":127.0912829580823},{"$f":"'Min X+18'!G7*W7","v":0},{"$f":"'Min X+18'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+18'!I7","v":9},{"$f":"'Min X+18'!J7","v":12.100000000000001},{"$f":"L7+M7","v":255.97321922704873},132.00198477269808,123.97123445435065,1.9522195053906437E-2,2.004850373166208E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L7","v":130.0501052217881},{"$f":"'Min X+18'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+18'!C8","v":10.8},{"$f":"'Min X+18'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+18'!M7","v":122.12928836604581},{"$f":"'Min X+18'!G8*W8","v":0},{"$f":"'Min X+18'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+18'!I8","v":11.700000000000001},{"$f":"'Min X+18'!J8","v":9.9},248.25832924347088,124.33794685045594,123.92038239301493,1.2158371332174451E-2,8.9059730308729754E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L8","v":122.01815075220145},{"$f":"'Min X+18'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+18'!C9","v":9},{"$f":"'Min X+18'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+18'!M8","v":121.73119646792934},{"$f":"'Min X+18'!G9*W9","v":0},{"$f":"'Min X+18'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+18'!I9","v":9},{"$f":"'Min X+18'!J9","v":8.8000000000000007},241.92750607796688,120.00314743393994,121.92435864402694,1.5003318261499232E-2,6.8378239023982922E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L9","v":116.95468001961184},{"$f":"'Min X+18'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+18'!C10","v":9},{"$f":"'Min X+18'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+18'!M9","v":119.0473352114934},{"$f":"'Min X+18'!G10*W10","v":0},{"$f":"'Min X+18'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+18'!I10","v":9},{"$f":"'Min X+18'!J10","v":9.9},234.18687380826981,116.04576358193464,118.14111022633519,8.916437677207175E-3,6.2249851582089908E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L10","v":112.75514180247247},{"$f":"'Min X+18'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+18'!C11","v":9.9},{"$f":"'Min X+18'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+18'!M10","v":115.03547666630358},{"$f":"'Min X+18'!G11*W11","v":0},{"$f":"'Min X+18'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+18'!I11","v":9.9},{"$f":"'Min X+18'!J11","v":13.200000000000001},224.48002546267767,112.75066063124937,111.7293648314283,4.4811712230847624E-3,6.1118348752807099E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L11","v":109.10703479222295},{"$f":"'Min X+18'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+18'!C12","v":3.6},{"$f":"'Min X+18'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+18'!M11","v":108.29061800836406},{"$f":"'Min X+18'!G12*W12","v":0},{"$f":"'Min X+18'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+18'!I12","v":2.7},{"$f":"'Min X+18'!J12","v":1.1000000000000001},214.88814821626903,105.00339170833122,109.88475650793782,3.6430838917123247E-3,5.8615004262477267E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L12","v":101.25252333486567},{"$f":"'Min X+18'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+18'!C13","v":4.5},{"$f":"'Min X+18'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+18'!M12","v":106.34487074972257},{"$f":"'Min X+18'!G13*W13","v":0},{"$f":"'Min X+18'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+18'!I13","v":4.5},{"$f":"'Min X+18'!J13","v":3.3000000000000003},209.98766723558612,102.44864758065221,107.53901965493392,3.8757542134643217E-3,5.8510947886497369E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L13","v":98.699189210624439},{"$f":"'Min X+18'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+18'!C14","v":3.6},{"$f":"'Min X+18'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+18'!M13","v":104.0005238332683},{"$f":"'Min X+18'!G14*W14","v":0},{"$f":"'Min X+18'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+18'!I14","v":3.6},{"$f":"'Min X+18'!J14","v":3.3000000000000003},203.28895605093879,98.994323587344326,104.29463246359445,4.8656232801107587E-3,5.891369673845067E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L14","v":95.233385129160169},{"$f":"'Min X+18'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+18'!C15","v":2.7},{"$f":"'Min X+18'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+18'!M14","v":100.74532856756868},{"$f":"'Min X+18'!G15*W15","v":0},{"$f":"'Min X+18'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+18'!I15","v":2.7},{"$f":"'Min X+18'!J15","v":3.3000000000000003},193.66671046147945,93.527300430100794,100.13941003137866,6.0846990593648644E-3,5.9185361900232413E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L15","v":89.96145494237625},{"$f":"'Min X+18'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+18'!C16","v":4.5},{"$f":"'Min X+18'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+18'!M15","v":96.774203569323561},{"$f":"'Min X+18'!G16*W16","v":0},{"$f":"'Min X+18'!H16*V16","v":6.26325E-5},{"$f":"'Min X+18'!I16","v":4.5},{"$f":"'Min X+18'!J16","v":3.3000000000000003},189.12251283681806,91.154370477799546,97.968142359018515,7.084464576712129E-3,6.0612103050556579E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L16","v":87.993748027912503},{"$f":"'Min X+18'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+18'!C17","v":5.4},{"$f":"'Min X+18'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+18'!M16","v":94.985310217050042},{"$f":"'Min X+18'!G17*W17","v":0},{"$f":"'Min X+18'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+18'!I17","v":5.4},{"$f":"'Min X+18'!J17","v":3.3000000000000003},186.0644299150361,88.985617405594724,97.078812509441377,8.1306223177791161E-3,6.497707608672851E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L17","v":86.450214989737759},{"$f":"'Min X+18'!B18*U18","v":1.043742E-4},{"$f":"'Min X+18'!C18","v":5.4},{"$f":"'Min X+18'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+18'!M17","v":94.685973313011615},{"$f":"'Min X+18'!G18*W18","v":0},{"$f":"'Min X+18'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+18'!I18","v":5.4},{"$f":"'Min X+18'!J18","v":3.3000000000000003},183.12005658127353,86.341191817708378,96.778864763565153,9.023172029381887E-3,7.1085494464743493E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L18","v":84.328498069730443},{"$f":"'Min X+18'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+18'!C19","v":1.8},{"$f":"'Min X+18'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+18'!M18","v":94.879287173174077},{"$f":"'Min X+18'!G19*W19","v":0},{"$f":"'Min X+18'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+18'!I19","v":1.8},{"$f":"'Min X+18'!J19","v":2.2000000000000002},173.98978625161641,79.518487667736167,94.471298583880241,1.0010401994275556E-2,7.9885892938346068E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L19","v":78.418115294905917},{"$f":"'Min X+18'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+18'!C20","v":3.6},{"$f":"'Min X+18'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+18'!M19","v":93.432732808492176},{"$f":"'Min X+18'!G20*W20","v":0},{"$f":"'Min X+18'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+18'!I20","v":3.6},{"$f":"'Min X+18'!J20","v":2.2000000000000002},174.63115587195222,79.807198499307248,94.823957372644955,1.0916795598662267E-2,8.7754358472056058E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L20","v":79.435921247167272},{"$f":"'Min X+18'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+18'!C21","v":3.6},{"$f":"'Min X+18'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+18'!M20","v":94.473518445869871},{"$f":"'Min X+18'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+18'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+18'!I21","v":3.6},{"$f":"'Min X+18'!J21","v":0},178.88589732241479,80.822315029650284,98.063582292764522,1.3606217516985609E-2,9.9361531053499957E-3,3.0498127337527044E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L21","v":81.473706252518994},{"$f":"'Min X+18'!B22*U22","v":2.180913E-4},{"$f":"'Min X+18'!C22","v":5.4},{"$f":"'Min X+18'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+18'!M21","v":98.678454154108891},{"$f":"'Min X+18'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+18'!H22*V22","v":1.165731E-4},{"$f":"'Min X+18'!I22","v":5.4},{"$f":"'Min X+18'!J22","v":11},176.62288844681152,83.555937546006575,93.06695090080494,1.7768706512429996E-2,1.1503253303952351E-2,0.15884117155726604,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L22","v":84.855434809275522},{"$f":"'Min X+18'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+18'!C23","v":5.4},{"$f":"'Min X+18'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+18'!M22","v":94.293718174030161},{"$f":"'Min X+18'!G23*W23","v":2.911706933333333},{"$f":"'Min X+18'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+18'!I23","v":5.4},{"$f":"'Min X+18'!J23","v":8.8000000000000007},174.51291129061116,83.631234667198143,90.881676623413028,2.4200142077387791E-2,1.2041550617147952E-2,0.27455567297710293,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L23","v":86.009263068368156},{"$f":"'Min X+18'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+18'!C24","v":9},{"$f":"'Min X+18'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+18'!M23","v":93.126965686008745},{"$f":"'Min X+18'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+18'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+18'!I24","v":9},{"$f":"'Min X+18'!J24","v":8.8000000000000007},180.59123535914495,87.277187582286516,93.314047776858416,3.2075486081644379E-2,1.2917909150332618E-2,0.47005347323866276,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L24","v":108.28085625009363},{"$f":"'Min X+18'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+18'!C25","v":8.1},{"$f":"'Min X+18'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+18'!M24","v":91.057135816708367},{"$f":"'Min X+18'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+18'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+18'!I25","v":8.1},{"$f":"'Min X+18'!J25","v":9.9},196.77335208073211,107.5298215659718,89.243530514760309,5.1034684121824755E-2,1.360530194805348E-2,0.9037113563736815,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L25","v":124.55837672708017},{"$f":"'Min X+18'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+18'!C26","v":7.2},{"$f":"'Min X+18'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+18'!M25","v":130.38070557310414},{"$f":"'Min X+18'!G26*W26","v":15.306837000000002},{"$f":"'Min X+18'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+18'!I26","v":7.2},{"$f":"'Min X+18'!J26","v":9.9},251.64994135982755,123.98999334682982,127.65994801299775,6.8383380250331666E-2,2.0757560106388864E-2,1.9957162081524968,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L26","v":113.84183605046485},{"$f":"'Min X+18'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+18'!C27","v":6.3},{"$f":"'Min X+18'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+18'!M26","v":110.8087476773181},{"$f":"'Min X+18'!G27*W27","v":21.305263666666665},{"$f":"'Min X+18'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+18'!I27","v":7.2},{"$f":"'Min X+18'!J27","v":8.8000000000000007},221.56582265621651,112.37582523181695,109.18999742439956,6.6010818647894862E-2,1.8750252918535108E-2,2.3608095858383993,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L27","v":144.96987376452807},{"$f":"'Min X+18'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+18'!C28","v":9.9},{"$f":"'Min X+18'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+18'!M27","v":128.36498505589466},{"$f":"'Min X+18'!G28*W28","v":31.265836333333329},{"$f":"'Min X+18'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+18'!I28","v":9.9},{"$f":"'Min X+18'!J28","v":9.9},274.32782357361049,145.98577707418798,128.34204649942251,8.4096690340093108E-2,2.2938556472144385E-2,4.0134386136883817,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L28","v":151.98018606628145},{"$f":"'Min X+18'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+18'!C29","v":9},{"$f":"'Min X+18'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+18'!M28","v":124.15741612037696},{"$f":"'Min X+18'!G29*W29","v":36.286725666666669},{"$f":"'Min X+18'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+18'!I29","v":9},{"$f":"'Min X+18'!J29","v":8.8000000000000007},270.92742537023832,146.5934260493429,124.33399932089546,8.6760016938541684E-2,2.3416799481510386E-2,4.5052660982422967,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L29","v":158.45122874871311},{"$f":"'Min X+18'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+18'!C30","v":12.6},{"$f":"'Min X+18'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+18'!M29","v":165.15930788457527},{"$f":"'Min X+18'!G30*W30","v":47.599154666666664},{"$f":"'Min X+18'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+18'!I30","v":12.6},{"$f":"'Min X+18'!J30","v":7.7000000000000011},331.08833102336393,161.06203060220682,170.02630042115712,8.9198146506290141E-2,3.3007463418157808E-2,7.861443440637518,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L30","v":160.07374159276463},{"$f":"'Min X+18'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+18'!C31","v":12.6},{"$f":"'Min X+18'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+18'!M30","v":144.39035859900719},{"$f":"'Min X+18'!G31*W31","v":57.346027999999997},{"$f":"'Min X+18'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+18'!I31","v":13.5},{"$f":"'Min X+18'!J31","v":8.8000000000000007},310.64457812874161,161.58478552113647,149.05979260760512,8.8956071628155581E-2,3.0565991402064868E-2,8.2802135471487066,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L31","v":184.56125258234457},{"$f":"'Min X+18'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+18'!C32","v":11.700000000000001},{"$f":"'Min X+18'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+18'!M31","v":187.37925566304466},{"$f":"'Min X+18'!G32*W32","v":63.288791000000003},{"$f":"'Min X+18'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+18'!I32","v":11.700000000000001},{"$f":"'Min X+18'!J32","v":9.9},369.89705043140651,180.760049891367,189.13700054003951,0.10120269097753928,4.2255123005143599E-2,11.859006549394,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L32","v":161.68415063679217},{"$f":"'Min X+18'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+18'!C33","v":13.5},{"$f":"'Min X+18'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+18'!M32","v":161.01656223398874},{"$f":"'Min X+18'!G33*W33","v":79.520256666666668},{"$f":"'Min X+18'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+18'!I33","v":13.5},{"$f":"'Min X+18'!J33","v":12.100000000000001},320.97388161590044,158.59612939310142,162.37775222279902,8.802124369073494E-2,3.8810011189718933E-2,12.804078356431091,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L33","v":170.2272873618281},{"$f":"'Min X+18'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+18'!C34","v":13.5},{"$f":"'Min X+18'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+18'!M33","v":177.04753875097293},{"$f":"'Min X+18'!G34*W34","v":91.27938833333333},{"$f":"'Min X+18'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+18'!I34","v":13.5},{"$f":"'Min X+18'!J34","v":9.9},347.7356635752343,167.13397211211822,180.60169146311611,9.3315249709875342E-2,4.5847287856808104E-2,16.16079104311094,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L34","v":186.70614671989532},{"$f":"'Min X+18'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+18'!C35","v":18.900000000000002},{"$f":"'Min X+18'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+18'!M34","v":207.13582021193858},{"$f":"'Min X+18'!G35*W35","v":105.91664},{"$f":"'Min X+18'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+18'!I35","v":17.100000000000001},{"$f":"'Min X+18'!J35","v":14.3},394.47876213115967,184.60072111506477,209.87804101609487,0.10542560483054414,5.7779195843684392E-2,21.939130100492619,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L35","v":191.36485060545417},{"$f":"'Min X+18'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+18'!C36","v":18},{"$f":"'Min X+18'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+18'!M35","v":215.67249390723876},{"$f":"'Min X+18'!G36*W36","v":104.56649999999999},{"$f":"'Min X+18'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+18'!I36","v":18},{"$f":"'Min X+18'!J36","v":13.200000000000001},412.05843421054874,191.65100261814931,220.40743159239946,0.11384798730487689,6.5062314839298099E-2,22.552117834151279,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L36","v":190.67793335328477},{"$f":"'Min X+18'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+18'!C37","v":15.3},{"$f":"'Min X+18'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+18'!M36","v":232.28201417294025},{"$f":"'Min X+18'!G37*W37","v":109.80175999999999},{"$f":"'Min X+18'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+18'!I37","v":15.3},{"$f":"'Min X+18'!J37","v":14.3},422.56306501737112,189.35706497097155,233.20600004639957,0.12086838231322199,7.6014126540684776E-2,25.504973972533783,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L37","v":204.34890130947534},{"$f":"'Min X+18'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+18'!C38","v":18},{"$f":"'Min X+18'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+18'!M37","v":216.18294498806407},{"$f":"'Min X+18'!G38*W38","v":105.63626333333332},{"$f":"'Min X+18'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+18'!I38","v":17.100000000000001},{"$f":"'Min X+18'!J38","v":15.400000000000002},423.51713920768611,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":205.71122341864259},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":217.8059157890435},0.13767789083273757,{"$f":"F38*H38","v":7.7029199020553926E-2},{"$f":"G38*F38/1000","v":22.836758504934647},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L38","v":199.59379454716856},{"$f":"'Min X+18'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+18'!C39","v":15.3},{"$f":"'Min X+18'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+18'!M38","v":219.21750849073035},{"$f":"'Min X+18'!G39*W39","v":94.069126666666662},{"$f":"'Min X+18'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+18'!I39","v":14.4},{"$f":"'Min X+18'!J39","v":15.400000000000002},418.58391426558717,200.45146198181632,218.13245228377085,0.14233256535223998,8.5056206959521166E-2,20.621599573765586,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L39","v":202.06490294326278},{"$f":"'Min X+18'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+18'!C40","v":13.5},{"$f":"'Min X+18'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+18'!M39","v":198.83126208229663},{"$f":"'Min X+18'!G40*W40","v":90.428789999999992},{"$f":"'Min X+18'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+18'!I40","v":12.6},{"$f":"'Min X+18'!J40","v":16.5},395.959727530804,201.11278973207786,194.84693779872612,0.15211321118491256,8.4324283570504935E-2,17.980070444274961,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L40","v":175.02002442501663},{"$f":"'Min X+18'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+18'!C41","v":13.5},{"$f":"'Min X+18'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+18'!M40","v":179.33545078084455},{"$f":"'Min X+18'!G41*W41","v":78.359502333333324},{"$f":"'Min X+18'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+18'!I41","v":12.6},{"$f":"'Min X+18'!J41","v":16.5},350.53290544144778,175.18062050300804,175.35228493843974,0.1394039220085917,8.3165842404796173E-2,14.052636673910973,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L41","v":145.44753649093963},{"$f":"'Min X+18'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+18'!C42","v":15.3},{"$f":"'Min X+18'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+18'!M41","v":173.97904472609375},{"$f":"'Min X+18'!G42*W42","v":69.060110666666645},{"$f":"'Min X+18'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+18'!I42","v":14.4},{"$f":"'Min X+18'!J42","v":16.5},320.31521986552752,148.52453739995448,171.79068246557304,0.12299909098515976,8.8362260520696928E-2,12.015012082464981,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L42","v":177.43685422707267},{"$f":"'Min X+18'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+18'!C43","v":10.8},{"$f":"'Min X+18'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+18'!M42","v":174.19939672813965},{"$f":"'Min X+18'!G43*W43","v":55.683401333333322},{"$f":"'Min X+18'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+18'!I43","v":10.8},{"$f":"'Min X+18'!J43","v":16.5},345.47910281594756,177.07650885805916,168.4025939578884,0.1603453690135265,9.6802770251254097E-2,9.7000149200375514,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L43","v":157.08779942253315},{"$f":"'Min X+18'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+18'!C44","v":11.700000000000001},{"$f":"'Min X+18'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+18'!M43","v":170.21532596527183},{"$f":"'Min X+18'!G44*W44","v":44.269151333333326},{"$f":"'Min X+18'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+18'!I44","v":10.8},{"$f":"'Min X+18'!J44","v":16.5},322.04669039878002,157.63484094296768,164.4118494558123,0.15295847956545286,0.10347650945954232,7.5352880244092804,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L44","v":140.62834597252791},{"$f":"'Min X+18'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+18'!C45","v":9},{"$f":"'Min X+18'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+18'!M44","v":137.40059077841471},{"$f":"'Min X+18'!G45*W45","v":35.926175333333333},{"$f":"'Min X+18'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+18'!I45","v":9},{"$f":"'Min X+18'!J45","v":3.3000000000000003},283.68877218288355,140.67943545723196,143.00933672565156,0.14891051529594262,9.1254052763121027E-2,4.9362777152089103,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L45","v":134.34525990322601},{"$f":"'Min X+18'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+18'!C46","v":10.8},{"$f":"'Min X+18'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+18'!M45","v":144.7200643124028},{"$f":"'Min X+18'!G46*W46","v":27.530689666666667},{"$f":"'Min X+18'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+18'!I46","v":10.8},{"$f":"'Min X+18'!J46","v":5.5},286.10403516430074,136.18892242503557,149.9151127392652,0.15633747819043917,0.10495157313761336,3.9842431791248032,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L46","v":153.43640959633228},{"$f":"'Min X+18'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+18'!C47","v":12.6},{"$f":"'Min X+18'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+18'!M46","v":145.56928982078799},{"$f":"'Min X+18'!G47*W47","v":17.944974333333331},{"$f":"'Min X+18'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+18'!I47","v":12.6},{"$f":"'Min X+18'!J47","v":8.8000000000000007},305.19209956364386,155.93811396181937,149.2539856018245,0.19829563451290075,0.11530421896347619,2.612237169555601,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L47","v":122.41390361561005},{"$f":"'Min X+18'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+18'!C48","v":8.1},{"$f":"'Min X+18'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+18'!M47","v":148.28490576621161},{"$f":"'Min X+18'!G48*W48","v":11.733950333333333},{"$f":"'Min X+18'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+18'!I48","v":7.2},{"$f":"'Min X+18'!J48","v":8.8000000000000007},269.19343562885149,122.63681179448605,146.55662383436541,0.17709182112399641,0.12828193184618031,1.7399677194437404,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L48","v":107.24475501199939},{"$f":"'Min X+18'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+18'!C49","v":9.9},{"$f":"'Min X+18'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+18'!M48","v":110.68364902036484},{"$f":"'Min X+18'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+18'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+18'!I49","v":9.9},{"$f":"'Min X+18'!J49","v":8.8000000000000007},219.84876634471561,108.16992297153408,111.67884337318155,0.17483204046531309,0.10480564718330342,0.76211092605756903,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L49","v":125.2497952866575},{"$f":"'Min X+18'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+18'!C50","v":9.9},{"$f":"'Min X+18'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+18'!M49","v":122.69641364331461},{"$f":"'Min X+18'!G50*W50","v":4.298202166666667},{"$f":"'Min X+18'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+18'!I50","v":9.9},{"$f":"'Min X+18'!J50","v":7.7000000000000011},251.98839543202942,127.21937326958108,124.76902216244834,0.23042201707641496,0.12739148086627594,0.52737399096392445,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L50","v":105.08100438984269},{"$f":"'Min X+18'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+18'!C51","v":9},{"$f":"'Min X+18'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+18'!M50","v":110.23793573995214},{"$f":"'Min X+18'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+18'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+18'!I51","v":9},{"$f":"'Min X+18'!J51","v":7.7000000000000011},216.47620849943721,105.06394223690975,111.41226626252745,0.21706215293294445,0.1256694774246768,0.25233962501264157,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L51","v":106.78834650895448},{"$f":"'Min X+18'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+18'!C52","v":7.2},{"$f":"'Min X+18'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+18'!M51","v":111.63240707867764},{"$f":"'Min X+18'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+18'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+18'!I52","v":7.2},{"$f":"'Min X+18'!J52","v":6.6000000000000005},219.23631276342383,107.14368552231204,112.09262724111177,0.24466098664244429,0.13977983756588308,0.14764630909602069,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L52","v":110.13684002398915},{"$f":"'Min X+18'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+18'!C53","v":4.5},{"$f":"'Min X+18'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+18'!M52","v":107.76896647586899},{"$f":"'Min X+18'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+18'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+18'!I53","v":5.4},{"$f":"'Min X+18'!J53","v":6.6000000000000005},215.2802089469931,108.85956683413778,106.42064211285532,0.2772731898513755,0.14832436301368673,7.8445939190172412E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L53","v":139.21669899062792},{"$f":"'Min X+18'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+18'!C54","v":4.5},{"$f":"'Min X+18'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+18'!M53","v":119.67264742726458},{"$f":"'Min X+18'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+18'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+18'!I54","v":4.5},{"$f":"'Min X+18'!J54","v":4.4000000000000004},257.42324058143015,137.83158192546094,119.59165865596918,0.38511706516696764,0.18098877129539398,8.2736521310644892E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L54","v":133.02708413330572},{"$f":"'Min X+18'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+18'!C55","v":5.4},{"$f":"'Min X+18'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+18'!M54","v":123.76412562549108},{"$f":"'Min X+18'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+18'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+18'!I55","v":5.4},{"$f":"'Min X+18'!J55","v":4.4000000000000004},253.77780008237627,129.2192588510332,124.55854123134307,0.40782528227250037,0.20558439414800539,0.11409818041790706,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L55","v":123.06436048304523},{"$f":"'Min X+18'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+18'!C56","v":2.7},{"$f":"'Min X+18'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+18'!M55","v":127.745500170729},{"$f":"'Min X+18'!G56*W56","v":0},{"$f":"'Min X+18'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+18'!I56","v":2.7},{"$f":"'Min X+18'!J56","v":4.4000000000000004},245.65481764151957,119.84235331601383,125.81246432550576,0.42200716703140856,0.23303584522324719,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L56","v":143.3936684334555},{"$f":"'Min X+18'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+18'!C57","v":2.7},{"$f":"'Min X+18'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+18'!M56","v":148.46440071908978},{"$f":"'Min X+18'!G57*W57","v":0},{"$f":"'Min X+18'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+18'!I57","v":2.7},{"$f":"'Min X+18'!J57","v":4.4000000000000004},289.80740191332387,143.34055130063123,146.46685061269264,0.553117132824268,0.29755010639713886,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L57","v":129.40939665203385},{"$f":"'Min X+18'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+18'!C58","v":2.7},{"$f":"'Min X+18'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+18'!M57","v":112.46598599419026},{"$f":"'Min X+18'!G58*W58","v":0},{"$f":"'Min X+18'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+18'!I58","v":2.7},{"$f":"'Min X+18'!J58","v":4.4000000000000004},238.76477869740546,128.2466416245561,110.51813707284936,0.56275502747770667,0.24784892134089712,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L58","v":126.40742240766525},{"$f":"'Min X+18'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+18'!C59","v":2.7},{"$f":"'Min X+18'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+18'!M58","v":121.34045332385325},{"$f":"'Min X+18'!G59*W59","v":0},{"$f":"'Min X+18'!H59*V59","v":2.425647E-3},{"$f":"'Min X+18'!I59","v":2.7},{"$f":"'Min X+18'!J59","v":4.4000000000000004},245.63491372752696,126.28878951025735,119.3461242172696,0.61863289740788741,0.2943291065836447,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L59","v":139.62292129826213},{"$f":"'Min X+18'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+18'!C60","v":4.5},{"$f":"'Min X+18'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+18'!M59","v":141.7894916662454},{"$f":"'Min X+18'!G60*W60","v":0},{"$f":"'Min X+18'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+18'!I60","v":4.5},{"$f":"'Min X+18'!J60","v":3.3000000000000003},281.56838303895023,138.95799625128635,142.61038678766388,0.76492504697578723,0.37910487858149172,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L60","v":147.37384407456869},{"$f":"'Min X+18'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+18'!C61","v":4.5},{"$f":"'Min X+18'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+18'!M60","v":152.33622720508993},{"$f":"'Min X+18'!G61*W61","v":0},{"$f":"'Min X+18'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+18'!I61","v":4.5},{"$f":"'Min X+18'!J61","v":3.3000000000000003},300.7630136588898,147.67641860398609,153.08659505490374,0.89742547058257716,0.4496321501861858,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L61","v":155.20679155052704},{"$f":"'Min X+18'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+18'!C62","v":3.6},{"$f":"'Min X+18'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+18'!M61","v":174.67020981440109},{"$f":"'Min X+18'!G62*W62","v":0},{"$f":"'Min X+18'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+18'!I62","v":3.6},{"$f":"'Min X+18'!J62","v":3.3000000000000003},329.95995284550031,155.55964624946375,174.40030659603656,1.0471453010633072,0.56990321836452418,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L62","v":145.49531080297029},{"$f":"'Min X+18'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+18'!C63","v":3.6},{"$f":"'Min X+18'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+18'!M62","v":180.99802767876838},{"$f":"'Min X+18'!G63*W63","v":0},{"$f":"'Min X+18'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+18'!I63","v":2.7},{"$f":"'Min X+18'!J63","v":3.3000000000000003},324.45050259497907,144.70632208293972,179.74418051203935,1.088988720030547,0.65384716672899545,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L63","v":164.82979312203824},{"$f":"'Min X+18'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+18'!C64","v":1.8},{"$f":"'Min X+18'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+18'!M63","v":196.97486301727002},{"$f":"'Min X+18'!G64*W64","v":0},{"$f":"'Min X+18'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+18'!I64","v":1.8},{"$f":"'Min X+18'!J64","v":3.3000000000000003},356.6413591428045,161.95531256945651,194.68604657334802,1.3744805525817212,0.78881644392199912,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L64","v":185.22602341832851},{"$f":"'Min X+18'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+18'!C65","v":2.7},{"$f":"'Min X+18'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+18'!M64","v":203.77605241611241},{"$f":"'Min X+18'!G65*W65","v":0},{"$f":"'Min X+18'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+18'!I65","v":2.7},{"$f":"'Min X+18'!J65","v":2.2000000000000002},387.36826967283218,183.99823303439609,203.37003663843612,1.7277903839324258,0.90601577767629649,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L65","v":158.33921743096028},{"$f":"'Min X+18'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+18'!C66","v":1.8},{"$f":"'Min X+18'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+18'!M65","v":185.9312431472041},{"$f":"'Min X+18'!G66*W66","v":0},{"$f":"'Min X+18'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+18'!I66","v":1.8},{"$f":"'Min X+18'!J66","v":2.2000000000000002},340.8933176010907,156.28102344712349,184.61229415396721,1.6581939838368085,0.91894899323690238,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L66","v":179.64244653672023},{"$f":"'Min X+18'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+18'!C67","v":2.7},{"$f":"'Min X+18'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+18'!M66","v":223.21930718362808},{"$f":"'Min X+18'!G67*W67","v":0},{"$f":"'Min X+18'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+18'!I67","v":2.7},{"$f":"'Min X+18'!J67","v":2.2000000000000002},400.51780204078841,178.02653345928209,222.49126858150635,2.1159130774381398,1.2280386021217298,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L67","v":202.38444439316294},{"$f":"'Min X+18'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+18'!C68","v":1.8},{"$f":"'Min X+18'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+18'!M67","v":224.20940023167299},{"$f":"'Min X+18'!G68*W68","v":0},{"$f":"'Min X+18'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+18'!I68","v":1.8},{"$f":"'Min X+18'!J68","v":2.2000000000000002},421.74357200419178,199.30898179229254,222.43459021189923,2.6754626008704068,1.3748100197737805,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L68","v":187.01174380312926},{"$f":"'Min X+18'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+18'!C69","v":1.8},{"$f":"'Min X+18'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+18'!M68","v":234.86739356166115},{"$f":"'Min X+18'!G69*W69","v":0},{"$f":"'Min X+18'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+18'!I69","v":1.8},{"$f":"'Min X+18'!J69","v":3.3000000000000003},416.71369111505635,184.9532065048694,231.76048461018695,2.7585372982598764,1.6069089514741839,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L69","v":212.52069920604049},{"$f":"'Min X+18'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+18'!C70","v":0},{"$f":"'Min X+18'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+18'!M69","v":263.84010288623944},{"$f":"'Min X+18'!G70*W70","v":0},{"$f":"'Min X+18'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+18'!I70","v":0},{"$f":"'Min X+18'!J70","v":0},470.86818633573387,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":209.04474699086606},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":261.82343934486778},3.4759522151744346,{"$f":"F70*H70","v":2.0166635413716398},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L70","v":224.12180581245337},{"$f":"'Min X+18'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+18'!C71","v":0},{"$f":"'Min X+18'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+18'!M70","v":247.81176724494563},{"$f":"'Min X+18'!G71*W71","v":0},{"$f":"'Min X+18'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+18'!I71","v":0},{"$f":"'Min X+18'!J71","v":0},{"$f":"L71+M71","v":463.56535630654196},217.87182566355372,245.69353064298821,4.0499801488996541,2.1182366019574324,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L71","v":216.15720950695032},{"$f":"'Min X+18'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+18'!C72","v":2.7},{"$f":"'Min X+18'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+18'!M71","v":249.16815941921112},{"$f":"'Min X+18'!G72*W72","v":0},{"$f":"'Min X+18'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+18'!I72","v":2.7},{"$f":"'Min X+18'!J72","v":2.2000000000000002},459.631031519864,212.34703955887966,247.28399196098437,4.3101699480706781,2.3841674582267531,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L72","v":206.15890857578887},{"$f":"'Min X+18'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+18'!C73","v":1.8},{"$f":"'Min X+18'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+18'!M72","v":248.73948896348679},{"$f":"'Min X+18'!G73*W73","v":0},{"$f":"'Min X+18'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+18'!I73","v":1.8},{"$f":"'Min X+18'!J73","v":2.2000000000000002},447.99987812881636,202.32634700148648,245.67353112732991,4.5325615743024148,2.6659578361569092,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L73","v":219.42419773528536},{"$f":"'Min X+18'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+18'!C74","v":0.9},{"$f":"'Min X+18'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+18'!M73","v":238.66097019027262},{"$f":"'Min X+18'!G74*W74","v":0},{"$f":"'Min X+18'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+18'!I74","v":0.9},{"$f":"'Min X+18'!J74","v":2.2000000000000002},448.40777982342013,213.91256524189544,234.49521458152469,5.3116324933899346,2.8657556087479508,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L74","v":172.04497031447997},{"$f":"'Min X+18'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+18'!C75","v":0.9},{"$f":"'Min X+18'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+18'!M74","v":194.2476605748202},{"$f":"'Min X+18'!G75*W75","v":0},{"$f":"'Min X+18'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+18'!I75","v":0.9},{"$f":"'Min X+18'!J75","v":2.2000000000000002},357.60289845905442,167.26790179538207,190.33499666367234,4.5770685190979137,2.6126639111478838,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L75","v":158.2109850111606},{"$f":"'Min X+18'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+18'!C76","v":0.9},{"$f":"'Min X+18'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+18'!M75","v":194.00319885931614},{"$f":"'Min X+18'!G76*W76","v":0},{"$f":"'Min X+18'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+18'!I76","v":0.9},{"$f":"'Min X+18'!J76","v":2.2000000000000002},343.17044936091361,153.38949638711466,189.78095297379895,4.6214886240459432,2.9222458855172224,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L76","v":135.12081488971796},{"$f":"'Min X+18'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+18'!C77","v":1.8},{"$f":"'Min X+18'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+18'!M76","v":154.67079769833921},{"$f":"'Min X+18'!G77*W77","v":0},{"$f":"'Min X+18'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+18'!I77","v":1.8},{"$f":"'Min X+18'!J77","v":2.2000000000000002},283.14698176470296,131.48485246009605,151.66212930460691,4.3359624296219401,2.6086683937323274,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L77","v":134.7483321656658},{"$f":"'Min X+18'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+18'!C78","v":0.9},{"$f":"'Min X+18'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+18'!M77","v":167.38087086366392},{"$f":"'Min X+18'!G78*W78","v":0},{"$f":"'Min X+18'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+18'!I78","v":0.9},{"$f":"'Min X+18'!J78","v":2.2000000000000002},292.71192814139795,129.79203899828292,162.919889143115,4.7562931673828839,3.1609817205489419,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L78","v":118.45380724273592},{"$f":"'Min X+18'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+18'!C79","v":0.9},{"$f":"'Min X+18'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+18'!M78","v":134.90088055677091},{"$f":"'Min X+18'!G79*W79","v":0},{"$f":"'Min X+18'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+18'!I79","v":0.9},{"$f":"'Min X+18'!J79","v":2.2000000000000002},243.30543196682547,112.55567777712244,130.74975418970303,4.5981294656134848,2.8511263670679177,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L79","v":112.4066966604251},{"$f":"'Min X+18'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+18'!C80","v":0.9},{"$f":"'Min X+18'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+18'!M79","v":122.57140458338601},{"$f":"'Min X+18'!G80*W80","v":0},{"$f":"'Min X+18'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+18'!I80","v":0.9},{"$f":"'Min X+18'!J80","v":2.2000000000000002},225.7932110634456,107.41900507505845,118.37420598838713,4.7876915853666535,2.8971985949988839,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L80","v":104.56910425149947},{"$f":"'Min X+18'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+18'!C81","v":1.8},{"$f":"'Min X+18'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+18'!M80","v":107.09871685460841},{"$f":"'Min X+18'!G81*W81","v":0},{"$f":"'Min X+18'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+18'!I81","v":1.8},{"$f":"'Min X+18'!J81","v":2.2000000000000002},204.26040496274646,100.39697699318168,103.86342796956477,4.8721272583177848,2.8352888850436324,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L81","v":94.989649872516992},{"$f":"'Min X+18'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+18'!C82","v":0.9},{"$f":"'Min X+18'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+18'!M81","v":98.386103821958272},{"$f":"'Min X+18'!G82*W82","v":0},{"$f":"'Min X+18'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+18'!I82","v":0.9},{"$f":"'Min X+18'!J82","v":2.2000000000000002},184.11330842142715,89.951292094043865,94.162016327383284,4.8383577784731342,2.9240874945749886,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L82","v":98.515623842981952},{"$f":"'Min X+18'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+18'!C83","v":0.9},{"$f":"'Min X+18'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+18'!M82","v":96.574912492085218},{"$f":"'Min X+18'!G83*W83","v":0},{"$f":"'Min X+18'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+18'!I83","v":0.9},{"$f":"'Min X+18'!J83","v":2.2000000000000002},184.86119000390602,92.817959873115754,92.043230130790263,5.4976639698662053,3.2316823612949643,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L83","v":85.646976164889224},{"$f":"'Min X+18'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+18'!C84","v":0},{"$f":"'Min X+18'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+18'!M83","v":93.598024087235657},{"$f":"'Min X+18'!G84*W84","v":0},{"$f":"'Min X+18'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+18'!I84","v":0},{"$f":"'Min X+18'!J84","v":1.1000000000000001},169.35205074569254,80.391498319820045,88.960552425872493,5.2554778450691808,3.537471661363174,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L84","v":76.404761180127721},{"$f":"'Min X+18'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+18'!C85","v":2.7},{"$f":"'Min X+18'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+18'!M84","v":79.526561884872905},{"$f":"'Min X+18'!G85*W85","v":0},{"$f":"'Min X+18'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+18'!I85","v":2.7},{"$f":"'Min X+18'!J85","v":1.1000000000000001},151.65569351260211,73.933992027668069,77.721701484934044,5.170769152459652,3.4048603999388702,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L85","v":65.427287615482172},{"$f":"'Min X+18'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+18'!C86","v":0},{"$f":"'Min X+18'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+18'!M85","v":72.100446526270545},{"$f":"'Min X+18'!G86*W86","v":0},{"$f":"'Min X+18'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+18'!I86","v":0},{"$f":"'Min X+18'!J86","v":0},129.1271591323827,60.532879289976428,68.594279842406266,4.8944083255057409,3.5061666838642838,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L86","v":57.042812088204101},{"$f":"'Min X+18'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+18'!C87","v":0},{"$f":"'Min X+18'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+18'!M86","v":59.929465759338967},{"$f":"'Min X+18'!G87*W87","v":0},{"$f":"'Min X+18'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+18'!I87","v":0},{"$f":"'Min X+18'!J87","v":0},108.92816629334163,52.315646969729748,56.612519323611892,4.7271651184743542,3.3169464357270755,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L87","v":53.18394682575417},{"$f":"'Min X+18'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+18'!C88","v":0},{"$f":"'Min X+18'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+18'!M87","v":76.482786416665078},{"$f":"'Min X+18'!G88*W88","v":0},{"$f":"'Min X+18'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+18'!I88","v":0},{"$f":"'Min X+18'!J88","v":0},119.947789266623,48.288997316338815,71.658791950284197,4.8949495094153521,4.8239944663808831,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L88","v":49.542548292103412},{"$f":"'Min X+18'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+18'!C89","v":0.9},{"$f":"'Min X+18'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+18'!M88","v":62.241315323828815},{"$f":"'Min X+18'!G89*W89","v":0},{"$f":"'Min X+18'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+18'!I89","v":0.9},{"$f":"'Min X+18'!J89","v":0},104.04551303830553,45.373381491445826,58.672131546859696,5.0691668006575803,4.469183776969115,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L89","v":43.785072709485888},{"$f":"'Min X+18'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+18'!C90","v":0},{"$f":"'Min X+18'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+18'!M89","v":68.774016421918915},{"$f":"'Min X+18'!G90*W90","v":0},{"$f":"'Min X+18'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+18'!I90","v":0},{"$f":"'Min X+18'!J90","v":0},101.96694177263485,38.805643994822233,63.161297777812621,4.9794287146636576,5.6127186441062955,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L90","v":41.300944738960837},{"$f":"'Min X+18'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+18'!C91","v":0},{"$f":"'Min X+18'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+18'!M90","v":62.705073306708229},{"$f":"'Min X+18'!G91*W91","v":0},{"$f":"'Min X+18'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+18'!I91","v":0},{"$f":"'Min X+18'!J91","v":0},92.982850125572497,36.088057614711154,56.894792510861336,5.2128871242496837,5.8102807958468912,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L91","v":39.108240104868813},{"$f":"'Min X+18'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+18'!C92","v":0},{"$f":"'Min X+18'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+18'!M91","v":59.648809997297761},{"$f":"'Min X+18'!G92*W92","v":0},{"$f":"'Min X+18'!H92*V92","v":0.105049539},{"$f":"'Min X+18'!I92","v":0},{"$f":"'Min X+18'!J92","v":0},87.025383641917671,33.642653636734636,53.382730005183042,5.4655864681341795,6.2660799921147206,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L92","v":32.807022427500158},{"$f":"'Min X+18'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+18'!C93","v":0},{"$f":"'Min X+18'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+18'!M92","v":55.051323416213741},{"$f":"'Min X+18'!G93*W93","v":0},{"$f":"'Min X+18'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+18'!I93","v":0},{"$f":"'Min X+18'!J93","v":0},76.252195537435796,27.744610575227302,48.50758496220849,5.0624118522728567,6.5437384540052497,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L93","v":29.396565416018415},{"$f":"'Min X+18'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+18'!C94","v":0},{"$f":"'Min X+18'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+18'!M93","v":49.259998516986563},{"$f":"'Min X+18'!G94*W94","v":0},{"$f":"'Min X+18'!H94*V94","v":0.1341807075},{"$f":"'Min X+18'!I94","v":0},{"$f":"'Min X+18'!J94","v":0},67.053481091247363,24.403224026719013,42.650257064528354,4.9933413892994025,6.6097414524582074,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L94","v":23.266661529737469},{"$f":"'Min X+18'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+18'!C95","v":0},{"$f":"'Min X+18'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+18'!M94","v":38.620175054377384},{"$f":"'Min X+18'!G95*W95","v":0},{"$f":"'Min X+18'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+18'!I95","v":0},{"$f":"'Min X+18'!J95","v":0},51.71573752855447,18.9288887884525,32.786848740101973,4.3377727412849696,5.8333263142754133,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L95","v":18.9987432193298},{"$f":"'Min X+18'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+18'!C96","v":0},{"$f":"'Min X+18'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+18'!M95","v":39.845730806766348},{"$f":"'Min X+18'!G96*W96","v":0},{"$f":"'Min X+18'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+18'!I96","v":0},{"$f":"'Min X+18'!J96","v":0},48.213718405722894,15.120758653326943,33.092959752395949,3.8779845660028571,6.7527710543703989,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L96","v":15.917782932771399},{"$f":"'Min X+18'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+18'!C97","v":0},{"$f":"'Min X+18'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+18'!M96","v":29.334237722139669},{"$f":"'Min X+18'!G97*W97","v":0},{"$f":"'Min X+18'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+18'!I97","v":0},{"$f":"'Min X+18'!J97","v":0},36.150579946657743,12.373808383900872,23.776771562756871,3.5439745488705259,5.5574661593827983,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L97","v":12.15904756803881},{"$f":"'Min X+18'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+18'!C98","v":0},{"$f":"'Min X+18'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+18'!M97","v":21.661345340020546},{"$f":"'Min X+18'!G98*W98","v":0},{"$f":"'Min X+18'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+18'!I98","v":0},{"$f":"'Min X+18'!J98","v":0},26.304839771926432,9.2124386624502232,17.092401109476206,2.9466089055885871,4.5689442305443384,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L98","v":9.2422000706990772},{"$f":"'Min X+18'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+18'!C99","v":0},{"$f":"'Min X+18'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+18'!M98","v":17.524526426021158},{"$f":"'Min X+18'!G99*W99","v":0},{"$f":"'Min X+18'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+18'!I99","v":0},{"$f":"'Min X+18'!J99","v":0},20.239982375975863,6.8124645124580869,13.427517863517778,2.4297355582409899,4.0970085625033796,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L99","v":6.7048310528926303},{"$f":"'Min X+18'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+18'!C100","v":0},{"$f":"'Min X+18'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+18'!M99","v":15.220273188338673},{"$f":"'Min X+18'!G100*W100","v":0},{"$f":"'Min X+18'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+18'!I100","v":0},{"$f":"'Min X+18'!J100","v":0},16.094621435117983,4.7994058338990273,11.295215601218956,1.9054252189936032,3.9250575871197171,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L100","v":4.5254884126683201},{"$f":"'Min X+18'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+18'!C101","v":0},{"$f":"'Min X+18'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+18'!M100","v":9.2812417786459065},{"$f":"'Min X+18'!G101*W101","v":0},{"$f":"'Min X+18'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+18'!I101","v":0},{"$f":"'Min X+18'!J101","v":0},9.7949073330808076,3.1404006282113217,6.654506704869485,1.3850877844569982,2.626735073776421,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L101","v":3.3075332607937469},{"$f":"'Min X+18'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+18'!C102","v":0},{"$f":"'Min X+18'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+18'!M101","v":7.3912388827769124},{"$f":"'Min X+18'!G102*W102","v":0},{"$f":"'Min X+18'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+18'!I102","v":0},{"$f":"'Min X+18'!J102","v":0},7.3292582873185026,2.2214732351643107,5.1077850521541919,1.0860600256294364,2.2834538306227206,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L102","v":2.3246729718384906},{"$f":"'Min X+18'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+18'!C103","v":0},{"$f":"'Min X+18'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+18'!M102","v":4.9870562039014255},{"$f":"'Min X+18'!G103*W103","v":0},{"$f":"'Min X+18'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+18'!I103","v":0},{"$f":"'Min X+18'!J103","v":0},4.8234458696617102,1.5089594472072694,3.3144864224544408,0.81571352463122127,1.6725697814469846,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L103","v":1.1802335172437781},{"$f":"'Min X+18'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+18'!C104","v":0},{"$f":"'Min X+18'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+18'!M103","v":3.0863611086462317},{"$f":"'Min X+18'!G104*W104","v":0},{"$f":"'Min X+18'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+18'!I104","v":0},{"$f":"'Min X+18'!J104","v":0},2.7084178525575391,0.73944162341392317,1.9689762291436157,0.44079189382985495,1.117384879502616,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L104","v":0.74388957011638235},{"$f":"'Min X+18'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+18'!C105","v":0},{"$f":"'Min X+18'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+18'!M104","v":1.7522774067642328},{"$f":"'Min X+18'!G105*W105","v":0},{"$f":"'Min X+18'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+18'!I105","v":0},{"$f":"'Min X+18'!J105","v":0},1.5207039007718366,0.44936620790240883,1.0713376928694278,0.29452336221397352,0.68093971389480501,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+18'!L105","v":0.38826122893994097},{"$f":"'Min X+18'!B106*U106","v":1.05},{"$f":"'Min X+18'!C106","v":0},{"$f":"'Min X+18'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+18'!M105","v":0.97129607327998291},{"$f":"'Min X+18'!G106*W106","v":0},{"$f":"'Min X+18'!H106*V106","v":1.05},{"$f":"'Min X+18'!I106","v":0},{"$f":"'Min X+18'!J106","v":0},0,0,0,0.40767429038693803,1.0198608769439821,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11664.708285018327},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12671.892171137948},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":24007.093616526898},11481.211465753286,12525.882150773608,167.21623232648207,144.95858516800206,261.65350265048573,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":24007.093616526894},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+20","index":66,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+20",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":22}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+20"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23936.464502667877},{"$f":"L107","v":11430.756372708311},12505.708129959572,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+19'!P107*106/206","v":134.63723922791985},{"$f":"'Min X+19'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+19'!C6","v":13.5},{"$f":"'Min X+19'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+19'!P107*100/206","v":127.0162634225659},{"$f":"'Min X+19'!G6*W6","v":0},{"$f":"'Min X+19'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+19'!I6","v":10.8},{"$f":"'Min X+19'!J6","v":9.9},{"$f":"L6+M6","v":260.31441966562323},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":132.54262592872684},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":127.77179373689638},{"$f":"B6*A6","v":0.1946132991930008},{"$f":"F6*H6","v":0.14446968566950436},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L6","v":132.59383400874535},{"$f":"'Min X+19'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+19'!C7","v":9},{"$f":"'Min X+19'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+19'!M6","v":127.82011814978915},{"$f":"'Min X+19'!G7*W7","v":0},{"$f":"'Min X+19'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+19'!I7","v":9},{"$f":"'Min X+19'!J7","v":12.100000000000001},{"$f":"L7+M7","v":257.47415210854115},132.77419743539699,124.69995467314416,1.9636573348363103E-2,2.0163476644993367E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L7","v":132.00198477269808},{"$f":"'Min X+19'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+19'!C8","v":10.8},{"$f":"'Min X+19'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+19'!M7","v":123.97123445435065},{"$f":"'Min X+19'!G8*W8","v":0},{"$f":"'Min X+19'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+19'!I8","v":11.700000000000001},{"$f":"'Min X+19'!J8","v":9.9},252.05183808234804,126.28964392034189,125.76219416200615,1.234085235620107E-2,9.0402923444973856E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L8","v":124.33794685045594},{"$f":"'Min X+19'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+19'!C9","v":9},{"$f":"'Min X+19'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+19'!M8","v":123.92038239301493},{"$f":"'Min X+19'!G9*W9","v":0},{"$f":"'Min X+19'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+19'!I9","v":9},{"$f":"'Min X+19'!J9","v":8.8000000000000007},246.43607988995947,122.32265829070413,124.11342159925535,1.5288559751796677E-2,6.9607937595892377E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L9","v":120.00314743393994},{"$f":"'Min X+19'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+19'!C10","v":9},{"$f":"'Min X+19'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+19'!M9","v":121.92435864402694},{"$f":"'Min X+19'!G10*W10","v":0},{"$f":"'Min X+19'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+19'!I10","v":9},{"$f":"'Min X+19'!J10","v":9.9},240.11198180529806,119.09399858598461,121.01798321931344,9.1488479553276866E-3,6.3754247134961686E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L10","v":116.04576358193464},{"$f":"'Min X+19'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+19'!C11","v":9.9},{"$f":"'Min X+19'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+19'!M10","v":118.14111022633519},{"$f":"'Min X+19'!G11*W11","v":0},{"$f":"'Min X+19'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+19'!I11","v":9.9},{"$f":"'Min X+19'!J11","v":13.200000000000001},230.87598502232436,116.04115163317549,114.83483338914887,4.6119487591550377E-3,6.2768371863251892E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L11","v":112.75066063124937},{"$f":"'Min X+19'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+19'!C12","v":3.6},{"$f":"'Min X+19'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+19'!M11","v":111.7293648314283},{"$f":"'Min X+19'!G12*W12","v":0},{"$f":"'Min X+19'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+19'!I12","v":2.7},{"$f":"'Min X+19'!J12","v":1.1000000000000001},221.97021308692428,108.64689588669088,113.32331720023339,3.7647445584774171E-3,6.0476311949131363E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L12","v":105.00339170833122},{"$f":"'Min X+19'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+19'!C13","v":4.5},{"$f":"'Min X+19'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+19'!M12","v":109.88475650793782},{"$f":"'Min X+19'!G13*W13","v":0},{"$f":"'Min X+19'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+19'!I13","v":4.5},{"$f":"'Min X+19'!J13","v":3.3000000000000003},217.27808302663783,106.19937237800308,111.07871064863475,4.0193303281506739E-3,6.0458593030667399E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L13","v":102.44864758065221},{"$f":"'Min X+19'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+19'!C14","v":3.6},{"$f":"'Min X+19'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+19'!M13","v":107.53901965493392},{"$f":"'Min X+19'!G14*W14","v":0},{"$f":"'Min X+19'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+19'!I14","v":3.6},{"$f":"'Min X+19'!J14","v":3.3000000000000003},210.57652495676609,102.74359711844809,107.83292783831801,5.0504622041072028E-3,6.0918166159028703E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L14","v":98.994323587344326},{"$f":"'Min X+19'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+19'!C15","v":2.7},{"$f":"'Min X+19'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+19'!M14","v":104.29463246359445},{"$f":"'Min X+19'!G15*W15","v":0},{"$f":"'Min X+19'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+19'!I15","v":2.7},{"$f":"'Min X+19'!J15","v":3.3000000000000003},200.97650400719832,97.287998592524517,103.6885054146738,6.3249948198043958E-3,6.1270489206550162E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L15","v":93.527300430100794},{"$f":"'Min X+19'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+19'!C16","v":4.5},{"$f":"'Min X+19'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+19'!M15","v":100.13941003137866},{"$f":"'Min X+19'!G16*W16","v":0},{"$f":"'Min X+19'!H16*V16","v":6.26325E-5},{"$f":"'Min X+19'!I16","v":4.5},{"$f":"'Min X+19'!J16","v":3.3000000000000003},196.05307320497181,94.719935155191934,101.33313804977988,7.365274908870437E-3,6.271981598790324E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L16","v":91.154370477799546},{"$f":"'Min X+19'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+19'!C17","v":5.4},{"$f":"'Min X+19'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+19'!M16","v":97.968142359018515},{"$f":"'Min X+19'!G17*W17","v":0},{"$f":"'Min X+19'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+19'!I17","v":5.4},{"$f":"'Min X+19'!J17","v":3.3000000000000003},192.20738841728749,92.145947813967396,100.06144060332009,8.4226638321486785E-3,6.7017556984245597E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L17","v":88.985617405594724},{"$f":"'Min X+19'!B18*U18","v":1.043742E-4},{"$f":"'Min X+19'!C18","v":5.4},{"$f":"'Min X+19'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+19'!M17","v":97.078812509441377},{"$f":"'Min X+19'!G18*W18","v":0},{"$f":"'Min X+19'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+19'!I18","v":5.4},{"$f":"'Min X+19'!J18","v":3.3000000000000003},188.04785392055877,88.876329602966521,99.171524317592244,9.2878026282150247E-3,7.2881918491463134E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L18","v":86.341191817708378},{"$f":"'Min X+19'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+19'!C19","v":1.8},{"$f":"'Min X+19'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+19'!M18","v":96.778864763565153},{"$f":"'Min X+19'!G19*W19","v":0},{"$f":"'Min X+19'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+19'!I19","v":1.8},{"$f":"'Min X+19'!J19","v":2.2000000000000002},177.90165872920161,81.530942494424508,96.370716234777106,1.0249323283872867E-2,8.1485287880438007E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L19","v":79.518487667736167},{"$f":"'Min X+19'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+19'!C20","v":3.6},{"$f":"'Min X+19'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+19'!M19","v":94.471298583880241},{"$f":"'Min X+19'!G20*W20","v":0},{"$f":"'Min X+19'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+19'!I20","v":3.6},{"$f":"'Min X+19'!J20","v":2.2000000000000002},176.76984328969496,80.907417686355984,95.862425603338991,1.1069981380180064E-2,8.872980541244491E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L20","v":79.807198499307248},{"$f":"'Min X+19'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+19'!C21","v":3.6},{"$f":"'Min X+19'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+19'!M20","v":94.823957372644955},{"$f":"'Min X+19'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+19'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+19'!I21","v":3.6},{"$f":"'Min X+19'!J21","v":0},179.60751304989248,81.193528687399052,98.413984362493437,1.3669811908193167E-2,9.9730101515126922E-3,3.0611256722233263E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L21","v":80.822315029650284},{"$f":"'Min X+19'!B22*U22","v":2.180913E-4},{"$f":"'Min X+19'!C22","v":5.4},{"$f":"'Min X+19'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+19'!M21","v":98.063582292764522},{"$f":"'Min X+19'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+19'!H22*V22","v":1.165731E-4},{"$f":"'Min X+19'!I22","v":5.4},{"$f":"'Min X+19'!J22","v":11},175.35683910287602,82.904688385896463,92.45215071697956,1.7626643753825968E-2,1.1431575784972668E-2,0.15785142189356535,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L22","v":83.555937546006575},{"$f":"'Min X+19'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+19'!C23","v":5.4},{"$f":"'Min X+19'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+19'!M22","v":93.06695090080494},{"$f":"'Min X+19'!G23*W23","v":2.911706933333333},{"$f":"'Min X+19'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+19'!I23","v":5.4},{"$f":"'Min X+19'!J23","v":8.8000000000000007},171.98717402245993,82.332108010932401,89.655066011527524,2.3829535074183235E-2,1.1884889277431364E-2,0.27098368620206664,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L23","v":83.631234667198143},{"$f":"'Min X+19'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+19'!C24","v":9},{"$f":"'Min X+19'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+19'!M23","v":90.881676623413028},{"$f":"'Min X+19'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+19'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+19'!I24","v":9},{"$f":"'Min X+19'!J24","v":8.8000000000000007},175.96911618543874,84.900046020674964,91.069070164763772,3.1188646523179007E-2,1.2606458649253912E-2,0.4587204944980437,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L24","v":87.277187582286516},{"$f":"'Min X+19'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+19'!C25","v":8.1},{"$f":"'Min X+19'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+19'!M24","v":93.314047776858416},{"$f":"'Min X+19'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+19'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+19'!I25","v":8.1},{"$f":"'Min X+19'!J25","v":9.9},178.03615755738258,86.536052298972763,91.500105258409832,4.1135283313751839E-2,1.39425184485793E-2,0.92611044624653616,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L25","v":107.5298215659718},{"$f":"'Min X+19'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+19'!C26","v":7.2},{"$f":"'Min X+19'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+19'!M25","v":89.243530514760309},{"$f":"'Min X+19'!G26*W26","v":15.306837000000002},{"$f":"'Min X+19'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+19'!I26","v":7.2},{"$f":"'Min X+19'!J26","v":9.9},193.50010926939513,106.97078697617053,86.529322293224581,5.9034589801277473E-2,1.42082215357226E-2,1.3660361748939622,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L26","v":123.98999334682982},{"$f":"'Min X+19'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+19'!C27","v":6.3},{"$f":"'Min X+19'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+19'!M26","v":127.65994801299775},{"$f":"'Min X+19'!G27*W27","v":21.305263666666665},{"$f":"'Min X+19'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+19'!I27","v":7.2},{"$f":"'Min X+19'!J27","v":8.8000000000000007},248.55644447428475,122.51809815215513,126.03834632212961,7.1895194674680876E-2,2.1601690868136385E-2,2.7198288520898766,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L27","v":112.37582523181695},{"$f":"'Min X+19'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+19'!C28","v":9.9},{"$f":"'Min X+19'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+19'!M27","v":109.18999742439956},{"$f":"'Min X+19'!G28*W28","v":31.265836333333329},{"$f":"'Min X+19'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+19'!I28","v":9.9},{"$f":"'Min X+19'!J28","v":9.9},222.58112167249345,113.41063627406437,109.17048539842907,6.5188957752579005E-2,1.9512025970495547E-2,3.4139165887083647,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L28","v":145.98577707418798},{"$f":"'Min X+19'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+19'!C29","v":9},{"$f":"'Min X+19'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+19'!M28","v":128.34204649942251},{"$f":"'Min X+19'!G29*W29","v":36.286725666666669},{"$f":"'Min X+19'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+19'!I29","v":9},{"$f":"'Min X+19'!J29","v":8.8000000000000007},269.12027950423879,140.6024390495443,128.51784045469449,8.3338024643679232E-2,2.4206044728007296E-2,4.6571126328231225,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L29","v":146.5934260493429},{"$f":"'Min X+19'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+19'!C30","v":12.6},{"$f":"'Min X+19'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+19'!M29","v":124.33399932089546},{"$f":"'Min X+19'!G30*W30","v":47.599154666666664},{"$f":"'Min X+19'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+19'!I30","v":12.6},{"$f":"'Min X+19'!J30","v":7.7000000000000011},278.42005399350785,149.21090310523655,129.20915088827132,8.2522944106323284E-2,2.4848432624129412E-2,5.9181932640005304,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L30","v":161.06203060220682},{"$f":"'Min X+19'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+19'!C31","v":12.6},{"$f":"'Min X+19'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+19'!M30","v":170.02630042115712},{"$f":"'Min X+19'!G31*W31","v":57.346027999999997},{"$f":"'Min X+19'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+19'!I31","v":13.5},{"$f":"'Min X+19'!J31","v":8.8000000000000007},337.26283287714904,162.57252531927742,174.69030755787162,8.9505282929387711E-2,3.5992863285497244E-2,9.7503329846880877,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L31","v":161.58478552113647},{"$f":"'Min X+19'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+19'!C32","v":11.700000000000001},{"$f":"'Min X+19'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+19'!M31","v":149.05979260760512},{"$f":"'Min X+19'!G32*W32","v":63.288791000000003},{"$f":"'Min X+19'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+19'!I32","v":11.700000000000001},{"$f":"'Min X+19'!J32","v":9.9},308.62236054128039,157.7961817926346,150.82617874864582,8.8603728501850637E-2,3.3613858959296528E-2,9.4338140608460659,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L32","v":180.760049891367},{"$f":"'Min X+19'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+19'!C33","v":13.5},{"$f":"'Min X+19'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+19'!M32","v":189.13700054003951},{"$f":"'Min X+19'!G33*W33","v":79.520256666666668},{"$f":"'Min X+19'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+19'!I33","v":13.5},{"$f":"'Min X+19'!J33","v":12.100000000000001},368.15305630842636,177.66164368186301,190.49141262656337,9.8406209503981171E-2,4.5587913476141356E-2,15.040222828107416,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L33","v":158.59612939310142},{"$f":"'Min X+19'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+19'!C34","v":13.5},{"$f":"'Min X+19'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+19'!M33","v":162.37775222279902},{"$f":"'Min X+19'!G34*W34","v":91.27938833333333},{"$f":"'Min X+19'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+19'!I34","v":13.5},{"$f":"'Min X+19'!J34","v":9.9},321.4448938600919,155.50919011534697,165.93570374474493,8.6939277754452413E-2,4.2048478054085445E-2,14.821741901838649,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L34","v":167.13397211211822},{"$f":"'Min X+19'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+19'!C35","v":18.900000000000002},{"$f":"'Min X+19'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+19'!M34","v":180.60169146311611},{"$f":"'Min X+19'!G35*W35","v":105.91664},{"$f":"'Min X+19'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+19'!I35","v":17.100000000000001},{"$f":"'Min X+19'!J35","v":14.3},348.39091193382342,165.03959814314501,183.3513137906784,9.4373968973211958E-2,5.0377672437684012E-2,19.128724338089942,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L35","v":184.60072111506477},{"$f":"'Min X+19'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+19'!C36","v":18},{"$f":"'Min X+19'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+19'!M35","v":209.87804101609487},{"$f":"'Min X+19'!G36*W36","v":104.56649999999999},{"$f":"'Min X+19'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+19'!I36","v":18},{"$f":"'Min X+19'!J36","v":13.200000000000001},399.5056240108936,184.89089728645945,214.61472672443412,0.10982382860533541,6.3314291660750199E-2,21.94621217590948,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L36","v":191.65100261814931},{"$f":"'Min X+19'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+19'!C37","v":15.3},{"$f":"'Min X+19'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+19'!M36","v":220.40743159239946},{"$f":"'Min X+19'!G37*W37","v":109.80175999999999},{"$f":"'Min X+19'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+19'!I37","v":15.3},{"$f":"'Min X+19'!J37","v":14.3},411.66482083396693,190.32951741927084,221.33530341469606,0.12148519887848747,7.2128177703410609E-2,24.201123905925062,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L37","v":189.35706497097155},{"$f":"'Min X+19'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+19'!C38","v":18},{"$f":"'Min X+19'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+19'!M37","v":233.20600004639957},{"$f":"'Min X+19'!G38*W38","v":105.63626333333332},{"$f":"'Min X+19'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+19'!I38","v":17.100000000000001},{"$f":"'Min X+19'!J38","v":15.400000000000002},425.55239294947779,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":190.72948766983401},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":234.82290527964378},0.12757730113752355,{"$f":"F38*H38","v":8.3094766755782853E-2},{"$f":"G38*F38/1000","v":24.635010431814809},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L38","v":205.71122341864259},{"$f":"'Min X+19'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+19'!C39","v":15.3},{"$f":"'Min X+19'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+19'!M38","v":217.8059157890435},{"$f":"'Min X+19'!G39*W39","v":94.069126666666662},{"$f":"'Min X+19'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+19'!I39","v":14.4},{"$f":"'Min X+19'!J39","v":15.400000000000002},423.28593572525222,206.56452844639983,216.72140727885238,0.14669497224275577,8.4508510191120462E-2,20.488812281108864,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L39","v":200.45146198181632},{"$f":"'Min X+19'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+19'!C40","v":13.5},{"$f":"'Min X+19'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+19'!M39","v":218.13245228377085},{"$f":"'Min X+19'!G40*W40","v":90.428789999999992},{"$f":"'Min X+19'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+19'!I40","v":12.6},{"$f":"'Min X+19'!J40","v":16.5},413.64050572976788,199.50056335902417,214.13994237074371,0.15089862279213359,9.2509913027122845E-2,19.725453719754132,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L40","v":201.11278973207786},{"$f":"'Min X+19'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+19'!C41","v":13.5},{"$f":"'Min X+19'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+19'!M40","v":194.84693779872612},{"$f":"'Min X+19'!G41*W41","v":78.359502333333324},{"$f":"'Min X+19'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+19'!I41","v":12.6},{"$f":"'Min X+19'!J41","v":16.5},392.1091814404183,201.25260285205172,190.8565785883666,0.16018688002613229,9.0359210359521686E-2,15.268109077082132,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L41","v":175.18062050300804},{"$f":"'Min X+19'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+19'!C42","v":15.3},{"$f":"'Min X+19'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+19'!M41","v":175.35228493843974},{"$f":"'Min X+19'!G42*W42","v":69.060110666666645},{"$f":"'Min X+19'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+19'!I42","v":14.4},{"$f":"'Min X+19'!J42","v":16.5},351.39570256966806,178.23247734706379,173.1632252226043,0.14814315594426355,8.9059715835455383E-2,12.109848203501512,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L42","v":148.52453739995448},{"$f":"'Min X+19'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+19'!C43","v":10.8},{"$f":"'Min X+19'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+19'!M42","v":171.79068246557304},{"$f":"'Min X+19'!G43*W43","v":55.683401333333322},{"$f":"'Min X+19'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+19'!I43","v":10.8},{"$f":"'Min X+19'!J43","v":16.5},314.18553760849136,148.19031938836554,165.99521822012579,0.13421801158896662,9.5464245447267282E-2,9.5658895170577303,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L43","v":177.07650885805916},{"$f":"'Min X+19'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+19'!C44","v":11.700000000000001},{"$f":"'Min X+19'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+19'!M43","v":168.4025939578884},{"$f":"'Min X+19'!G44*W44","v":44.269151333333326},{"$f":"'Min X+19'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+19'!I44","v":10.8},{"$f":"'Min X+19'!J44","v":16.5},340.20430654230807,177.60408710626649,162.60021943604158,0.17242175179266003,0.10237452184681761,7.455039916847646,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L44","v":157.63484094296768},{"$f":"'Min X+19'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+19'!C45","v":9},{"$f":"'Min X+19'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+19'!M44","v":164.4118494558123},{"$f":"'Min X+19'!G45*W45","v":35.926175333333333},{"$f":"'Min X+19'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+19'!I45","v":9},{"$f":"'Min X+19'!J45","v":3.3000000000000003},327.67057833540497,157.66792235176135,170.00265598364362,0.16691859120633384,0.10919347216867993,5.9066889304271175,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L45","v":140.67943545723196},{"$f":"'Min X+19'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+19'!C46","v":10.8},{"$f":"'Min X+19'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+19'!M45","v":143.00933672565156},{"$f":"'Min X+19'!G46*W46","v":27.530689666666667},{"$f":"'Min X+19'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+19'!I46","v":10.8},{"$f":"'Min X+19'!J46","v":5.5},290.72135268274553,142.51572690369994,148.20562577904556,0.16370855353200423,0.10371094660602283,3.9371456688297495,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L46","v":136.18892242503557},{"$f":"'Min X+19'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+19'!C47","v":12.6},{"$f":"'Min X+19'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+19'!M46","v":149.9151127392652},{"$f":"'Min X+19'!G47*W47","v":17.944974333333331},{"$f":"'Min X+19'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+19'!I47","v":12.6},{"$f":"'Min X+19'!J47","v":8.8000000000000007},292.30928304582108,138.71291681556551,153.5963662302556,0.17600560947006275,0.11874650900958061,2.6902228502848864,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L47","v":155.93811396181937},{"$f":"'Min X+19'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+19'!C48","v":8.1},{"$f":"'Min X+19'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+19'!M47","v":149.2539856018245},{"$f":"'Min X+19'!G48*W48","v":11.733950333333333},{"$f":"'Min X+19'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+19'!I48","v":7.2},{"$f":"'Min X+19'!J48","v":8.8000000000000007},303.63738917794001,156.11252386323994,147.52486531470009,0.22559009857944282,0.12912028712437429,1.7513388541038568,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L48","v":122.63681179448605},{"$f":"'Min X+19'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+19'!C49","v":9.9},{"$f":"'Min X+19'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+19'!M48","v":146.55662383436541},{"$f":"'Min X+19'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+19'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+19'!I49","v":9.9},{"$f":"'Min X+19'!J49","v":8.8000000000000007},271.05473768178274,123.53688738755547,147.51785029422729,0.19992440693059163,0.13877354013811485,1.0091138600763747,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L49","v":108.16992297153408},{"$f":"'Min X+19'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+19'!C50","v":9.9},{"$f":"'Min X+19'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+19'!M49","v":111.67884337318155},{"$f":"'Min X+19'!G50*W50","v":4.298202166666667},{"$f":"'Min X+19'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+19'!I50","v":9.9},{"$f":"'Min X+19'!J50","v":7.7000000000000011},223.93381384918536,110.17092279128583,113.76289105789954,0.19900018024825047,0.11595231528201778,0.48001824655743625,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L50","v":127.21937326958108},{"$f":"'Min X+19'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+19'!C51","v":9},{"$f":"'Min X+19'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+19'!M50","v":124.76902216244834},{"$f":"'Min X+19'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+19'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+19'!I51","v":9},{"$f":"'Min X+19'!J51","v":7.7000000000000011},253.08336814262211,127.15658066289616,125.92678747972595,0.26279260668490928,0.14223468272238537,0.28560193960758073,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L51","v":105.06394223690975},{"$f":"'Min X+19'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+19'!C52","v":7.2},{"$f":"'Min X+19'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+19'!M51","v":111.41226626252745},{"$f":"'Min X+19'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+19'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+19'!I52","v":7.2},{"$f":"'Min X+19'!J52","v":6.6000000000000005},217.29599407686669,105.42323200392501,111.87276207294167,0.24071023298475439,0.13950418958579958,0.14735514831362306,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L52","v":107.14368552231204},{"$f":"'Min X+19'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+19'!C53","v":4.5},{"$f":"'Min X+19'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+19'!M52","v":112.09262724111177},{"$f":"'Min X+19'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+19'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+19'!I53","v":5.4},{"$f":"'Min X+19'!J53","v":6.6000000000000005},216.61229984551613,105.87394769933897,110.73835214617718,0.26973782297306986,0.15427509493460112,8.159316830965288E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L53","v":108.85956683413778},{"$f":"'Min X+19'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+19'!C54","v":4.5},{"$f":"'Min X+19'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+19'!M53","v":106.42064211285532},{"$f":"'Min X+19'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+19'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+19'!I54","v":4.5},{"$f":"'Min X+19'!J54","v":4.4000000000000004},213.91812233618498,107.55842712030694,106.35969521587805,0.30113971383083016,0.16094689697726527,7.3574654805010894E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L54","v":137.83158192546094},{"$f":"'Min X+19'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+19'!C55","v":5.4},{"$f":"'Min X+19'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+19'!M54","v":119.59165865596918},{"$f":"'Min X+19'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+19'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+19'!I55","v":5.4},{"$f":"'Min X+19'!J55","v":4.4000000000000004},254.40203248453929,134.00902734440669,120.39300514013262,0.42255458105424171,0.19865351583656804,0.11025158200604697,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L55","v":129.2192588510332},{"$f":"'Min X+19'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+19'!C56","v":2.7},{"$f":"'Min X+19'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+19'!M55","v":124.55854123134307},{"$f":"'Min X+19'!G56*W56","v":0},{"$f":"'Min X+19'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+19'!I56","v":2.7},{"$f":"'Min X+19'!J56","v":4.4000000000000004},248.60746466256671,125.97614556348529,122.63131909908144,0.44311328754790608,0.22722213226162416,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L56","v":119.84235331601383},{"$f":"'Min X+19'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+19'!C57","v":2.7},{"$f":"'Min X+19'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+19'!M56","v":125.81246432550576},{"$f":"'Min X+19'!G57*W57","v":0},{"$f":"'Min X+19'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+19'!I57","v":2.7},{"$f":"'Min X+19'!J57","v":4.4000000000000004},243.74039433619237,119.88008144877425,123.8603128874181,0.46227186723957847,0.25215143808765572,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L57","v":143.34055130063123},{"$f":"'Min X+19'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+19'!C58","v":2.7},{"$f":"'Min X+19'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+19'!M57","v":146.46685061269264},{"$f":"'Min X+19'!G58*W58","v":0},{"$f":"'Min X+19'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+19'!I58","v":2.7},{"$f":"'Min X+19'!J58","v":4.4000000000000004},286.56128636066489,142.11721468078159,144.44407167988328,0.62333661984961108,0.32277893280933356,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L58","v":128.2466416245561},{"$f":"'Min X+19'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+19'!C59","v":2.7},{"$f":"'Min X+19'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+19'!M58","v":110.51813707284936},{"$f":"'Min X+19'!G59*W59","v":0},{"$f":"'Min X+19'!H59*V59","v":2.425647E-3},{"$f":"'Min X+19'!I59","v":2.7},{"$f":"'Min X+19'!J59","v":4.4000000000000004},236.6690667466687,128.1190076614557,108.55005908521301,0.62763396310040687,0.26807798763634583,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L59","v":126.28878951025735},{"$f":"'Min X+19'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+19'!C60","v":4.5},{"$f":"'Min X+19'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+19'!M59","v":119.3461242172696},{"$f":"'Min X+19'!G60*W60","v":0},{"$f":"'Min X+19'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+19'!I60","v":4.5},{"$f":"'Min X+19'!J60","v":3.3000000000000003},245.92394212424489,125.69691558762047,120.22702653662442,0.6918739226368793,0.31909768064519156,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L60","v":138.95799625128635},{"$f":"'Min X+19'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+19'!C61","v":4.5},{"$f":"'Min X+19'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+19'!M60","v":142.61038678766388},{"$f":"'Min X+19'!G61*W61","v":0},{"$f":"'Min X+19'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+19'!I61","v":4.5},{"$f":"'Min X+19'!J61","v":3.3000000000000003},282.70127986198861,139.31181865471143,143.38946120727718,0.84617759657490021,0.42092558038668859,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L61","v":147.67641860398609},{"$f":"'Min X+19'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+19'!C62","v":3.6},{"$f":"'Min X+19'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+19'!M61","v":153.08659505490374},{"$f":"'Min X+19'!G62*W62","v":0},{"$f":"'Min X+19'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+19'!I62","v":3.6},{"$f":"'Min X+19'!J62","v":3.3000000000000003},300.96719256224333,148.08007903485918,152.88711352738417,0.99633956912690835,0.499481527519544,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L62","v":155.55964624946375},{"$f":"'Min X+19'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+19'!C63","v":3.6},{"$f":"'Min X+19'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+19'!M62","v":174.40030659603656},{"$f":"'Min X+19'!G63*W63","v":0},{"$f":"'Min X+19'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+19'!I63","v":2.7},{"$f":"'Min X+19'!J63","v":3.3000000000000003},327.86562239769353,154.69532900018129,173.17029339751227,1.1643172492824412,0.63001319852427784,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L63","v":144.70632208293972},{"$f":"'Min X+19'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+19'!C64","v":1.8},{"$f":"'Min X+19'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+19'!M63","v":179.74418051203935},{"$f":"'Min X+19'!G64*W64","v":0},{"$f":"'Min X+19'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+19'!I64","v":1.8},{"$f":"'Min X+19'!J64","v":3.3000000000000003},319.52401388449289,141.99964687106606,177.52436701342685,1.2066752118736628,0.71981349861250865,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L64","v":161.95531256945651},{"$f":"'Min X+19'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+19'!C65","v":2.7},{"$f":"'Min X+19'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+19'!M64","v":194.68604657334802},{"$f":"'Min X+19'!G65*W65","v":0},{"$f":"'Min X+19'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+19'!I65","v":2.7},{"$f":"'Min X+19'!J65","v":2.2000000000000002},355.26503781837266,160.94459163230019,194.32044618607245,1.5107209371563284,0.86560038727557909,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L65","v":183.99823303439609},{"$f":"'Min X+19'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+19'!C66","v":1.8},{"$f":"'Min X+19'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+19'!M65","v":203.37003663843612},{"$f":"'Min X+19'!G66*W66","v":0},{"$f":"'Min X+19'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+19'!I66","v":1.8},{"$f":"'Min X+19'!J66","v":2.2000000000000002},383.63622511813696,181.67132719259308,201.96489792554385,1.9269058418030376,1.0051387128922828,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L66","v":156.28102344712349},{"$f":"'Min X+19'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+19'!C67","v":2.7},{"$f":"'Min X+19'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+19'!M66","v":184.61229415396721},{"$f":"'Min X+19'!G67*W67","v":0},{"$f":"'Min X+19'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+19'!I67","v":2.7},{"$f":"'Min X+19'!J67","v":2.2000000000000002},339.03692379513001,154.94027217902277,184.09665161610724,1.8407512681007288,1.0156425378599665,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L67","v":178.02653345928209},{"$f":"'Min X+19'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+19'!C68","v":1.8},{"$f":"'Min X+19'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+19'!M67","v":222.49126858150635},{"$f":"'Min X+19'!G68*W68","v":0},{"$f":"'Min X+19'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+19'!I68","v":1.8},{"$f":"'Min X+19'!J68","v":2.2000000000000002},396.00006907227498,175.2730752492844,220.72699382299058,2.3534582099977053,1.3642747585157833,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L68","v":199.30898179229254},{"$f":"'Min X+19'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+19'!C69","v":1.8},{"$f":"'Min X+19'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+19'!M68","v":222.43459021189923},{"$f":"'Min X+19'!G69*W69","v":0},{"$f":"'Min X+19'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+19'!I69","v":1.8},{"$f":"'Min X+19'!J69","v":3.3000000000000003},416.48179638776361,197.06905273237734,219.41274365538627,2.9399290599152081,1.5218465565129795,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L69","v":184.9532065048694},{"$f":"'Min X+19'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+19'!C70","v":0},{"$f":"'Min X+19'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+19'!M69","v":231.76048461018695},{"$f":"'Min X+19'!G70*W70","v":0},{"$f":"'Min X+19'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+19'!I70","v":0},{"$f":"'Min X+19'!J70","v":0},411.91716532589993,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":181.92814348627408},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":229.98902183962585},3.0250630185953318,{"$f":"F70*H70","v":1.7714627705611139},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L70","v":209.04474699086606},{"$f":"'Min X+19'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+19'!C71","v":0},{"$f":"'Min X+19'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+19'!M70","v":261.82343934486778},{"$f":"'Min X+19'!G71*W71","v":0},{"$f":"'Min X+19'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+19'!I71","v":0},{"$f":"'Min X+19'!J71","v":0},{"$f":"L71+M71","v":462.65265023365191},203.06721596270177,259.58543427095015,3.7775310281643075,2.2380050739176198,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L71","v":217.87182566355372},{"$f":"'Min X+19'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+19'!C72","v":2.7},{"$f":"'Min X+19'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+19'!M71","v":245.69353064298821},{"$f":"'Min X+19'!G72*W72","v":0},{"$f":"'Min X+19'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+19'!I72","v":2.7},{"$f":"'Min X+19'!J72","v":2.2000000000000002},457.87007650451881,214.02746630747058,243.84261019704826,4.3443593560831406,2.3509204459399569,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L72","v":212.34703955887966},{"$f":"'Min X+19'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+19'!C73","v":1.8},{"$f":"'Min X+19'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+19'!M72","v":247.28399196098437},{"$f":"'Min X+19'!G73*W73","v":0},{"$f":"'Min X+19'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+19'!I73","v":1.8},{"$f":"'Min X+19'!J73","v":2.2000000000000002},452.61206113767287,208.37842718325865,244.23363395441422,4.6686123756210316,2.6503580065701651,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L73","v":202.32634700148648},{"$f":"'Min X+19'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+19'!C74","v":0.9},{"$f":"'Min X+19'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+19'!M73","v":245.67353112732991},{"$f":"'Min X+19'!G74*W74","v":0},{"$f":"'Min X+19'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+19'!I74","v":0.9},{"$f":"'Min X+19'!J74","v":2.2000000000000002},438.6521757854469,197.22860459160657,241.42357119384033,4.8977424098799114,2.9499599334895996,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L74","v":213.91256524189544},{"$f":"'Min X+19'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+19'!C75","v":0.9},{"$f":"'Min X+19'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+19'!M74","v":234.49521458152469},{"$f":"'Min X+19'!G75*W75","v":0},{"$f":"'Min X+19'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+19'!I75","v":0.9},{"$f":"'Min X+19'!J75","v":2.2000000000000002},438.06286934672232,208.02165508963421,230.04121425708814,5.6909101522612433,3.1540003244365749,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L75","v":167.26790179538207},{"$f":"'Min X+19'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+19'!C76","v":0.9},{"$f":"'Min X+19'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+19'!M75","v":190.33499666367234},{"$f":"'Min X+19'!G76*W76","v":0},{"$f":"'Min X+19'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+19'!I76","v":0.9},{"$f":"'Min X+19'!J76","v":2.2000000000000002},348.34985673677022,162.18185228838445,186.1680044483858,4.8860495069976393,2.8669922152865648,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L76","v":153.38949638711466},{"$f":"'Min X+19'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+19'!C77","v":1.8},{"$f":"'Min X+19'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+19'!M76","v":189.78095297379895},{"$f":"'Min X+19'!G77*W77","v":0},{"$f":"'Min X+19'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+19'!I77","v":1.8},{"$f":"'Min X+19'!J77","v":2.2000000000000002},335.34741949933675,149.1673006915367,186.18011880780006,4.9221956955779849,3.2008341659989146,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L77","v":131.48485246009605},{"$f":"'Min X+19'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+19'!C78","v":0.9},{"$f":"'Min X+19'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+19'!M77","v":151.66212930460691},{"$f":"'Min X+19'!G78*W78","v":0},{"$f":"'Min X+19'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+19'!I78","v":0.9},{"$f":"'Min X+19'!J78","v":2.2000000000000002},274.14174775710092,126.6437523045748,147.49799545252608,4.6411001555212561,2.8641338520808466,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L78","v":129.79203899828292},{"$f":"'Min X+19'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+19'!C79","v":0.9},{"$f":"'Min X+19'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+19'!M78","v":162.919889143115},{"$f":"'Min X+19'!G79*W79","v":0},{"$f":"'Min X+19'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+19'!I79","v":0.9},{"$f":"'Min X+19'!J79","v":2.2000000000000002},281.63036485724922,123.45378305014702,158.1765818071022,5.0382559481359142,3.4433073360128117,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L79","v":112.55567777712244},{"$f":"'Min X+19'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+19'!C80","v":0.9},{"$f":"'Min X+19'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+19'!M79","v":130.74975418970303},{"$f":"'Min X+19'!G80*W80","v":0},{"$f":"'Min X+19'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+19'!I80","v":0.9},{"$f":"'Min X+19'!J80","v":2.2000000000000002},233.92088609376771,107.56164070114019,126.35924539262753,4.7940370759822626,3.0905087970755192,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L80","v":107.41900507505845},{"$f":"'Min X+19'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+19'!C81","v":1.8},{"$f":"'Min X+19'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+19'!M80","v":118.37420598838713},{"$f":"'Min X+19'!G81*W81","v":0},{"$f":"'Min X+19'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+19'!I81","v":1.8},{"$f":"'Min X+19'!J81","v":2.2000000000000002},217.95450833378962,103.11409405058572,114.8404142832039,5.0049110244727375,3.1337917051832318,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L81","v":100.39697699318168},{"$f":"'Min X+19'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+19'!C82","v":0.9},{"$f":"'Min X+19'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+19'!M81","v":103.86342796956477},{"$f":"'Min X+19'!G82*W82","v":0},{"$f":"'Min X+19'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+19'!I82","v":0.9},{"$f":"'Min X+19'!J82","v":2.2000000000000002},194.55974507361276,95.083193594442264,99.476551479170482,5.113783398739435,3.0868764903942862,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L82","v":89.951292094043865},{"$f":"'Min X+19'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+19'!C83","v":0.9},{"$f":"'Min X+19'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+19'!M82","v":94.162016327383284},{"$f":"'Min X+19'!G83*W83","v":0},{"$f":"'Min X+19'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+19'!I83","v":0.9},{"$f":"'Min X+19'!J83","v":2.2000000000000002},174.44263723315098,84.731560621028748,89.711076612122227,5.0197314730151259,3.1509397152610621,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L83","v":92.817959873115754},{"$f":"'Min X+19'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+19'!C84","v":0},{"$f":"'Min X+19'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+19'!M83","v":92.043230130790263},{"$f":"'Min X+19'!G84*W84","v":0},{"$f":"'Min X+19'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+19'!I84","v":0},{"$f":"'Min X+19'!J84","v":1.1000000000000001},174.58697626440741,87.122455448084423,87.464520816322988,5.6955044250313378,3.4787093144672809,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L84","v":80.391498319820045},{"$f":"'Min X+19'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+19'!C85","v":2.7},{"$f":"'Min X+19'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+19'!M84","v":88.960552425872493},{"$f":"'Min X+19'!G85*W85","v":0},{"$f":"'Min X+19'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+19'!I85","v":2.7},{"$f":"'Min X+19'!J85","v":1.1000000000000001},164.4027066641479,77.65092271678742,86.751783947360479,5.4405756030326291,3.8087684785120159,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L85","v":73.933992027668069},{"$f":"'Min X+19'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+19'!C86","v":0},{"$f":"'Min X+19'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+19'!M85","v":77.721701484934044},{"$f":"'Min X+19'!G86*W86","v":0},{"$f":"'Min X+19'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+19'!I86","v":0},{"$f":"'Min X+19'!J86","v":0},142.34540332271263,68.403224066679485,73.942179256033128,5.5307679609885794,3.7795222289009107,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L86","v":60.532879289976428},{"$f":"'Min X+19'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+19'!C87","v":0},{"$f":"'Min X+19'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+19'!M86","v":68.594279842406266},{"$f":"'Min X+19'!G87*W87","v":0},{"$f":"'Min X+19'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+19'!I87","v":0},{"$f":"'Min X+19'!J87","v":0},120.31424819492671,55.516490633366558,64.797757561560147,5.0163886566098661,3.7965222808461201,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L87","v":52.315646969729748},{"$f":"'Min X+19'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+19'!C88","v":0},{"$f":"'Min X+19'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+19'!M87","v":56.612519323611892},{"$f":"'Min X+19'!G88*W88","v":0},{"$f":"'Min X+19'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+19'!I88","v":0},{"$f":"'Min X+19'!J88","v":0},100.54241522173373,47.500614130812679,53.041801090921062,4.815032838917066,3.5707182326908304,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L88","v":48.288997316338815},{"$f":"'Min X+19'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+19'!C89","v":0.9},{"$f":"'Min X+19'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+19'!M88","v":71.658791950284197},{"$f":"'Min X+19'!G89*W89","v":0},{"$f":"'Min X+19'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+19'!I89","v":0.9},{"$f":"'Min X+19'!J89","v":0},111.66148758989581,44.248093174917329,67.413394414978484,4.9409041414214858,5.1453975353057233,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L89","v":45.373381491445826},{"$f":"'Min X+19'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+19'!C90","v":0},{"$f":"'Min X+19'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+19'!M89","v":58.672131546859696},{"$f":"'Min X+19'!G90*W90","v":0},{"$f":"'Min X+19'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+19'!I90","v":0},{"$f":"'Min X+19'!J90","v":0},94.097161581228391,40.21332340089603,53.883838180332354,5.160058090549799,4.7882933665273386,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L90","v":38.805643994822233},{"$f":"'Min X+19'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+19'!C91","v":0},{"$f":"'Min X+19'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+19'!M90","v":63.161297777812621},{"$f":"'Min X+19'!G91*W91","v":0},{"$f":"'Min X+19'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+19'!I91","v":0},{"$f":"'Min X+19'!J91","v":0},91.216449607574049,33.907706593937597,57.308743013636445,4.8979374008846372,5.8525547641761761,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L91","v":36.088057614711154},{"$f":"'Min X+19'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+19'!C92","v":0},{"$f":"'Min X+19'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+19'!M91","v":56.894792510861336},{"$f":"'Min X+19'!G92*W92","v":0},{"$f":"'Min X+19'!H92*V92","v":0.105049539},{"$f":"'Min X+19'!I92","v":0},{"$f":"'Min X+19'!J92","v":0},81.962578646500731,31.044557860406023,50.918020786094701,5.043499754305131,5.9767717247666354,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L92","v":33.642653636734636},{"$f":"'Min X+19'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+19'!C93","v":0},{"$f":"'Min X+19'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+19'!M92","v":53.382730005183042},{"$f":"'Min X+19'!G93*W93","v":0},{"$f":"'Min X+19'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+19'!I93","v":0},{"$f":"'Min X+19'!J93","v":0},75.488627359115583,28.451296545767647,47.037330813347928,5.1913570909669877,6.3453991918351136,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L93","v":27.744610575227302},{"$f":"'Min X+19'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+19'!C94","v":0},{"$f":"'Min X+19'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+19'!M93","v":48.50758496220849},{"$f":"'Min X+19'!G94*W94","v":0},{"$f":"'Min X+19'!H94*V94","v":0.1341807075},{"$f":"'Min X+19'!I94","v":0},{"$f":"'Min X+19'!J94","v":0},65.030675420135026,23.031872527272022,41.998802892862997,4.7127380479552823,6.5087820693454956,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L94","v":24.403224026719013},{"$f":"'Min X+19'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+19'!C95","v":0},{"$f":"'Min X+19'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+19'!M94","v":42.650257064528354},{"$f":"'Min X+19'!G95*W95","v":0},{"$f":"'Min X+19'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+19'!I95","v":0},{"$f":"'Min X+19'!J95","v":0},56.061766750223143,19.853553681995233,36.208213068227906,4.5496703447237792,6.4420439963004466,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L95","v":18.9288887884525},{"$f":"'Min X+19'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+19'!C96","v":0},{"$f":"'Min X+19'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+19'!M95","v":32.786848740101973},{"$f":"'Min X+19'!G96*W96","v":0},{"$f":"'Min X+19'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+19'!I96","v":0},{"$f":"'Min X+19'!J96","v":0},42.295529577944528,15.065162765853371,27.230366812091155,3.8637260225991299,5.5564819280108191,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L96","v":15.120758653326943},{"$f":"'Min X+19'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+19'!C97","v":0},{"$f":"'Min X+19'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+19'!M96","v":33.092959752395949},{"$f":"'Min X+19'!G97*W97","v":0},{"$f":"'Min X+19'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+19'!I97","v":0},{"$f":"'Min X+19'!J97","v":0},38.577627114986598,11.754235560674463,26.823391554312135,3.3665230926524812,6.2695681980838138,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L97","v":12.373808383900872},{"$f":"'Min X+19'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+19'!C98","v":0},{"$f":"'Min X+19'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+19'!M97","v":23.776771562756871},{"$f":"'Min X+19'!G98*W98","v":0},{"$f":"'Min X+19'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+19'!I98","v":0},{"$f":"'Min X+19'!J98","v":0},28.136783219673109,9.3751546015199594,18.76162861815315,2.9986537823809138,5.0151429446037197,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L98","v":9.2124386624502232},{"$f":"'Min X+19'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+19'!C99","v":0},{"$f":"'Min X+19'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+19'!M98","v":17.092401109476206},{"$f":"'Min X+19'!G99*W99","v":0},{"$f":"'Min X+19'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+19'!I99","v":0},{"$f":"'Min X+19'!J99","v":0},19.886945133572496,6.7905272533655392,13.096417880206959,2.4219114090846845,3.9959832292692474,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L99","v":6.8124645124580869},{"$f":"'Min X+19'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+19'!C100","v":0},{"$f":"'Min X+19'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+19'!M99","v":13.427517863517778},{"$f":"'Min X+19'!G100*W100","v":0},{"$f":"'Min X+19'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+19'!I100","v":0},{"$f":"'Min X+19'!J100","v":0},14.841233598757695,4.8764512731779668,9.9647823255797281,1.9360132392801204,3.4627355379380496,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L100","v":4.7994058338990273},{"$f":"'Min X+19'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+19'!C101","v":0},{"$f":"'Min X+19'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+19'!M100","v":11.295215601218956},{"$f":"'Min X+19'!G101*W101","v":0},{"$f":"'Min X+19'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+19'!I101","v":0},{"$f":"'Min X+19'!J101","v":0},11.428976630956257,3.3304818665817324,8.0984947643745233,1.4689239673172947,3.1967208368444333,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L101","v":3.1404006282113217},{"$f":"'Min X+19'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+19'!C102","v":0},{"$f":"'Min X+19'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+19'!M101","v":6.654506704869485},{"$f":"'Min X+19'!G102*W102","v":0},{"$f":"'Min X+19'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+19'!I102","v":0},{"$f":"'Min X+19'!J102","v":0},6.7078795540294385,2.1092201931751555,4.598659360854283,1.0311804350361664,2.0558473440152021,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L102","v":2.2214732351643107},{"$f":"'Min X+19'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+19'!C103","v":0},{"$f":"'Min X+19'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+19'!M102","v":5.1077850521541919},{"$f":"'Min X+19'!G103*W103","v":0},{"$f":"'Min X+19'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+19'!I103","v":0},{"$f":"'Min X+19'!J103","v":0},4.8366968331989746,1.4419718668076702,3.3947249663913048,0.77950136835664063,1.7130600857628868,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L103","v":1.5089594472072694},{"$f":"'Min X+19'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+19'!C104","v":0},{"$f":"'Min X+19'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+19'!M103","v":3.3144864224544408},{"$f":"'Min X+19'!G104*W104","v":0},{"$f":"'Min X+19'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+19'!I104","v":0},{"$f":"'Min X+19'!J104","v":0},3.0599066223260252,0.9453954721726926,2.1145111501533327,0.56356397503457678,1.1999752723011081,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L104","v":0.73944162341392317},{"$f":"'Min X+19'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+19'!C105","v":0},{"$f":"'Min X+19'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+19'!M104","v":1.9689762291436157},{"$f":"'Min X+19'!G105*W105","v":0},{"$f":"'Min X+19'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+19'!I105","v":0},{"$f":"'Min X+19'!J105","v":0},1.650506077778551,0.44667930782620074,1.2038267699523502,0.29276231558772242,0.76514945919126542,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+19'!L105","v":0.44936620790240883},{"$f":"'Min X+19'!B106*U106","v":1.05},{"$f":"'Min X+19'!C106","v":0},{"$f":"'Min X+19'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+19'!M105","v":1.0713376928694278},{"$f":"'Min X+19'!G106*W106","v":0},{"$f":"'Min X+19'!H106*V106","v":1.05},{"$f":"'Min X+19'!I106","v":0},{"$f":"'Min X+19'!J106","v":0},0,0,0,0.47183451829752932,1.1249045775128992,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11615.848704981205},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12652.898414196176},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23936.464502667877},11430.756372708311,12505.708129959572,168.8148005832914,146.14385112124779,259.96260506397118,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23936.464502667885},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+21","index":67,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+21",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":23}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+21"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23861.37136366461},{"$f":"L107","v":11377.852451734614},12483.518911930019,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+20'!P107*106/206","v":133.76716571252885},{"$f":"'Min X+20'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+20'!C6","v":13.5},{"$f":"'Min X+20'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+20'!P107*100/206","v":126.19543935144232},{"$f":"'Min X+20'!G6*W6","v":0},{"$f":"'Min X+20'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+20'!I6","v":10.8},{"$f":"'Min X+20'!J6","v":9.9},{"$f":"L6+M6","v":258.62571335342727},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":131.67381007338847},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":126.95190328003881},{"$f":"B6*A6","v":0.19335563914039047},{"$f":"F6*H6","v":0.14353607140350544},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L6","v":132.54262592872684},{"$f":"'Min X+20'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+20'!C7","v":9},{"$f":"'Min X+20'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+20'!M6","v":127.77179373689638},{"$f":"'Min X+20'!G7*W7","v":0},{"$f":"'Min X+20'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+20'!I7","v":9},{"$f":"'Min X+20'!J7","v":12.100000000000001},{"$f":"L7+M7","v":257.37463482244556},132.72299693907362,124.65163788337195,1.9628989653187309E-2,2.0155853524432606E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L7","v":132.77419743539699},{"$f":"'Min X+20'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+20'!C8","v":10.8},{"$f":"'Min X+20'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+20'!M7","v":124.69995467314416},{"$f":"'Min X+20'!G8*W8","v":0},{"$f":"'Min X+20'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+20'!I8","v":11.700000000000001},{"$f":"'Min X+20'!J8","v":9.9},253.55264562965567,127.06178438895618,126.4908612406995,1.2413046440815523E-2,9.0934324446523551E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L8","v":126.28964392034189},{"$f":"'Min X+20'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+20'!C9","v":9},{"$f":"'Min X+20'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+20'!M8","v":125.76219416200615},{"$f":"'Min X+20'!G9*W9","v":0},{"$f":"'Min X+20'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+20'!I9","v":9},{"$f":"'Min X+20'!J9","v":8.8000000000000007},250.22924529137188,124.2741153804551,125.95512991091678,1.5528539886793159E-2,7.0642510893711282E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L9","v":122.32265829070413},{"$f":"'Min X+20'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+20'!C10","v":9},{"$f":"'Min X+20'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+20'!M9","v":124.11342159925535},{"$f":"'Min X+20'!G10*W10","v":0},{"$f":"'Min X+20'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+20'!I10","v":9},{"$f":"'Min X+20'!J10","v":9.9},244.62026431539221,121.41333260695228,123.20693170843991,9.3256837518300179E-3,6.4898908154250624E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L10","v":119.09399858598461},{"$f":"'Min X+20'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+20'!C11","v":9.9},{"$f":"'Min X+20'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+20'!M10","v":121.01798321931344},{"$f":"'Min X+20'!G11*W11","v":0},{"$f":"'Min X+20'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+20'!I11","v":9.9},{"$f":"'Min X+20'!J11","v":13.200000000000001},236.80081902661078,119.0892654927458,117.711553533865,4.7330932388034933E-3,6.4296854484421238E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L11","v":116.04115163317549},{"$f":"'Min X+20'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+20'!C12","v":3.6},{"$f":"'Min X+20'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+20'!M11","v":114.83483338914887},{"$f":"'Min X+20'!G12*W12","v":0},{"$f":"'Min X+20'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+20'!I12","v":2.7},{"$f":"'Min X+20'!J12","v":1.1000000000000001},228.36589468582707,111.93727701912245,116.42861766670461,3.8746140530317298E-3,6.2157224442711562E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L12","v":108.64689588669088},{"$f":"'Min X+20'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+20'!C13","v":4.5},{"$f":"'Min X+20'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+20'!M12","v":113.32331720023339},{"$f":"'Min X+20'!G13*W13","v":0},{"$f":"'Min X+20'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+20'!I13","v":4.5},{"$f":"'Min X+20'!J13","v":3.3000000000000003},224.35981924126648,109.84273708994544,114.51708215132103,4.1587967454403425E-3,6.235048912356842E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L13","v":106.19937237800308},{"$f":"'Min X+20'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+20'!C14","v":3.6},{"$f":"'Min X+20'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+20'!M13","v":111.07871064863475},{"$f":"'Min X+20'!G14*W14","v":0},{"$f":"'Min X+20'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+20'!I14","v":3.6},{"$f":"'Min X+20'!J14","v":3.3000000000000003},217.86655533181656,106.49413701444327,111.37241831737329,5.235363559804607E-3,6.2923312614685386E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L14","v":102.74359711844809},{"$f":"'Min X+20'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+20'!C15","v":2.7},{"$f":"'Min X+20'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+20'!M14","v":107.83292783831801},{"$f":"'Min X+20'!G15*W15","v":0},{"$f":"'Min X+20'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+20'!I15","v":2.7},{"$f":"'Min X+20'!J15","v":3.3000000000000003},208.26362549655903,101.0370325731692,107.22659292338984,6.5645452788904435E-3,6.3349149281815885E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L15","v":97.287998592524517},{"$f":"'Min X+20'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+20'!C16","v":4.5},{"$f":"'Min X+20'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+20'!M15","v":103.6885054146738},{"$f":"'Min X+20'!G16*W16","v":0},{"$f":"'Min X+20'!H16*V16","v":6.26325E-5},{"$f":"'Min X+20'!I16","v":4.5},{"$f":"'Min X+20'!J16","v":3.3000000000000003},203.36234830699377,98.480337162635351,104.88201114435842,7.6614298891613045E-3,6.4942703153845569E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L16","v":94.719935155191934},{"$f":"'Min X+20'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+20'!C17","v":5.4},{"$f":"'Min X+20'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+20'!M16","v":101.33313804977988},{"$f":"'Min X+20'!G17*W17","v":0},{"$f":"'Min X+20'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+20'!I17","v":5.4},{"$f":"'Min X+20'!J17","v":3.3000000000000003},199.13738913632233,95.711183033183588,103.42620610313874,8.7521220083397362E-3,6.9319466411403175E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L17","v":92.145947813967396},{"$f":"'Min X+20'!B18*U18","v":1.043742E-4},{"$f":"'Min X+20'!C18","v":5.4},{"$f":"'Min X+20'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+20'!M17","v":100.06144060332009},{"$f":"'Min X+20'!G18*W18","v":0},{"$f":"'Min X+20'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+20'!I18","v":5.4},{"$f":"'Min X+20'!J18","v":3.3000000000000003},194.19025864504789,92.036330154381076,102.15392849066681,9.6176595863245954E-3,7.5121126532942586E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L18","v":88.876329602966521},{"$f":"'Min X+20'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+20'!C19","v":1.8},{"$f":"'Min X+20'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+20'!M18","v":99.171524317592244},{"$f":"'Min X+20'!G19*W19","v":0},{"$f":"'Min X+20'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+20'!I19","v":1.8},{"$f":"'Min X+20'!J19","v":2.2000000000000002},182.82895367360183,84.06577934051117,98.76317433309066,1.0550262455353508E-2,8.3499845015780408E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L19","v":81.530942494424508},{"$f":"'Min X+20'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+20'!C20","v":3.6},{"$f":"'Min X+20'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+20'!M19","v":96.370716234777106},{"$f":"'Min X+20'!G20*W20","v":0},{"$f":"'Min X+20'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+20'!I20","v":3.6},{"$f":"'Min X+20'!J20","v":2.2000000000000002},180.68125721000612,82.919592353824584,97.76166485618154,1.1350140599920009E-2,9.0513785955608529E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L20","v":80.907417686355984},{"$f":"'Min X+20'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+20'!C21","v":3.6},{"$f":"'Min X+20'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+20'!M20","v":95.862425603338991},{"$f":"'Min X+20'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+20'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+20'!I21","v":3.6},{"$f":"'Min X+20'!J21","v":0},181.74590279629092,82.293559422909226,99.452343373381694,1.3858263446745445E-2,1.0082229957284295E-2,3.094649708224833E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L21","v":81.193528687399052},{"$f":"'Min X+20'!B22*U22","v":2.180913E-4},{"$f":"'Min X+20'!C22","v":5.4},{"$f":"'Min X+20'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+20'!M21","v":98.413984362493437},{"$f":"'Min X+20'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+20'!H22*V22","v":1.165731E-4},{"$f":"'Min X+20'!I22","v":5.4},{"$f":"'Min X+20'!J22","v":11},176.07833302442899,83.275821085176034,92.802511939252952,1.7707602223022152E-2,1.1472423240487384E-2,0.15841545865061576,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L22","v":82.904688385896463},{"$f":"'Min X+20'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+20'!C23","v":5.4},{"$f":"'Min X+20'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+20'!M22","v":92.45215071697956},{"$f":"'Min X+20'!G23*W23","v":2.911706933333333},{"$f":"'Min X+20'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+20'!I23","v":5.4},{"$f":"'Min X+20'!J23","v":8.8000000000000007},170.72138892153225,81.68104458226351,89.040344339268728,2.3643803632963617E-2,1.1806377710846389E-2,0.26919356824420765,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L23","v":82.332108010932401},{"$f":"'Min X+20'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+20'!C24","v":9},{"$f":"'Min X+20'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+20'!M23","v":89.655066011527524},{"$f":"'Min X+20'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+20'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+20'!I24","v":9},{"$f":"'Min X+20'!J24","v":8.8000000000000007},173.44403354805536,83.601403848492623,89.84262969956275,3.0704162439781829E-2,1.2436311964773765E-2,0.45252924179072174,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L24","v":84.900046020674964},{"$f":"'Min X+20'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+20'!C25","v":8.1},{"$f":"'Min X+20'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+20'!M24","v":91.069070164763772},{"$f":"'Min X+20'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+20'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+20'!I25","v":8.1},{"$f":"'Min X+20'!J25","v":9.9},173.41549420589971,84.160031126254609,89.255463079645097,4.0014894420358674E-2,1.3607085118668179E-2,0.90382980075227803,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L25","v":86.536052298972763},{"$f":"'Min X+20'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+20'!C26","v":7.2},{"$f":"'Min X+20'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+20'!M25","v":91.500105258409832},{"$f":"'Min X+20'!G26*W26","v":15.306837000000002},{"$f":"'Min X+20'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+20'!I26","v":7.2},{"$f":"'Min X+20'!J26","v":9.9},174.7740812023344,85.988543428632482,88.785537773701918,4.7508870340285142E-2,1.4567484707907233E-2,1.4005771966733223,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L26","v":106.97078697617053},{"$f":"'Min X+20'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+20'!C27","v":6.3},{"$f":"'Min X+20'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+20'!M26","v":86.529322293224581},{"$f":"'Min X+20'!G27*W27","v":21.305263666666665},{"$f":"'Min X+20'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+20'!I27","v":7.2},{"$f":"'Min X+20'!J27","v":8.8000000000000007},190.42344074164117,105.50876031299745,84.91468042864372,6.20266631730748E-2,1.4641864580872839E-2,1.8435300263551275,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L27","v":122.51809815215513},{"$f":"'Min X+20'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+20'!C28","v":9.9},{"$f":"'Min X+20'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+20'!M27","v":126.03834632212961},{"$f":"'Min X+20'!G28*W28","v":31.265836333333329},{"$f":"'Min X+20'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+20'!I28","v":9.9},{"$f":"'Min X+20'!J28","v":9.9},249.56284921638013,123.54702568520869,126.01582353117142,7.1072466946439469E-2,2.2522790958195944E-2,3.9406943078316892,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L28","v":113.41063627406437},{"$f":"'Min X+20'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+20'!C29","v":9},{"$f":"'Min X+20'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+20'!M28","v":109.17048539842907},{"$f":"'Min X+20'!G29*W29","v":36.286725666666669},{"$f":"'Min X+20'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+20'!I29","v":9},{"$f":"'Min X+20'!J29","v":8.8000000000000007},217.39578944448033,108.04589422459841,109.3498952198819,6.4742049465957477E-2,2.0590178547172627E-2,3.9614394545496348,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L29","v":140.6024390495443},{"$f":"'Min X+20'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+20'!C30","v":12.6},{"$f":"'Min X+20'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+20'!M29","v":128.51784045469449},{"$f":"'Min X+20'!G30*W30","v":47.599154666666664},{"$f":"'Min X+20'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+20'!I30","v":12.6},{"$f":"'Min X+20'!J30","v":7.7000000000000011},276.61544452888324,143.22328865698171,133.39215587190154,7.9150392562574806E-2,2.5684582792957728E-2,6.1173405652289929,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L30","v":149.21090310523655},{"$f":"'Min X+20'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+20'!C31","v":12.6},{"$f":"'Min X+20'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+20'!M30","v":129.20915088827132},{"$f":"'Min X+20'!G31*W31","v":57.346027999999997},{"$f":"'Min X+20'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+20'!I31","v":13.5},{"$f":"'Min X+20'!J31","v":8.8000000000000007},284.60978232923026,150.72798372288025,133.88179860635,8.2919382356282462E-2,2.7352281921309386E-2,7.409631584695032,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L31","v":162.57252531927742},{"$f":"'Min X+20'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+20'!C32","v":11.700000000000001},{"$f":"'Min X+20'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+20'!M31","v":174.69030755787162},{"$f":"'Min X+20'!G32*W32","v":63.288791000000003},{"$f":"'Min X+20'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+20'!I32","v":11.700000000000001},{"$f":"'Min X+20'!J32","v":9.9},335.23429383874623,158.78337997153446,176.45091386721174,8.9145347742936337E-2,3.9393690659856956E-2,11.055938364755857,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L32","v":157.7961817926346},{"$f":"'Min X+20'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+20'!C33","v":13.5},{"$f":"'Min X+20'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+20'!M32","v":150.82617874864582},{"$f":"'Min X+20'!G33*W33","v":79.520256666666668},{"$f":"'Min X+20'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+20'!I33","v":13.5},{"$f":"'Min X+20'!J33","v":12.100000000000001},306.9001021061722,154.71027716861096,152.18982493756127,8.5904624023651122E-2,3.6353811084546134E-2,11.993736446144862,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L33","v":177.66164368186301},{"$f":"'Min X+20'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+20'!C34","v":13.5},{"$f":"'Min X+20'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+20'!M33","v":190.49141262656337},{"$f":"'Min X+20'!G34*W34","v":91.27938833333333},{"$f":"'Min X+20'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+20'!I34","v":13.5},{"$f":"'Min X+20'!J34","v":9.9},368.60633704900579,174.56425306428946,194.04208398471636,9.7390617573557881E-2,4.9328641847002613E-2,17.387939627305315,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L34","v":155.50919011534697},{"$f":"'Min X+20'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+20'!C35","v":18.900000000000002},{"$f":"'Min X+20'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+20'!M34","v":165.93570374474493},{"$f":"'Min X+20'!G35*W35","v":105.91664},{"$f":"'Min X+20'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+20'!I35","v":17.100000000000001},{"$f":"'Min X+20'!J35","v":14.3},322.11079725736988,153.42138020275092,168.68941705461899,8.7809912596045911E-2,4.6286690125914846E-2,17.5753521966788,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L35","v":165.03959814314501},{"$f":"'Min X+20'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+20'!C36","v":18},{"$f":"'Min X+20'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+20'!M35","v":183.3513137906784},{"$f":"'Min X+20'!G36*W36","v":104.56649999999999},{"$f":"'Min X+20'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+20'!I36","v":18},{"$f":"'Min X+20'!J36","v":13.200000000000001},353.43741360677325,165.34141174154223,188.09600186523105,9.8186401602778098E-2,5.5311925447381623E-2,19.172405153492971,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L36","v":184.89089728645945},{"$f":"'Min X+20'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+20'!C37","v":15.3},{"$f":"'Min X+20'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+20'!M36","v":214.61472672443412},{"$f":"'Min X+20'!G37*W37","v":109.80175999999999},{"$f":"'Min X+20'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+20'!I37","v":15.3},{"$f":"'Min X+20'!J37","v":14.3},399.11819144003829,183.57369723469444,215.54449420534385,0.11720005176503275,7.023251909026236E-2,23.565074716261897,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L37","v":190.32951741927084},{"$f":"'Min X+20'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+20'!C38","v":18},{"$f":"'Min X+20'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+20'!M37","v":221.33530341469606},{"$f":"'Min X+20'!G38*W38","v":105.63626333333332},{"$f":"'Min X+20'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+20'!I38","v":17.100000000000001},{"$f":"'Min X+20'!J38","v":15.400000000000002},414.65772329240394,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":191.70128493867722},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":222.95643835372675},0.12823248059363532,{"$f":"F38*H38","v":7.8865060969294506E-2},{"$f":"G38*F38/1000","v":23.381034396478061},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L38","v":190.72948766983401},{"$f":"'Min X+20'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+20'!C39","v":15.3},{"$f":"'Min X+20'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+20'!M38","v":234.82290527964378},{"$f":"'Min X+20'!G39*W39","v":94.069126666666662},{"$f":"'Min X+20'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+20'!I39","v":14.4},{"$f":"'Min X+20'!J39","v":15.400000000000002},425.32527053276937,191.59347634077463,233.73179419199474,0.13601132905938337,9.1111087649032307E-2,22.089585620985478,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L39","v":206.56452844639983},{"$f":"'Min X+20'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+20'!C40","v":13.5},{"$f":"'Min X+20'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+20'!M39","v":216.72140727885238},{"$f":"'Min X+20'!G40*W40","v":90.428789999999992},{"$f":"'Min X+20'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+20'!I40","v":12.6},{"$f":"'Min X+20'!J40","v":16.5},418.33852373454511,205.60902794492134,212.7294957896238,0.15550050147848665,9.1911489228574297E-2,19.597854627323812,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L40","v":199.50056335902417},{"$f":"'Min X+20'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+20'!C41","v":13.5},{"$f":"'Min X+20'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+20'!M40","v":214.13994237074371},{"$f":"'Min X+20'!G41*W41","v":78.359502333333324},{"$f":"'Min X+20'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+20'!I41","v":12.6},{"$f":"'Min X+20'!J41","v":16.5},409.78229675583566,199.64166062165719,210.14063613417846,0.15890273736698382,9.9306236565245037E-2,16.779899313860156,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L41","v":201.25260285205172},{"$f":"'Min X+20'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+20'!C42","v":15.3},{"$f":"'Min X+20'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+20'!M41","v":190.8565785883666},{"$f":"'Min X+20'!G42*W42","v":69.060110666666645},{"$f":"'Min X+20'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+20'!I42","v":14.4},{"$f":"'Min X+20'!J42","v":16.5},392.94205606950339,204.28241167655017,188.65964439295323,0.17019117550156465,9.6934195413390156E-2,13.180576438773956,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L42","v":178.23247734706379},{"$f":"'Min X+20'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+20'!C43","v":10.8},{"$f":"'Min X+20'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+20'!M42","v":173.1632252226043},{"$f":"'Min X+20'!G43*W43","v":55.683401333333322},{"$f":"'Min X+20'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+20'!I43","v":10.8},{"$f":"'Min X+20'!J43","v":16.5},345.23841124663329,177.87141299279028,167.36699825384304,0.16106435427353008,9.6226968761265172E-2,9.6423173662446633,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L43","v":148.19031938836554},{"$f":"'Min X+20'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+20'!C44","v":11.700000000000001},{"$f":"'Min X+20'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+20'!M43","v":165.99521822012579},{"$f":"'Min X+20'!G44*W44","v":44.269151333333326},{"$f":"'Min X+20'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+20'!I44","v":10.8},{"$f":"'Min X+20'!J44","v":16.5},308.940331682389,148.74602450344582,160.19430717894318,0.14429488491969941,0.10091104118261415,7.3484674359964384,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L44","v":177.60408710626649},{"$f":"'Min X+20'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+20'!C45","v":9},{"$f":"'Min X+20'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+20'!M44","v":162.60021943604158},{"$f":"'Min X+20'!G45*W45","v":35.926175333333333},{"$f":"'Min X+20'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+20'!I45","v":9},{"$f":"'Min X+20'!J45","v":3.3000000000000003},345.80825235031807,177.61602319961406,168.19222915070401,0.18806390665240513,0.1079902853375693,5.8416039926977046,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L45","v":157.66792235176135},{"$f":"'Min X+20'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+20'!C46","v":10.8},{"$f":"'Min X+20'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+20'!M45","v":170.00265598364362},{"$f":"'Min X+20'!G46*W46","v":27.530689666666667},{"$f":"'Min X+20'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+20'!I46","v":10.8},{"$f":"'Min X+20'!J46","v":5.5},334.66381368203514,159.48444430877154,175.1793693732636,0.18347804298980289,0.12328661038002868,4.6802903643947857,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L46","v":142.51572690369994},{"$f":"'Min X+20'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+20'!C47","v":12.6},{"$f":"'Min X+20'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+20'!M46","v":148.20562577904556},{"$f":"'Min X+20'!G47*W47","v":17.944974333333331},{"$f":"'Min X+20'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+20'!I47","v":12.6},{"$f":"'Min X+20'!J47","v":8.8000000000000007},296.91977810264211,145.03154476225916,151.88823334038293,0.18418214144077566,0.11739243866260676,2.6595461506605771,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L47","v":138.71291681556551},{"$f":"'Min X+20'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+20'!C48","v":8.1},{"$f":"'Min X+20'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+20'!M47","v":153.5963662302556},{"$f":"'Min X+20'!G48*W48","v":11.733950333333333},{"$f":"'Min X+20'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+20'!I48","v":7.2},{"$f":"'Min X+20'!J48","v":8.8000000000000007},290.77573512465335,138.91224579432739,151.86348933032596,0.20067102123812539,0.13287689992962384,1.8022921327262964,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L48","v":156.11252386323994},{"$f":"'Min X+20'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+20'!C49","v":9.9},{"$f":"'Min X+20'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+20'!M48","v":147.52486531470009},{"$f":"'Min X+20'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+20'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+20'!I49","v":9.9},{"$f":"'Min X+20'!J49","v":8.8000000000000007},305.44320179114482,156.95802683831647,148.48517495282837,0.25449702492346887,0.13969036187171641,1.0157806750734972,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L49","v":123.53688738755547},{"$f":"'Min X+20'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+20'!C50","v":9.9},{"$f":"'Min X+20'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+20'!M49","v":147.51785029422729},{"$f":"'Min X+20'!G50*W50","v":4.298202166666667},{"$f":"'Min X+20'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+20'!I50","v":9.9},{"$f":"'Min X+20'!J50","v":7.7000000000000011},275.07430417315391,125.5096166067128,149.56468756644114,0.22727078084266392,0.15316272778617734,0.6340615437566568,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L50","v":110.17092279128583},{"$f":"'Min X+20'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+20'!C51","v":9},{"$f":"'Min X+20'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+20'!M50","v":113.76289105789954},{"$f":"'Min X+20'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+20'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+20'!I51","v":9},{"$f":"'Min X+20'!J51","v":7.7000000000000011},225.07654976004611,110.14334657205818,114.93320318798793,0.2275762192276615,0.12968786991160397,0.26040840729840053,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L51","v":127.15658066289616},{"$f":"'Min X+20'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+20'!C52","v":7.2},{"$f":"'Min X+20'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+20'!M51","v":125.92678747972595},{"$f":"'Min X+20'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+20'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+20'!I52","v":7.2},{"$f":"'Min X+20'!J52","v":6.6000000000000005},253.83436337810659,127.46525435716997,126.36910902093662,0.29132630572620627,0.15767845878933526,0.16655222147630117,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L52","v":105.42323200392501},{"$f":"'Min X+20'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+20'!C53","v":4.5},{"$f":"'Min X+20'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+20'!M52","v":111.87276207294167},{"$f":"'Min X+20'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+20'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+20'!I53","v":5.4},{"$f":"'Min X+20'!J53","v":6.6000000000000005},214.67661506279029,104.15782548040569,110.51878958238461,0.26540652351931493,0.15397249055706883,8.1433126600278502E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L53","v":105.87394769933897},{"$f":"'Min X+20'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+20'!C54","v":4.5},{"$f":"'Min X+20'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+20'!M53","v":110.73835214617718},{"$f":"'Min X+20'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+20'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+20'!I54","v":4.5},{"$f":"'Min X+20'!J54","v":4.4000000000000004},215.25194243863663,104.58106714469835,110.67087529393828,0.29288055464061358,0.16747685223889411,7.6559733817341102E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L54","v":107.55842712030694},{"$f":"'Min X+20'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+20'!C55","v":5.4},{"$f":"'Min X+20'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+20'!M54","v":106.35969521587805},{"$f":"'Min X+20'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+20'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+20'!I55","v":5.4},{"$f":"'Min X+20'!J55","v":4.4000000000000004},211.01170318813277,103.8286818944613,107.18302129367147,0.32974522584565119,0.17667392220657507,9.8053031382103376E-2,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L55","v":134.00902734440669},{"$f":"'Min X+20'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+20'!C56","v":2.7},{"$f":"'Min X+20'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+20'!M55","v":120.39300514013262},{"$f":"'Min X+20'!G56*W56","v":0},{"$f":"'Min X+20'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+20'!I56","v":2.7},{"$f":"'Min X+20'!J56","v":4.4000000000000004},249.22287104316723,130.74948918271414,118.47338186045309,0.4595381616925478,0.21962327967953066,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L56","v":125.97614556348529},{"$f":"'Min X+20'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+20'!C57","v":2.7},{"$f":"'Min X+20'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+20'!M56","v":122.63131909908144},{"$f":"'Min X+20'!G57*W57","v":0},{"$f":"'Min X+20'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+20'!I57","v":2.7},{"$f":"'Min X+20'!J57","v":4.4000000000000004},246.67575688098279,125.99021361684103,120.68554326414176,0.48593194664423911,0.24577583493967764,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L57","v":119.88008144877425},{"$f":"'Min X+20'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+20'!C58","v":2.7},{"$f":"'Min X+20'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+20'!M57","v":123.8603128874181},{"$f":"'Min X+20'!G58*W58","v":0},{"$f":"'Min X+20'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+20'!I58","v":2.7},{"$f":"'Min X+20'!J58","v":4.4000000000000004},240.64611950860314,118.75876599352077,121.88735351508238,0.52131545525349143,0.27295937233572487,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L58","v":142.11721468078159},{"$f":"'Min X+20'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+20'!C59","v":2.7},{"$f":"'Min X+20'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+20'!M58","v":144.44407167988328},{"$f":"'Min X+20'!G59*W59","v":0},{"$f":"'Min X+20'!H59*V59","v":2.425647E-3},{"$f":"'Min X+20'!I59","v":2.7},{"$f":"'Min X+20'!J59","v":4.4000000000000004},284.31540003559121,141.92169868484606,142.39370135074518,0.69551599593553115,0.35037032913809385,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L59","v":128.1190076614557},{"$f":"'Min X+20'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+20'!C60","v":4.5},{"$f":"'Min X+20'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+20'!M59","v":108.55005908521301},{"$f":"'Min X+20'!G60*W60","v":0},{"$f":"'Min X+20'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+20'!I60","v":4.5},{"$f":"'Min X+20'!J60","v":3.3000000000000003},236.97693389739578,127.5171068772386,109.45982702015716,0.70190078421708291,0.29023206505584853,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L60","v":125.69691558762047},{"$f":"'Min X+20'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+20'!C61","v":4.5},{"$f":"'Min X+20'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+20'!M60","v":120.22702653662442},{"$f":"'Min X+20'!G61*W61","v":0},{"$f":"'Min X+20'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+20'!I61","v":4.5},{"$f":"'Min X+20'!J61","v":3.3000000000000003},247.20365783636902,126.13149066211659,121.07216717425243,0.76542492550389085,0.35485936237199822,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L61","v":139.31181865471143},{"$f":"'Min X+20'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+20'!C62","v":3.6},{"$f":"'Min X+20'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+20'!M61","v":143.38946120727718},{"$f":"'Min X+20'!G62*W62","v":0},{"$f":"'Min X+20'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+20'!I62","v":3.6},{"$f":"'Min X+20'!J62","v":3.3000000000000003},282.99353205110924,139.77191315940729,143.22161889170192,0.9399054953041408,0.4678423155752397,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L62","v":148.08007903485918},{"$f":"'Min X+20'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+20'!C63","v":3.6},{"$f":"'Min X+20'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+20'!M62","v":152.88711352738417},{"$f":"'Min X+20'!G63*W63","v":0},{"$f":"'Min X+20'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+20'!I63","v":2.7},{"$f":"'Min X+20'!J63","v":3.3000000000000003},299.00655986382208,147.27174410062497,151.73481576319708,1.1083349342341928,0.55229776418707677,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L63","v":154.69532900018129},{"$f":"'Min X+20'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+20'!C64","v":1.8},{"$f":"'Min X+20'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+20'!M63","v":173.17029339751227},{"$f":"'Min X+20'!G64*W64","v":0},{"$f":"'Min X+20'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+20'!I64","v":1.8},{"$f":"'Min X+20'!J64","v":3.3000000000000003},322.88216363755191,151.90535758628431,170.9768060512676,1.2899714138969676,0.69348734624467456,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L64","v":141.99964687106606},{"$f":"'Min X+20'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+20'!C65","v":2.7},{"$f":"'Min X+20'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+20'!M64","v":177.52436701342685},{"$f":"'Min X+20'!G65*W65","v":0},{"$f":"'Min X+20'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+20'!I65","v":2.7},{"$f":"'Min X+20'!J65","v":2.2000000000000002},318.41014236820956,141.17507260305663,177.23506976515293,1.3245742680094197,0.78929724827393277,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L65","v":160.94459163230019},{"$f":"'Min X+20'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+20'!C66","v":1.8},{"$f":"'Min X+20'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+20'!M65","v":194.32044618607245},{"$f":"'Min X+20'!G66*W66","v":0},{"$f":"'Min X+20'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+20'!I66","v":1.8},{"$f":"'Min X+20'!J66","v":2.2000000000000002},351.81914737546867,158.85911308879207,192.96003428667663,1.6854785435081305,0.96041189939584481,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L66","v":181.67132719259308},{"$f":"'Min X+20'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+20'!C67","v":2.7},{"$f":"'Min X+20'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+20'!M66","v":201.96489792554385},{"$f":"'Min X+20'!G67*W67","v":0},{"$f":"'Min X+20'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+20'!I67","v":2.7},{"$f":"'Min X+20'!J67","v":2.2000000000000002},381.3853072321071,180.03151700623062,201.35379022587648,2.1398101863624781,1.1111076996673597,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L67","v":154.94027217902277},{"$f":"'Min X+20'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+20'!C68","v":1.8},{"$f":"'Min X+20'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+20'!M67","v":184.09665161610724},{"$f":"'Min X+20'!G68*W68","v":0},{"$f":"'Min X+20'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+20'!I68","v":1.8},{"$f":"'Min X+20'!J68","v":2.2000000000000002},335.05981297964365,152.49200752693147,182.56780545271221,2.0482646520913201,1.1288461633950406,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L68","v":175.2730752492844},{"$f":"'Min X+20'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+20'!C69","v":1.8},{"$f":"'Min X+20'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+20'!M68","v":220.72699382299058},{"$f":"'Min X+20'!G69*W69","v":0},{"$f":"'Min X+20'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+20'!I69","v":1.8},{"$f":"'Min X+20'!J69","v":3.3000000000000003},391.10452072292594,173.38769047278157,217.7168302501444,2.5853847765028468,1.5101635728461902,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L69","v":197.06905273237734},{"$f":"'Min X+20'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+20'!C70","v":0},{"$f":"'Min X+20'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+20'!M69","v":219.41274365538627},{"$f":"'Min X+20'!G70*W70","v":0},{"$f":"'Min X+20'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+20'!I70","v":0},{"$f":"'Min X+20'!J70","v":0},411.58148592776809,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":193.8458250046946},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":217.73566092307348},3.223227727682747,{"$f":"F70*H70","v":1.6770827323127788},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L70","v":181.92814348627408},{"$f":"'Min X+20'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+20'!C71","v":0},{"$f":"'Min X+20'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+20'!M70","v":229.98902183962585},{"$f":"'Min X+20'!G71*W71","v":0},{"$f":"'Min X+20'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+20'!I71","v":0},{"$f":"'Min X+20'!J71","v":0},{"$f":"L71+M71","v":404.46375134210996},176.44062147575565,228.02312986635428,3.2875220105184306,1.9658919732715763,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L71","v":203.06721596270177},{"$f":"'Min X+20'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+20'!C72","v":2.7},{"$f":"'Min X+20'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+20'!M71","v":259.58543427095015},{"$f":"'Min X+20'!G72*W72","v":0},{"$f":"'Min X+20'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+20'!I72","v":2.7},{"$f":"'Min X+20'!J72","v":2.2000000000000002},457.11964923248217,199.51806019465104,257.6015890378311,4.049155768050718,2.4838452331190659,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L72","v":214.02746630747058},{"$f":"'Min X+20'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+20'!C73","v":1.8},{"$f":"'Min X+20'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+20'!M72","v":243.84261019704826},{"$f":"'Min X+20'!G73*W73","v":0},{"$f":"'Min X+20'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+20'!I73","v":1.8},{"$f":"'Min X+20'!J73","v":2.2000000000000002},450.85104493955896,210.02190846215478,240.82913647740418,4.7055578453157985,2.6134737196440962,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L73","v":208.37842718325865},{"$f":"'Min X+20'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+20'!C74","v":0.9},{"$f":"'Min X+20'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+20'!M73","v":244.23363395441422},{"$f":"'Min X+20'!G74*W74","v":0},{"$f":"'Min X+20'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+20'!I74","v":0.9},{"$f":"'Min X+20'!J74","v":2.2000000000000002},443.13514500648904,203.13418121507527,240.00096379141377,5.0442459681833762,2.9326701630004672,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L74","v":197.22860459160657},{"$f":"'Min X+20'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+20'!C75","v":0.9},{"$f":"'Min X+20'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+20'!M74","v":241.42357119384033},{"$f":"'Min X+20'!G75*W75","v":0},{"$f":"'Min X+20'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+20'!I75","v":0.9},{"$f":"'Min X+20'!J75","v":2.2000000000000002},428.65793628973404,191.78155298939026,236.87638330034378,5.2470516022163283,3.247187893496577,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L75","v":208.02165508963421},{"$f":"'Min X+20'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+20'!C76","v":0.9},{"$f":"'Min X+20'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+20'!M75","v":230.04121425708814},{"$f":"'Min X+20'!G76*W76","v":0},{"$f":"'Min X+20'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+20'!I76","v":0.9},{"$f":"'Min X+20'!J76","v":2.2000000000000002},427.02128316391202,201.74515090451627,225.27613225939572,6.0765041851179671,3.4650819976924332,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L76","v":162.18185228838445},{"$f":"'Min X+20'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+20'!C77","v":1.8},{"$f":"'Min X+20'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+20'!M76","v":186.1680044483858},{"$f":"'Min X+20'!G77*W77","v":0},{"$f":"'Min X+20'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+20'!I77","v":1.8},{"$f":"'Min X+20'!J77","v":2.2000000000000002},340.30562014572433,157.67751409028469,182.62810605543962,5.2043381980997898,3.1398983929462081,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L77","v":149.1673006915367},{"$f":"'Min X+20'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+20'!C78","v":0.9},{"$f":"'Min X+20'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+20'!M77","v":186.18011880780006},{"$f":"'Min X+20'!G78*W78","v":0},{"$f":"'Min X+20'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+20'!I78","v":0.9},{"$f":"'Min X+20'!J78","v":2.2000000000000002},325.06616646045245,143.70205249385339,181.36411396659904,5.2652481976833121,3.5160048412010272,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L78","v":126.6437523045748},{"$f":"'Min X+20'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+20'!C79","v":0.9},{"$f":"'Min X+20'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+20'!M78","v":147.49799545252608},{"$f":"'Min X+20'!G79*W79","v":0},{"$f":"'Min X+20'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+20'!I79","v":0.9},{"$f":"'Min X+20'!J79","v":2.2000000000000002},263.50833568397235,120.42770627226602,143.08062941170633,4.9160460323087811,3.1173660408197645,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L79","v":123.45378305014702},{"$f":"'Min X+20'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+20'!C80","v":0.9},{"$f":"'Min X+20'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+20'!M79","v":158.1765818071022},{"$f":"'Min X+20'!G80*W80","v":0},{"$f":"'Min X+20'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+20'!I80","v":0.9},{"$f":"'Min X+20'!J80","v":2.2000000000000002},271.13335745823895,117.99556751805621,153.13778994018273,5.2582155320908264,3.7387918669194948,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L80","v":107.56164070114019},{"$f":"'Min X+20'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+20'!C81","v":1.8},{"$f":"'Min X+20'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+20'!M80","v":126.35924539262753},{"$f":"'Min X+20'!G81*W81","v":0},{"$f":"'Min X+20'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+20'!I81","v":1.8},{"$f":"'Min X+20'!J81","v":2.2000000000000002},225.86414486448265,103.25008393816933,122.61406092631333,5.0115567629708764,3.3451844663141888,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L81","v":103.11409405058572},{"$f":"'Min X+20'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+20'!C82","v":0.9},{"$f":"'Min X+20'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+20'!M81","v":114.8404142832039},{"$f":"'Min X+20'!G82*W82","v":0},{"$f":"'Min X+20'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+20'!I82","v":0.9},{"$f":"'Min X+20'!J82","v":2.2000000000000002},207.78920848269334,97.661912579347273,110.12729590334607,5.2521814712384529,3.4131183798578397,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L82","v":95.083193594442264},{"$f":"'Min X+20'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+20'!C83","v":0.9},{"$f":"'Min X+20'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+20'!M82","v":99.476551479170482},{"$f":"'Min X+20'!G83*W83","v":0},{"$f":"'Min X+20'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+20'!I83","v":0.9},{"$f":"'Min X+20'!J83","v":2.2000000000000002},184.42484807070048,89.577076380007995,94.847771690692468,5.306117214434277,3.3287797884780099,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L83","v":84.731560621028748},{"$f":"'Min X+20'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+20'!C84","v":0},{"$f":"'Min X+20'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+20'!M83","v":89.711076612122227},{"$f":"'Min X+20'!G84*W84","v":0},{"$f":"'Min X+20'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+20'!I84","v":0},{"$f":"'Min X+20'!J84","v":1.1000000000000001},164.75276399495601,79.532254591068707,85.22050940388732,5.1993060299600451,3.3905672082349159,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L84","v":87.122455448084423},{"$f":"'Min X+20'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+20'!C85","v":2.7},{"$f":"'Min X+20'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+20'!M84","v":87.464520816322988},{"$f":"'Min X+20'!G85*W85","v":0},{"$f":"'Min X+20'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+20'!I85","v":2.7},{"$f":"'Min X+20'!J85","v":1.1000000000000001},169.24615916995697,83.926355543322671,85.319803626634283,5.8960999047617495,3.7447171896887177,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L85","v":77.65092271678742},{"$f":"'Min X+20'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+20'!C86","v":0},{"$f":"'Min X+20'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+20'!M85","v":86.751783947360479},{"$f":"'Min X+20'!G86*W86","v":0},{"$f":"'Min X+20'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+20'!I86","v":0},{"$f":"'Min X+20'!J86","v":0},154.37524151522075,71.842102934102215,82.533138581118521,5.8088197826851999,4.2186453662419634,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L86","v":68.403224066679485},{"$f":"'Min X+20'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+20'!C87","v":0},{"$f":"'Min X+20'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+20'!M86","v":73.942179256033128},{"$f":"'Min X+20'!G87*W87","v":0},{"$f":"'Min X+20'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+20'!I87","v":0},{"$f":"'Min X+20'!J87","v":0},132.58428025740972,62.734616174431849,69.849664082977853,5.6686078922476382,4.09251517305528,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L87","v":55.516490633366558},{"$f":"'Min X+20'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+20'!C88","v":0},{"$f":"'Min X+20'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+20'!M87","v":64.797757561560147},{"$f":"'Min X+20'!G88*W88","v":0},{"$f":"'Min X+20'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+20'!I88","v":0},{"$f":"'Min X+20'!J88","v":0},111.11763047960301,50.406858219649848,60.710772259953167,5.1096324137167137,4.0869853016069806,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L88","v":47.500614130812679},{"$f":"'Min X+20'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+20'!C89","v":0.9},{"$f":"'Min X+20'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+20'!M88","v":53.041801090921062},{"$f":"'Min X+20'!G89*W89","v":0},{"$f":"'Min X+20'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+20'!I89","v":0.9},{"$f":"'Min X+20'!J89","v":0},93.673557402670724,43.540376931404403,50.133180471266321,4.8602371994082763,3.8086206196547421,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L89","v":44.248093174917329},{"$f":"'Min X+20'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+20'!C90","v":0},{"$f":"'Min X+20'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+20'!M89","v":67.413394414978484},{"$f":"'Min X+20'!G90*W90","v":0},{"$f":"'Min X+20'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+20'!I90","v":0},{"$f":"'Min X+20'!J90","v":0},101.12772530186311,39.216007761100883,61.911717540762218,5.0320854138164437,5.5016768742162654,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L90","v":40.21332340089603},{"$f":"'Min X+20'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+20'!C91","v":0},{"$f":"'Min X+20'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+20'!M90","v":53.883838180332354},{"$f":"'Min X+20'!G91*W91","v":0},{"$f":"'Min X+20'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+20'!I91","v":0},{"$f":"'Min X+20'!J91","v":0},84.028649800555684,35.13771273133986,48.89093706921583,5.0756106695561707,4.9929011111165238,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L91","v":33.907706593937597},{"$f":"'Min X+20'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+20'!C92","v":0},{"$f":"'Min X+20'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+20'!M91","v":57.308743013636445},{"$f":"'Min X+20'!G92*W92","v":0},{"$f":"'Min X+20'!H92*V92","v":0.105049539},{"$f":"'Min X+20'!I92","v":0},{"$f":"'Min X+20'!J92","v":0},80.457408577204149,29.168922597819673,51.288485979384468,4.7387839961179221,6.020257034251979,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L92","v":31.044557860406023},{"$f":"'Min X+20'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+20'!C93","v":0},{"$f":"'Min X+20'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+20'!M92","v":50.918020786094701},{"$f":"'Min X+20'!G93*W93","v":0},{"$f":"'Min X+20'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+20'!I93","v":0},{"$f":"'Min X+20'!J93","v":0},71.119701850009989,26.254109778493174,44.865592071516808,4.7904480819128485,6.0524287145778954,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L93","v":28.451296545767647},{"$f":"'Min X+20'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+20'!C94","v":0},{"$f":"'Min X+20'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+20'!M93","v":47.037330813347928},{"$f":"'Min X+20'!G94*W94","v":0},{"$f":"'Min X+20'!H94*V94","v":0.1341807075},{"$f":"'Min X+20'!I94","v":0},{"$f":"'Min X+20'!J94","v":0},64.34434832423095,23.618519838329597,40.725828485901353,4.8327767074380494,6.3115023274465756,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L94","v":23.031872527272022},{"$f":"'Min X+20'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+20'!C95","v":0},{"$f":"'Min X+20'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+20'!M94","v":41.998802892862997},{"$f":"'Min X+20'!G95*W95","v":0},{"$f":"'Min X+20'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+20'!I95","v":0},{"$f":"'Min X+20'!J95","v":0},54.393030018570641,18.73787320545879,35.655156813111851,4.2939993218132333,6.3436460797511458,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L95","v":19.853553681995233},{"$f":"'Min X+20'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+20'!C96","v":0},{"$f":"'Min X+20'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+20'!M95","v":36.208213068227906},{"$f":"'Min X+20'!G96*W96","v":0},{"$f":"'Min X+20'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+20'!I96","v":0},{"$f":"'Min X+20'!J96","v":0},45.872989602917613,15.801086954577531,30.071902648340085,4.0524667274177029,6.1363104198878187,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L96","v":15.065162765853371},{"$f":"'Min X+20'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+20'!C97","v":0},{"$f":"'Min X+20'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+20'!M96","v":27.230366812091155},{"$f":"'Min X+20'!G97*W97","v":0},{"$f":"'Min X+20'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+20'!I97","v":0},{"$f":"'Min X+20'!J97","v":0},33.782503476428602,11.711017679048837,22.071485797379765,3.3541450868045333,5.1588810147113904,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L97","v":11.754235560674463},{"$f":"'Min X+20'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+20'!C98","v":0},{"$f":"'Min X+20'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+20'!M97","v":26.823391554312135},{"$f":"'Min X+20'!G98*W98","v":0},{"$f":"'Min X+20'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+20'!I98","v":0},{"$f":"'Min X+20'!J98","v":0},30.071365084900133,8.905728308140052,21.165636776760081,2.84850725253441,5.6577547775520536,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L98","v":9.3751546015199594},{"$f":"'Min X+20'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+20'!C99","v":0},{"$f":"'Min X+20'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+20'!M98","v":18.76162861815315},{"$f":"'Min X+20'!G99*W99","v":0},{"$f":"'Min X+20'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+20'!I99","v":0},{"$f":"'Min X+20'!J99","v":0},21.285867352873119,6.9104658558675753,14.375401497005544,2.464688745652384,4.3862271211476047,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L99","v":6.7905272533655392},{"$f":"'Min X+20'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+20'!C100","v":0},{"$f":"'Min X+20'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+20'!M99","v":13.096417880206959},{"$f":"'Min X+20'!G100*W100","v":0},{"$f":"'Min X+20'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+20'!I100","v":0},{"$f":"'Min X+20'!J100","v":0},14.579815866570094,4.8607482959607999,9.7190675706092939,1.9297789574047397,3.3773503095976638,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L100","v":4.8764512731779668},{"$f":"'Min X+20'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+20'!C101","v":0},{"$f":"'Min X+20'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+20'!M100","v":9.9647823255797281},{"$f":"'Min X+20'!G101*W101","v":0},{"$f":"'Min X+20'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+20'!I101","v":0},{"$f":"'Min X+20'!J101","v":0},10.528541190205988,3.3839464926837666,7.144594697522221,1.4925047804942004,2.8201876280575076,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L101","v":3.3304818665817324},{"$f":"'Min X+20'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+20'!C102","v":0},{"$f":"'Min X+20'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+20'!M101","v":8.0984947643745233},{"$f":"'Min X+20'!G102*W102","v":0},{"$f":"'Min X+20'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+20'!I102","v":0},{"$f":"'Min X+20'!J102","v":0},7.8334273198615438,2.2368864478284554,5.5965408720330885,1.093595418753277,2.5019538923414348,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L102","v":2.1092201931751555},{"$f":"'Min X+20'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+20'!C103","v":0},{"$f":"'Min X+20'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+20'!M102","v":4.598659360854283},{"$f":"'Min X+20'!G103*W103","v":0},{"$f":"'Min X+20'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+20'!I103","v":0},{"$f":"'Min X+20'!J103","v":0},4.4254586898780914,1.3691077305445252,3.0563509593335665,0.74011246263063035,1.5423084015207162,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L103","v":1.4419718668076702},{"$f":"'Min X+20'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+20'!C104","v":0},{"$f":"'Min X+20'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+20'!M103","v":3.3947249663913048},{"$f":"'Min X+20'!G104*W104","v":0},{"$f":"'Min X+20'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+20'!I104","v":0},{"$f":"'Min X+20'!J104","v":0},3.0691264810098202,0.90342631566633735,2.1657001653434831,0.53854555114133285,1.229024801047822,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L104","v":0.9453954721726926},{"$f":"'Min X+20'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+20'!C105","v":0},{"$f":"'Min X+20'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+20'!M104","v":2.1145111501533327},{"$f":"'Min X+20'!G105*W105","v":0},{"$f":"'Min X+20'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+20'!I105","v":0},{"$f":"'Min X+20'!J105","v":0},1.8638976171146813,0.5710911879459275,1.2928064291687538,0.37430428422676504,0.82170472098457892,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+20'!L105","v":0.44667930782620074},{"$f":"'Min X+20'!B106*U106","v":1.05},{"$f":"'Min X+20'!C106","v":0},{"$f":"'Min X+20'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+20'!M105","v":1.2038267699523502},{"$f":"'Min X+20'!G106*W106","v":0},{"$f":"'Min X+20'!H106*V106","v":1.05},{"$f":"'Min X+20'!I106","v":0},{"$f":"'Min X+20'!J106","v":0},0,0,0,0.4690132732175108,1.2640181084499678,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11564.523538420841},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12631.903569311015},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23861.37136366461},11377.852451734614,12483.518911930019,170.39342065161927,147.34484871949644,256.57489078604021,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23861.371363664635},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+22","index":68,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+22",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":24}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+22"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23779.969016186813},{"$f":"L107","v":11321.498890708466},12458.470125478354,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+21'!P107*106/206","v":132.02397292873914},{"$f":"'Min X+21'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+21'!C6","v":13.5},{"$f":"'Min X+21'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+21'!P107*100/206","v":124.55091785730107},{"$f":"'Min X+21'!G6*W6","v":0},{"$f":"'Min X+21'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+21'!I6","v":10.8},{"$f":"'Min X+21'!J6","v":9.9},{"$f":"L6+M6","v":255.24238929484207},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":129.93313701223067},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":125.3092522826114},{"$f":"B6*A6","v":0.19083591650846357},{"$f":"F6*H6","v":0.14166557468967184},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L6","v":131.67381007338847},{"$f":"'Min X+21'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+21'!C7","v":9},{"$f":"'Min X+21'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+21'!M6","v":126.95190328003881},{"$f":"'Min X+21'!G7*W7","v":0},{"$f":"'Min X+21'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+21'!I7","v":9},{"$f":"'Min X+21'!J7","v":12.100000000000001},{"$f":"L7+M7","v":255.68618651489692},131.85430975160583,123.83187676329108,1.950032178264027E-2,2.0026516747737349E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L7","v":132.72299693907362},{"$f":"'Min X+21'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+21'!C8","v":10.8},{"$f":"'Min X+21'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+21'!M7","v":124.65163788337195},{"$f":"'Min X+21'!G8*W8","v":0},{"$f":"'Min X+21'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+21'!I8","v":11.700000000000001},{"$f":"'Min X+21'!J8","v":9.9},253.4531366536705,127.0105886793621,126.4425479743084,1.2408259711534302E-2,9.0899090635501913E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L8","v":127.06178438895618},{"$f":"'Min X+21'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+21'!C9","v":9},{"$f":"'Min X+21'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+21'!M8","v":126.4908612406995},{"$f":"'Min X+21'!G9*W9","v":0},{"$f":"'Min X+21'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+21'!I9","v":9},{"$f":"'Min X+21'!J9","v":8.8000000000000007},251.72991696617703,125.04616090688972,126.68375605928732,1.5623482066475344E-2,7.1051814121819512E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L9","v":124.2741153804551},{"$f":"'Min X+21'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+21'!C10","v":9},{"$f":"'Min X+21'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+21'!M9","v":125.95512991091678},{"$f":"'Min X+21'!G10*W10","v":0},{"$f":"'Min X+21'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+21'!I10","v":9},{"$f":"'Min X+21'!J10","v":9.9},248.4131846379108,123.36464092073707,125.04854371717373,9.4744597180212876E-3,6.5861937430418387E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L10","v":121.41333260695228},{"$f":"'Min X+21'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+21'!C11","v":9.9},{"$f":"'Min X+21'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+21'!M10","v":123.20693170843991},{"$f":"'Min X+21'!G11*W11","v":0},{"$f":"'Min X+21'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+21'!I11","v":9.9},{"$f":"'Min X+21'!J11","v":13.200000000000001},241.30889306173941,121.40850733758116,119.90038572415824,4.8252693711318007E-3,6.5459842816694138E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L11","v":119.0892654927458},{"$f":"'Min X+21'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+21'!C12","v":3.6},{"$f":"'Min X+21'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+21'!M11","v":117.711553533865},{"$f":"'Min X+21'!G12*W12","v":0},{"$f":"'Min X+21'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+21'!I12","v":2.7},{"$f":"'Min X+21'!J12","v":1.1000000000000001},234.2904712039221,114.98528910217098,119.3051821017511,3.9763905748027824E-3,6.3714321139042782E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L12","v":111.93727701912245},{"$f":"'Min X+21'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+21'!C13","v":4.5},{"$f":"'Min X+21'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+21'!M12","v":116.42861766670461},{"$f":"'Min X+21'!G13*W13","v":0},{"$f":"'Min X+21'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+21'!I13","v":4.5},{"$f":"'Min X+21'!J13","v":3.3000000000000003},230.7552040369996,113.13299227283899,117.6222117641606,4.2847462834656709E-3,6.4059025440220884E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L13","v":109.84273708994544},{"$f":"'Min X+21'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+21'!C14","v":3.6},{"$f":"'Min X+21'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+21'!M13","v":114.51708215132103},{"$f":"'Min X+21'!G14*W14","v":0},{"$f":"'Min X+21'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+21'!I14","v":3.6},{"$f":"'Min X+21'!J14","v":3.3000000000000003},224.94791716252359,110.13732211761375,114.81059504490986,5.4149723316915862E-3,6.4871064111669593E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L14","v":106.49413701444327},{"$f":"'Min X+21'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+21'!C15","v":2.7},{"$f":"'Min X+21'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+21'!M14","v":111.37241831737329},{"$f":"'Min X+21'!G15*W15","v":0},{"$f":"'Min X+21'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+21'!I15","v":2.7},{"$f":"'Min X+21'!J15","v":3.3000000000000003},215.55320830402226,104.78733283779407,110.7658754662282,6.804176649195315E-3,6.5428511450998875E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L15","v":101.0370325731692},{"$f":"'Min X+21'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+21'!C16","v":4.5},{"$f":"'Min X+21'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+21'!M15","v":107.22659292338984},{"$f":"'Min X+21'!G16*W16","v":0},{"$f":"'Min X+21'!H16*V16","v":6.26325E-5},{"$f":"'Min X+21'!I16","v":4.5},{"$f":"'Min X+21'!J16","v":3.3000000000000003},210.64895296066265,102.22907590685406,108.41987705380858,7.9566663151370738E-3,6.7158695812742147E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L16","v":98.480337162635351},{"$f":"'Min X+21'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+21'!C17","v":5.4},{"$f":"'Min X+21'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+21'!M16","v":104.88201114435842},{"$f":"'Min X+21'!G17*W17","v":0},{"$f":"'Min X+21'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+21'!I17","v":5.4},{"$f":"'Min X+21'!J17","v":3.3000000000000003},206.44607400766259,99.471237579481524,106.97483642818106,9.0995831538275077E-3,7.1747161773576991E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L17","v":95.711183033183588},{"$f":"'Min X+21'!B18*U18","v":1.043742E-4},{"$f":"'Min X+21'!C18","v":5.4},{"$f":"'Min X+21'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+21'!M17","v":103.42620610313874},{"$f":"'Min X+21'!G18*W18","v":0},{"$f":"'Min X+21'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+21'!I18","v":5.4},{"$f":"'Min X+21'!J18","v":3.3000000000000003},201.119634635739,95.601193255023446,105.51844138071556,9.9897781601421109E-3,7.7647224231931428E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L18","v":92.036330154381076},{"$f":"'Min X+21'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+21'!C19","v":1.8},{"$f":"'Min X+21'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+21'!M18","v":102.15392849066681},{"$f":"'Min X+21'!G19*W19","v":0},{"$f":"'Min X+21'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+21'!I19","v":1.8},{"$f":"'Min X+21'!J19","v":2.2000000000000002},188.97073217251739,87.225404777029269,101.7453273954881,1.0925377351810399E-2,8.6010951787000699E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L19","v":84.06577934051117},{"$f":"'Min X+21'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+21'!C20","v":3.6},{"$f":"'Min X+21'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+21'!M19","v":98.76317433309066},{"$f":"'Min X+21'!G20*W20","v":0},{"$f":"'Min X+21'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+21'!I20","v":3.6},{"$f":"'Min X+21'!J20","v":2.2000000000000002},185.60797456734258,85.454076318493208,100.15389824884936,1.1703022017952296E-2,9.2760842412997063E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L20","v":82.919592353824584},{"$f":"'Min X+21'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+21'!C21","v":3.6},{"$f":"'Min X+21'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+21'!M20","v":97.76166485618154},{"$f":"'Min X+21'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+21'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+21'!I21","v":3.6},{"$f":"'Min X+21'!J21","v":0},185.65677230986449,84.30538943413444,101.35138287573004,1.4202919690141404E-2,1.0281980451500795E-2,3.1559613239352288E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L21","v":82.293559422909226},{"$f":"'Min X+21'!B22*U22","v":2.180913E-4},{"$f":"'Min X+21'!C22","v":5.4},{"$f":"'Min X+21'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+21'!M21","v":99.452343373381694},{"$f":"'Min X+21'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+21'!H22*V22","v":1.165731E-4},{"$f":"'Min X+21'!I22","v":5.4},{"$f":"'Min X+21'!J22","v":11},178.21636181896545,84.375611913553058,93.840749905412395,1.7947509356169525E-2,1.1593467969299562E-2,0.16008688898665396,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L22","v":83.275821085176034},{"$f":"'Min X+21'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+21'!C23","v":5.4},{"$f":"'Min X+21'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+21'!M22","v":92.802511939252952},{"$f":"'Min X+21'!G23*W23","v":2.911706933333333},{"$f":"'Min X+21'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+21'!I23","v":5.4},{"$f":"'Min X+21'!J23","v":8.8000000000000007},171.44273225675548,82.052071437243626,89.390660819511851,2.3749647932416178E-2,1.1851119741110848E-2,0.27021371744427219,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L23","v":81.68104458226351},{"$f":"'Min X+21'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+21'!C24","v":9},{"$f":"'Min X+21'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+21'!M23","v":89.040344339268728},{"$f":"'Min X+21'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+21'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+21'!I24","v":9},{"$f":"'Min X+21'!J24","v":8.8000000000000007},172.17857651841325,82.950583221298814,89.227993297114438,3.0461360964690282E-2,1.235104215428994E-2,0.44942646640239253,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L24","v":83.601403848492623},{"$f":"'Min X+21'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+21'!C25","v":8.1},{"$f":"'Min X+21'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+21'!M24","v":89.84262969956275},{"$f":"'Min X+21'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+21'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+21'!I25","v":8.1},{"$f":"'Min X+21'!J25","v":9.9},170.89120689016016,82.862001027113976,88.029205863046172,3.9402821378642691E-2,1.3423836516560168E-2,0.89165779285440816,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L25","v":84.160031126254609},{"$f":"'Min X+21'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+21'!C26","v":7.2},{"$f":"'Min X+21'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+21'!M25","v":89.255463079645097},{"$f":"'Min X+21'!G26*W26","v":15.306837000000002},{"$f":"'Min X+21'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+21'!I26","v":7.2},{"$f":"'Min X+21'!J26","v":9.9},170.15507966575603,83.61382670739809,86.54125295835793,4.6204418856521545E-2,1.4210121287159982E-2,1.3662188247196456,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L26","v":85.988543428632482},{"$f":"'Min X+21'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+21'!C27","v":6.3},{"$f":"'Min X+21'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+21'!M26","v":88.785537773701918},{"$f":"'Min X+21'!G27*W27","v":21.305263666666665},{"$f":"'Min X+21'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+21'!I27","v":7.2},{"$f":"'Min X+21'!J27","v":8.8000000000000007},171.70919737988316,84.538683251188147,87.170514128695004,4.9860177444326394E-2,1.502364500691698E-2,1.8915992920555122,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L27","v":105.50876031299745},{"$f":"'Min X+21'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+21'!C28","v":9.9},{"$f":"'Min X+21'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+21'!M27","v":84.91468042864372},{"$f":"'Min X+21'!G28*W28","v":31.265836333333329},{"$f":"'Min X+21'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+21'!I28","v":9.9},{"$f":"'Min X+21'!J28","v":9.9},191.4470612752591,106.54755492381004,84.899506351449077,6.1205389187421126E-2,1.5174077194636744E-2,2.6549285005792771,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L28","v":123.54702568520869},{"$f":"'Min X+21'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+21'!C29","v":9},{"$f":"'Min X+21'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+21'!M28","v":126.01582353117142},{"$f":"'Min X+21'!G29*W29","v":36.286725666666669},{"$f":"'Min X+21'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+21'!I29","v":9},{"$f":"'Min X+21'!J29","v":8.8000000000000007},244.36855336135079,118.17649713593794,126.19205622541286,7.0528549270760965E-2,2.3767305758568648E-2,4.5727016181346949,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L29","v":108.04589422459841},{"$f":"'Min X+21'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+21'!C30","v":12.6},{"$f":"'Min X+21'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+21'!M29","v":109.3498952198819},{"$f":"'Min X+21'!G30*W30","v":47.599154666666664},{"$f":"'Min X+21'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+21'!I30","v":12.6},{"$f":"'Min X+21'!J30","v":7.7000000000000011},224.91311252816723,110.68507113361605,114.22804139455118,6.082309098235459E-2,2.1853825330705023E-2,5.2049625753549522,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L30","v":143.22328865698171},{"$f":"'Min X+21'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+21'!C31","v":12.6},{"$f":"'Min X+21'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+21'!M30","v":133.39215587190154},{"$f":"'Min X+21'!G31*W31","v":57.346027999999997},{"$f":"'Min X+21'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+21'!I31","v":13.5},{"$f":"'Min X+21'!J31","v":8.8000000000000007},282.80761479744478,144.74369670768496,138.0639180897598,7.9591949296738032E-2,2.8237782141718942E-2,7.6495103056104297,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L31","v":150.72798372288025},{"$f":"'Min X+21'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+21'!C32","v":11.700000000000001},{"$f":"'Min X+21'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+21'!M31","v":133.88179860635},{"$f":"'Min X+21'!G32*W32","v":63.288791000000003},{"$f":"'Min X+21'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+21'!I32","v":11.700000000000001},{"$f":"'Min X+21'!J32","v":9.9},282.59694070927014,146.94533323506147,135.65160747420867,8.2650487818771184E-2,3.0191132141298743E-2,8.4732171707013766,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L32","v":158.78337997153446},{"$f":"'Min X+21'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+21'!C33","v":13.5},{"$f":"'Min X+21'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+21'!M32","v":176.45091386721174},{"$f":"'Min X+21'!G33*W33","v":79.520256666666668},{"$f":"'Min X+21'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+21'!I33","v":13.5},{"$f":"'Min X+21'!J33","v":12.100000000000001},333.50532161054076,155.69693791442825,177.80838369611251,8.6442057106199788E-2,4.2530171099237839E-2,14.031421959788572,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L33","v":154.71027716861096},{"$f":"'Min X+21'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+21'!C34","v":13.5},{"$f":"'Min X+21'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+21'!M33","v":152.18982493756127},{"$f":"'Min X+21'!G34*W34","v":91.27938833333333},{"$f":"'Min X+21'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+21'!I34","v":13.5},{"$f":"'Min X+21'!J34","v":9.9},307.37588270949811,151.62546803859183,155.75041467090625,8.480913001912925E-2,3.9410266655013071E-2,13.891794130857672,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L34","v":174.56425306428946},{"$f":"'Min X+21'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+21'!C35","v":18.900000000000002},{"$f":"'Min X+21'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+21'!M34","v":194.04208398471636},{"$f":"'Min X+21'!G35*W35","v":105.91664},{"$f":"'Min X+21'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+21'!I35","v":17.100000000000001},{"$f":"'Min X+21'!J35","v":14.3},369.25364071022693,172.46568350841562,196.78795720181131,9.856955587383355E-2,5.4126782905042824E-2,20.552285554258969,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L35","v":153.42138020275092},{"$f":"'Min X+21'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+21'!C36","v":18},{"$f":"'Min X+21'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+21'!M35","v":168.68941705461899},{"$f":"'Min X+21'!G36*W36","v":104.56649999999999},{"$f":"'Min X+21'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+21'!I36","v":18},{"$f":"'Min X+21'!J36","v":13.200000000000001},327.16863399516842,153.73010578485048,173.43852821031794,9.1274417900450378E-2,5.0888844301053032E-2,17.639261928441815,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L36","v":165.34141174154223},{"$f":"'Min X+21'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+21'!C37","v":15.3},{"$f":"'Min X+21'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+21'!M36","v":188.09600186523105},{"$f":"'Min X+21'!G37*W37","v":109.80175999999999},{"$f":"'Min X+21'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+21'!I37","v":15.3},{"$f":"'Min X+21'!J37","v":14.3},353.07105144702712,164.03660386673926,189.03444758028786,0.10480787480299333,6.155428494319555E-2,20.653272053765651,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L37","v":183.57369723469444},{"$f":"'Min X+21'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+21'!C38","v":18},{"$f":"'Min X+21'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+21'!M37","v":215.54449420534385},{"$f":"'Min X+21'!G38*W38","v":105.63626333333332},{"$f":"'Min X+21'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+21'!I38","v":17.100000000000001},{"$f":"'Min X+21'!J38","v":15.400000000000002},402.11770891166589,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":184.95001641583178},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":217.16769249583413},0.12368081886265742,{"$f":"F38*H38","v":7.6801709509715321E-2},{"$f":"G38*F38/1000","v":22.769314949925839},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L38","v":191.70128493867722},{"$f":"'Min X+21'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+21'!C39","v":15.3},{"$f":"'Min X+21'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+21'!M38","v":222.95643835372675},{"$f":"'Min X+21'!G39*W39","v":94.069126666666662},{"$f":"'Min X+21'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+21'!I39","v":14.4},{"$f":"'Min X+21'!J39","v":15.400000000000002},414.43451205528407,192.5645806101256,221.86993144515847,0.13670432855162995,8.6506908568273394E-2,20.97331744064558,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L39","v":191.59347634077463},{"$f":"'Min X+21'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+21'!C40","v":13.5},{"$f":"'Min X+21'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+21'!M39","v":233.73179419199474},{"$f":"'Min X+21'!G40*W40","v":90.428789999999992},{"$f":"'Min X+21'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+21'!I40","v":12.6},{"$f":"'Min X+21'!J40","v":16.5},420.38191455722915,190.649245954875,229.73266860235415,0.14423038589961876,9.9125589640581574E-2,21.136083333311113,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L40","v":205.60902794492134},{"$f":"'Min X+21'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+21'!C41","v":13.5},{"$f":"'Min X+21'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+21'!M40","v":212.7294957896238},{"$f":"'Min X+21'!G41*W41","v":78.359502333333324},{"$f":"'Min X+21'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+21'!I41","v":12.6},{"$f":"'Min X+21'!J41","v":16.5},414.47610343902772,205.74525979901884,208.73084364000886,0.1637681459025053,9.8652149614923385E-2,16.669377421695849,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L41","v":199.64166062165719},{"$f":"'Min X+21'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+21'!C42","v":15.3},{"$f":"'Min X+21'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+21'!M41","v":210.14063613417846},{"$f":"'Min X+21'!G42*W42","v":69.060110666666645},{"$f":"'Min X+21'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+21'!I42","v":14.4},{"$f":"'Min X+21'!J42","v":16.5},410.60673950871387,202.67283175475674,207.93390775395713,0.16882886690048032,0.10672838022134692,14.512335586990094,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L42","v":204.28241167655017},{"$f":"'Min X+21'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+21'!C43","v":10.8},{"$f":"'Min X+21'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+21'!M42","v":188.65964439295323},{"$f":"'Min X+21'!G43*W43","v":55.683401333333322},{"$f":"'Min X+21'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+21'!I43","v":10.8},{"$f":"'Min X+21'!J43","v":16.5},386.75261267962514,203.89780663028773,182.85480604933741,0.18460504626243437,0.10483834361582628,10.505210694136762,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L43","v":177.87141299279028},{"$f":"'Min X+21'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+21'!C44","v":11.700000000000001},{"$f":"'Min X+21'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+21'!M43","v":167.36699825384304},{"$f":"'Min X+21'!G44*W44","v":44.269151333333326},{"$f":"'Min X+21'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+21'!I44","v":10.8},{"$f":"'Min X+21'!J44","v":16.5},339.96347051879047,178.39821723226939,161.56525328652111,0.17319576052087271,0.10174496732193437,7.4091949739051115,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L44","v":148.74602450344582},{"$f":"'Min X+21'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+21'!C45","v":9},{"$f":"'Min X+21'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+21'!M44","v":160.19430717894318},{"$f":"'Min X+21'!G45*W45","v":35.926175333333333},{"$f":"'Min X+21'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+21'!I45","v":9},{"$f":"'Min X+21'!J45","v":3.3000000000000003},314.57643299746411,148.78851822685661,165.7879147706075,0.15750627658920238,0.10639240833566642,5.7551687671125711,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L45","v":177.61602319961406},{"$f":"'Min X+21'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+21'!C46","v":10.8},{"$f":"'Min X+21'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+21'!M45","v":168.19222915070401},{"$f":"'Min X+21'!G46*W46","v":27.530689666666667},{"$f":"'Min X+21'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+21'!I46","v":10.8},{"$f":"'Min X+21'!J46","v":5.5},352.77958703577889,179.40933156662868,173.37025546915021,0.20669163298537346,0.12197368155381287,4.630448065092919,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L46","v":159.48444430877154},{"$f":"'Min X+21'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+21'!C47","v":12.6},{"$f":"'Min X+21'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+21'!M46","v":175.1793693732636},{"$f":"'Min X+21'!G47*W47","v":17.944974333333331},{"$f":"'Min X+21'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+21'!I47","v":12.6},{"$f":"'Min X+21'!J47","v":8.8000000000000007},340.8189436717243,161.97833241419355,178.84061125753075,0.20611189457799459,0.13875811573282787,3.143589287132734,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L47","v":145.03154476225916},{"$f":"'Min X+21'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+21'!C48","v":8.1},{"$f":"'Min X+21'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+21'!M47","v":151.88823334038293},{"$f":"'Min X+21'!G48*W48","v":11.733950333333333},{"$f":"'Min X+21'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+21'!I48","v":7.2},{"$f":"'Min X+21'!J48","v":8.8000000000000007},295.37856696152107,145.22173280770355,150.1568341538175,0.20981195455562371,0.13139918656540361,1.7822489862337973,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L48","v":138.91224579432739},{"$f":"'Min X+21'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+21'!C49","v":9.9},{"$f":"'Min X+21'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+21'!M48","v":151.86348933032596},{"$f":"'Min X+21'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+21'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+21'!I49","v":9.9},{"$f":"'Min X+21'!J49","v":8.8000000000000007},292.60547967869172,139.78578892587612,152.81969075281563,0.22645686845127316,0.14379857751031563,1.0456542182357387,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L49","v":156.95802683831647},{"$f":"'Min X+21'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+21'!C50","v":9.9},{"$f":"'Min X+21'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+21'!M49","v":148.48517495282837},{"$f":"'Min X+21'!G50*W50","v":4.298202166666667},{"$f":"'Min X+21'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+21'!I50","v":9.9},{"$f":"'Min X+21'!J50","v":7.7000000000000011},309.40027908058579,158.86927119558155,150.53100788500424,0.28875564273494408,0.15416706782415018,0.638219300700126,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L50","v":125.5096166067128},{"$f":"'Min X+21'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+21'!C51","v":9},{"$f":"'Min X+21'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+21'!M50","v":149.56468756644114},{"$f":"'Min X+21'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+21'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+21'!I51","v":9},{"$f":"'Min X+21'!J51","v":7.7000000000000011},276.14454200765351,125.45035578452489,150.69418622312864,0.25926082218790542,0.17050134331250744,0.34236034013444089,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L51","v":110.14334657205818},{"$f":"'Min X+21'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+21'!C52","v":7.2},{"$f":"'Min X+21'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+21'!M51","v":114.93320318798793},{"$f":"'Min X+21'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+21'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+21'!I52","v":7.2},{"$f":"'Min X+21'!J52","v":6.6000000000000005},225.88028927984379,110.49099900113517,115.38929027870864,0.25234757092302013,0.14391290927929967,0.15201198009937628,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L52","v":127.46525435716997},{"$f":"'Min X+21'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+21'!C53","v":4.5},{"$f":"'Min X+21'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+21'!M52","v":126.36910902093662},{"$f":"'Min X+21'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+21'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+21'!I53","v":5.4},{"$f":"'Min X+21'!J53","v":6.6000000000000005},251.13954125073212,126.1443563028665,124.99518494786561,0.32089805430345908,0.17392407307102201,9.1985139747928782E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L53","v":104.15782548040569},{"$f":"'Min X+21'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+21'!C54","v":4.5},{"$f":"'Min X+21'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+21'!M53","v":110.51878958238461},{"$f":"'Min X+21'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+21'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+21'!I54","v":4.5},{"$f":"'Min X+21'!J54","v":4.4000000000000004},213.32133704718342,102.86969225821309,110.45164478897033,0.28813322219260096,0.16714479341427893,7.6407937704120785E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L54","v":104.58106714469835},{"$f":"'Min X+21'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+21'!C55","v":5.4},{"$f":"'Min X+21'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+21'!M54","v":110.67087529393828},{"$f":"'Min X+21'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+21'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+21'!I55","v":5.4},{"$f":"'Min X+21'!J55","v":4.4000000000000004},212.34748978151771,100.86044970422357,111.48704007729415,0.32061744047479668,0.18383521664413233,0.10202750944571511,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L55","v":103.8286818944613},{"$f":"'Min X+21'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+21'!C56","v":2.7},{"$f":"'Min X+21'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+21'!M55","v":107.18302129367147},{"$f":"'Min X+21'!G56*W56","v":0},{"$f":"'Min X+21'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+21'!I56","v":2.7},{"$f":"'Min X+21'!J56","v":4.4000000000000004},205.96013283879662,100.67263691335629,105.28749592544034,0.35604498110501759,0.19552536823113284,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L56","v":130.74948918271414},{"$f":"'Min X+21'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+21'!C57","v":2.7},{"$f":"'Min X+21'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+21'!M56","v":118.47338186045309},{"$f":"'Min X+21'!G57*W57","v":0},{"$f":"'Min X+21'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+21'!I57","v":2.7},{"$f":"'Min X+21'!J57","v":4.4000000000000004},247.28108416052606,130.74514486008778,116.53593930043827,0.50434432262636353,0.23744256001481945,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L57","v":125.99021361684103},{"$f":"'Min X+21'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+21'!C58","v":2.7},{"$f":"'Min X+21'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+21'!M57","v":120.68554326414176},{"$f":"'Min X+21'!G58*W58","v":0},{"$f":"'Min X+21'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+21'!I58","v":2.7},{"$f":"'Min X+21'!J58","v":4.4000000000000004},243.56190773636314,124.84232738940953,118.71958034695359,0.5478862274314853,0.26596291718816106,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L58","v":118.75876599352077},{"$f":"'Min X+21'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+21'!C59","v":2.7},{"$f":"'Min X+21'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+21'!M58","v":121.88735351508238},{"$f":"'Min X+21'!G59*W59","v":0},{"$f":"'Min X+21'!H59*V59","v":2.425647E-3},{"$f":"'Min X+21'!I59","v":2.7},{"$f":"'Min X+21'!J59","v":4.4000000000000004},238.56926313806898,118.67756531637839,119.89169782169058,0.58120067714237322,0.29565569339179903,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L59","v":141.92169868484606},{"$f":"'Min X+21'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+21'!C60","v":4.5},{"$f":"'Min X+21'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+21'!M59","v":142.39370135074518},{"$f":"'Min X+21'!G60*W60","v":0},{"$f":"'Min X+21'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+21'!I60","v":4.5},{"$f":"'Min X+21'!J60","v":3.3000000000000003},284.45716075845701,141.24417977159052,143.21298098686651,0.7775189132555459,0.38072036387866187,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L60","v":127.5171068772386},{"$f":"'Min X+21'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+21'!C61","v":4.5},{"$f":"'Min X+21'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+21'!M60","v":109.45982702015716},{"$f":"'Min X+21'!G61*W61","v":0},{"$f":"'Min X+21'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+21'!I61","v":4.5},{"$f":"'Min X+21'!J61","v":3.3000000000000003},238.27734586962393,127.94059799016138,110.33674787946255,0.77650888707721699,0.32307914069462246,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L61","v":126.13149066211659},{"$f":"'Min X+21'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+21'!C62","v":3.6},{"$f":"'Min X+21'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+21'!M61","v":121.07216717425243},{"$f":"'Min X+21'!G62*W62","v":0},{"$f":"'Min X+21'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+21'!I62","v":3.6},{"$f":"'Min X+21'!J62","v":3.3000000000000003},247.65765022733922,126.68050987420467,120.97714035313456,0.85098078791190179,0.39502682111786958,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L62","v":139.77191315940729},{"$f":"'Min X+21'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+21'!C63","v":3.6},{"$f":"'Min X+21'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+21'!M62","v":143.22161889170192},{"$f":"'Min X+21'!G63*W63","v":0},{"$f":"'Min X+21'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+21'!I63","v":2.7},{"$f":"'Min X+21'!J63","v":3.3000000000000003},281.12999964098776,139.02576235243174,142.10423728855605,1.0461508069755354,0.51738160314585646,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L63","v":147.27174410062497},{"$f":"'Min X+21'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+21'!C64","v":1.8},{"$f":"'Min X+21'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+21'!M63","v":151.73481576319708},{"$f":"'Min X+21'!G64*W64","v":0},{"$f":"'Min X+21'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+21'!I64","v":1.8},{"$f":"'Min X+21'!J64","v":3.3000000000000003},294.17084649840052,144.54367638072418,149.62717011767634,1.2280677199007926,0.60764564552072187,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L64","v":151.90535758628431},{"$f":"'Min X+21'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+21'!C65","v":2.7},{"$f":"'Min X+21'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+21'!M64","v":170.9768060512676},{"$f":"'Min X+21'!G65*W65","v":0},{"$f":"'Min X+21'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+21'!I65","v":2.7},{"$f":"'Min X+21'!J65","v":2.2000000000000002},321.7050028807484,150.98838273976051,170.71662014098789,1.4169748465237932,0.76018591027971116,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L65","v":141.17507260305663},{"$f":"'Min X+21'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+21'!C66","v":1.8},{"$f":"'Min X+21'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+21'!M65","v":177.23506976515293},{"$f":"'Min X+21'!G66*W66","v":0},{"$f":"'Min X+21'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+21'!I66","v":1.8},{"$f":"'Min X+21'!J66","v":2.2000000000000002},315.25572951798017,139.29662866569043,175.95910085228977,1.4784439373662088,0.87596891286319878,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L66","v":158.85911308879207},{"$f":"'Min X+21'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+21'!C67","v":2.7},{"$f":"'Min X+21'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+21'!M66","v":192.96003428667663},{"$f":"'Min X+21'!G67*W67","v":0},{"$f":"'Min X+21'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+21'!I67","v":2.7},{"$f":"'Min X+21'!J67","v":2.2000000000000002},349.88646261731952,157.48799587047867,192.39846674684085,1.8711172183133882,1.0615675398357804,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L67","v":180.03151700623062},{"$f":"'Min X+21'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+21'!C68","v":1.8},{"$f":"'Min X+21'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+21'!M67","v":201.35379022587648},{"$f":"'Min X+21'!G68*W68","v":0},{"$f":"'Min X+21'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+21'!I68","v":1.8},{"$f":"'Min X+21'!J68","v":2.2000000000000002},376.97068002865922,177.25155350571367,199.71912652294557,2.3799635005169728,1.2346637029309417,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L68","v":152.49200752693147},{"$f":"'Min X+21'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+21'!C69","v":1.8},{"$f":"'Min X+21'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+21'!M68","v":182.56780545271221},{"$f":"'Min X+21'!G69*W69","v":0},{"$f":"'Min X+21'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+21'!I69","v":1.8},{"$f":"'Min X+21'!J69","v":3.3000000000000003},330.76137570879587,150.94265739578466,179.81871831301123,2.2493501311468305,1.2490871397009837,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L69","v":173.38769047278157},{"$f":"'Min X+21'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+21'!C70","v":0},{"$f":"'Min X+21'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+21'!M69","v":217.7168302501444},{"$f":"'Min X+21'!G70*W70","v":0},{"$f":"'Min X+21'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+21'!I70","v":0},{"$f":"'Min X+21'!J70","v":0},386.60450129967182,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":170.55179105670382},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":216.05271024296803},2.8358994160777451,{"$f":"F70*H70","v":1.6641200071763753},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L70","v":193.8458250046946},{"$f":"'Min X+21'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+21'!C71","v":0},{"$f":"'Min X+21'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+21'!M70","v":217.73566092307348},{"$f":"'Min X+21'!G71*W71","v":0},{"$f":"'Min X+21'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+21'!I71","v":0},{"$f":"'Min X+21'!J71","v":0},{"$f":"L71+M71","v":404.01745301056843},188.14294521854367,215.87450779202476,3.5028797861509409,1.8611531310487186,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L71","v":176.44062147575565},{"$f":"'Min X+21'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+21'!C72","v":2.7},{"$f":"'Min X+21'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+21'!M71","v":228.02312986635428},{"$f":"'Min X+21'!G72*W72","v":0},{"$f":"'Min X+21'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+21'!I72","v":2.7},{"$f":"'Min X+21'!J72","v":2.2000000000000002},399.76368819608228,173.42239940933291,226.3412887867494,3.5182220664227399,2.1818410796048893,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L72","v":199.51806019465104},{"$f":"'Min X+21'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+21'!C73","v":1.8},{"$f":"'Min X+21'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+21'!M72","v":257.6015890378311},{"$f":"'Min X+21'!G73*W73","v":0},{"$f":"'Min X+21'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+21'!I73","v":1.8},{"$f":"'Min X+21'!J73","v":2.2000000000000002},450.27215111396617,195.83150276055804,254.44064835340814,4.3865574340930271,2.7609406844230047,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L73","v":210.02190846215478},{"$f":"'Min X+21'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+21'!C74","v":0.9},{"$f":"'Min X+21'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+21'!M73","v":240.82913647740418},{"$f":"'Min X+21'!G74*W74","v":0},{"$f":"'Min X+21'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+21'!I74","v":0.9},{"$f":"'Min X+21'!J74","v":2.2000000000000002},441.37522481392216,204.73787851092231,236.63734630299982,5.0840299512324751,2.8917901744043788,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L74","v":203.13418121507527},{"$f":"'Min X+21'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+21'!C75","v":0.9},{"$f":"'Min X+21'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+21'!M74","v":240.00096379141377},{"$f":"'Min X+21'!G75*W75","v":0},{"$f":"'Min X+21'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+21'!I75","v":0.9},{"$f":"'Min X+21'!J75","v":2.2000000000000002},433.00292840541374,197.53001819715763,235.47291020825614,5.4041630179176456,3.2280535831576369,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L75","v":191.78155298939026},{"$f":"'Min X+21'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+21'!C76","v":0.9},{"$f":"'Min X+21'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+21'!M75","v":236.87638330034378},{"$f":"'Min X+21'!G76*W76","v":0},{"$f":"'Min X+21'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+21'!I76","v":0.9},{"$f":"'Min X+21'!J76","v":2.2000000000000002},417.98778115527222,185.97943714781451,232.00834400745771,5.602115841575781,3.5680392928860702,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L76","v":201.74515090451627},{"$f":"'Min X+21'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+21'!C77","v":1.8},{"$f":"'Min X+21'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+21'!M76","v":225.27613225939572},{"$f":"'Min X+21'!G77*W77","v":0},{"$f":"'Min X+21'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+21'!I77","v":1.8},{"$f":"'Min X+21'!J77","v":2.2000000000000002},417.04788387457666,195.97124534529991,221.07663852927672,6.4739055592163703,3.7994937301190324,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L77","v":157.67751409028469},{"$f":"'Min X+21'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+21'!C78","v":0.9},{"$f":"'Min X+21'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+21'!M77","v":182.62810605543962},{"$f":"'Min X+21'!G78*W78","v":0},{"$f":"'Min X+21'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+21'!I78","v":0.9},{"$f":"'Min X+21'!J78","v":2.2000000000000002},329.79105660367406,151.91187575647956,177.87918084719448,5.5656383338051532,3.4489252082451594,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L78","v":143.70205249385339},{"$f":"'Min X+21'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+21'!C79","v":0.9},{"$f":"'Min X+21'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+21'!M78","v":181.36411396659904},{"$f":"'Min X+21'!G79*W79","v":0},{"$f":"'Min X+21'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+21'!I79","v":0.9},{"$f":"'Min X+21'!J79","v":2.2000000000000002},313.05482731669679,136.82383886592763,176.23098845076913,5.5782136279257806,3.8331255158299076,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L79","v":120.42770627226602},{"$f":"'Min X+21'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+21'!C80","v":0.9},{"$f":"'Min X+21'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+21'!M79","v":143.08062941170633},{"$f":"'Min X+21'!G80*W80","v":0},{"$f":"'Min X+21'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+21'!I80","v":0.9},{"$f":"'Min X+21'!J80","v":2.2000000000000002},253.49703706683124,115.098379167258,138.39865789957324,5.1293271050080378,3.3819715121330969,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L80","v":117.99556751805621},{"$f":"'Min X+21'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+21'!C81","v":1.8},{"$f":"'Min X+21'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+21'!M80","v":153.13778994018273},{"$f":"'Min X+21'!G81*W81","v":0},{"$f":"'Min X+21'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+21'!I81","v":1.8},{"$f":"'Min X+21'!J81","v":2.2000000000000002},261.88154981439448,113.19786889110107,148.68368092329339,5.4976986269551462,4.0541090168893437,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L81","v":103.25008393816933},{"$f":"'Min X+21'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+21'!C82","v":0.9},{"$f":"'Min X+21'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+21'!M81","v":122.61406092631333},{"$f":"'Min X+21'!G82*W82","v":0},{"$f":"'Min X+21'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+21'!I82","v":0.9},{"$f":"'Min X+21'!J82","v":2.2000000000000002},215.46088135714498,97.79097573616319,117.66990562098179,5.2591082020061402,3.6441553053315361,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L82","v":97.661912579347273},{"$f":"'Min X+21'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+21'!C83","v":0.9},{"$f":"'Min X+21'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+21'!M82","v":110.12729590334607},{"$f":"'Min X+21'!G83*W83","v":0},{"$f":"'Min X+21'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+21'!I83","v":0.9},{"$f":"'Min X+21'!J83","v":2.2000000000000002},197.15400065113965,92.011889962919938,105.1421106882197,5.4500226164273453,3.6851852151263622,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L83","v":89.577076380007995},{"$f":"'Min X+21'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+21'!C84","v":0},{"$f":"'Min X+21'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+21'!M83","v":94.847771690692468},{"$f":"'Min X+21'!G84*W84","v":0},{"$f":"'Min X+21'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+21'!I84","v":0},{"$f":"'Min X+21'!J84","v":1.1000000000000001},174.24350604949882,84.080439354144232,90.163066695354587,5.4966370258637687,3.5847049953378805,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L84","v":79.532254591068707},{"$f":"'Min X+21'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+21'!C85","v":2.7},{"$f":"'Min X+21'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+21'!M84","v":85.22050940388732},{"$f":"'Min X+21'!G85*W85","v":0},{"$f":"'Min X+21'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+21'!I85","v":2.7},{"$f":"'Min X+21'!J85","v":1.1000000000000001},160.02169677868187,76.849829172637769,83.171867606044088,5.3824254184309472,3.6486417978432359,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L85","v":83.926355543322671},{"$f":"'Min X+21'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+21'!C86","v":0},{"$f":"'Min X+21'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+21'!M85","v":85.319803626634283},{"$f":"'Min X+21'!G86*W86","v":0},{"$f":"'Min X+21'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+21'!I86","v":0},{"$f":"'Min X+21'!J86","v":0},158.81888440468893,77.648090491060401,81.170793913628529,6.2782650522622641,4.1490097130057499,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L86","v":71.842102934102215},{"$f":"'Min X+21'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+21'!C87","v":0},{"$f":"'Min X+21'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+21'!M86","v":82.533138581118521},{"$f":"'Min X+21'!G87*W87","v":0},{"$f":"'Min X+21'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+21'!I87","v":0},{"$f":"'Min X+21'!J87","v":0},143.85364874503523,65.888513505467444,77.9651352395678,5.9535894286347784,4.5680033415507202,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L87","v":62.734616174431849},{"$f":"'Min X+21'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+21'!C88","v":0},{"$f":"'Min X+21'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+21'!M87","v":69.849664082977853},{"$f":"'Min X+21'!G88*W88","v":0},{"$f":"'Min X+21'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+21'!I88","v":0},{"$f":"'Min X+21'!J88","v":0},122.4046813545005,56.960641187722295,65.444040166778208,5.7739749867095549,4.4056239161996409,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L88","v":50.406858219649848},{"$f":"'Min X+21'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+21'!C89","v":0.9},{"$f":"'Min X+21'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+21'!M88","v":60.710772259953167},{"$f":"'Min X+21'!G89*W89","v":0},{"$f":"'Min X+21'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+21'!I89","v":0.9},{"$f":"'Min X+21'!J89","v":0},103.40074349671761,46.149255693716995,57.251487803000622,5.1576025259328482,4.3592844569525457,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L89","v":43.540376931404403},{"$f":"'Min X+21'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+21'!C90","v":0},{"$f":"'Min X+21'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+21'!M89","v":50.133180471266321},{"$f":"'Min X+21'!G90*W90","v":0},{"$f":"'Min X+21'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+21'!I90","v":0},{"$f":"'Min X+21'!J90","v":0},84.630535821525115,38.588776083827327,46.041759737697781,4.9516008475770752,4.0914207335685377,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L90","v":39.216007761100883},{"$f":"'Min X+21'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+21'!C91","v":0},{"$f":"'Min X+21'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+21'!M90","v":61.911717540762218},{"$f":"'Min X+21'!G91*W91","v":0},{"$f":"'Min X+21'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+21'!I91","v":0},{"$f":"'Min X+21'!J91","v":0},90.441224872623408,34.266275419276923,56.174949453346485,4.9497323418239567,5.7367680874157321,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L91","v":35.13771273133986},{"$f":"'Min X+21'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+21'!C92","v":0},{"$f":"'Min X+21'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+21'!M91","v":48.89093706921583},{"$f":"'Min X+21'!G92*W92","v":0},{"$f":"'Min X+21'!H92*V92","v":0.105049539},{"$f":"'Min X+21'!I92","v":0},{"$f":"'Min X+21'!J92","v":0},73.981995444278738,30.227028775462031,43.754966668816699,4.9106839558778308,5.1359704003991338,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L92","v":29.168922597819673},{"$f":"'Min X+21'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+21'!C93","v":0},{"$f":"'Min X+21'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+21'!M92","v":51.288485979384468},{"$f":"'Min X+21'!G93*W93","v":0},{"$f":"'Min X+21'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+21'!I93","v":0},{"$f":"'Min X+21'!J93","v":0},69.859923015418474,24.667901519068771,45.192021496349703,4.5010210787509042,6.096464483034767,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L93","v":26.254109778493174},{"$f":"'Min X+21'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+21'!C94","v":0},{"$f":"'Min X+21'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+21'!M93","v":44.865592071516808},{"$f":"'Min X+21'!G94*W94","v":0},{"$f":"'Min X+21'!H94*V94","v":0.1341807075},{"$f":"'Min X+21'!I94","v":0},{"$f":"'Min X+21'!J94","v":0},60.6400454488953,21.794550263941005,38.845495184954295,4.4595595145521676,6.0200968865625155,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L94","v":23.618519838329597},{"$f":"'Min X+21'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+21'!C95","v":0},{"$f":"'Min X+21'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+21'!M94","v":40.725828485901353},{"$f":"'Min X+21'!G95*W95","v":0},{"$f":"'Min X+21'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+21'!I95","v":0},{"$f":"'Min X+21'!J95","v":0},53.789604509128864,19.215147596323185,34.57445691280568,4.4033722420064123,6.1513715730956706,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L95","v":18.73787320545879},{"$f":"'Min X+21'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+21'!C96","v":0},{"$f":"'Min X+21'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+21'!M95","v":35.655156813111851},{"$f":"'Min X+21'!G96*W96","v":0},{"$f":"'Min X+21'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+21'!I96","v":0},{"$f":"'Min X+21'!J96","v":0},44.525711326284416,14.913136892555929,29.612574433728486,3.8247363129028602,6.0425823793833642,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L96","v":15.801086954577531},{"$f":"'Min X+21'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+21'!C97","v":0},{"$f":"'Min X+21'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+21'!M96","v":30.071902648340085},{"$f":"'Min X+21'!G97*W97","v":0},{"$f":"'Min X+21'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+21'!I97","v":0},{"$f":"'Min X+21'!J97","v":0},36.657777371009637,12.283093886822893,24.374683484186743,3.5179930677546372,5.6972191641533412,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L97","v":11.711017679048837},{"$f":"'Min X+21'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+21'!C98","v":0},{"$f":"'Min X+21'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+21'!M97","v":22.071485797379765},{"$f":"'Min X+21'!G98*W98","v":0},{"$f":"'Min X+21'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+21'!I98","v":0},{"$f":"'Min X+21'!J98","v":0},26.289016013942046,8.8729837957619893,17.416032218180057,2.8380338832868479,4.6554535791997091,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L98","v":8.905728308140052},{"$f":"'Min X+21'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+21'!C99","v":0},{"$f":"'Min X+21'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+21'!M98","v":21.165636776760081},{"$f":"'Min X+21'!G99*W99","v":0},{"$f":"'Min X+21'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+21'!I99","v":0},{"$f":"'Min X+21'!J99","v":0},22.781833274008505,6.5644497622532469,16.217383511755258,2.3412785458868046,4.9482532650048228,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L99","v":6.9104658558675753},{"$f":"'Min X+21'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+21'!C100","v":0},{"$f":"'Min X+21'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+21'!M99","v":14.375401497005544},{"$f":"'Min X+21'!G100*W100","v":0},{"$f":"'Min X+21'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+21'!I100","v":0},{"$f":"'Min X+21'!J100","v":0},15.614824311111052,4.9466019176280636,10.668222393482989,1.9638639382395118,3.7071791035225554,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L100","v":4.8607482959607999},{"$f":"'Min X+21'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+21'!C101","v":0},{"$f":"'Min X+21'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+21'!M100","v":9.7190675706092939},{"$f":"'Min X+21'!G101*W101","v":0},{"$f":"'Min X+21'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+21'!I101","v":0},{"$f":"'Min X+21'!J101","v":0},10.341470648229528,3.3730496269709889,6.9684210212585391,1.4876986689898113,2.7506465493507548,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L101","v":3.3839464926837666},{"$f":"'Min X+21'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+21'!C102","v":0},{"$f":"'Min X+21'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+21'!M101","v":7.144594697522221},{"$f":"'Min X+21'!G102*W102","v":0},{"$f":"'Min X+21'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+21'!I102","v":0},{"$f":"'Min X+21'!J102","v":0},7.210134726428735,2.272795455100308,4.937339271328427,1.1111510375834588,2.207255426193794,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L102","v":2.2368864478284554},{"$f":"'Min X+21'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+21'!C103","v":0},{"$f":"'Min X+21'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+21'!M102","v":5.5965408720330885},{"$f":"'Min X+21'!G103*W103","v":0},{"$f":"'Min X+21'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+21'!I103","v":0},{"$f":"'Min X+21'!J103","v":0},5.1715374713498248,1.4519766774382949,3.7195607939115298,0.78490977039016041,1.8769800781215584,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L103","v":1.3691077305445252},{"$f":"'Min X+21'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+21'!C104","v":0},{"$f":"'Min X+21'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+21'!M103","v":3.0563509593335665},{"$f":"'Min X+21'!G104*W104","v":0},{"$f":"'Min X+21'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+21'!I104","v":0},{"$f":"'Min X+21'!J104","v":0},2.807606312499118,0.85777537081527311,1.9498309416838451,0.51133235972925206,1.1065200176497214,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L104","v":0.90342631566633735},{"$f":"'Min X+21'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+21'!C105","v":0},{"$f":"'Min X+21'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+21'!M104","v":2.1657001653434831},{"$f":"'Min X+21'!G105*W105","v":0},{"$f":"'Min X+21'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+21'!I105","v":0},{"$f":"'Min X+21'!J105","v":0},1.8698418621331772,0.54573860677561625,1.3241032553575609,0.3576877088907211,0.84159690998592229,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+21'!L105","v":0.5710911879459275},{"$f":"'Min X+21'!B106*U106","v":1.05},{"$f":"'Min X+21'!C106","v":0},{"$f":"'Min X+21'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+21'!M105","v":1.2928064291687538},{"$f":"'Min X+21'!G106*W106","v":0},{"$f":"'Min X+21'!H106*V106","v":1.05},{"$f":"'Min X+21'!I106","v":0},{"$f":"'Min X+21'!J106","v":0},0,0,0,0.59964574734322396,1.3574467506271914,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11509.876424663353},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12608.06982978732},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23779.969016186813},11321.498890708466,12458.470125478354,172.10608851428182,148.56434463041583,252.11907432544547,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23779.96901618682},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+23","index":69,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+23",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":25}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+23"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23691.174975378133},{"$f":"L107","v":11261.212728304494},12429.962247073643,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+22'!P107*106/206","v":129.73117416746223},{"$f":"'Min X+22'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+22'!C6","v":13.5},{"$f":"'Min X+22'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+22'!P107*100/206","v":122.38790015798324},{"$f":"'Min X+22'!G6*W6","v":0},{"$f":"'Min X+22'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+22'!I6","v":10.8},{"$f":"'Min X+22'!J6","v":9.9},{"$f":"L6+M6","v":250.79234723256477},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":127.64365240930903},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":123.14869482325574},{"$f":"B6*A6","v":0.18752175815319336},{"$f":"F6*H6","v":0.13920533472749938},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L6","v":129.93313701223067},{"$f":"'Min X+22'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+22'!C7","v":9},{"$f":"'Min X+22'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+22'!M6","v":125.3092522826114},{"$f":"'Min X+22'!G7*W7","v":0},{"$f":"'Min X+22'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+22'!I7","v":9},{"$f":"'Min X+22'!J7","v":12.100000000000001},{"$f":"L7+M7","v":252.30337936876941},130.11389447659997,122.18948489216946,1.924253563069379E-2,1.9767390441941823E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L7","v":131.85430975160583},{"$f":"'Min X+22'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+22'!C8","v":10.8},{"$f":"'Min X+22'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+22'!M7","v":123.83187676329108},{"$f":"'Min X+22'!G8*W8","v":0},{"$f":"'Min X+22'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+22'!I8","v":11.700000000000001},{"$f":"'Min X+22'!J8","v":9.9},251.76482933863039,126.14198270537258,125.62284663325781,1.2327046233246656E-2,9.0301300332710933E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L8","v":127.0105886793621},{"$f":"'Min X+22'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+22'!C9","v":9},{"$f":"'Min X+22'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+22'!M8","v":126.4425479743084},{"$f":"'Min X+22'!G9*W9","v":0},{"$f":"'Min X+22'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+22'!I9","v":9},{"$f":"'Min X+22'!J9","v":8.8000000000000007},251.63041699903087,124.99497149230601,126.63544550672486,1.5617187056102476E-2,7.1024675835388634E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L9","v":125.04616090688972},{"$f":"'Min X+22'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+22'!C10","v":9},{"$f":"'Min X+22'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+22'!M9","v":126.68375605928732},{"$f":"'Min X+22'!G10*W10","v":0},{"$f":"'Min X+22'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+22'!I10","v":9},{"$f":"'Min X+22'!J10","v":9.9},249.913759353339,124.13662758765604,125.77713176568297,9.5333192336838207E-3,6.6242936043401342E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L10","v":123.36464092073707},{"$f":"'Min X+22'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+22'!C11","v":9.9},{"$f":"'Min X+22'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+22'!M10","v":125.04854371717373},{"$f":"'Min X+22'!G11*W11","v":0},{"$f":"'Min X+22'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+22'!I11","v":9.9},{"$f":"'Min X+22'!J11","v":13.200000000000001},245.1016379895413,123.35973810149527,121.74189988804604,4.9028192417923935E-3,6.6438291276934413E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L11","v":121.40850733758116},{"$f":"'Min X+22'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+22'!C12","v":3.6},{"$f":"'Min X+22'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+22'!M11","v":119.90038572415824},{"$f":"'Min X+22'!G12*W12","v":0},{"$f":"'Min X+22'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+22'!I12","v":2.7},{"$f":"'Min X+22'!J12","v":1.1000000000000001},238.79834932355112,117.30445350752115,121.49389581602996,4.0538300600018356E-3,6.4899081282843761E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L12","v":114.98528910217098},{"$f":"'Min X+22'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+22'!C13","v":4.5},{"$f":"'Min X+22'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+22'!M12","v":119.3051821017511},{"$f":"'Min X+22'!G13*W13","v":0},{"$f":"'Min X+22'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+22'!I13","v":4.5},{"$f":"'Min X+22'!J13","v":3.3000000000000003},236.67950561440807,116.18088768377621,120.49861793063187,4.4014183947818112E-3,6.5641711192383463E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L13","v":113.13299227283899},{"$f":"'Min X+22'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+22'!C14","v":3.6},{"$f":"'Min X+22'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+22'!M13","v":117.6222117641606},{"$f":"'Min X+22'!G14*W14","v":0},{"$f":"'Min X+22'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+22'!I14","v":3.6},{"$f":"'Min X+22'!J14","v":3.3000000000000003},231.34296385907209,113.42741509915241,117.91554875991969,5.577173686570281E-3,6.6630042409102884E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L14","v":110.13732211761375},{"$f":"'Min X+22'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+22'!C15","v":2.7},{"$f":"'Min X+22'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+22'!M14","v":114.81059504490986},{"$f":"'Min X+22'!G15*W15","v":0},{"$f":"'Min X+22'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+22'!I15","v":2.7},{"$f":"'Min X+22'!J15","v":3.3000000000000003},222.63413537823783,108.43028516876035,114.20385020947747,7.0369488533996351E-3,6.7448354324008428E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L15","v":104.78733283779407},{"$f":"'Min X+22'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+22'!C16","v":4.5},{"$f":"'Min X+22'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+22'!M15","v":110.7658754662282},{"$f":"'Min X+22'!G16*W16","v":0},{"$f":"'Min X+22'!H16*V16","v":6.26325E-5},{"$f":"'Min X+22'!I16","v":4.5},{"$f":"'Min X+22'!J16","v":3.3000000000000003},217.93801875786613,105.97908083533309,111.95893792253305,8.2520024609762811E-3,6.9375436951385379E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L16","v":102.22907590685406},{"$f":"'Min X+22'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+22'!C17","v":5.4},{"$f":"'Min X+22'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+22'!M16","v":108.41987705380858},{"$f":"'Min X+22'!G17*W17","v":0},{"$f":"'Min X+22'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+22'!I17","v":5.4},{"$f":"'Min X+22'!J17","v":3.3000000000000003},213.73209026130928,103.21962994024027,110.51246032106903,9.4459666137933166E-3,7.4167327395584107E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L17","v":99.471237579481524},{"$f":"'Min X+22'!B18*U18","v":1.043742E-4},{"$f":"'Min X+22'!C18","v":5.4},{"$f":"'Min X+22'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+22'!M17","v":106.97483642818106},{"$f":"'Min X+22'!G18*W18","v":0},{"$f":"'Min X+22'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+22'!I18","v":5.4},{"$f":"'Min X+22'!J18","v":3.3000000000000003},208.42766064097239,99.360855348636164,109.06680529233623,1.0382230845368321E-2,8.0311358448456951E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L18","v":95.601193255023446},{"$f":"'Min X+22'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+22'!C19","v":1.8},{"$f":"'Min X+22'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+22'!M18","v":105.51844138071556},{"$f":"'Min X+22'!G19*W19","v":0},{"$f":"'Min X+22'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+22'!I19","v":1.8},{"$f":"'Min X+22'!J19","v":2.2000000000000002},195.8994017049647,90.789844702665462,105.10955700229924,1.134855235799255E-2,8.8843784163086595E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L19","v":87.225404777029269},{"$f":"'Min X+22'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+22'!C20","v":3.6},{"$f":"'Min X+22'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+22'!M19","v":101.7453273954881},{"$f":"'Min X+22'!G20*W20","v":0},{"$f":"'Min X+22'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+22'!I20","v":3.6},{"$f":"'Min X+22'!J20","v":2.2000000000000002},191.74903311507808,88.613261895102298,103.13577121997579,1.2142881926968024E-2,9.5561755123027316E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L20","v":85.454076318493208},{"$f":"'Min X+22'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+22'!C21","v":3.6},{"$f":"'Min X+22'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+22'!M20","v":100.15389824884936},{"$f":"'Min X+22'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+22'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+22'!I21","v":3.6},{"$f":"'Min X+22'!J21","v":0},190.58280394633925,86.839439278576648,103.74336466776262,1.4637039916547454E-2,1.053358108672957E-2,3.23318787358731E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L21","v":84.30538943413444},{"$f":"'Min X+22'!B22*U22","v":2.180913E-4},{"$f":"'Min X+22'!C22","v":5.4},{"$f":"'Min X+22'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+22'!M21","v":101.35138287573004},{"$f":"'Min X+22'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+22'!H22*V22","v":1.165731E-4},{"$f":"'Min X+22'!I22","v":5.4},{"$f":"'Min X+22'!J22","v":11},182.12657119299467,86.38700316215575,95.739568030838939,1.8386271978696644E-2,1.1814844891110766E-2,0.1631437433118692,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L22","v":84.375611913553058},{"$f":"'Min X+22'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+22'!C23","v":5.4},{"$f":"'Min X+22'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+22'!M22","v":93.840749905412395},{"$f":"'Min X+22'!G23*W23","v":2.911706933333333},{"$f":"'Min X+22'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+22'!I23","v":5.4},{"$f":"'Min X+22'!J23","v":8.8000000000000007},173.58031481342439,83.151548613414846,90.428766200009548,2.4063300138217173E-2,1.1983705402852171E-2,0.27323676212878861,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L23","v":82.052071437243626},{"$f":"'Min X+22'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+22'!C24","v":9},{"$f":"'Min X+22'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+22'!M23","v":89.390660819511851},{"$f":"'Min X+22'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+22'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+22'!I24","v":9},{"$f":"'Min X+22'!J24","v":8.8000000000000007},172.89973289296273,83.321471709011291,89.578261183951426,3.0599728232334131E-2,1.2399635560424343E-2,0.45119467045648171,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L24","v":82.950583221298814},{"$f":"'Min X+22'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+22'!C25","v":8.1},{"$f":"'Min X+22'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+22'!M24","v":89.227993297114438},{"$f":"'Min X+22'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+22'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+22'!I25","v":8.1},{"$f":"'Min X+22'!J25","v":9.9},169.62614843969723,82.211487143201296,87.414661296495936,3.9096078097521143E-2,1.3332000618488353E-2,0.88555773389745507,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L25","v":82.862001027113976},{"$f":"'Min X+22'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+22'!C26","v":7.2},{"$f":"'Min X+22'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+22'!M25","v":88.029205863046172},{"$f":"'Min X+22'!G26*W26","v":15.306837000000002},{"$f":"'Min X+22'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+22'!I26","v":7.2},{"$f":"'Min X+22'!J26","v":9.9},167.63170020630582,82.316509235446233,85.315190970859575,4.5491791667742427E-2,1.4014892186599752E-2,1.3474487053850921,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L26","v":83.61382670739809},{"$f":"'Min X+22'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+22'!C27","v":6.3},{"$f":"'Min X+22'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+22'!M26","v":86.54125295835793},{"$f":"'Min X+22'!G27*W27","v":21.305263666666665},{"$f":"'Min X+22'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+22'!I27","v":7.2},{"$f":"'Min X+22'!J27","v":8.8000000000000007},167.09195257668313,82.165343501726738,84.926609074956403,4.8483205671347972E-2,1.4643883401529381E-2,1.8437842123215122,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L27","v":84.538683251188147},{"$f":"'Min X+22'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+22'!C28","v":9.9},{"$f":"'Min X+22'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+22'!M27","v":87.170514128695004},{"$f":"'Min X+22'!G28*W28","v":31.265836333333329},{"$f":"'Min X+22'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+22'!I28","v":9.9},{"$f":"'Min X+22'!J28","v":9.9},172.74457949417211,85.589642555473105,87.154936938699024,4.9040695715042784E-2,1.557718999598098E-2,2.7254590278402984,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L28","v":106.54755492381004},{"$f":"'Min X+22'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+22'!C29","v":9},{"$f":"'Min X+22'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+22'!M28","v":84.899506351449077},{"$f":"'Min X+22'!G29*W29","v":36.286725666666669},{"$f":"'Min X+22'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+22'!I29","v":9},{"$f":"'Min X+22'!J29","v":8.8000000000000007},186.27022457891752,101.18673076041601,85.083493818501523,6.0824163394025889E-2,1.6012532947557157E-2,3.0807250962104571,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L29","v":118.17649713593794},{"$f":"'Min X+22'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+22'!C30","v":12.6},{"$f":"'Min X+22'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+22'!M29","v":126.19205622541286},{"$f":"'Min X+22'!G30*W30","v":47.599154666666664},{"$f":"'Min X+22'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+22'!I30","v":12.6},{"$f":"'Min X+22'!J30","v":7.7000000000000011},251.87680760406192,120.80997114817265,131.06683645588927,6.6525987765286926E-2,2.5219769523576671E-2,6.0066352019781224,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L30","v":110.68507113361605},{"$f":"'Min X+22'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+22'!C31","v":12.6},{"$f":"'Min X+22'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+22'!M30","v":114.22804139455118},{"$f":"'Min X+22'!G31*W31","v":57.346027999999997},{"$f":"'Min X+22'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+22'!I31","v":13.5},{"$f":"'Min X+22'!J31","v":8.8000000000000007},231.12742176392217,112.22356130059809,118.90386046332408,6.1509833017950093E-2,2.4180931227111506E-2,6.5505244601970904,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L31","v":144.74369670768496},{"$f":"'Min X+22'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+22'!C32","v":11.700000000000001},{"$f":"'Min X+22'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+22'!M31","v":138.0639180897598},{"$f":"'Min X+22'!G32*W32","v":63.288791000000003},{"$f":"'Min X+22'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+22'!I32","v":11.700000000000001},{"$f":"'Min X+22'!J32","v":9.9},280.7971115210313,140.96432765592627,139.83278386510503,7.9369051758677797E-2,3.1134224654759617E-2,8.7378984566239275,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L32","v":146.94533323506147},{"$f":"'Min X+22'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+22'!C33","v":13.5},{"$f":"'Min X+22'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+22'!M32","v":135.65160747420867},{"$f":"'Min X+22'!G33*W33","v":79.520256666666668},{"$f":"'Min X+22'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+22'!I33","v":13.5},{"$f":"'Min X+22'!J33","v":12.100000000000001},280.88424704717443,143.86533583930586,137.01891120786854,7.9997395755600553E-2,3.2696266340147301E-2,10.787050643594991,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L33","v":155.69693791442825},{"$f":"'Min X+22'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+22'!C34","v":13.5},{"$f":"'Min X+22'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+22'!M33","v":177.80838369611251},{"$f":"'Min X+22'!G34*W34","v":91.27938833333333},{"$f":"'Min X+22'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+22'!I34","v":13.5},{"$f":"'Min X+22'!J34","v":9.9},333.97392730030106,152.61158791640082,181.36233938390021,8.5349998027436119E-2,4.6044312212302117E-2,16.230240504319788,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L34","v":151.62546803859183},{"$f":"'Min X+22'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+22'!C35","v":18.900000000000002},{"$f":"'Min X+22'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+22'!M34","v":155.75041467090625},{"$f":"'Min X+22'!G35*W35","v":105.91664},{"$f":"'Min X+22'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+22'!I35","v":17.100000000000001},{"$f":"'Min X+22'!J35","v":14.3},308.04682021205161,149.53985111083389,158.50696910121772,8.5616927757952113E-2,4.3445569688514304E-2,16.496560600549095,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L35","v":172.46568350841562},{"$f":"'Min X+22'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+22'!C36","v":18},{"$f":"'Min X+22'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+22'!M35","v":196.78795720181131},{"$f":"'Min X+22'!G36*W36","v":104.56649999999999},{"$f":"'Min X+22'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+22'!I36","v":18},{"$f":"'Min X+22'!J36","v":13.200000000000001},374.29167095276159,172.76307913313735,201.52859181962424,0.10260437527827483,5.9365382187092308E-2,20.577427926743198,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L36","v":153.73010578485048},{"$f":"'Min X+22'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+22'!C37","v":15.3},{"$f":"'Min X+22'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+22'!M36","v":173.43852821031794},{"$f":"'Min X+22'!G37*W37","v":109.80175999999999},{"$f":"'Min X+22'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+22'!I37","v":15.3},{"$f":"'Min X+22'!J37","v":14.3},326.81442874657159,152.43265817320352,174.38177057336807,9.7447611646957644E-2,5.6757636949856798E-2,19.043855649302557,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L37","v":164.03660386673926},{"$f":"'Min X+22'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+22'!C38","v":18},{"$f":"'Min X+22'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+22'!M37","v":189.03444758028786},{"$f":"'Min X+22'!G38*W38","v":105.63626333333332},{"$f":"'Min X+22'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+22'!I38","v":17.100000000000001},{"$f":"'Min X+22'!J38","v":15.400000000000002},356.09317775070235,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":165.4260859559748},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":190.66709179472758},0.11051791076446932,{"$f":"F38*H38","v":6.7355785560264322E-2},{"$f":"G38*F38/1000","v":19.968892683662482},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L38","v":184.95001641583178},{"$f":"'Min X+22'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+22'!C39","v":15.3},{"$f":"'Min X+22'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+22'!M38","v":217.16769249583413},{"$f":"'Min X+22'!G39*W39","v":94.069126666666662},{"$f":"'Min X+22'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+22'!I39","v":14.4},{"$f":"'Min X+22'!J39","v":15.400000000000002},401.90155810804754,185.81812649230923,216.08343161573828,0.13188992352256312,8.4260880095845023E-2,20.428775173298337,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L39","v":192.5645806101256},{"$f":"'Min X+22'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+22'!C40","v":13.5},{"$f":"'Min X+22'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+22'!M39","v":221.86993144515847},{"$f":"'Min X+22'!G40*W40","v":90.428789999999992},{"$f":"'Min X+22'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+22'!I40","v":12.6},{"$f":"'Min X+22'!J40","v":16.5},409.49545565117535,191.61961918292857,217.8758364682468,0.1449614271970173,9.4094976911660563E-2,20.06342943796863,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L40","v":190.649245954875},{"$f":"'Min X+22'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+22'!C41","v":13.5},{"$f":"'Min X+22'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+22'!M40","v":229.73266860235415},{"$f":"'Min X+22'!G41*W41","v":78.359502333333324},{"$f":"'Min X+22'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+22'!I41","v":12.6},{"$f":"'Min X+22'!J41","v":16.5},416.5235246393085,190.79739331571898,225.72613132358953,0.15185263915602204,0.10653727876461458,18.001737581389062,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L41","v":205.74525979901884},{"$f":"'Min X+22'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+22'!C42","v":15.3},{"$f":"'Min X+22'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+22'!M41","v":208.73084364000886},{"$f":"'Min X+22'!G42*W42","v":69.060110666666645},{"$f":"'Min X+22'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+22'!I42","v":14.4},{"$f":"'Min X+22'!J42","v":16.5},415.29610064513963,208.77126936548984,206.52483127964982,0.17399043352900839,0.106012360359035,14.414975161325703,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L42","v":202.67283175475674},{"$f":"'Min X+22'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+22'!C43","v":10.8},{"$f":"'Min X+22'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+22'!M42","v":207.93390775395713},{"$f":"'Min X+22'!G43*W43","v":55.683401333333322},{"$f":"'Min X+22'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+22'!I43","v":10.8},{"$f":"'Min X+22'!J43","v":16.5},404.40803993059762,202.28968124671661,202.11835868388104,0.18315050804014124,0.11554907007608635,11.578467236271905,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L43","v":203.89780663028773},{"$f":"'Min X+22'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+22'!C44","v":11.700000000000001},{"$f":"'Min X+22'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+22'!M43","v":182.85480604933741},{"$f":"'Min X+22'!G44*W44","v":44.269151333333326},{"$f":"'Min X+22'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+22'!I44","v":10.8},{"$f":"'Min X+22'!J44","v":16.5},381.44291443004977,204.39926862413097,177.04364580591877,0.19853800615673936,0.11116024341866507,8.0948270810254321,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L44","v":178.39821723226939},{"$f":"'Min X+22'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+22'!C45","v":9},{"$f":"'Min X+22'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+22'!M44","v":161.56525328652111},{"$f":"'Min X+22'!G45*W45","v":35.926175333333333},{"$f":"'Min X+22'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+22'!I45","v":9},{"$f":"'Min X+22'!J45","v":3.3000000000000003},345.56726279578334,178.40931242597148,167.15795036981189,0.1889048062979021,0.10730291670922987,5.8044216173459668,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L45","v":148.78851822685661},{"$f":"'Min X+22'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+22'!C46","v":10.8},{"$f":"'Min X+22'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+22'!M45","v":165.7879147706075},{"$f":"'Min X+22'!G46*W46","v":27.530689666666667},{"$f":"'Min X+22'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+22'!I46","v":10.8},{"$f":"'Min X+22'!J46","v":5.5},321.58305784730692,150.61537313978741,170.96768470751951,0.17314508706920434,0.12023006308800149,4.5642556320333778,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L46","v":179.40933156662868},{"$f":"'Min X+22'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+22'!C47","v":12.6},{"$f":"'Min X+22'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+22'!M46","v":173.37025546915021},{"$f":"'Min X+22'!G47*W47","v":17.944974333333331},{"$f":"'Min X+22'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+22'!I47","v":12.6},{"$f":"'Min X+22'!J47","v":8.8000000000000007},358.91039980996112,181.8774694725264,177.03293033743472,0.23186209410227512,0.13732513171548075,3.1111247845573429,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L47","v":161.97833241419355},{"$f":"'Min X+22'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+22'!C48","v":8.1},{"$f":"'Min X+22'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+22'!M47","v":178.84061125753075},{"$f":"'Min X+22'!G48*W48","v":11.733950333333333},{"$f":"'Min X+22'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+22'!I48","v":7.2},{"$f":"'Min X+22'!J48","v":8.8000000000000007},339.22989959625698,162.14400414736588,177.08589544889111,0.23432826682768831,0.15471580863960993,2.0985068500788397,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L48","v":145.22173280770355},{"$f":"'Min X+22'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+22'!C49","v":9.9},{"$f":"'Min X+22'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+22'!M48","v":150.1568341538175},{"$f":"'Min X+22'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+22'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+22'!I49","v":9.9},{"$f":"'Min X+22'!J49","v":8.8000000000000007},297.19964171428717,146.08499011698791,151.11465159729923,0.23674269071563028,0.14218255651827377,1.0339030646684171,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L49","v":139.78578892587612},{"$f":"'Min X+22'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+22'!C50","v":9.9},{"$f":"'Min X+22'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+22'!M49","v":152.81969075281563},{"$f":"'Min X+22'!G50*W50","v":4.298202166666667},{"$f":"'Min X+22'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+22'!I50","v":9.9},{"$f":"'Min X+22'!J50","v":7.7000000000000011},296.58964835073755,141.72862504493565,154.86102330580189,0.25716388094048703,0.15866744701374791,0.65684992590308222,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L50","v":158.86927119558155},{"$f":"'Min X+22'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+22'!C51","v":9},{"$f":"'Min X+22'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+22'!M50","v":150.53100788500424},{"$f":"'Min X+22'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+22'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+22'!I51","v":9},{"$f":"'Min X+22'!J51","v":7.7000000000000011},310.40050545453533,158.74110050249732,151.65940495203802,0.32817069308422103,0.17160293296622828,0.34457229108573162,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L51","v":125.45035578452489},{"$f":"'Min X+22'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+22'!C52","v":7.2},{"$f":"'Min X+22'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+22'!M51","v":150.69418622312864},{"$f":"'Min X+22'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+22'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+22'!I52","v":7.2},{"$f":"'Min X+22'!J52","v":6.6000000000000005},276.86843399903682,125.76293858195295,151.10549541708389,0.28741720257194781,0.18869080604475461,0.19930986870499107,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L52","v":110.49099900113517},{"$f":"'Min X+22'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+22'!C53","v":4.5},{"$f":"'Min X+22'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+22'!M52","v":115.38929027870864},{"$f":"'Min X+22'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+22'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+22'!I53","v":5.4},{"$f":"'Min X+22'!J53","v":6.6000000000000005},223.24331213143711,109.21283420417679,114.03047792726031,0.27816479695837426,0.15881235144834721,8.3992837125589054E-2,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L53","v":126.1443563028665},{"$f":"'Min X+22'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+22'!C54","v":4.5},{"$f":"'Min X+22'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+22'!M53","v":124.99518494786561},{"$f":"'Min X+22'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+22'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+22'!I54","v":4.5},{"$f":"'Min X+22'!J54","v":4.4000000000000004},249.70154799367845,124.79540143869458,124.90614655498385,0.34895486417190985,0.18903839288175275,8.6416294830049672E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L54","v":102.86969225821309},{"$f":"'Min X+22'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+22'!C55","v":5.4},{"$f":"'Min X+22'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+22'!M54","v":110.45164478897033},{"$f":"'Min X+22'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+22'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+22'!I55","v":5.4},{"$f":"'Min X+22'!J55","v":4.4000000000000004},210.42249516889541,99.154321433122703,111.26817373577271,0.31537082509040237,0.18347105319761808,0.1018254007847237,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L55","v":100.86044970422357},{"$f":"'Min X+22'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+22'!C56","v":2.7},{"$f":"'Min X+22'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+22'!M55","v":111.48704007729415},{"$f":"'Min X+22'!G56*W56","v":0},{"$f":"'Min X+22'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+22'!I56","v":2.7},{"$f":"'Min X+22'!J56","v":4.4000000000000004},207.29824649466082,97.71458326102163,109.58366323363917,0.34586644320194831,0.20337684365498551,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L56","v":100.67263691335629},{"$f":"'Min X+22'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+22'!C57","v":2.7},{"$f":"'Min X+22'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+22'!M56","v":105.28749592544034},{"$f":"'Min X+22'!G57*W57","v":0},{"$f":"'Min X+22'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+22'!I57","v":2.7},{"$f":"'Min X+22'!J57","v":4.4000000000000004},204.16078934485651,100.78430902627656,103.37648031857995,0.38832788707972332,0.21101560686039164,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L57","v":130.74514486008778},{"$f":"'Min X+22'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+22'!C58","v":2.7},{"$f":"'Min X+22'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+22'!M57","v":116.53593930043827},{"$f":"'Min X+22'!G58*W58","v":0},{"$f":"'Min X+22'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+22'!I58","v":2.7},{"$f":"'Min X+22'!J58","v":4.4000000000000004},244.15570228993829,129.57658114298647,114.57912114695181,0.56856371710128872,0.25681815348645887,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L58","v":124.84232738940953},{"$f":"'Min X+22'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+22'!C59","v":2.7},{"$f":"'Min X+22'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+22'!M58","v":118.71958034695359},{"$f":"'Min X+22'!G59*W59","v":0},{"$f":"'Min X+22'!H59*V59","v":2.425647E-3},{"$f":"'Min X+22'!I59","v":2.7},{"$f":"'Min X+22'!J59","v":4.4000000000000004},241.46296255781306,124.73135400476933,116.73160855304374,0.61097338464019835,0.28797179390984695,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L59","v":118.67756531637839},{"$f":"'Min X+22'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+22'!C60","v":4.5},{"$f":"'Min X+22'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+22'!M59","v":119.89169782169058},{"$f":"'Min X+22'!G60*W60","v":0},{"$f":"'Min X+22'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+22'!I60","v":4.5},{"$f":"'Min X+22'!J60","v":3.3000000000000003},238.89853096505058,118.12738953305782,120.77114143199276,0.65017578332056225,0.32055638969782102,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L60","v":141.24417977159052},{"$f":"'Min X+22'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+22'!C61","v":4.5},{"$f":"'Min X+22'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+22'!M60","v":143.21298098686651},{"$f":"'Min X+22'!G61*W61","v":0},{"$f":"'Min X+22'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+22'!I61","v":4.5},{"$f":"'Min X+22'!J61","v":3.3000000000000003},285.57435738075594,141.58408057763563,143.99027680312034,0.8600991939548871,0.42270418374616675,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L61","v":127.94059799016138},{"$f":"'Min X+22'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+22'!C62","v":3.6},{"$f":"'Min X+22'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+22'!M61","v":110.33674787946255},{"$f":"'Min X+22'!G62*W62","v":0},{"$f":"'Min X+22'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+22'!I62","v":3.6},{"$f":"'Min X+22'!J62","v":3.3000000000000003},238.75415948634776,128.47741156215633,110.27674792419143,0.86318642800507117,0.35999995527111578,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L62","v":126.68050987420467},{"$f":"'Min X+22'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+22'!C63","v":3.6},{"$f":"'Min X+22'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+22'!M62","v":120.97714035313456},{"$f":"'Min X+22'!G63*W63","v":0},{"$f":"'Min X+22'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+22'!I63","v":2.7},{"$f":"'Min X+22'!J63","v":3.3000000000000003},245.97246021037452,126.03234429045234,119.94011591992218,0.94816558375234505,0.43702443321238355,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L63","v":139.02576235243174},{"$f":"'Min X+22'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+22'!C64","v":1.8},{"$f":"'Min X+22'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+22'!M63","v":142.10423728855605},{"$f":"'Min X+22'!G64*W64","v":0},{"$f":"'Min X+22'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+22'!I64","v":1.8},{"$f":"'Min X+22'!J64","v":3.3000000000000003},276.40161490964778,136.36645611875963,140.03515879088815,1.1593062336721234,0.56907849766789143,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L64","v":144.54367638072418},{"$f":"'Min X+22'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+22'!C65","v":2.7},{"$f":"'Min X+22'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+22'!M64","v":149.62717011767634},{"$f":"'Min X+22'!G65*W65","v":0},{"$f":"'Min X+22'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+22'!I65","v":2.7},{"$f":"'Min X+22'!J65","v":2.2000000000000002},293.15727894201768,143.69537137746434,149.46190756455334,1.3483050032598352,0.66526255312300409,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L65","v":150.98838273976051},{"$f":"'Min X+22'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+22'!C66","v":1.8},{"$f":"'Min X+22'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+22'!M65","v":170.71662014098789},{"$f":"'Min X+22'!G66*W66","v":0},{"$f":"'Min X+22'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+22'!I66","v":1.8},{"$f":"'Min X+22'!J66","v":2.2000000000000002},318.48003784514208,149.00716974685506,169.47286809828702,1.5812129929054803,0.84375204270088033,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L66","v":139.29662866569043},{"$f":"'Min X+22'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+22'!C67","v":2.7},{"$f":"'Min X+22'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+22'!M66","v":175.95910085228977},{"$f":"'Min X+22'!G67*W67","v":0},{"$f":"'Min X+22'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+22'!I67","v":2.7},{"$f":"'Min X+22'!J67","v":2.2000000000000002},313.64699133720694,138.15592757349879,175.49106376370815,1.6407010921916605,0.96803708858160553,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L67","v":157.48799587047867},{"$f":"'Min X+22'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+22'!C68","v":1.8},{"$f":"'Min X+22'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+22'!M67","v":192.39846674684085},{"$f":"'Min X+22'!G68*W68","v":0},{"$f":"'Min X+22'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+22'!I68","v":1.8},{"$f":"'Min X+22'!J68","v":2.2000000000000002},345.82476647243362,155.00605106340174,190.81871540903188,2.0819448070769471,1.1797513378089983,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L68","v":177.25155350571367},{"$f":"'Min X+22'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+22'!C69","v":1.8},{"$f":"'Min X+22'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+22'!M68","v":199.71912652294557},{"$f":"'Min X+22'!G69*W69","v":0},{"$f":"'Min X+22'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+22'!I69","v":1.8},{"$f":"'Min X+22'!J69","v":3.3000000000000003},372.18967893804745,175.33698496805678,196.85269396999067,2.6145685376569152,1.3664325529549104,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L69","v":150.94265739578466},{"$f":"'Min X+22'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+22'!C70","v":0},{"$f":"'Min X+22'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+22'!M69","v":179.81871831301123},{"$f":"'Min X+22'!G70*W70","v":0},{"$f":"'Min X+22'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+22'!I70","v":0},{"$f":"'Min X+22'!J70","v":0},326.91813787337765,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":148.47386510261362},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":178.44427277076406},2.4687922931710395,{"$f":"F70*H70","v":1.3744455422471704},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L70","v":170.55179105670382},{"$f":"'Min X+22'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+22'!C71","v":0},{"$f":"'Min X+22'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+22'!M70","v":216.05271024296803},{"$f":"'Min X+22'!G71*W71","v":0},{"$f":"'Min X+22'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+22'!I71","v":0},{"$f":"'Min X+22'!J71","v":0},{"$f":"L71+M71","v":379.47578734360928},165.2698447657796,214.20594257782969,3.0819462909242339,1.8467676651383573,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L71","v":188.14294521854367},{"$f":"'Min X+22'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+22'!C72","v":2.7},{"$f":"'Min X+22'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+22'!M71","v":215.87450779202476},{"$f":"'Min X+22'!G72*W72","v":0},{"$f":"'Min X+22'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+22'!I72","v":2.7},{"$f":"'Min X+22'!J72","v":2.2000000000000002},399.20028997365262,184.89137907706643,214.30891089658618,3.7515661414772299,2.0655968954385617,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L72","v":173.42239940933291},{"$f":"'Min X+22'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+22'!C73","v":1.8},{"$f":"'Min X+22'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+22'!M72","v":226.3412887867494},{"$f":"'Min X+22'!G73*W73","v":0},{"$f":"'Min X+22'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+22'!I73","v":1.8},{"$f":"'Min X+22'!J73","v":2.2000000000000002},393.82496705140358,170.3095750734052,223.51539197799838,3.8128243359277314,2.4258968087510455,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L73","v":195.83150276055804},{"$f":"'Min X+22'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+22'!C74","v":0.9},{"$f":"'Min X+22'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+22'!M73","v":254.44064835340814},{"$f":"'Min X+22'!G74*W74","v":0},{"$f":"'Min X+22'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+22'!I74","v":0.9},{"$f":"'Min X+22'!J74","v":2.2000000000000002},440.9763979715035,190.89098196099133,250.0854160105122,4.7405207995667187,3.0552323428959385,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L74","v":204.73787851092231},{"$f":"'Min X+22'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+22'!C75","v":0.9},{"$f":"'Min X+22'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+22'!M74","v":236.63734630299982},{"$f":"'Min X+22'!G75*W75","v":0},{"$f":"'Min X+22'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+22'!I75","v":0.9},{"$f":"'Min X+22'!J75","v":2.2000000000000002},431.24558482244066,199.09105087808703,232.15453394435363,5.4468276328352854,3.1828123586462094,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L75","v":197.53001819715763},{"$f":"'Min X+22'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+22'!C76","v":0.9},{"$f":"'Min X+22'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+22'!M75","v":235.47291020825614},{"$f":"'Min X+22'!G76*W76","v":0},{"$f":"'Min X+22'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+22'!I76","v":0.9},{"$f":"'Min X+22'!J76","v":2.2000000000000002},422.1859956458606,191.55998439108942,230.62601125477119,5.7700338060682386,3.5468989534849591,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L76","v":185.97943714781451},{"$f":"'Min X+22'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+22'!C77","v":1.8},{"$f":"'Min X+22'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+22'!M76","v":232.00834400745771},{"$f":"'Min X+22'!G77*W77","v":0},{"$f":"'Min X+22'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+22'!I77","v":1.8},{"$f":"'Min X+22'!J77","v":2.2000000000000002},408.40675101285098,180.7114458149224,227.69530519792858,5.9679913328921295,3.9130388095291413,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L77","v":195.97124534529991},{"$f":"'Min X+22'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+22'!C78","v":0.9},{"$f":"'Min X+22'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+22'!M77","v":221.07663852927672},{"$f":"'Min X+22'!G78*W78","v":0},{"$f":"'Min X+22'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+22'!I78","v":0.9},{"$f":"'Min X+22'!J78","v":2.2000000000000002},404.45554424810348,188.85393007869311,215.60161416941034,6.9173152666068045,4.1750243598664039,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L78","v":151.91187575647956},{"$f":"'Min X+22'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+22'!C79","v":0.9},{"$f":"'Min X+22'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+22'!M78","v":177.87918084719448},{"$f":"'Min X+22'!G79*W79","v":0},{"$f":"'Min X+22'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+22'!I79","v":0.9},{"$f":"'Min X+22'!J79","v":2.2000000000000002},317.53468322774592,144.71497393160962,172.8197092961363,5.8969018248699561,3.7594715510581866,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L79","v":136.82383886592763},{"$f":"'Min X+22'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+22'!C80","v":0.9},{"$f":"'Min X+22'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+22'!M79","v":176.23098845076913},{"$f":"'Min X+22'!G80*W80","v":0},{"$f":"'Min X+22'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+22'!I80","v":0.9},{"$f":"'Min X+22'!J80","v":2.2000000000000002},301.56160588808933,130.79615811844604,170.76544776964329,5.8276807474816081,4.1655406811258748,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L80","v":115.098379167258},{"$f":"'Min X+22'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+22'!C81","v":1.8},{"$f":"'Min X+22'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+22'!M80","v":138.39865789957324},{"$f":"'Min X+22'!G81*W81","v":0},{"$f":"'Min X+22'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+22'!I81","v":1.8},{"$f":"'Min X+22'!J81","v":2.2000000000000002},244.77041435582902,110.4356675466222,134.33474680920682,5.3627116206358085,3.6639110903664509,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L81","v":113.19786889110107},{"$f":"'Min X+22'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+22'!C82","v":0.9},{"$f":"'Min X+22'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+22'!M81","v":148.68368092329339},{"$f":"'Min X+22'!G82*W82","v":0},{"$f":"'Min X+22'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+22'!I82","v":0.9},{"$f":"'Min X+22'!J82","v":2.2000000000000002},250.19678658648746,107.2320639829781,142.96472260350936,5.7658049081229699,4.4189583197840516,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L82","v":97.79097573616319},{"$f":"'Min X+22'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+22'!C83","v":0.9},{"$f":"'Min X+22'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+22'!M82","v":117.66990562098179},{"$f":"'Min X+22'!G83*W83","v":0},{"$f":"'Min X+22'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+22'!I83","v":0.9},{"$f":"'Min X+22'!J83","v":2.2000000000000002},204.5660731150538,92.133750750818265,112.43232236423553,5.457224985344939,3.9375832567462608,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L83","v":92.011889962919938},{"$f":"'Min X+22'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+22'!C84","v":0},{"$f":"'Min X+22'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+22'!M83","v":105.1421106882197},{"$f":"'Min X+22'!G84*W84","v":0},{"$f":"'Min X+22'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+22'!I84","v":0},{"$f":"'Min X+22'!J84","v":1.1000000000000001},186.43418604784074,86.365847675891644,100.0683383719491,5.6460422870282949,3.9737723162706153,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L84","v":84.080439354144232},{"$f":"'Min X+22'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+22'!C85","v":2.7},{"$f":"'Min X+22'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+22'!M84","v":90.163066695354587},{"$f":"'Min X+22'!G85*W85","v":0},{"$f":"'Min X+22'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+22'!I85","v":2.7},{"$f":"'Min X+22'!J85","v":1.1000000000000001},168.99302456883726,81.090210951850096,87.902813616987146,5.6902284022941405,3.8602530783674487,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L85","v":76.849829172637769},{"$f":"'Min X+22'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+22'!C86","v":0},{"$f":"'Min X+22'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+22'!M85","v":83.171867606044088},{"$f":"'Min X+22'!G86*W86","v":0},{"$f":"'Min X+22'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+22'!I86","v":0},{"$f":"'Min X+22'!J86","v":0},150.22824635984549,71.100936662729609,79.127309697115876,5.748892509908158,4.0445579089282075,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L86","v":77.648090491060401},{"$f":"'Min X+22'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+22'!C87","v":0},{"$f":"'Min X+22'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+22'!M86","v":81.170793913628529},{"$f":"'Min X+22'!G87*W87","v":0},{"$f":"'Min X+22'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+22'!I87","v":0},{"$f":"'Min X+22'!J87","v":0},147.89154904792156,71.213356096866946,76.678192951054612,6.4347343941934518,4.4926009625739223,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L87","v":65.888513505467444},{"$f":"'Min X+22'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+22'!C88","v":0},{"$f":"'Min X+22'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+22'!M87","v":77.9651352395678},{"$f":"'Min X+22'!G88*W88","v":0},{"$f":"'Min X+22'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+22'!I88","v":0},{"$f":"'Min X+22'!J88","v":0},132.87190446492767,59.824259795294978,73.047644669632689,6.0642537101724621,4.9174905699351186,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L88","v":56.960641187722295},{"$f":"'Min X+22'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+22'!C89","v":0.9},{"$f":"'Min X+22'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+22'!M88","v":65.444040166778208},{"$f":"'Min X+22'!G89*W89","v":0},{"$f":"'Min X+22'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+22'!I89","v":0.9},{"$f":"'Min X+22'!J89","v":0},113.6773466303201,52.03245912590063,61.644887504419472,5.8281820618216642,4.6991526623587445,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L89","v":46.149255693716995},{"$f":"'Min X+22'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+22'!C90","v":0},{"$f":"'Min X+22'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+22'!M89","v":57.251487803000622},{"$f":"'Min X+22'!G90*W90","v":0},{"$f":"'Min X+22'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+22'!I90","v":0},{"$f":"'Min X+22'!J90","v":0},93.480096460132245,40.900961817711512,52.579134642420733,5.2482938760054854,4.6723531605798856,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L90","v":38.588776083827327},{"$f":"'Min X+22'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+22'!C91","v":0},{"$f":"'Min X+22'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+22'!M90","v":46.041759737697781},{"$f":"'Min X+22'!G91*W91","v":0},{"$f":"'Min X+22'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+22'!I91","v":0},{"$f":"'Min X+22'!J91","v":0},75.493720335213425,33.718211130426241,41.775509204787184,4.870564953401086,4.2662505329105969,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L91","v":34.266275419276923},{"$f":"'Min X+22'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+22'!C92","v":0},{"$f":"'Min X+22'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+22'!M91","v":56.174949453346485},{"$f":"'Min X+22'!G92*W92","v":0},{"$f":"'Min X+22'!H92*V92","v":0.105049539},{"$f":"'Min X+22'!I92","v":0},{"$f":"'Min X+22'!J92","v":0},79.751176415123794,29.477379505199661,50.273796909924137,4.7888959140772629,5.9011525434223504,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L92","v":30.227028775462031},{"$f":"'Min X+22'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+22'!C93","v":0},{"$f":"'Min X+22'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+22'!M92","v":43.754966668816699},{"$f":"'Min X+22'!G93*W93","v":0},{"$f":"'Min X+22'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+22'!I93","v":0},{"$f":"'Min X+22'!J93","v":0},64.116715181071257,25.562732615392875,38.553982565678382,4.6642961600691564,5.2009841031383166,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L93","v":24.667901519068771},{"$f":"'Min X+22'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+22'!C94","v":0},{"$f":"'Min X+22'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+22'!M93","v":45.192021496349703},{"$f":"'Min X+22'!G94*W94","v":0},{"$f":"'Min X+22'!H94*V94","v":0.1341807075},{"$f":"'Min X+22'!I94","v":0},{"$f":"'Min X+22'!J94","v":0},59.605901618940685,20.477777540326393,39.128124078614292,4.1901239787423785,6.0638974177354115,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L94","v":21.794550263941005},{"$f":"'Min X+22'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+22'!C95","v":0},{"$f":"'Min X+22'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+22'!M94","v":38.845495184954295},{"$f":"'Min X+22'!G95*W95","v":0},{"$f":"'Min X+22'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+22'!I95","v":0},{"$f":"'Min X+22'!J95","v":0},50.709369650926206,17.731233920826817,32.978135730099389,4.063316343114189,5.8673594548549062,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L95","v":19.215147596323185},{"$f":"'Min X+22'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+22'!C96","v":0},{"$f":"'Min X+22'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+22'!M95","v":34.57445691280568},{"$f":"'Min X+22'!G96*W96","v":0},{"$f":"'Min X+22'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+22'!I96","v":0},{"$f":"'Min X+22'!J96","v":0},44.008014878024561,15.292991011976399,28.715023866048163,3.9221565843467849,5.8594330467575153,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L96","v":14.913136892555929},{"$f":"'Min X+22'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+22'!C97","v":0},{"$f":"'Min X+22'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+22'!M96","v":29.612574433728486},{"$f":"'Min X+22'!G97*W97","v":0},{"$f":"'Min X+22'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+22'!I97","v":0},{"$f":"'Min X+22'!J97","v":0},35.595215706678076,11.59283922206631,24.002376484611766,3.3202976704896194,5.6101979491167198,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L97","v":12.283093886822893},{"$f":"'Min X+22'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+22'!C98","v":0},{"$f":"'Min X+22'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+22'!M97","v":24.374683484186743},{"$f":"'Min X+22'!G98*W98","v":0},{"$f":"'Min X+22'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+22'!I98","v":0},{"$f":"'Min X+22'!J98","v":0},28.539849024588037,9.3064237461261019,19.233425278461937,2.9766701406967919,5.1412582057248049,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L98","v":8.8729837957619893},{"$f":"'Min X+22'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+22'!C99","v":0},{"$f":"'Min X+22'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+22'!M98","v":17.416032218180057},{"$f":"'Min X+22'!G99*W99","v":0},{"$f":"'Min X+22'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+22'!I99","v":0},{"$f":"'Min X+22'!J99","v":0},19.884701848635093,6.5403136445705643,13.344388204064529,2.332670151191425,4.0716440141155275,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L99","v":6.5644497622532469},{"$f":"'Min X+22'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+22'!C100","v":0},{"$f":"'Min X+22'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+22'!M99","v":16.217383511755258},{"$f":"'Min X+22'!G100*W100","v":0},{"$f":"'Min X+22'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+22'!I100","v":0},{"$f":"'Min X+22'!J100","v":0},16.73410667556557,4.6989190684682622,12.03518760709731,1.8655306937849849,4.1821959046579487,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L100","v":4.9466019176280636},{"$f":"'Min X+22'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+22'!C101","v":0},{"$f":"'Min X+22'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+22'!M100","v":10.668222393482989},{"$f":"'Min X+22'!G101*W101","v":0},{"$f":"'Min X+22'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+22'!I101","v":0},{"$f":"'Min X+22'!J101","v":0},11.081576909174405,3.4326265704591989,7.6489503387152071,1.5139753471688644,3.0192720547677814,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L101","v":3.3730496269709889},{"$f":"'Min X+22'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+22'!C102","v":0},{"$f":"'Min X+22'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+22'!M101","v":6.9684210212585391},{"$f":"'Min X+22'!G102*W102","v":0},{"$f":"'Min X+22'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+22'!I102","v":0},{"$f":"'Min X+22'!J102","v":0},7.081069476590395,2.2654766789552401,4.8155927976351549,1.1075729480157488,2.1528282236233838,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L102","v":2.272795455100308},{"$f":"'Min X+22'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+22'!C103","v":0},{"$f":"'Min X+22'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+22'!M102","v":4.937339271328427},{"$f":"'Min X+22'!G103*W103","v":0},{"$f":"'Min X+22'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+22'!I103","v":0},{"$f":"'Min X+22'!J103","v":0},4.756729096842494,1.4752854337318064,3.2814436631106876,0.79751002136850158,1.6558956082177394,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L103","v":1.4519766774382949},{"$f":"'Min X+22'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+22'!C104","v":0},{"$f":"'Min X+22'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+22'!M103","v":3.7195607939115298},{"$f":"'Min X+22'!G104*W104","v":0},{"$f":"'Min X+22'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+22'!I104","v":0},{"$f":"'Min X+22'!J104","v":0},3.2826271105039808,0.90969454420464779,2.3729325662993332,0.54228213323364716,1.3466282276121968,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L104","v":0.85777537081527311},{"$f":"'Min X+22'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+22'!C105","v":0},{"$f":"'Min X+22'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+22'!M104","v":1.9498309416838451},{"$f":"'Min X+22'!G105*W105","v":0},{"$f":"'Min X+22'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+22'!I105","v":0},{"$f":"'Min X+22'!J105","v":0},1.7102833364885621,0.51816194378829228,1.1921213927002698,0.33961342702698077,0.75770954898357523,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+22'!L105","v":0.54573860677561625},{"$f":"'Min X+22'!B106*U106","v":1.05},{"$f":"'Min X+22'!C106","v":0},{"$f":"'Min X+22'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+22'!M105","v":1.3241032553575609},{"$f":"'Min X+22'!G106*W106","v":0},{"$f":"'Min X+22'!H106*V106","v":1.05},{"$f":"'Min X+22'!I106","v":0},{"$f":"'Min X+22'!J106","v":0},0,0,0,0.57302553711439708,1.390308418125439,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11451.230064875928},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12580.858025636338},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23691.174975378133},11261.212728304494,12429.962247073643,173.74462350177342,149.86198372546437,245.8693581956563,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23691.174975378137},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+24","index":70,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+24",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":26}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+24"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23593.057134588758},{"$f":"L107","v":11196.014273727542},12397.042860861211,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+23'!P107*106/206","v":126.51530081912411},{"$f":"'Min X+23'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+23'!C6","v":13.5},{"$f":"'Min X+23'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+23'!P107*100/206","v":119.3540573765322},{"$f":"'Min X+23'!G6*W6","v":0},{"$f":"'Min X+23'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+23'!I6","v":10.8},{"$f":"'Min X+23'!J6","v":9.9},{"$f":"L6+M6","v":244.5507302582555},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":124.43242749052646},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":120.11830276772905},{"$f":"B6*A6","v":0.18287332859762698},{"$f":"F6*H6","v":0.13575460880314458},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L6","v":127.64365240930903},{"$f":"'Min X+23'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+23'!C7","v":9},{"$f":"'Min X+23'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+23'!M6","v":123.14869482325574},{"$f":"'Min X+23'!G7*W7","v":0},{"$f":"'Min X+23'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+23'!I7","v":9},{"$f":"'Min X+23'!J7","v":12.100000000000001},{"$f":"L7+M7","v":247.8540171947144},127.82474893644601,120.02926825826837,1.8903472863022002E-2,1.9426564987369548E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L7","v":130.11389447659997},{"$f":"'Min X+23'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+23'!C8","v":10.8},{"$f":"'Min X+23'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+23'!M7","v":122.18948489216946},{"$f":"'Min X+23'!G8*W8","v":0},{"$f":"'Min X+23'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+23'!I8","v":11.700000000000001},{"$f":"'Min X+23'!J8","v":9.9},248.38230467107417,124.40173014161675,123.98057452945741,1.2164334983227885E-2,8.9103627120492267E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L8","v":126.14198270537258},{"$f":"'Min X+23'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+23'!C9","v":9},{"$f":"'Min X+23'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+23'!M8","v":125.62284663325781},{"$f":"'Min X+23'!G9*W9","v":0},{"$f":"'Min X+23'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+23'!I9","v":9},{"$f":"'Min X+23'!J9","v":8.8000000000000007},249.94226253139632,124.12647232186818,125.81579020952815,1.5510383504407367E-2,7.0564237296600408E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L9","v":124.99497149230601},{"$f":"'Min X+23'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+23'!C10","v":9},{"$f":"'Min X+23'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+23'!M9","v":126.63544550672486},{"$f":"'Min X+23'!G10*W10","v":0},{"$f":"'Min X+23'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+23'!I10","v":9},{"$f":"'Min X+23'!J10","v":9.9},249.81426581495069,124.08544207567138,125.72882373927931,9.5294166346190229E-3,6.6217674455466436E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L10","v":124.13662758765604},{"$f":"'Min X+23'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+23'!C11","v":9.9},{"$f":"'Min X+23'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+23'!M10","v":125.77713176568297},{"$f":"'Min X+23'!G11*W11","v":0},{"$f":"'Min X+23'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+23'!I11","v":9.9},{"$f":"'Min X+23'!J11","v":13.200000000000001},246.60214331440636,124.13169408773412,122.47044922667226,4.9334999219024199E-3,6.6825390107107373E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L11","v":123.35973810149527},{"$f":"'Min X+23'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+23'!C12","v":3.6},{"$f":"'Min X+23'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+23'!M11","v":121.74189988804604},{"$f":"'Min X+23'!G12*W12","v":0},{"$f":"'Min X+23'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+23'!I12","v":2.7},{"$f":"'Min X+23'!J12","v":1.1000000000000001},242.5909294231999,119.25561911984005,123.33531030335985,4.1189816552089278E-3,6.5895846861902122E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L12","v":117.30445350752115},{"$f":"'Min X+23'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+23'!C13","v":4.5},{"$f":"'Min X+23'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+23'!M12","v":121.49389581602996},{"$f":"'Min X+23'!G13*W13","v":0},{"$f":"'Min X+23'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+23'!I13","v":4.5},{"$f":"'Min X+23'!J13","v":3.3000000000000003},241.18717453780152,118.49996331591935,122.68721122188217,4.4901916018062456E-3,6.6845941477979695E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L13","v":116.18088768377621},{"$f":"'Min X+23'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+23'!C14","v":3.6},{"$f":"'Min X+23'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+23'!M13","v":120.49861793063187},{"$f":"'Min X+23'!G14*W14","v":0},{"$f":"'Min X+23'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+23'!I14","v":3.6},{"$f":"'Min X+23'!J14","v":3.3000000000000003},237.26695224163825,116.47516025646561,120.79179198517264,5.7274273105909585E-3,6.8259454592254701E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L14","v":113.42741509915241},{"$f":"'Min X+23'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+23'!C15","v":2.7},{"$f":"'Min X+23'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+23'!M14","v":117.91554875991969},{"$f":"'Min X+23'!G15*W15","v":0},{"$f":"'Min X+23'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+23'!I15","v":2.7},{"$f":"'Min X+23'!J15","v":3.3000000000000003},229.02878945425209,111.72016793803319,117.30862151621892,7.2471611192225938E-3,6.9272437007733825E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L15","v":108.43028516876035},{"$f":"'Min X+23'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+23'!C16","v":4.5},{"$f":"'Min X+23'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+23'!M15","v":114.20385020947747},{"$f":"'Min X+23'!G16*W16","v":0},{"$f":"'Min X+23'!H16*V16","v":6.26325E-5},{"$f":"'Min X+23'!I16","v":4.5},{"$f":"'Min X+23'!J16","v":3.3000000000000003},225.01844362063252,109.62174628380332,115.39669733682922,8.5388849570398762E-3,7.1528726482450976E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L16","v":105.97908083533309},{"$f":"'Min X+23'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+23'!C17","v":5.4},{"$f":"'Min X+23'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+23'!M16","v":111.95893792253305},{"$f":"'Min X+23'!G17*W17","v":0},{"$f":"'Min X+23'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+23'!I17","v":5.4},{"$f":"'Min X+23'!J17","v":3.3000000000000003},221.02056745975102,106.9692883682639,114.05127909148713,9.7924670691847786E-3,7.6588310459356802E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L17","v":103.21962994024027},{"$f":"'Min X+23'!B18*U18","v":1.043742E-4},{"$f":"'Min X+23'!C18","v":5.4},{"$f":"'Min X+23'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+23'!M17","v":110.51246032106903},{"$f":"'Min X+23'!G18*W18","v":0},{"$f":"'Min X+23'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+23'!I18","v":5.4},{"$f":"'Min X+23'!J18","v":3.3000000000000003},215.71302007205139,103.10885647394096,112.60416359811043,1.0773466299308625E-2,8.2967229586042596E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L18","v":99.360855348636164},{"$f":"'Min X+23'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+23'!C19","v":1.8},{"$f":"'Min X+23'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+23'!M18","v":109.06680529233623},{"$f":"'Min X+23'!G19*W19","v":0},{"$f":"'Min X+23'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+23'!I19","v":1.8},{"$f":"'Min X+23'!J19","v":2.2000000000000002},203.20668264812841,94.549060497224104,108.6576221509043,1.1794851412063006E-2,9.1831414319209492E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L19","v":90.789844702665462},{"$f":"'Min X+23'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+23'!C20","v":3.6},{"$f":"'Min X+23'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+23'!M19","v":105.10955700229924},{"$f":"'Min X+23'!G20*W20","v":0},{"$f":"'Min X+23'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+23'!I20","v":3.6},{"$f":"'Min X+23'!J20","v":2.2000000000000002},198.67689045545325,92.177205605521564,106.49968484993168,1.2639097143892639E-2,9.8721523675484504E-3,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L20","v":88.613261895102298},{"$f":"'Min X+23'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+23'!C21","v":3.6},{"$f":"'Min X+23'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+23'!M20","v":103.13577121997579},{"$f":"'Min X+23'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+23'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+23'!I21","v":3.6},{"$f":"'Min X+23'!J21","v":0},196.72300775619291,89.998083732662622,106.72492402353029,1.5178162439670451E-2,1.0847196445501174E-2,3.3294492842701882E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L21","v":86.839439278576648},{"$f":"'Min X+23'!B22*U22","v":2.180913E-4},{"$f":"'Min X+23'!C22","v":5.4},{"$f":"'Min X+23'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+23'!M21","v":103.74336466776262},{"$f":"'Min X+23'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+23'!H22*V22","v":1.165731E-4},{"$f":"'Min X+23'!I22","v":5.4},{"$f":"'Min X+23'!J22","v":11},187.05177133451201,88.920500352373125,98.131270982138872,1.8938926203535843E-2,1.2093685623751559E-2,0.16699407916732079,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L22","v":86.38700316215575},{"$f":"'Min X+23'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+23'!C23","v":5.4},{"$f":"'Min X+23'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+23'!M22","v":95.739568030838939},{"$f":"'Min X+23'!G23*W23","v":2.911706933333333},{"$f":"'Min X+23'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+23'!I23","v":5.4},{"$f":"'Min X+23'!J23","v":8.8000000000000007},177.48970806958977,85.162366228117733,92.32734184147202,2.463693403802342E-2,1.2226189366925815E-2,0.27876556402973207,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L23","v":83.151548613414846},{"$f":"'Min X+23'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+23'!C24","v":9},{"$f":"'Min X+23'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+23'!M23","v":90.428766200009548},{"$f":"'Min X+23'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+23'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+23'!I24","v":9},{"$f":"'Min X+23'!J24","v":8.8000000000000007},175.03676142236677,84.420538856499519,90.616222565867247,3.1009756915329971E-2,1.2543634142306147E-2,0.4564344528986149,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L24","v":83.321471709011291},{"$f":"'Min X+23'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+23'!C25","v":8.1},{"$f":"'Min X+23'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+23'!M24","v":89.578261183951426},{"$f":"'Min X+23'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+23'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+23'!I25","v":8.1},{"$f":"'Min X+23'!J25","v":9.9},170.34707767266138,82.582200824604783,87.764876848056616,3.9270884406506272E-2,1.3384335894800101E-2,0.88903402451727831,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L25","v":82.211487143201296},{"$f":"'Min X+23'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+23'!C26","v":7.2},{"$f":"'Min X+23'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+23'!M25","v":87.414661296495936},{"$f":"'Min X+23'!G26*W26","v":15.306837000000002},{"$f":"'Min X+23'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+23'!I26","v":7.2},{"$f":"'Min X+23'!J26","v":9.9},166.3670967322885,81.666352487997997,84.700744244290505,4.513465520329419E-2,1.3917052205429619E-2,1.338041971875672,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L26","v":82.316509235446233},{"$f":"'Min X+23'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+23'!C27","v":6.3},{"$f":"'Min X+23'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+23'!M26","v":85.315190970859575},{"$f":"'Min X+23'!G27*W27","v":21.305263666666665},{"$f":"'Min X+23'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+23'!I27","v":7.2},{"$f":"'Min X+23'!J27","v":8.8000000000000007},164.56953282787333,80.868778275094712,83.700754552778633,4.7730960351518477E-2,1.4436418080954319E-2,1.8176626384061825,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L27","v":82.165343501726738},{"$f":"'Min X+23'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+23'!C28","v":9.9},{"$f":"'Min X+23'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+23'!M27","v":84.926609074956403},{"$f":"'Min X+23'!G28*W28","v":31.265836333333329},{"$f":"'Min X+23'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+23'!I28","v":9.9},{"$f":"'Min X+23'!J28","v":9.9},168.12911244107909,83.217679574941684,84.911432866137417,4.766392678506165E-2,1.517620881898088E-2,2.6553014596825677,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L28","v":85.589642555473105},{"$f":"'Min X+23'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+23'!C29","v":9},{"$f":"'Min X+23'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+23'!M28","v":87.154936938699024},{"$f":"'Min X+23'!G29*W29","v":36.286725666666669},{"$f":"'Min X+23'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+23'!I29","v":9},{"$f":"'Min X+23'!J29","v":8.8000000000000007},167.57928152839571,80.240782509765324,87.338499018630372,4.886004570778759E-2,1.643792006865261E-2,3.1625672871902046,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L29","v":101.18673076041601},{"$f":"'Min X+23'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+23'!C30","v":12.6},{"$f":"'Min X+23'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+23'!M29","v":85.083493818501523},{"$f":"'Min X+23'!G30*W30","v":47.599154666666664},{"$f":"'Min X+23'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+23'!I30","v":12.6},{"$f":"'Min X+23'!J30","v":7.7000000000000011},193.79625863880617,103.82976895010923,89.966489688696939,5.6961810306778236E-2,1.7004129804575965E-2,4.0499023818472306,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L30","v":120.80997114817265},{"$f":"'Min X+23'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+23'!C31","v":12.6},{"$f":"'Min X+23'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+23'!M30","v":131.06683645588927},{"$f":"'Min X+23'!G31*W31","v":57.346027999999997},{"$f":"'Min X+23'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+23'!I31","v":13.5},{"$f":"'Min X+23'!J31","v":8.8000000000000007},258.08192563310951,122.34283471255291,135.73909092055661,6.7136435619731982E-2,2.7745535332676291E-2,7.516162473270847,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L31","v":112.22356130059809},{"$f":"'Min X+23'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+23'!C32","v":11.700000000000001},{"$f":"'Min X+23'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+23'!M31","v":118.90386046332408},{"$f":"'Min X+23'!G32*W32","v":63.288791000000003},{"$f":"'Min X+23'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+23'!I32","v":11.700000000000001},{"$f":"'Min X+23'!J32","v":9.9},229.13907134997123,108.46202440574181,120.67704694422942,6.1536894856281589E-2,2.6813519094659805E-2,7.5252815739564811,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L32","v":140.96432765592627},{"$f":"'Min X+23'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+23'!C33","v":13.5},{"$f":"'Min X+23'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+23'!M32","v":139.83278386510503},{"$f":"'Min X+23'!G33*W33","v":79.520256666666668},{"$f":"'Min X+23'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+23'!I33","v":13.5},{"$f":"'Min X+23'!J33","v":12.100000000000001},279.0866661390184,137.88758633411189,141.19907980490652,7.6741321814380828E-2,3.3704060198527307E-2,11.119538863367678,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L33","v":143.86533583930586},{"$f":"'Min X+23'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+23'!C34","v":13.5},{"$f":"'Min X+23'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+23'!M33","v":137.01891120786854},{"$f":"'Min X+23'!G34*W34","v":91.27938833333333},{"$f":"'Min X+23'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+23'!I34","v":13.5},{"$f":"'Min X+23'!J34","v":9.9},281.36990121299709,140.78647169274925,140.58342952024785,7.8864146556624853E-2,3.5481687620687458E-2,12.507002405153552,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L34","v":152.61158791640082},{"$f":"'Min X+23'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+23'!C35","v":18.900000000000002},{"$f":"'Min X+23'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+23'!M34","v":181.36233938390021},{"$f":"'Min X+23'!G35*W35","v":105.91664},{"$f":"'Min X+23'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+23'!I35","v":17.100000000000001},{"$f":"'Min X+23'!J35","v":14.3},334.63716369925123,150.52541416560101,184.1117495336502,8.6173750799827656E-2,5.058985024999145E-2,19.209289610082383,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L35","v":149.53985111083389},{"$f":"'Min X+23'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+23'!C36","v":18},{"$f":"'Min X+23'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+23'!M35","v":158.50696910121772},{"$f":"'Min X+23'!G36*W36","v":104.56649999999999},{"$f":"'Min X+23'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+23'!I36","v":18},{"$f":"'Min X+23'!J36","v":13.200000000000001},313.11003793134523,149.85088591677149,163.25915201457374,8.8965194062415584E-2,4.7817086643982959E-2,16.574518984522481,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L36","v":172.76307913313735},{"$f":"'Min X+23'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+23'!C37","v":15.3},{"$f":"'Min X+23'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+23'!M36","v":201.52859181962424},{"$f":"'Min X+23'!G37*W37","v":109.80175999999999},{"$f":"'Min X+23'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+23'!I37","v":15.3},{"$f":"'Min X+23'!J37","v":14.3},373.91620848423923,171.45356675521796,202.46264172902127,0.10951237791939152,6.5950090602957756E-2,22.12819407211634,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L37","v":152.43265817320352},{"$f":"'Min X+23'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+23'!C38","v":18},{"$f":"'Min X+23'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+23'!M37","v":174.38177057336807},{"$f":"'Min X+23'!G38*W38","v":105.63626333333332},{"$f":"'Min X+23'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+23'!I38","v":17.100000000000001},{"$f":"'Min X+23'!J38","v":15.400000000000002},329.84959405156189,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":153.82995829697796},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":176.01963575458393},0.10269987622556989,{"$f":"F38*H38","v":6.2134818784128326E-2},{"$f":"G38*F38/1000","v":18.421038636821223},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L38","v":165.4260859559748},{"$f":"'Min X+23'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+23'!C39","v":15.3},{"$f":"'Min X+23'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+23'!M38","v":190.66709179472758},{"$f":"'Min X+23'!G39*W39","v":94.069126666666662},{"$f":"'Min X+23'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+23'!I39","v":14.4},{"$f":"'Min X+23'!J39","v":15.400000000000002},355.90123189062137,166.30811876544308,189.59311312517826,0.11796719053171621,7.397866954932629E-2,17.93588680920319,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L39","v":185.81812649230923},{"$f":"'Min X+23'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+23'!C40","v":13.5},{"$f":"'Min X+23'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+23'!M39","v":216.08343161573828},{"$f":"'Min X+23'!G40*W40","v":90.428789999999992},{"$f":"'Min X+23'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+23'!I40","v":12.6},{"$f":"'Min X+23'!J40","v":16.5},396.97003444592571,184.87824375411273,212.09179069181297,0.13988273819647931,9.1640923925290912E-2,19.540163260058954,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L40","v":191.61961918292857},{"$f":"'Min X+23'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+23'!C41","v":13.5},{"$f":"'Min X+23'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+23'!M40","v":217.8758364682468},{"$f":"'Min X+23'!G41*W41","v":78.359502333333324},{"$f":"'Min X+23'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+23'!I41","v":12.6},{"$f":"'Min X+23'!J41","v":16.5},405.64179136993744,191.76699363887641,213.87479773106105,0.15262554405217441,0.10103873718573662,17.072642116110536,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L41","v":190.79739331571898},{"$f":"'Min X+23'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+23'!C42","v":15.3},{"$f":"'Min X+23'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+23'!M41","v":225.72613132358953},{"$f":"'Min X+23'!G42*W42","v":69.060110666666645},{"$f":"'Min X+23'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+23'!I42","v":14.4},{"$f":"'Min X+23'!J42","v":16.5},417.34753090980638,193.83604368748632,223.51148722232006,0.16134962823267426,0.11464410126947071,15.588671609565621,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L42","v":208.77126936548984},{"$f":"'Min X+23'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+23'!C43","v":10.8},{"$f":"'Min X+23'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+23'!M42","v":206.52483127964982},{"$f":"'Min X+23'!G43*W43","v":55.683401333333322},{"$f":"'Min X+23'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+23'!I43","v":10.8},{"$f":"'Min X+23'!J43","v":16.5},409.09267308243454,208.38260784772538,200.71006523470913,0.18866151776446588,0.11476604494069112,11.500005065443693,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L43","v":202.28968124671661},{"$f":"'Min X+23'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+23'!C44","v":11.700000000000001},{"$f":"'Min X+23'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+23'!M43","v":202.11835868388104},{"$f":"'Min X+23'!G44*W44","v":44.269151333333326},{"$f":"'Min X+23'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+23'!I44","v":10.8},{"$f":"'Min X+23'!J44","v":16.5},399.08819692475424,202.7927090936339,196.29548783112031,0.19697215308268856,0.12287085276073709,8.9476082078216752,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L44","v":204.39926862413097},{"$f":"'Min X+23'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+23'!C45","v":9},{"$f":"'Min X+23'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+23'!M44","v":177.04364580591877},{"$f":"'Min X+23'!G45*W45","v":35.926175333333333},{"$f":"'Min X+23'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+23'!I45","v":9},{"$f":"'Min X+23'!J45","v":3.3000000000000003},387.00889443660185,204.38283145987049,182.62606297673133,0.21643716426046225,0.11758282918741775,6.3605010608760022,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L45","v":178.40931242597148},{"$f":"'Min X+23'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+23'!C46","v":10.8},{"$f":"'Min X+23'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+23'!M45","v":167.15795036981189},{"$f":"'Min X+23'!G46*W46","v":27.530689666666667},{"$f":"'Min X+23'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+23'!I46","v":10.8},{"$f":"'Min X+23'!J46","v":5.5},352.53842439430133,180.20169764290836,172.33672675139297,0.20761478306311867,0.12122361841893781,4.6019736569473597,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L46","v":150.61537313978741},{"$f":"'Min X+23'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+23'!C47","v":12.6},{"$f":"'Min X+23'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+23'!M46","v":170.96768470751951},{"$f":"'Min X+23'!G47*W47","v":17.944974333333331},{"$f":"'Min X+23'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+23'!I47","v":12.6},{"$f":"'Min X+23'!J47","v":8.8000000000000007},327.75298594221852,153.12072331017572,174.63226263204282,0.19464982961166327,0.13542207547665894,3.068010713905863,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L47","v":181.8774694725264},{"$f":"'Min X+23'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+23'!C48","v":8.1},{"$f":"'Min X+23'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+23'!M47","v":177.03293033743472},{"$f":"'Min X+23'!G48*W48","v":11.733950333333333},{"$f":"'Min X+23'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+23'!I48","v":7.2},{"$f":"'Min X+23'!J48","v":8.8000000000000007},357.29413219661637,182.01435383501311,175.27977836160323,0.26311563751330702,0.15315197583145476,2.0772956119439185,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L48","v":162.14400414736588},{"$f":"'Min X+23'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+23'!C49","v":9.9},{"$f":"'Min X+23'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+23'!M48","v":177.08589544889111},{"$f":"'Min X+23'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+23'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+23'!I49","v":9.9},{"$f":"'Min X+23'!J49","v":8.8000000000000007},340.99788844556042,162.97967451100158,178.01821393455884,0.26432963636429929,0.16768151433226627,1.2193227903740049,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L49","v":146.08499011698791},{"$f":"'Min X+23'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+23'!C50","v":9.9},{"$f":"'Min X+23'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+23'!M49","v":151.11465159729923},{"$f":"'Min X+23'!G50*W50","v":4.298202166666667},{"$f":"'Min X+23'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+23'!I50","v":9.9},{"$f":"'Min X+23'!J50","v":7.7000000000000011},301.1739920311914,148.01623759719095,153.15775443400045,0.26875251979697512,0.15689716329879227,0.64952132291059006,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L50","v":141.72862504493565},{"$f":"'Min X+23'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+23'!C51","v":9},{"$f":"'Min X+23'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+23'!M50","v":154.86102330580189},{"$f":"'Min X+23'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+23'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+23'!I51","v":9},{"$f":"'Min X+23'!J51","v":7.7000000000000011},297.62034540943489,141.6358611846822,155.98448422475272,0.29276386025344708,0.17653908104919008,0.35448389238930211,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L51","v":158.74110050249732},{"$f":"'Min X+23'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+23'!C52","v":7.2},{"$f":"'Min X+23'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+23'!M51","v":151.65940495203802},{"$f":"'Min X+23'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+23'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+23'!I52","v":7.2},{"$f":"'Min X+23'!J52","v":6.6000000000000005},311.04691698723622,158.97741143398653,152.06950555324968,0.3636890685107832,0.18989939878832424,0.20058647812803596,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L52","v":125.76293858195295},{"$f":"'Min X+23'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+23'!C53","v":4.5},{"$f":"'Min X+23'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+23'!M52","v":151.10549541708389},{"$f":"'Min X+23'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+23'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+23'!I53","v":5.4},{"$f":"'Min X+23'!J53","v":6.6000000000000005},274.14385237612402,124.44632616472629,149.69752621139773,0.31661241722665601,0.2079692056861753,0.1099909639334217,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L53","v":109.21283420417679},{"$f":"'Min X+23'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+23'!C54","v":4.5},{"$f":"'Min X+23'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+23'!M53","v":114.03047792726031},{"$f":"'Min X+23'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+23'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+23'!I54","v":4.5},{"$f":"'Min X+23'!J54","v":4.4000000000000004},221.86873941986926,107.91071724197162,113.95802217789765,0.30211696220516371,0.17245574936265221,7.8835767988052127E-2,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L54","v":124.79540143869458},{"$f":"'Min X+23'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+23'!C55","v":5.4},{"$f":"'Min X+23'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+23'!M54","v":124.90614655498385},{"$f":"'Min X+23'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+23'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+23'!I55","v":5.4},{"$f":"'Min X+23'!J55","v":4.4000000000000004},246.711477434556,121.01281228288745,125.69866515166855,0.38258915580713093,0.20748140331530288,0.11515100981734536,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L55","v":99.154321433122703},{"$f":"'Min X+23'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+23'!C56","v":2.7},{"$f":"'Min X+23'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+23'!M55","v":111.26817373577271},{"$f":"'Min X+23'!G56*W56","v":0},{"$f":"'Min X+23'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+23'!I56","v":2.7},{"$f":"'Min X+23'!J56","v":4.4000000000000004},205.37950172614484,96.014305573757156,109.3651961523877,0.34001585936554457,0.2029775833850018,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L56","v":97.71458326102163},{"$f":"'Min X+23'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+23'!C57","v":2.7},{"$f":"'Min X+23'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+23'!M56","v":109.58366323363917},{"$f":"'Min X+23'!G57*W57","v":0},{"$f":"'Min X+23'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+23'!I57","v":2.7},{"$f":"'Min X+23'!J57","v":4.4000000000000004},205.50170288522401,97.837665571984786,107.66403731323922,0.37691768903685097,0.21962592039995321,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L57","v":100.78430902627656},{"$f":"'Min X+23'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+23'!C58","v":2.7},{"$f":"'Min X+23'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+23'!M57","v":103.37648031857995},{"$f":"'Min X+23'!G58*W58","v":0},{"$f":"'Min X+23'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+23'!I58","v":2.7},{"$f":"'Min X+23'!J58","v":4.4000000000000004},201.19469679016271,99.746034232770583,101.44866255739211,0.43827479350598275,0.22781776118783223,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L58","v":129.57658114298647},{"$f":"'Min X+23'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+23'!C59","v":2.7},{"$f":"'Min X+23'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+23'!M58","v":114.57912114695181},{"$f":"'Min X+23'!G59*W59","v":0},{"$f":"'Min X+23'!H59*V59","v":2.425647E-3},{"$f":"'Min X+23'!I59","v":2.7},{"$f":"'Min X+23'!J59","v":4.4000000000000004},242.04363115426025,129.44243850878121,112.60119264547906,0.63414263420526074,0.27792850147274023,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L59","v":124.73135400476933},{"$f":"'Min X+23'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+23'!C60","v":4.5},{"$f":"'Min X+23'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+23'!M59","v":116.73160855304374},{"$f":"'Min X+23'!G60*W60","v":0},{"$f":"'Min X+23'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+23'!I60","v":4.5},{"$f":"'Min X+23'!J60","v":3.3000000000000003},241.7675138478952,124.14801250228325,117.61950134561197,0.68334150248609127,0.31210720743178261,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L60","v":118.12738953305782},{"$f":"'Min X+23'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+23'!C61","v":4.5},{"$f":"'Min X+23'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+23'!M60","v":120.77114143199276},{"$f":"'Min X+23'!G61*W61","v":0},{"$f":"'Min X+23'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+23'!I61","v":4.5},{"$f":"'Min X+23'!J61","v":3.3000000000000003},240.22273492097199,118.60805884852499,121.614676072447,0.71933068453284199,0.35646535954575925,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L61","v":141.58408057763563},{"$f":"'Min X+23'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+23'!C62","v":3.6},{"$f":"'Min X+23'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+23'!M61","v":143.99027680312034},{"$f":"'Min X+23'!G62*W62","v":0},{"$f":"'Min X+23'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+23'!I62","v":3.6},{"$f":"'Min X+23'!J62","v":3.3000000000000003},285.84931882576558,142.02884464239645,143.82047418336913,0.95523593523917771,0.46980261975119758,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L62","v":128.47741156215633},{"$f":"'Min X+23'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+23'!C63","v":3.6},{"$f":"'Min X+23'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+23'!M62","v":110.27674792419143},{"$f":"'Min X+23'!G63*W63","v":0},{"$f":"'Min X+23'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+23'!I63","v":2.7},{"$f":"'Min X+23'!J63","v":3.3000000000000003},237.09417488211028,127.81579670874446,109.27837817336581,0.96161485341185404,0.39836975082562315,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L63","v":126.03234429045234},{"$f":"'Min X+23'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+23'!C64","v":1.8},{"$f":"'Min X+23'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+23'!M63","v":119.94011591992218},{"$f":"'Min X+23'!G64*W64","v":0},{"$f":"'Min X+23'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+23'!I64","v":1.8},{"$f":"'Min X+23'!J64","v":3.3000000000000003},241.4411844937257,123.48138740370037,117.95979709002533,1.0509568867519827,0.48031882989683944,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L64","v":136.36645611875963},{"$f":"'Min X+23'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+23'!C65","v":2.7},{"$f":"'Min X+23'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+23'!M64","v":140.03515879088815},{"$f":"'Min X+23'!G65*W65","v":0},{"$f":"'Min X+23'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+23'!I65","v":2.7},{"$f":"'Min X+23'!J65","v":2.2000000000000002},275.50697192822076,135.59442831605281,139.91254361216798,1.272027802706807,0.62261517872017802,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L65","v":143.69537137746434},{"$f":"'Min X+23'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+23'!C66","v":1.8},{"$f":"'Min X+23'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+23'!M65","v":149.46190756455334},{"$f":"'Min X+23'!G66*W66","v":0},{"$f":"'Min X+23'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+23'!I66","v":1.8},{"$f":"'Min X+23'!J66","v":2.2000000000000002},290.11373891519906,141.79053382559758,148.32320508960152,1.5048375518667754,0.73870247495184671,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L66","v":149.00716974685506},{"$f":"'Min X+23'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+23'!C67","v":2.7},{"$f":"'Min X+23'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+23'!M66","v":169.47286809828702},{"$f":"'Min X+23'!G67*W67","v":0},{"$f":"'Min X+23'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+23'!I67","v":2.7},{"$f":"'Min X+23'!J67","v":2.2000000000000002},316.79260829169846,147.7520933427104,169.04051494898809,1.7550764041446549,0.93235314929892898,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L67","v":138.15592757349879},{"$f":"'Min X+23'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+23'!C68","v":1.8},{"$f":"'Min X+23'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+23'!M67","v":175.49106376370815},{"$f":"'Min X+23'!G68*W68","v":0},{"$f":"'Min X+23'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+23'!I68","v":1.8},{"$f":"'Min X+23'!J68","v":2.2000000000000002},309.9445324536365,135.92954700151478,174.01498545212175,1.8263805719840378,1.0760783115864327,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L68","v":155.00605106340174},{"$f":"'Min X+23'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+23'!C69","v":1.8},{"$f":"'Min X+23'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+23'!M68","v":190.81871540903188},{"$f":"'Min X+23'!G69*W69","v":0},{"$f":"'Min X+23'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+23'!I69","v":1.8},{"$f":"'Min X+23'!J69","v":3.3000000000000003},341.43279468836221,153.41961725652544,188.01317743183677,2.2864338068763241,1.3055379771951068,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L69","v":175.33698496805678},{"$f":"'Min X+23'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+23'!C70","v":0},{"$f":"'Min X+23'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+23'!M69","v":196.85269396999067},{"$f":"'Min X+23'!G70*W70","v":0},{"$f":"'Min X+23'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+23'!I70","v":0},{"$f":"'Min X+23'!J70","v":0},367.81725234863222,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":172.46920322454366},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":195.34804912408853},2.8677817435131074,{"$f":"F70*H70","v":1.5046448459021344},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L70","v":148.47386510261362},{"$f":"'Min X+23'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+23'!C71","v":0},{"$f":"'Min X+23'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+23'!M70","v":178.44427277076406},{"$f":"'Min X+23'!G71*W71","v":0},{"$f":"'Min X+23'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+23'!I71","v":0},{"$f":"'Min X+23'!J71","v":0},{"$f":"L71+M71","v":320.5098498662328},143.59087669764256,176.91897316859024,2.6829884049710704,1.5252996021738263,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L71","v":165.2698447657796},{"$f":"'Min X+23'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+23'!C72","v":2.7},{"$f":"'Min X+23'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+23'!M71","v":214.20594257782969},{"$f":"'Min X+23'!G72*W72","v":0},{"$f":"'Min X+23'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+23'!I72","v":2.7},{"$f":"'Min X+23'!J72","v":2.2000000000000002},375.13067909993686,162.474367738404,212.65631136153283,3.2954770273755991,2.0496312162968695,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L72","v":184.89137907706643},{"$f":"'Min X+23'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+23'!C73","v":1.8},{"$f":"'Min X+23'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+23'!M72","v":214.30891089658618},{"$f":"'Min X+23'!G73*W73","v":0},{"$f":"'Min X+23'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+23'!I73","v":1.8},{"$f":"'Min X+23'!J73","v":2.2000000000000002},393.13837600083366,181.52640043503791,211.61197556579572,4.0649786420285237,2.2969353307905012,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L73","v":170.3095750734052},{"$f":"'Min X+23'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+23'!C74","v":0.9},{"$f":"'Min X+23'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+23'!M73","v":223.51539197799838},{"$f":"'Min X+23'!G74*W74","v":0},{"$f":"'Min X+23'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+23'!I74","v":0.9},{"$f":"'Min X+23'!J74","v":2.2000000000000002},385.51836623383241,165.98686717595319,219.53149905787922,4.1227078974520062,2.6838929201191726,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L74","v":190.89098196099133},{"$f":"'Min X+23'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+23'!C75","v":0.9},{"$f":"'Min X+23'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+23'!M74","v":250.0854160105122},{"$f":"'Min X+23'!G75*W75","v":0},{"$f":"'Min X+23'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+23'!I75","v":0.9},{"$f":"'Min X+23'!J75","v":2.2000000000000002},431.03426072480841,185.6125358865942,245.42172483821417,5.078446074397128,3.3636911722980489,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L75","v":199.09105087808703},{"$f":"'Min X+23'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+23'!C76","v":0.9},{"$f":"'Min X+23'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+23'!M75","v":232.15453394435363},{"$f":"'Min X+23'!G76*W76","v":0},{"$f":"'Min X+23'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+23'!I76","v":0.9},{"$f":"'Min X+23'!J76","v":2.2000000000000002},420.43303714621271,193.0754178693075,227.35761927690521,5.8156330087795434,3.4969146674484226,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L76","v":191.55998439108942},{"$f":"'Min X+23'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+23'!C77","v":1.8},{"$f":"'Min X+23'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+23'!M76","v":230.62601125477119},{"$f":"'Min X+23'!G77*W77","v":0},{"$f":"'Min X+23'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+23'!I77","v":1.8},{"$f":"'Min X+23'!J77","v":2.2000000000000002},412.4492027483808,186.11291596187192,226.33628678650891,6.1470684292175131,3.8897244682622953,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L77","v":180.7114458149224},{"$f":"'Min X+23'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+23'!C78","v":0.9},{"$f":"'Min X+23'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+23'!M77","v":227.69530519792858},{"$f":"'Min X+23'!G78*W78","v":0},{"$f":"'Min X+23'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+23'!I78","v":0.9},{"$f":"'Min X+23'!J78","v":2.2000000000000002},396.22805245411013,174.13276489781342,222.09528755629671,6.3786809171090031,4.3000176416318938,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L78","v":188.85393007869311},{"$f":"'Min X+23'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+23'!C79","v":0.9},{"$f":"'Min X+23'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+23'!M78","v":215.60161416941034},{"$f":"'Min X+23'!G79*W79","v":0},{"$f":"'Min X+23'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+23'!I79","v":0.9},{"$f":"'Min X+23'!J79","v":2.2000000000000002},389.96789487692894,180.22301484004427,209.74488003688467,7.3309152386488616,4.556734132525694,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L79","v":144.71497393160962},{"$f":"'Min X+23'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+23'!C80","v":0.9},{"$f":"'Min X+23'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+23'!M79","v":172.8197092961363},{"$f":"'Min X+23'!G80*W80","v":0},{"$f":"'Min X+23'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+23'!I80","v":0.9},{"$f":"'Min X+23'!J80","v":2.2000000000000002},305.78598977349804,138.35118935690596,167.43480041659208,6.163784574703663,4.0849088795442281,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L80","v":130.79615811844604},{"$f":"'Min X+23'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+23'!C81","v":1.8},{"$f":"'Min X+23'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+23'!M80","v":170.76544776964329},{"$f":"'Min X+23'!G81*W81","v":0},{"$f":"'Min X+23'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+23'!I81","v":1.8},{"$f":"'Min X+23'!J81","v":2.2000000000000002},291.24672018475547,125.40204904279156,165.84467114196391,6.0941090756544947,4.5207766276794095,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L81","v":110.4356675466222},{"$f":"'Min X+23'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+23'!C82","v":0.9},{"$f":"'Min X+23'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+23'!M81","v":134.33474680920682},{"$f":"'Min X+23'!G82*W82","v":0},{"$f":"'Min X+23'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+23'!I82","v":0.9},{"$f":"'Min X+23'!J82","v":2.2000000000000002},233.65280357406965,104.61055710761987,129.0422464664498,5.6251104390023396,3.9925003427570491,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L82","v":107.2320639829781},{"$f":"'Min X+23'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+23'!C83","v":0.9},{"$f":"'Min X+23'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+23'!M82","v":142.96472260350936},{"$f":"'Min X+23'!G83*W83","v":0},{"$f":"'Min X+23'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+23'!I83","v":0.9},{"$f":"'Min X+23'!J83","v":2.2000000000000002},237.92867902498489,101.04797910814429,136.8806999168406,5.9840848748338198,4.7840226866687887,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L83","v":92.133750750818265},{"$f":"'Min X+23'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+23'!C84","v":0},{"$f":"'Min X+23'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+23'!M83","v":112.43232236423553},{"$f":"'Min X+23'!G84*W84","v":0},{"$f":"'Min X+23'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+23'!I84","v":0},{"$f":"'Min X+23'!J84","v":1.1000000000000001},193.56325244236052,86.480230830607113,107.0830216117534,5.6535199202111572,4.2493007524821431,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L84","v":86.365847675891644},{"$f":"'Min X+23'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+23'!C85","v":2.7},{"$f":"'Min X+23'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+23'!M84","v":100.0683383719491},{"$f":"'Min X+23'!G85*W85","v":0},{"$f":"'Min X+23'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+23'!I85","v":2.7},{"$f":"'Min X+23'!J85","v":1.1000000000000001},180.60495168816226,83.220951964017075,97.38399972414517,5.8448957118745763,4.2843386478039411,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L85","v":81.090210951850096},{"$f":"'Min X+23'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+23'!C86","v":0},{"$f":"'Min X+23'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+23'!M85","v":87.902813616987146},{"$f":"'Min X+23'!G86*W86","v":0},{"$f":"'Min X+23'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+23'!I86","v":0},{"$f":"'Min X+23'!J86","v":0},158.65230382440041,75.024108900787297,83.628194923613094,6.0661020510627965,4.2746186933740482,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L86","v":71.100936662729609},{"$f":"'Min X+23'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+23'!C87","v":0},{"$f":"'Min X+23'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+23'!M86","v":79.127309697115876},{"$f":"'Min X+23'!G87*W87","v":0},{"$f":"'Min X+23'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+23'!I87","v":0},{"$f":"'Min X+23'!J87","v":0},139.9565785259208,65.208768037466243,74.747810488454547,5.8921686252633609,4.3794992086613247,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L87","v":71.213356096866946},{"$f":"'Min X+23'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+23'!C88","v":0},{"$f":"'Min X+23'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+23'!M87","v":76.678192951054612},{"$f":"'Min X+23'!G88*W88","v":0},{"$f":"'Min X+23'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+23'!I88","v":0},{"$f":"'Min X+23'!J88","v":0},136.50088760183519,64.659013982464529,71.841873619370645,6.5543421144024228,4.8363193316839652,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L88","v":59.824259795294978},{"$f":"'Min X+23'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+23'!C89","v":0.9},{"$f":"'Min X+23'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+23'!M88","v":73.047644669632689},{"$f":"'Min X+23'!G89*W89","v":0},{"$f":"'Min X+23'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+23'!I89","v":0.9},{"$f":"'Min X+23'!J89","v":0},123.3055955900508,54.603073823184616,68.702521766866184,6.1211859721103572,5.2451229027665134,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L89","v":52.03245912590063},{"$f":"'Min X+23'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+23'!C90","v":0},{"$f":"'Min X+23'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+23'!M89","v":61.644887504419472},{"$f":"'Min X+23'!G90*W90","v":0},{"$f":"'Min X+23'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+23'!I90","v":0},{"$f":"'Min X+23'!J90","v":0},102.72908624120475,46.115101793068305,56.613984448136456,5.9173573328323208,5.0309030562830186,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L90","v":40.900961817711512},{"$f":"'Min X+23'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+23'!C91","v":0},{"$f":"'Min X+23'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+23'!M90","v":52.579134642420733},{"$f":"'Min X+23'!G91*W91","v":0},{"$f":"'Min X+23'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+23'!I91","v":0},{"$f":"'Min X+23'!J91","v":0},83.445687352185899,35.738559393830762,47.707127958355144,5.1624024238807484,4.872006684065588,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L91","v":33.718211130426241},{"$f":"'Min X+23'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+23'!C92","v":0},{"$f":"'Min X+23'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+23'!M91","v":41.775509204787184},{"$f":"'Min X+23'!G92*W92","v":0},{"$f":"'Min X+23'!H92*V92","v":0.105049539},{"$f":"'Min X+23'!I92","v":0},{"$f":"'Min X+23'!J92","v":0},66.392921363784964,29.005910142450929,37.387011221334035,4.7123009879753095,4.3884979834531501,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L92","v":29.477379505199661},{"$f":"'Min X+23'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+23'!C93","v":0},{"$f":"'Min X+23'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+23'!M92","v":50.273796909924137},{"$f":"'Min X+23'!G93*W93","v":0},{"$f":"'Min X+23'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+23'!I93","v":0},{"$f":"'Min X+23'!J93","v":0},69.226705417487977,24.928760815074952,44.297944602413033,4.5486186901247097,5.9758523075111025,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L93","v":25.562732615392875},{"$f":"'Min X+23'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+23'!C94","v":0},{"$f":"'Min X+23'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+23'!M93","v":38.553982565678382},{"$f":"'Min X+23'!G94*W94","v":0},{"$f":"'Min X+23'!H94*V94","v":0.1341807075},{"$f":"'Min X+23'!I94","v":0},{"$f":"'Min X+23'!J94","v":0},54.601393293123728,21.220611385050738,33.38078190807299,4.342121230342137,5.1732006576053902,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L94","v":20.477777540326393},{"$f":"'Min X+23'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+23'!C95","v":0},{"$f":"'Min X+23'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+23'!M94","v":39.128124078614292},{"$f":"'Min X+23'!G95*W95","v":0},{"$f":"'Min X+23'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+23'!I95","v":0},{"$f":"'Min X+23'!J95","v":0},49.878032069595932,16.659956702429515,33.218075367166421,3.8178208378968796,5.9100487114478684,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L95","v":17.731233920826817},{"$f":"'Min X+23'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+23'!C96","v":0},{"$f":"'Min X+23'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+23'!M95","v":32.978135730099389},{"$f":"'Min X+23'!G96*W96","v":0},{"$f":"'Min X+23'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+23'!I96","v":0},{"$f":"'Min X+23'!J96","v":0},41.501206601161627,14.1119707576091,27.389235843552523,3.6192631632177172,5.5888998865468649,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L96","v":15.292991011976399},{"$f":"'Min X+23'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+23'!C97","v":0},{"$f":"'Min X+23'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+23'!M96","v":28.715023866048163},{"$f":"'Min X+23'!G97*W97","v":0},{"$f":"'Min X+23'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+23'!I97","v":0},{"$f":"'Min X+23'!J97","v":0},35.162991454460389,11.888121681149697,23.274869773310691,3.4048693308267031,5.4401540927374725,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L97","v":11.59283922206631},{"$f":"'Min X+23'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+23'!C98","v":0},{"$f":"'Min X+23'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+23'!M97","v":24.002376484611766},{"$f":"'Min X+23'!G98*W98","v":0},{"$f":"'Min X+23'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+23'!I98","v":0},{"$f":"'Min X+23'!J98","v":0},27.723092125200253,8.7834445633441209,18.93964756185613,2.809394658722189,5.0627289227556354,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L98","v":9.3064237461261019},{"$f":"'Min X+23'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+23'!C99","v":0},{"$f":"'Min X+23'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+23'!M98","v":19.233425278461937},{"$f":"'Min X+23'!G99*W99","v":0},{"$f":"'Min X+23'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+23'!I99","v":0},{"$f":"'Min X+23'!J99","v":0},21.596702228390466,6.8598040535153437,14.736898174875122,2.4466196926107586,4.4965271035868142,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L99","v":6.5403136445705643},{"$f":"'Min X+23'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+23'!C100","v":0},{"$f":"'Min X+23'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+23'!M99","v":13.344388204064529},{"$f":"'Min X+23'!G100*W100","v":0},{"$f":"'Min X+23'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+23'!I100","v":0},{"$f":"'Min X+23'!J100","v":0},14.584732554604077,4.6816421194892168,9.9030904351148603,1.858671525081347,3.4412977689496684,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L100","v":4.6989190684682622},{"$f":"'Min X+23'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+23'!C101","v":0},{"$f":"'Min X+23'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+23'!M100","v":12.03518760709731},{"$f":"'Min X+23'!G101*W101","v":0},{"$f":"'Min X+23'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+23'!I101","v":0},{"$f":"'Min X+23'!J101","v":0},11.889793693308405,3.2607504536358238,8.6290432396725816,1.4381686148324382,3.4061443674247283,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L101","v":3.4326265704591989},{"$f":"'Min X+23'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+23'!C102","v":0},{"$f":"'Min X+23'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+23'!M101","v":7.6489503387152071},{"$f":"'Min X+23'!G102*W102","v":0},{"$f":"'Min X+23'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+23'!I102","v":0},{"$f":"'Min X+23'!J102","v":0},7.5913699403607362,2.3054909660255367,5.2858789743351995,1.1271356044336622,2.3630713643800072,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L102","v":2.2654766789552401},{"$f":"'Min X+23'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+23'!C103","v":0},{"$f":"'Min X+23'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+23'!M102","v":4.8155927976351549},{"$f":"'Min X+23'!G103*W103","v":0},{"$f":"'Min X+23'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+23'!I103","v":0},{"$f":"'Min X+23'!J103","v":0},4.6710635585354074,1.4705347713634298,3.2005287871719776,0.79494190759181027,1.6150640104631773,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L103","v":1.4752854337318064},{"$f":"'Min X+23'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+23'!C104","v":0},{"$f":"'Min X+23'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+23'!M103","v":3.2814436631106876},{"$f":"'Min X+23'!G104*W104","v":0},{"$f":"'Min X+23'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+23'!I104","v":0},{"$f":"'Min X+23'!J104","v":0},3.0177291576946037,0.92429798017017095,2.0934311775244328,0.55098745356163548,1.1880124855862548,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L104","v":0.90969454420464779},{"$f":"'Min X+23'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+23'!C105","v":0},{"$f":"'Min X+23'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+23'!M104","v":2.3729325662993332},{"$f":"'Min X+23'!G105*W105","v":0},{"$f":"'Min X+23'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+23'!I105","v":0},{"$f":"'Min X+23'!J105","v":0},2.0003296841790483,0.54952509633223889,1.4508045878468092,0.36016944787240884,0.92212797845252414,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+23'!L105","v":0.51816194378829228},{"$f":"'Min X+23'!B106*U106","v":1.05},{"$f":"'Min X+23'!C106","v":0},{"$f":"'Min X+23'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+23'!M105","v":1.1921213927002698},{"$f":"'Min X+23'!G106*W106","v":0},{"$f":"'Min X+23'!H106*V106","v":1.05},{"$f":"'Min X+23'!I106","v":0},{"$f":"'Min X+23'!J106","v":0},0,0,0,0.54407004097770695,1.2517274623352834,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11387.728029123618},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12549.316304450174},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23593.057134588758},11196.014273727542,12397.042860861211,175.43966349326411,151.23304965859674,239.26967530916608,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23593.057134588751},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+25","index":71,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+25",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":27}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+25"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23484.716381707312},{"$f":"L107","v":11125.660070604592},12359.056311102717,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+24'!P107*106/206","v":123.11934748918254},{"$f":"'Min X+24'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+24'!C6","v":13.5},{"$f":"'Min X+24'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+24'!P107*100/206","v":116.15032781998353},{"$f":"'Min X+24'!G6*W6","v":0},{"$f":"'Min X+24'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+24'!I6","v":10.8},{"$f":"'Min X+24'!J6","v":9.9},{"$f":"L6+M6","v":237.95960005747224},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":121.0413828892935},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":116.91821716817874},{"$f":"B6*A6","v":0.17796459988902216},{"$f":"F6*H6","v":0.13211065180478071},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L6","v":124.43242749052646},{"$f":"'Min X+24'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+24'!C7","v":9},{"$f":"'Min X+24'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+24'!M6","v":120.11830276772905},{"$f":"'Min X+24'!G7*W7","v":0},{"$f":"'Min X+24'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+24'!I7","v":9},{"$f":"'Min X+24'!J7","v":12.100000000000001},{"$f":"L7+M7","v":241.61335382978885},124.61399958618537,116.99935424360348,1.8427904341098079E-2,1.8948524125561073E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L7","v":127.82474893644601},{"$f":"'Min X+24'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+24'!C8","v":10.8},{"$f":"'Min X+24'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+24'!M7","v":120.02926825826837},{"$f":"'Min X+24'!G8*W8","v":0},{"$f":"'Min X+24'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+24'!I8","v":11.700000000000001},{"$f":"'Min X+24'!J8","v":9.9},243.93331403740424,122.11279861345044,121.82051542395381,1.1950322995593447E-2,8.7528343145635758E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L8","v":124.40173014161675},{"$f":"'Min X+24'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+24'!C9","v":9},{"$f":"'Min X+24'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+24'!M8","v":123.98057452945741},{"$f":"'Min X+24'!G9*W9","v":0},{"$f":"'Min X+24'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+24'!I9","v":9},{"$f":"'Min X+24'!J9","v":8.8000000000000007},246.56004409370425,122.38643373908901,124.17361035461523,1.5296402527737406E-2,6.9641748421814167E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L9","v":124.12647232186818},{"$f":"'Min X+24'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+24'!C10","v":9},{"$f":"'Min X+24'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+24'!M9","v":125.81579020952815},{"$f":"'Min X+24'!G10*W10","v":0},{"$f":"'Min X+24'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+24'!I10","v":9},{"$f":"'Min X+24'!J10","v":9.9},248.12622042007877,123.2170091182207,124.90921130185808,9.463203647463515E-3,6.5789076700562268E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L10","v":124.08544207567138},{"$f":"'Min X+24'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+24'!C11","v":9.9},{"$f":"'Min X+24'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+24'!M10","v":125.72882373927931},{"$f":"'Min X+24'!G11*W11","v":0},{"$f":"'Min X+24'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+24'!I11","v":9.9},{"$f":"'Min X+24'!J11","v":13.200000000000001},246.50265437686375,124.08051060998969,122.42214376687404,4.9314656816923704E-3,6.6799724052679105E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L11","v":124.13169408773412},{"$f":"'Min X+24'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+24'!C12","v":3.6},{"$f":"'Min X+24'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+24'!M11","v":122.47044922667226},{"$f":"'Min X+24'!G12*W12","v":0},{"$f":"'Min X+24'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+24'!I12","v":2.7},{"$f":"'Min X+24'!J12","v":1.1000000000000001},244.09136953790028,120.02754933046852,124.06382020743175,4.1447572655894426E-3,6.6290192405167037E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L12","v":119.25561911984005},{"$f":"'Min X+24'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+24'!C13","v":4.5},{"$f":"'Min X+24'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+24'!M12","v":123.33531030335985},{"$f":"'Min X+24'!G13*W13","v":0},{"$f":"'Min X+24'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+24'!I13","v":4.5},{"$f":"'Min X+24'!J13","v":3.3000000000000003},244.97957863591279,120.45105424132582,124.52852439458695,4.5648785142311495E-3,6.7859087728908592E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L13","v":118.49996331591935},{"$f":"'Min X+24'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+24'!C14","v":3.6},{"$f":"'Min X+24'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+24'!M13","v":122.68721122188217},{"$f":"'Min X+24'!G14*W14","v":0},{"$f":"'Min X+24'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+24'!I14","v":3.6},{"$f":"'Min X+24'!J14","v":3.3000000000000003},241.77438286206225,118.79412156397778,122.98026129808447,5.8417519415665349E-3,6.949923797691571E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L14","v":116.47516025646561},{"$f":"'Min X+24'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+24'!C15","v":2.7},{"$f":"'Min X+24'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+24'!M14","v":120.79179198517264},{"$f":"'Min X+24'!G15*W15","v":0},{"$f":"'Min X+24'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+24'!I15","v":2.7},{"$f":"'Min X+24'!J15","v":3.3000000000000003},234.9524141366619,114.76771836728892,120.18469576937299,7.4418891766862274E-3,7.0962157996489299E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L15","v":111.72016793803319},{"$f":"'Min X+24'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+24'!C16","v":4.5},{"$f":"'Min X+24'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+24'!M15","v":117.30862151621892},{"$f":"'Min X+24'!G16*W16","v":0},{"$f":"'Min X+24'!H16*V16","v":6.26325E-5},{"$f":"'Min X+24'!I16","v":4.5},{"$f":"'Min X+24'!J16","v":3.3000000000000003},231.41264415878987,112.91136997480807,118.50127418398181,8.7979632251201124E-3,7.3473322371145813E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L16","v":109.62174628380332},{"$f":"'Min X+24'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+24'!C17","v":5.4},{"$f":"'Min X+24'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+24'!M16","v":115.39669733682922},{"$f":"'Min X+24'!G17*W17","v":0},{"$f":"'Min X+24'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+24'!I17","v":5.4},{"$f":"'Min X+24'!J17","v":3.3000000000000003},228.10042057170284,110.6116172344467,117.48880333725616,1.0129049356623428E-2,7.8939995730691447E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L17","v":106.9692883682639},{"$f":"'Min X+24'!B18*U18","v":1.043742E-4},{"$f":"'Min X+24'!C18","v":5.4},{"$f":"'Min X+24'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+24'!M17","v":114.05127909148713},{"$f":"'Min X+24'!G18*W18","v":0},{"$f":"'Min X+24'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+24'!I18","v":5.4},{"$f":"'Min X+24'!J18","v":3.3000000000000003},223.00084022607524,106.8581235343659,116.14271669170935,1.116483389800685E-2,8.5623997777933992E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L18","v":103.10885647394096},{"$f":"'Min X+24'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+24'!C19","v":1.8},{"$f":"'Min X+24'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+24'!M18","v":112.60416359811043},{"$f":"'Min X+24'!G19*W19","v":0},{"$f":"'Min X+24'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+24'!I19","v":1.8},{"$f":"'Min X+24'!J19","v":2.2000000000000002},210.49129932802231,98.296616707716012,112.1946826203063,1.2239766224944815E-2,9.4809778041355427E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L19","v":94.549060497224104},{"$f":"'Min X+24'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+24'!C20","v":3.6},{"$f":"'Min X+24'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+24'!M19","v":108.6576221509043},{"$f":"'Min X+24'!G20*W20","v":0},{"$f":"'Min X+24'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+24'!I20","v":3.6},{"$f":"'Min X+24'!J20","v":2.2000000000000002},205.98331482498136,95.935898069593534,110.04741675538783,1.3162427630555399E-2,1.0205395516468308E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L20","v":92.177205605521564},{"$f":"'Min X+24'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+24'!C21","v":3.6},{"$f":"'Min X+24'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+24'!M20","v":106.49968484993168},{"$f":"'Min X+24'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+24'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+24'!I21","v":3.6},{"$f":"'Min X+24'!J21","v":0},203.64990084878193,93.561416991379673,110.08848385740225,1.5788614141884285E-2,1.1200992529422473E-2,3.4380438067634092E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L21","v":89.998083732662622},{"$f":"'Min X+24'!B22*U22","v":2.180913E-4},{"$f":"'Min X+24'!C22","v":5.4},{"$f":"'Min X+24'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+24'!M21","v":106.72492402353029},{"$f":"'Min X+24'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+24'!H22*V22","v":1.165731E-4},{"$f":"'Min X+24'!I22","v":5.4},{"$f":"'Min X+24'!J22","v":11},193.19093870187348,92.078455933583868,101.11248276828961,1.9627799078765242E-2,1.2441255240687399E-2,0.17179344884935938,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L22","v":88.920500352373125},{"$f":"'Min X+24'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+24'!C23","v":5.4},{"$f":"'Min X+24'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+24'!M22","v":98.131270982138872},{"$f":"'Min X+24'!G23*W23","v":2.911706933333333},{"$f":"'Min X+24'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+24'!I23","v":5.4},{"$f":"'Min X+24'!J23","v":8.8000000000000007},182.41388024983078,87.695140883684346,94.718739366146437,2.5359468688794209E-2,1.2531615992441916E-2,0.28572950209550585,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L23","v":85.162366228117733},{"$f":"'Min X+24'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+24'!C24","v":9},{"$f":"'Min X+24'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+24'!M23","v":92.32734184147202},{"$f":"'Min X+24'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+24'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+24'!I24","v":9},{"$f":"'Min X+24'!J24","v":8.8000000000000007},178.94514142622694,86.430606575782861,92.514534850444079,3.1759652334871685E-2,1.2806991027938376E-2,0.46601741383696138,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L24","v":84.420538856499519},{"$f":"'Min X+24'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+24'!C25","v":8.1},{"$f":"'Min X+24'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+24'!M24","v":90.616222565867247},{"$f":"'Min X+24'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+24'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+24'!I25","v":8.1},{"$f":"'Min X+24'!J25","v":9.9},172.48343310526548,83.680749962292907,88.802683142972555,3.9788894206605981E-2,1.3539422894679054E-2,0.89933544109382002,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L25","v":82.582200824604783},{"$f":"'Min X+24'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+24'!C26","v":7.2},{"$f":"'Min X+24'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+24'!M25","v":87.764876848056616},{"$f":"'Min X+24'!G26*W26","v":15.306837000000002},{"$f":"'Min X+24'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+24'!I26","v":7.2},{"$f":"'Min X+24'!J26","v":9.9},167.08776668409467,82.036862645115889,85.0509040389788,4.5338179488898532E-2,1.3972809077811605E-2,1.3434026642382764,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L26","v":81.666352487997997},{"$f":"'Min X+24'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+24'!C27","v":6.3},{"$f":"'Min X+24'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+24'!M26","v":84.700744244290505},{"$f":"'Min X+24'!G27*W27","v":21.305263666666665},{"$f":"'Min X+24'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+24'!I27","v":7.2},{"$f":"'Min X+24'!J27","v":8.8000000000000007},163.30541031735336,80.21899851892347,83.086411798429893,4.7353969074520046E-2,1.4332445860623069E-2,1.8045716888875081,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L27","v":80.868778275094712},{"$f":"'Min X+24'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+24'!C28","v":9.9},{"$f":"'Min X+24'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+24'!M27","v":83.700754552778633},{"$f":"'Min X+24'!G28*W28","v":31.265836333333329},{"$f":"'Min X+24'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+24'!I28","v":9.9},{"$f":"'Min X+24'!J28","v":9.9},165.60766388443466,81.921866482815531,83.685797401619112,4.6911792279192427E-2,1.4957151159515845E-2,2.6169740928236811,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L28","v":83.217679574941684},{"$f":"'Min X+24'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+24'!C29","v":9},{"$f":"'Min X+24'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+24'!M28","v":84.911432866137417},{"$f":"'Min X+24'!G29*W29","v":36.286725666666669},{"$f":"'Min X+24'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+24'!I29","v":9},{"$f":"'Min X+24'!J29","v":8.8000000000000007},162.96559168128974,77.870173597508824,85.095418083780913,4.7505977432869502E-2,1.6014782356506677E-2,3.0811578703771123,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L29","v":80.240782509765324},{"$f":"'Min X+24'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+24'!C30","v":12.6},{"$f":"'Min X+24'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+24'!M29","v":87.338499018630372},{"$f":"'Min X+24'!G30*W30","v":47.599154666666664},{"$f":"'Min X+24'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+24'!I30","v":12.6},{"$f":"'Min X+24'!J30","v":7.7000000000000011},175.11665618115558,82.895611960249184,92.221044220906407,4.517054951613015E-2,1.7454797723958547E-2,4.157238723142302,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L30","v":103.82976895010923},{"$f":"'Min X+24'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+24'!C31","v":12.6},{"$f":"'Min X+24'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+24'!M30","v":89.966489688696939},{"$f":"'Min X+24'!G31*W31","v":57.346027999999997},{"$f":"'Min X+24'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+24'!I31","v":13.5},{"$f":"'Min X+24'!J31","v":8.8000000000000007},200.01951342573727,105.37206874099336,94.647444684743903,5.7700209115860657E-2,1.9045003953038014E-2,5.1592208367497259,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L31","v":122.34283471255291},{"$f":"'Min X+24'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+24'!C32","v":11.700000000000001},{"$f":"'Min X+24'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+24'!M31","v":135.73909092055661},{"$f":"'Min X+24'!G32*W32","v":63.288791000000003},{"$f":"'Min X+24'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+24'!I32","v":11.700000000000001},{"$f":"'Min X+24'!J32","v":9.9},256.08422995290925,118.57574899482239,137.50848095808684,6.7085717730521549E-2,3.0609962469744678E-2,8.5907629558011056,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L32","v":108.46202440574181},{"$f":"'Min X+24'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+24'!C33","v":13.5},{"$f":"'Min X+24'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+24'!M32","v":120.67704694422942},{"$f":"'Min X+24'!G33*W33","v":79.520256666666668},{"$f":"'Min X+24'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+24'!I33","v":13.5},{"$f":"'Min X+24'!J33","v":12.100000000000001},227.45093743044384,105.40297741663493,122.0479600138089,5.9046989106895022E-2,2.9086930420497776E-2,9.5962697467805071,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L33","v":137.88758633411189},{"$f":"'Min X+24'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+24'!C34","v":13.5},{"$f":"'Min X+24'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+24'!M33","v":141.19907980490652},{"$f":"'Min X+24'!G34*W34","v":91.27938833333333},{"$f":"'Min X+24'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+24'!I34","v":13.5},{"$f":"'Min X+24'!J34","v":9.9},279.57451471530715,134.81199907222179,144.76251564308532,7.5587261890099025E-2,3.656416182117863E-2,12.888565637821387,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L34","v":140.78647169274925},{"$f":"'Min X+24'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+24'!C35","v":18.900000000000002},{"$f":"'Min X+24'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+24'!M34","v":140.58342952024785},{"$f":"'Min X+24'!G35*W35","v":105.91664},{"$f":"'Min X+24'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+24'!I35","v":17.100000000000001},{"$f":"'Min X+24'!J35","v":14.3},282.05118980203224,138.70697511917135,143.34421468286089,7.9496573577910817E-2,3.9214837386966996E-2,14.890124494461464,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L35","v":150.52541416560101},{"$f":"'Min X+24'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+24'!C36","v":18},{"$f":"'Min X+24'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+24'!M35","v":184.1117495336502},{"$f":"'Min X+24'!G36*W36","v":104.56649999999999},{"$f":"'Min X+24'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+24'!I36","v":18},{"$f":"'Min X+24'!J36","v":13.200000000000001},339.69207084029676,150.83586263413235,188.85620820616444,8.9551531468643961E-2,5.5541327485759157E-2,19.251921257610434,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L36","v":149.85088591677149},{"$f":"'Min X+24'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+24'!C37","v":15.3},{"$f":"'Min X+24'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+24'!M36","v":163.25915201457374},{"$f":"'Min X+24'!G37*W37","v":109.80175999999999},{"$f":"'Min X+24'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+24'!I37","v":15.3},{"$f":"'Min X+24'!J37","v":14.3},312.76162286595195,148.55589729459356,164.20572557135839,9.4988622177928236E-2,5.3426443215362843E-2,17.926142227307739,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L37","v":171.45356675521796},{"$f":"'Min X+24'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+24'!C38","v":18},{"$f":"'Min X+24'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+24'!M37","v":202.46264172902127},{"$f":"'Min X+24'!G38*W38","v":105.63626333333332},{"$f":"'Min X+24'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+24'!I38","v":17.100000000000001},{"$f":"'Min X+24'!J38","v":15.400000000000002},376.92855302302485,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":172.83805174488347},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":204.0905012781414},0.11551501033450301,{"$f":"F38*H38","v":7.2140450879845996E-2},{"$f":"G38*F38/1000","v":21.387396936849211},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L38","v":153.82995829697796},{"$f":"'Min X+24'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+24'!C39","v":15.3},{"$f":"'Min X+24'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+24'!M38","v":176.01963575458393},{"$f":"'Min X+24'!G39*W39","v":94.069126666666662},{"$f":"'Min X+24'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+24'!I39","v":14.4},{"$f":"'Min X+24'!J39","v":15.400000000000002},329.67160072019442,154.72026043466661,174.95134028552783,0.10969786231135897,6.8295469056088173E-2,16.558013411618486,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L39","v":166.30811876544308},{"$f":"'Min X+24'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+24'!C40","v":13.5},{"$f":"'Min X+24'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+24'!M39","v":189.59311312517826},{"$f":"'Min X+24'!G40*W40","v":90.428789999999992},{"$f":"'Min X+24'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+24'!I40","v":12.6},{"$f":"'Min X+24'!J40","v":16.5},350.99562977862905,165.38292304058908,185.61270673803998,0.12519572485399219,8.0406387138281993E-2,17.144675812242991,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L40","v":184.87824375411273},{"$f":"'Min X+24'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+24'!C41","v":13.5},{"$f":"'Min X+24'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+24'!M40","v":212.09179069181297},{"$f":"'Min X+24'!G41*W41","v":78.359502333333324},{"$f":"'Min X+24'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+24'!I41","v":12.6},{"$f":"'Min X+24'!J41","v":16.5},393.12442200826894,185.03098773379133,208.0934342744776,0.14725602032140894,9.8356417335363766E-2,16.619407167595959,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L41","v":191.76699363887641},{"$f":"'Min X+24'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+24'!C42","v":15.3},{"$f":"'Min X+24'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+24'!M41","v":213.87479773106105},{"$f":"'Min X+24'!G42*W42","v":69.060110666666645},{"$f":"'Min X+24'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+24'!I42","v":14.4},{"$f":"'Min X+24'!J42","v":16.5},406.470996865492,194.80482405891928,211.66617280657272,0.16216957995715542,0.10862492448832803,14.770217200118021,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L42","v":193.83604368748632},{"$f":"'Min X+24'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+24'!C43","v":10.8},{"$f":"'Min X+24'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+24'!M42","v":223.51148722232006},{"$f":"'Min X+24'!G43*W43","v":55.683401333333322},{"$f":"'Min X+24'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+24'!I43","v":10.8},{"$f":"'Min X+24'!J43","v":16.5},411.14816044640247,193.46087876986772,217.68728167653472,0.17516491761861872,0.12420554578535611,12.445879845610651,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L43","v":208.38260784772538},{"$f":"'Min X+24'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+24'!C44","v":11.700000000000001},{"$f":"'Min X+24'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+24'!M43","v":200.71006523470913},{"$f":"'Min X+24'!G44*W44","v":44.269151333333326},{"$f":"'Min X+24'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+24'!I44","v":10.8},{"$f":"'Min X+24'!J44","v":16.5},403.76775343612883,208.87970293097536,194.88805050515347,0.2029049167500146,0.12201472955568103,8.8852642519985423,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L44","v":202.7927090936339},{"$f":"'Min X+24'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+24'!C45","v":9},{"$f":"'Min X+24'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+24'!M44","v":196.29548783112031},{"$f":"'Min X+24'!G45*W45","v":35.926175333333333},{"$f":"'Min X+24'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+24'!I45","v":9},{"$f":"'Min X+24'!J45","v":3.3000000000000003},404.64309207372031,202.77797310566109,201.86511896805922,0.2147359879728121,0.13036886306108725,7.0521461129630278,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L45","v":204.38283145987049},{"$f":"'Min X+24'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+24'!C46","v":10.8},{"$f":"'Min X+24'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+24'!M45","v":182.62606297673133},{"$f":"'Min X+24'!G46*W46","v":27.530689666666667},{"$f":"'Min X+24'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+24'!I46","v":10.8},{"$f":"'Min X+24'!J46","v":5.5},393.9386131329785,206.14499131218776,187.79362182079072,0.23784014768272768,0.13244115594062902,5.0278214648575128,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L46","v":180.20169764290836},{"$f":"'Min X+24'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+24'!C47","v":12.6},{"$f":"'Min X+24'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+24'!M46","v":172.33672675139297},{"$f":"'Min X+24'!G47*W47","v":17.944974333333331},{"$f":"'Min X+24'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+24'!I47","v":12.6},{"$f":"'Min X+24'!J47","v":8.8000000000000007},358.66903179285623,182.66881152371141,176.00022026914485,0.23288611919694296,0.13650648224811004,3.0925781382444266,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L47","v":153.12072331017572},{"$f":"'Min X+24'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+24'!C48","v":8.1},{"$f":"'Min X+24'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+24'!M47","v":174.63226263204282},{"$f":"'Min X+24'!G48*W48","v":11.733950333333333},{"$f":"'Min X+24'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+24'!I48","v":7.2},{"$f":"'Min X+24'!J48","v":8.8000000000000007},326.18039651452699,153.29920903000072,172.88118748452627,0.22151428017499097,0.15107514751654894,2.0491262963220129,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L48","v":182.01435383501311},{"$f":"'Min X+24'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+24'!C49","v":9.9},{"$f":"'Min X+24'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+24'!M48","v":175.27977836160323},{"$f":"'Min X+24'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+24'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+24'!I49","v":9.9},{"$f":"'Min X+24'!J49","v":8.8000000000000007},359.03143829868884,182.81763125057165,176.21380704811722,0.29672258444145205,0.16597131348600397,1.206886793023501,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L49","v":162.97967451100158},{"$f":"'Min X+24'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+24'!C50","v":9.9},{"$f":"'Min X+24'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+24'!M49","v":178.01821393455884},{"$f":"'Min X+24'!G50*W50","v":4.298202166666667},{"$f":"'Min X+24'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+24'!I50","v":9.9},{"$f":"'Min X+24'!J50","v":7.7000000000000011},344.9132245691535,164.87984084454862,180.0333837246049,0.29983366645297094,0.18483020995396984,0.7651582728396511,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L50","v":148.01623759719095},{"$f":"'Min X+24'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+24'!C51","v":9},{"$f":"'Min X+24'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+24'!M50","v":153.15775443400045},{"$f":"'Min X+24'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+24'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+24'!I51","v":9},{"$f":"'Min X+24'!J51","v":7.7000000000000011},302.1936426878824,147.91048563575472,154.28315705212765,0.30575196143620148,0.17459738187280183,0.35058503284044434,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L51","v":141.6358611846822},{"$f":"'Min X+24'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+24'!C52","v":7.2},{"$f":"'Min X+24'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+24'!M51","v":155.98448422475272},{"$f":"'Min X+24'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+24'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+24'!I52","v":7.2},{"$f":"'Min X+24'!J52","v":6.6000000000000005},298.30053084694049,141.91136164260445,156.38916920433604,0.3244995420777575,0.1953150204166704,0.20630687785670934,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L52","v":158.97741143398653},{"$f":"'Min X+24'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+24'!C53","v":4.5},{"$f":"'Min X+24'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+24'!M52","v":152.06950555324968},{"$f":"'Min X+24'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+24'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+24'!I53","v":5.4},{"$f":"'Min X+24'!J53","v":6.6000000000000005},308.23739003011849,157.57718046700933,150.66020956310913,0.40023096697721472,0.20929599014056222,0.11069267503814223,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L53","v":124.44632616472629},{"$f":"'Min X+24'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+24'!C54","v":4.5},{"$f":"'Min X+24'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+24'!M53","v":149.69752621139773},{"$f":"'Min X+24'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+24'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+24'!I54","v":4.5},{"$f":"'Min X+24'!J54","v":4.4000000000000004},272.67319743692099,123.10206858463098,149.57112885229,0.34425758009530893,0.22639735910771103,0.10349443113195805,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L54","v":107.91071724197162},{"$f":"'Min X+24'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+24'!C55","v":5.4},{"$f":"'Min X+24'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+24'!M54","v":113.95802217789765},{"$f":"'Min X+24'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+24'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+24'!I55","v":5.4},{"$f":"'Min X+24'!J55","v":4.4000000000000004},218.94861867605039,104.17989198930854,114.76872668674183,0.33082525266309043,0.18929549115582087,0.10505793103460975,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L55","v":121.01281228288745},{"$f":"'Min X+24'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+24'!C56","v":2.7},{"$f":"'Min X+24'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+24'!M55","v":125.69866515166855},{"$f":"'Min X+24'!G56*W56","v":0},{"$f":"'Min X+24'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+24'!I56","v":2.7},{"$f":"'Min X+24'!J56","v":4.4000000000000004},241.56720338229692,117.79784019929188,123.76936318300504,0.41497208359556487,0.22930196866351074,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L56","v":96.014305573757156},{"$f":"'Min X+24'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+24'!C57","v":2.7},{"$f":"'Min X+24'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+24'!M56","v":109.3651961523877},{"$f":"'Min X+24'!G57*W57","v":0},{"$f":"'Min X+24'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+24'!I57","v":2.7},{"$f":"'Min X+24'!J57","v":4.4000000000000004},203.58995450240272,96.143946421995054,107.44600808040767,0.37035915176209511,0.2191880719800236,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L57","v":97.837665571984786},{"$f":"'Min X+24'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+24'!C58","v":2.7},{"$f":"'Min X+24'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+24'!M57","v":107.66403731323922},{"$f":"'Min X+24'!G58*W58","v":0},{"$f":"'Min X+24'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+24'!I58","v":2.7},{"$f":"'Min X+24'!J58","v":4.4000000000000004},202.53897544535721,96.812204673458524,105.7267707718987,0.42546089852627139,0.23726654134051603,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L58","v":99.746034232770583},{"$f":"'Min X+24'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+24'!C59","v":2.7},{"$f":"'Min X+24'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+24'!M58","v":101.44866255739211},{"$f":"'Min X+24'!G59*W59","v":0},{"$f":"'Min X+24'!H59*V59","v":2.425647E-3},{"$f":"'Min X+24'!I59","v":2.7},{"$f":"'Min X+24'!J59","v":4.4000000000000004},199.26046502203968,99.75788110863391,99.502583913405758,0.48815312413666762,0.24607864398635049,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L59","v":129.44243850878121},{"$f":"'Min X+24'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+24'!C60","v":4.5},{"$f":"'Min X+24'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+24'!M59","v":112.60119264547906},{"$f":"'Min X+24'!G60*W60","v":0},{"$f":"'Min X+24'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+24'!I60","v":4.5},{"$f":"'Min X+24'!J60","v":3.3000000000000003},242.33341629888398,128.8332873003956,113.50012899848838,0.70915120838559853,0.30106364699068727,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L60","v":124.14801250228325},{"$f":"'Min X+24'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+24'!C61","v":4.5},{"$f":"'Min X+24'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+24'!M60","v":117.61950134561197},{"$f":"'Min X+24'!G61*W61","v":0},{"$f":"'Min X+24'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+24'!I61","v":4.5},{"$f":"'Min X+24'!J61","v":3.3000000000000003},243.06435783813919,124.59201954273624,118.47233829540293,0.75599295954701307,0.34716305020902766,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L61","v":118.60805884852499},{"$f":"'Min X+24'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+24'!C62","v":3.6},{"$f":"'Min X+24'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+24'!M61","v":121.614676072447},{"$f":"'Min X+24'!G62*W62","v":0},{"$f":"'Min X+24'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+24'!I62","v":3.6},{"$f":"'Min X+24'!J62","v":3.3000000000000003},240.72571614894764,119.20783696228723,121.51787918666039,0.80022188623775725,0.39679688578660155,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L62","v":142.02884464239645},{"$f":"'Min X+24'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+24'!C63","v":3.6},{"$f":"'Min X+24'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+24'!M62","v":143.82047418336913},{"$f":"'Min X+24'!G63*W63","v":0},{"$f":"'Min X+24'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+24'!I63","v":2.7},{"$f":"'Min X+24'!J63","v":3.3000000000000003},283.96673062349817,141.26580138085797,142.7009292426402,1.0630432615384549,0.51954494072891677,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L63","v":127.81579670874446},{"$f":"'Min X+24'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+24'!C64","v":1.8},{"$f":"'Min X+24'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+24'!M63","v":109.27837817336581},{"$f":"'Min X+24'!G64*W64","v":0},{"$f":"'Min X+24'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+24'!I64","v":1.8},{"$f":"'Min X+24'!J64","v":3.3000000000000003},232.59072392081592,125.24996799197336,107.34075592884255,1.0658287167711007,0.43762224452325205,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L64","v":123.48138740370037},{"$f":"'Min X+24'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+24'!C65","v":2.7},{"$f":"'Min X+24'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+24'!M64","v":117.95979709002533},{"$f":"'Min X+24'!G65*W65","v":0},{"$f":"'Min X+24'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+24'!I65","v":2.7},{"$f":"'Min X+24'!J65","v":2.2000000000000002},240.76488360668179,122.82955166370338,117.93533194297841,1.1518357399969783,0.52446514704692082,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L65","v":135.59442831605281},{"$f":"'Min X+24'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+24'!C66","v":1.8},{"$f":"'Min X+24'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+24'!M65","v":139.91254361216798},{"$f":"'Min X+24'!G66*W66","v":0},{"$f":"'Min X+24'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+24'!I66","v":1.8},{"$f":"'Min X+24'!J66","v":2.2000000000000002},272.59546523896512,133.77442720120897,138.82103803775615,1.420001114843874,0.6915055744118459,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L66","v":141.79053382559758},{"$f":"'Min X+24'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+24'!C67","v":2.7},{"$f":"'Min X+24'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+24'!M66","v":148.32320508960152},{"$f":"'Min X+24'!G67*W67","v":0},{"$f":"'Min X+24'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+24'!I67","v":2.7},{"$f":"'Min X+24'!J67","v":2.2000000000000002},288.62766492994382,140.62045834754406,148.00720658239976,1.6700754780535194,0.81599850720174771,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L67","v":147.7520933427104},{"$f":"'Min X+24'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+24'!C68","v":1.8},{"$f":"'Min X+24'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+24'!M67","v":169.04051494898809},{"$f":"'Min X+24'!G68*W68","v":0},{"$f":"'Min X+24'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+24'!I68","v":1.8},{"$f":"'Min X+24'!J68","v":2.2000000000000002},313.00284448626479,145.39885429252536,167.60399019373943,1.953239050185072,1.0365247552486809,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L68","v":135.92954700151478},{"$f":"'Min X+24'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+24'!C69","v":1.8},{"$f":"'Min X+24'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+24'!M68","v":174.01498545212175},{"$f":"'Min X+24'!G69*W69","v":0},{"$f":"'Min X+24'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+24'!I69","v":1.8},{"$f":"'Min X+24'!J69","v":3.3000000000000003},305.9489180155569,134.62450326621877,171.32441474933813,2.0050437352960135,1.1905707027836214,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L69","v":153.41961725652544},{"$f":"'Min X+24'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+24'!C70","v":0},{"$f":"'Min X+24'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+24'!M69","v":188.01317743183677},{"$f":"'Min X+24'!G70*W70","v":0},{"$f":"'Min X+24'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+24'!I70","v":0},{"$f":"'Min X+24'!J70","v":0},337.48640971948316,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":150.91031223143227},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":186.57609748805086},2.5093050250931794,{"$f":"F70*H70","v":1.4370799437858977},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L70","v":172.46920322454366},{"$f":"'Min X+24'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+24'!C71","v":0},{"$f":"'Min X+24'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+24'!M70","v":195.34804912408853},{"$f":"'Min X+24'!G71*W71","v":0},{"$f":"'Min X+24'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+24'!I71","v":0},{"$f":"'Min X+24'!J71","v":0},{"$f":"L71+M71","v":360.83086847194727},167.15260844777103,193.67826002417621,3.1165947767726312,1.669789099912335,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L71","v":143.59087669764256},{"$f":"'Min X+24'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+24'!C72","v":2.7},{"$f":"'Min X+24'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+24'!M71","v":176.91897316859024},{"$f":"'Min X+24'!G72*W72","v":0},{"$f":"'Min X+24'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+24'!I72","v":2.7},{"$f":"'Min X+24'!J72","v":2.2000000000000002},316.95380041831606,141.22767781118858,175.72612260712751,2.8631988864539863,1.6928505614627234,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L72","v":162.474367738404},{"$f":"'Min X+24'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+24'!C73","v":1.8},{"$f":"'Min X+24'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+24'!M72","v":212.65631136153283},{"$f":"'Min X+24'!G73*W73","v":0},{"$f":"'Min X+24'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+24'!I73","v":1.8},{"$f":"'Min X+24'!J73","v":2.2000000000000002},369.57933264760175,159.60224426769093,209.97708837991081,3.5721234707130916,2.2792229816220448,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L73","v":181.52640043503791},{"$f":"'Min X+24'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+24'!C74","v":0.9},{"$f":"'Min X+24'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+24'!M73","v":211.61197556579572},{"$f":"'Min X+24'!G74*W74","v":0},{"$f":"'Min X+24'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+24'!I74","v":0.9},{"$f":"'Min X+24'!J74","v":2.2000000000000002},384.70317987896743,176.9321652644845,207.77101461448294,4.3942351705534248,2.5409609513128104,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L74","v":165.98686717595319},{"$f":"'Min X+24'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+24'!C75","v":0.9},{"$f":"'Min X+24'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+24'!M74","v":219.53149905787922},{"$f":"'Min X+24'!G75*W75","v":0},{"$f":"'Min X+24'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+24'!I75","v":0.9},{"$f":"'Min X+24'!J75","v":2.2000000000000002},376.64973111373718,161.37096787389265,215.27876323984455,4.4158993020605619,2.9527358180346908,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L75","v":185.6125358865942},{"$f":"'Min X+24'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+24'!C76","v":0.9},{"$f":"'Min X+24'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+24'!M75","v":245.42172483821417},{"$f":"'Min X+24'!G76*W76","v":0},{"$f":"'Min X+24'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+24'!I76","v":0.9},{"$f":"'Min X+24'!J76","v":2.2000000000000002},420.41559085384529,179.99062271779812,240.4249681360472,5.4219131687961024,3.6967567021669847,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L76","v":193.0754178693075},{"$f":"'Min X+24'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+24'!C77","v":1.8},{"$f":"'Min X+24'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+24'!M76","v":227.35761927690521},{"$f":"'Min X+24'!G77*W77","v":0},{"$f":"'Min X+24'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+24'!I77","v":1.8},{"$f":"'Min X+24'!J77","v":2.2000000000000002},410.70273921503156,187.57971990339348,223.1230193116381,6.1956979659140456,3.8345999652671265,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L77","v":186.11291596187192},{"$f":"'Min X+24'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+24'!C78","v":0.9},{"$f":"'Min X+24'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+24'!M77","v":226.33628678650891},{"$f":"'Min X+24'!G78*W78","v":0},{"$f":"'Min X+24'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+24'!I78","v":0.9},{"$f":"'Min X+24'!J78","v":2.2000000000000002},400.1055102532012,179.34357609454918,220.76193415865202,6.5693398673227463,4.2743526278568966,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L78","v":174.13276489781342},{"$f":"'Min X+24'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+24'!C79","v":0.9},{"$f":"'Min X+24'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+24'!M78","v":222.09528755629671},{"$f":"'Min X+24'!G79*W79","v":0},{"$f":"'Min X+24'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+24'!I79","v":0.9},{"$f":"'Min X+24'!J79","v":2.2000000000000002},382.17460437063204,166.07329455369342,216.10130981693862,6.7594703441200092,4.6939777393581013,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L79","v":180.22301484004427},{"$f":"'Min X+24'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+24'!C80","v":0.9},{"$f":"'Min X+24'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+24'!M79","v":209.74488003688467},{"$f":"'Min X+24'!G80*W80","v":0},{"$f":"'Min X+24'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+24'!I80","v":0.9},{"$f":"'Min X+24'!J80","v":2.2000000000000002},375.83402850920032,172.3468510769037,203.48717743229662,7.6761637631405719,4.9577026045880768,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L80","v":138.35118935690596},{"$f":"'Min X+24'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+24'!C81","v":1.8},{"$f":"'Min X+24'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+24'!M80","v":167.43480041659208},{"$f":"'Min X+24'!G81*W81","v":0},{"$f":"'Min X+24'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+24'!I81","v":1.8},{"$f":"'Min X+24'!J81","v":2.2000000000000002},295.20727114295636,132.60507311911866,162.6021980238377,6.4461162377873302,4.4326023927543927,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L81","v":125.40204904279156},{"$f":"'Min X+24'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+24'!C82","v":0.9},{"$f":"'Min X+24'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+24'!M81","v":165.84467114196391},{"$f":"'Min X+24'!G82*W82","v":0},{"$f":"'Min X+24'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+24'!I82","v":0.9},{"$f":"'Min X+24'!J82","v":2.2000000000000002},278.43029555224621,118.81461651475352,159.6156790374927,6.3874325280380457,4.928992104471221,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L82","v":104.61055710761987},{"$f":"'Min X+24'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+24'!C83","v":0.9},{"$f":"'Min X+24'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+24'!M82","v":129.0422464664498},{"$f":"'Min X+24'!G83*W83","v":0},{"$f":"'Min X+24'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+24'!I83","v":0.9},{"$f":"'Min X+24'!J83","v":2.2000000000000002},221.99687644423855,98.572765412824026,123.42411103141453,5.8377916947958575,4.3181354350352672,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L83","v":101.04797910814429},{"$f":"'Min X+24'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+24'!C84","v":0},{"$f":"'Min X+24'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+24'!M83","v":136.8806999168406},{"$f":"'Min X+24'!G84*W84","v":0},{"$f":"'Min X+24'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+24'!I84","v":0},{"$f":"'Min X+24'!J84","v":1.1000000000000001},225.45485335037091,94.847463465076316,130.60738988529459,6.200515643067976,5.1733100315459986,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L84","v":86.480230830607113},{"$f":"'Min X+24'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+24'!C85","v":2.7},{"$f":"'Min X+24'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+24'!M84","v":107.0830216117534},{"$f":"'Min X+24'!G85*W85","v":0},{"$f":"'Min X+24'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+24'!I85","v":2.7},{"$f":"'Min X+24'!J85","v":1.1000000000000001},187.42594954139435,83.32759412355334,104.09835541784102,5.8526367070537821,4.5846661939123772,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L85","v":83.220951964017075},{"$f":"'Min X+24'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+24'!C86","v":0},{"$f":"'Min X+24'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+24'!M85","v":97.38399972414517},{"$f":"'Min X+24'!G86*W86","v":0},{"$f":"'Min X+24'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+24'!I86","v":0},{"$f":"'Min X+24'!J86","v":0},169.64377713249038,76.995455921096692,92.648321211393693,6.2254960429203896,4.7356785127514778,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L86","v":75.024108900787297},{"$f":"'Min X+24'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+24'!C87","v":0},{"$f":"'Min X+24'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+24'!M86","v":83.628194923613094},{"$f":"'Min X+24'!G87*W87","v":0},{"$f":"'Min X+24'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+24'!I87","v":0},{"$f":"'Min X+24'!J87","v":0},147.80640806102232,68.806825115898974,78.99958294512335,6.2172837848883242,4.6286119784897481,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L87","v":65.208768037466243},{"$f":"'Min X+24'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+24'!C88","v":0},{"$f":"'Min X+24'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+24'!M87","v":74.747810488454547},{"$f":"'Min X+24'!G88*W88","v":0},{"$f":"'Min X+24'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+24'!I88","v":0},{"$f":"'Min X+24'!J88","v":0},129.24032287060933,59.20707680984178,70.033246060767553,6.0016912276244661,4.7145644276870007,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L88","v":64.659013982464529},{"$f":"'Min X+24'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+24'!C89","v":0.9},{"$f":"'Min X+24'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+24'!M88","v":71.841873619370645},{"$f":"'Min X+24'!G89*W89","v":0},{"$f":"'Min X+24'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+24'!I89","v":0.9},{"$f":"'Min X+24'!J89","v":0},126.52646863475493,58.943138571481562,67.583330063273365,6.6158754109829729,5.1585435560972908,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L89","v":54.603073823184616},{"$f":"'Min X+24'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+24'!C90","v":0},{"$f":"'Min X+24'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+24'!M89","v":68.702521766866184},{"$f":"'Min X+24'!G90*W90","v":0},{"$f":"'Min X+24'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+24'!I90","v":0},{"$f":"'Min X+24'!J90","v":0},111.48901289319413,48.393375017656297,63.095637875537832,6.2096988055283155,5.6068838913283479,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L90","v":46.115101793068305},{"$f":"'Min X+24'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+24'!C91","v":0},{"$f":"'Min X+24'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+24'!M90","v":56.613984448136456},{"$f":"'Min X+24'!G91*W91","v":0},{"$f":"'Min X+24'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+24'!I91","v":0},{"$f":"'Min X+24'!J91","v":0},91.662692268059104,40.294585533938353,51.368106734120751,5.8205162591299535,5.2458777140157054,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L91","v":35.738559393830762},{"$f":"'Min X+24'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+24'!C92","v":0},{"$f":"'Min X+24'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+24'!M91","v":47.707127958355144},{"$f":"'Min X+24'!G92*W92","v":0},{"$f":"'Min X+24'!H92*V92","v":0.105049539},{"$f":"'Min X+24'!I92","v":0},{"$f":"'Min X+24'!J92","v":0},73.439420051141298,30.743903891825369,42.695516159315929,4.9946555020053953,5.0116117990392191,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L92","v":29.005910142450929},{"$f":"'Min X+24'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+24'!C93","v":0},{"$f":"'Min X+24'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+24'!M92","v":37.387011221334035},{"$f":"'Min X+24'!G93*W93","v":0},{"$f":"'Min X+24'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+24'!I93","v":0},{"$f":"'Min X+24'!J93","v":0},57.473004735885219,24.530043318035375,32.942961417849844,4.4758668244155553,4.4440498034841909,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L93","v":24.928760815074952},{"$f":"'Min X+24'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+24'!C94","v":0},{"$f":"'Min X+24'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+24'!M93","v":44.297944602413033},{"$f":"'Min X+24'!G94*W94","v":0},{"$f":"'Min X+24'!H94*V94","v":0.1341807075},{"$f":"'Min X+24'!I94","v":0},{"$f":"'Min X+24'!J94","v":0},59.048341969236134,20.694326914370691,38.354015054865442,4.2344339007042624,5.9439295475475866,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L94","v":21.220611385050738},{"$f":"'Min X+24'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+24'!C95","v":0},{"$f":"'Min X+24'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+24'!M94","v":33.38078190807299},{"$f":"'Min X+24'!G95*W95","v":0},{"$f":"'Min X+24'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+24'!I95","v":0},{"$f":"'Min X+24'!J95","v":0},45.603130496186935,17.264298636794017,28.338831859392922,3.9563127482567211,5.0419500486800679,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L95","v":16.659956702429515},{"$f":"'Min X+24'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+24'!C96","v":0},{"$f":"'Min X+24'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+24'!M95","v":33.218075367166421},{"$f":"'Min X+24'!G96*W96","v":0},{"$f":"'Min X+24'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+24'!I96","v":0},{"$f":"'Min X+24'!J96","v":0},40.847872669091053,13.25936045159095,27.588512217500103,3.4005962508385643,5.6295631496663168,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L96","v":14.1119707576091},{"$f":"'Min X+24'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+24'!C97","v":0},{"$f":"'Min X+24'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+24'!M96","v":27.389235843552523},{"$f":"'Min X+24'!G97*W97","v":0},{"$f":"'Min X+24'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+24'!I97","v":0},{"$f":"'Min X+24'!J97","v":0},33.170303273573943,10.970046696287312,22.20025657728663,3.1419240613217885,5.1889792662658909,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L97","v":11.888121681149697},{"$f":"'Min X+24'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+24'!C98","v":0},{"$f":"'Min X+24'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+24'!M97","v":23.274869773310691},{"$f":"'Min X+24'!G98*W98","v":0},{"$f":"'Min X+24'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+24'!I98","v":0},{"$f":"'Min X+24'!J98","v":0},27.372759669934528,9.0071686278468093,18.365591042087718,2.8809530533028878,4.9092787312229715,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L98","v":8.7834445633441209},{"$f":"'Min X+24'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+24'!C99","v":0},{"$f":"'Min X+24'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+24'!M98","v":18.93964756185613},{"$f":"'Min X+24'!G99*W99","v":0},{"$f":"'Min X+24'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+24'!I99","v":0},{"$f":"'Min X+24'!J99","v":0},20.986115804621491,6.4743139000667291,14.511801904554764,2.3091306632773918,4.4278456573013667,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L99","v":6.8598040535153437},{"$f":"'Min X+24'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+24'!C100","v":0},{"$f":"'Min X+24'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+24'!M99","v":14.736898174875122},{"$f":"'Min X+24'!G100*W100","v":0},{"$f":"'Min X+24'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+24'!I100","v":0},{"$f":"'Min X+24'!J100","v":0},15.84683257284034,4.9103375363413431,10.936495036498997,1.9494665171740002,3.8004031383761268,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L100","v":4.6816421194892168},{"$f":"'Min X+24'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+24'!C101","v":0},{"$f":"'Min X+24'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+24'!M100","v":9.9030904351148603},{"$f":"'Min X+24'!G101*W101","v":0},{"$f":"'Min X+24'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+24'!I101","v":0},{"$f":"'Min X+24'!J101","v":0},10.349123918697124,3.2487613518019787,7.1003625668951447,1.4328807676872384,2.8027278682197156,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L101","v":3.2607504536358238},{"$f":"'Min X+24'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+24'!C102","v":0},{"$f":"'Min X+24'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+24'!M101","v":8.6290432396725816},{"$f":"'Min X+24'!G102*W102","v":0},{"$f":"'Min X+24'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+24'!I102","v":0},{"$f":"'Min X+24'!J102","v":0},8.1532333870564244,2.1900520079920587,5.9631813790643662,1.0706984456437652,2.6658618606082158,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L102","v":2.3054909660255367},{"$f":"'Min X+24'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+24'!C103","v":0},{"$f":"'Min X+24'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+24'!M102","v":5.2858789743351995},{"$f":"'Min X+24'!G103*W103","v":0},{"$f":"'Min X+24'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+24'!I103","v":0},{"$f":"'Min X+24'!J103","v":0},5.0095976505946567,1.4965082898881605,3.5130893607064961,0.80898267613737629,1.7727896136287034,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L103","v":1.4705347713634298},{"$f":"'Min X+24'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+24'!C104","v":0},{"$f":"'Min X+24'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+24'!M103","v":3.2005287871719776},{"$f":"'Min X+24'!G104*W104","v":0},{"$f":"'Min X+24'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+24'!I104","v":0},{"$f":"'Min X+24'!J104","v":0},2.963132277545371,0.9213215882590452,2.0418106892863257,0.54921318310438461,1.1587180978856522,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L104","v":0.92429798017017095},{"$f":"'Min X+24'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+24'!C105","v":0},{"$f":"'Min X+24'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+24'!M104","v":2.0934311775244328},{"$f":"'Min X+24'!G105*W105","v":0},{"$f":"'Min X+24'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+24'!I105","v":0},{"$f":"'Min X+24'!J105","v":0},1.8382648794268368,0.55834668881826621,1.2799181906085706,0.36595129135190468,0.81351298691586205,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+24'!L105","v":0.54952509633223889},{"$f":"'Min X+24'!B106*U106","v":1.05},{"$f":"'Min X+24'!C106","v":0},{"$f":"'Min X+24'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+24'!M105","v":1.4508045878468092},{"$f":"'Min X+24'!G106*W106","v":0},{"$f":"'Min X+24'!H106*V106","v":1.05},{"$f":"'Min X+24'!I106","v":0},{"$f":"'Min X+24'!J106","v":0},0,0,0,0.57700135114885087,1.5233448172391497,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11319.133621216723},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12513.193188681196},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23484.716381707312},11125.660070604592,12359.056311102717,177.20102686694864,153.10941780787593,231.04431709213037,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23484.716381707309},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+26","index":72,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+26",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":28}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+26"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23364.639832389923},{"$f":"L107","v":11049.348034817702},12315.291797572216,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+25'!P107*106/206","v":118.88688161051368},{"$f":"'Min X+25'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+25'!C6","v":13.5},{"$f":"'Min X+25'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+25'!P107*100/206","v":112.15743548161669},{"$f":"'Min X+25'!G6*W6","v":0},{"$f":"'Min X+25'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+25'!I6","v":10.8},{"$f":"'Min X+25'!J6","v":9.9},{"$f":"L6+M6","v":229.74490127739244},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":116.81503488821255},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":112.92986638917991},{"$f":"B6*A6","v":0.17184672230111972},{"$f":"F6*H6","v":0.12756909243677347},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L6","v":121.0413828892935},{"$f":"'Min X+25'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+25'!C7","v":9},{"$f":"'Min X+25'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+25'!M6","v":116.91821716817874},{"$f":"'Min X+25'!G7*W7","v":0},{"$f":"'Min X+25'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+25'!I7","v":9},{"$f":"'Min X+25'!J7","v":12.100000000000001},{"$f":"L7+M7","v":235.02323063786798},121.2234571839916,113.7997734538764,1.7925705301923375E-2,1.8443714302330452E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L7","v":124.61399958618537},{"$f":"'Min X+25'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+25'!C8","v":10.8},{"$f":"'Min X+25'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+25'!M7","v":116.99935424360348},{"$f":"'Min X+25'!G8*W8","v":0},{"$f":"'Min X+25'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+25'!I8","v":11.700000000000001},{"$f":"'Min X+25'!J8","v":9.9},237.69317179401912,118.90234943582547,118.79082235819365,1.1650150359912514E-2,8.5318854098291735E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L8","v":122.11279861345044},{"$f":"'Min X+25'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+25'!C9","v":9},{"$f":"'Min X+25'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+25'!M8","v":121.82051542395381},{"$f":"'Min X+25'!G9*W9","v":0},{"$f":"'Min X+25'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+25'!I9","v":9},{"$f":"'Min X+25'!J9","v":8.8000000000000007},242.11145624018559,120.09778365731393,122.01367258287168,1.5014956136490246E-2,6.842841082136621E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L9","v":122.38643373908901},{"$f":"'Min X+25'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+25'!C10","v":9},{"$f":"'Min X+25'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+25'!M9","v":124.17361035461523},{"$f":"'Min X+25'!G10*W10","v":0},{"$f":"'Min X+25'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+25'!I10","v":9},{"$f":"'Min X+25'!J10","v":9.9},244.74422050972879,121.47710319319901,123.26711731652979,9.3305458899741629E-3,6.4930380854428312E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L10","v":123.2170091182207},{"$f":"'Min X+25'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+25'!C11","v":9.9},{"$f":"'Min X+25'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+25'!M10","v":124.90921130185808},{"$f":"'Min X+25'!G11*W11","v":0},{"$f":"'Min X+25'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+25'!I11","v":9.9},{"$f":"'Min X+25'!J11","v":13.200000000000001},244.81468704169743,123.21211216623581,121.60257487546161,4.8969519848808861E-3,6.6364263964677206E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L11","v":124.08051060998969},{"$f":"'Min X+25'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+25'!C12","v":3.6},{"$f":"'Min X+25'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+25'!M11","v":122.42214376687404},{"$f":"'Min X+25'!G12*W12","v":0},{"$f":"'Min X+25'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+25'!I12","v":2.7},{"$f":"'Min X+25'!J12","v":1.1000000000000001},243.99188492402772,119.97636756174042,124.01551736228731,4.1430482492675561E-3,6.6264045867414755E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L12","v":120.02754933046852},{"$f":"'Min X+25'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+25'!C13","v":4.5},{"$f":"'Min X+25'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+25'!M12","v":124.06382020743175},{"$f":"'Min X+25'!G13*W13","v":0},{"$f":"'Min X+25'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+25'!I13","v":4.5},{"$f":"'Min X+25'!J13","v":3.3000000000000003},246.47994911997642,121.22295490393249,125.25699421604394,4.5944265360266072E-3,6.8259913878128955E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L13","v":120.45105424132582},{"$f":"'Min X+25'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+25'!C14","v":3.6},{"$f":"'Min X+25'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+25'!M13","v":124.52852439458695},{"$f":"'Min X+25'!G14*W14","v":0},{"$f":"'Min X+25'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+25'!I14","v":3.6},{"$f":"'Min X+25'!J14","v":3.3000000000000003},245.56658647048067,120.74511630547936,124.8214701650013,5.9379358464617601E-3,7.0542295856423657E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L14","v":118.79412156397778},{"$f":"'Min X+25'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+25'!C15","v":2.7},{"$f":"'Min X+25'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+25'!M14","v":122.98026129808447},{"$f":"'Min X+25'!G15*W15","v":0},{"$f":"'Min X+25'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+25'!I15","v":2.7},{"$f":"'Min X+25'!J15","v":3.3000000000000003},239.4595680257496,117.08653151056575,122.37303651518387,7.5900534120264488E-3,7.2247829006092182E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L15","v":114.76771836728892},{"$f":"'Min X+25'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+25'!C16","v":4.5},{"$f":"'Min X+25'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+25'!M15","v":120.18469576937299},{"$f":"'Min X+25'!G16*W16","v":0},{"$f":"'Min X+25'!H16*V16","v":6.26325E-5},{"$f":"'Min X+25'!I16","v":4.5},{"$f":"'Min X+25'!J16","v":3.3000000000000003},237.33584871088271,115.9586804094675,121.37716830141522,9.037957821424001E-3,7.5274679577752544E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L16","v":112.91136997480807},{"$f":"'Min X+25'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+25'!C17","v":5.4},{"$f":"'Min X+25'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+25'!M16","v":118.50127418398181},{"$f":"'Min X+25'!G17*W17","v":0},{"$f":"'Min X+25'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+25'!I17","v":5.4},{"$f":"'Min X+25'!J17","v":3.3000000000000003},234.49410477229048,113.9009369642224,120.59316780806807,1.0433010585672267E-2,8.1063759137407366E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L17","v":110.6116172344467},{"$f":"'Min X+25'!B18*U18","v":1.043742E-4},{"$f":"'Min X+25'!C18","v":5.4},{"$f":"'Min X+25'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+25'!M17","v":117.48880333725616},{"$f":"'Min X+25'!G18*W18","v":0},{"$f":"'Min X+25'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+25'!I18","v":5.4},{"$f":"'Min X+25'!J18","v":3.3000000000000003},230.08005510073278,110.50007223538715,119.57998286534563,1.1544999059551586E-2,8.8204719105445095E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L18","v":106.8581235343659},{"$f":"'Min X+25'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+25'!C19","v":1.8},{"$f":"'Min X+25'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+25'!M18","v":116.14271669170935},{"$f":"'Min X+25'!G19*W19","v":0},{"$f":"'Min X+25'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+25'!I19","v":1.8},{"$f":"'Min X+25'!J19","v":2.2000000000000002},217.7783764799874,102.04543870305243,115.73293777693497,1.2684831313471768E-2,9.778914774378528E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L19","v":98.296616707716012},{"$f":"'Min X+25'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+25'!C20","v":3.6},{"$f":"'Min X+25'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+25'!M19","v":112.1946826203063},{"$f":"'Min X+25'!G20*W20","v":0},{"$f":"'Min X+25'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+25'!I20","v":3.6},{"$f":"'Min X+25'!J20","v":2.2000000000000002},213.26707758798855,99.682932572760677,113.58414501522788,1.3684134955330839E-2,1.0537605078405718E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L20","v":95.935898069593534},{"$f":"'Min X+25'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+25'!C21","v":3.6},{"$f":"'Min X+25'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+25'!M20","v":110.04741675538783},{"$f":"'Min X+25'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+25'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+25'!I21","v":3.6},{"$f":"'Min X+25'!J21","v":0},210.95530828000187,97.319465646121515,113.63584263388036,1.6432423472004461E-2,1.1574121507460322E-2,3.5525723870385301E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L21","v":93.561416991379673},{"$f":"'Min X+25'!B22*U22","v":2.180913E-4},{"$f":"'Min X+25'!C22","v":5.4},{"$f":"'Min X+25'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+25'!M21","v":110.08848385740225},{"$f":"'Min X+25'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+25'!H22*V22","v":1.165731E-4},{"$f":"'Min X+25'!I22","v":5.4},{"$f":"'Min X+25'!J22","v":11},200.11666256188289,95.641012060318189,104.4756505015647,2.0404931061492083E-2,1.2833355837557339E-2,0.17720771875452834,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L22","v":92.078455933583868},{"$f":"'Min X+25'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+25'!C23","v":5.4},{"$f":"'Min X+25'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+25'!M22","v":101.11248276828961},{"$f":"'Min X+25'!G23*W23","v":2.911706933333333},{"$f":"'Min X+25'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+25'!I23","v":5.4},{"$f":"'Min X+25'!J23","v":8.8000000000000007},188.55176628320766,90.852195839332197,97.699570443875459,2.6260094251684213E-2,1.2912324414153714E-2,0.29440991712297604,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L23","v":87.695140883684346},{"$f":"'Min X+25'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+25'!C24","v":9},{"$f":"'Min X+25'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+25'!M23","v":94.718739366146437},{"$f":"'Min X+25'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+25'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+25'!I24","v":9},{"$f":"'Min X+25'!J24","v":8.8000000000000007},183.86803733967008,88.962436682177511,94.905600657492585,3.2704201506836936E-2,1.3138708653853848E-2,0.4780878673740987,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L24","v":86.430606575782861},{"$f":"'Min X+25'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+25'!C25","v":8.1},{"$f":"'Min X+25'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+25'!M24","v":92.514534850444079},{"$f":"'Min X+25'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+25'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+25'!I25","v":8.1},{"$f":"'Min X+25'!J25","v":9.9},176.39058209230134,85.689870301081953,90.700711791219391,4.0736274700902853E-2,1.3823059224679102E-2,0.91817555015423447,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L25","v":83.680749962292907},{"$f":"'Min X+25'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+25'!C26","v":7.2},{"$f":"'Min X+25'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+25'!M25","v":88.802683142972555},{"$f":"'Min X+25'!G26*W26","v":15.306837000000002},{"$f":"'Min X+25'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+25'!I26","v":7.2},{"$f":"'Min X+25'!J26","v":9.9},169.22335377955119,83.134808671994605,86.088545107556598,4.5941290298304807E-2,1.4138035415948175E-2,1.3592881960321288,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L26","v":82.036862645115889},{"$f":"'Min X+25'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+25'!C27","v":6.3},{"$f":"'Min X+25'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+25'!M26","v":85.0509040389788},{"$f":"'Min X+25'!G27*W27","v":21.305263666666665},{"$f":"'Min X+25'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+25'!I27","v":7.2},{"$f":"'Min X+25'!J27","v":8.8000000000000007},164.0258061785473,80.589293836930921,83.436512341616378,4.7568808184966845E-2,1.4391697362421711E-2,1.8120319356388082,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L27","v":80.21899851892347},{"$f":"'Min X+25'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+25'!C28","v":9.9},{"$f":"'Min X+25'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+25'!M27","v":83.086411798429893},{"$f":"'Min X+25'!G28*W28","v":31.265836333333329},{"$f":"'Min X+25'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+25'!I28","v":9.9},{"$f":"'Min X+25'!J28","v":9.9},164.34402809143216,81.272463662386343,83.071564429045821,4.6534856537130929E-2,1.4847369384074941E-2,2.597766152813644,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L28","v":81.921866482815531},{"$f":"'Min X+25'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+25'!C29","v":9},{"$f":"'Min X+25'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+25'!M28","v":83.685797401619112},{"$f":"'Min X+25'!G29*W29","v":36.286725666666669},{"$f":"'Min X+25'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+25'!I29","v":9},{"$f":"'Min X+25'!J29","v":8.8000000000000007},160.44511401955566,76.575100238427694,83.87001378112798,4.6766244387845997E-2,1.5783620491135488E-2,3.0366835725087991,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L29","v":77.870173597508824},{"$f":"'Min X+25'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+25'!C30","v":12.6},{"$f":"'Min X+25'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+25'!M29","v":85.095418083780913},{"$f":"'Min X+25'!G30*W30","v":47.599154666666664},{"$f":"'Min X+25'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+25'!I30","v":12.6},{"$f":"'Min X+25'!J30","v":7.7000000000000011},170.50474912365053,80.526337552765753,89.978411570884788,4.3836044743056309E-2,1.7006512896119756E-2,4.0504699667945507,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L30","v":82.895611960249184},{"$f":"'Min X+25'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+25'!C31","v":12.6},{"$f":"'Min X+25'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+25'!M30","v":92.221044220906407},{"$f":"'Min X+25'!G31*W31","v":57.346027999999997},{"$f":"'Min X+25'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+25'!I31","v":13.5},{"$f":"'Min X+25'!J31","v":8.8000000000000007},181.35106721708598,84.449545266725167,96.901521950360817,4.6066693524011604E-2,1.9522270545597572E-2,5.2885105840813367,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L31","v":105.37206874099336},{"$f":"'Min X+25'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+25'!C32","v":11.700000000000001},{"$f":"'Min X+25'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+25'!M31","v":94.647444684743903},{"$f":"'Min X+25'!G32*W32","v":63.288791000000003},{"$f":"'Min X+25'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+25'!I32","v":11.700000000000001},{"$f":"'Min X+25'!J32","v":9.9},198.04038993735523,101.61428880744148,96.426101129913746,5.7779933551875495E-2,2.1343554830147275E-2,5.9901223453368182,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L32","v":118.57574899482239},{"$f":"'Min X+25'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+25'!C33","v":13.5},{"$f":"'Min X+25'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+25'!M32","v":137.50848095808684},{"$f":"'Min X+25'!G33*W33","v":79.520256666666668},{"$f":"'Min X+25'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+25'!I33","v":13.5},{"$f":"'Min X+25'!J33","v":12.100000000000001},254.38653319687245,115.51119606952342,138.87533712734904,6.4552925298972622E-2,3.3143830737792798E-2,10.934709699630512,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L33","v":105.40297741663493},{"$f":"'Min X+25'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+25'!C34","v":13.5},{"$f":"'Min X+25'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+25'!M33","v":122.0479600138089},{"$f":"'Min X+25'!G34*W34","v":91.27938833333333},{"$f":"'Min X+25'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+25'!I34","v":13.5},{"$f":"'Min X+25'!J34","v":9.9},227.96155270220783,102.3451975782187,125.61635512398911,5.7779838416218608E-2,3.160488981978888E-2,11.140463137391603,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L34","v":134.81199907222179},{"$f":"'Min X+25'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+25'!C35","v":18.900000000000002},{"$f":"'Min X+25'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+25'!M34","v":144.76251564308532},{"$f":"'Min X+25'!G35*W35","v":105.91664},{"$f":"'Min X+25'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+25'!I35","v":17.100000000000001},{"$f":"'Min X+25'!J35","v":14.3},280.25801112462239,132.73587604793846,147.52213507668395,7.6123024283320226E-2,4.0380566401349863E-2,15.332759254863037,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L35","v":138.70697511917135},{"$f":"'Min X+25'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+25'!C36","v":18},{"$f":"'Min X+25'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+25'!M35","v":143.34421468286089},{"$f":"'Min X+25'!G36*W36","v":104.56649999999999},{"$f":"'Min X+25'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+25'!I36","v":18},{"$f":"'Min X+25'!J36","v":13.200000000000001},287.12542646022621,139.02445468821185,148.10097177201433,8.2520430959515056E-2,4.3242910846570441E-2,14.989002824635373,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L36","v":150.83586263413235},{"$f":"'Min X+25'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+25'!C37","v":15.3},{"$f":"'Min X+25'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+25'!M36","v":188.85620820616444},{"$f":"'Min X+25'!G37*W37","v":109.80175999999999},{"$f":"'Min X+25'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+25'!I37","v":15.3},{"$f":"'Min X+25'!J37","v":14.3},339.33465479163067,149.54024964740239,189.79440514422831,9.561298672997641E-2,6.1803061936121569E-2,20.736744047963295,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L37","v":148.55589729459356},{"$f":"'Min X+25'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+25'!C38","v":18},{"$f":"'Min X+25'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+25'!M37","v":164.20572557135839},{"$f":"'Min X+25'!G38*W38","v":105.63626333333332},{"$f":"'Min X+25'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+25'!I38","v":17.100000000000001},{"$f":"'Min X+25'!J38","v":15.400000000000002},315.80302597340267,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":149.95580934462552},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":165.84721662877712},0.10008794996802882,{"$f":"F38*H38","v":5.8508942581242868E-2},{"$f":"G38*F38/1000","v":17.346079267297078},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L38","v":172.83805174488347},{"$f":"'Min X+25'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+25'!C39","v":15.3},{"$f":"'Min X+25'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+25'!M38","v":204.0905012781414},{"$f":"'Min X+25'!G39*W39","v":94.069126666666662},{"$f":"'Min X+25'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+25'!I39","v":14.4},{"$f":"'Min X+25'!J39","v":15.400000000000002},376.72611333584138,173.71479899871898,203.0113143371224,0.12325274616450468,7.918694101899279E-2,19.198615216196977,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L39","v":154.72026043466661},{"$f":"'Min X+25'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+25'!C40","v":13.5},{"$f":"'Min X+25'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+25'!M39","v":174.95134028552783},{"$f":"'Min X+25'!G40*W40","v":90.428789999999992},{"$f":"'Min X+25'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+25'!I40","v":12.6},{"$f":"'Min X+25'!J40","v":16.5},324.78093144823333,153.80378797800898,170.97714347022435,0.11647245665760884,7.4196815303473773E-2,15.820638010898536,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L40","v":165.38292304058908},{"$f":"'Min X+25'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+25'!C41","v":13.5},{"$f":"'Min X+25'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+25'!M40","v":185.61270673803998},{"$f":"'Min X+25'!G41*W41","v":78.359502333333324},{"$f":"'Min X+25'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+25'!I41","v":12.6},{"$f":"'Min X+25'!J41","v":16.5},347.17782494809251,165.55119509585336,181.62662985223915,0.13172794473572141,8.607688580083199E-2,14.544519326735758,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L41","v":185.03098773379133},{"$f":"'Min X+25'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+25'!C42","v":15.3},{"$f":"'Min X+25'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+25'!M41","v":208.0934342744776},{"$f":"'Min X+25'!G42*W42","v":69.060110666666645},{"$f":"'Min X+25'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+25'!I42","v":14.4},{"$f":"'Min X+25'!J42","v":16.5},393.96226016934048,188.0745145212199,205.88774564812059,0.15647321257146413,0.10568862635702299,14.370955600002146,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L42","v":194.80482405891928},{"$f":"'Min X+25'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+25'!C43","v":10.8},{"$f":"'Min X+25'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+25'!M42","v":211.66617280657272},{"$f":"'Min X+25'!G43*W43","v":55.683401333333322},{"$f":"'Min X+25'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+25'!I43","v":10.8},{"$f":"'Min X+25'!J43","v":16.5},400.27733339130589,194.4287836780446,205.84854971326126,0.17604038087470014,0.11762309331147662,11.786292449079072,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L43","v":193.46087876986772},{"$f":"'Min X+25'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+25'!C44","v":11.700000000000001},{"$f":"'Min X+25'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+25'!M43","v":217.68728167653472},{"$f":"'Min X+25'!G44*W44","v":44.269151333333326},{"$f":"'Min X+25'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+25'!I44","v":10.8},{"$f":"'Min X+25'!J44","v":16.5},405.8274495756836,193.97250333917981,211.85494623650379,0.18837543068790785,0.13233544003093919,9.6368312158804752,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L44","v":208.87970293097536},{"$f":"'Min X+25'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+25'!C45","v":9},{"$f":"'Min X+25'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+25'!M44","v":194.88805050515347},{"$f":"'Min X+25'!G45*W45","v":35.926175333333333},{"$f":"'Min X+25'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+25'!I45","v":9},{"$f":"'Min X+25'!J45","v":3.3000000000000003},409.31713784756062,208.85852146159795,200.45861638596267,0.22118146937738478,0.12943411919079567,7.0015822728196655,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L45","v":202.77797310566109},{"$f":"'Min X+25'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+25'!C46","v":10.8},{"$f":"'Min X+25'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+25'!M45","v":201.86511896805922},{"$f":"'Min X+25'!G46*W46","v":27.530689666666667},{"$f":"'Min X+25'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+25'!I46","v":10.8},{"$f":"'Min X+25'!J46","v":5.5},411.56072610171799,204.5420005304415,207.01872557127649,0.23597257521957796,0.14639339678274038,5.5574859448343856,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L46","v":206.14499131218776},{"$f":"'Min X+25'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+25'!C47","v":12.6},{"$f":"'Min X+25'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+25'!M46","v":187.79362182079072},{"$f":"'Min X+25'!G47*W47","v":17.944974333333331},{"$f":"'Min X+25'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+25'!I47","v":12.6},{"$f":"'Min X+25'!J47","v":8.8000000000000007},400.02344908496315,208.57857702393994,191.4448720610232,0.26641428824781244,0.14874975976750615,3.3699517235377958,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L47","v":182.66881152371141},{"$f":"'Min X+25'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+25'!C48","v":8.1},{"$f":"'Min X+25'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+25'!M47","v":176.00022026914485},{"$f":"'Min X+25'!G48*W48","v":11.733950333333333},{"$f":"'Min X+25'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+25'!I48","v":7.2},{"$f":"'Min X+25'!J48","v":8.8000000000000007},357.05251277531238,182.80455107992336,174.24796169538899,0.26426044378806163,0.15225857375581739,2.0651778432938723,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L48","v":153.29920903000072},{"$f":"'Min X+25'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+25'!C49","v":9.9},{"$f":"'Min X+25'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+25'!M48","v":172.88118748452627},{"$f":"'Min X+25'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+25'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+25'!I49","v":9.9},{"$f":"'Min X+25'!J49","v":8.8000000000000007},327.96678569553279,154.14929831396211,173.81748738157069,0.24991071603860535,0.16370010295558707,1.1903713245623371,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L49","v":182.81763125057165},{"$f":"'Min X+25'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+25'!C50","v":9.9},{"$f":"'Min X+25'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+25'!M49","v":176.21380704811722},{"$f":"'Min X+25'!G50*W50","v":4.298202166666667},{"$f":"'Min X+25'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+25'!I50","v":9.9},{"$f":"'Min X+25'!J50","v":7.7000000000000011},362.9121519920518,184.68130170006441,178.23085029198742,0.33632955050726882,0.18295675612982351,0.75740256725079935,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L50","v":164.87984084454862},{"$f":"'Min X+25'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+25'!C51","v":9},{"$f":"'Min X+25'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+25'!M50","v":180.0333837246049},{"$f":"'Min X+25'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+25'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+25'!I51","v":9},{"$f":"'Min X+25'!J51","v":7.7000000000000011},345.86740288480513,164.73925432811046,181.12814855669467,0.34058651643815457,0.2052351679102408,0.41210456485679048,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L51","v":147.91048563575472},{"$f":"'Min X+25'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+25'!C52","v":7.2},{"$f":"'Min X+25'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+25'!M51","v":154.28315705212765},{"$f":"'Min X+25'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+25'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+25'!I52","v":7.2},{"$f":"'Min X+25'!J52","v":6.6000000000000005},302.86158274516288,148.1716104070108,154.68997233815207,0.33887522874391901,0.19318471397556367,0.20405668291622206,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L52","v":141.91136164260445},{"$f":"'Min X+25'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+25'!C53","v":4.5},{"$f":"'Min X+25'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+25'!M52","v":156.38916920433604},{"$f":"'Min X+25'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+25'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+25'!I53","v":5.4},{"$f":"'Min X+25'!J53","v":6.6000000000000005},295.5280230121175,140.554095028543,154.97392798357453,0.35726661406143984,0.21524122076151492,0.11383699462453256,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L53","v":157.57718046700933},{"$f":"'Min X+25'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+25'!C54","v":4.5},{"$f":"'Min X+25'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+25'!M53","v":150.66020956310913},{"$f":"'Min X+25'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+25'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+25'!I54","v":4.5},{"$f":"'Min X+25'!J54","v":4.4000000000000004},306.67362882494581,156.14127254993664,150.53235627500914,0.43590791707268983,0.22785328809999539,0.10415998899632035,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L54","v":123.10206858463098},{"$f":"'Min X+25'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+25'!C55","v":5.4},{"$f":"'Min X+25'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+25'!M54","v":149.57112885229},{"$f":"'Min X+25'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+25'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+25'!I55","v":5.4},{"$f":"'Min X+25'!J55","v":4.4000000000000004},269.64734721791456,119.32467073218655,150.32267648572798,0.37739785244444313,0.248452366562011,0.13788966357456053,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L55","v":104.17989198930854},{"$f":"'Min X+25'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+25'!C56","v":2.7},{"$f":"'Min X+25'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+25'!M55","v":114.76872668674183},{"$f":"'Min X+25'!G56*W56","v":0},{"$f":"'Min X+25'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+25'!I56","v":2.7},{"$f":"'Min X+25'!J56","v":4.4000000000000004},213.88200597926215,101.0226426532093,112.85936332605283,0.35724933609924631,0.2093633606889975,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L56","v":117.79784019929188},{"$f":"'Min X+25'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+25'!C57","v":2.7},{"$f":"'Min X+25'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+25'!M56","v":123.76936318300504},{"$f":"'Min X+25'!G57*W57","v":0},{"$f":"'Min X+25'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+25'!I57","v":2.7},{"$f":"'Min X+25'!J57","v":4.4000000000000004},239.66476119734278,117.84345470001749,121.82130649732528,0.45438549927440119,0.24805668567976055,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L57","v":96.143946421995054},{"$f":"'Min X+25'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+25'!C58","v":2.7},{"$f":"'Min X+25'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+25'!M57","v":107.44600808040767},{"$f":"'Min X+25'!G58*W58","v":0},{"$f":"'Min X+25'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+25'!I58","v":2.7},{"$f":"'Min X+25'!J58","v":4.4000000000000004},200.63507292513634,95.125850900260971,105.50922202487537,0.41809552173408299,0.2367860555322924,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L58","v":96.812204673458524},{"$f":"'Min X+25'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+25'!C59","v":2.7},{"$f":"'Min X+25'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+25'!M58","v":105.7267707718987},{"$f":"'Min X+25'!G59*W59","v":0},{"$f":"'Min X+25'!H59*V59","v":2.425647E-3},{"$f":"'Min X+25'!I59","v":2.7},{"$f":"'Min X+25'!J59","v":4.4000000000000004},200.60872454204821,96.838409594492063,103.77031494755616,0.47379507896646511,0.25645582434254377,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L59","v":99.75788110863391},{"$f":"'Min X+25'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+25'!C60","v":4.5},{"$f":"'Min X+25'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+25'!M59","v":99.502583913405758},{"$f":"'Min X+25'!G60*W60","v":0},{"$f":"'Min X+25'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+25'!I60","v":4.5},{"$f":"'Min X+25'!J60","v":3.3000000000000003},199.74789916391029,99.311356933493499,100.4365422304168,0.54652417514040785,0.26604168298895531,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L60","v":128.8332873003956},{"$f":"'Min X+25'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+25'!C61","v":4.5},{"$f":"'Min X+25'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+25'!M60","v":113.50012899848838},{"$f":"'Min X+25'!G61*W61","v":0},{"$f":"'Min X+25'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+25'!I61","v":4.5},{"$f":"'Min X+25'!J61","v":3.3000000000000003},243.61388819427515,129.24876360008579,114.36512459418937,0.7845237003097848,0.33500440429900996,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L61","v":124.59201954273624},{"$f":"'Min X+25'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+25'!C62","v":3.6},{"$f":"'Min X+25'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+25'!M61","v":118.47233829540293},{"$f":"'Min X+25'!G62*W62","v":0},{"$f":"'Min X+25'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+25'!I62","v":3.6},{"$f":"'Min X+25'!J62","v":3.3000000000000003},243.5372192561473,125.15142522008578,118.3857940360615,0.84059432265044443,0.38654425934143549,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L62","v":119.20783696228723},{"$f":"'Min X+25'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+25'!C63","v":3.6},{"$f":"'Min X+25'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+25'!M62","v":121.51787918666039},{"$f":"'Min X+25'!G63*W63","v":0},{"$f":"'Min X+25'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+25'!I63","v":2.7},{"$f":"'Min X+25'!J63","v":3.3000000000000003},239.09450345073176,118.61560209179736,120.47890135893441,0.89223487048986805,0.43897782772598953,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L63","v":141.26580138085797},{"$f":"'Min X+25'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+25'!C64","v":1.8},{"$f":"'Min X+25'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+25'!M63","v":142.7009292426402},{"$f":"'Min X+25'!G64*W64","v":0},{"$f":"'Min X+25'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+25'!I64","v":1.8},{"$f":"'Min X+25'!J64","v":3.3000000000000003},279.21727713796326,138.5878159386321,140.62946119933116,1.1779854422258607,0.57146804330903378,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L64","v":125.24996799197336},{"$f":"'Min X+25'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+25'!C65","v":2.7},{"$f":"'Min X+25'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+25'!M64","v":107.34075592884255},{"$f":"'Min X+25'!G65*W65","v":0},{"$f":"'Min X+25'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+25'!I65","v":2.7},{"$f":"'Min X+25'!J65","v":2.2000000000000002},231.9451393819777,124.58163491279458,107.3635044691831,1.1683330791787754,0.47725145965945776,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L65","v":122.82955166370338},{"$f":"'Min X+25'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+25'!C66","v":1.8},{"$f":"'Min X+25'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+25'!M65","v":117.93533194297841},{"$f":"'Min X+25'!G66*W66","v":0},{"$f":"'Min X+25'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+25'!I66","v":1.8},{"$f":"'Min X+25'!J66","v":2.2000000000000002},238.09567645885346,121.14322963362935,116.95244682522411,1.2863220300740259,0.58288511775429175,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L66","v":133.77442720120897},{"$f":"'Min X+25'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+25'!C67","v":2.7},{"$f":"'Min X+25'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+25'!M66","v":138.82103803775615},{"$f":"'Min X+25'!G67*W67","v":0},{"$f":"'Min X+25'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+25'!I67","v":2.7},{"$f":"'Min X+25'!J67","v":2.2000000000000002},271.25608479026874,132.69876919053956,138.55731559972918,1.57565801066941,0.76372243802697881,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L67","v":140.62045834754406},{"$f":"'Min X+25'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+25'!C68","v":1.8},{"$f":"'Min X+25'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+25'!M67","v":148.00720658239976},{"$f":"'Min X+25'!G68*W68","v":0},{"$f":"'Min X+25'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+25'!I68","v":1.8},{"$f":"'Min X+25'!J68","v":2.2000000000000002},285.06115153826704,138.36149740637987,146.6996541318872,1.8589609411642054,0.90755245051258182,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L68","v":145.39885429252536},{"$f":"'Min X+25'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+25'!C69","v":1.8},{"$f":"'Min X+25'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+25'!M68","v":167.60399019373943},{"$f":"'Min X+25'!G69*W69","v":0},{"$f":"'Min X+25'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+25'!I69","v":1.8},{"$f":"'Min X+25'!J69","v":3.3000000000000003},308.91141455160664,143.95413249840951,164.95728205319713,2.1447217941158674,1.1467081405423094,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L69","v":134.62450326621877},{"$f":"'Min X+25'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+25'!C70","v":0},{"$f":"'Min X+25'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+25'!M69","v":171.32441474933813},{"$f":"'Min X+25'!G70*W70","v":0},{"$f":"'Min X+25'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+25'!I70","v":0},{"$f":"'Min X+25'!J70","v":0},302.43750338317943,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":132.42260791158654},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":170.01489547159287},2.201895354632216,{"$f":"F70*H70","v":1.309519277745262},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L70","v":150.91031223143227},{"$f":"'Min X+25'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+25'!C71","v":0},{"$f":"'Min X+25'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+25'!M70","v":186.57609748805086},{"$f":"'Min X+25'!G71*W71","v":0},{"$f":"'Min X+25'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+25'!I71","v":0},{"$f":"'Min X+25'!J71","v":0},{"$f":"L71+M71","v":330.9645851133763},145.98329614932473,184.98128896405157,2.7270160821075664,1.5948085239992904,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L71","v":167.15260844777103},{"$f":"'Min X+25'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+25'!C72","v":2.7},{"$f":"'Min X+25'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+25'!M71","v":193.67826002417621},{"$f":"'Min X+25'!G72*W72","v":0},{"$f":"'Min X+25'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+25'!I72","v":2.7},{"$f":"'Min X+25'!J72","v":2.2000000000000002},356.64463725143833,164.31958915446802,192.32504809697033,3.3330192933030163,1.8532119272058887,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L72","v":141.22767781118858},{"$f":"'Min X+25'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+25'!C73","v":1.8},{"$f":"'Min X+25'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+25'!M72","v":175.72612260712751},{"$f":"'Min X+25'!G73*W73","v":0},{"$f":"'Min X+25'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+25'!I73","v":1.8},{"$f":"'Min X+25'!J73","v":2.2000000000000002},312.2653917353847,138.8226790988015,173.44271263658317,3.1049987123871037,1.8834099705443663,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L73","v":159.60224426769093},{"$f":"'Min X+25'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+25'!C74","v":0.9},{"$f":"'Min X+25'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+25'!M73","v":209.97708837991081},{"$f":"'Min X+25'!G74*W74","v":0},{"$f":"'Min X+25'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+25'!I74","v":0.9},{"$f":"'Min X+25'!J74","v":2.2000000000000002},361.69448880624043,155.53873023678651,206.15575856945395,3.8635140309044371,2.5213298104568733,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L74","v":176.9321652644845},{"$f":"'Min X+25'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+25'!C75","v":0.9},{"$f":"'Min X+25'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+25'!M74","v":207.77101461448294},{"$f":"'Min X+25'!G75*W75","v":0},{"$f":"'Min X+25'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+25'!I75","v":0.9},{"$f":"'Min X+25'!J75","v":2.2000000000000002},375.70153756445438,172.02507826178041,203.67645930267395,4.7070870027041005,2.7945553118090189,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L75","v":161.37096787389265},{"$f":"'Min X+25'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+25'!C76","v":0.9},{"$f":"'Min X+25'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+25'!M75","v":215.27876323984455},{"$f":"'Min X+25'!G76*W76","v":0},{"$f":"'Min X+25'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+25'!I76","v":0.9},{"$f":"'Min X+25'!J76","v":2.2000000000000002},367.19321943211997,156.4571732392921,210.73604619282787,4.7137946346005579,3.2427170470166828,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L76","v":179.99062271779812},{"$f":"'Min X+25'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+25'!C77","v":1.8},{"$f":"'Min X+25'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+25'!M76","v":240.4249681360472},{"$f":"'Min X+25'!G77*W77","v":0},{"$f":"'Min X+25'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+25'!I77","v":1.8},{"$f":"'Min X+25'!J77","v":2.2000000000000002},410.88478462926912,174.91480958030635,235.96997504896274,5.7758131374917943,4.0549930870844841,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L77","v":187.57971990339348},{"$f":"'Min X+25'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+25'!C78","v":0.9},{"$f":"'Min X+25'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+25'!M77","v":223.1230193116381},{"$f":"'Min X+25'!G78*W78","v":0},{"$f":"'Min X+25'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+25'!I78","v":0.9},{"$f":"'Min X+25'!J78","v":2.2000000000000002},398.36795449686394,180.75860537249739,217.60934912436653,6.6211145308961106,4.2136701872715907,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L78","v":179.34357609454918},{"$f":"'Min X+25'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+25'!C79","v":0.9},{"$f":"'Min X+25'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+25'!M78","v":220.76193415865202},{"$f":"'Min X+25'!G79*W79","v":0},{"$f":"'Min X+25'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+25'!I79","v":0.9},{"$f":"'Min X+25'!J79","v":2.2000000000000002},385.87796974629828,171.08183293994568,214.79613680635259,6.9617431546035133,4.6657973522994372,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L79","v":166.07329455369342},{"$f":"'Min X+25'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+25'!C80","v":0.9},{"$f":"'Min X+25'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+25'!M79","v":216.10130981693862},{"$f":"'Min X+25'!G80*W80","v":0},{"$f":"'Min X+25'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+25'!I80","v":0.9},{"$f":"'Min X+25'!J80","v":2.2000000000000002},368.49316533654098,158.79980392981346,209.69336140672749,7.0734906238799589,5.107948410211141,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L80","v":172.3468510769037},{"$f":"'Min X+25'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+25'!C81","v":1.8},{"$f":"'Min X+25'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+25'!M80","v":203.48717743229662},{"$f":"'Min X+25'!G81*W81","v":0},{"$f":"'Min X+25'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+25'!I81","v":1.8},{"$f":"'Min X+25'!J81","v":2.2000000000000002},362.71693354130036,165.01679480906515,197.70013873223525,8.030056267838571,5.3870387000613853,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L81","v":132.60507311911866},{"$f":"'Min X+25'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+25'!C82","v":0.9},{"$f":"'Min X+25'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+25'!M81","v":162.6021980238377},{"$f":"'Min X+25'!G82*W82","v":0},{"$f":"'Min X+25'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+25'!I82","v":0.9},{"$f":"'Min X+25'!J82","v":2.2000000000000002},282.12032396314055,125.65075001284396,156.46957395029662,6.7543231062747147,4.8326240735411012,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L82","v":118.81461651475352},{"$f":"'Min X+25'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+25'!C83","v":0.9},{"$f":"'Min X+25'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+25'!M82","v":159.6156790374927},{"$f":"'Min X+25'!G83*W83","v":0},{"$f":"'Min X+25'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+25'!I83","v":0.9},{"$f":"'Min X+25'!J83","v":2.2000000000000002},264.95863341930988,111.98416734510984,152.97446607420002,6.6304491696436987,5.3412129632926986,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L83","v":98.572765412824026},{"$f":"'Min X+25'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+25'!C84","v":0},{"$f":"'Min X+25'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+25'!M83","v":123.42411103141453},{"$f":"'Min X+25'!G84*W84","v":0},{"$f":"'Min X+25'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+25'!I84","v":0},{"$f":"'Min X+25'!J84","v":1.1000000000000001},210.18351740343212,92.524134066435991,117.65938333699611,6.0486313463880403,4.6647276944184233,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L84","v":94.847463465076316},{"$f":"'Min X+25'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+25'!C85","v":2.7},{"$f":"'Min X+25'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+25'!M84","v":130.60738988529459},{"$f":"'Min X+25'!G85*W85","v":0},{"$f":"'Min X+25'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+25'!I85","v":2.7},{"$f":"'Min X+25'!J85","v":1.1000000000000001},217.74411424068126,91.128565863681573,126.61554837699968,6.4188976013947485,5.5918415082949089,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L85","v":83.32759412355334},{"$f":"'Min X+25'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+25'!C86","v":0},{"$f":"'Min X+25'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+25'!M85","v":104.09835541784102},{"$f":"'Min X+25'!G86*W86","v":0},{"$f":"'Min X+25'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+25'!I86","v":0},{"$f":"'Min X+25'!J86","v":0},176.13028557249038,77.09412051817381,99.036165054316569,6.2334736053795234,5.0621903635244578,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L86","v":76.995455921096692},{"$f":"'Min X+25'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+25'!C87","v":0},{"$f":"'Min X+25'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+25'!M86","v":92.648321211393693},{"$f":"'Min X+25'!G87*W87","v":0},{"$f":"'Min X+25'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+25'!I87","v":0},{"$f":"'Min X+25'!J87","v":0},158.13527340941891,70.614805665838617,87.520467743580312,6.3806502552580762,5.1278534678133791,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L87","v":68.806825115898974},{"$f":"'Min X+25'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+25'!C88","v":0},{"$f":"'Min X+25'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+25'!M87","v":78.99958294512335},{"$f":"'Min X+25'!G88*W88","v":0},{"$f":"'Min X+25'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+25'!I88","v":0},{"$f":"'Min X+25'!J88","v":0},136.49082225828943,62.473975544787407,74.016846713502019,6.3328495711115655,4.9827362316213284,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L88","v":59.20707680984178},{"$f":"'Min X+25'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+25'!C89","v":0.9},{"$f":"'Min X+25'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+25'!M88","v":70.033246060767553},{"$f":"'Min X+25'!G89*W89","v":0},{"$f":"'Min X+25'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+25'!I89","v":0.9},{"$f":"'Min X+25'!J89","v":0},119.95361010882709,54.049040667678476,65.90456944114861,6.0580361421633029,5.0286766196189481,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L89","v":58.943138571481562},{"$f":"'Min X+25'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+25'!C90","v":0},{"$f":"'Min X+25'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+25'!M89","v":67.583330063273365},{"$f":"'Min X+25'!G90*W90","v":0},{"$f":"'Min X+25'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+25'!I90","v":0},{"$f":"'Min X+25'!J90","v":0},114.30765331015442,52.239868745195587,62.067784564958842,6.7032698262859753,5.5155454983145225,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L90","v":48.393375017656297},{"$f":"'Min X+25'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+25'!C91","v":0},{"$f":"'Min X+25'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+25'!M90","v":63.095637875537832},{"$f":"'Min X+25'!G91*W91","v":0},{"$f":"'Min X+25'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+25'!I91","v":0},{"$f":"'Min X+25'!J91","v":0},99.534468815942517,42.285301627980267,57.249167187962257,6.1080733896760275,5.8464706875755734,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L91","v":40.294585533938353},{"$f":"'Min X+25'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+25'!C92","v":0},{"$f":"'Min X+25'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+25'!M91","v":51.368106734120751},{"$f":"'Min X+25'!G92*W92","v":0},{"$f":"'Min X+25'!H92*V92","v":0.105049539},{"$f":"'Min X+25'!I92","v":0},{"$f":"'Min X+25'!J92","v":0},80.63511172678119,34.663200924382615,45.971910802398568,5.6313846095557381,5.3961959317221799,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L92","v":30.743903891825369},{"$f":"'Min X+25'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+25'!C93","v":0},{"$f":"'Min X+25'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+25'!M92","v":42.695516159315929},{"$f":"'Min X+25'!G93*W93","v":0},{"$f":"'Min X+25'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+25'!I93","v":0},{"$f":"'Min X+25'!J93","v":0},63.620314210672888,25.999849359261265,37.620464851411626,4.7440545325641041,5.0750513079043005,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L93","v":24.530043318035375},{"$f":"'Min X+25'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+25'!C94","v":0},{"$f":"'Min X+25'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+25'!M93","v":32.942961417849844},{"$f":"'Min X+25'!G94*W94","v":0},{"$f":"'Min X+25'!H94*V94","v":0.1341807075},{"$f":"'Min X+25'!I94","v":0},{"$f":"'Min X+25'!J94","v":0},48.885987672256334,20.363336124598781,28.522651547657549,4.1667071934365927,4.4203098701922947,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L94","v":20.694326914370691},{"$f":"'Min X+25'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+25'!C95","v":0},{"$f":"'Min X+25'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+25'!M94","v":38.354015054865442},{"$f":"'Min X+25'!G95*W95","v":0},{"$f":"'Min X+25'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+25'!I95","v":0},{"$f":"'Min X+25'!J95","v":0},49.397023681250445,16.83613320343953,32.560890477810915,3.8581937109311606,5.793124577054531,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L95","v":17.264298636794017},{"$f":"'Min X+25'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+25'!C96","v":0},{"$f":"'Min X+25'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+25'!M95","v":28.338831859392922},{"$f":"'Min X+25'!G96*W96","v":0},{"$f":"'Min X+25'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+25'!I96","v":0},{"$f":"'Min X+25'!J96","v":0},37.27651354350769,13.74034534770308,23.53616819580461,3.5239532890909357,4.8026636635883131,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L96","v":13.25936045159095},{"$f":"'Min X+25'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+25'!C97","v":0},{"$f":"'Min X+25'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+25'!M96","v":27.588512217500103},{"$f":"'Min X+25'!G97*W97","v":0},{"$f":"'Min X+25'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+25'!I97","v":0},{"$f":"'Min X+25'!J97","v":0},32.66904305490899,10.307263656880025,22.361779398028965,2.952096794710926,5.2267328194711391,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L97","v":10.970046696287312},{"$f":"'Min X+25'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+25'!C98","v":0},{"$f":"'Min X+25'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+25'!M97","v":22.20025657728663},{"$f":"'Min X+25'!G98*W98","v":0},{"$f":"'Min X+25'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+25'!I98","v":0},{"$f":"'Min X+25'!J98","v":0},25.829220699167173,8.3115788262404315,17.517641872926742,2.6584678700468816,4.6826147043598887,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L98","v":9.0071686278468093},{"$f":"'Min X+25'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+25'!C99","v":0},{"$f":"'Min X+25'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+25'!M98","v":18.365591042087718},{"$f":"'Min X+25'!G99*W99","v":0},{"$f":"'Min X+25'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+25'!I99","v":0},{"$f":"'Min X+25'!J99","v":0},20.711174253472272,6.639221848212042,14.071952405260232,2.3679467796347673,4.2936386368274864,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L99","v":6.4743139000667291},{"$f":"'Min X+25'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+25'!C100","v":0},{"$f":"'Min X+25'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+25'!M99","v":14.511801904554764},{"$f":"'Min X+25'!G100*W100","v":0},{"$f":"'Min X+25'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+25'!I100","v":0},{"$f":"'Min X+25'!J100","v":0},15.403846022581698,4.634398638436716,10.769447384144982,1.8399152616300127,3.7423545204097817,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L100","v":4.9103375363413431},{"$f":"'Min X+25'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+25'!C101","v":0},{"$f":"'Min X+25'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+25'!M100","v":10.936495036498997},{"$f":"'Min X+25'!G101*W101","v":0},{"$f":"'Min X+25'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+25'!I101","v":0},{"$f":"'Min X+25'!J101","v":0},11.248759071908461,3.4074614003406078,7.8412976715678528,1.5028761360007352,3.0951973649311442,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L101","v":3.2487613518019787},{"$f":"'Min X+25'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+25'!C102","v":0},{"$f":"'Min X+25'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+25'!M101","v":7.1003625668951447},{"$f":"'Min X+25'!G102*W102","v":0},{"$f":"'Min X+25'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+25'!I102","v":0},{"$f":"'Min X+25'!J102","v":0},7.0887718838599332,2.1819996418516334,4.9067722420082998,1.0667617099503455,2.1935903248868454,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L102","v":2.1900520079920587},{"$f":"'Min X+25'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+25'!C103","v":0},{"$f":"'Min X+25'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+25'!M102","v":5.9631813790643662},{"$f":"'Min X+25'!G103*W103","v":0},{"$f":"'Min X+25'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+25'!I103","v":0},{"$f":"'Min X+25'!J103","v":0},5.3848127644491566,1.4215761560308042,3.9632366084183523,0.76847585196125456,1.9999447706460136,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L103","v":1.4965082898881605},{"$f":"'Min X+25'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+25'!C104","v":0},{"$f":"'Min X+25'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+25'!M103","v":3.5130893607064961},{"$f":"'Min X+25'!G104*W104","v":0},{"$f":"'Min X+25'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+25'!I104","v":0},{"$f":"'Min X+25'!J104","v":0},3.1788065189954109,0.93759455494156274,2.2412119640538481,0.5589137349465978,1.2718773966526482,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L104","v":0.9213215882590452},{"$f":"'Min X+25'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+25'!C105","v":0},{"$f":"'Min X+25'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+25'!M104","v":2.0418106892863257},{"$f":"'Min X+25'!G105*W105","v":0},{"$f":"'Min X+25'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+25'!I105","v":0},{"$f":"'Min X+25'!J105","v":0},1.8049062833688705,0.55654872040996506,1.2483575629589054,0.36477286784908008,0.79345312632742027,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+25'!L105","v":0.55834668881826621},{"$f":"'Min X+25'!B106*U106","v":1.05},{"$f":"'Min X+25'!C106","v":0},{"$f":"'Min X+25'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+25'!M105","v":1.2799181906085706},{"$f":"'Min X+25'!G106*W106","v":0},{"$f":"'Min X+25'!H106*V106","v":1.05},{"$f":"'Min X+25'!I106","v":0},{"$f":"'Min X+25'!J106","v":0},0,0,0,0.58626402325917959,1.3439141001389991,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11244.546952215107},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12471.213746584335},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23364.639832389923},11049.348034817702,12315.291797572216,178.92683473184672,154.8859449216464,222.78990915232345,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23364.639832389919},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+27","index":73,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+27",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":29}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+27"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23232.425105324495},{"$f":"L107","v":10967.112268260613},12265.312837063877,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+26'!P107*106/206","v":114.63946781624409},{"$f":"'Min X+26'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+26'!C6","v":13.5},{"$f":"'Min X+26'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+26'!P107*100/206","v":108.15044133607934},{"$f":"'Min X+26'!G6*W6","v":0},{"$f":"'Min X+26'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+26'!I6","v":10.8},{"$f":"'Min X+26'!J6","v":9.9},{"$f":"L6+M6","v":221.5011904207667},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":112.57376057820662},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":108.9274298425601},{"$f":"B6*A6","v":0.16570723803747289},{"$f":"F6*H6","v":0.12301149351922826},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L6","v":116.81503488821255},{"$f":"'Min X+26'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+26'!C7","v":9},{"$f":"'Min X+26'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+26'!M6","v":112.92986638917991},{"$f":"'Min X+26'!G7*W7","v":0},{"$f":"'Min X+26'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+26'!I7","v":9},{"$f":"'Min X+26'!J7","v":12.100000000000001},{"$f":"L7+M7","v":226.80978691939697},116.99773508677063,109.81205183262635,1.7299801441918391E-2,1.7814556553546784E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L7","v":121.2234571839916},{"$f":"'Min X+26'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+26'!C8","v":10.8},{"$f":"'Min X+26'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+26'!M7","v":113.7997734538764},{"$f":"'Min X+26'!G8*W8","v":0},{"$f":"'Min X+26'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+26'!I8","v":11.700000000000001},{"$f":"'Min X+26'!J8","v":9.9},231.10359890499853,115.51212401510182,115.5914748898967,1.1333168889785659E-2,8.2985639796903012E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L8","v":118.90234943582547},{"$f":"'Min X+26'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+26'!C9","v":9},{"$f":"'Min X+26'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+26'!M8","v":118.79082235819365},{"$f":"'Min X+26'!G9*W9","v":0},{"$f":"'Min X+26'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+26'!I9","v":9},{"$f":"'Min X+26'!J9","v":8.8000000000000007},235.87187893515255,116.88772923563698,118.98414969951556,1.4620200188483003E-2,6.672658678093274E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L9","v":120.09778365731393},{"$f":"'Min X+26'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+26'!C10","v":9},{"$f":"'Min X+26'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+26'!M9","v":122.01367258287168},{"$f":"'Min X+26'!G10*W10","v":0},{"$f":"'Min X+26'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+26'!I10","v":9},{"$f":"'Min X+26'!J10","v":9.9},240.29592008237665,119.18862759444434,121.10729248793231,9.1560628695797619E-3,6.3800949393583604E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L10","v":121.47710319319901},{"$f":"'Min X+26'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+26'!C11","v":9.9},{"$f":"'Min X+26'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+26'!M10","v":123.26711731652979},{"$f":"'Min X+26'!G11*W11","v":0},{"$f":"'Min X+26'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+26'!I11","v":9.9},{"$f":"'Min X+26'!J11","v":13.200000000000001},241.43284352401213,121.47227538942536,119.96056813458677,4.8278037736557118E-3,6.5491819430272286E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L11","v":123.21211216623581},{"$f":"'Min X+26'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+26'!C12","v":3.6},{"$f":"'Min X+26'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+26'!M11","v":121.60257487546161},{"$f":"'Min X+26'!G12*W12","v":0},{"$f":"'Min X+26'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+26'!I12","v":2.7},{"$f":"'Min X+26'!J12","v":1.1000000000000001},242.30399094590064,119.10799811381057,123.19599283209006,4.1140524252306146E-3,6.5820433715715497E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L12","v":119.97636756174042},{"$f":"'Min X+26'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+26'!C13","v":4.5},{"$f":"'Min X+26'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+26'!M12","v":124.01551736228731},{"$f":"'Min X+26'!G13*W13","v":0},{"$f":"'Min X+26'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+26'!I13","v":4.5},{"$f":"'Min X+26'!J13","v":3.3000000000000003},246.38046912286728,121.17177509434525,125.20869402852205,4.5924673951650563E-3,6.8233337652730489E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L13","v":121.22295490393249},{"$f":"'Min X+26'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+26'!C14","v":3.6},{"$f":"'Min X+26'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+26'!M13","v":125.25699421604394},{"$f":"'Min X+26'!G14*W14","v":0},{"$f":"'Min X+26'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+26'!I14","v":3.6},{"$f":"'Min X+26'!J14","v":3.3000000000000003},247.06687763577719,121.5169789153131,125.54989872046409,5.9759886193766132E-3,7.0954955798533496E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L14","v":120.74511630547936},{"$f":"'Min X+26'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+26'!C15","v":2.7},{"$f":"'Min X+26'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+26'!M14","v":124.8214701650013},{"$f":"'Min X+26'!G15*W15","v":0},{"$f":"'Min X+26'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+26'!I15","v":2.7},{"$f":"'Min X+26'!J15","v":3.3000000000000003},243.25153881381857,119.0374015981358,124.21413721568278,7.7147073435478381E-3,7.3329493185184148E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L15","v":117.08653151056575},{"$f":"'Min X+26'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+26'!C16","v":4.5},{"$f":"'Min X+26'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+26'!M15","v":122.37303651518387},{"$f":"'Min X+26'!G16*W16","v":0},{"$f":"'Min X+26'!H16*V16","v":6.26325E-5},{"$f":"'Min X+26'!I16","v":4.5},{"$f":"'Min X+26'!J16","v":3.3000000000000003},241.84268293218364,118.2773109462093,123.56537198597434,9.2205643564570519E-3,7.6645292095372537E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L16","v":115.9586804094675},{"$f":"'Min X+26'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+26'!C17","v":5.4},{"$f":"'Min X+26'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+26'!M16","v":121.37716830141522},{"$f":"'Min X+26'!G17*W17","v":0},{"$f":"'Min X+26'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+26'!I17","v":5.4},{"$f":"'Min X+26'!J17","v":3.3000000000000003},240.41683102017231,116.94796582739767,123.46886519277466,1.0714582069834798E-2,8.303108640579062E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L17","v":113.9009369642224},{"$f":"'Min X+26'!B18*U18","v":1.043742E-4},{"$f":"'Min X+26'!C18","v":5.4},{"$f":"'Min X+26'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+26'!M17","v":120.59316780806807},{"$f":"'Min X+26'!G18*W18","v":0},{"$f":"'Min X+26'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+26'!I18","v":5.4},{"$f":"'Min X+26'!J18","v":3.3000000000000003},236.47316292104239,113.78904864504752,122.68411427599489,1.1888319174891141E-2,9.0535320731907135E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L18","v":110.50007223538715},{"$f":"'Min X+26'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+26'!C19","v":1.8},{"$f":"'Min X+26'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+26'!M18","v":119.57998286534563},{"$f":"'Min X+26'!G19*W19","v":0},{"$f":"'Min X+26'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+26'!I19","v":1.8},{"$f":"'Min X+26'!J19","v":2.2000000000000002},224.85686962014609,105.68695507844978,119.16991454169631,1.3117156937362356E-2,1.0068323649306651E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L19","v":102.04543870305243},{"$f":"'Min X+26'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+26'!C20","v":3.6},{"$f":"'Min X+26'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+26'!M19","v":115.73293777693497},{"$f":"'Min X+26'!G20*W20","v":0},{"$f":"'Min X+26'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+26'!I20","v":3.6},{"$f":"'Min X+26'!J20","v":2.2000000000000002},220.55330053464564,103.43123268455902,117.12206785008661,1.420601849340046E-2,1.0869926848354174E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L20","v":99.682932572760677},{"$f":"'Min X+26'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+26'!C21","v":3.6},{"$f":"'Min X+26'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+26'!M20","v":113.58414501522788},{"$f":"'Min X+26'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+26'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+26'!I21","v":3.6},{"$f":"'Min X+26'!J21","v":0},218.23805725883688,101.06585833679762,117.17219892203924,1.707423596304497E-2,1.1946093188624326E-2,3.666745745458154E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L21","v":97.319465646121515},{"$f":"'Min X+26'!B22*U22","v":2.180913E-4},{"$f":"'Min X+26'!C22","v":5.4},{"$f":"'Min X+26'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+26'!M21","v":113.63584263388036},{"$f":"'Min X+26'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+26'!H22*V22","v":1.165731E-4},{"$f":"'Min X+26'!I22","v":5.4},{"$f":"'Min X+26'!J22","v":11},207.42083686877686,99.39824111734346,108.02259575143341,2.1224528778067981E-2,1.3246882446943598E-2,0.18291784695647351,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L22","v":95.641012060318189},{"$f":"'Min X+26'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+26'!C23","v":5.4},{"$f":"'Min X+26'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+26'!M22","v":104.4756505015647},{"$f":"'Min X+26'!G23*W23","v":2.911706933333333},{"$f":"'Min X+26'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+26'!I23","v":5.4},{"$f":"'Min X+26'!J23","v":8.8000000000000007},195.47604464339292,94.413735951422083,101.06230869197086,2.7276108896113503E-2,1.3341809593849856E-2,0.30420247592991606,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L23","v":90.852195839332197},{"$f":"'Min X+26'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+26'!C24","v":9},{"$f":"'Min X+26'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+26'!M23","v":97.699570443875459},{"$f":"'Min X+26'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+26'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+26'!I24","v":9},{"$f":"'Min X+26'!J24","v":8.8000000000000007},190.00433253099942,92.118314275426513,97.886018255572921,3.388156390567966E-2,1.355218830253499E-2,0.49313345584466539,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L24","v":88.962436682177511},{"$f":"'Min X+26'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+26'!C25","v":8.1},{"$f":"'Min X+26'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+26'!M24","v":94.905600657492585},{"$f":"'Min X+26'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+26'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+26'!I25","v":8.1},{"$f":"'Min X+26'!J25","v":9.9},181.3119274483044,88.220507111134069,93.091420337170334,4.1929571043439536E-2,1.4180320322239254E-2,0.9419060717029919,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L25","v":85.689870301081953},{"$f":"'Min X+26'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+26'!C26","v":7.2},{"$f":"'Min X+26'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+26'!M25","v":90.700711791219391},{"$f":"'Min X+26'!G26*W26","v":15.306837000000002},{"$f":"'Min X+26'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+26'!I26","v":7.2},{"$f":"'Min X+26'!J26","v":9.9},173.1290975660938,85.142825990306775,87.986271575787029,4.7044310775178254E-2,1.4440215432358204E-2,1.3883410111721735,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L26","v":83.134808671994605},{"$f":"'Min X+26'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+26'!C27","v":6.3},{"$f":"'Min X+26'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+26'!M26","v":86.088545107556598},{"$f":"'Min X+26'!G27*W27","v":21.305263666666665},{"$f":"'Min X+26'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+26'!I27","v":7.2},{"$f":"'Min X+26'!J27","v":8.8000000000000007},166.16058105146973,81.686603223374277,84.473977828095457,4.8205448620327877E-2,1.4567279461148698E-2,1.8341391521962198,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L27","v":80.589293836930921},{"$f":"'Min X+26'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+26'!C28","v":9.9},{"$f":"'Min X+26'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+26'!M27","v":83.436512341616378},{"$f":"'Min X+26'!G28*W28","v":31.265836333333329},{"$f":"'Min X+26'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+26'!I28","v":9.9},{"$f":"'Min X+26'!J28","v":9.9},165.0641465829232,81.642544172931508,83.421602409991692,4.6749663999427822E-2,1.4909931624683738E-2,2.6087123390971243,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L28","v":81.272463662386343},{"$f":"'Min X+26'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+26'!C29","v":9},{"$f":"'Min X+26'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+26'!M28","v":83.071564429045821},{"$f":"'Min X+26'!G29*W29","v":36.286725666666669},{"$f":"'Min X+26'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+26'!I29","v":9},{"$f":"'Min X+26'!J29","v":8.8000000000000007},159.18196479509999,75.926068138690184,83.255896656409803,4.6395523696164509E-2,1.56677726360244E-2,3.0143950691376107,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L29","v":76.575100238427694},{"$f":"'Min X+26'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+26'!C30","v":12.6},{"$f":"'Min X+26'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+26'!M29","v":83.87001378112798},{"$f":"'Min X+26'!G30*W30","v":47.599154666666664},{"$f":"'Min X+26'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+26'!I30","v":12.6},{"$f":"'Min X+26'!J30","v":7.7000000000000011},167.98524540717801,79.231993239108462,88.753252168069537,4.310699931922491E-2,1.6761613058439779E-2,3.9921417578633753,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L30","v":80.526337552765753},{"$f":"'Min X+26'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+26'!C31","v":12.6},{"$f":"'Min X+26'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+26'!M30","v":89.978411570884788},{"$f":"'Min X+26'!G31*W31","v":57.346027999999997},{"$f":"'Min X+26'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+26'!I31","v":13.5},{"$f":"'Min X+26'!J31","v":8.8000000000000007},176.74095155400502,82.081587510816206,94.659364043188816,4.4750041949545134E-2,1.9047527695980313E-2,5.1599045093394826,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L31","v":84.449545266725167},{"$f":"'Min X+26'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+26'!C32","v":11.700000000000001},{"$f":"'Min X+26'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+26'!M31","v":96.901521950360817},{"$f":"'Min X+26'!G32*W32","v":63.288791000000003},{"$f":"'Min X+26'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+26'!I32","v":11.700000000000001},{"$f":"'Min X+26'!J32","v":9.9},179.38290811992783,80.703238032063283,98.679670087864565,4.6307234661885237E-2,2.1851862496247824E-2,6.1327801702982985,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L32","v":101.61428880744148},{"$f":"'Min X+26'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+26'!C33","v":13.5},{"$f":"'Min X+26'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+26'!M32","v":96.426101129913746},{"$f":"'Min X+26'!G33*W33","v":79.520256666666668},{"$f":"'Min X+26'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+26'!I33","v":13.5},{"$f":"'Min X+26'!J33","v":12.100000000000001},196.36182917565782,98.558969742200063,97.802859433457741,5.5319065241421495E-2,2.3241696456011939E-2,7.6678283112166978,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L33","v":115.51119606952342},{"$f":"'Min X+26'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+26'!C34","v":13.5},{"$f":"'Min X+26'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+26'!M33","v":138.87533712734904},{"$f":"'Min X+26'!G34*W34","v":91.27938833333333},{"$f":"'Min X+26'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+26'!I34","v":13.5},{"$f":"'Min X+26'!J34","v":9.9},254.88724981407859,112.44787510452088,142.43937470955771,6.332096500253008E-2,3.5962417791328104E-2,12.676455827569876,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L34","v":102.3451975782187},{"$f":"'Min X+26'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+26'!C35","v":18.900000000000002},{"$f":"'Min X+26'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+26'!M34","v":125.61635512398911},{"$f":"'Min X+26'!G35*W35","v":105.91664},{"$f":"'Min X+26'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+26'!I35","v":17.100000000000001},{"$f":"'Min X+26'!J35","v":14.3},228.66872253264023,100.28740727754706,128.38131525509317,5.7790300671635535E-2,3.5039868895937333E-2,13.304862263779711,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L35","v":132.73587604793846},{"$f":"'Min X+26'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+26'!C36","v":18},{"$f":"'Min X+26'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+26'!M35","v":147.52213507668395},{"$f":"'Min X+26'!G36*W36","v":104.56649999999999},{"$f":"'Min X+26'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+26'!I36","v":18},{"$f":"'Min X+26'!J36","v":13.200000000000001},285.33453978597311,133.05690798100562,152.27763180496748,7.896806693285556E-2,4.4503271716479761E-2,15.425873337496069,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L36","v":139.02445468821185},{"$f":"'Min X+26'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+26'!C37","v":15.3},{"$f":"'Min X+26'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+26'!M36","v":148.10097177201433},{"$f":"'Min X+26'!G37*W37","v":109.80175999999999},{"$f":"'Min X+26'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+26'!I37","v":15.3},{"$f":"'Min X+26'!J37","v":14.3},286.78883463948523,137.73632880681262,149.05250583267261,8.8125881399230735E-2,4.846593934171145E-2,16.261747358277493,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L37","v":149.54024964740239},{"$f":"'Min X+26'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+26'!C38","v":18},{"$f":"'Min X+26'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+26'!M37","v":189.79440514422831},{"$f":"'Min X+26'!G38*W38","v":105.63626333333332},{"$f":"'Min X+26'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+26'!I38","v":17.100000000000001},{"$f":"'Min X+26'!J38","v":15.400000000000002},342.36627707502828,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":150.93949850054463},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":191.42677857448362},0.10075114685777239,{"$f":"F38*H38","v":6.7626569744665063E-2},{"$f":"G38*F38/1000","v":20.049171761009053},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L38","v":149.95580934462552},{"$f":"'Min X+26'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+26'!C39","v":15.3},{"$f":"'Min X+26'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+26'!M38","v":165.84721662877712},{"$f":"'Min X+26'!G39*W39","v":94.069126666666662},{"$f":"'Min X+26'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+26'!I39","v":14.4},{"$f":"'Min X+26'!J39","v":15.400000000000002},315.63174223092096,150.84887418122571,164.78286804969528,0.10693516339982191,6.4348579081831392E-2,15.601102828366541,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L39","v":173.71479899871898},{"$f":"'Min X+26'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+26'!C40","v":13.5},{"$f":"'Min X+26'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+26'!M39","v":203.0113143371224},{"$f":"'Min X+26'!G40*W40","v":90.428789999999992},{"$f":"'Min X+26'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+26'!I40","v":12.6},{"$f":"'Min X+26'!J40","v":16.5},371.80924486526175,172.78402757072161,199.02521729454014,0.13077142799735184,8.6097042582262168E-2,18.35806751181563,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L40","v":153.80378797800898},{"$f":"'Min X+26'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+26'!C41","v":13.5},{"$f":"'Min X+26'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+26'!M40","v":170.97714347022435},{"$f":"'Min X+26'!G41*W41","v":78.359502333333324},{"$f":"'Min X+26'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+26'!I41","v":12.6},{"$f":"'Min X+26'!J41","v":16.5},320.9791365931053,153.98128284561429,166.99785374749104,0.12250513239471171,7.9289722733313223E-2,13.397683872701711,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L41","v":165.55119509585336},{"$f":"'Min X+26'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+26'!C42","v":15.3},{"$f":"'Min X+26'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+26'!M41","v":181.62662985223915},{"$f":"'Min X+26'!G42*W42","v":69.060110666666645},{"$f":"'Min X+26'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+26'!I42","v":14.4},{"$f":"'Min X+26'!J42","v":16.5},348.04557861278107,168.61119515498422,179.43438345779686,0.13999994086916182,9.2246394442311197E-2,12.543155157609336,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L42","v":188.0745145212199},{"$f":"'Min X+26'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+26'!C43","v":10.8},{"$f":"'Min X+26'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+26'!M42","v":205.88774564812059},{"$f":"'Min X+26'!G43*W43","v":55.683401333333322},{"$f":"'Min X+26'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+26'!I43","v":10.8},{"$f":"'Min X+26'!J43","v":16.5},387.77788978963019,187.70455615735963,200.07333363227059,0.1699583638602607,0.11441201585001898,11.46452997053955,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L43","v":194.4287836780446},{"$f":"'Min X+26'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+26'!C44","v":11.700000000000001},{"$f":"'Min X+26'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+26'!M43","v":205.84854971326126},{"$f":"'Min X+26'!G44*W44","v":44.269151333333326},{"$f":"'Min X+26'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+26'!I44","v":10.8},{"$f":"'Min X+26'!J44","v":16.5},394.9628770055898,194.93946578547445,200.02341122011535,0.18931789257013495,0.12513849314592962,9.1127405990035513,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L44","v":193.97250333917981},{"$f":"'Min X+26'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+26'!C45","v":9},{"$f":"'Min X+26'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+26'!M44","v":211.85494623650379},{"$f":"'Min X+26'!G45*W45","v":35.926175333333333},{"$f":"'Min X+26'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+26'!I45","v":9},{"$f":"'Min X+26'!J45","v":3.3000000000000003},411.38135063576021,193.96710701437965,217.41424362138059,0.20539632480015005,0.14070261512318907,7.6111379437265425,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L45","v":208.85852146159795},{"$f":"'Min X+26'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+26'!C46","v":10.8},{"$f":"'Min X+26'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+26'!M45","v":200.45861638596267},{"$f":"'Min X+26'!G46*W46","v":27.530689666666667},{"$f":"'Min X+26'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+26'!I46","v":10.8},{"$f":"'Min X+26'!J46","v":5.5},416.22871594733061,210.61547295681697,205.61324299051364,0.2430485047809704,0.14537339544903108,5.51876395873132,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L46","v":204.5420005304415},{"$f":"'Min X+26'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+26'!C47","v":12.6},{"$f":"'Min X+26'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+26'!M46","v":207.01872557127649},{"$f":"'Min X+26'!G47*W47","v":17.944974333333331},{"$f":"'Min X+26'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+26'!I47","v":12.6},{"$f":"'Min X+26'!J47","v":8.8000000000000007},417.63240565652904,206.97765788917121,210.65474776735783,0.26434264127027324,0.16397780391864963,3.714945716895933,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L47","v":208.57857702393994},{"$f":"'Min X+26'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+26'!C48","v":8.1},{"$f":"'Min X+26'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+26'!M47","v":191.4448720610232},{"$f":"'Min X+26'!G48*W48","v":11.733950333333333},{"$f":"'Min X+26'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+26'!I48","v":7.2},{"$f":"'Min X+26'!J48","v":8.8000000000000007},398.35608609830263,208.67683384802908,189.67925225027352,0.30174317591086974,0.16561981074967183,2.2464046203354004,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L48","v":182.80455107992336},{"$f":"'Min X+26'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+26'!C49","v":9.9},{"$f":"'Min X+26'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+26'!M48","v":174.24796169538899},{"$f":"'Min X+26'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+26'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+26'!I49","v":9.9},{"$f":"'Min X+26'!J49","v":8.8000000000000007},358.7895077064212,183.60654030384322,175.18296740257799,0.29801077608012261,0.16499429281100611,1.1997822318532645,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L49","v":154.14929831396211},{"$f":"'Min X+26'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+26'!C50","v":9.9},{"$f":"'Min X+26'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+26'!M49","v":173.81748738157069},{"$f":"'Min X+26'!G50*W50","v":4.298202166666667},{"$f":"'Min X+26'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+26'!I50","v":9.9},{"$f":"'Min X+26'!J50","v":7.7000000000000011},331.90272853040801,156.06570988839124,175.8370186420168,0.28358842557087149,0.18046873955390483,0.74710270086802311,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L50","v":184.68130170006441},{"$f":"'Min X+26'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+26'!C51","v":9},{"$f":"'Min X+26'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+26'!M50","v":178.23085029198742},{"$f":"'Min X+26'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+26'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+26'!I51","v":9},{"$f":"'Min X+26'!J51","v":7.7000000000000011},363.82748198224783,184.49981199898812,179.32766998325971,0.38148970107626362,0.20318030872771844,0.407978484234849,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L51","v":164.73925432811046},{"$f":"'Min X+26'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+26'!C52","v":7.2},{"$f":"'Min X+26'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+26'!M51","v":181.12814855669467},{"$f":"'Min X+26'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+26'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+26'!I52","v":7.2},{"$f":"'Min X+26'!J52","v":6.6000000000000005},346.4631730404999,164.96182299013878,181.50135005036111,0.37743133797166123,0.22679850633355911,0.23956217829239776,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L52","v":148.1716104070108},{"$f":"'Min X+26'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+26'!C53","v":4.5},{"$f":"'Min X+26'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+26'!M52","v":154.68997233815207},{"$f":"'Min X+26'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+26'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+26'!I53","v":5.4},{"$f":"'Min X+26'!J53","v":6.6000000000000005},300.07565315919169,146.79858340665362,153.2770697525381,0.3730270003571789,0.21290258561400219,0.11260013490140769,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L53","v":140.554095028543},{"$f":"'Min X+26'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+26'!C54","v":4.5},{"$f":"'Min X+26'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+26'!M53","v":154.97392798357453},{"$f":"'Min X+26'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+26'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+26'!I54","v":4.5},{"$f":"'Min X+26'!J54","v":4.4000000000000004},294.00482908335067,139.16527830636059,154.83955077699008,0.38881672218241276,0.23437720658444988,0.10714230837920087,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L54","v":156.14127254993664},{"$f":"'Min X+26'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+26'!C55","v":5.4},{"$f":"'Min X+26'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+26'!M54","v":150.53235627500914},{"$f":"'Min X+26'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+26'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+26'!I55","v":5.4},{"$f":"'Min X+26'!J55","v":4.4000000000000004},303.54489259416175,152.26258537907259,151.28230721508919,0.47868717086404439,0.25004905991995657,0.13877581939189262,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L55","v":119.32467073218655},{"$f":"'Min X+26'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+26'!C56","v":2.7},{"$f":"'Min X+26'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+26'!M55","v":150.32267648572798},{"$f":"'Min X+26'!G56*W56","v":0},{"$f":"'Min X+26'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+26'!I56","v":2.7},{"$f":"'Min X+26'!J56","v":4.4000000000000004},264.46394246607497,116.11548755311674,148.34845491295823,0.40918317906981105,0.27422157276972409,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L56","v":101.0226426532093},{"$f":"'Min X+26'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+26'!C57","v":2.7},{"$f":"'Min X+26'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+26'!M56","v":112.85936332605283},{"$f":"'Min X+26'!G57*W57","v":0},{"$f":"'Min X+26'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+26'!I57","v":2.7},{"$f":"'Min X+26'!J57","v":4.4000000000000004},212.06613697450291,101.13296467743031,110.93317229707262,0.38967797577899793,0.22619102898020477,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L57","v":117.84345470001749},{"$f":"'Min X+26'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+26'!C58","v":2.7},{"$f":"'Min X+26'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+26'!M57","v":121.82130649732528},{"$f":"'Min X+26'!G58*W58","v":0},{"$f":"'Min X+26'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+26'!I58","v":2.7},{"$f":"'Min X+26'!J58","v":4.4000000000000004},236.58383642531786,116.73099580365084,119.85284062166701,0.51245889636665698,0.2684658756582689,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L58","v":95.125850900260971},{"$f":"'Min X+26'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+26'!C59","v":2.7},{"$f":"'Min X+26'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+26'!M58","v":105.50922202487537},{"$f":"'Min X+26'!G59*W59","v":0},{"$f":"'Min X+26'!H59*V59","v":2.425647E-3},{"$f":"'Min X+26'!I59","v":2.7},{"$f":"'Min X+26'!J59","v":4.4000000000000004},198.71360266658422,95.160308769585811,103.5532938969984,0.46554213067515759,0.25592812787697289,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L59","v":96.838409594492063},{"$f":"'Min X+26'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+26'!C60","v":4.5},{"$f":"'Min X+26'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+26'!M59","v":103.77031494755616},{"$f":"'Min X+26'!G60*W60","v":0},{"$f":"'Min X+26'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+26'!I60","v":4.5},{"$f":"'Min X+26'!J60","v":3.3000000000000003},201.10074232471908,96.407879762288573,104.69286256243049,0.53052983220348471,0.27745238512567238,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L60","v":99.311356933493499},{"$f":"'Min X+26'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+26'!C61","v":4.5},{"$f":"'Min X+26'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+26'!M60","v":100.4365422304168},{"$f":"'Min X+26'!G61*W61","v":0},{"$f":"'Min X+26'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+26'!I61","v":4.5},{"$f":"'Min X+26'!J61","v":3.3000000000000003},201.24670152743306,99.906605515154041,101.34009601227902,0.60475141833946577,0.2964462181377896,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L61","v":129.24876360008579},{"$f":"'Min X+26'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+26'!C62","v":3.6},{"$f":"'Min X+26'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+26'!M61","v":114.36512459418937},{"$f":"'Min X+26'!G62*W62","v":0},{"$f":"'Min X+26'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+26'!I62","v":3.6},{"$f":"'Min X+26'!J62","v":3.3000000000000003},244.06873237216644,129.77675127304784,114.2919810991186,0.87201232703796894,0.3731434950707585,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L62","v":125.15142522008578},{"$f":"'Min X+26'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+26'!C63","v":3.6},{"$f":"'Min X+26'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+26'!M62","v":118.3857940360615},{"$f":"'Min X+26'!G63*W63","v":0},{"$f":"'Min X+26'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+26'!I63","v":2.7},{"$f":"'Min X+26'!J63","v":3.3000000000000003},241.8728350998021,124.5147043759001,117.35813072390199,0.93672084418570545,0.42766331215951259,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L63","v":118.61560209179736},{"$f":"'Min X+26'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+26'!C64","v":1.8},{"$f":"'Min X+26'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+26'!M63","v":120.47890135893441},{"$f":"'Min X+26'!G64*W64","v":0},{"$f":"'Min X+26'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+26'!I64","v":1.8},{"$f":"'Min X+26'!J64","v":3.3000000000000003},234.6229167182488,116.12649183921555,118.49642487903326,0.98911025258181284,0.4824764799011515,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L64","v":138.5878159386321},{"$f":"'Min X+26'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+26'!C65","v":2.7},{"$f":"'Min X+26'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+26'!M64","v":140.62946119933116},{"$f":"'Min X+26'!G65*W65","v":0},{"$f":"'Min X+26'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+26'!I65","v":2.7},{"$f":"'Min X+26'!J65","v":2.2000000000000002},278.29927093914108,137.79506726709056,140.50420367205052,1.2927486715415355,0.62525752728065009,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L65","v":124.58163491279458},{"$f":"'Min X+26'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+26'!C66","v":1.8},{"$f":"'Min X+26'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+26'!M65","v":107.3635044691831},{"$f":"'Min X+26'!G66*W66","v":0},{"$f":"'Min X+26'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+26'!I66","v":1.8},{"$f":"'Min X+26'!J66","v":2.2000000000000002},229.30983402892198,122.87696433995293,106.43286968896905,1.304670572841651,0.53063478021404864,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L66","v":121.14322963362935},{"$f":"'Min X+26'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+26'!C67","v":2.7},{"$f":"'Min X+26'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+26'!M66","v":116.95244682522411},{"$f":"'Min X+26'!G67*W67","v":0},{"$f":"'Min X+26'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+26'!I67","v":2.7},{"$f":"'Min X+26'!J67","v":2.2000000000000002},237.02538200328354,120.21634779825814,116.80903420502538,1.4268818353711994,0.64341262019873369,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L67","v":132.69876919053956},{"$f":"'Min X+26'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+26'!C68","v":1.8},{"$f":"'Min X+26'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+26'!M67","v":138.55731559972918},{"$f":"'Min X+26'!G68*W68","v":0},{"$f":"'Min X+26'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+26'!I68","v":1.8},{"$f":"'Min X+26'!J68","v":2.2000000000000002},267.85223875072882,130.54453064115225,137.30770810957654,1.7542385493873296,0.84960749015266324,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L68","v":138.36149740637987},{"$f":"'Min X+26'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+26'!C69","v":1.8},{"$f":"'Min X+26'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+26'!M68","v":146.6996541318872},{"$f":"'Min X+26'!G69*W69","v":0},{"$f":"'Min X+26'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+26'!I69","v":1.8},{"$f":"'Min X+26'!J69","v":3.3000000000000003},281.2165495933225,137.02058091912235,144.19596867420017,2.0409164872575207,1.0036854576870327,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L69","v":143.95413249840951},{"$f":"'Min X+26'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+26'!C70","v":0},{"$f":"'Min X+26'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+26'!M69","v":164.95728205319713},{"$f":"'Min X+26'!G70*W70","v":0},{"$f":"'Min X+26'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+26'!I70","v":0},{"$f":"'Min X+26'!J70","v":0},305.29607331902338,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":141.59964332342219},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":163.69642999560119},2.3544891749873291,{"$f":"F70*H70","v":1.2608520575959457},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L70","v":132.42260791158654},{"$f":"'Min X+26'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+26'!C71","v":0},{"$f":"'Min X+26'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+26'!M70","v":170.01489547159287},{"$f":"'Min X+26'!G71*W71","v":0},{"$f":"'Min X+26'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+26'!I71","v":0},{"$f":"'Min X+26'!J71","v":0},{"$f":"L71+M71","v":296.3913210233369},127.82967282272583,168.56164820061107,2.3929350888607184,1.4532472709818027,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L71","v":145.98329614932473},{"$f":"'Min X+26'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+26'!C72","v":2.7},{"$f":"'Min X+26'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+26'!M71","v":184.98128896405157},{"$f":"'Min X+26'!G72*W72","v":0},{"$f":"'Min X+26'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+26'!I72","v":2.7},{"$f":"'Min X+26'!J72","v":2.2000000000000002},327.28368654385412,143.57239247223552,183.7112940716186,2.9109036770891961,1.7699948924329847,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L72","v":164.31958915446802},{"$f":"'Min X+26'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+26'!C73","v":1.8},{"$f":"'Min X+26'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+26'!M72","v":192.32504809697033},{"$f":"'Min X+26'!G73*W73","v":0},{"$f":"'Min X+26'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+26'!I73","v":1.8},{"$f":"'Min X+26'!J73","v":2.2000000000000002},351.27063005591447,161.40689707702188,189.86373297889259,3.612692077446169,2.0613151180777645,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L73","v":138.8226790988015},{"$f":"'Min X+26'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+26'!C74","v":0.9},{"$f":"'Min X+26'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+26'!M73","v":173.44271263658317},{"$f":"'Min X+26'!G74*W74","v":0},{"$f":"'Min X+26'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+26'!I74","v":0.9},{"$f":"'Min X+26'!J74","v":2.2000000000000002},305.32225348087195,135.26217893185907,170.06007454901285,3.3605001669424417,2.0826380875703232,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L74","v":155.53873023678651},{"$f":"'Min X+26'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+26'!C75","v":0.9},{"$f":"'Min X+26'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+26'!M74","v":206.15575856945395},{"$f":"'Min X+26'!G75*W75","v":0},{"$f":"'Min X+26'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+26'!I75","v":0.9},{"$f":"'Min X+26'!J75","v":2.2000000000000002},353.28372093084761,151.20079220601491,202.08292872483267,4.137938030771604,2.7728298446212936,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L75","v":172.02507826178041},{"$f":"'Min X+26'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+26'!C76","v":0.9},{"$f":"'Min X+26'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+26'!M75","v":203.67645930267395},{"$f":"'Min X+26'!G76*W76","v":0},{"$f":"'Min X+26'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+26'!I76","v":0.9},{"$f":"'Min X+26'!J76","v":2.2000000000000002},366.10857355432478,166.80006724765047,199.3085063066743,5.0250110141299542,3.0679529959996503,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L76","v":156.4571732392921},{"$f":"'Min X+26'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+26'!C77","v":1.8},{"$f":"'Min X+26'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+26'!M76","v":210.73604619282787},{"$f":"'Min X+26'!G77*W77","v":0},{"$f":"'Min X+26'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+26'!I77","v":1.8},{"$f":"'Min X+26'!J77","v":2.2000000000000002},358.91832194024585,152.13653725834345,206.78178468190242,5.0206359809486623,3.5542615109254632,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L77","v":174.91480958030635},{"$f":"'Min X+26'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+26'!C78","v":0.9},{"$f":"'Min X+26'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+26'!M77","v":235.96997504896274},{"$f":"'Min X+26'!G78*W78","v":0},{"$f":"'Min X+26'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+26'!I78","v":0.9},{"$f":"'Min X+26'!J78","v":2.2000000000000002},398.75442659427358,168.54073602919141,230.2136905650822,6.1740735511149518,4.4562844838805598,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L78","v":180.75860537249739},{"$f":"'Min X+26'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+26'!C79","v":0.9},{"$f":"'Min X+26'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+26'!M78","v":217.60934912436653},{"$f":"'Min X+26'!G79*W79","v":0},{"$f":"'Min X+26'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+26'!I79","v":0.9},{"$f":"'Min X+26'!J79","v":2.2000000000000002},384.15211530518758,172.44193373590508,211.7101815692825,7.0166716365923296,4.5991675550840476,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L79","v":171.08183293994568},{"$f":"'Min X+26'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+26'!C80","v":0.9},{"$f":"'Min X+26'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+26'!M79","v":214.79613680635259},{"$f":"'Min X+26'!G80*W80","v":0},{"$f":"'Min X+26'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+26'!I80","v":0.9},{"$f":"'Min X+26'!J80","v":2.2000000000000002},372.01405426746555,163.59501572788847,208.41903853957706,7.2868172120572297,5.0770982667755415,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L80","v":158.79980392981346},{"$f":"'Min X+26'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+26'!C81","v":1.8},{"$f":"'Min X+26'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+26'!M80","v":209.69336140672749},{"$f":"'Min X+26'!G81*W81","v":0},{"$f":"'Min X+26'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+26'!I81","v":1.8},{"$f":"'Min X+26'!J81","v":2.2000000000000002},355.84295998253094,152.10093732499729,203.74202265753362,7.3988666048162059,5.5513387491938841,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L81","v":165.01679480906515},{"$f":"'Min X+26'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+26'!C82","v":0.9},{"$f":"'Min X+26'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+26'!M81","v":197.70013873223525},{"$f":"'Min X+26'!G82*W82","v":0},{"$f":"'Min X+26'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+26'!I82","v":0.9},{"$f":"'Min X+26'!J82","v":2.2000000000000002},346.93594533470292,156.4115601986137,190.52438513608922,8.4052346104514548,5.8757535961460441,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L82","v":125.65075001284396},{"$f":"'Min X+26'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+26'!C83","v":0.9},{"$f":"'Min X+26'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+26'!M82","v":156.46957395029662},{"$f":"'Min X+26'!G83*W83","v":0},{"$f":"'Min X+26'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+26'!I83","v":0.9},{"$f":"'Min X+26'!J83","v":2.2000000000000002},268.3724494157259,118.43881044239291,149.93363897333299,7.0119395704510676,5.2359349769636383,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L83","v":111.98416734510984},{"$f":"'Min X+26'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+26'!C84","v":0},{"$f":"'Min X+26'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+26'!M83","v":152.97446607420002},{"$f":"'Min X+26'!G84*W84","v":0},{"$f":"'Min X+26'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+26'!I84","v":0},{"$f":"'Min X+26'!J84","v":1.1000000000000001},251.205487726489,105.1125842859754,146.0929034405136,6.8715830591344442,5.7815626336864385,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L84","v":92.524134066435991},{"$f":"'Min X+26'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+26'!C85","v":2.7},{"$f":"'Min X+26'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+26'!M84","v":117.65938333699611},{"$f":"'Min X+26'!G85*W85","v":0},{"$f":"'Min X+26'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+26'!I85","v":2.7},{"$f":"'Min X+26'!J85","v":1.1000000000000001},203.18436956009185,88.962470121686934,114.2218994384049,6.2616639447490599,5.03748389859122,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L85","v":91.128565863681573},{"$f":"'Min X+26'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+26'!C86","v":0},{"$f":"'Min X+26'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+26'!M85","v":126.61554837699968},{"$f":"'Min X+26'!G86*W86","v":0},{"$f":"'Min X+26'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+26'!I86","v":0},{"$f":"'Min X+26'!J86","v":0},204.76989753965179,84.311526250548368,120.45837128910343,6.8170396131332023,6.1571770878962635,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L86","v":77.09412051817381},{"$f":"'Min X+26'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+26'!C87","v":0},{"$f":"'Min X+26'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+26'!M86","v":99.036165054316569},{"$f":"'Min X+26'!G87*W87","v":0},{"$f":"'Min X+26'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+26'!I87","v":0},{"$f":"'Min X+26'!J87","v":0},164.2600542448435,70.705293880569613,93.554760364273875,6.3888266376042004,5.4814046900426945,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L87","v":70.614805665838617},{"$f":"'Min X+26'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+26'!C88","v":0},{"$f":"'Min X+26'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+26'!M87","v":87.520467743580312},{"$f":"'Min X+26'!G88*W88","v":0},{"$f":"'Min X+26'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+26'!I88","v":0},{"$f":"'Min X+26'!J88","v":0},146.11584722340558,64.115552996909685,82.000294226495896,6.4992526689289312,5.5201735170844124,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L88","v":62.473975544787407},{"$f":"'Min X+26'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+26'!C89","v":0.9},{"$f":"'Min X+26'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+26'!M88","v":74.016846713502019},{"$f":"'Min X+26'!G89*W89","v":0},{"$f":"'Min X+26'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+26'!I89","v":0.9},{"$f":"'Min X+26'!J89","v":0},126.5838031841929,56.981672087373056,69.602131096819846,6.3923034574143465,5.3147156166821814,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L89","v":54.049040667678476},{"$f":"'Min X+26'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+26'!C90","v":0},{"$f":"'Min X+26'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+26'!M89","v":65.90456944114861},{"$f":"'Min X+26'!G90*W90","v":0},{"$f":"'Min X+26'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+26'!I90","v":0},{"$f":"'Min X+26'!J90","v":0},108.42837825417163,47.902348919868381,60.526029334303246,6.1466917478100971,5.3785401068453673,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L90","v":52.239868745195587},{"$f":"'Min X+26'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+26'!C91","v":0},{"$f":"'Min X+26'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+26'!M90","v":62.067784564958842},{"$f":"'Min X+26'!G91*W91","v":0},{"$f":"'Min X+26'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+26'!I91","v":0},{"$f":"'Min X+26'!J91","v":0},101.96285715384298,45.646301918201608,56.316555235641374,6.5935668269939756,5.7512293293174714,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L91","v":42.285301627980267},{"$f":"'Min X+26'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+26'!C92","v":0},{"$f":"'Min X+26'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+26'!M91","v":57.249167187962257},{"$f":"'Min X+26'!G92*W92","v":0},{"$f":"'Min X+26'!H92*V92","v":0.105049539},{"$f":"'Min X+26'!I92","v":0},{"$f":"'Min X+26'!J92","v":0},87.610872325846429,36.375703759113534,51.235168566732895,5.9095978688667303,6.0139986212293612,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L92","v":34.663200924382615},{"$f":"'Min X+26'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+26'!C93","v":0},{"$f":"'Min X+26'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+26'!M92","v":45.971910802398568},{"$f":"'Min X+26'!G93*W93","v":0},{"$f":"'Min X+26'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+26'!I93","v":0},{"$f":"'Min X+26'!J93","v":0},69.821771520835625,29.314364418872252,40.507407101963373,5.3488365055103611,5.4645037004351975,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L93","v":25.999849359261265},{"$f":"'Min X+26'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+26'!C94","v":0},{"$f":"'Min X+26'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+26'!M93","v":37.620464851411626},{"$f":"'Min X+26'!G94*W94","v":0},{"$f":"'Min X+26'!H94*V94","v":0.1341807075},{"$f":"'Min X+26'!I94","v":0},{"$f":"'Min X+26'!J94","v":0},54.156003133476489,21.583478872306159,32.572524261170329,4.4163704869551044,5.0479405902412946,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L94","v":20.363336124598781},{"$f":"'Min X+26'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+26'!C95","v":0},{"$f":"'Min X+26'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+26'!M94","v":28.522651547657549},{"$f":"'Min X+26'!G95*W95","v":0},{"$f":"'Min X+26'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+26'!I95","v":0},{"$f":"'Min X+26'!J95","v":0},40.781341931178446,16.566851431252886,24.214490499925564,3.7964846933458958,4.3081610477319847,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L95","v":16.83613320343953},{"$f":"'Min X+26'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+26'!C96","v":0},{"$f":"'Min X+26'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+26'!M95","v":32.560890477810915},{"$f":"'Min X+26'!G96*W96","v":0},{"$f":"'Min X+26'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+26'!I96","v":0},{"$f":"'Min X+26'!J96","v":0},40.442278514901233,13.399576165936187,27.042702348965044,3.4365570375033432,5.5181881288458712,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L96","v":13.74034534770308},{"$f":"'Min X+26'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+26'!C97","v":0},{"$f":"'Min X+26'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+26'!M96","v":23.53616819580461},{"$f":"'Min X+26'!G97*W97","v":0},{"$f":"'Min X+26'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+26'!I97","v":0},{"$f":"'Min X+26'!J97","v":0},29.758325936932327,10.681160886486595,19.077165050445732,3.0591844612164865,4.459003145358877,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L97","v":10.307263656880025},{"$f":"'Min X+26'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+26'!C98","v":0},{"$f":"'Min X+26'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+26'!M97","v":22.361779398028965},{"$f":"'Min X+26'!G98*W98","v":0},{"$f":"'Min X+26'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+26'!I98","v":0},{"$f":"'Min X+26'!J98","v":0},25.454509134841537,7.8094138282925858,17.645095306548949,2.4978498285874395,4.7166840914800163,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L98","v":8.3115788262404315},{"$f":"'Min X+26'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+26'!C99","v":0},{"$f":"'Min X+26'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+26'!M98","v":17.517641872926742},{"$f":"'Min X+26'!G99*W99","v":0},{"$f":"'Min X+26'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+26'!I99","v":0},{"$f":"'Min X+26'!J99","v":0},19.548742512495632,6.1264996822318398,13.422242830263793,2.1850791440085922,4.0953990426629492,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L99","v":6.639221848212042},{"$f":"'Min X+26'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+26'!C100","v":0},{"$f":"'Min X+26'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+26'!M99","v":14.071952405260232},{"$f":"'Min X+26'!G100*W100","v":0},{"$f":"'Min X+26'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+26'!I100","v":0},{"$f":"'Min X+26'!J100","v":0},15.19546972726331,4.7524419063641723,10.443027820899138,1.8867799418478692,3.6289245843610942,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L100","v":4.634398638436716},{"$f":"'Min X+26'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+26'!C101","v":0},{"$f":"'Min X+26'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+26'!M100","v":10.769447384144982},{"$f":"'Min X+26'!G101*W101","v":0},{"$f":"'Min X+26'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+26'!I101","v":0},{"$f":"'Min X+26'!J101","v":0},10.937504476261893,3.2159773859518292,7.7215270903100635,1.4184212524848867,3.0479202938349186,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L101","v":3.4074614003406078},{"$f":"'Min X+26'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+26'!C102","v":0},{"$f":"'Min X+26'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+26'!M101","v":7.8412976715678528},{"$f":"'Min X+26'!G102*W102","v":0},{"$f":"'Min X+26'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+26'!I102","v":0},{"$f":"'Min X+26'!J102","v":0},7.7073914243502362,2.2885890190248919,5.4188024053253443,1.1188723813157162,2.4224952662425081,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L102","v":2.1819996418516334},{"$f":"'Min X+26'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+26'!C103","v":0},{"$f":"'Min X+26'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+26'!M102","v":4.9067722420082998},{"$f":"'Min X+26'!G103*W103","v":0},{"$f":"'Min X+26'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+26'!I103","v":0},{"$f":"'Min X+26'!J103","v":0},4.6774775866287728,1.4163493159087042,3.2611282707200684,0.76565032594292926,1.6456439712882314,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L103","v":1.4215761560308042},{"$f":"'Min X+26'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+26'!C104","v":0},{"$f":"'Min X+26'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+26'!M103","v":3.9632366084183523},{"$f":"'Min X+26'!G104*W104","v":0},{"$f":"'Min X+26'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+26'!I104","v":0},{"$f":"'Min X+26'!J104","v":0},3.4190360564896145,0.89064796522366674,2.5283880912659478,0.53092819080713749,1.4348485171524046,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L104","v":0.93759455494156274},{"$f":"'Min X+26'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+26'!C105","v":0},{"$f":"'Min X+26'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+26'!M104","v":2.2412119640538481},{"$f":"'Min X+26'!G105*W105","v":0},{"$f":"'Min X+26'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+26'!I105","v":0},{"$f":"'Min X+26'!J105","v":0},1.9366498031304964,0.56637883716815696,1.3702709659623395,0.37121571777340578,0.8709409980915086,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+26'!L105","v":0.55654872040996506},{"$f":"'Min X+26'!B106*U106","v":1.05},{"$f":"'Min X+26'!C106","v":0},{"$f":"'Min X+26'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+26'!M105","v":1.2483575629589054},{"$f":"'Min X+26'!G106*W106","v":0},{"$f":"'Min X+26'!H106*V106","v":1.05},{"$f":"'Min X+26'!I106","v":0},{"$f":"'Min X+26'!J106","v":0},0,0,0,0.58437615643046337,1.3107754411068508,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11163.987502633945},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12423.442238908294},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23232.425105324495},10967.112268260613,12265.312837063877,180.60306180934822,157.09181972256638,213.99665621398836,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23232.425105324488},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+28","index":74,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+28",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":30}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+28"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":23087.219374906686},{"$f":"L107","v":10878.742304929017},12208.477069977684,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+27'!P107*106/206","v":110.11478426545031},{"$f":"'Min X+27'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+27'!C6","v":13.5},{"$f":"'Min X+27'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+27'!P107*100/206","v":103.88187194853803},{"$f":"'Min X+27'!G6*W6","v":0},{"$f":"'Min X+27'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+27'!I6","v":10.8},{"$f":"'Min X+27'!J6","v":9.9},{"$f":"L6+M6","v":212.71933286763678},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":108.05561729516248},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":104.6637155724743},{"$f":"B6*A6","v":0.15916697028782287},{"$f":"F6*H6","v":0.11815637606371822},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L6","v":112.57376057820662},{"$f":"'Min X+27'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+27'!C7","v":9},{"$f":"'Min X+27'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+27'!M6","v":108.9274298425601},{"$f":"'Min X+27'!G7*W7","v":0},{"$f":"'Min X+27'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+27'!I7","v":9},{"$f":"'Min X+27'!J7","v":12.100000000000001},{"$f":"L7+M7","v":218.56733555691545},112.75708889114649,105.81024666576897,1.6671687060117905E-2,1.7183176791119536E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L7","v":116.99773508677063},{"$f":"'Min X+27'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+27'!C8","v":10.8},{"$f":"'Min X+27'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+27'!M7","v":109.81205183262635},{"$f":"'Min X+27'!G8*W8","v":0},{"$f":"'Min X+27'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+27'!I8","v":11.700000000000001},{"$f":"'Min X+27'!J8","v":9.9},222.89084104349374,111.28679698021715,111.60404406327659,1.093810655348868E-2,8.0077693497646943E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L8","v":115.51212401510182},{"$f":"'Min X+27'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+27'!C9","v":9},{"$f":"'Min X+27'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+27'!M8","v":115.5914748898967},{"$f":"'Min X+27'!G9*W9","v":0},{"$f":"'Min X+27'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+27'!I9","v":9},{"$f":"'Min X+27'!J9","v":8.8000000000000007},229.2829026194637,113.49792067609876,115.78498194336493,1.4203339003062814E-2,6.4929465317778321E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L9","v":116.88772923563698},{"$f":"'Min X+27'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+27'!C10","v":9},{"$f":"'Min X+27'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+27'!M9","v":118.98414969951556},{"$f":"'Min X+27'!G10*W10","v":0},{"$f":"'Min X+27'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+27'!I10","v":9},{"$f":"'Min X+27'!J10","v":9.9},234.05674592050821,115.97881790218042,118.07792801832777,8.9113334565581858E-3,6.2216811877876688E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L10","v":119.18862759444434},{"$f":"'Min X+27'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+27'!C11","v":9.9},{"$f":"'Min X+27'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+27'!M10","v":121.10729248793231},{"$f":"'Min X+27'!G11*W11","v":0},{"$f":"'Min X+27'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+27'!I11","v":9.9},{"$f":"'Min X+27'!J11","v":13.200000000000001},236.98474879789461,119.18389074041217,117.80085805748243,4.7368540321722045E-3,6.4344304498838451E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L11","v":121.47227538942536},{"$f":"'Min X+27'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+27'!C12","v":3.6},{"$f":"'Min X+27'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+27'!M11","v":119.96056813458677},{"$f":"'Min X+27'!G12*W12","v":0},{"$f":"'Min X+27'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+27'!I12","v":2.7},{"$f":"'Min X+27'!J12","v":1.1000000000000001},238.92229439908516,117.36821943015011,121.55407496893507,4.055959275252913E-3,6.4931656517048459E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L12","v":119.10799811381057},{"$f":"'Min X+27'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+27'!C13","v":4.5},{"$f":"'Min X+27'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+27'!M12","v":123.19599283209006},{"$f":"'Min X+27'!G13*W13","v":0},{"$f":"'Min X+27'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+27'!I13","v":4.5},{"$f":"'Min X+27'!J13","v":3.3000000000000003},244.69265347451241,120.30343888594797,124.38921458856444,4.5592278626002524E-3,6.7782435256215955E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L13","v":121.17177509434525},{"$f":"'Min X+27'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+27'!C14","v":3.6},{"$f":"'Min X+27'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+27'!M13","v":125.20869402852205},{"$f":"'Min X+27'!G14*W14","v":0},{"$f":"'Min X+27'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+27'!I14","v":3.6},{"$f":"'Min X+27'!J14","v":3.3000000000000003},246.96740289778961,121.46580162876253,125.50160126902706,5.9734655827134858E-3,7.0927594949807037E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L14","v":121.5169789153131},{"$f":"'Min X+27'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+27'!C15","v":2.7},{"$f":"'Min X+27'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+27'!M14","v":125.54989872046409},{"$f":"'Min X+27'!G15*W15","v":0},{"$f":"'Min X+27'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+27'!I15","v":2.7},{"$f":"'Min X+27'!J15","v":3.3000000000000003},244.75173786952678,119.80921489173775,124.94252297778901,7.7640235753466402E-3,7.3757426750804649E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L15","v":119.0374015981358},{"$f":"'Min X+27'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+27'!C16","v":4.5},{"$f":"'Min X+27'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+27'!M15","v":124.21413721568278},{"$f":"'Min X+27'!G16*W16","v":0},{"$f":"'Min X+27'!H16*V16","v":6.26325E-5},{"$f":"'Min X+27'!I16","v":4.5},{"$f":"'Min X+27'!J16","v":3.3000000000000003},245.63438477649356,120.22802740275995,125.40635737373363,9.3741953758531924E-3,7.7798419491612522E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L16","v":118.2773109462093},{"$f":"'Min X+27'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+27'!C17","v":5.4},{"$f":"'Min X+27'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+27'!M16","v":123.56537198597434},{"$f":"'Min X+27'!G17*W17","v":0},{"$f":"'Min X+27'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+27'!I17","v":5.4},{"$f":"'Min X+27'!J17","v":3.3000000000000003},244.92330131046808,119.26638212267787,125.65691918779021,1.0928823531429739E-2,8.4527981841305399E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L17","v":116.94796582739767},{"$f":"'Min X+27'!B18*U18","v":1.043742E-4},{"$f":"'Min X+27'!C18","v":5.4},{"$f":"'Min X+27'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+27'!M17","v":123.46886519277466},{"$f":"'Min X+27'!G18*W18","v":0},{"$f":"'Min X+27'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+27'!I18","v":5.4},{"$f":"'Min X+27'!J18","v":3.3000000000000003},242.39535524474314,116.8357594770228,125.55959576772032,1.2206350374861969E-2,9.2694250543475607E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L18","v":113.78904864504752},{"$f":"'Min X+27'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+27'!C19","v":1.8},{"$f":"'Min X+27'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+27'!M18","v":122.68411427599489},{"$f":"'Min X+27'!G19*W19","v":0},{"$f":"'Min X+27'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+27'!I19","v":1.8},{"$f":"'Min X+27'!J19","v":2.2000000000000002},231.24932565539899,108.97554106284747,122.27378459255154,1.35075822000436E-2,1.0329683443341651E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L19","v":105.68695507844978},{"$f":"'Min X+27'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+27'!C20","v":3.6},{"$f":"'Min X+27'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+27'!M19","v":119.16991454169631},{"$f":"'Min X+27'!G20*W20","v":0},{"$f":"'Min X+27'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+27'!I20","v":3.6},{"$f":"'Min X+27'!J20","v":2.2000000000000002},227.63096392011846,107.07224211472069,120.55872180539777,1.471296372907583E-2,1.1192736298542472E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L20","v":103.43123268455902},{"$f":"'Min X+27'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+27'!C21","v":3.6},{"$f":"'Min X+27'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+27'!M20","v":117.12206785008661},{"$f":"'Min X+27'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+27'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+27'!I21","v":3.6},{"$f":"'Min X+27'!J21","v":0},225.52326607890325,104.81351641932459,120.70974965957865,1.7716265234429401E-2,1.2318190507961617E-2,3.7809576673838621E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L21","v":101.06585833679762},{"$f":"'Min X+27'!B22*U22","v":2.180913E-4},{"$f":"'Min X+27'!C22","v":5.4},{"$f":"'Min X+27'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+27'!M21","v":117.17219892203924},{"$f":"'Min X+27'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+27'!H22*V22","v":1.165731E-4},{"$f":"'Min X+27'!I22","v":5.4},{"$f":"'Min X+27'!J22","v":11},214.70235654794442,103.14381675236734,111.55853979557709,2.204158443028803E-2,1.3659126462158774E-2,0.18861026462424332,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L22","v":99.39824111734346},{"$f":"'Min X+27'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+27'!C23","v":5.4},{"$f":"'Min X+27'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+27'!M22","v":108.02259575143341},{"$f":"'Min X+27'!G23*W23","v":2.911706933333333},{"$f":"'Min X+27'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+27'!I23","v":5.4},{"$f":"'Min X+27'!J23","v":8.8000000000000007},202.77869446232157,98.169893474523789,104.60880098779778,2.8347642819682089E-2,1.379476363564211E-2,0.31453014100611248,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L23","v":94.413735951422083},{"$f":"'Min X+27'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+27'!C24","v":9},{"$f":"'Min X+27'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+27'!M23","v":101.06230869197086},{"$f":"'Min X+27'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+27'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+27'!I24","v":9},{"$f":"'Min X+27'!J24","v":8.8000000000000007},196.92681622880355,95.678526180225475,101.24829004857806,3.5209771196605413E-2,1.4018643392800765E-2,0.51010670072026021,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L24","v":92.118314275426513},{"$f":"'Min X+27'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+27'!C25","v":8.1},{"$f":"'Min X+27'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+27'!M24","v":97.886018255572921},{"$f":"'Min X+27'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+27'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+27'!I25","v":8.1},{"$f":"'Min X+27'!J25","v":9.9},187.44628989956959,91.374897283414342,96.071392616155251,4.3416992012171189E-2,1.4625639417656428E-2,0.97148571096973613,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L25","v":88.220507111134069},{"$f":"'Min X+27'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+27'!C26","v":7.2},{"$f":"'Min X+27'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+27'!M25","v":93.091420337170334},{"$f":"'Min X+27'!G26*W26","v":15.306837000000002},{"$f":"'Min X+27'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+27'!I26","v":7.2},{"$f":"'Min X+27'!J26","v":9.9},178.04867296734346,87.672073463858169,90.376599503485281,4.8433647275897572E-2,1.482083368504598E-2,1.4249351971995516,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L26","v":85.142825990306775},{"$f":"'Min X+27'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+27'!C27","v":6.3},{"$f":"'Min X+27'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+27'!M26","v":87.986271575787029},{"$f":"'Min X+27'!G27*W27","v":21.305263666666665},{"$f":"'Min X+27'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+27'!I27","v":7.2},{"$f":"'Min X+27'!J27","v":8.8000000000000007},170.06483937618191,83.693456199370473,86.371383176811449,4.9369790936294906E-2,1.4888398975585757E-2,1.8745707149690813,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L27","v":81.686603223374277},{"$f":"'Min X+27'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+27'!C28","v":9.9},{"$f":"'Min X+27'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+27'!M27","v":84.473977828095457},{"$f":"'Min X+27'!G28*W28","v":31.265836333333329},{"$f":"'Min X+27'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+27'!I28","v":9.9},{"$f":"'Min X+27'!J28","v":9.9},167.19809951626468,82.7392170127236,84.458882503541076,4.7386210650692026E-2,1.5095324554376665E-2,2.641149565198861,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L28","v":81.642544172931508},{"$f":"'Min X+27'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+27'!C29","v":9},{"$f":"'Min X+27'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+27'!M28","v":83.421602409991692},{"$f":"'Min X+27'!G29*W29","v":36.286725666666669},{"$f":"'Min X+27'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+27'!I29","v":9},{"$f":"'Min X+27'!J29","v":8.8000000000000007},159.90180600178326,76.295937383594776,83.605868618188495,4.6606789336736364E-2,1.5733791803198231E-2,3.0270968013251078,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L29","v":75.926068138690184},{"$f":"'Min X+27'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+27'!C30","v":12.6},{"$f":"'Min X+27'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+27'!M29","v":83.255896656409803},{"$f":"'Min X+27'!G30*W30","v":47.599154666666664},{"$f":"'Min X+27'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+27'!I30","v":12.6},{"$f":"'Min X+27'!J30","v":7.7000000000000011},166.7225842799669,78.583326503911039,88.139257776055842,4.2741634779127319E-2,1.6638880353948393E-2,3.9629103018604659,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L30","v":79.231993239108462},{"$f":"'Min X+27'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+27'!C31","v":12.6},{"$f":"'Min X+27'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+27'!M30","v":88.753252168069537},{"$f":"'Min X+27'!G31*W31","v":57.346027999999997},{"$f":"'Min X+27'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+27'!I31","v":13.5},{"$f":"'Min X+27'!J31","v":8.8000000000000007},174.22242648364414,80.787962489307219,93.434463994336909,4.4030749801241914E-2,1.8788173732627339E-2,5.0896464839211761,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L31","v":82.081587510816206},{"$f":"'Min X+27'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+27'!C32","v":11.700000000000001},{"$f":"'Min X+27'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+27'!M31","v":94.659364043188816},{"$f":"'Min X+27'!G32*W32","v":63.288791000000003},{"$f":"'Min X+27'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+27'!I32","v":11.700000000000001},{"$f":"'Min X+27'!J32","v":9.9},174.77459652737861,78.336578726905302,96.438017800473304,4.5008783910895661E-2,2.1346242715502835E-2,5.9908767071222915,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L32","v":80.703238032063283},{"$f":"'Min X+27'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+27'!C33","v":13.5},{"$f":"'Min X+27'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+27'!M32","v":98.679670087864565},{"$f":"'Min X+27'!G33*W33","v":79.520256666666668},{"$f":"'Min X+27'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+27'!I33","v":13.5},{"$f":"'Min X+27'!J33","v":12.100000000000001},177.71518820460795,77.659302993573277,100.05588521103468,4.3935038490007475E-2,2.3784876829890351E-2,7.8470326931689796,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L33","v":98.558969742200063},{"$f":"'Min X+27'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+27'!C34","v":13.5},{"$f":"'Min X+27'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+27'!M33","v":97.802859433457741},{"$f":"'Min X+27'!G34*W34","v":91.27938833333333},{"$f":"'Min X+27'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+27'!I34","v":13.5},{"$f":"'Min X+27'!J34","v":9.9},196.8824745799142,95.504941654135123,101.37753292577908,5.4028088064944406E-2,2.5326507678661733E-2,8.927385186337002,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L34","v":112.44787510452088},{"$f":"'Min X+27'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+27'!C35","v":18.900000000000002},{"$f":"'Min X+27'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+27'!M34","v":142.43937470955771},{"$f":"'Min X+27'!G35*W35","v":105.91664},{"$f":"'Min X+27'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+27'!I35","v":17.100000000000001},{"$f":"'Min X+27'!J35","v":14.3},255.58402238817305,110.38438021989563,145.19964216827742,6.349488462524383E-2,3.9732541280279879E-2,15.086699972937328,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L35","v":100.28740727754706},{"$f":"'Min X+27'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+27'!C36","v":18},{"$f":"'Min X+27'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+27'!M35","v":128.38131525509317},{"$f":"'Min X+27'!G36*W36","v":104.56649999999999},{"$f":"'Min X+27'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+27'!I36","v":18},{"$f":"'Min X+27'!J36","v":13.200000000000001},233.77032988831593,100.62774365889166,133.14258622942427,5.9663618655409333E-2,3.87290256689043E-2,13.424384801621699,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L36","v":133.05690798100562},{"$f":"'Min X+27'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+27'!C37","v":15.3},{"$f":"'Min X+27'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+27'!M36","v":152.27763180496748},{"$f":"'Min X+27'!G37*W37","v":109.80175999999999},{"$f":"'Min X+27'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+27'!I37","v":15.3},{"$f":"'Min X+27'!J37","v":14.3},285.00036391016937,131.77256485361571,153.22779905655366,8.4343127389923209E-2,4.9832748413833346E-2,16.720351980817405,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L37","v":137.73632880681262},{"$f":"'Min X+27'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+27'!C38","v":18},{"$f":"'Min X+27'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+27'!M37","v":149.05250583267261},{"$f":"'Min X+27'!G38*W38","v":105.63626333333332},{"$f":"'Min X+27'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+27'!I38","v":17.100000000000001},{"$f":"'Min X+27'!J38","v":15.400000000000002},289.84292663330268,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":139.14353042561433},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":150.69939620768838},9.2798381198280017E-2,{"$f":"F38*H38","v":5.3109624984205517E-2},{"$f":"G38*F38/1000","v":15.745349756633404},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L38","v":150.93949850054463},{"$f":"'Min X+27'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+27'!C39","v":15.3},{"$f":"'Min X+27'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+27'!M38","v":191.42677857448362},{"$f":"'Min X+27'!G39*W39","v":94.069126666666662},{"$f":"'Min X+27'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+27'!I39","v":14.4},{"$f":"'Min X+27'!J39","v":15.400000000000002},342.18436700452446,151.83186185741499,190.35250514710947,0.10763664312963414,7.4273427374137863E-2,18.007349881115054,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L39","v":150.84887418122571},{"$f":"'Min X+27'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+27'!C40","v":13.5},{"$f":"'Min X+27'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+27'!M39","v":164.78286804969528},{"$f":"'Min X+27'!G40*W40","v":90.428789999999992},{"$f":"'Min X+27'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+27'!I40","v":12.6},{"$f":"'Min X+27'!J40","v":16.5},310.74829976090456,149.93531608023386,160.8129836806707,0.11355810099182866,6.9884369024587056E-2,14.901115370463604,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L40","v":172.78402757072161},{"$f":"'Min X+27'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+27'!C41","v":13.5},{"$f":"'Min X+27'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+27'!M40","v":199.02521729454014},{"$f":"'Min X+27'!G41*W41","v":78.359502333333324},{"$f":"'Min X+27'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+27'!I41","v":12.6},{"$f":"'Min X+27'!J41","v":16.5},367.97932505597623,172.94640462624466,195.0329204297316,0.13762294447695422,9.2296864808539172E-2,15.59551697898369,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L41","v":153.98128284561429},{"$f":"'Min X+27'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+27'!C42","v":15.3},{"$f":"'Min X+27'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+27'!M41","v":166.99785374749104},{"$f":"'Min X+27'!G42*W42","v":69.060110666666645},{"$f":"'Min X+27'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+27'!I42","v":14.4},{"$f":"'Min X+27'!J42","v":16.5},321.86410427675548,157.05106711095374,164.81303716580177,0.13021573466058076,8.4816581689276652E-2,11.532890260897542,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L42","v":168.61119515498422},{"$f":"'Min X+27'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+27'!C43","v":10.8},{"$f":"'Min X+27'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+27'!M42","v":179.43438345779686},{"$f":"'Min X+27'!G43*W43","v":55.683401333333322},{"$f":"'Min X+27'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+27'!I43","v":10.8},{"$f":"'Min X+27'!J43","v":16.5},341.89349691983671,168.25882531938998,173.63467160044669,0.15236983559423711,9.9711857350161998E-2,9.9915167870797283,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L43","v":187.70455615735963},{"$f":"'Min X+27'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+27'!C44","v":11.700000000000001},{"$f":"'Min X+27'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+27'!M43","v":200.07333363227059},{"$f":"'Min X+27'!G44*W44","v":44.269151333333326},{"$f":"'Min X+27'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+27'!I44","v":10.8},{"$f":"'Min X+27'!J44","v":16.5},382.47349171618851,188.22178573455861,194.25170598162987,0.18277042280101799,0.12162765064072854,8.8570766843314743,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L44","v":194.93946578547445},{"$f":"'Min X+27'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+27'!C45","v":9},{"$f":"'Min X+27'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+27'!M44","v":200.02341122011535},{"$f":"'Min X+27'!G45*W45","v":35.926175333333333},{"$f":"'Min X+27'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+27'!I45","v":9},{"$f":"'Min X+27'!J45","v":3.3000000000000003},400.52361202156465,194.93304554991752,205.59056647164715,0.20642023555693084,0.13284474846819475,7.1860761422652981,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L45","v":193.96710701437965},{"$f":"'Min X+27'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+27'!C46","v":10.8},{"$f":"'Min X+27'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+27'!M45","v":217.41424362138059},{"$f":"'Min X+27'!G46*W46","v":27.530689666666667},{"$f":"'Min X+27'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+27'!I46","v":10.8},{"$f":"'Min X+27'!J46","v":5.5},418.29796157423641,195.74138763742235,222.55657393681406,0.22571937695730332,0.15766968456655575,5.9855640702532922,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L46","v":210.61547295681697},{"$f":"'Min X+27'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+27'!C47","v":12.6},{"$f":"'Min X+27'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+27'!M46","v":205.61324299051364},{"$f":"'Min X+27'!G47*W47","v":17.944974333333331},{"$f":"'Min X+27'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+27'!I47","v":12.6},{"$f":"'Min X+27'!J47","v":8.8000000000000007},422.29365963831685,213.04328118070541,209.25037845761142,0.27219177611156142,0.16286453290220693,3.6897243680581968,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L47","v":206.97765788917121},{"$f":"'Min X+27'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+27'!C48","v":8.1},{"$f":"'Min X+27'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+27'!M47","v":210.65474776735783},{"$f":"'Min X+27'!G48*W48","v":11.733950333333333},{"$f":"'Min X+27'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+27'!I48","v":7.2},{"$f":"'Min X+27'!J48","v":8.8000000000000007},415.95074011343047,207.07823070577979,208.87250940765065,0.29942718339143592,0.18223835970716881,2.4718123477830378,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L48","v":208.67683384802908},{"$f":"'Min X+27'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+27'!C49","v":9.9},{"$f":"'Min X+27'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+27'!M48","v":189.67925225027352},{"$f":"'Min X+27'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+27'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+27'!I49","v":9.9},{"$f":"'Min X+27'!J49","v":8.8000000000000007},400.03629184677345,209.43664568073444,190.59964616603901,0.34018816729461487,0.17960608423451352,1.3060341962503061,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L49","v":183.60654030384322},{"$f":"'Min X+27'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+27'!C50","v":9.9},{"$f":"'Min X+27'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+27'!M49","v":175.18296740257799},{"$f":"'Min X+27'!G50*W50","v":4.298202166666667},{"$f":"'Min X+27'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+27'!I50","v":9.9},{"$f":"'Min X+27'!J50","v":7.7000000000000011},362.669840329468,185.4687593975479,177.2010809319201,0.33778090629534524,0.18188647065788899,0.75297181005285674,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L50","v":156.06570988839124},{"$f":"'Min X+27'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+27'!C51","v":9},{"$f":"'Min X+27'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+27'!M50","v":175.8370186420168},{"$f":"'Min X+27'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+27'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+27'!I51","v":9},{"$f":"'Min X+27'!J51","v":7.7000000000000011},332.87989767672366,155.94333041377462,176.93656726294907,0.32237947461660377,0.20045137906774993,0.40249889522728693,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L51","v":184.49981199898812},{"$f":"'Min X+27'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+27'!C52","v":7.2},{"$f":"'Min X+27'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+27'!M51","v":179.32766998325971},{"$f":"'Min X+27'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+27'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+27'!I52","v":7.2},{"$f":"'Min X+27'!J52","v":6.6000000000000005},364.38023351450306,184.67710757931408,179.70312593518895,0.42270441967404015,0.22454404807075182,0.23718084456565314,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L52","v":164.96182299013878},{"$f":"'Min X+27'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+27'!C53","v":4.5},{"$f":"'Min X+27'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+27'!M52","v":181.50135005036111},{"$f":"'Min X+27'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+27'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+27'!I53","v":5.4},{"$f":"'Min X+27'!J53","v":6.6000000000000005},343.59807255062952,163.54652606629196,180.05154648433756,0.41529692384683575,0.24980356602354542,0.13211636275803876,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L53","v":146.79858340665362},{"$f":"'Min X+27'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+27'!C54","v":4.5},{"$f":"'Min X+27'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+27'!M53","v":153.2770697525381},{"$f":"'Min X+27'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+27'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+27'!I54","v":4.5},{"$f":"'Min X+27'!J54","v":4.4000000000000004},298.53775128619623,145.39249247056523,153.14525881563097,0.40609093608838315,0.23181093690712518,0.10596917358013479,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L54","v":139.16527830636059},{"$f":"'Min X+27'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+27'!C55","v":5.4},{"$f":"'Min X+27'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+27'!M54","v":154.83955077699008},{"$f":"'Min X+27'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+27'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+27'!I55","v":5.4},{"$f":"'Min X+27'!J55","v":4.4000000000000004},290.92098201376677,135.3386349707001,155.5823470430667,0.4266433356604929,0.25720373392336576,0.14274662315185405,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L55","v":152.26258537907259},{"$f":"'Min X+27'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+27'!C56","v":2.7},{"$f":"'Min X+27'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+27'!M55","v":151.28230721508919},{"$f":"'Min X+27'!G56*W56","v":0},{"$f":"'Min X+27'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+27'!I56","v":2.7},{"$f":"'Min X+27'!J56","v":4.4000000000000004},298.2467879433878,148.94045287825361,149.30633506513419,0.52213250081897622,0.27597214995498709,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L56","v":116.11548755311674},{"$f":"'Min X+27'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+27'!C57","v":2.7},{"$f":"'Min X+27'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+27'!M56","v":148.34845491295823},{"$f":"'Min X+27'!G57*W57","v":0},{"$f":"'Min X+27'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+27'!I57","v":2.7},{"$f":"'Min X+27'!J57","v":4.4000000000000004},262.51872863165613,116.16759144826412,146.35113718339204,0.44789610485261366,0.29731772956617031,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L57","v":101.13296467743031},{"$f":"'Min X+27'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+27'!C58","v":2.7},{"$f":"'Min X+27'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+27'!M57","v":110.93317229707262},{"$f":"'Min X+27'!G58*W58","v":0},{"$f":"'Min X+27'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+27'!I58","v":2.7},{"$f":"'Min X+27'!J58","v":4.4000000000000004},209.08187504685168,100.09317370561254,108.98870134123915,0.43979097181776999,0.24447095583346995,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L58","v":116.73099580365084},{"$f":"'Min X+27'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+27'!C59","v":2.7},{"$f":"'Min X+27'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+27'!M58","v":119.85284062166701},{"$f":"'Min X+27'!G59*W59","v":0},{"$f":"'Min X+27'!H59*V59","v":2.425647E-3},{"$f":"'Min X+27'!I59","v":2.7},{"$f":"'Min X+27'!J59","v":4.4000000000000004},234.52183889153474,116.65971895316314,117.86211993837159,0.57127685048770904,0.29072068329542472,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L59","v":95.160308769585811},{"$f":"'Min X+27'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+27'!C60","v":4.5},{"$f":"'Min X+27'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+27'!M59","v":103.5532938969984},{"$f":"'Min X+27'!G60*W60","v":0},{"$f":"'Min X+27'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+27'!I60","v":4.5},{"$f":"'Min X+27'!J60","v":3.3000000000000003},199.21539418783817,94.738972423239701,104.47642176459847,0.52133634634610571,0.27687213239992742,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L60","v":96.407879762288573},{"$f":"'Min X+27'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+27'!C61","v":4.5},{"$f":"'Min X+27'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+27'!M60","v":104.69286256243049},{"$f":"'Min X+27'!G61*W61","v":0},{"$f":"'Min X+27'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+27'!I61","v":4.5},{"$f":"'Min X+27'!J61","v":3.3000000000000003},202.60466240519918,97.020808919379959,105.5838534858192,0.58707084290861844,0.30900907661128962,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L61","v":99.906605515154041},{"$f":"'Min X+27'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+27'!C62","v":3.6},{"$f":"'Min X+27'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+27'!M61","v":101.34009601227902},{"$f":"'Min X+27'!G62*W62","v":0},{"$f":"'Min X+27'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+27'!I62","v":3.6},{"$f":"'Min X+27'!J62","v":3.3000000000000003},201.9420079061556,100.63255812672953,101.30944977942606,0.67404738842450351,0.33064623285295919,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L62","v":129.77675127304784},{"$f":"'Min X+27'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+27'!C63","v":3.6},{"$f":"'Min X+27'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+27'!M62","v":114.2919810991186},{"$f":"'Min X+27'!G63*W63","v":0},{"$f":"'Min X+27'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+27'!I63","v":2.7},{"$f":"'Min X+27'!J63","v":3.3000000000000003},242.38451775253361,129.10541125199421,113.27910650053938,0.97134002105361217,0.4128745985792231,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L63","v":124.5147043759001},{"$f":"'Min X+27'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+27'!C64","v":1.8},{"$f":"'Min X+27'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+27'!M63","v":117.35813072390199},{"$f":"'Min X+27'!G64*W64","v":0},{"$f":"'Min X+27'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+27'!I64","v":1.8},{"$f":"'Min X+27'!J64","v":3.3000000000000003},237.36455462018858,121.97640276529003,115.38815185489857,1.0383016106100693,0.46997886900342678,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L64","v":116.12649183921555},{"$f":"'Min X+27'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+27'!C65","v":2.7},{"$f":"'Min X+27'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+27'!M64","v":118.49642487903326},{"$f":"'Min X+27'!G65*W65","v":0},{"$f":"'Min X+27'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+27'!I65","v":2.7},{"$f":"'Min X+27'!J65","v":2.2000000000000002},234.01283645850057,115.54326264594793,118.46957381255264,1.0832291932676128,0.52685106648061319,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L65","v":137.79506726709056},{"$f":"'Min X+27'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+27'!C66","v":1.8},{"$f":"'Min X+27'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+27'!M65","v":140.50420367205052},{"$f":"'Min X+27'!G66*W66","v":0},{"$f":"'Min X+27'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+27'!I66","v":1.8},{"$f":"'Min X+27'!J66","v":2.2000000000000002},275.36179401731852,135.95202014805133,139.40977386926716,1.443047119039258,0.69442980278339017,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L66","v":122.87696433995293},{"$f":"'Min X+27'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+27'!C67","v":2.7},{"$f":"'Min X+27'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+27'!M66","v":106.43286968896905},{"$f":"'Min X+27'!G67*W67","v":0},{"$f":"'Min X+27'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+27'!I67","v":2.7},{"$f":"'Min X+27'!J67","v":2.2000000000000002},228.27699217173321,121.92966176322221,106.347330408511,1.4473025767307233,0.58553928045804893,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L67","v":120.21634779825814},{"$f":"'Min X+27'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+27'!C68","v":1.8},{"$f":"'Min X+27'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+27'!M67","v":116.80903420502538},{"$f":"'Min X+27'!G68*W68","v":0},{"$f":"'Min X+27'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+27'!I68","v":1.8},{"$f":"'Min X+27'!J68","v":2.2000000000000002},233.91990627445526,118.22712317424185,115.6927831002134,1.5892246240162853,0.71625110481197996,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L68","v":130.54453064115225},{"$f":"'Min X+27'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+27'!C69","v":1.8},{"$f":"'Min X+27'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+27'!M68","v":137.30770810957654},{"$f":"'Min X+27'!G69*W69","v":0},{"$f":"'Min X+27'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+27'!I69","v":1.8},{"$f":"'Min X+27'!J69","v":3.3000000000000003},264.18719937902409,129.31891918203158,134.86828019699252,1.9256114591206868,0.93942791258402891,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L69","v":137.02058091912235},{"$f":"'Min X+27'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+27'!C70","v":0},{"$f":"'Min X+27'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+27'!M69","v":144.19596867420017},{"$f":"'Min X+27'!G70*W70","v":0},{"$f":"'Min X+27'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+27'!I70","v":0},{"$f":"'Min X+27'!J70","v":0},277.87330157849362,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":134.77949572812852},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":143.09380585036513},2.2410851909938283,{"$f":"F70*H70","v":1.1021628238350454},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L70","v":141.59964332342219},{"$f":"'Min X+27'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+27'!C71","v":0},{"$f":"'Min X+27'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+27'!M70","v":163.69642999560119},{"$f":"'Min X+27'!G71*W71","v":0},{"$f":"'Min X+27'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+27'!I71","v":0},{"$f":"'Min X+27'!J71","v":0},{"$f":"L71+M71","v":299.13806662500338},136.84087514612571,162.29719147887769,2.5587681772964994,1.399238516723492,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L71","v":127.82967282272583},{"$f":"'Min X+27'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+27'!C72","v":2.7},{"$f":"'Min X+27'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+27'!M71","v":168.56164820061107},{"$f":"'Min X+27'!G72*W72","v":0},{"$f":"'Min X+27'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+27'!I72","v":2.7},{"$f":"'Min X+27'!J72","v":2.2000000000000002},293.22951675851567,125.78075199085089,167.44876476766478,2.5489208318749328,1.6128834329462793,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L72","v":143.57239247223552},{"$f":"'Min X+27'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+27'!C73","v":1.8},{"$f":"'Min X+27'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+27'!M72","v":183.7112940716186},{"$f":"'Min X+27'!G73*W73","v":0},{"$f":"'Min X+27'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+27'!I73","v":1.8},{"$f":"'Min X+27'!J73","v":2.2000000000000002},322.45814347219749,141.11584341138771,181.34230006080978,3.1565490608478299,1.9689940108088437,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L73","v":161.40689707702188},{"$f":"'Min X+27'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+27'!C74","v":0.9},{"$f":"'Min X+27'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+27'!M73","v":189.86373297889259},{"$f":"'Min X+27'!G74*W74","v":0},{"$f":"'Min X+27'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+27'!I74","v":0.9},{"$f":"'Min X+27'!J74","v":2.2000000000000002},343.58361471067258,157.29969756110594,186.28391714956661,3.9071995159159574,2.2798158293260022,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L74","v":135.26217893185907},{"$f":"'Min X+27'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+27'!C75","v":0.9},{"$f":"'Min X+27'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+27'!M74","v":170.06007454901285},{"$f":"'Min X+27'!G75*W75","v":0},{"$f":"'Min X+27'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+27'!I75","v":0.9},{"$f":"'Min X+27'!J75","v":2.2000000000000002},297.93641416515294,131.46367640149191,166.47273776366103,3.5985025303671727,2.2873367853518403,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L75","v":151.20079220601491},{"$f":"'Min X+27'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+27'!C76","v":0.9},{"$f":"'Min X+27'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+27'!M75","v":202.08292872483267},{"$f":"'Min X+27'!G76*W76","v":0},{"$f":"'Min X+27'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+27'!I76","v":0.9},{"$f":"'Min X+27'!J76","v":2.2000000000000002},344.32305665228478,146.58407777194742,197.73897888033736,4.4167144340675151,3.0439498444953319,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L76","v":166.80006724765047},{"$f":"'Min X+27'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+27'!C77","v":1.8},{"$f":"'Min X+27'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+27'!M76","v":199.3085063066743},{"$f":"'Min X+27'!G77*W77","v":0},{"$f":"'Min X+27'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+27'!I77","v":1.8},{"$f":"'Min X+27'!J77","v":2.2000000000000002},357.69451373452182,162.1475327367055,195.54698099781635,5.3525345109449933,3.3615253088579902,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L77","v":152.13653725834345},{"$f":"'Min X+27'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+27'!C78","v":0.9},{"$f":"'Min X+27'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+27'!M77","v":206.78178468190242},{"$f":"'Min X+27'!G78*W78","v":0},{"$f":"'Min X+27'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+27'!I78","v":0.9},{"$f":"'Min X+27'!J78","v":2.2000000000000002},348.14320024869858,146.56648212636961,201.57671812232897,5.3700551319738494,3.9050665595734788,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L78","v":168.54073602919141},{"$f":"'Min X+27'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+27'!C79","v":0.9},{"$f":"'Min X+27'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+27'!M78","v":230.2136905650822},{"$f":"'Min X+27'!G79*W79","v":0},{"$f":"'Min X+27'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+27'!I79","v":0.9},{"$f":"'Min X+27'!J79","v":2.2000000000000002},384.74646717301414,160.69833656959506,224.04813060341911,6.542399459596381,4.8655599616630987,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L79","v":172.44193373590508},{"$f":"'Min X+27'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+27'!C80","v":0.9},{"$f":"'Min X+27'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+27'!M79","v":211.7101815692825},{"$f":"'Min X+27'!G80*W80","v":0},{"$f":"'Min X+27'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+27'!I80","v":0.9},{"$f":"'Min X+27'!J80","v":2.2000000000000002},370.30321179769908,164.89718631746757,205.40602548023153,7.344747418437521,5.0041560890509933,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L80","v":163.59501572788847},{"$f":"'Min X+27'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+27'!C81","v":1.8},{"$f":"'Min X+27'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+27'!M80","v":208.41903853957706},{"$f":"'Min X+27'!G81*W81","v":0},{"$f":"'Min X+27'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+27'!I81","v":1.8},{"$f":"'Min X+27'!J81","v":2.2000000000000002},359.17416432551403,156.67272861777064,202.50143570774338,7.6222871101178304,5.5176028318337025,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L81","v":152.10093732499729},{"$f":"'Min X+27'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+27'!C82","v":0.9},{"$f":"'Min X+27'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+27'!M81","v":203.74202265753362},{"$f":"'Min X+27'!G82*W82","v":0},{"$f":"'Min X+27'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+27'!I82","v":0.9},{"$f":"'Min X+27'!J82","v":2.2000000000000002},340.54028111641452,144.15358006863187,196.38670104778265,7.7473572563654223,6.0553216097509868,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L82","v":156.4115601986137},{"$f":"'Min X+27'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+27'!C83","v":0.9},{"$f":"'Min X+27'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+27'!M82","v":190.52438513608922},{"$f":"'Min X+27'!G83*W83","v":0},{"$f":"'Min X+27'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+27'!I83","v":0.9},{"$f":"'Min X+27'!J83","v":2.2000000000000002},330.33188914662821,147.4830137464792,182.84887540014898,8.7285464521345055,6.3755097359402608,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L83","v":118.43881044239291},{"$f":"'Min X+27'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+27'!C84","v":0},{"$f":"'Min X+27'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+27'!M83","v":149.93363897333299},{"$f":"'Min X+27'!G84*W84","v":0},{"$f":"'Min X+27'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+27'!I84","v":0},{"$f":"'Min X+27'!J84","v":1.1000000000000001},254.33815923034282,111.17115696355921,143.16700226678361,7.2676534788337008,5.6666367065493803,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L84","v":105.1125842859754},{"$f":"'Min X+27'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+27'!C85","v":2.7},{"$f":"'Min X+27'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+27'!M84","v":146.0929034405136},{"$f":"'Min X+27'!G85*W85","v":0},{"$f":"'Min X+27'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+27'!I85","v":2.7},{"$f":"'Min X+27'!J85","v":1.1000000000000001},242.13704746876945,100.69898429604964,141.43806317271981,7.1135999899257607,6.2548402677937904,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L85","v":88.962470121686934},{"$f":"'Min X+27'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+27'!C86","v":0},{"$f":"'Min X+27'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+27'!M85","v":114.2218994384049},{"$f":"'Min X+27'!G86*W86","v":0},{"$f":"'Min X+27'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+27'!I86","v":0},{"$f":"'Min X+27'!J86","v":0},190.97488136122678,82.307469275860853,108.66741208536594,6.6550008458260823,5.5544873530389633,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L86","v":84.311526250548368},{"$f":"'Min X+27'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+27'!C87","v":0},{"$f":"'Min X+27'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+27'!M86","v":120.45837128910343},{"$f":"'Min X+27'!G87*W87","v":0},{"$f":"'Min X+27'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+27'!I87","v":0},{"$f":"'Min X+27'!J87","v":0},191.11589066983674,77.324589748177999,113.79130092165873,6.986936502370372,6.6670703674446949,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L87","v":70.705293880569613},{"$f":"'Min X+27'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+27'!C88","v":0},{"$f":"'Min X+27'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+27'!M87","v":93.554760364273875},{"$f":"'Min X+27'!G88*W88","v":0},{"$f":"'Min X+27'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+27'!I88","v":0},{"$f":"'Min X+27'!J88","v":0},151.85169909778807,64.197712848126088,87.653986249661983,6.507581032443519,5.9007741146118846,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L88","v":64.115552996909685},{"$f":"'Min X+27'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+27'!C89","v":0.9},{"$f":"'Min X+27'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+27'!M88","v":82.000294226495896},{"$f":"'Min X+27'!G89*W89","v":0},{"$f":"'Min X+27'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+27'!I89","v":0.9},{"$f":"'Min X+27'!J89","v":0},135.46761829145265,58.455284220635619,77.012334070817019,6.5602687762740688,5.8879601556788836,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L89","v":56.981672087373056},{"$f":"'Min X+27'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+27'!C90","v":0},{"$f":"'Min X+27'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+27'!M89","v":69.602131096819846},{"$f":"'Min X+27'!G90*W90","v":0},{"$f":"'Min X+27'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+27'!I90","v":0},{"$f":"'Min X+27'!J90","v":0},114.42329790943501,50.501468752231773,63.921829157203227,6.4802033351412831,5.6803019396166201,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L90","v":47.902348919868381},{"$f":"'Min X+27'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+27'!C91","v":0},{"$f":"'Min X+27'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+27'!M90","v":60.526029334303246},{"$f":"'Min X+27'!G91*W91","v":0},{"$f":"'Min X+27'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+27'!I91","v":0},{"$f":"'Min X+27'!J91","v":0},96.773911190317278,41.856251439920506,54.91765975039678,6.0460974799478766,5.6083695839064669,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L91","v":45.646301918201608},{"$f":"'Min X+27'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+27'!C92","v":0},{"$f":"'Min X+27'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+27'!M91","v":56.316555235641374},{"$f":"'Min X+27'!G92*W92","v":0},{"$f":"'Min X+27'!H92*V92","v":0.105049539},{"$f":"'Min X+27'!I92","v":0},{"$f":"'Min X+27'!J92","v":0},89.667513288676588,39.266986218607386,50.400527070069209,6.3793156995942208,5.9160281655721629,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L92","v":36.375703759113534},{"$f":"'Min X+27'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+27'!C93","v":0},{"$f":"'Min X+27'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+27'!M92","v":51.235168566732895},{"$f":"'Min X+27'!G93*W93","v":0},{"$f":"'Min X+27'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+27'!I93","v":0},{"$f":"'Min X+27'!J93","v":0},75.907654736453637,30.762613017585533,45.1450417188681,5.6130907415280022,6.0901268478647932,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L93","v":29.314364418872252},{"$f":"'Min X+27'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+27'!C94","v":0},{"$f":"'Min X+27'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+27'!M93","v":40.507407101963373},{"$f":"'Min X+27'!G94*W94","v":0},{"$f":"'Min X+27'!H94*V94","v":0.1341807075},{"$f":"'Min X+27'!I94","v":0},{"$f":"'Min X+27'!J94","v":0},59.407080363033387,24.334985805001981,35.072094558031402,4.9793786138702716,5.4353125439319703,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L94","v":21.583478872306159},{"$f":"'Min X+27'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+27'!C95","v":0},{"$f":"'Min X+27'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+27'!M94","v":32.572524261170329},{"$f":"'Min X+27'!G95*W95","v":0},{"$f":"'Min X+27'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+27'!I95","v":0},{"$f":"'Min X+27'!J95","v":0},45.212170376527673,17.559514102168116,27.652656274359558,4.0239647701380443,4.91986798681077,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L95","v":16.566851431252886},{"$f":"'Min X+27'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+27'!C96","v":0},{"$f":"'Min X+27'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+27'!M95","v":24.214490499925564},{"$f":"'Min X+27'!G96*W96","v":0},{"$f":"'Min X+27'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+27'!I96","v":0},{"$f":"'Min X+27'!J96","v":0},33.296050513295711,13.185259637733852,20.110790875561861,3.3815917935190334,4.1036996243637045,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L96","v":13.399576165936187},{"$f":"'Min X+27'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+27'!C97","v":0},{"$f":"'Min X+27'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+27'!M96","v":27.042702348965044},{"$f":"'Min X+27'!G97*W97","v":0},{"$f":"'Min X+27'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+27'!I97","v":0},{"$f":"'Min X+27'!J97","v":0},32.335636371318358,10.416261397900083,21.919374973418272,2.9833147680361032,5.1233273755467721,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L97","v":10.681160886486595},{"$f":"'Min X+27'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+27'!C98","v":0},{"$f":"'Min X+27'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+27'!M97","v":19.077165050445732},{"$f":"'Min X+27'!G98*W98","v":0},{"$f":"'Min X+27'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+27'!I98","v":0},{"$f":"'Min X+27'!J98","v":0},23.145993280504946,8.0927012547572037,15.053292025747744,2.5884596317293909,4.0238730246979868,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L98","v":7.8094138282925858},{"$f":"'Min X+27'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+27'!C99","v":0},{"$f":"'Min X+27'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+27'!M98","v":17.645095306548949},{"$f":"'Min X+27'!G99*W99","v":0},{"$f":"'Min X+27'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+27'!I99","v":0},{"$f":"'Min X+27'!J99","v":0},19.27625104460143,5.7563517518960783,13.519899292705354,2.0530620763965071,4.1251960138435964,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L99","v":6.1264996822318398},{"$f":"'Min X+27'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+27'!C100","v":0},{"$f":"'Min X+27'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+27'!M99","v":13.422242830263793},{"$f":"'Min X+27'!G100*W100","v":0},{"$f":"'Min X+27'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+27'!I100","v":0},{"$f":"'Min X+27'!J100","v":0},14.346296304878603,4.3854286684223913,9.9608676364562108,1.7410710138094485,3.4613751938075823,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L100","v":4.7524419063641723},{"$f":"'Min X+27'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+27'!C101","v":0},{"$f":"'Min X+27'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+27'!M100","v":10.443027820899138},{"$f":"'Min X+27'!G101*W101","v":0},{"$f":"'Min X+27'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+27'!I101","v":0},{"$f":"'Min X+27'!J101","v":0},10.78538120868336,3.2978918930617764,7.4874893156215832,1.4545500133023961,2.9555385052775547,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L101","v":3.2159773859518292},{"$f":"'Min X+27'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+27'!C102","v":0},{"$f":"'Min X+27'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+27'!M101","v":7.7215270903100635},{"$f":"'Min X+27'!G102*W102","v":0},{"$f":"'Min X+27'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+27'!I102","v":0},{"$f":"'Min X+27'!J102","v":0},7.496014423411741,2.1599806032097755,5.3360338202019655,1.0559967827420538,2.3854932701080984,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L102","v":2.2885890190248919},{"$f":"'Min X+27'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+27'!C103","v":0},{"$f":"'Min X+27'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+27'!M102","v":5.4188024053253443},{"$f":"'Min X+27'!G103*W103","v":0},{"$f":"'Min X+27'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+27'!I103","v":0},{"$f":"'Min X+27'!J103","v":0},5.086969774330468,1.485537132692381,3.6014326416380866,0.80305188633251079,1.8173697636872577,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L103","v":1.4163493159087042},{"$f":"'Min X+27'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+27'!C104","v":0},{"$f":"'Min X+27'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+27'!M103","v":3.2611282707200684},{"$f":"'Min X+27'!G104*W104","v":0},{"$f":"'Min X+27'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+27'!I104","v":0},{"$f":"'Min X+27'!J104","v":0},2.9678439989946979,0.88737323773224919,2.0804707612624487,0.52897607817645498,1.1806575094576197,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L104","v":0.89064796522366674},{"$f":"'Min X+27'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+27'!C105","v":0},{"$f":"'Min X+27'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+27'!M104","v":2.5283880912659478},{"$f":"'Min X+27'!G105*W105","v":0},{"$f":"'Min X+27'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+27'!I105","v":0},{"$f":"'Min X+27'!J105","v":0},2.083869183200469,0.53801950556443434,1.5458496776360349,0.3526284596592324,0.98253841362991279,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+27'!L105","v":0.56637883716815696},{"$f":"'Min X+27'!B106*U106","v":1.05},{"$f":"'Min X+27'!C106","v":0},{"$f":"'Min X+27'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+27'!M105","v":1.3702709659623395},{"$f":"'Min X+27'!G106*W106","v":0},{"$f":"'Min X+27'!H106*V106","v":1.05},{"$f":"'Min X+27'!I106","v":0},{"$f":"'Min X+27'!J106","v":0},0,0,0,0.59469777902656484,1.4387845142604565,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":11077.227052526063},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12369.194709012416},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":23087.219374906686},10878.742304929017,12208.477069977684,182.21306653890773,159.68615258303299,205.08309335392357,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":23087.219374906701},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+29","index":75,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+29",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":31}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+29"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":22928.760134268094},{"$f":"L107","v":10784.310157985543},12144.449976282565,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+28'!P107*106/206","v":105.52819366755291},{"$f":"'Min X+28'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+28'!C6","v":13.5},{"$f":"'Min X+28'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+28'!P107*100/206","v":99.554899686370675},{"$f":"'Min X+28'!G6*W6","v":0},{"$f":"'Min X+28'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+28'!I6","v":10.8},{"$f":"'Min X+28'!J6","v":9.9},{"$f":"L6+M6","v":203.81732130526052},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":103.4756564494304},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":100.3416648558301},{"$f":"B6*A6","v":0.15253721812249987},{"$f":"F6*H6","v":0.11323483054055709},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L6","v":108.05561729516248},{"$f":"'Min X+28'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+28'!C7","v":9},{"$f":"'Min X+28'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+28'!M6","v":104.6637155724743},{"$f":"'Min X+28'!G7*W7","v":0},{"$f":"'Min X+28'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+28'!I7","v":9},{"$f":"'Min X+28'!J7","v":12.100000000000001},{"$f":"L7+M7","v":209.78681971728764},108.23961472558162,101.54720499170602,1.6002569580868764E-2,1.6510580768284912E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L7","v":112.75708889114649},{"$f":"'Min X+28'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+28'!C8","v":10.8},{"$f":"'Min X+28'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+28'!M7","v":105.81024666576897},{"$f":"'Min X+28'!G8*W8","v":0},{"$f":"'Min X+28'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+28'!I8","v":11.700000000000001},{"$f":"'Min X+28'!J8","v":9.9},214.64907796023826,107.04654724218177,107.60253071805649,1.0541648964724398E-2,7.7159477124845374E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L8","v":111.28679698021715},{"$f":"'Min X+28'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+28'!C9","v":9},{"$f":"'Min X+28'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+28'!M8","v":111.60404406327659},{"$f":"'Min X+28'!G9*W9","v":0},{"$f":"'Min X+28'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+28'!I9","v":9},{"$f":"'Min X+28'!J9","v":8.8000000000000007},221.07088828297981,109.27311318626433,111.7977750967155,1.3683793952818329E-2,6.2689665611003406E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L9","v":113.49792067609876},{"$f":"'Min X+28'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+28'!C10","v":9},{"$f":"'Min X+28'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+28'!M9","v":115.78498194336493},{"$f":"'Min X+28'!G10*W10","v":0},{"$f":"'Min X+28'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+28'!I10","v":9},{"$f":"'Min X+28'!J10","v":9.9},227.4681953228822,112.58926777622308,114.8789275466591,8.6528998756726875E-3,6.0543967058185521E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L10","v":115.97881790218042},{"$f":"'Min X+28'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+28'!C11","v":9.9},{"$f":"'Min X+28'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+28'!M10","v":118.07792801832777},{"$f":"'Min X+28'!G11*W11","v":0},{"$f":"'Min X+28'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+28'!I11","v":9.9},{"$f":"'Min X+28'!J11","v":13.200000000000001},230.74586315202211,115.97420861400995,114.77165453801216,4.6092881704774052E-3,6.2734803156137553E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L11","v":119.18389074041217},{"$f":"'Min X+28'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+28'!C12","v":3.6},{"$f":"'Min X+28'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+28'!M11","v":117.80085805748243},{"$f":"'Min X+28'!G12*W12","v":0},{"$f":"'Min X+28'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+28'!I12","v":2.7},{"$f":"'Min X+28'!J12","v":1.1000000000000001},234.47439298183826,115.07991119030034,119.39448179153793,3.9795501118223631E-3,6.376265944506381E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L12","v":117.36821943015011},{"$f":"'Min X+28'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+28'!C13","v":4.5},{"$f":"'Min X+28'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+28'!M12","v":121.55407496893507},{"$f":"'Min X+28'!G13*W13","v":0},{"$f":"'Min X+28'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+28'!I13","v":4.5},{"$f":"'Min X+28'!J13","v":3.3000000000000003},241.31111386144022,118.56372679770993,122.74738706373029,4.4926324401692291E-3,6.6879052047908085E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L13","v":120.30343888594797},{"$f":"'Min X+28'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+28'!C14","v":3.6},{"$f":"'Min X+28'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+28'!M13","v":124.38921458856444},{"$f":"'Min X+28'!G14*W14","v":0},{"$f":"'Min X+28'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+28'!I14","v":3.6},{"$f":"'Min X+28'!J14","v":3.3000000000000003},245.27967647770052,120.59750822716948,124.68216825053103,5.930658778480021E-3,7.0463380334057054E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L14","v":121.46580162876253},{"$f":"'Min X+28'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+28'!C15","v":2.7},{"$f":"'Min X+28'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+28'!M14","v":125.50160126902706},{"$f":"'Min X+28'!G15*W15","v":0},{"$f":"'Min X+28'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+28'!I15","v":2.7},{"$f":"'Min X+28'!J15","v":3.3000000000000003},244.65226923873848,119.75804087503197,124.89422836370652,7.7607537305657082E-3,7.3729053205521681E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L15","v":119.80921489173775},{"$f":"'Min X+28'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+28'!C16","v":4.5},{"$f":"'Min X+28'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+28'!M15","v":124.94252297778901},{"$f":"'Min X+28'!G16*W16","v":0},{"$f":"'Min X+28'!H16*V16","v":6.26325E-5},{"$f":"'Min X+28'!I16","v":4.5},{"$f":"'Min X+28'!J16","v":3.3000000000000003},247.13447743128364,120.99977991606504,126.1346975152186,9.4349756727243467E-3,7.8254625704063697E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L16","v":120.22802740275995},{"$f":"'Min X+28'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+28'!C17","v":5.4},{"$f":"'Min X+28'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+28'!M16","v":125.40635737373363},{"$f":"'Min X+28'!G17*W17","v":0},{"$f":"'Min X+28'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+28'!I17","v":5.4},{"$f":"'Min X+28'!J17","v":3.3000000000000003},248.71469697136951,121.21691833302793,127.49777863834159,1.1109069732015021E-2,8.5787353920436845E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L17","v":119.26638212267787},{"$f":"'Min X+28'!B18*U18","v":1.043742E-4},{"$f":"'Min X+28'!C18","v":5.4},{"$f":"'Min X+28'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+28'!M17","v":125.65691918779021},{"$f":"'Min X+28'!G18*W18","v":0},{"$f":"'Min X+28'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+28'!I18","v":5.4},{"$f":"'Min X+28'!J18","v":3.3000000000000003},246.90141928403912,119.15393378945693,127.74748549458219,1.2448333220948805E-2,9.433693208023352E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L18","v":116.8357594770228},{"$f":"'Min X+28'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+28'!C19","v":1.8},{"$f":"'Min X+28'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+28'!M18","v":125.55959576772032},{"$f":"'Min X+28'!G19*W19","v":0},{"$f":"'Min X+28'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+28'!I19","v":1.8},{"$f":"'Min X+28'!J19","v":2.2000000000000002},237.17091420444615,112.02189022823453,125.14902397621162,1.3869248788284829E-2,1.0571791508693055E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L19","v":108.97554106284747},{"$f":"'Min X+28'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+28'!C20","v":3.6},{"$f":"'Min X+28'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+28'!M19","v":122.27378459255154},{"$f":"'Min X+28'!G20*W20","v":0},{"$f":"'Min X+28'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+28'!I20","v":3.6},{"$f":"'Min X+28'!J20","v":2.2000000000000002},234.02267061928467,110.36037028626653,123.66230033301814,1.517077658093134E-2,1.1484259533393921E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L20","v":107.07224211472069},{"$f":"'Min X+28'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+28'!C21","v":3.6},{"$f":"'Min X+28'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+28'!M20","v":120.55872180539777},{"$f":"'Min X+28'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+28'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+28'!I21","v":3.6},{"$f":"'Min X+28'!J21","v":0},232.59994436596611,108.45390219754756,124.14604216841853,1.8339917173128887E-2,1.2679636979224815E-2,3.8919004073900462E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L21","v":104.81351641932459},{"$f":"'Min X+28'!B22*U22","v":2.180913E-4},{"$f":"'Min X+28'!C22","v":5.4},{"$f":"'Min X+28'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+28'!M21","v":120.70974965957865},{"$f":"'Min X+28'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+28'!H22*V22","v":1.165731E-4},{"$f":"'Min X+28'!I22","v":5.4},{"$f":"'Min X+28'!J22","v":11},221.98633565313173,106.89065750327113,115.09567814986062,2.2858916053461846E-2,1.4071509718041029E-2,0.19430460497858734,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L22","v":103.14381675236734},{"$f":"'Min X+28'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+28'!C23","v":5.4},{"$f":"'Min X+28'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+28'!M22","v":111.55853979557709},{"$f":"'Min X+28'!G23*W23","v":2.911706933333333},{"$f":"'Min X+28'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+28'!I23","v":5.4},{"$f":"'Min X+28'!J23","v":8.8000000000000007},210.0586943818758,101.91440089909382,108.14429348278196,2.94158532735312E-2,1.424631279513517E-2,0.3248257737953244,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L23","v":98.169893474523789},{"$f":"'Min X+28'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+28'!C24","v":9},{"$f":"'Min X+28'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+28'!M23","v":104.60880098779778},{"$f":"'Min X+28'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+28'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+28'!I24","v":9},{"$f":"'Min X+28'!J24","v":8.8000000000000007},204.22757331751086,99.433282917248391,104.79429040026245,3.6610557275390247E-2,1.4510587535320267E-2,0.52800743451081744,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L24","v":95.678526180225475},{"$f":"'Min X+28'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+28'!C25","v":8.1},{"$f":"'Min X+28'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+28'!M24","v":101.24829004857806},{"$f":"'Min X+28'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+28'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+28'!I25","v":8.1},{"$f":"'Min X+28'!J25","v":9.9},194.36659323264726,94.933431197326826,99.433162035320436,4.5094982898653657E-2,1.512801325760829E-2,1.0048551243089607,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L25","v":91.374897283414342},{"$f":"'Min X+28'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+28'!C26","v":7.2},{"$f":"'Min X+28'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+28'!M25","v":96.071392616155251},{"$f":"'Min X+28'!G26*W26","v":15.306837000000002},{"$f":"'Min X+28'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+28'!I26","v":7.2},{"$f":"'Min X+28'!J26","v":9.9},184.18082920400789,90.824731854878308,93.356097349129584,5.016542853603384E-2,1.5295267025658015E-2,1.4705491471384922,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L26","v":87.672073463858169},{"$f":"'Min X+28'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+28'!C27","v":6.3},{"$f":"'Min X+28'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+28'!M26","v":90.376599503485281},{"$f":"'Min X+28'!G27*W27","v":21.305263666666665},{"$f":"'Min X+28'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+28'!I27","v":7.2},{"$f":"'Min X+28'!J27","v":8.8000000000000007},174.98254372754204,86.221237096994386,88.761306630547651,5.0836366863779389E-2,1.529287293763338E-2,1.9254972817184897,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L27","v":83.693456199370473},{"$f":"'Min X+28'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+28'!C28","v":9.9},{"$f":"'Min X+28'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+28'!M27","v":86.371383176811449},{"$f":"'Min X+28'!G28*W28","v":31.265836333333329},{"$f":"'Min X+28'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+28'!I28","v":9.9},{"$f":"'Min X+28'!J28","v":9.9},171.10085460778254,84.744905817924177,86.355948789858374,4.8550381446305572E-2,1.5434386953076114E-2,2.7004735302898064,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L28","v":82.7392170127236},{"$f":"'Min X+28'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+28'!C29","v":9},{"$f":"'Min X+28'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+28'!M28","v":84.458882503541076},{"$f":"'Min X+28'!G29*W29","v":36.286725666666669},{"$f":"'Min X+28'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+28'!I29","v":9},{"$f":"'Min X+28'!J29","v":8.8000000000000007},162.03493724711666,77.391984172342845,84.642953074773814,4.7232840380751435E-2,1.592942876727018E-2,3.0647362995192284,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L29","v":76.295937383594776},{"$f":"'Min X+28'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+28'!C30","v":12.6},{"$f":"'Min X+28'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+28'!M29","v":83.605868618188495},{"$f":"'Min X+28'!G30*W30","v":47.599154666666664},{"$f":"'Min X+28'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+28'!I30","v":12.6},{"$f":"'Min X+28'!J30","v":7.7000000000000011},167.44214733067088,78.95298753552909,88.489159795141788,4.2949848065674257E-2,1.6708823046696075E-2,3.9795686713981668,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L30","v":78.583326503911039},{"$f":"'Min X+28'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+28'!C31","v":12.6},{"$f":"'Min X+28'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+28'!M30","v":88.139257776055842},{"$f":"'Min X+28'!G31*W31","v":57.346027999999997},{"$f":"'Min X+28'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+28'!I31","v":13.5},{"$f":"'Min X+28'!J31","v":8.8000000000000007},172.96025580953074,80.13965623075002,92.820599578780715,4.367027316100805E-2,1.8658197275131818E-2,5.0544363443249161,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L31","v":80.787962489307219},{"$f":"'Min X+28'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+28'!C32","v":11.700000000000001},{"$f":"'Min X+28'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+28'!M31","v":93.434463994336909},{"$f":"'Min X+28'!G32*W32","v":63.288791000000003},{"$f":"'Min X+28'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+28'!I32","v":11.700000000000001},{"$f":"'Min X+28'!J32","v":9.9},172.25705702813892,77.043663054360209,95.213393973778707,4.429943494701076E-2,2.1070020558198944E-2,5.9133542639346146,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L32","v":78.336578726905302},{"$f":"'Min X+28'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+28'!C33","v":13.5},{"$f":"'Min X+28'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+28'!M32","v":96.438017800473304},{"$f":"'Min X+28'!G33*W33","v":79.520256666666668},{"$f":"'Min X+28'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+28'!I33","v":13.5},{"$f":"'Min X+28'!J33","v":12.100000000000001},173.10870533520836,75.293932103480174,97.814773231728182,4.2646623425130654E-2,2.3244568745118998E-2,7.6687759279182064,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L33","v":77.659302993573277},{"$f":"'Min X+28'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+28'!C34","v":13.5},{"$f":"'Min X+28'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+28'!M33","v":100.05588521103468},{"$f":"'Min X+28'!G34*W34","v":91.27938833333333},{"$f":"'Min X+28'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+28'!I34","v":13.5},{"$f":"'Min X+28'!J34","v":9.9},178.24670696341701,74.61673169161898,103.62997527179802,4.2571301954290479E-2,2.5909939236660792E-2,9.1330400012134572,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L34","v":95.504941654135123},{"$f":"'Min X+28'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+28'!C35","v":18.900000000000002},{"$f":"'Min X+28'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+28'!M34","v":101.37753292577908},{"$f":"'Min X+28'!G35*W35","v":105.91664},{"$f":"'Min X+28'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+28'!I35","v":17.100000000000001},{"$f":"'Min X+28'!J35","v":14.3},197.60026809586668,93.451013776477737,104.14925431938896,5.3927877657388941E-2,2.8278606390120378E-2,10.737567658987889,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L35","v":110.38438021989563},{"$f":"'Min X+28'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+28'!C36","v":18},{"$f":"'Min X+28'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+28'!M35","v":145.19964216827742},{"$f":"'Min X+28'!G36*W36","v":104.56649999999999},{"$f":"'Min X+28'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+28'!I36","v":18},{"$f":"'Min X+28'!J36","v":13.200000000000001},260.67454917346919,110.71870964623402,149.95583952723518,6.5670573661625209E-2,4.3802641042251206E-2,15.18301838278918,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L36","v":100.62774365889166},{"$f":"'Min X+28'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+28'!C37","v":15.3},{"$f":"'Min X+28'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+28'!M36","v":133.14258622942427},{"$f":"'Min X+28'!G37*W37","v":109.80175999999999},{"$f":"'Min X+28'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+28'!I37","v":15.3},{"$f":"'Min X+28'!J37","v":14.3},233.46297238873512,99.36395697745462,134.0990154112805,6.3786681437043649E-2,4.357081814376873E-2,14.619290298942547,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L37","v":131.77256485361571},{"$f":"'Min X+28'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+28'!C38","v":18},{"$f":"'Min X+28'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+28'!M37","v":153.22779905655366},{"$f":"'Min X+28'!G38*W38","v":105.63626333333332},{"$f":"'Min X+28'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+28'!I38","v":17.100000000000001},{"$f":"'Min X+28'!J38","v":15.400000000000002},288.05698620720398,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":133.18378449471771},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":154.87320171248629},8.878035889799378E-2,{"$f":"F38*H38","v":5.4597344067361039E-2},{"$f":"G38*F38/1000","v":16.186412131125184},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L38","v":139.14353042561433},{"$f":"'Min X+28'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+28'!C39","v":15.3},{"$f":"'Min X+28'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+28'!M38","v":150.69939620768838},{"$f":"'Min X+28'!G39*W39","v":94.069126666666662},{"$f":"'Min X+28'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+28'!I39","v":14.4},{"$f":"'Min X+28'!J39","v":15.400000000000002},289.68523058919311,140.04430561913887,149.64092497005427,9.9224806475458102E-2,5.8471237634096319E-2,14.176160590451223,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L39","v":151.83186185741499},{"$f":"'Min X+28'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+28'!C40","v":13.5},{"$f":"'Min X+28'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+28'!M39","v":190.35250514710947},{"$f":"'Min X+28'!G40*W40","v":90.428789999999992},{"$f":"'Min X+28'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+28'!I40","v":12.6},{"$f":"'Min X+28'!J40","v":16.5},337.28934047139398,150.91756376937047,186.37177670202351,0.11429808804451504,8.0728445085950215E-2,17.213346713921879,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L40","v":149.93531608023386},{"$f":"'Min X+28'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+28'!C41","v":13.5},{"$f":"'Min X+28'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+28'!M40","v":160.8129836806707},{"$f":"'Min X+28'!G41*W41","v":78.359502333333324},{"$f":"'Min X+28'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+28'!I41","v":12.6},{"$f":"'Min X+28'!J41","v":16.5},306.95429972804982,150.11589219615061,156.83840753189921,0.1194238840832597,7.4576148771474574E-2,12.601225369955809,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L41","v":172.94640462624466},{"$f":"'Min X+28'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+28'!C42","v":15.3},{"$f":"'Min X+28'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+28'!M41","v":195.0329204297316},{"$f":"'Min X+28'!G42*W42","v":69.060110666666645},{"$f":"'Min X+28'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+28'!I42","v":14.4},{"$f":"'Min X+28'!J42","v":16.5},368.83401596719796,176.00015085618165,192.83386511101634,0.14625377006302775,9.9055318715286486E-2,13.468995068520455,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L42","v":157.05106711095374},{"$f":"'Min X+28'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+28'!C43","v":10.8},{"$f":"'Min X+28'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+28'!M42","v":164.81303716580177},{"$f":"'Min X+28'!G43*W43","v":55.683401333333322},{"$f":"'Min X+28'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+28'!I43","v":10.8},{"$f":"'Min X+28'!J43","v":16.5},315.73059428634917,156.70914388187279,159.02145040447635,0.14192322908096142,9.1586761325421359E-2,9.1773504934689214,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L43","v":168.25882531938998},{"$f":"'Min X+28'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+28'!C44","v":11.700000000000001},{"$f":"'Min X+28'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+28'!M43","v":173.63467160044669},{"$f":"'Min X+28'!G44*W44","v":44.269151333333326},{"$f":"'Min X+28'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+28'!I44","v":10.8},{"$f":"'Min X+28'!J44","v":16.5},336.62410588162265,168.7949894633341,167.82911641828858,0.16383585605586679,0.10555518215812061,7.6866595537938096,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L44","v":188.22178573455861},{"$f":"'Min X+28'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+28'!C45","v":9},{"$f":"'Min X+28'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+28'!M44","v":194.25170598162987},{"$f":"'Min X+28'!G45*W45","v":35.926175333333333},{"$f":"'Min X+28'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+28'!I45","v":9},{"$f":"'Min X+28'!J45","v":3.3000000000000003},388.04517329837847,188.22247881026945,199.82269448810899,0.19930692428915434,0.12901149352087557,6.9787208478951497,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L45","v":194.93304554991752},{"$f":"'Min X+28'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+28'!C46","v":10.8},{"$f":"'Min X+28'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+28'!M45","v":205.59056647164715},{"$f":"'Min X+28'!G46*W46","v":27.530689666666667},{"$f":"'Min X+28'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+28'!I46","v":10.8},{"$f":"'Min X+28'!J46","v":5.5},407.44767347635076,196.70620211101087,210.74147136533989,0.22684343890665484,0.14909510630726855,5.6600500839251229,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L46","v":195.74138763742235},{"$f":"'Min X+28'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+28'!C47","v":12.6},{"$f":"'Min X+28'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+28'!M46","v":222.55657393681406},{"$f":"'Min X+28'!G47*W47","v":17.944974333333331},{"$f":"'Min X+28'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+28'!I47","v":12.6},{"$f":"'Min X+28'!J47","v":8.8000000000000007},424.36870732107877,198.18841858813272,226.18028873294608,0.25296904928962932,0.1762852038679581,3.9937720070107301,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L47","v":213.04328118070541},{"$f":"'Min X+28'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+28'!C48","v":8.1},{"$f":"'Min X+28'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+28'!M47","v":209.25037845761142},{"$f":"'Min X+28'!G48*W48","v":11.733950333333333},{"$f":"'Min X+28'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+28'!I48","v":7.2},{"$f":"'Min X+28'!J48","v":8.8000000000000007},420.60443410083599,213.13507907679249,207.46935502404352,0.30820210391290637,0.18102343356786377,2.4553335480528151,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L48","v":207.07823070577979},{"$f":"'Min X+28'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+28'!C49","v":9.9},{"$f":"'Min X+28'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+28'!M48","v":208.87250940765065},{"$f":"'Min X+28'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+28'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+28'!I49","v":9.9},{"$f":"'Min X+28'!J49","v":8.8000000000000007},417.61537795539743,207.8406486057863,209.77472934961116,0.33758209999349204,0.1977800580394824,1.4381891361690147,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L49","v":209.43664568073444},{"$f":"'Min X+28'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+28'!C50","v":9.9},{"$f":"'Min X+28'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+28'!M49","v":190.59964616603901},{"$f":"'Min X+28'!G50*W50","v":4.298202166666667},{"$f":"'Min X+28'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+28'!I50","v":9.9},{"$f":"'Min X+28'!J50","v":7.7000000000000011},403.85309822226247,211.25134513603479,192.60175308622769,0.38530054469968572,0.19789307981132595,0.81923581211676888,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L50","v":185.4687593975479},{"$f":"'Min X+28'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+28'!C51","v":9},{"$f":"'Min X+28'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+28'!M50","v":177.2010809319201},{"$f":"'Min X+28'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+28'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+28'!I51","v":9},{"$f":"'Min X+28'!J51","v":7.7000000000000011},363.58471761640203,185.28564307266694,178.29907454373509,0.38311632488093583,0.20200638818503994,0.40562129555542858,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L51","v":155.94333041377462},{"$f":"'Min X+28'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+28'!C52","v":7.2},{"$f":"'Min X+28'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+28'!M51","v":176.93656726294907},{"$f":"'Min X+28'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+28'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+28'!I52","v":7.2},{"$f":"'Min X+28'!J52","v":6.6000000000000005},333.50106848887538,156.18605126931158,177.31501721956383,0.35727914446304809,0.22155004338524142,0.23401834453038559,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L52","v":184.67710757931408},{"$f":"'Min X+28'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+28'!C53","v":4.5},{"$f":"'Min X+28'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+28'!M52","v":179.70312593518895},{"$f":"'Min X+28'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+28'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+28'!I53","v":5.4},{"$f":"'Min X+28'!J53","v":6.6000000000000005},361.46797406235942,183.2121767650662,178.25579729729324,0.46493081424788252,0.24732863789571111,0.13080742026557565,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L53","v":163.54652606629196},{"$f":"'Min X+28'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+28'!C54","v":4.5},{"$f":"'Min X+28'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+28'!M53","v":180.05154648433756},{"$f":"'Min X+28'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+28'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+28'!I54","v":4.5},{"$f":"'Min X+28'!J54","v":4.4000000000000004},341.97334782177688,162.09410506655871,179.87924275521814,0.45242099973325373,0.27230372911940376,0.12447989522225672,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L54","v":145.39249247056523},{"$f":"'Min X+28'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+28'!C55","v":5.4},{"$f":"'Min X+28'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+28'!M54","v":153.14525881563097},{"$f":"'Min X+28'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+28'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+28'!I55","v":5.4},{"$f":"'Min X+28'!J55","v":4.4000000000000004},295.43762763756854,141.54675817015246,153.89086946741611,0.44573430041277695,0.25438934821486198,0.14118465494086588,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L55","v":135.3386349707001},{"$f":"'Min X+28'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+28'!C56","v":2.7},{"$f":"'Min X+28'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+28'!M55","v":155.5823470430667},{"$f":"'Min X+28'!G56*W56","v":0},{"$f":"'Min X+28'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+28'!I56","v":2.7},{"$f":"'Min X+28'!J56","v":4.4000000000000004},285.67306805022326,132.07453737404657,153.59853067617672,0.4640975966535148,0.28381636688996431,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L56","v":148.94045287825361},{"$f":"'Min X+28'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+28'!C57","v":2.7},{"$f":"'Min X+28'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+28'!M56","v":149.30633506513419},{"$f":"'Min X+28'!G57*W57","v":0},{"$f":"'Min X+28'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+28'!I57","v":2.7},{"$f":"'Min X+28'!J57","v":4.4000000000000004},296.17303751726286,148.86593995060787,147.30709756665496,0.57451292764574402,0.2992374984792241,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L57","v":116.16759144826412},{"$f":"'Min X+28'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+28'!C58","v":2.7},{"$f":"'Min X+28'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+28'!M57","v":146.35113718339204},{"$f":"'Min X+28'!G58*W58","v":0},{"$f":"'Min X+28'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+28'!I58","v":2.7},{"$f":"'Min X+28'!J58","v":4.4000000000000004},259.39103353591088,115.06242027979582,144.32861325611509,0.50517116846830956,0.32252392727692047,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L58","v":100.09317370561254},{"$f":"'Min X+28'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+28'!C59","v":2.7},{"$f":"'Min X+28'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+28'!M58","v":108.98870134123915},{"$f":"'Min X+28'!G59*W59","v":0},{"$f":"'Min X+28'!H59*V59","v":2.425647E-3},{"$f":"'Min X+28'!I59","v":2.7},{"$f":"'Min X+28'!J59","v":4.4000000000000004},207.12765491950012,100.10332169470325,107.02433322479688,0.4898520109092836,0.2643681164422727,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L59","v":116.65971895316314},{"$f":"'Min X+28'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+28'!C60","v":4.5},{"$f":"'Min X+28'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+28'!M59","v":117.86211993837159},{"$f":"'Min X+28'!G60*W60","v":0},{"$f":"'Min X+28'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+28'!I60","v":4.5},{"$f":"'Min X+28'!J60","v":3.3000000000000003},234.86758801794826,116.12059795375498,118.74699006419327,0.63912099940814771,0.31512987417833205,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L60","v":94.738972423239701},{"$f":"'Min X+28'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+28'!C61","v":4.5},{"$f":"'Min X+28'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+28'!M60","v":104.47642176459847},{"$f":"'Min X+28'!G61*W61","v":0},{"$f":"'Min X+28'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+28'!I61","v":4.5},{"$f":"'Min X+28'!J61","v":3.3000000000000003},200.73011583577357,95.362064306040722,105.36805152973285,0.57690811719898138,0.30837023486561477,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L61","v":97.020808919379959},{"$f":"'Min X+28'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+28'!C62","v":3.6},{"$f":"'Min X+28'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+28'!M61","v":105.5838534858192},{"$f":"'Min X+28'!G62*W62","v":0},{"$f":"'Min X+28'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+28'!I62","v":3.6},{"$f":"'Min X+28'!J62","v":3.3000000000000003},203.30559233335555,97.766231351282897,105.53936098207267,0.65457756809704981,0.3444925037465415,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L62","v":100.63255812672953},{"$f":"'Min X+28'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+28'!C63","v":3.6},{"$f":"'Min X+28'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+28'!M62","v":101.30944977942606},{"$f":"'Min X+28'!G63*W63","v":0},{"$f":"'Min X+28'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+28'!I63","v":2.7},{"$f":"'Min X+28'!J63","v":3.3000000000000003},200.52282762804217,100.17935364156072,100.34347398648144,0.753204485168807,0.36597579294462912,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L63","v":129.10541125199421},{"$f":"'Min X+28'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+28'!C64","v":1.8},{"$f":"'Min X+28'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+28'!M63","v":113.27910650053938},{"$f":"'Min X+28'!G64*W64","v":0},{"$f":"'Min X+28'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+28'!I64","v":1.8},{"$f":"'Min X+28'!J64","v":3.3000000000000003},237.85429143192272,126.5288287141059,111.32546271781681,1.0765825378883243,0.45364378272258249,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L64","v":121.97640276529003},{"$f":"'Min X+28'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+28'!C65","v":2.7},{"$f":"'Min X+28'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+28'!M64","v":115.38815185489857},{"$f":"'Min X+28'!G65*W65","v":0},{"$f":"'Min X+28'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+28'!I65","v":2.7},{"$f":"'Min X+28'!J65","v":2.2000000000000002},236.71372612752259,121.33860553855497,115.37512058896763,1.1377972267350558,0.51303126593093407,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L65","v":115.54326264594793},{"$f":"'Min X+28'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+28'!C66","v":1.8},{"$f":"'Min X+28'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+28'!M65","v":118.46957381255264},{"$f":"'Min X+28'!G66*W66","v":0},{"$f":"'Min X+28'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+28'!I66","v":1.8},{"$f":"'Min X+28'!J66","v":2.2000000000000002},231.41729390856833,113.93324565773131,117.48404825083702,1.2100169882166201,0.58552556171561965,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L66","v":135.95202014805133},{"$f":"'Min X+28'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+28'!C67","v":2.7},{"$f":"'Min X+28'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+28'!M66","v":139.40977386926716},{"$f":"'Min X+28'!G67*W67","v":0},{"$f":"'Min X+28'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+28'!I67","v":2.7},{"$f":"'Min X+28'!J67","v":2.2000000000000002},273.99352593271033,134.85071342527414,139.14281250743619,1.601306722777208,0.76696136183097119,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L67","v":121.92966176322221},{"$f":"'Min X+28'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+28'!C68","v":1.8},{"$f":"'Min X+28'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+28'!M67","v":106.347330408511},{"$f":"'Min X+28'!G68*W68","v":0},{"$f":"'Min X+28'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+28'!I68","v":1.8},{"$f":"'Min X+28'!J68","v":2.2000000000000002},225.21301614503943,119.91778763444505,105.2952285105944,1.6118741287771621,0.65210189791658779,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L68","v":118.22712317424185},{"$f":"'Min X+28'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+28'!C69","v":1.8},{"$f":"'Min X+28'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+28'!M68","v":115.6927831002134},{"$f":"'Min X+28'!G69*W69","v":0},{"$f":"'Min X+28'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+28'!I69","v":1.8},{"$f":"'Min X+28'!J69","v":3.3000000000000003},230.58444054630411,117.18320098887665,113.40123955742747,1.7439221853652036,0.79154354278592798,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L69","v":129.31891918203158},{"$f":"'Min X+28'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+28'!C70","v":0},{"$f":"'Min X+28'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+28'!M69","v":134.86828019699252},{"$f":"'Min X+28'!G70*W70","v":0},{"$f":"'Min X+28'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+28'!I70","v":0},{"$f":"'Min X+28'!J70","v":0},261.04121467408845,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":127.20380105342545},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":133.83741362066297},2.1151181286061287,{"$f":"F70*H70","v":1.0308665763295335},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L70","v":134.77949572812852},{"$f":"'Min X+28'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+28'!C71","v":0},{"$f":"'Min X+28'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+28'!M70","v":143.09380585036513},{"$f":"'Min X+28'!G71*W71","v":0},{"$f":"'Min X+28'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+28'!I71","v":0},{"$f":"'Min X+28'!J71","v":0},{"$f":"L71+M71","v":272.01464434494613},130.14397063408927,141.87067371085686,2.435525094039269,1.2231321395082626,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L71","v":136.84087514612571},{"$f":"'Min X+28'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+28'!C72","v":2.7},{"$f":"'Min X+28'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+28'!M71","v":162.29719147887769},{"$f":"'Min X+28'!G72*W72","v":0},{"$f":"'Min X+28'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+28'!I72","v":2.7},{"$f":"'Min X+28'!J72","v":2.2000000000000002},295.85652068888771,134.61227114042143,161.24424954846626,2.7286040057042746,1.5529419304114453,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L72","v":125.78075199085089},{"$f":"'Min X+28'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+28'!C73","v":1.8},{"$f":"'Min X+28'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+28'!M72","v":167.44876476766478},{"$f":"'Min X+28'!G73*W73","v":0},{"$f":"'Min X+28'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+28'!I73","v":1.8},{"$f":"'Min X+28'!J73","v":2.2000000000000002},288.96943623218561,123.71536577883082,165.25407045335479,2.7653862120200698,1.7946943143100249,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L73","v":141.11584341138771},{"$f":"'Min X+28'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+28'!C74","v":0.9},{"$f":"'Min X+28'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+28'!M73","v":181.34230006080978},{"$f":"'Min X+28'!G74*W74","v":0},{"$f":"'Min X+28'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+28'!I74","v":0.9},{"$f":"'Min X+28'!J74","v":2.2000000000000002},315.36463884414616,137.49983229259433,177.86480655155185,3.4160111187933841,2.1774935092579319,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L74","v":157.29969756110594},{"$f":"'Min X+28'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+28'!C75","v":0.9},{"$f":"'Min X+28'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+28'!M74","v":186.28391714956661},{"$f":"'Min X+28'!G75*W75","v":0},{"$f":"'Min X+28'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+28'!I75","v":0.9},{"$f":"'Min X+28'!J75","v":2.2000000000000002},335.39327785343937,152.9149109180874,182.47836693535197,4.1847866430185627,2.5055502142146482,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L75","v":131.46367640149191},{"$f":"'Min X+28'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+28'!C76","v":0.9},{"$f":"'Min X+28'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+28'!M75","v":166.47273776366103},{"$f":"'Min X+28'!G76*W76","v":0},{"$f":"'Min X+28'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+28'!I76","v":0.9},{"$f":"'Min X+28'!J76","v":2.2000000000000002},290.08868106832989,127.42350130289246,162.66517976543741,3.8401750985994636,2.5075579982236214,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L76","v":146.58407777194742},{"$f":"'Min X+28'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+28'!C77","v":1.8},{"$f":"'Min X+28'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+28'!M76","v":197.73897888033736},{"$f":"'Min X+28'!G77*W77","v":0},{"$f":"'Min X+28'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+28'!I77","v":1.8},{"$f":"'Min X+28'!J77","v":2.2000000000000002},336.58418983702313,142.58026471014279,194.00392512688035,4.7038130618046567,3.335053753457037,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L77","v":162.1475327367055},{"$f":"'Min X+28'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+28'!C78","v":0.9},{"$f":"'Min X+28'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+28'!M77","v":195.54698099781635},{"$f":"'Min X+28'!G78*W78","v":0},{"$f":"'Min X+28'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+28'!I78","v":0.9},{"$f":"'Min X+28'!J78","v":2.2000000000000002},346.77819675956283,156.2241134581989,190.55408330136393,5.7234192785066167,3.6928976964524458,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L78","v":146.56648212636961},{"$f":"'Min X+28'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+28'!C79","v":0.9},{"$f":"'Min X+28'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+28'!M78","v":201.57671812232897},{"$f":"'Min X+28'!G79*W79","v":0},{"$f":"'Min X+28'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+28'!I79","v":0.9},{"$f":"'Min X+28'!J79","v":2.2000000000000002},335.59347709960616,139.57707732103864,196.01639977856749,5.6894048053309874,4.2603183437614947,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L79","v":160.69833656959506},{"$f":"'Min X+28'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+28'!C80","v":0.9},{"$f":"'Min X+28'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+28'!M79","v":224.04813060341911},{"$f":"'Min X+28'!G80*W80","v":0},{"$f":"'Min X+28'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+28'!I80","v":0.9},{"$f":"'Min X+28'!J80","v":2.2000000000000002},371.1061238879833,153.65377929111807,217.45234459686523,6.844557278476997,5.2957860065539011,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L80","v":164.89718631746757},{"$f":"'Min X+28'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+28'!C81","v":1.8},{"$f":"'Min X+28'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+28'!M80","v":205.40602548023153},{"$f":"'Min X+28'!G81*W81","v":0},{"$f":"'Min X+28'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+28'!I81","v":1.8},{"$f":"'Min X+28'!J81","v":2.2000000000000002},357.48241589209761,157.91422793288604,199.56818795921154,7.6829583845815508,5.4378375210200272,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L81","v":156.67272861777064},{"$f":"'Min X+28'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+28'!C82","v":0.9},{"$f":"'Min X+28'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+28'!M81","v":202.50143570774338},{"$f":"'Min X+28'!G82*W82","v":0},{"$f":"'Min X+28'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+28'!I82","v":0.9},{"$f":"'Min X+28'!J82","v":2.2000000000000002},343.67548928995791,148.49250428596457,195.18298500399331,7.9802243318060873,6.0184507037500827,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L82","v":144.15358006863187},{"$f":"'Min X+28'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+28'!C83","v":0.9},{"$f":"'Min X+28'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+28'!M82","v":196.38670104778265},{"$f":"'Min X+28'!G83*W83","v":0},{"$f":"'Min X+28'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+28'!I83","v":0.9},{"$f":"'Min X+28'!J83","v":2.2000000000000002},324.42411101893333,135.90909014555459,188.51502087337877,8.0444899230772844,6.5716801744038849,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L83","v":147.4830137464792},{"$f":"'Min X+28'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+28'!C84","v":0},{"$f":"'Min X+28'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+28'!M83","v":182.84887540014898},{"$f":"'Min X+28'!G84*W84","v":0},{"$f":"'Min X+28'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+28'!I84","v":0},{"$f":"'Min X+28'!J84","v":1.1000000000000001},313.27137754270939,138.43314711982293,174.83823042288645,9.0498666266562573,6.9106449772625371,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L84","v":111.17115696355921},{"$f":"'Min X+28'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+28'!C85","v":2.7},{"$f":"'Min X+28'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+28'!M84","v":143.16700226678361},{"$f":"'Min X+28'!G85*W85","v":0},{"$f":"'Min X+28'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+28'!I85","v":2.7},{"$f":"'Min X+28'!J85","v":1.1000000000000001},244.98496887305254,106.34753696669529,138.63743190635725,7.5236199968639319,6.1295703604263645,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L85","v":100.69898429604964},{"$f":"'Min X+28'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+28'!C86","v":0},{"$f":"'Min X+28'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+28'!M85","v":141.43806317271981},{"$f":"'Min X+28'!G86*W86","v":0},{"$f":"'Min X+28'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+28'!I86","v":0},{"$f":"'Min X+28'!J86","v":0},227.72609519994705,93.166011967972722,134.56008323197432,7.5329723280769239,6.8779799407454956,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L86","v":82.307469275860853},{"$f":"'Min X+28'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+28'!C87","v":0},{"$f":"'Min X+28'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+28'!M86","v":108.66741208536594},{"$f":"'Min X+28'!G87*W87","v":0},{"$f":"'Min X+28'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+28'!I87","v":0},{"$f":"'Min X+28'!J87","v":0},178.13955183072346,75.486609933423082,102.65294189730038,6.8208593424377693,6.014470188065558,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L87","v":77.324589748177999},{"$f":"'Min X+28'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+28'!C88","v":0},{"$f":"'Min X+28'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+28'!M87","v":113.79130092165873},{"$f":"'Min X+28'!G88*W88","v":0},{"$f":"'Min X+28'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+28'!I88","v":0},{"$f":"'Min X+28'!J88","v":0},176.82192991699364,70.207781289158191,106.61414862783545,7.116808459019814,7.1771522938232781,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L88","v":64.197712848126088},{"$f":"'Min X+28'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+28'!C89","v":0.9},{"$f":"'Min X+28'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+28'!M88","v":87.653986249661983},{"$f":"'Min X+28'!G89*W89","v":0},{"$f":"'Min X+28'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+28'!I89","v":0.9},{"$f":"'Min X+28'!J89","v":0},140.78910515175144,58.529037520221344,82.260067631530106,6.5686753279047512,6.2939186181318787,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L89","v":58.455284220635619},{"$f":"'Min X+28'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+28'!C90","v":0},{"$f":"'Min X+28'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+28'!M89","v":77.012334070817019},{"$f":"'Min X+28'!G90*W90","v":0},{"$f":"'Min X+28'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+28'!I90","v":0},{"$f":"'Min X+28'!J90","v":0},122.53477310963996,51.807495310854996,70.727277798784968,6.6477889097806209,6.2850562720320573,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L90","v":50.501468752231773},{"$f":"'Min X+28'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+28'!C91","v":0},{"$f":"'Min X+28'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+28'!M90","v":63.921829157203227},{"$f":"'Min X+28'!G91*W91","v":0},{"$f":"'Min X+28'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+28'!I91","v":0},{"$f":"'Min X+28'!J91","v":0},102.12612100780518,44.127317800525709,57.998803207279479,6.3741509517060635,5.9230259499237485,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L91","v":41.856251439920506},{"$f":"'Min X+28'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+28'!C92","v":0},{"$f":"'Min X+28'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+28'!M91","v":54.91765975039678},{"$f":"'Min X+28'!G92*W92","v":0},{"$f":"'Min X+28'!H92*V92","v":0.105049539},{"$f":"'Min X+28'!I92","v":0},{"$f":"'Min X+28'!J92","v":0},85.155200548420751,36.00661563776201,49.148584910658741,5.8496358021584944,5.7690748397380363,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L92","v":39.266986218607386},{"$f":"'Min X+28'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+28'!C93","v":0},{"$f":"'Min X+28'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+28'!M92","v":50.400527070069209},{"$f":"'Min X+28'!G93*W93","v":0},{"$f":"'Min X+28'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+28'!I93","v":0},{"$f":"'Min X+28'!J93","v":0},77.617356023718116,33.20774518643487,44.409610837283253,6.0592410321725163,5.9909162327859544,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L93","v":30.762613017585533},{"$f":"'Min X+28'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+28'!C94","v":0},{"$f":"'Min X+28'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+28'!M93","v":45.1450417188681},{"$f":"'Min X+28'!G94*W94","v":0},{"$f":"'Min X+28'!H94*V94","v":0.1341807075},{"$f":"'Min X+28'!I94","v":0},{"$f":"'Min X+28'!J94","v":0},64.624680968206263,25.537232887292895,39.087448080913362,5.2253801302926401,6.0575936379547377,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L94","v":24.334985805001981},{"$f":"'Min X+28'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+28'!C95","v":0},{"$f":"'Min X+28'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+28'!M94","v":35.072094558031402},{"$f":"'Min X+28'!G95*W95","v":0},{"$f":"'Min X+28'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+28'!I95","v":0},{"$f":"'Min X+28'!J95","v":0},49.572720339039208,19.798037607703588,29.774682731335623,4.5369481972983925,5.2974118266957806,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L95","v":17.559514102168116},{"$f":"'Min X+28'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+28'!C96","v":0},{"$f":"'Min X+28'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+28'!M95","v":27.652656274359558},{"$f":"'Min X+28'!G96*W96","v":0},{"$f":"'Min X+28'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+28'!I96","v":0},{"$f":"'Min X+28'!J96","v":0},36.941582805237537,13.975302036738684,22.966280768498851,3.5842120654294316,4.6863755058607071,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L96","v":13.185259637733852},{"$f":"'Min X+28'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+28'!C97","v":0},{"$f":"'Min X+28'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+28'!M96","v":20.110790875561861},{"$f":"'Min X+28'!G97*W97","v":0},{"$f":"'Min X+28'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+28'!I97","v":0},{"$f":"'Min X+28'!J97","v":0},26.550397367489495,10.249660831434333,16.300736536055162,2.9355988062995193,3.8100543395067006,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L97","v":10.416261397900083},{"$f":"'Min X+28'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+28'!C98","v":0},{"$f":"'Min X+28'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+28'!M97","v":21.919374973418272},{"$f":"'Min X+28'!G98*W98","v":0},{"$f":"'Min X+28'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+28'!I98","v":0},{"$f":"'Min X+28'!J98","v":0},25.188002733438978,7.8919971883686149,17.296005545070365,2.5242642095314682,4.6233694283479059,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L98","v":8.0927012547572037},{"$f":"'Min X+28'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+28'!C99","v":0},{"$f":"'Min X+28'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+28'!M98","v":15.053292025747744},{"$f":"'Min X+28'!G99*W99","v":0},{"$f":"'Min X+28'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+28'!I99","v":0},{"$f":"'Min X+28'!J99","v":0},17.499190340987774,5.9651641044585588,11.534026236529213,2.1275371502986453,3.5192657892185313,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L99","v":5.7563517518960783},{"$f":"'Min X+28'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+28'!C100","v":0},{"$f":"'Min X+28'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+28'!M99","v":13.519899292705354},{"$f":"'Min X+28'!G100*W100","v":0},{"$f":"'Min X+28'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+28'!I100","v":0},{"$f":"'Min X+28'!J100","v":0},14.153812041508381,4.1204719346516452,10.033340106856736,1.6358798172444333,3.4865591858486185,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L100","v":4.3854286684223913},{"$f":"'Min X+28'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+28'!C101","v":0},{"$f":"'Min X+28'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+28'!M100","v":9.9608676364562108},{"$f":"'Min X+28'!G101*W101","v":0},{"$f":"'Min X+28'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+28'!I101","v":0},{"$f":"'Min X+28'!J101","v":0},10.184996015271363,3.0432080892611024,7.1417879260102595,1.3422205791612887,2.8190797104459513,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L101","v":3.2978918930617764},{"$f":"'Min X+28'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+28'!C102","v":0},{"$f":"'Min X+28'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+28'!M101","v":7.4874893156215832},{"$f":"'Min X+28'!G102*W102","v":0},{"$f":"'Min X+28'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+28'!I102","v":0},{"$f":"'Min X+28'!J102","v":0},7.3892975200925424,2.2149977022888501,5.1742998178036919,1.0828941907729264,2.3131894978178913,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L102","v":2.1599806032097755},{"$f":"'Min X+28'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+28'!C103","v":0},{"$f":"'Min X+28'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+28'!M102","v":5.3360338202019655},{"$f":"'Min X+28'!G103*W103","v":0},{"$f":"'Min X+28'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+28'!I103","v":0},{"$f":"'Min X+28'!J103","v":0},4.9484797882537075,1.4020566232248053,3.5464231650289024,0.75792397998497019,1.7896106551730633,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L103","v":1.485537132692381},{"$f":"'Min X+28'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+28'!C104","v":0},{"$f":"'Min X+28'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+28'!M103","v":3.6014326416380866},{"$f":"'Min X+28'!G104*W104","v":0},{"$f":"'Min X+28'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+28'!I104","v":0},{"$f":"'Min X+28'!J104","v":0},3.2282923702059447,0.93072088954480137,2.2975714806611434,0.5548162431475796,1.3038611609769433,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L104","v":0.88737323773224919},{"$f":"'Min X+28'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+28'!C105","v":0},{"$f":"'Min X+28'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+28'!M104","v":2.0804707612624487},{"$f":"'Min X+28'!G105*W105","v":0},{"$f":"'Min X+28'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+28'!I105","v":0},{"$f":"'Min X+28'!J105","v":0},1.8080355466124782,0.53604131964296498,1.2719942269695133,0.35133191808928416,0.80847653429293531,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+28'!L105","v":0.53801950556443434},{"$f":"'Min X+28'!B106*U106","v":1.05},{"$f":"'Min X+28'!C106","v":0},{"$f":"'Min X+28'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+28'!M105","v":1.5458496776360349},{"$f":"'Min X+28'!G106*W106","v":0},{"$f":"'Min X+28'!H106*V106","v":1.05},{"$f":"'Min X+28'!I106","v":0},{"$f":"'Min X+28'!J106","v":0},0,0,0,0.56492048084265611,1.6231421615178367,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10984.27049859657},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12308.031969664054},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":22928.760134268094},10784.310157985543,12144.449976282565,183.6872415863088,162.55928586537229,196.43278271676397,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":22928.760134268108},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+30","index":76,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+30",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":32}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+30"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":22757.476262524757},{"$f":"L107","v":10684.075094913214},12073.401167611544,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+29'!P107*106/206","v":101.07706295134456},{"$f":"'Min X+29'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+29'!C6","v":13.5},{"$f":"'Min X+29'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+29'!P107*100/206","v":95.355719765419408},{"$f":"'Min X+29'!G6*W6","v":0},{"$f":"'Min X+29'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+29'!I6","v":10.8},{"$f":"'Min X+29'!J6","v":9.9},{"$f":"L6+M6","v":195.17822081098498},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":99.030959682988012},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":96.14726112799697},{"$f":"B6*A6","v":0.14610326835653514},{"$f":"F6*H6","v":0.10845863742242649},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L6","v":103.4756564494304},{"$f":"'Min X+29'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+29'!C7","v":9},{"$f":"'Min X+29'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+29'!M6","v":100.3416648558301},{"$f":"'Min X+29'!G7*W7","v":0},{"$f":"'Min X+29'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+29'!I7","v":9},{"$f":"'Min X+29'!J7","v":12.100000000000001},{"$f":"L7+M7","v":200.88616822583447},103.66033215224246,97.225836073592006,1.5324297187946503E-2,1.5828782238092615E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L7","v":108.23961472558162},{"$f":"'Min X+29'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+29'!C8","v":10.8},{"$f":"'Min X+29'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+29'!M7","v":101.54720499170602},{"$f":"'Min X+29'!G8*W8","v":0},{"$f":"'Min X+29'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+29'!I8","v":11.700000000000001},{"$f":"'Min X+29'!J8","v":9.9},205.8692953304749,102.52949541482488,103.33979991565002,1.0119310756733155E-2,7.405076056007682E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L8","v":107.04654724218177},{"$f":"'Min X+29'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+29'!C9","v":9},{"$f":"'Min X+29'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+29'!M8","v":107.60253071805649},{"$f":"'Min X+29'!G9*W9","v":0},{"$f":"'Min X+29'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+29'!I9","v":9},{"$f":"'Min X+29'!J9","v":8.8000000000000007},212.82987135067293,105.03338482817068,107.79648652250226,1.3162414011098179E-2,6.0441955542293096E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L9","v":109.27311318626433},{"$f":"'Min X+29'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+29'!C10","v":9},{"$f":"'Min X+29'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+29'!M9","v":111.7977750967155},{"$f":"'Min X+29'!G10*W10","v":0},{"$f":"'Min X+29'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+29'!I10","v":9},{"$f":"'Min X+29'!J10","v":9.9},219.25671157000767,108.36478237895199,110.89192919105568,8.3308073123396931E-3,5.8459056598072533E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L10","v":112.58926777622308},{"$f":"'Min X+29'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+29'!C11","v":9.9},{"$f":"'Min X+29'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+29'!M10","v":114.8789275466591},{"$f":"'Min X+29'!G11*W11","v":0},{"$f":"'Min X+29'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+29'!I11","v":9.9},{"$f":"'Min X+29'!J11","v":13.200000000000001},224.15761722648705,112.58479319724849,111.57282402923855,4.4745789745965457E-3,6.1035174205539989E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L11","v":115.97420861400995},{"$f":"'Min X+29'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+29'!C12","v":3.6},{"$f":"'Min X+29'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+29'!M11","v":114.77165453801216},{"$f":"'Min X+29'!G12*W12","v":0},{"$f":"'Min X+29'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+29'!I12","v":2.7},{"$f":"'Min X+29'!J12","v":1.1000000000000001},228.2357784704655,111.87033623518433,116.36544223528117,3.8723788256217928E-3,6.2123027310062541E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L12","v":115.07991119030034},{"$f":"'Min X+29'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+29'!C13","v":4.5},{"$f":"'Min X+29'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+29'!M12","v":119.39448179153793},{"$f":"'Min X+29'!G13*W13","v":0},{"$f":"'Min X+29'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+29'!I13","v":4.5},{"$f":"'Min X+29'!J13","v":3.3000000000000003},236.86341885710158,116.27550614995181,120.58791270714975,4.4050403485334354E-3,6.569084388170417E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L13","v":118.56372679770993},{"$f":"'Min X+29'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+29'!C14","v":3.6},{"$f":"'Min X+29'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+29'!M13","v":122.74738706373029},{"$f":"'Min X+29'!G14*W14","v":0},{"$f":"'Min X+29'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+29'!I14","v":3.6},{"$f":"'Min X+29'!J14","v":3.3000000000000003},241.8983156335097,118.85788190238812,123.0404337311216,5.8448953218101065E-3,6.9533326086926627E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L14","v":120.59750822716948},{"$f":"'Min X+29'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+29'!C15","v":2.7},{"$f":"'Min X+29'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+29'!M14","v":124.68216825053103},{"$f":"'Min X+29'!G15*W15","v":0},{"$f":"'Min X+29'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+29'!I15","v":2.7},{"$f":"'Min X+29'!J15","v":3.3000000000000003},242.96464643572682,118.88980295087508,124.07484348485174,7.7052762944044241E-3,7.3247656792980731E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L15","v":119.75804087503197},{"$f":"'Min X+29'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+29'!C16","v":4.5},{"$f":"'Min X+29'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+29'!M15","v":124.89422836370652},{"$f":"'Min X+29'!G16*W16","v":0},{"$f":"'Min X+29'!H16*V16","v":6.26325E-5},{"$f":"'Min X+29'!I16","v":4.5},{"$f":"'Min X+29'!J16","v":3.3000000000000003},247.03501585526158,120.94860992931306,126.08640592594853,9.4309457189087655E-3,7.8224377579898478E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L16","v":120.99977991606504},{"$f":"'Min X+29'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+29'!C17","v":5.4},{"$f":"'Min X+29'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+29'!M16","v":126.1346975152186},{"$f":"'Min X+29'!G17*W17","v":0},{"$f":"'Min X+29'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+29'!I17","v":5.4},{"$f":"'Min X+29'!J17","v":3.3000000000000003},250.21466849229915,121.9885995364008,128.22606895589834,1.118037966424441E-2,8.6285593202723165E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L17","v":121.21691833302793},{"$f":"'Min X+29'!B18*U18","v":1.043742E-4},{"$f":"'Min X+29'!C18","v":5.4},{"$f":"'Min X+29'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+29'!M17","v":127.49777863834159},{"$f":"'Min X+29'!G18*W18","v":0},{"$f":"'Min X+29'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+29'!I18","v":5.4},{"$f":"'Min X+29'!J18","v":3.3000000000000003},250.69247315676077,121.10426641415046,129.58820674261031,1.2651918877475124E-2,9.571895731273497E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L18","v":119.15393378945693},{"$f":"'Min X+29'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+29'!C19","v":1.8},{"$f":"'Min X+29'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+29'!M18","v":127.74748549458219},{"$f":"'Min X+29'!G19*W19","v":0},{"$f":"'Min X+29'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+29'!I19","v":1.8},{"$f":"'Min X+29'!J19","v":2.2000000000000002},241.67651884507598,114.33978935662896,127.33672948844701,1.4144432827980166E-2,1.0756006135181535E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L19","v":112.02189022823453},{"$f":"'Min X+29'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+29'!C20","v":3.6},{"$f":"'Min X+29'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+29'!M19","v":125.14902397621162},{"$f":"'Min X+29'!G20*W20","v":0},{"$f":"'Min X+29'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+29'!I20","v":3.6},{"$f":"'Min X+29'!J20","v":2.2000000000000002},239.94356502824451,113.40629536123728,126.53726966700721,1.559486699722889E-2,1.1754309204405735E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L20","v":110.36037028626653},{"$f":"'Min X+29'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+29'!C21","v":3.6},{"$f":"'Min X+29'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+29'!M20","v":123.66230033301814},{"$f":"'Min X+29'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+29'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+29'!I21","v":3.6},{"$f":"'Min X+29'!J21","v":0},238.9907614410059,111.74146716057987,127.24929428042603,1.8903125686649792E-2,1.3006052592109834E-2,3.9920907408236568E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L21","v":108.45390219754756},{"$f":"'Min X+29'!B22*U22","v":2.180913E-4},{"$f":"'Min X+29'!C22","v":5.4},{"$f":"'Min X+29'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+29'!M21","v":124.14604216841853},{"$f":"'Min X+29'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+29'!H22*V22","v":1.165731E-4},{"$f":"'Min X+29'!I22","v":5.4},{"$f":"'Min X+29'!J22","v":11},229.06181942445747,110.53024934502723,118.53157007943024,2.3652852520336005E-2,1.447208898830327E-2,0.19983595153844685,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L22","v":106.89065750327113},{"$f":"'Min X+29'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+29'!C23","v":5.4},{"$f":"'Min X+29'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+29'!M22","v":115.09567814986062},{"$f":"'Min X+29'!G23*W23","v":2.911706933333333},{"$f":"'Min X+29'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+29'!I23","v":5.4},{"$f":"'Min X+29'!J23","v":8.8000000000000007},217.34115321413159,105.66017307874208,111.68098013538952,3.0484424529067404E-2,1.4698014471108439E-2,0.335124884065651,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L23","v":101.91440089909382},{"$f":"'Min X+29'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+29'!C24","v":9},{"$f":"'Min X+29'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+29'!M23","v":108.14429348278196},{"$f":"'Min X+29'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+29'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+29'!I24","v":9},{"$f":"'Min X+29'!J24","v":8.8000000000000007},211.50568637733602,103.17639390041788,108.32929247691813,3.8006998675939603E-2,1.5001005863840447E-2,0.54585264738374384,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L24","v":99.433282917248391},{"$f":"'Min X+29'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+29'!C25","v":8.1},{"$f":"'Min X+29'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+29'!M24","v":104.79429040026245},{"$f":"'Min X+29'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+29'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+29'!I25","v":8.1},{"$f":"'Min X+29'!J25","v":9.9},201.66505081240268,98.686418251040379,102.97863256136229,4.6864666208006799E-2,1.5657838900155215E-2,1.0400479816153096,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L25","v":94.933431197326826},{"$f":"'Min X+29'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+29'!C26","v":7.2},{"$f":"'Min X+29'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+29'!M25","v":99.433162035320436},{"$f":"'Min X+29'!G26*W26","v":15.306837000000002},{"$f":"'Min X+29'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+29'!I26","v":7.2},{"$f":"'Min X+29'!J26","v":9.9},191.09864365998118,94.381312109918838,96.717331550062326,5.2119087407985668E-2,1.5830485258105872E-2,1.5220072036692385,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L26","v":90.824731854878308},{"$f":"'Min X+29'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+29'!C27","v":6.3},{"$f":"'Min X+29'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+29'!M26","v":93.356097349129584},{"$f":"'Min X+29'!G27*W27","v":21.305263666666665},{"$f":"'Min X+29'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+29'!I27","v":7.2},{"$f":"'Min X+29'!J27","v":8.8000000000000007},181.1123677364605,89.372067429292628,91.740300307167871,5.266442558567265E-2,1.5797041961713928E-2,1.9889762689142068,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L27","v":86.221237096994386},{"$f":"'Min X+29'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+29'!C28","v":9.9},{"$f":"'Min X+29'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+29'!M27","v":88.761306630547651},{"$f":"'Min X+29'!G28*W28","v":31.265836333333329},{"$f":"'Min X+29'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+29'!I28","v":9.9},{"$f":"'Min X+29'!J28","v":9.9},176.01666552489576,87.271220355663274,88.745445169232482,5.0016741331121141E-2,1.5861461315167608E-2,2.7751964858435172,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L28","v":84.744905817924177},{"$f":"'Min X+29'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+29'!C29","v":9},{"$f":"'Min X+29'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+29'!M28","v":86.355948789858374},{"$f":"'Min X+29'!G29*W29","v":36.286725666666669},{"$f":"'Min X+29'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+29'!I29","v":9},{"$f":"'Min X+29'!J29","v":8.8000000000000007},165.93618956553814,79.396528002009333,86.539661563528796,4.8377815914843462E-2,1.6287226329574113E-2,3.1335746234223065,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L29","v":77.391984172342845},{"$f":"'Min X+29'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+29'!C30","v":12.6},{"$f":"'Min X+29'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+29'!M29","v":84.642953074773814},{"$f":"'Min X+29'!G30*W30","v":47.599154666666664},{"$f":"'Min X+29'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+29'!I30","v":12.6},{"$f":"'Min X+29'!J30","v":7.7000000000000011},169.5744543064223,80.048417318383216,89.526036988039095,4.3566853959617464E-2,1.6916086734711792E-2,4.0289330148495672,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L30","v":78.95298753552909},{"$f":"'Min X+29'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+29'!C31","v":12.6},{"$f":"'Min X+29'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+29'!M30","v":88.489159795141788},{"$f":"'Min X+29'!G31*W31","v":57.346027999999997},{"$f":"'Min X+29'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+29'!I31","v":13.5},{"$f":"'Min X+29'!J31","v":8.8000000000000007},173.67953936170608,80.509111834589106,93.170427527116985,4.3875700939977641E-2,1.8732268024804571E-2,5.0745018353086753,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L31","v":80.13965623075002},{"$f":"'Min X+29'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+29'!C32","v":11.700000000000001},{"$f":"'Min X+29'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+29'!M31","v":92.820599578780715},{"$f":"'Min X+29'!G32*W32","v":63.288791000000003},{"$f":"'Min X+29'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+29'!I32","v":11.700000000000001},{"$f":"'Min X+29'!J32","v":9.9},170.99538027762432,76.395712289369641,94.59966798825468,4.394394138037333E-2,2.0931590526037578E-2,5.8745035272361408,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L32","v":77.043663054360209},{"$f":"'Min X+29'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+29'!C33","v":13.5},{"$f":"'Min X+29'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+29'!M32","v":95.213393973778707},{"$f":"'Min X+29'!G33*W33","v":79.520256666666668},{"$f":"'Min X+29'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+29'!I33","v":13.5},{"$f":"'Min X+29'!J33","v":12.100000000000001},170.59216487491599,74.001720297362539,96.590444577553455,4.1942756997676599E-2,2.2949396225237801E-2,7.5713935268993362,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L33","v":75.293932103480174},{"$f":"'Min X+29'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+29'!C34","v":13.5},{"$f":"'Min X+29'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+29'!M33","v":97.814773231728182},{"$f":"'Min X+29'!G34*W34","v":91.27938833333333},{"$f":"'Min X+29'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+29'!I34","v":13.5},{"$f":"'Min X+29'!J34","v":9.9},173.64210109022491,72.252657451309162,101.38944363891575,4.1274652171013705E-2,2.5329592812420872E-2,8.9284726705558555,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L34","v":74.61673169161898},{"$f":"'Min X+29'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+29'!C35","v":18.900000000000002},{"$f":"'Min X+29'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+29'!M34","v":103.62997527179802},{"$f":"'Min X+29'!G35*W35","v":105.91664},{"$f":"'Min X+29'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+29'!I35","v":17.100000000000001},{"$f":"'Min X+29'!J35","v":14.3},178.97566692433199,72.574598563131957,106.40106836120003,4.2133128487028597E-2,2.8906910597978171E-2,10.976138784071933,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L35","v":93.451013776477737},{"$f":"'Min X+29'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+29'!C36","v":18},{"$f":"'Min X+29'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+29'!M35","v":104.14925431938896},{"$f":"'Min X+29'!G36*W36","v":104.56649999999999},{"$f":"'Min X+29'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+29'!I36","v":18},{"$f":"'Min X+29'!J36","v":13.200000000000001},202.71325273205019,93.795417308284172,108.91783542376604,5.5596468193564279E-2,3.1418895622919198E-2,10.890523001788385,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L36","v":110.71870964623402},{"$f":"'Min X+29'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+29'!C37","v":15.3},{"$f":"'Min X+29'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+29'!M36","v":149.95583952723518},{"$f":"'Min X+29'!G37*W37","v":109.80175999999999},{"$f":"'Min X+29'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+29'!I37","v":15.3},{"$f":"'Min X+29'!J37","v":14.3},260.35529301005226,109.4485264263333,150.90676658371899,7.0183219900715882E-2,4.9072943516200042E-2,16.465415102367988,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L37","v":99.36395697745462},{"$f":"'Min X+29'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+29'!C38","v":18},{"$f":"'Min X+29'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+29'!M37","v":134.0990154112805},{"$f":"'Min X+29'!G38*W38","v":105.63626333333332},{"$f":"'Min X+29'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+29'!I38","v":17.100000000000001},{"$f":"'Min X+29'!J38","v":15.400000000000002},236.54824550951793,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":100.79701157215131},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":135.75123393736661},6.6945405303319327E-2,{"$f":"F38*H38","v":4.7781473913893487E-2},{"$f":"G38*F38/1000","v":14.16571890472675},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L38","v":133.18378449471771},{"$f":"'Min X+29'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+29'!C39","v":15.3},{"$f":"'Min X+29'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+29'!M38","v":154.87320171248629},{"$f":"'Min X+29'!G39*W39","v":94.069126666666662},{"$f":"'Min X+29'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+29'!I39","v":14.4},{"$f":"'Min X+29'!J39","v":15.400000000000002},287.90192069152977,134.08880964966573,153.81311104186406,9.4974845051974954E-2,6.009067062222323E-2,14.56878682916409,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L39","v":140.04430561913887},{"$f":"'Min X+29'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+29'!C40","v":13.5},{"$f":"'Min X+29'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+29'!M39","v":149.64092497005427},{"$f":"'Min X+29'!G40*W40","v":90.428789999999992},{"$f":"'Min X+29'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+29'!I40","v":12.6},{"$f":"'Min X+29'!J40","v":16.5},284.81634342556811,139.13888113064235,145.67746229492573,0.10542448849650055,6.3462675128545656E-2,13.531847779522794,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L40","v":150.91756376937047},{"$f":"'Min X+29'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+29'!C41","v":13.5},{"$f":"'Min X+29'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+29'!M40","v":186.37177670202351},{"$f":"'Min X+29'!G41*W41","v":78.359502333333324},{"$f":"'Min X+29'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+29'!I41","v":12.6},{"$f":"'Min X+29'!J41","v":16.5},333.48270532399556,151.09735752235076,182.38534780164483,0.12020624701972576,8.6428900378674803E-2,14.603999671349689,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L41","v":150.11589219615061},{"$f":"'Min X+29'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+29'!C42","v":15.3},{"$f":"'Min X+29'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+29'!M41","v":156.83840753189921},{"$f":"'Min X+29'!G42*W42","v":69.060110666666645},{"$f":"'Min X+29'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+29'!I42","v":14.4},{"$f":"'Min X+29'!J42","v":16.5},307.8476960997022,153.18894526581397,154.65875083388823,0.12694693033665064,7.9656698010978161E-2,10.831277780936723,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L42","v":176.00015085618165},{"$f":"'Min X+29'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+29'!C43","v":10.8},{"$f":"'Min X+29'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+29'!M42","v":192.83386511101634},{"$f":"'Min X+29'!G43*W43","v":55.683401333333322},{"$f":"'Min X+29'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+29'!I43","v":10.8},{"$f":"'Min X+29'!J43","v":16.5},362.66781095003859,175.6411038010566,187.02670714898198,0.15904705512506179,0.10715796203436363,10.737645501634585,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L43","v":156.70914388187279},{"$f":"'Min X+29'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+29'!C44","v":11.700000000000001},{"$f":"'Min X+29'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+29'!M43","v":159.02145040447635},{"$f":"'Min X+29'!G44*W44","v":44.269151333333326},{"$f":"'Min X+29'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+29'!I44","v":10.8},{"$f":"'Min X+29'!J44","v":16.5},310.48133292803959,157.25655410424338,153.22477882379621,0.15258977762939319,9.6671580680144892E-2,7.0397446532019243,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L44","v":168.7949894633341},{"$f":"'Min X+29'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+29'!C45","v":9},{"$f":"'Min X+29'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+29'!M44","v":167.82911641828858},{"$f":"'Min X+29'!G45*W45","v":35.926175333333333},{"$f":"'Min X+29'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+29'!I45","v":9},{"$f":"'Min X+29'!J45","v":3.3000000000000003},342.23390683947724,168.81625345754142,173.41765338193582,0.17873600579266244,0.1114630363527407,6.0294582624818478,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L45","v":188.22247881026945},{"$f":"'Min X+29'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+29'!C46","v":10.8},{"$f":"'Min X+29'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+29'!M45","v":199.82269448810899},{"$f":"'Min X+29'!G46*W46","v":27.530689666666667},{"$f":"'Min X+29'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+29'!I46","v":10.8},{"$f":"'Min X+29'!J46","v":5.5},394.98122671862473,190.0034444528448,204.97778226577989,0.21903435742465144,0.14491222232912193,5.5012565903092732,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L46","v":196.70620211101087},{"$f":"'Min X+29'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+29'!C47","v":12.6},{"$f":"'Min X+29'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+29'!M46","v":210.74147136533989},{"$f":"'Min X+29'!G47*W47","v":17.944974333333331},{"$f":"'Min X+29'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+29'!I47","v":12.6},{"$f":"'Min X+29'!J47","v":8.8000000000000007},413.52653097615337,199.15198617059067,214.37454480556266,0.2542159404201686,0.16692655977719986,3.7817502946199255,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L47","v":198.18841858813272},{"$f":"'Min X+29'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+29'!C48","v":8.1},{"$f":"'Min X+29'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+29'!M47","v":226.18028873294608},{"$f":"'Min X+29'!G48*W48","v":11.733950333333333},{"$f":"'Min X+29'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+29'!I48","v":7.2},{"$f":"'Min X+29'!J48","v":8.8000000000000007},422.68632564190341,198.30170648324253,224.38461915866091,0.28671210489019755,0.19566957428515649,2.6539882743713821,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L48","v":213.13507907679249},{"$f":"'Min X+29'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+29'!C49","v":9.9},{"$f":"'Min X+29'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+29'!M48","v":207.46935502404352},{"$f":"'Min X+29'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+29'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+29'!I49","v":9.9},{"$f":"'Min X+29'!J49","v":8.8000000000000007},422.2605266139297,213.88762300991479,208.37290360401491,0.34745606687769703,0.19645142002859628,1.428527733638856,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L49","v":207.8406486057863},{"$f":"'Min X+29'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+29'!C50","v":9.9},{"$f":"'Min X+29'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+29'!M49","v":209.77472934961116},{"$f":"'Min X+29'!G50*W50","v":4.298202166666667},{"$f":"'Min X+29'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+29'!I50","v":9.9},{"$f":"'Min X+29'!J50","v":7.7000000000000011},421.41521165466276,209.65828421650642,211.75692743815634,0.38236438927990285,0.21780191145485281,0.90165419620241227,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L50","v":211.25134513603479},{"$f":"'Min X+29'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+29'!C51","v":9},{"$f":"'Min X+29'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+29'!M50","v":192.60175308622769},{"$f":"'Min X+29'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+29'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+29'!I51","v":9},{"$f":"'Min X+29'!J51","v":7.7000000000000011},404.6971608051519,211.01497062618435,193.68219017896755,0.43637450985042736,0.2195629072601625,0.44087413125373148,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L51","v":185.28564307266694},{"$f":"'Min X+29'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+29'!C52","v":7.2},{"$f":"'Min X+29'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+29'!M51","v":178.29907454373509},{"$f":"'Min X+29'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+29'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+29'!I52","v":7.2},{"$f":"'Min X+29'!J52","v":6.6000000000000005},364.13695669379149,185.46113824862195,178.67581844516951,0.42450482404498369,0.22325609856558323,0.23582041237420379,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L52","v":156.18605126931158},{"$f":"'Min X+29'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+29'!C53","v":4.5},{"$f":"'Min X+29'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+29'!M52","v":177.31501721956383},{"$f":"'Min X+29'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+29'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+29'!I53","v":5.4},{"$f":"'Min X+29'!J53","v":6.6000000000000005},330.66382302375905,154.79284764519906,175.87097537855999,0.39320362411251203,0.24404184100384479,0.12906909579971565,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L53","v":183.2121767650662},{"$f":"'Min X+29'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+29'!C54","v":4.5},{"$f":"'Min X+29'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+29'!M53","v":178.25579729729324},{"$f":"'Min X+29'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+29'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+29'!I54","v":4.5},{"$f":"'Min X+29'!J54","v":4.4000000000000004},359.79156380300526,181.70535440589387,178.08620939711139,0.50682235917232876,0.26958790018183981,0.12323839146950681,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L54","v":162.09410506655871},{"$f":"'Min X+29'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+29'!C55","v":5.4},{"$f":"'Min X+29'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+29'!M54","v":179.87924275521814},{"$f":"'Min X+29'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+29'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+29'!I55","v":5.4},{"$f":"'Min X+29'!J55","v":4.4000000000000004},338.77761373970736,158.19716811132008,180.58044562838725,0.49693695523862719,0.29879712683088555,0.16583072186383369,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L55","v":141.54675817015246},{"$f":"'Min X+29'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+29'!C56","v":2.7},{"$f":"'Min X+29'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+29'!M55","v":153.89086946741611},{"$f":"'Min X+29'!G56*W56","v":0},{"$f":"'Min X+29'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+29'!I56","v":2.7},{"$f":"'Min X+29'!J56","v":4.4000000000000004},290.17151066368513,138.26137193661251,151.91013872707259,0.48538623353993321,0.28073074034350204,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L56","v":132.07453737404657},{"$f":"'Min X+29'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+29'!C57","v":2.7},{"$f":"'Min X+29'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+29'!M56","v":153.59853067617672},{"$f":"'Min X+29'!G57*W57","v":0},{"$f":"'Min X+29'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+29'!I57","v":2.7},{"$f":"'Min X+29'!J57","v":4.4000000000000004},283.65577272344535,132.06508189927206,151.59069082417329,0.5094554747745067,0.3078398520034169,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L57","v":148.86593995060787},{"$f":"'Min X+29'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+29'!C58","v":2.7},{"$f":"'Min X+29'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+29'!M57","v":147.30709756665496},{"$f":"'Min X+29'!G58*W58","v":0},{"$f":"'Min X+29'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+29'!I58","v":2.7},{"$f":"'Min X+29'!J58","v":4.4000000000000004},292.90104232294863,147.61857539830521,145.28246692464342,0.64736455230264245,0.32463064201152997,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L58","v":115.06242027979582},{"$f":"'Min X+29'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+29'!C59","v":2.7},{"$f":"'Min X+29'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+29'!M58","v":144.32861325611509},{"$f":"'Min X+29'!G59*W59","v":0},{"$f":"'Min X+29'!H59*V59","v":2.425647E-3},{"$f":"'Min X+29'!I59","v":2.7},{"$f":"'Min X+29'!J59","v":4.4000000000000004},257.27783235991046,114.99930937155426,142.27852298835623,0.56311090824155408,0.35009026775885582,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L59","v":100.10332169470325},{"$f":"'Min X+29'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+29'!C60","v":4.5},{"$f":"'Min X+29'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+29'!M59","v":107.02433322479688},{"$f":"'Min X+29'!G60*W60","v":0},{"$f":"'Min X+29'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+29'!I60","v":4.5},{"$f":"'Min X+29'!J60","v":3.3000000000000003},207.59308553903458,99.654905021153056,107.93818051788151,0.54841667355019241,0.28615270691537925,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L60","v":116.12059795375498},{"$f":"'Min X+29'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+29'!C61","v":4.5},{"$f":"'Min X+29'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+29'!M60","v":118.74699006419327},{"$f":"'Min X+29'!G61*W61","v":0},{"$f":"'Min X+29'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+29'!I61","v":4.5},{"$f":"'Min X+29'!J61","v":3.3000000000000003},236.20998666757271,116.61348752369624,119.59649914387647,0.70711043005874574,0.35049092031679835,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L61","v":95.362064306040722},{"$f":"'Min X+29'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+29'!C62","v":3.6},{"$f":"'Min X+29'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+29'!M61","v":105.36805152973285},{"$f":"'Min X+29'!G62*W62","v":0},{"$f":"'Min X+29'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+29'!I62","v":3.6},{"$f":"'Min X+29'!J62","v":3.3000000000000003},201.44294104596912,96.118677914632329,105.32426313133681,0.64338639140838794,0.34378839839604325,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L62","v":97.766231351282897},{"$f":"'Min X+29'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+29'!C63","v":3.6},{"$f":"'Min X+29'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+29'!M62","v":105.53936098207267},{"$f":"'Min X+29'!G63*W63","v":0},{"$f":"'Min X+29'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+29'!I63","v":2.7},{"$f":"'Min X+29'!J63","v":3.3000000000000003},201.89258528822029,97.334480461485356,104.55810482673495,0.7317508897975451,0.38125615533771695,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L63","v":100.17935364156072},{"$f":"'Min X+29'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+29'!C64","v":1.8},{"$f":"'Min X+29'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+29'!M63","v":100.34347398648144},{"$f":"'Min X+29'!G64*W64","v":0},{"$f":"'Min X+29'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+29'!I64","v":1.8},{"$f":"'Min X+29'!J64","v":3.3000000000000003},196.28561229376345,97.843979339728136,98.441632954035313,0.83537430183258454,0.40184103244613556,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L64","v":126.5288287141059},{"$f":"'Min X+29'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+29'!C65","v":2.7},{"$f":"'Min X+29'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+29'!M64","v":111.32546271781681},{"$f":"'Min X+29'!G65*W65","v":0},{"$f":"'Min X+29'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+29'!I65","v":2.7},{"$f":"'Min X+29'!J65","v":2.2000000000000002},237.17906112307719,125.84856640804361,111.33049471503357,1.1802623060622954,0.49496800278324177,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L65","v":121.33860553855497},{"$f":"'Min X+29'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+29'!C66","v":1.8},{"$f":"'Min X+29'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+29'!M65","v":115.37512058896763},{"$f":"'Min X+29'!G66*W66","v":0},{"$f":"'Min X+29'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+29'!I66","v":1.8},{"$f":"'Min X+29'!J66","v":2.2000000000000002},234.07278640802647,119.66789731493432,114.40488909309215,1.2707082236206506,0.57023149587548128,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L66","v":113.93324565773131},{"$f":"'Min X+29'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+29'!C67","v":2.7},{"$f":"'Min X+29'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+29'!M66","v":117.48404825083702},{"$f":"'Min X+29'!G67*W67","v":0},{"$f":"'Min X+29'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+29'!I67","v":2.7},{"$f":"'Min X+29'!J67","v":2.2000000000000002},230.42899742986557,113.09128639871571,117.33771103114987,1.3419592590155955,0.64633721968715763,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L67","v":134.85071342527414},{"$f":"'Min X+29'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+29'!C68","v":1.8},{"$f":"'Min X+29'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+29'!M67","v":139.14281250743619},{"$f":"'Min X+29'!G68*W68","v":0},{"$f":"'Min X+29'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+29'!I68","v":1.8},{"$f":"'Min X+29'!J68","v":2.2000000000000002},270.55764166844745,132.66802680846519,137.88961485998226,1.7826866168089852,0.85319764745396465,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L68","v":119.91778763444505},{"$f":"'Min X+29'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+29'!C69","v":1.8},{"$f":"'Min X+29'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+29'!M68","v":105.2952285105944},{"$f":"'Min X+29'!G69*W69","v":0},{"$f":"'Min X+29'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+29'!I69","v":1.8},{"$f":"'Min X+29'!J69","v":3.3000000000000003},221.92374977355686,118.84892711698653,103.07482265657033,1.7688605174585215,0.72040585402406143,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L69","v":117.18320098887665},{"$f":"'Min X+29'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+29'!C70","v":0},{"$f":"'Min X+29'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+29'!M69","v":113.40123955742747},{"$f":"'Min X+29'!G70*W70","v":0},{"$f":"'Min X+29'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+29'!I70","v":0},{"$f":"'Min X+29'!J70","v":0},227.80102903759217,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":115.26657259182996},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":112.53445644576222},1.9166283970466977,{"$f":"F70*H70","v":0.86678311166525401},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L70","v":127.20380105342545},{"$f":"'Min X+29'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+29'!C71","v":0},{"$f":"'Min X+29'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+29'!M70","v":133.83741362066297},{"$f":"'Min X+29'!G71*W71","v":0},{"$f":"'Min X+29'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+29'!I71","v":0},{"$f":"'Min X+29'!J71","v":0},{"$f":"L71+M71","v":255.39857505363722},122.70517211250903,132.6934029411282,2.2986289409164145,1.144010679534778,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L71","v":130.14397063408927},{"$f":"'Min X+29'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+29'!C72","v":2.7},{"$f":"'Min X+29'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+29'!M71","v":141.87067371085686},{"$f":"'Min X+29'!G72*W72","v":0},{"$f":"'Min X+29'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+29'!I72","v":2.7},{"$f":"'Min X+29'!J72","v":2.2000000000000002},269.06208582885245,128.04890275534888,141.01318307350357,2.5950678787403936,1.3574906373532882,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L72","v":134.61227114042143},{"$f":"'Min X+29'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+29'!C73","v":1.8},{"$f":"'Min X+29'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+29'!M72","v":161.24424954846626},{"$f":"'Min X+29'!G73*W73","v":0},{"$f":"'Min X+29'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+29'!I73","v":1.8},{"$f":"'Min X+29'!J73","v":2.2000000000000002},291.46877164265618,132.35271721274651,159.11605442990964,2.9595539276749263,1.7281951185566509,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L73","v":123.71536577883082},{"$f":"'Min X+29'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+29'!C74","v":0.9},{"$f":"'Min X+29'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+29'!M73","v":165.25407045335479},{"$f":"'Min X+29'!G74*W74","v":0},{"$f":"'Min X+29'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+29'!I74","v":0.9},{"$f":"'Min X+29'!J74","v":2.2000000000000002},282.49032912923724,120.5205704755561,161.96975865368111,2.9947953032747328,1.9843117996736972,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L74","v":137.49983229259433},{"$f":"'Min X+29'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+29'!C75","v":0.9},{"$f":"'Min X+29'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+29'!M74","v":177.86480655155185},{"$f":"'Min X+29'!G75*W75","v":0},{"$f":"'Min X+29'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+29'!I75","v":0.9},{"$f":"'Min X+29'!J75","v":2.2000000000000002},307.81429423845668,133.6417994386417,174.17249479981498,3.6580328539526512,2.392311751736881,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L75","v":152.9149109180874},{"$f":"'Min X+29'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+29'!C76","v":0.9},{"$f":"'Min X+29'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+29'!M75","v":182.47836693535197},{"$f":"'Min X+29'!G76*W76","v":0},{"$f":"'Min X+29'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+29'!I76","v":0.9},{"$f":"'Min X+29'!J76","v":2.2000000000000002},326.67784364692864,148.24812549730839,178.42971814962024,4.4667854207790167,2.7486487857317483,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L76","v":127.42350130289246},{"$f":"'Min X+29'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+29'!C77","v":1.8},{"$f":"'Min X+29'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+29'!M76","v":162.66517976543741},{"$f":"'Min X+29'!G77*W77","v":0},{"$f":"'Min X+29'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+29'!I77","v":1.8},{"$f":"'Min X+29'!J77","v":2.2000000000000002},283.55622059422888,124.03454199080451,159.52167860342436,4.0889593120879475,2.7435011620130814,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L77","v":142.58026471014279},{"$f":"'Min X+29'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+29'!C78","v":0.9},{"$f":"'Min X+29'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+29'!M77","v":194.00392512688035},{"$f":"'Min X+29'!G78*W78","v":0},{"$f":"'Min X+29'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+29'!I78","v":0.9},{"$f":"'Min X+29'!J78","v":2.2000000000000002},326.38769108012468,137.34752309512419,189.04016798500052,5.0327416150185957,3.6637571418798309,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L78","v":156.2241134581989},{"$f":"'Min X+29'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+29'!C79","v":0.9},{"$f":"'Min X+29'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+29'!M78","v":190.55408330136393},{"$f":"'Min X+29'!G79*W79","v":0},{"$f":"'Min X+29'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+29'!I79","v":0.9},{"$f":"'Min X+29'!J79","v":2.2000000000000002},334.086547608366,148.85981956970053,185.22672803866544,6.0642938884983799,4.0273552626985145,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L79","v":139.57707732103864},{"$f":"'Min X+29'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+29'!C80","v":0.9},{"$f":"'Min X+29'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+29'!M79","v":196.01639977856749},{"$f":"'Min X+29'!G80*W80","v":0},{"$f":"'Min X+29'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+29'!I80","v":0.9},{"$f":"'Min X+29'!J80","v":2.2000000000000002},323.51532386735494,133.43212903545063,190.08319483190428,5.9449482855880262,4.6332049466632395,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L80","v":153.65377929111807},{"$f":"'Min X+29'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+29'!C81","v":1.8},{"$f":"'Min X+29'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+29'!M80","v":217.45234459686523},{"$f":"'Min X+29'!G81*W81","v":0},{"$f":"'Min X+29'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+29'!I81","v":1.8},{"$f":"'Min X+29'!J81","v":2.2000000000000002},358.49027601853896,147.19467840958723,211.29559760895174,7.1591008815308488,5.7567469879135187,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L81","v":157.91422793288604},{"$f":"'Min X+29'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+29'!C82","v":0.9},{"$f":"'Min X+29'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+29'!M81","v":199.56818795921154},{"$f":"'Min X+29'!G82*W82","v":0},{"$f":"'Min X+29'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+29'!I82","v":0.9},{"$f":"'Min X+29'!J82","v":2.2000000000000002},342.00768199320362,149.6707670497681,192.33691494343552,8.0434608831179322,5.9312730157760427,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L82","v":148.49250428596457},{"$f":"'Min X+29'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+29'!C83","v":0.9},{"$f":"'Min X+29'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+29'!M82","v":195.18298500399331},{"$f":"'Min X+29'!G83*W83","v":0},{"$f":"'Min X+29'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+29'!I83","v":0.9},{"$f":"'Min X+29'!J83","v":2.2000000000000002},327.35746544589085,140.00588071537948,187.35158473051135,8.2866235705851086,6.5314002734819905,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L83","v":135.90909014555459},{"$f":"'Min X+29'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+29'!C84","v":0},{"$f":"'Min X+29'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+29'!M83","v":188.51502087337877},{"$f":"'Min X+29'!G84*W84","v":0},{"$f":"'Min X+29'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+29'!I84","v":0},{"$f":"'Min X+29'!J84","v":1.1000000000000001},307.85965161539065,127.56942371263405,180.29022790275658,8.3396664329205397,7.1247929706222077,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L84","v":138.43314711982293},{"$f":"'Min X+29'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+29'!C85","v":2.7},{"$f":"'Min X+29'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+29'!M84","v":174.83823042288645},{"$f":"'Min X+29'!G85*W85","v":0},{"$f":"'Min X+29'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+29'!I85","v":2.7},{"$f":"'Min X+29'!J85","v":1.1000000000000001},300.71722853257722,131.76454448630975,168.95268404626751,9.3686026335131665,7.4855463766189558,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L85","v":106.34753696669529},{"$f":"'Min X+29'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+29'!C86","v":0},{"$f":"'Min X+29'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+29'!M85","v":138.63743190635725},{"$f":"'Min X+29'!G86*W86","v":0},{"$f":"'Min X+29'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+29'!I86","v":0},{"$f":"'Min X+29'!J86","v":0},230.28765792269621,98.392014289584424,131.89564363311177,7.95552267711086,6.7417882732454721,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L86","v":93.166011967972722},{"$f":"'Min X+29'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+29'!C87","v":0},{"$f":"'Min X+29'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+29'!M86","v":134.56008323197432},{"$f":"'Min X+29'!G87*W87","v":0},{"$f":"'Min X+29'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+29'!I87","v":0},{"$f":"'Min X+29'!J87","v":0},212.55781828475375,85.445299999541604,127.11251828521216,7.7207119684311225,7.4475649467621574,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L87","v":75.486609933423082},{"$f":"'Min X+29'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+29'!C88","v":0},{"$f":"'Min X+29'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+29'!M87","v":102.65294189730038},{"$f":"'Min X+29'!G88*W88","v":0},{"$f":"'Min X+29'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+29'!I88","v":0},{"$f":"'Min X+29'!J88","v":0},164.7172843405113,68.538965647608123,96.178318692903176,6.9476442858149543,6.4746232043972087,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L88","v":70.207781289158191},{"$f":"'Min X+29'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+29'!C89","v":0.9},{"$f":"'Min X+29'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+29'!M88","v":106.61414862783545},{"$f":"'Min X+29'!G89*W89","v":0},{"$f":"'Min X+29'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+29'!I89","v":0.9},{"$f":"'Min X+29'!J89","v":0},163.78297096246087,63.924159002301479,99.858811960159372,7.183622286856715,7.6553366676760861,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L89","v":58.529037520221344},{"$f":"'Min X+29'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+29'!C90","v":0},{"$f":"'Min X+29'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+29'!M89","v":82.260067631530106},{"$f":"'Min X+29'!G90*W90","v":0},{"$f":"'Min X+29'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+29'!I90","v":0},{"$f":"'Min X+29'!J90","v":0},127.4195994582697,51.872861064753749,75.546738393515952,6.6561764554675964,6.713329238014154,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L90","v":51.807495310854996},{"$f":"'Min X+29'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+29'!C91","v":0},{"$f":"'Min X+29'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+29'!M90","v":70.727277798784968},{"$f":"'Min X+29'!G91*W91","v":0},{"$f":"'Min X+29'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+29'!I91","v":0},{"$f":"'Min X+29'!J91","v":0},109.44215728469361,45.268501422155467,64.173655862538141,6.5389938886995287,6.5536219362468282,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L91","v":44.127317800525709},{"$f":"'Min X+29'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+29'!C92","v":0},{"$f":"'Min X+29'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+29'!M91","v":57.998803207279479},{"$f":"'Min X+29'!G92*W92","v":0},{"$f":"'Min X+29'!H92*V92","v":0.105049539},{"$f":"'Min X+29'!I92","v":0},{"$f":"'Min X+29'!J92","v":0},89.866343952326986,37.960288284523948,51.906055667803045,6.1670295160017625,6.0927475394764308,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L92","v":36.00661563776201},{"$f":"'Min X+29'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+29'!C93","v":0},{"$f":"'Min X+29'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+29'!M92","v":49.148584910658741},{"$f":"'Min X+29'!G93*W93","v":0},{"$f":"'Min X+29'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+29'!I93","v":0},{"$f":"'Min X+29'!J93","v":0},73.756960649715438,30.450478436720417,43.306482212995029,5.5561372010415955,5.8421026976637123,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L93","v":33.20774518643487},{"$f":"'Min X+29'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+29'!C94","v":0},{"$f":"'Min X+29'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+29'!M93","v":44.409610837283253},{"$f":"'Min X+29'!G94*W94","v":0},{"$f":"'Min X+29'!H94*V94","v":0.1341807075},{"$f":"'Min X+29'!I94","v":0},{"$f":"'Min X+29'!J94","v":0},66.017729348657511,27.567031513320597,38.450697835336918,5.6407136731142726,5.9589130019463346,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L94","v":25.537232887292895},{"$f":"'Min X+29'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+29'!C95","v":0},{"$f":"'Min X+29'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+29'!M94","v":39.087448080913362},{"$f":"'Min X+29'!G95*W95","v":0},{"$f":"'Min X+29'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+29'!I95","v":0},{"$f":"'Min X+29'!J95","v":0},53.959684246540498,20.776141032117955,33.183543214422542,4.7610918551749402,5.9039048664908176,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L95","v":19.798037607703588},{"$f":"'Min X+29'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+29'!C96","v":0},{"$f":"'Min X+29'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+29'!M95","v":29.774682731335623},{"$f":"'Min X+29'!G96*W96","v":0},{"$f":"'Min X+29'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+29'!I96","v":0},{"$f":"'Min X+29'!J96","v":0},40.485583982160918,15.756902707701133,24.728681274459788,4.0411349000024543,5.0460014568758353,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L96","v":13.975302036738684},{"$f":"'Min X+29'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+29'!C97","v":0},{"$f":"'Min X+29'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+29'!M96","v":22.966280768498851},{"$f":"'Min X+29'!G97*W97","v":0},{"$f":"'Min X+29'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+29'!I97","v":0},{"$f":"'Min X+29'!J97","v":0},29.479050875749053,10.863806237344898,18.615244638404157,3.1114957993937868,4.3510361300946929,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L97","v":10.249660831434333},{"$f":"'Min X+29'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+29'!C98","v":0},{"$f":"'Min X+29'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+29'!M97","v":16.300736536055162},{"$f":"'Min X+29'!G98*W98","v":0},{"$f":"'Min X+29'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+29'!I98","v":0},{"$f":"'Min X+29'!J98","v":0},20.628255297598862,7.7657704020099914,12.862484895588869,2.4838904294243425,3.4382516404662931,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L98","v":7.8919971883686149},{"$f":"'Min X+29'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+29'!C99","v":0},{"$f":"'Min X+29'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+29'!M98","v":17.296005545070365},{"$f":"'Min X+29'!G99*W99","v":0},{"$f":"'Min X+29'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+29'!I99","v":0},{"$f":"'Min X+29'!J99","v":0},19.069646514849026,5.8172242936646903,13.252422221184334,2.0747728947039246,4.0435833238860308,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L99","v":5.9651641044585588},{"$f":"'Min X+29'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+29'!C100","v":0},{"$f":"'Min X+29'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+29'!M99","v":11.534026236529213},{"$f":"'Min X+29'!G100*W100","v":0},{"$f":"'Min X+29'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+29'!I100","v":0},{"$f":"'Min X+29'!J100","v":0},12.829533529685335,4.2699425499695636,8.5595909797157717,1.6952215544889953,2.9744352568134405,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L100","v":4.1204719346516452},{"$f":"'Min X+29'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+29'!C101","v":0},{"$f":"'Min X+29'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+29'!M100","v":10.033340106856736},{"$f":"'Min X+29'!G101*W101","v":0},{"$f":"'Min X+29'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+29'!I101","v":0},{"$f":"'Min X+29'!J101","v":0},10.053094562674881,2.8593449970801053,7.193749565594775,1.2611269375715399,2.8395905412619609,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L101","v":3.0432080892611024},{"$f":"'Min X+29'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+29'!C102","v":0},{"$f":"'Min X+29'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+29'!M101","v":7.1417879260102595},{"$f":"'Min X+29'!G102*W102","v":0},{"$f":"'Min X+29'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+29'!I102","v":0},{"$f":"'Min X+29'!J102","v":0},6.9793413749317148,2.04394174941923,4.9353996255124848,0.99926633984187241,2.2063883004977747,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L102","v":2.2149977022888501},{"$f":"'Min X+29'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+29'!C103","v":0},{"$f":"'Min X+29'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+29'!M102","v":5.1742998178036919},{"$f":"'Min X+29'!G103*W103","v":0},{"$f":"'Min X+29'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+29'!I103","v":0},{"$f":"'Min X+29'!J103","v":0},4.8767004237392229,1.4377685588041362,3.4389318649350864,0.77722914348471384,1.7353679528686052,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L103","v":1.4020566232248053},{"$f":"'Min X+29'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+29'!C104","v":0},{"$f":"'Min X+29'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+29'!M103","v":3.5464231650289024},{"$f":"'Min X+29'!G104*W104","v":0},{"$f":"'Min X+29'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+29'!I104","v":0},{"$f":"'Min X+29'!J104","v":0},3.140896170939901,0.87841855908033328,2.262477611859568,0.523638064144472,1.2839455531693345,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L104","v":0.93072088954480137},{"$f":"'Min X+29'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+29'!C105","v":0},{"$f":"'Min X+29'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+29'!M104","v":2.2975714806611434},{"$f":"'Min X+29'!G105*W105","v":0},{"$f":"'Min X+29'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+29'!I105","v":0},{"$f":"'Min X+29'!J105","v":0},1.9669556402420505,0.5622266174331102,1.4047290228089402,0.36849427211169117,0.89284245785220318,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+29'!L105","v":0.53604131964296498},{"$f":"'Min X+29'!B106*U106","v":1.05},{"$f":"'Min X+29'!C106","v":0},{"$f":"'Min X+29'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+29'!M105","v":1.2719942269695133},{"$f":"'Min X+29'!G106*W106","v":0},{"$f":"'Min X+29'!H106*V106","v":1.05},{"$f":"'Min X+29'!I106","v":0},{"$f":"'Min X+29'!J106","v":0},0,0,0,0.56284338562511327,1.3355939383179889,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10885.387220936889},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12239.805696047984},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":22757.476262524757},10684.075094913214,12073.401167611544,185.03892808965566,165.36812814778295,188.26090764185977,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":22757.47626252476},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+31","index":77,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+31",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":33}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+31"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":22573.473615324147},{"$f":"L107","v":10578.455743754639},11995.017871569504,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+30'!P107*106/206","v":96.872117524452122},{"$f":"'Min X+30'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+30'!C6","v":13.5},{"$f":"'Min X+30'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+30'!P107*100/206","v":91.388790117407652},{"$f":"'Min X+30'!G6*W6","v":0},{"$f":"'Min X+30'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+30'!I6","v":10.8},{"$f":"'Min X+30'!J6","v":9.9},{"$f":"L6+M6","v":187.01693586296329},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":94.832092353857732},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":92.184843509105576},{"$f":"B6*A6","v":0.14002517059437933},{"$f":"F6*H6","v":0.1039466083020715},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L6","v":99.030959682988012},{"$f":"'Min X+30'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+30'!C7","v":9},{"$f":"'Min X+30'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+30'!M6","v":96.14726112799697},{"$f":"'Min X+30'!G7*W7","v":0},{"$f":"'Min X+30'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+30'!I7","v":9},{"$f":"'Min X+30'!J7","v":12.100000000000001},{"$f":"L7+M7","v":192.24838763429125},99.216293626167868,93.032094008123366,1.46660568201499E-2,1.5167119873591225E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L7","v":103.66033215224246},{"$f":"'Min X+30'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+30'!C8","v":10.8},{"$f":"'Min X+30'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+30'!M7","v":97.225836073592006},{"$f":"'Min X+30'!G8*W8","v":0},{"$f":"'Min X+30'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+30'!I8","v":11.700000000000001},{"$f":"'Min X+30'!J8","v":9.9},196.9693870807165,97.950640958155574,99.018746122560927,9.691194086879934E-3,7.0899510310765126E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L8","v":102.52949541482488},{"$f":"'Min X+30'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+30'!C9","v":9},{"$f":"'Min X+30'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+30'!M8","v":103.33979991565002},{"$f":"'Min X+30'!G9*W9","v":0},{"$f":"'Min X+30'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+30'!I9","v":9},{"$f":"'Min X+30'!J9","v":8.8000000000000007},204.05088358034334,100.51688841626428,103.53399516407906,1.2606998560595627E-2,5.8047515709619343E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L9","v":105.03338482817068},{"$f":"'Min X+30'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+30'!C10","v":9},{"$f":"'Min X+30'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+30'!M9","v":107.79648652250226},{"$f":"'Min X+30'!G10*W10","v":0},{"$f":"'Min X+30'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+30'!I10","v":9},{"$f":"'Min X+30'!J10","v":9.9},211.01622709518676,104.12537725096479,106.89084984422199,8.0075772058840079E-3,5.6366782802616438E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L10","v":108.36478237895199},{"$f":"'Min X+30'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+30'!C11","v":9.9},{"$f":"'Min X+30'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+30'!M10","v":110.89192919105568},{"$f":"'Min X+30'!G11*W11","v":0},{"$f":"'Min X+30'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+30'!I11","v":9.9},{"$f":"'Min X+30'!J11","v":13.200000000000001},215.94651319444606,108.36047569158829,107.58603750285776,4.3066873636954991E-3,5.8916881979207891E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L11","v":112.58479319724849},{"$f":"'Min X+30'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+30'!C12","v":3.6},{"$f":"'Min X+30'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+30'!M11","v":111.57282402923855},{"$f":"'Min X+30'!G12*W12","v":0},{"$f":"'Min X+30'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+30'!I12","v":2.7},{"$f":"'Min X+30'!J12","v":1.1000000000000001},221.64781886220953,108.48103399100363,113.16678487120591,3.7592062448561273E-3,6.0391580326426102E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L12","v":111.87033623518433},{"$f":"'Min X+30'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+30'!C13","v":4.5},{"$f":"'Min X+30'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+30'!M12","v":116.36544223528117},{"$f":"'Min X+30'!G13*W13","v":0},{"$f":"'Min X+30'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+30'!I13","v":4.5},{"$f":"'Min X+30'!J13","v":3.3000000000000003},230.62509385991626,113.06605405126689,117.55903980864939,4.282183917444009E-3,6.4024266317851703E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L13","v":116.27550614995181},{"$f":"'Min X+30'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+30'!C14","v":3.6},{"$f":"'Min X+30'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+30'!M13","v":120.58791270714975},{"$f":"'Min X+30'!G14*W14","v":0},{"$f":"'Min X+30'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+30'!I14","v":3.6},{"$f":"'Min X+30'!J14","v":3.3000000000000003},237.45085576155205,116.56977405818738,120.88108170336467,5.7320917644272497E-3,6.8310037850782667E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L14","v":118.85788190238812},{"$f":"'Min X+30'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+30'!C15","v":2.7},{"$f":"'Min X+30'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+30'!M14","v":123.0404337311216},{"$f":"'Min X+30'!G15*W15","v":0},{"$f":"'Min X+30'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+30'!I15","v":2.7},{"$f":"'Min X+30'!J15","v":3.3000000000000003},239.58349318840965,117.15028777516866,122.43320541324098,7.594127219448331E-3,7.228317880619067E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L15","v":118.88980295087508},{"$f":"'Min X+30'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+30'!C16","v":4.5},{"$f":"'Min X+30'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+30'!M15","v":124.07484348485174},{"$f":"'Min X+30'!G16*W16","v":0},{"$f":"'Min X+30'!H16*V16","v":6.26325E-5},{"$f":"'Min X+30'!I16","v":4.5},{"$f":"'Min X+30'!J16","v":3.3000000000000003},245.34751274610989,120.0804403788927,125.26707236721718,9.3625719823814107E-3,7.7711176345649771E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L16","v":120.94860992931306},{"$f":"'Min X+30'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+30'!C17","v":5.4},{"$f":"'Min X+30'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+30'!M16","v":126.08640592594853},{"$f":"'Min X+30'!G17*W17","v":0},{"$f":"'Min X+30'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+30'!I17","v":5.4},{"$f":"'Min X+30'!J17","v":3.3000000000000003},250.11521494789076,121.9374342777556,128.17778067013515,1.1175651557468528E-2,8.625255813379324E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L17","v":121.9885995364008},{"$f":"'Min X+30'!B18*U18","v":1.043742E-4},{"$f":"'Min X+30'!C18","v":5.4},{"$f":"'Min X+30'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+30'!M17","v":128.22606895589834},{"$f":"'Min X+30'!G18*W18","v":0},{"$f":"'Min X+30'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+30'!I18","v":5.4},{"$f":"'Min X+30'!J18","v":3.3000000000000003},252.19230945768652,121.87586707391507,130.31644238377146,1.2732462485732204E-2,9.6265721268640712E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L18","v":121.10426641415046},{"$f":"'Min X+30'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+30'!C19","v":1.8},{"$f":"'Min X+30'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+30'!M18","v":129.58820674261031},{"$f":"'Min X+30'!G19*W19","v":0},{"$f":"'Min X+30'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+30'!I19","v":1.8},{"$f":"'Min X+30'!J19","v":2.2000000000000002},245.46718621528066,116.28989046274877,129.1772957525319,1.4375951401684501E-2,1.0910990078390257E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L19","v":114.33978935662896},{"$f":"'Min X+30'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+30'!C20","v":3.6},{"$f":"'Min X+30'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+30'!M19","v":127.33672948844701},{"$f":"'Min X+30'!G20*W20","v":0},{"$f":"'Min X+30'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+30'!I20","v":3.6},{"$f":"'Min X+30'!J20","v":2.2000000000000002},244.44864151316528,115.72387180869367,128.72476970447161,1.5917547935272846E-2,1.1959783975378663E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L20","v":113.40629536123728},{"$f":"'Min X+30'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+30'!C21","v":3.6},{"$f":"'Min X+30'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+30'!M20","v":126.53726966700721},{"$f":"'Min X+30'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+30'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+30'!I21","v":3.6},{"$f":"'Min X+30'!J21","v":0},244.91083175543764,114.78687051290349,130.12396124253414,1.9424848333782444E-2,1.3308424473094334E-2,4.0849010672324507E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L21","v":111.74146716057987},{"$f":"'Min X+30'!B22*U22","v":2.180913E-4},{"$f":"'Min X+30'!C22","v":5.4},{"$f":"'Min X+30'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+30'!M21","v":127.24929428042603},{"$f":"'Min X+30'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+30'!H22*V22","v":1.165731E-4},{"$f":"'Min X+30'!I22","v":5.4},{"$f":"'Min X+30'!J22","v":11},235.45155775446187,113.81709731874292,121.63446043571895,2.4369841836958173E-2,1.4833844707081531E-2,0.20483120815585412,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L22","v":110.53024934502723},{"$f":"'Min X+30'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+30'!C23","v":5.4},{"$f":"'Min X+30'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+30'!M22","v":118.53157007943024},{"$f":"'Min X+30'!G23*W23","v":2.911706933333333},{"$f":"'Min X+30'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+30'!I23","v":5.4},{"$f":"'Min X+30'!J23","v":8.8000000000000007},224.41516022855021,109.29872693583789,115.11643329271232,3.1522409189356615E-2,1.5136786717936199E-2,0.34512919441916284,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L23","v":105.66017307874208},{"$f":"'Min X+30'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+30'!C24","v":9},{"$f":"'Min X+30'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+30'!M23","v":111.68098013538952},{"$f":"'Min X+30'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+30'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+30'!I24","v":9},{"$f":"'Min X+30'!J24","v":8.8000000000000007},218.78625771255184,106.92076916699972,111.86548854555213,3.9403911742359132E-2,1.5491589837397768E-2,0.56370388770462077,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L24","v":103.17639390041788},{"$f":"'Min X+30'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+30'!C25","v":8.1},{"$f":"'Min X+30'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+30'!M24","v":108.32929247691813},{"$f":"'Min X+30'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+30'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+30'!I25","v":8.1},{"$f":"'Min X+30'!J25","v":9.9},208.9408714954331,102.42776503975044,106.51310645568267,4.8628860667438982E-2,1.6186021235438722E-2,1.0751316847520833,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L25","v":98.686418251040379},{"$f":"'Min X+30'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+30'!C26","v":7.2},{"$f":"'Min X+30'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+30'!M25","v":102.97863256136229},{"$f":"'Min X+30'!G26*W26","v":15.306837000000002},{"$f":"'Min X+30'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+30'!I26","v":7.2},{"$f":"'Min X+30'!J26","v":9.9},198.39447636000324,98.132238748688721,100.2622376113145,5.4179502351662995E-2,1.6394950047786575E-2,1.5762771430996652,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L26","v":94.381312109918838},{"$f":"'Min X+30'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+30'!C27","v":6.3},{"$f":"'Min X+30'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+30'!M26","v":96.717331550062326},{"$f":"'Min X+30'!G27*W27","v":21.305263666666665},{"$f":"'Min X+30'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+30'!I27","v":7.2},{"$f":"'Min X+30'!J27","v":8.8000000000000007},188.02755115724926,92.926585412831159,95.10096574441809,5.4726697087672069E-2,1.6365805644247809E-2,2.0605882498104964,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L27","v":89.372067429292628},{"$f":"'Min X+30'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+30'!C28","v":9.9},{"$f":"'Min X+30'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+30'!M27","v":91.740300307167871},{"$f":"'Min X+30'!G28*W28","v":31.265836333333329},{"$f":"'Min X+30'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+30'!I28","v":9.9},{"$f":"'Min X+30'!J28","v":9.9},182.14412940439678,90.420222898532657,91.723906505864107,5.1844530759977588E-2,1.639380130376776E-2,2.8683372145747597,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L28","v":87.271220355663274},{"$f":"'Min X+30'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+30'!C29","v":9},{"$f":"'Min X+30'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+30'!M28","v":88.745445169232482},{"$f":"'Min X+30'!G29*W29","v":36.286725666666669},{"$f":"'Min X+30'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+30'!I29","v":9},{"$f":"'Min X+30'!J29","v":8.8000000000000007},170.85010762793206,81.921400357726156,88.928707270205891,4.9819997937115355E-2,1.6737899026590841E-2,3.220281623022148,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L29","v":79.396528002009333},{"$f":"'Min X+30'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+30'!C30","v":12.6},{"$f":"'Min X+30'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+30'!M29","v":86.539661563528796},{"$f":"'Min X+30'!G30*W30","v":47.599154666666664},{"$f":"'Min X+30'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+30'!I30","v":12.6},{"$f":"'Min X+30'!J30","v":7.7000000000000011},173.47419913034494,82.051832715057358,91.422366415287584,4.4695286951957534E-2,1.7295148241201288E-2,4.1192147355633955,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L30","v":80.048417318383216},{"$f":"'Min X+30'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+30'!C31","v":12.6},{"$f":"'Min X+30'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+30'!M30","v":89.526036988039095},{"$f":"'Min X+30'!G31*W31","v":57.346027999999997},{"$f":"'Min X+30'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+30'!I31","v":13.5},{"$f":"'Min X+30'!J31","v":8.8000000000000007},175.81101808945095,81.603932865943719,94.207085223507249,4.448445243949023E-2,1.8951764531847073E-2,5.1339626238451253,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L31","v":80.509111834589106},{"$f":"'Min X+30'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+30'!C32","v":11.700000000000001},{"$f":"'Min X+30'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+30'!M31","v":93.170427527116985},{"$f":"'Min X+30'!G32*W32","v":63.288791000000003},{"$f":"'Min X+30'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+30'!I32","v":11.700000000000001},{"$f":"'Min X+30'!J32","v":9.9},171.71438235350814,76.764965305174769,94.949417048333359,4.4146529414330053E-2,2.1010478783626604E-2,5.8966437151443545,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L32","v":76.395712289369641},{"$f":"'Min X+30'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+30'!C33","v":13.5},{"$f":"'Min X+30'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+30'!M32","v":94.59966798825468},{"$f":"'Min X+30'!G33*W33","v":79.520256666666668},{"$f":"'Min X+30'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+30'!I33","v":13.5},{"$f":"'Min X+30'!J33","v":12.100000000000001},169.33098879746456,73.354122278339702,95.976866519124869,4.1590011029935134E-2,2.2801469129818914E-2,7.5225898790074623,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L33","v":74.001720297362539},{"$f":"'Min X+30'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+30'!C34","v":13.5},{"$f":"'Min X+30'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+30'!M33","v":96.590444577553455},{"$f":"'Min X+30'!G34*W34","v":91.27938833333333},{"$f":"'Min X+30'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+30'!I34","v":13.5},{"$f":"'Min X+30'!J34","v":9.9},171.12658604064913,70.961154010279373,100.16543203036976,4.0566287083167299E-2,2.5012547183685868E-2,8.8167166998838127,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L34","v":72.252657451309162},{"$f":"'Min X+30'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+30'!C35","v":18.900000000000002},{"$f":"'Min X+30'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+30'!M34","v":101.38944363891575},{"$f":"'Min X+30'!G35*W35","v":105.91664},{"$f":"'Min X+30'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+30'!I35","v":17.100000000000001},{"$f":"'Min X+30'!J35","v":14.3},174.37302093251043,70.211859222401117,104.16116171010933,4.079822890805071E-2,2.8281928806427985E-2,10.738829201703329,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L35","v":72.574598563131957},{"$f":"'Min X+30'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+30'!C36","v":18},{"$f":"'Min X+30'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+30'!M35","v":106.40106836120003},{"$f":"'Min X+30'!G36*W36","v":104.56649999999999},{"$f":"'Min X+30'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+30'!I36","v":18},{"$f":"'Min X+30'!J36","v":13.200000000000001},184.100392180646,72.931422023920447,111.16897015672555,4.3176539211514382E-2,3.2098204474472973E-2,11.125987314791422,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L36","v":93.795417308284172},{"$f":"'Min X+30'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+30'!C37","v":15.3},{"$f":"'Min X+30'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+30'!M36","v":108.91783542376604},{"$f":"'Min X+30'!G37*W37","v":109.80175999999999},{"$f":"'Min X+30'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+30'!I37","v":15.3},{"$f":"'Min X+30'!J37","v":14.3},202.41815369233683,92.535961553970736,109.88219213836609,5.9455754313432155E-2,3.5643285399942638E-2,11.959370024919856,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L37","v":109.4485264263333},{"$f":"'Min X+30'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+30'!C38","v":18},{"$f":"'Min X+30'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+30'!M37","v":150.90676658371899},{"$f":"'Min X+30'!G38*W38","v":105.63626333333332},{"$f":"'Min X+30'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+30'!I38","v":17.100000000000001},{"$f":"'Min X+30'!J38","v":15.400000000000002},263.42778290806359,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":110.87478665001657},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":152.55299625804705},7.3739776316722475E-2,{"$f":"F38*H38","v":5.3770325671932011E-2},{"$f":"G38*F38/1000","v":15.941226933619603},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L38","v":100.79701157215131},{"$f":"'Min X+30'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+30'!C39","v":15.3},{"$f":"'Min X+30'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+30'!M38","v":135.75123393736661},{"$f":"'Min X+30'!G39*W39","v":94.069126666666662},{"$f":"'Min X+30'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+30'!I39","v":14.4},{"$f":"'Min X+30'!J39","v":15.400000000000002},236.42369467078007,101.72513209679261,134.69856257398746,7.1879475358705425E-2,5.2671363379149398E-2,12.770000020410437,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L39","v":134.08880964966573},{"$f":"'Min X+30'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+30'!C40","v":13.5},{"$f":"'Min X+30'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+30'!M39","v":153.81311104186406},{"$f":"'Min X+30'!G40*W40","v":90.428789999999992},{"$f":"'Min X+30'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+30'!I40","v":12.6},{"$f":"'Min X+30'!J40","v":16.5},283.03574736552969,133.18786842175984,149.84787894376981,0.10094122790586878,6.5232098094249014E-2,13.909133517651405,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L40","v":139.13888113064235},{"$f":"'Min X+30'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+30'!C41","v":13.5},{"$f":"'Min X+30'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+30'!M40","v":145.67746229492573},{"$f":"'Min X+30'!G41*W41","v":78.359502333333324},{"$f":"'Min X+30'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+30'!I41","v":12.6},{"$f":"'Min X+30'!J41","v":16.5},281.03796179823348,139.32805663614681,141.7099051620867,0.11082449449553569,6.7557132839038858E-2,11.41521344661331,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L41","v":151.09735752235076},{"$f":"'Min X+30'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+30'!C42","v":15.3},{"$f":"'Min X+30'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+30'!M41","v":182.38534780164483},{"$f":"'Min X+30'!G42*W42","v":69.060110666666645},{"$f":"'Min X+30'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+30'!I42","v":14.4},{"$f":"'Min X+30'!J42","v":16.5},334.36229666829058,154.1695806065371,180.19271606175352,0.1277769158136724,9.2631739891314333E-2,12.595552303160078,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L42","v":153.18894526581397},{"$f":"'Min X+30'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+30'!C43","v":10.8},{"$f":"'Min X+30'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+30'!M42","v":154.65875083388823},{"$f":"'Min X+30'!G43*W43","v":55.683401333333322},{"$f":"'Min X+30'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+30'!I43","v":10.8},{"$f":"'Min X+30'!J43","v":16.5},301.72331896142236,152.85051214229836,148.87280681912404,0.13843312351562251,8.594401476420499E-2,8.6119252923953979,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L43","v":175.6411038010566},{"$f":"'Min X+30'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+30'!C44","v":11.700000000000001},{"$f":"'Min X+30'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+30'!M43","v":187.02670714898198},{"$f":"'Min X+30'!G44*W44","v":44.269151333333326},{"$f":"'Min X+30'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+30'!I44","v":10.8},{"$f":"'Min X+30'!J44","v":16.5},357.383090465105,176.17007972225883,181.21301074284617,0.17102407879776937,0.11369640613582088,8.2795136021532976,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L44","v":157.25655410424338},{"$f":"'Min X+30'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+30'!C45","v":9},{"$f":"'Min X+30'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+30'!M44","v":153.22477882379621},{"$f":"'Min X+30'!G45*W45","v":35.926175333333333},{"$f":"'Min X+30'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+30'!I45","v":9},{"$f":"'Min X+30'!J45","v":3.3000000000000003},316.11305127854979,157.2900360787103,158.82301519983949,0.16651802553307254,0.10176362395670897,5.5047802694349226,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L45","v":168.81625345754142},{"$f":"'Min X+30'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+30'!C46","v":10.8},{"$f":"'Min X+30'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+30'!M45","v":173.41765338193582},{"$f":"'Min X+30'!G46*W46","v":27.530689666666667},{"$f":"'Min X+30'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+30'!I46","v":10.8},{"$f":"'Min X+30'!J46","v":5.5},349.21169231170228,170.61980211000508,178.5918902016972,0.19645134753635085,0.1257631802386347,4.7743075979796421,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L46","v":190.0034444528448},{"$f":"'Min X+30'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+30'!C47","v":12.6},{"$f":"'Min X+30'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+30'!M46","v":204.97778226577989},{"$f":"'Min X+30'!G47*W47","v":17.944974333333331},{"$f":"'Min X+30'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+30'!I47","v":12.6},{"$f":"'Min X+30'!J47","v":8.8000000000000007},401.07331198862084,192.45789091260923,208.61542107601164,0.24555354023556461,0.16236118976824238,3.6783210416630081,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L47","v":199.15198617059067},{"$f":"'Min X+30'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+30'!C48","v":8.1},{"$f":"'Min X+30'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+30'!M47","v":214.37454480556266},{"$f":"'Min X+30'!G48*W48","v":11.733950333333333},{"$f":"'Min X+30'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+30'!I48","v":7.2},{"$f":"'Min X+30'!J48","v":8.8000000000000007},411.85296853978707,199.26388010690241,212.58908843288464,0.28810606368828762,0.18545637267801662,2.5154602614794133,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L48","v":198.30170648324253},{"$f":"'Min X+30'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+30'!C49","v":9.9},{"$f":"'Min X+30'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+30'!M48","v":224.38461915866091},{"$f":"'Min X+30'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+30'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+30'!I49","v":9.9},{"$f":"'Min X+30'!J49","v":8.8000000000000007},424.35058278932968,199.07843200731742,225.27215078201229,0.32327447592509118,0.21246837664861984,1.5449975801630678,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L49","v":213.88762300991479},{"$f":"'Min X+30'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+30'!C50","v":9.9},{"$f":"'Min X+30'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+30'!M49","v":208.37290360401491},{"$f":"'Min X+30'!G50*W50","v":4.298202166666667},{"$f":"'Min X+30'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+30'!I50","v":9.9},{"$f":"'Min X+30'!J50","v":7.7000000000000011},426.0506911635195,215.69413400333536,210.35655716018414,0.39348900657943442,0.21634644383077764,0.89562886574540146,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L50","v":209.65828421650642},{"$f":"'Min X+30'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+30'!C51","v":9},{"$f":"'Min X+30'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+30'!M50","v":211.75692743815634},{"$f":"'Min X+30'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+30'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+30'!I51","v":9},{"$f":"'Min X+30'!J51","v":7.7000000000000011},422.24072837641586,209.42520043684033,212.81552793957553,0.4330837796660898,0.24139949858081283,0.48472119243618844,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L51","v":211.01497062618435},{"$f":"'Min X+30'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+30'!C52","v":7.2},{"$f":"'Min X+30'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+30'!M51","v":193.68219017896755},{"$f":"'Min X+30'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+30'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+30'!I52","v":7.2},{"$f":"'Min X+30'!J52","v":6.6000000000000005},405.1711899780305,211.13151777203419,194.03967220599631,0.4834528541501445,0.2425179729712342,0.2561662985319626,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L52","v":185.46113824862195},{"$f":"'Min X+30'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+30'!C53","v":4.5},{"$f":"'Min X+30'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+30'!M52","v":178.67581844516951},{"$f":"'Min X+30'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+30'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+30'!I53","v":5.4},{"$f":"'Min X+30'!J53","v":6.6000000000000005},361.22413731987234,183.99423361085985,177.22990370901249,0.46690463776209401,0.24591473615702789,0.13005963448338836,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L53","v":154.79284764519906},{"$f":"'Min X+30'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+30'!C54","v":4.5},{"$f":"'Min X+30'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+30'!M53","v":175.87097537855999},{"$f":"'Min X+30'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+30'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+30'!I54","v":4.5},{"$f":"'Min X+30'!J54","v":4.4000000000000004},329.06963626675952,153.36464206622631,175.70499420053321,0.42820557897274808,0.26598117802678606,0.12158962816608536,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L54","v":181.70535440589387},{"$f":"'Min X+30'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+30'!C55","v":5.4},{"$f":"'Min X+30'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+30'!M54","v":178.08620939711139},{"$f":"'Min X+30'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+30'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+30'!I55","v":5.4},{"$f":"'Min X+30'!J55","v":4.4000000000000004},356.5386853068523,177.74829463168467,178.79039067516763,0.55705977420920638,0.29581872194376196,0.16417772393285285,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L55","v":158.19716811132008},{"$f":"'Min X+30'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+30'!C56","v":2.7},{"$f":"'Min X+30'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+30'!M55","v":180.58044562838725},{"$f":"'Min X+30'!G56*W56","v":0},{"$f":"'Min X+30'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+30'!I56","v":2.7},{"$f":"'Min X+30'!J56","v":4.4000000000000004},333.4057122272597,154.85468498716449,178.55102724009521,0.54248312415557021,0.32941838829203834,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L56","v":138.26137193661251},{"$f":"'Min X+30'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+30'!C57","v":2.7},{"$f":"'Min X+30'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+30'!M56","v":151.91013872707259},{"$f":"'Min X+30'!G57*W57","v":0},{"$f":"'Min X+30'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+30'!I57","v":2.7},{"$f":"'Min X+30'!J57","v":4.4000000000000004},288.13373450523625,138.22805178055961,149.90568272467664,0.53332015605290373,0.30445600239595066,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L57","v":132.06508189927206},{"$f":"'Min X+30'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+30'!C58","v":2.7},{"$f":"'Min X+30'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+30'!M57","v":151.59069082417329},{"$f":"'Min X+30'!G58*W58","v":0},{"$f":"'Min X+30'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+30'!I58","v":2.7},{"$f":"'Min X+30'!J58","v":4.4000000000000004},280.44739838681221,130.89077824964673,149.55662013716545,0.57430364962529468,0.33407068700783582,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L58","v":147.61857539830521},{"$f":"'Min X+30'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+30'!C59","v":2.7},{"$f":"'Min X+30'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+30'!M58","v":145.28246692464342},{"$f":"'Min X+30'!G59*W59","v":0},{"$f":"'Min X+30'!H59*V59","v":2.425647E-3},{"$f":"'Min X+30'!I59","v":2.7},{"$f":"'Min X+30'!J59","v":4.4000000000000004},290.62619890642975,147.39613596183474,143.23006294459503,0.72243943647046915,0.35240398004836054,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L59","v":114.99930937155426},{"$f":"'Min X+30'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+30'!C60","v":4.5},{"$f":"'Min X+30'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+30'!M59","v":142.27852298835623},{"$f":"'Min X+30'!G60*W60","v":0},{"$f":"'Min X+30'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+30'!I60","v":4.5},{"$f":"'Min X+30'!J60","v":3.3000000000000003},257.56739551516188,114.46928493641651,143.09811057874535,0.63002443513774364,0.38041240961085576,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L60","v":99.654905021153056},{"$f":"'Min X+30'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+30'!C61","v":4.5},{"$f":"'Min X+30'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+30'!M60","v":107.93818051788151},{"$f":"'Min X+30'!G61*W61","v":0},{"$f":"'Min X+30'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+30'!I61","v":4.5},{"$f":"'Min X+30'!J61","v":3.3000000000000003},209.06765421880226,100.24806158434063,108.81959263446163,0.60684343681242914,0.31858788341988126,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L61","v":116.61348752369624},{"$f":"'Min X+30'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+30'!C62","v":3.6},{"$f":"'Min X+30'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+30'!M61","v":119.59649914387647},{"$f":"'Min X+30'!G62*W62","v":0},{"$f":"'Min X+30'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+30'!I62","v":3.6},{"$f":"'Min X+30'!J62","v":3.3000000000000003},236.73300960306307,117.22672256140854,119.50628704165453,0.78676496228768578,0.39021210222194275,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L62","v":96.118677914632329},{"$f":"'Min X+30'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+30'!C63","v":3.6},{"$f":"'Min X+30'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+30'!M62","v":105.32426313133681},{"$f":"'Min X+30'!G63*W63","v":0},{"$f":"'Min X+30'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+30'!I63","v":2.7},{"$f":"'Min X+30'!J63","v":3.3000000000000003},200.0430424749016,95.699258467671385,104.3437840072302,0.71941944696094617,0.38047912410662116,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L63","v":97.334480461485356},{"$f":"'Min X+30'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+30'!C64","v":1.8},{"$f":"'Min X+30'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+30'!M63","v":104.55810482673495},{"$f":"'Min X+30'!G64*W64","v":0},{"$f":"'Min X+30'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+30'!I64","v":1.8},{"$f":"'Min X+30'!J64","v":3.3000000000000003},197.66221460166867,95.022828951427925,102.63938565024075,0.81165151005743608,0.41871917649419754,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L64","v":97.843979339728136},{"$f":"'Min X+30'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+30'!C65","v":2.7},{"$f":"'Min X+30'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+30'!M64","v":98.441632954035313},{"$f":"'Min X+30'!G65*W65","v":0},{"$f":"'Min X+30'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+30'!I65","v":2.7},{"$f":"'Min X+30'!J65","v":2.2000000000000002},195.93523781799709,97.431289624163384,98.503948193833708,0.91268971556475664,0.43768476020160008,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L65","v":125.84856640804361},{"$f":"'Min X+30'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+30'!C66","v":1.8},{"$f":"'Min X+30'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+30'!M65","v":111.33049471503357},{"$f":"'Min X+30'!G66*W66","v":0},{"$f":"'Min X+30'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+30'!I66","v":1.8},{"$f":"'Min X+30'!J66","v":2.2000000000000002},234.51088143355969,124.13062800290216,110.38025343065755,1.3179384051414496,0.55024128437601316,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L66","v":119.66789731493432},{"$f":"'Min X+30'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+30'!C67","v":2.7},{"$f":"'Min X+30'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+30'!M66","v":114.40488909309215},{"$f":"'Min X+30'!G67*W67","v":0},{"$f":"'Min X+30'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+30'!I67","v":2.7},{"$f":"'Min X+30'!J67","v":2.2000000000000002},233.03388447046066,118.75839263628123,114.27549183417943,1.4095046786530858,0.62939725891272214,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L67","v":113.09128639871571},{"$f":"'Min X+30'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+30'!C68","v":1.8},{"$f":"'Min X+30'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+30'!M67","v":117.33771103114987},{"$f":"'Min X+30'!G68*W68","v":0},{"$f":"'Min X+30'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+30'!I68","v":1.8},{"$f":"'Min X+30'!J68","v":2.2000000000000002},227.41447116185432,111.19625298272699,116.21821817912733,1.4950334159887124,0.71949285202252111,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L68","v":132.66802680846519},{"$f":"'Min X+30'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+30'!C69","v":1.8},{"$f":"'Min X+30'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+30'!M68","v":137.88961485998226},{"$f":"'Min X+30'!G69*W69","v":0},{"$f":"'Min X+30'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+30'!I69","v":1.8},{"$f":"'Min X+30'!J69","v":3.3000000000000003},266.85729816013986,131.41109248554397,135.44620567459586,1.9569343229212146,0.9434091853863974,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L69","v":118.84892711698653},{"$f":"'Min X+30'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+30'!C70","v":0},{"$f":"'Min X+30'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+30'!M69","v":103.07482265657033},{"$f":"'Min X+30'!G70*W70","v":0},{"$f":"'Min X+30'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+30'!I70","v":0},{"$f":"'Min X+30'!J70","v":0},219.19202396783612,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":116.90505438822764},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":102.2869695796085},1.9438727287588951,{"$f":"F70*H70","v":0.78785307696184259},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L70","v":115.26657259182996},{"$f":"'Min X+30'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+30'!C71","v":0},{"$f":"'Min X+30'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+30'!M70","v":112.53445644576222},{"$f":"'Min X+30'!G71*W71","v":0},{"$f":"'Min X+30'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+30'!I71","v":0},{"$f":"'Min X+30'!J71","v":0},{"$f":"L71+M71","v":222.55619307363563},110.98365464845385,111.57253842518178,2.0829179433760969,0.96191802058043674,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L71","v":122.70517211250903},{"$f":"'Min X+30'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+30'!C72","v":2.7},{"$f":"'Min X+30'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+30'!M71","v":132.6934029411282},{"$f":"'Min X+30'!G72*W72","v":0},{"$f":"'Min X+30'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+30'!I72","v":2.7},{"$f":"'Min X+30'!J72","v":2.2000000000000002},252.68215880080515,120.75843371077568,131.92372509002948,2.4467384017333509,1.2696778510987228,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L72","v":128.04890275534888},{"$f":"'Min X+30'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+30'!C73","v":1.8},{"$f":"'Min X+30'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+30'!M72","v":141.01318307350357},{"$f":"'Min X+30'!G73*W73","v":0},{"$f":"'Min X+30'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+30'!I73","v":1.8},{"$f":"'Min X+30'!J73","v":2.2000000000000002},265.03547143299397,125.93364951080082,139.10182192219312,2.8152532445480816,1.5113611513104794,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L73","v":132.35271721274651},{"$f":"'Min X+30'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+30'!C74","v":0.9},{"$f":"'Min X+30'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+30'!M73","v":159.11605442990964},{"$f":"'Min X+30'!G74*W74","v":0},{"$f":"'Min X+30'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+30'!I74","v":0.9},{"$f":"'Min X+30'!J74","v":2.2000000000000002},284.85428205774917,128.94883632544443,155.90544573230477,3.2038808873020823,1.9106086976048964,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L74","v":120.5205704755561},{"$f":"'Min X+30'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+30'!C75","v":0.9},{"$f":"'Min X+30'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+30'!M74","v":161.96975865368111},{"$f":"'Min X+30'!G75*W75","v":0},{"$f":"'Min X+30'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+30'!I75","v":0.9},{"$f":"'Min X+30'!J75","v":2.2000000000000002},275.60549032305448,117.11425233664704,158.49123798640747,3.2063181389090682,2.1785206672736632,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L75","v":133.6417994386417},{"$f":"'Min X+30'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+30'!C76","v":0.9},{"$f":"'Min X+30'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+30'!M75","v":174.17249479981498},{"$f":"'Min X+30'!G76*W76","v":0},{"$f":"'Min X+30'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+30'!I76","v":0.9},{"$f":"'Min X+30'!J76","v":2.2000000000000002},299.78695568528161,129.53799935953126,170.24895632575036,3.9038000791104568,2.6235384740646399,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L76","v":148.24812549730839},{"$f":"'Min X+30'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+30'!C77","v":1.8},{"$f":"'Min X+30'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+30'!M76","v":178.42971814962024},{"$f":"'Min X+30'!G77*W77","v":0},{"$f":"'Min X+30'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+30'!I77","v":1.8},{"$f":"'Min X+30'!J77","v":2.2000000000000002},319.21124716767156,144.19091393857971,175.02033322909185,4.7572115587287014,3.0093849205284058,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L77","v":124.03454199080451},{"$f":"'Min X+30'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+30'!C78","v":0.9},{"$f":"'Min X+30'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+30'!M77","v":159.52167860342436},{"$f":"'Min X+30'!G78*W78","v":0},{"$f":"'Min X+30'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+30'!I78","v":0.9},{"$f":"'Min X+30'!J78","v":2.2000000000000002},274.66553738409675,119.45641993831764,155.20911744577913,4.3781220524868827,3.0125611576452394,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L78","v":137.34752309512419},{"$f":"'Min X+30'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+30'!C79","v":0.9},{"$f":"'Min X+30'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+30'!M78","v":189.04016798500052},{"$f":"'Min X+30'!G79*W79","v":0},{"$f":"'Min X+30'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+30'!I79","v":0.9},{"$f":"'Min X+30'!J79","v":2.2000000000000002},314.4607883107019,130.71597903019972,183.74480928050221,5.3315440649244978,3.9953587044983241,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L79","v":148.85981956970053},{"$f":"'Min X+30'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+30'!C80","v":0.9},{"$f":"'Min X+30'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+30'!M79","v":185.22672803866544},{"$f":"'Min X+30'!G80*W80","v":0},{"$f":"'Min X+30'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+30'!I80","v":0.9},{"$f":"'Min X+30'!J80","v":2.2000000000000002},321.86805196524449,142.3194953120981,179.54855665314639,6.3403242576024494,4.3781713855190727,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L80","v":133.43212903545063},{"$f":"'Min X+30'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+30'!C81","v":1.8},{"$f":"'Min X+30'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+30'!M80","v":190.08319483190428},{"$f":"'Min X+30'!G81*W81","v":0},{"$f":"'Min X+30'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+30'!I81","v":1.8},{"$f":"'Min X+30'!J81","v":2.2000000000000002},312.56621154742277,127.91520370494919,184.6510078424736,6.2169253305014598,5.032186989430687,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L81","v":147.19467840958723},{"$f":"'Min X+30'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+30'!C82","v":0.9},{"$f":"'Min X+30'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+30'!M81","v":211.29559760895174},{"$f":"'Min X+30'!G82*W82","v":0},{"$f":"'Min X+30'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+30'!I82","v":0.9},{"$f":"'Min X+30'!J82","v":2.2000000000000002},343.21300426996658,139.49722454815418,203.7157797218124,7.4974538614330708,6.2798178871393695,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L82","v":149.6707670497681},{"$f":"'Min X+30'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+30'!C83","v":0.9},{"$f":"'Min X+30'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+30'!M82","v":192.33691494343552},{"$f":"'Min X+30'!G83*W83","v":0},{"$f":"'Min X+30'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+30'!I83","v":0.9},{"$f":"'Min X+30'!J83","v":2.2000000000000002},325.71914312706917,141.11839053065657,184.60075259641263,8.352376519111548,6.4361623470229006,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L83","v":140.00588071537948},{"$f":"'Min X+30'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+30'!C84","v":0},{"$f":"'Min X+30'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+30'!M83","v":187.35158473051135},{"$f":"'Min X+30'!G84*W84","v":0},{"$f":"'Min X+30'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+30'!I84","v":0},{"$f":"'Min X+30'!J84","v":1.1000000000000001},310.58558964512497,131.41482663236664,179.17076301275836,8.5910540830128443,7.0808217177529871,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L84","v":127.56942371263405},{"$f":"'Min X+30'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+30'!C85","v":2.7},{"$f":"'Min X+30'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+30'!M84","v":180.29022790275658},{"$f":"'Min X+30'!G85*W85","v":0},{"$f":"'Min X+30'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+30'!I85","v":2.7},{"$f":"'Min X+30'!J85","v":1.1000000000000001},295.80729350865067,121.63603450047187,174.17125900817879,8.6333892121621876,7.7189688945777934,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L85","v":131.76454448630975},{"$f":"'Min X+30'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+30'!C86","v":0},{"$f":"'Min X+30'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+30'!M85","v":168.95268404626751},{"$f":"'Min X+30'!G86*W86","v":0},{"$f":"'Min X+30'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+30'!I86","v":0},{"$f":"'Min X+30'!J86","v":0},282.64435378527094,121.90765591513107,160.73669787013984,9.8568885711786702,8.2159861761276805,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L86","v":98.392014289584424},{"$f":"'Min X+30'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+30'!C87","v":0},{"$f":"'Min X+30'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+30'!M86","v":131.89564363311177},{"$f":"'Min X+30'!G87*W87","v":0},{"$f":"'Min X+30'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+30'!I87","v":0},{"$f":"'Min X+30'!J87","v":0},214.83376978112781,90.238221009425729,124.59554877170208,8.1537932801586948,7.3000948614096943,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L87","v":85.445299999541604},{"$f":"'Min X+30'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+30'!C88","v":0},{"$f":"'Min X+30'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+30'!M87","v":127.11251828521216},{"$f":"'Min X+30'!G88*W88","v":0},{"$f":"'Min X+30'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+30'!I88","v":0},{"$f":"'Min X+30'!J88","v":0},196.67623438539079,77.581076784124519,119.09515760126627,7.864223215417085,8.0173606839459026,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L88","v":68.538965647608123},{"$f":"'Min X+30'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+30'!C89","v":0.9},{"$f":"'Min X+30'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+30'!M88","v":96.178318692903176},{"$f":"'Min X+30'!G89*W89","v":0},{"$f":"'Min X+30'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+30'!I89","v":0.9},{"$f":"'Min X+30'!J89","v":0},152.59841343794568,62.426095676451574,90.172317761494099,7.0128699711565545,6.9060009314090829,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L89","v":63.924159002301479},{"$f":"'Min X+30'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+30'!C90","v":0},{"$f":"'Min X+30'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+30'!M89","v":99.858811960159372},{"$f":"'Min X+30'!G90*W90","v":0},{"$f":"'Min X+30'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+30'!I90","v":0},{"$f":"'Min X+30'!J90","v":0},148.36365687727397,56.654425890088888,91.709230987185094,7.269733112212589,8.1495809729742827,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L90","v":51.872861064753749},{"$f":"'Min X+30'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+30'!C91","v":0},{"$f":"'Min X+30'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+30'!M90","v":75.546738393515952},{"$f":"'Min X+30'!G91*W91","v":0},{"$f":"'Min X+30'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+30'!I91","v":0},{"$f":"'Min X+30'!J91","v":0},113.87215992999643,45.325616897543178,68.546543032453258,6.5472441672105735,7.0001953610626879,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L91","v":45.268501422155467},{"$f":"'Min X+30'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+30'!C92","v":0},{"$f":"'Min X+30'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+30'!M91","v":64.173655862538141},{"$f":"'Min X+30'!G92*W92","v":0},{"$f":"'Min X+30'!H92*V92","v":0.105049539},{"$f":"'Min X+30'!I92","v":0},{"$f":"'Min X+30'!J92","v":0},96.374228267961712,38.94198536972786,57.432242898233859,6.3265160524276105,6.7414129643042786,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L92","v":37.960288284523948},{"$f":"'Min X+30'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+30'!C93","v":0},{"$f":"'Min X+30'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+30'!M92","v":51.906055667803045},{"$f":"'Min X+30'!G93*W93","v":0},{"$f":"'Min X+30'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+30'!I93","v":0},{"$f":"'Min X+30'!J93","v":0},77.838865284369632,32.102682226188605,45.736183058181034,5.857606058335346,6.1698726096220096,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L93","v":30.450478436720417},{"$f":"'Min X+30'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+30'!C94","v":0},{"$f":"'Min X+30'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+30'!M93","v":43.306482212995029},{"$f":"'Min X+30'!G94*W94","v":0},{"$f":"'Min X+30'!H94*V94","v":0.1341807075},{"$f":"'Min X+30'!I94","v":0},{"$f":"'Min X+30'!J94","v":0},62.773705709739446,25.278117919420257,37.495587790319192,5.1723605173001603,5.8108944226758386,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L94","v":27.567031513320597},{"$f":"'Min X+30'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+30'!C95","v":0},{"$f":"'Min X+30'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+30'!M94","v":38.450697835336918},{"$f":"'Min X+30'!G95*W95","v":0},{"$f":"'Min X+30'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+30'!I95","v":0},{"$f":"'Min X+30'!J95","v":0},55.070479506780245,22.427509553808292,32.642969952971953,5.1395219595123027,5.8077278823649676,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L95","v":20.776141032117955},{"$f":"'Min X+30'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+30'!C96","v":0},{"$f":"'Min X+30'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+30'!M95","v":33.183543214422542},{"$f":"'Min X+30'!G96*W96","v":0},{"$f":"'Min X+30'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+30'!I96","v":0},{"$f":"'Min X+30'!J96","v":0},44.095189992184118,16.535357663790801,27.55983232839332,4.2407833683271541,5.6237108860292206,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L96","v":15.756902707701133},{"$f":"'Min X+30'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+30'!C97","v":0},{"$f":"'Min X+30'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+30'!M96","v":24.728681274459788},{"$f":"'Min X+30'!G97*W97","v":0},{"$f":"'Min X+30'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+30'!I97","v":0},{"$f":"'Min X+30'!J97","v":0},32.292499601467767,12.248746929916608,20.043752671551161,3.5081557777845256,4.6849286029086272,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L97","v":10.863806237344898},{"$f":"'Min X+30'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+30'!C98","v":0},{"$f":"'Min X+30'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+30'!M97","v":18.615244638404157},{"$f":"'Min X+30'!G98*W98","v":0},{"$f":"'Min X+30'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+30'!I98","v":0},{"$f":"'Min X+30'!J98","v":0},22.919887260812082,8.2310845518327671,14.688802708979313,2.6327216855121311,3.9264419294248429,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L98","v":7.7657704020099914},{"$f":"'Min X+30'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+30'!C99","v":0},{"$f":"'Min X+30'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+30'!M98","v":12.862484895588869},{"$f":"'Min X+30'!G99*W99","v":0},{"$f":"'Min X+30'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+30'!I99","v":0},{"$f":"'Min X+30'!J99","v":0},15.579583594777326,5.7241819989716793,9.8554015958056471,2.041588403038312,3.0070832997832224,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L99","v":5.8172242936646903},{"$f":"'Min X+30'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+30'!C100","v":0},{"$f":"'Min X+30'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+30'!M99","v":13.252422221184334},{"$f":"'Min X+30'!G100*W100","v":0},{"$f":"'Min X+30'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+30'!I100","v":0},{"$f":"'Min X+30'!J100","v":0},13.998886260261344,4.1640452968711896,9.834840963390155,1.6531789967935009,3.4175812577941791,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L100","v":4.2699425499695636},{"$f":"'Min X+30'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+30'!C101","v":0},{"$f":"'Min X+30'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+30'!M100","v":8.5595909797157717},{"$f":"'Min X+30'!G101*W101","v":0},{"$f":"'Min X+30'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+30'!I101","v":0},{"$f":"'Min X+30'!J101","v":0},9.1001623323509815,2.9630680809641623,6.1370942513868192,1.3068744690054015,2.4224967283289525,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L101","v":2.8593449970801053},{"$f":"'Min X+30'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+30'!C102","v":0},{"$f":"'Min X+30'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+30'!M101","v":7.193749565594775},{"$f":"'Min X+30'!G102*W102","v":0},{"$f":"'Min X+30'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+30'!I102","v":0},{"$f":"'Min X+30'!J102","v":0},6.8917600580699059,1.920451853472843,4.9713082045970634,0.93889314360726217,2.2224413609977112,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L102","v":2.04394174941923},{"$f":"'Min X+30'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+30'!C103","v":0},{"$f":"'Min X+30'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+30'!M102","v":4.9353996255124848},{"$f":"'Min X+30'!G103*W103","v":0},{"$f":"'Min X+30'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+30'!I103","v":0},{"$f":"'Min X+30'!J103","v":0},4.6068896332985982,1.3267350933616742,3.2801545399369241,0.71720665605755585,1.6552450855755609,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L103","v":1.4377685588041362},{"$f":"'Min X+30'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+30'!C104","v":0},{"$f":"'Min X+30'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+30'!M103","v":3.4389318649350864},{"$f":"'Min X+30'!G104*W104","v":0},{"$f":"'Min X+30'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+30'!I104","v":0},{"$f":"'Min X+30'!J104","v":0},3.0946952699150128,0.90079285300964185,2.1939024169053711,0.53697570579449438,1.2450294480297153,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L104","v":0.87841855908033328},{"$f":"'Min X+30'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+30'!C105","v":0},{"$f":"'Min X+30'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+30'!M104","v":2.262477611859568},{"$f":"'Min X+30'!G105*W105","v":0},{"$f":"'Min X+30'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+30'!I105","v":0},{"$f":"'Min X+30'!J105","v":0},1.9139047345304547,0.53063200870429095,1.3832727258261639,0.34778655037604234,0.87920488603340397,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+30'!L105","v":0.5622266174331102},{"$f":"'Min X+30'!B106*U106","v":1.05},{"$f":"'Min X+30'!C106","v":0},{"$f":"'Min X+30'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+30'!M105","v":1.4047290228089402},{"$f":"'Min X+30'!G106*W106","v":0},{"$f":"'Min X+30'!H106*V106","v":1.05},{"$f":"'Min X+30'!I106","v":0},{"$f":"'Min X+30'!J106","v":0},0,0,0,0.59033794830476571,1.4749654739493872,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10780.947212437666},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12164.789957728954},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":22573.473615324147},10578.455743754639,11995.017871569504,186.2195800139026,168.74232261059294,180.86121862108922,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":22573.473615324143},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+32","index":78,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+32",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":34}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+32"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":22377.787240719786},{"$f":"L107","v":10468.118895362131},11909.668345357657,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+31'!P107*106/206","v":93.064510552599316},{"$f":"'Min X+31'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+31'!C6","v":13.5},{"$f":"'Min X+31'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+31'!P107*100/206","v":87.796708068489906},{"$f":"'Min X+31'!G6*W6","v":0},{"$f":"'Min X+31'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+31'!I6","v":10.8},{"$f":"'Min X+31'!J6","v":9.9},{"$f":"L6+M6","v":179.62683627483861},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":91.029989141284844},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":88.596847133553766},{"$f":"B6*A6","v":0.13452141131446621},{"$f":"F6*H6","v":9.9860934936136084E-2},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L6","v":94.832092353857732},{"$f":"'Min X+31'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+31'!C7","v":9},{"$f":"'Min X+31'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+31'!M6","v":92.184843509105576},{"$f":"'Min X+31'!G7*W7","v":0},{"$f":"'Min X+31'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+31'!I7","v":9},{"$f":"'Min X+31'!J7","v":12.100000000000001},{"$f":"L7+M7","v":184.08834958718353},95.018048131128921,89.070301456054594,1.4044222728806904E-2,1.4542053050991368E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L7","v":99.216293626167868},{"$f":"'Min X+31'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+31'!C8","v":10.8},{"$f":"'Min X+31'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+31'!M7","v":93.032094008123366},{"$f":"'Min X+31'!G8*W8","v":0},{"$f":"'Min X+31'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+31'!I8","v":11.700000000000001},{"$f":"'Min X+31'!J8","v":9.9},188.33232778004646,93.507017904798388,94.825309875248053,9.2757213694810731E-3,6.7841328753073761E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L8","v":97.950640958155574},{"$f":"'Min X+31'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+31'!C9","v":9},{"$f":"'Min X+31'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+31'!M8","v":99.018746122560927},{"$f":"'Min X+31'!G9*W9","v":0},{"$f":"'Min X+31'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+31'!I9","v":9},{"$f":"'Min X+31'!J9","v":8.8000000000000007},195.1517810653429,95.93859697427979,99.213184091063113,1.2043983875788545E-2,5.5620314978234303E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L9","v":100.51688841626428},{"$f":"'Min X+31'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+31'!C10","v":9},{"$f":"'Min X+31'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+31'!M9","v":103.53399516407906},{"$f":"'Min X+31'!G10*W10","v":0},{"$f":"'Min X+31'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+31'!I10","v":9},{"$f":"'Min X+31'!J10","v":9.9},202.23780654099036,99.609225169518439,102.62858137147192,7.6632467458345229E-3,5.4137926071296943E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L10","v":104.12537725096479},{"$f":"'Min X+31'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+31'!C11","v":9.9},{"$f":"'Min X+31'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+31'!M10","v":106.89084984422199},{"$f":"'Min X+31'!G11*W11","v":0},{"$f":"'Min X+31'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+31'!I11","v":9.9},{"$f":"'Min X+31'!J11","v":13.200000000000001},207.70640978152915,104.1212390481594,103.58517073336976,4.1382028053964679E-3,5.6791108522235151E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L11","v":108.36047569158829},{"$f":"'Min X+31'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+31'!C12","v":3.6},{"$f":"'Min X+31'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+31'!M11","v":107.58603750285776},{"$f":"'Min X+31'!G12*W12","v":0},{"$f":"'Min X+31'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+31'!I12","v":2.7},{"$f":"'Min X+31'!J12","v":1.1000000000000001},213.43707167491777,104.25685753530495,109.18021413961283,3.6181562833421336E-3,5.8233632449359342E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L12","v":108.48103399100363},{"$f":"'Min X+31'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+31'!C13","v":4.5},{"$f":"'Min X+31'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+31'!M12","v":113.16678487120591},{"$f":"'Min X+31'!G13*W13","v":0},{"$f":"'Min X+31'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+31'!I13","v":4.5},{"$f":"'Min X+31'!J13","v":3.3000000000000003},224.03743997783872,109.67688154313642,114.3605584347023,4.1524478672110366E-3,6.2264365036137498E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L13","v":113.06605405126689},{"$f":"'Min X+31'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+31'!C14","v":3.6},{"$f":"'Min X+31'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+31'!M13","v":117.55903980864939},{"$f":"'Min X+31'!G14*W14","v":0},{"$f":"'Min X+31'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+31'!I14","v":3.6},{"$f":"'Min X+31'!J14","v":3.3000000000000003},231.21286056040913,113.36048017746729,117.85238038294183,5.5738737995923299E-3,6.6594257075604669E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L14","v":116.56977405818738},{"$f":"'Min X+31'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+31'!C15","v":2.7},{"$f":"'Min X+31'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+31'!M14","v":120.88108170336467},{"$f":"'Min X+31'!G15*W15","v":0},{"$f":"'Min X+31'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+31'!I15","v":2.7},{"$f":"'Min X+31'!J15","v":3.3000000000000003},235.13630636591566,114.86232612389836,120.2739802420173,7.4479342890127354E-3,7.1014613473684169E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L15","v":117.15028777516866},{"$f":"'Min X+31'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+31'!C16","v":4.5},{"$f":"'Min X+31'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+31'!M15","v":122.43320541324098},{"$f":"'Min X+31'!G16*W16","v":0},{"$f":"'Min X+31'!H16*V16","v":6.26325E-5},{"$f":"'Min X+31'!I16","v":4.5},{"$f":"'Min X+31'!J16","v":3.3000000000000003},241.96659930550931,118.34106219000637,123.62553711550294,9.2255851622945317E-3,7.6682977380448164E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L16","v":120.0804403788927},{"$f":"'Min X+31'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+31'!C17","v":5.4},{"$f":"'Min X+31'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+31'!M16","v":125.26707236721718},{"$f":"'Min X+31'!G17*W17","v":0},{"$f":"'Min X+31'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+31'!I17","v":5.4},{"$f":"'Min X+31'!J17","v":3.3000000000000003},248.42784810616592,121.0693449462017,127.35850315996423,1.1095432691009688E-2,8.5692072529604101E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L17","v":121.9374342777556},{"$f":"'Min X+31'!B18*U18","v":1.043742E-4},{"$f":"'Min X+31'!C18","v":5.4},{"$f":"'Min X+31'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+31'!M17","v":128.17778067013515},{"$f":"'Min X+31'!G18*W18","v":0},{"$f":"'Min X+31'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+31'!I18","v":5.4},{"$f":"'Min X+31'!J18","v":3.3000000000000003},252.09286487885413,121.82470715560281,130.26815772325133,1.2727122152793318E-2,9.6229468838103984E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L18","v":121.87586707391507},{"$f":"'Min X+31'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+31'!C19","v":1.8},{"$f":"'Min X+31'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+31'!M18","v":130.31644238377146},{"$f":"'Min X+31'!G19*W19","v":0},{"$f":"'Min X+31'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+31'!I19","v":1.8},{"$f":"'Min X+31'!J19","v":2.2000000000000002},246.96686960608579,117.06139952794027,129.90547007814553,1.4467545974813327E-2,1.0972305625963359E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L19","v":116.28989046274877},{"$f":"'Min X+31'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+31'!C20","v":3.6},{"$f":"'Min X+31'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+31'!M19","v":129.1772957525319},{"$f":"'Min X+31'!G20*W20","v":0},{"$f":"'Min X+31'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+31'!I20","v":3.6},{"$f":"'Min X+31'!J20","v":2.2000000000000002},248.23886453399359,117.67370143602199,130.56516309797161,1.6189026726776246E-2,1.2132654560317178E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L20","v":115.72387180869367},{"$f":"'Min X+31'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+31'!C21","v":3.6},{"$f":"'Min X+31'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+31'!M20","v":128.72476970447161},{"$f":"'Min X+31'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+31'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+31'!I21","v":3.6},{"$f":"'Min X+31'!J21","v":0},249.41528120521411,117.10404999323517,132.31123121197894,1.9821815458494412E-2,1.3538492492659612E-2,4.1555183743793841E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L21","v":114.78687051290349},{"$f":"'Min X+31'!B22*U22","v":2.180913E-4},{"$f":"'Min X+31'!C22","v":5.4},{"$f":"'Min X+31'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+31'!M21","v":130.12396124253414},{"$f":"'Min X+31'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+31'!H22*V22","v":1.165731E-4},{"$f":"'Min X+31'!I22","v":5.4},{"$f":"'Min X+31'!J22","v":11},241.37062878407824,116.86183649509042,124.50879228898782,2.5034017813090788E-2,1.5168953546322056E-2,0.20945851481577715,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L22","v":113.81709731874292},{"$f":"'Min X+31'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+31'!C23","v":5.4},{"$f":"'Min X+31'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+31'!M22","v":121.63446043571895},{"$f":"'Min X+31'!G23*W23","v":2.911706933333333},{"$f":"'Min X+31'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+31'!I23","v":5.4},{"$f":"'Min X+31'!J23","v":8.8000000000000007},230.80356492674673,112.58463752483415,118.21892740191258,3.2459793908785325E-2,1.5533033806376936E-2,0.35416390178294183,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L23","v":109.29872693583789},{"$f":"'Min X+31'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+31'!C24","v":9},{"$f":"'Min X+31'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+31'!M23","v":115.11643329271232},{"$f":"'Min X+31'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+31'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+31'!I24","v":9},{"$f":"'Min X+31'!J24","v":8.8000000000000007},225.85843125731301,110.55796609602247,115.30046516129055,4.0760839815418191E-2,1.5968131421777838E-2,0.58104415726943193,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L24","v":106.92076916699972},{"$f":"'Min X+31'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+31'!C25","v":8.1},{"$f":"'Min X+31'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+31'!M24","v":111.86548854555213},{"$f":"'Min X+31'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+31'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+31'!I25","v":8.1},{"$f":"'Min X+31'!J25","v":9.9},216.2191496795748,106.1703755159937,110.04877416358109,5.0393651006021223E-2,1.6714381971033671E-2,1.1102272378564686,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L25","v":102.42776503975044},{"$f":"'Min X+31'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+31'!C26","v":7.2},{"$f":"'Min X+31'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+31'!M25","v":106.51310645568267},{"$f":"'Min X+31'!G26*W26","v":15.306837000000002},{"$f":"'Min X+31'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+31'!I26","v":7.2},{"$f":"'Min X+31'!J26","v":9.9},205.66768030462754,101.87153151303829,103.79614879158925,5.6233526712154633E-2,1.6957664093421809E-2,1.6303787588807828,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L26","v":98.132238748688721},{"$f":"'Min X+31'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+31'!C27","v":6.3},{"$f":"'Min X+31'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+31'!M26","v":100.2622376113145},{"$f":"'Min X+31'!G27*W27","v":21.305263666666665},{"$f":"'Min X+31'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+31'!I27","v":7.2},{"$f":"'Min X+31'!J27","v":8.8000000000000007},195.32060905134722,96.675337088980058,98.645271962367147,5.6901659708651214E-2,1.6965648947363958E-2,2.1361134081190389,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L27","v":92.926585412831159},{"$f":"'Min X+31'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+31'!C28","v":9.9},{"$f":"'Min X+31'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+31'!M27","v":95.10096574441809},{"$f":"'Min X+31'!G28*W28","v":31.265836333333329},{"$f":"'Min X+31'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+31'!I28","v":9.9},{"$f":"'Min X+31'!J28","v":9.9},189.0566503135384,93.972678914364337,95.083971399174061,5.3906498466836927E-2,1.6994345244023594E-2,2.9734112301069153,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L28","v":90.420222898532657},{"$f":"'Min X+31'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+31'!C29","v":9},{"$f":"'Min X+31'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+31'!M28","v":91.723906505864107},{"$f":"'Min X+31'!G29*W29","v":36.286725666666669},{"$f":"'Min X+31'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+31'!I29","v":9},{"$f":"'Min X+31'!J29","v":8.8000000000000007},176.97521210038565,85.068605248407906,91.906606851977742,5.1617650124747942E-2,1.7299653886370718E-2,3.3283602324532731,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L29","v":81.921400357726156},{"$f":"'Min X+31'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+31'!C30","v":12.6},{"$f":"'Min X+31'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+31'!M29","v":88.928707270205891},{"$f":"'Min X+31'!G30*W30","v":47.599154666666664},{"$f":"'Min X+31'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+31'!I30","v":12.6},{"$f":"'Min X+31'!J30","v":7.7000000000000011},178.38621839106133,84.575283725316197,93.810934665745123,4.611663240994749E-2,1.7772604460759688E-2,4.232931291661254,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L30","v":82.051832715057358},{"$f":"'Min X+31'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+31'!C31","v":12.6},{"$f":"'Min X+31'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+31'!M30","v":91.422366415287584},{"$f":"'Min X+31'!G31*W31","v":57.346027999999997},{"$f":"'Min X+31'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+31'!I31","v":13.5},{"$f":"'Min X+31'!J31","v":8.8000000000000007},179.7092481427926,83.606234925965921,96.103013216826696,4.559778909142459E-2,1.9353198460893069E-2,5.2427095842773417,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L31","v":81.603932865943719},{"$f":"'Min X+31'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+31'!C32","v":11.700000000000001},{"$f":"'Min X+31'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+31'!M31","v":94.207085223507249},{"$f":"'Min X+31'!G32*W32","v":63.288791000000003},{"$f":"'Min X+31'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+31'!I32","v":11.700000000000001},{"$f":"'Min X+31'!J32","v":9.9},173.84502697247075,77.859186000148043,95.98584097232272,4.4746865795675626E-2,2.1244251184526577E-2,5.9622525274297384,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L32","v":76.764965305174769},{"$f":"'Min X+31'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+31'!C33","v":13.5},{"$f":"'Min X+31'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+31'!M32","v":94.949417048333359},{"$f":"'Min X+31'!G33*W33","v":79.520256666666668},{"$f":"'Min X+31'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+31'!I33","v":13.5},{"$f":"'Min X+31'!J33","v":12.100000000000001},170.04970555068422,73.723174271907595,96.326531278776628,4.1791033267178007E-2,2.2885769556724823E-2,7.5504020140338444,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L33","v":73.354122278339702},{"$f":"'Min X+31'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+31'!C34","v":13.5},{"$f":"'Min X+31'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+31'!M33","v":95.976866519124869},{"$f":"'Min X+31'!G34*W34","v":91.27938833333333},{"$f":"'Min X+31'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+31'!I34","v":13.5},{"$f":"'Min X+31'!J34","v":9.9},169.86592385259695,70.313910991749069,99.552012860847881,4.0211286590630009E-2,2.4853658276978361E-2,8.7607096700156966,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L34","v":70.961154010279373},{"$f":"'Min X+31'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+31'!C35","v":18.900000000000002},{"$f":"'Min X+31'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+31'!M34","v":100.16543203036976},{"$f":"'Min X+31'!G35*W35","v":105.91664},{"$f":"'Min X+31'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+31'!I35","v":17.100000000000001},{"$f":"'Min X+31'!J35","v":14.3},171.85857657415528,68.921085042479234,102.93749153167606,4.0068967800136766E-2,2.7940498693699245E-2,10.609186004805142,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L35","v":70.211859222401117},{"$f":"'Min X+31'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+31'!C36","v":18},{"$f":"'Min X+31'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+31'!M35","v":104.16116171010933},{"$f":"'Min X+31'!G36*W36","v":104.56649999999999},{"$f":"'Min X+31'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+31'!I36","v":18},{"$f":"'Min X+31'!J36","v":13.200000000000001},179.49982756138462,70.570088339022504,108.92973922236212,4.1770883378600458E-2,3.1422487747208801E-2,10.891768115960145,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L36","v":72.931422023920447},{"$f":"'Min X+31'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+31'!C37","v":15.3},{"$f":"'Min X+31'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+31'!M36","v":111.16897015672555},{"$f":"'Min X+31'!G37*W37","v":109.80175999999999},{"$f":"'Min X+31'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+31'!I37","v":15.3},{"$f":"'Min X+31'!J37","v":14.3},183.81778188708586,71.685191698025832,112.13259018906004,4.6230325894615634E-2,3.6379967665509327E-2,12.206548580595939,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L37","v":92.535961553970736},{"$f":"'Min X+31'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+31'!C38","v":18},{"$f":"'Min X+31'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+31'!M37","v":109.88219213836609},{"$f":"'Min X+31'!G38*W38","v":105.63626333333332},{"$f":"'Min X+31'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+31'!I38","v":17.100000000000001},{"$f":"'Min X+31'!J38","v":15.400000000000002},205.5166559165047,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":93.973616437695142},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":111.54303947880958},6.234511627559821E-2,{"$f":"F38*H38","v":3.9152659556507902E-2},{"$f":"G38*F38/1000","v":11.607544184372369},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L38","v":110.87478665001657},{"$f":"'Min X+31'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+31'!C39","v":15.3},{"$f":"'Min X+31'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+31'!M38","v":152.55299625804705},{"$f":"'Min X+31'!G39*W39","v":94.069126666666662},{"$f":"'Min X+31'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+31'!I39","v":14.4},{"$f":"'Min X+31'!J39","v":15.400000000000002},263.28952642579969,111.7957206006307,151.49380582516898,7.9066049385867657E-2,5.919043287807544E-2,14.350527128377752,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L39","v":101.72513209679261},{"$f":"'Min X+31'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+31'!C40","v":13.5},{"$f":"'Min X+31'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+31'!M39","v":134.69856257398746},{"$f":"'Min X+31'!G40*W40","v":90.428789999999992},{"$f":"'Min X+31'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+31'!I40","v":12.6},{"$f":"'Min X+31'!J40","v":16.5},231.58999099614476,100.84855404550284,130.74143695064194,7.6578051289774782E-2,5.7125623345523374E-2,12.180628028304971,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L40","v":133.18786842175984},{"$f":"'Min X+31'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+31'!C41","v":13.5},{"$f":"'Min X+31'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+31'!M40","v":149.84787894376981},{"$f":"'Min X+31'!G41*W41","v":78.359502333333324},{"$f":"'Min X+31'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+31'!I41","v":12.6},{"$f":"'Min X+31'!J41","v":16.5},279.26017172778904,133.38178392495468,145.87838780283437,0.10608449680517647,6.949114093542999E-2,11.742005219739379,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L41","v":139.32805663614681},{"$f":"'Min X+31'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+31'!C42","v":15.3},{"$f":"'Min X+31'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+31'!M41","v":141.7099051620867},{"$f":"'Min X+31'!G42*W42","v":69.060110666666645},{"$f":"'Min X+31'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+31'!I42","v":14.4},{"$f":"'Min X+31'!J42","v":16.5},281.94816462436239,142.41023254143593,139.53793208292646,0.11782409471089561,7.1973079160248504E-2,9.7865017330565429,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L42","v":154.1695806065371},{"$f":"'Min X+31'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+31'!C43","v":10.8},{"$f":"'Min X+31'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+31'!M42","v":180.19271606175352},{"$f":"'Min X+31'!G43*W43","v":55.683401333333322},{"$f":"'Min X+31'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+31'!I43","v":10.8},{"$f":"'Min X+31'!J43","v":16.5},328.22284410497298,153.83026130671803,174.39258279825492,0.13931929981907934,0.10013326349859669,10.033743325809999,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L43","v":152.85051214229836},{"$f":"'Min X+31'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+31'!C44","v":11.700000000000001},{"$f":"'Min X+31'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+31'!M43","v":148.87280681912404},{"$f":"'Min X+31'!G44*W44","v":44.269151333333326},{"$f":"'Min X+31'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+31'!I44","v":10.8},{"$f":"'Min X+31'!J44","v":16.5},296.4839843203747,153.40167956571358,143.08230475466112,0.14883257658476742,9.0502064462930173E-2,6.5904728144939,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L44","v":176.17007972225883},{"$f":"'Min X+31'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+31'!C45","v":9},{"$f":"'Min X+31'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+31'!M44","v":181.21301074284617},{"$f":"'Min X+31'!G45*W45","v":35.926175333333333},{"$f":"'Min X+31'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+31'!I45","v":9},{"$f":"'Min X+31'!J45","v":3.3000000000000003},362.97619312407051,176.18353427745714,186.79265884661334,0.18654544480167354,0.12035189623281833,6.5102903966287089,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L45","v":157.2900360787103},{"$f":"'Min X+31'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+31'!C46","v":10.8},{"$f":"'Min X+31'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+31'!M45","v":158.82301519983949},{"$f":"'Min X+31'!G46*W46","v":27.530689666666667},{"$f":"'Min X+31'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+31'!I46","v":10.8},{"$f":"'Min X+31'!J46","v":5.5},323.11483389164698,159.10699778169302,164.00783610995393,0.18303829701726809,0.11517908988555976,4.3725071433910641,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L46","v":170.61980211000508},{"$f":"'Min X+31'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+31'!C47","v":12.6},{"$f":"'Min X+31'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+31'!M46","v":178.5918902016972},{"$f":"'Min X+31'!G47*W47","v":17.944974333333331},{"$f":"'Min X+31'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+31'!I47","v":12.6},{"$f":"'Min X+31'!J47","v":8.8000000000000007},355.3497283407641,173.09929928405342,182.25042905671069,0.22050282595166878,0.14146114498648121,3.2048268858109403,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L47","v":192.45789091260923},{"$f":"'Min X+31'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+31'!C48","v":8.1},{"$f":"'Min X+31'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+31'!M47","v":208.61542107601164},{"$f":"'Min X+31'!G48*W48","v":11.733950333333333},{"$f":"'Min X+31'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+31'!I48","v":7.2},{"$f":"'Min X+31'!J48","v":8.8000000000000007},399.41441590428428,192.57946895738411,206.83494694690015,0.27842195522511892,0.18047412911148145,2.4478829896733405,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L48","v":199.26388010690241},{"$f":"'Min X+31'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+31'!C49","v":9.9},{"$f":"'Min X+31'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+31'!M48","v":212.58908843288464},{"$f":"'Min X+31'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+31'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+31'!I49","v":9.9},{"$f":"'Min X+31'!J49","v":8.8000000000000007},413.52682625048828,200.03903708081475,213.4877891696735,0.32484302608763793,0.20129926321111413,1.4637795960766571,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L49","v":199.07843200731742},{"$f":"'Min X+31'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+31'!C50","v":9.9},{"$f":"'Min X+31'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+31'!M49","v":225.27215078201229},{"$f":"'Min X+31'!G50*W50","v":4.298202166666667},{"$f":"'Min X+31'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+31'!I50","v":9.9},{"$f":"'Min X+31'!J50","v":7.7000000000000011},428.15044589478146,200.91218746572318,227.23825842905831,0.36624454159425379,0.2338923529539953,0.96826524658090529,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L50","v":215.69413400333536},{"$f":"'Min X+31'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+31'!C51","v":9},{"$f":"'Min X+31'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+31'!M50","v":210.35655716018414},{"$f":"'Min X+31'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+31'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+31'!I51","v":9},{"$f":"'Min X+31'!J51","v":7.7000000000000011},426.86533624126366,215.44858218001934,211.41675406124429,0.44555182331599985,0.23980309893986748,0.48151568147981555,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L51","v":209.42520043684033},{"$f":"'Min X+31'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+31'!C52","v":7.2},{"$f":"'Min X+31'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+31'!M51","v":212.81552793957553},{"$f":"'Min X+31'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+31'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+31'!I52","v":7.2},{"$f":"'Min X+31'!J52","v":6.6000000000000005},422.69444215290355,209.54538987846286,213.14905227444072,0.4798105583774776,0.26647566513481913,0.28147227172530487,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L52","v":211.13151777203419},{"$f":"'Min X+31'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+31'!C53","v":4.5},{"$f":"'Min X+31'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+31'!M52","v":194.03967220599631},{"$f":"'Min X+31'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+31'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+31'!I53","v":5.4},{"$f":"'Min X+31'!J53","v":6.6000000000000005},402.17259901470777,209.59998709258068,192.57261192212709,0.5315306794535174,0.26706028386922881,0.14124311315318139,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L53","v":183.99423361085985},{"$f":"'Min X+31'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+31'!C54","v":4.5},{"$f":"'Min X+31'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+31'!M53","v":177.22990370901249},{"$f":"'Min X+31'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+31'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+31'!I54","v":4.5},{"$f":"'Min X+31'!J54","v":4.4000000000000004},359.54711517189889,182.48524783710127,177.06186733479765,0.5089857737585779,0.26803637421484217,0.12252913276625271,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L54","v":153.36464206622631},{"$f":"'Min X+31'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+31'!C55","v":5.4},{"$f":"'Min X+31'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+31'!M54","v":175.70499420053321},{"$f":"'Min X+31'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+31'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+31'!I55","v":5.4},{"$f":"'Min X+31'!J55","v":4.4000000000000004},325.90759820946914,149.49446729806704,176.41313091140208,0.47017476815926251,0.2918632891311399,0.1619824810081367,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L55","v":177.74829463168467},{"$f":"'Min X+31'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+31'!C56","v":2.7},{"$f":"'Min X+31'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+31'!M55","v":178.79039067516763},{"$f":"'Min X+31'!G56*W56","v":0},{"$f":"'Min X+31'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+31'!I56","v":2.7},{"$f":"'Min X+31'!J56","v":4.4000000000000004},351.1030053409313,174.33876760072499,176.76423774020631,0.6095270309596722,0.32615293496129799,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L56","v":154.85468498716449},{"$f":"'Min X+31'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+31'!C57","v":2.7},{"$f":"'Min X+31'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+31'!M56","v":178.55102724009521},{"$f":"'Min X+31'!G57*W57","v":0},{"$f":"'Min X+31'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+31'!I57","v":2.7},{"$f":"'Min X+31'!J57","v":4.4000000000000004},331.2505368685724,154.75735889668752,176.49317797188488,0.59732609047696139,0.35784926821031182,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L57","v":138.22805178055961},{"$f":"'Min X+31'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+31'!C58","v":2.7},{"$f":"'Min X+31'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+31'!M57","v":149.90568272467664},{"$f":"'Min X+31'!G58*W58","v":0},{"$f":"'Min X+31'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+31'!I58","v":2.7},{"$f":"'Min X+31'!J58","v":4.4000000000000004},284.90227299080561,137.0269475865023,147.87532540430331,0.60110419405727233,0.33035732037330068,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L58","v":130.89077824964673},{"$f":"'Min X+31'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+31'!C59","v":2.7},{"$f":"'Min X+31'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+31'!M58","v":149.55662013716545},{"$f":"'Min X+31'!G59*W59","v":0},{"$f":"'Min X+31'!H59*V59","v":2.425647E-3},{"$f":"'Min X+31'!I59","v":2.7},{"$f":"'Min X+31'!J59","v":4.4000000000000004},278.24405255727322,130.75020398707366,147.49384857019959,0.64057426257306616,0.36277156696585494,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L59","v":147.39613596183474},{"$f":"'Min X+31'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+31'!C60","v":4.5},{"$f":"'Min X+31'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+31'!M59","v":143.23006294459503},{"$f":"'Min X+31'!G60*W60","v":0},{"$f":"'Min X+31'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+31'!I60","v":4.5},{"$f":"'Min X+31'!J60","v":3.3000000000000003},290.73573169681129,146.68862530974198,144.04710638706928,0.80751065209276141,0.38295655752574126,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L60","v":114.46928493641651},{"$f":"'Min X+31'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+31'!C61","v":4.5},{"$f":"'Min X+31'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+31'!M60","v":143.09811057874535},{"$f":"'Min X+31'!G61*W61","v":0},{"$f":"'Min X+31'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+31'!I61","v":4.5},{"$f":"'Min X+31'!J61","v":3.3000000000000003},258.84797553623531,114.97223009234706,143.87574544388823,0.69705484406945528,0.42236513485711458,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L61","v":100.24806158434063},{"$f":"'Min X+31'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+31'!C62","v":3.6},{"$f":"'Min X+31'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+31'!M61","v":108.81959263446163},{"$f":"'Min X+31'!G62*W62","v":0},{"$f":"'Min X+31'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+31'!I62","v":3.6},{"$f":"'Min X+31'!J62","v":3.3000000000000003},209.73625322866377,100.97171046864493,108.76454276001886,0.67635111569568984,0.35504987444277436,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L62","v":117.22672256140854},{"$f":"'Min X+31'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+31'!C63","v":3.6},{"$f":"'Min X+31'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+31'!M62","v":119.50628704165453},{"$f":"'Min X+31'!G63*W63","v":0},{"$f":"'Min X+31'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+31'!I63","v":2.7},{"$f":"'Min X+31'!J63","v":3.3000000000000003},235.12389173675587,116.64931573742918,118.47457599932667,0.87740682397936198,0.43171104232785962,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L63","v":95.699258467671385},{"$f":"'Min X+31'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+31'!C64","v":1.8},{"$f":"'Min X+31'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+31'!M63","v":104.3437840072302},{"$f":"'Min X+31'!G64*W64","v":0},{"$f":"'Min X+31'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+31'!I64","v":1.8},{"$f":"'Min X+31'!J64","v":3.3000000000000003},195.8271658374394,93.401242725681598,102.42592311175781,0.79801574198978387,0.41786089547239347,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L64","v":95.022828951427925},{"$f":"'Min X+31'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+31'!C65","v":2.7},{"$f":"'Min X+31'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+31'!M64","v":102.63938565024075},{"$f":"'Min X+31'!G65*W65","v":0},{"$f":"'Min X+31'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+31'!I65","v":2.7},{"$f":"'Min X+31'!J65","v":2.2000000000000002},197.31949207383241,94.636454957717888,102.68303711611453,0.886373993710038,0.45634853412621762,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L65","v":97.431289624163384},{"$f":"'Min X+31'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+31'!C66","v":1.8},{"$f":"'Min X+31'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+31'!M65","v":98.503948193833708},{"$f":"'Min X+31'!G66*W66","v":0},{"$f":"'Min X+31'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+31'!I66","v":1.8},{"$f":"'Min X+31'!J66","v":2.2000000000000002},193.62804973227048,96.010948732541294,97.617100999729175,1.0203408916220862,0.4868471941045302,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L66","v":124.13062800290216},{"$f":"'Min X+31'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+31'!C67","v":2.7},{"$f":"'Min X+31'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+31'!M66","v":110.38025343065755},{"$f":"'Min X+31'!G67*W67","v":0},{"$f":"'Min X+31'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+31'!I67","v":2.7},{"$f":"'Min X+31'!J67","v":2.2000000000000002},233.44155684822914,123.16855918695413,110.27299766127503,1.4620688159480288,0.60725576938251913,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L67","v":118.75839263628123},{"$f":"'Min X+31'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+31'!C68","v":1.8},{"$f":"'Min X+31'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+31'!M67","v":114.27549183417943},{"$f":"'Min X+31'!G68*W68","v":0},{"$f":"'Min X+31'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+31'!I68","v":1.8},{"$f":"'Min X+31'!J68","v":2.2000000000000002},229.96321768538132,116.78844174904501,113.1747759363363,1.569950887236212,0.70071589784313137,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L68","v":111.19625298272699},{"$f":"'Min X+31'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+31'!C69","v":1.8},{"$f":"'Min X+31'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+31'!M68","v":116.21821817912733},{"$f":"'Min X+31'!G69*W69","v":0},{"$f":"'Min X+31'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+31'!I69","v":1.8},{"$f":"'Min X+31'!J69","v":3.3000000000000003},224.17912015130787,110.25604042151745,113.92307972979043,1.6402125612095424,0.79513844933690336,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L69","v":131.41109248554397},{"$f":"'Min X+31'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+31'!C70","v":0},{"$f":"'Min X+31'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+31'!M69","v":135.44620567459586},{"$f":"'Min X+31'!G70*W70","v":0},{"$f":"'Min X+31'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+31'!I70","v":0},{"$f":"'Min X+31'!J70","v":0},263.67267684926901,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":129.26175512814723},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":134.41092172112175},2.1493373573967425,{"$f":"F70*H70","v":1.0352839534741103},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L70","v":116.90505438822764},{"$f":"'Min X+31'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+31'!C71","v":0},{"$f":"'Min X+31'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+31'!M70","v":102.2869695796085},{"$f":"'Min X+31'!G71*W71","v":0},{"$f":"'Min X+31'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+31'!I71","v":0},{"$f":"'Min X+31'!J71","v":0},{"$f":"L71+M71","v":214.0051730166241},112.59252835417206,101.41264466245204,2.1125260340555774,0.87432491715646043,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L71","v":110.98365464845385},{"$f":"'Min X+31'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+31'!C72","v":2.7},{"$f":"'Min X+31'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+31'!M71","v":111.57253842518178},{"$f":"'Min X+31'!G72*W72","v":0},{"$f":"'Min X+31'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+31'!I72","v":2.7},{"$f":"'Min X+31'!J72","v":2.2000000000000002},220.27559877351257,109.27064304414999,111.00495572936256,2.2130116043038539,1.0675826958192112,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L72","v":120.75843371077568},{"$f":"'Min X+31'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+31'!C73","v":1.8},{"$f":"'Min X+31'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+31'!M72","v":131.92372509002948},{"$f":"'Min X+31'!G73*W73","v":0},{"$f":"'Min X+31'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+31'!I73","v":1.8},{"$f":"'Min X+31'!J73","v":2.2000000000000002},248.91325059429431,118.80346701449444,130.10978357979988,2.6549666962812339,1.4139415102296102,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L73","v":125.93364951080082},{"$f":"'Min X+31'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+31'!C74","v":0.9},{"$f":"'Min X+31'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+31'!M73","v":139.10182192219312},{"$f":"'Min X+31'!G74*W74","v":0},{"$f":"'Min X+31'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+31'!I74","v":0.9},{"$f":"'Min X+31'!J74","v":2.2000000000000002},258.8166928739011,122.68515590044829,136.1315369734528,3.0484936103525371,1.6702849487403579,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L74","v":128.94883632544443},{"$f":"'Min X+31'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+31'!C75","v":0.9},{"$f":"'Min X+31'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+31'!M74","v":155.90544573230477},{"$f":"'Min X+31'!G75*W75","v":0},{"$f":"'Min X+31'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+31'!I75","v":0.9},{"$f":"'Min X+31'!J75","v":2.2000000000000002},277.82678447958108,125.31829337937248,152.5084911002086,3.4305429460719732,2.0969546320961894,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L75","v":117.11425233664704},{"$f":"'Min X+31'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+31'!C76","v":0.9},{"$f":"'Min X+31'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+31'!M75","v":158.49123798640747},{"$f":"'Min X+31'!G76*W76","v":0},{"$f":"'Min X+31'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+31'!I76","v":0.9},{"$f":"'Min X+31'!J76","v":2.2000000000000002},268.29714145403443,113.49323713438862,154.8039043196458,3.4210152022584253,2.3873336667616982,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L76","v":129.53799935953126},{"$f":"'Min X+31'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+31'!C77","v":1.8},{"$f":"'Min X+31'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+31'!M76","v":170.24895632575036},{"$f":"'Min X+31'!G77*W77","v":0},{"$f":"'Min X+31'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+31'!I77","v":1.8},{"$f":"'Min X+31'!J77","v":2.2000000000000002},293.05873445777627,126.08118681447861,166.97754764329764,4.1568125450526638,2.8714086824527261,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L77","v":144.19091393857971},{"$f":"'Min X+31'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+31'!C78","v":0.9},{"$f":"'Min X+31'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+31'!M77","v":175.02033322909185},{"$f":"'Min X+31'!G78*W78","v":0},{"$f":"'Min X+31'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+31'!I78","v":0.9},{"$f":"'Min X+31'!J78","v":2.2000000000000002},309.31640080291334,138.90132026612085,170.41508053679246,5.0895936724588813,3.3052526922994034,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L78","v":119.45641993831764},{"$f":"'Min X+31'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+31'!C79","v":0.9},{"$f":"'Min X+31'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+31'!M78","v":155.20911744577913},{"$f":"'Min X+31'!G79*W79","v":0},{"$f":"'Min X+31'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+31'!I79","v":0.9},{"$f":"'Min X+31'!J79","v":2.2000000000000002},264.1481481969326,113.51937114131698,150.62877705561561,4.6370487970006593,3.2803403901635324,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L79","v":130.71597903019972},{"$f":"'Min X+31'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+31'!C80","v":0.9},{"$f":"'Min X+31'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+31'!M79","v":183.74480928050221},{"$f":"'Min X+31'!G80*W80","v":0},{"$f":"'Min X+31'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+31'!I80","v":0.9},{"$f":"'Min X+31'!J80","v":2.2000000000000002},303.05011355762093,124.94844781125069,178.10166574637023,5.5675312189490365,4.3431435341319879,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L80","v":142.3194953120981},{"$f":"'Min X+31'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+31'!C81","v":1.8},{"$f":"'Min X+31'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+31'!M80","v":179.54855665314639},{"$f":"'Min X+31'!G81*W81","v":0},{"$f":"'Min X+31'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+31'!I81","v":1.8},{"$f":"'Min X+31'!J81","v":2.2000000000000002},310.78374560042221,136.38848611044705,174.39525948997516,6.6310092016510724,4.7532971631712666,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L81","v":127.91520370494919},{"$f":"'Min X+31'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+31'!C82","v":0.9},{"$f":"'Min X+31'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+31'!M81","v":184.6510078424736},{"$f":"'Min X+31'!G82*W82","v":0},{"$f":"'Min X+31'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+31'!I82","v":0.9},{"$f":"'Min X+31'!J82","v":2.2000000000000002},299.06284343584792,121.19976205776528,177.86308137808263,6.5154416471839252,5.4879264643909984,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L82","v":139.49722454815418},{"$f":"'Min X+31'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+31'!C83","v":0.9},{"$f":"'Min X+31'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+31'!M82","v":203.7157797218124},{"$f":"'Min X+31'!G83*W83","v":0},{"$f":"'Min X+31'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+31'!I83","v":0.9},{"$f":"'Min X+31'!J83","v":2.2000000000000002},327.11142941150706,131.51258252510766,195.59884688639943,7.7846420230465379,6.8169328354129863,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L83","v":141.11839053065657},{"$f":"'Min X+31'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+31'!C84","v":0},{"$f":"'Min X+31'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+31'!M83","v":184.60075259641263},{"$f":"'Min X+31'!G84*W84","v":0},{"$f":"'Min X+31'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+31'!I84","v":0},{"$f":"'Min X+31'!J84","v":1.1000000000000001},308.9829671646857,132.45907051522653,176.52389664945918,8.6593200154300547,6.9768559469534681,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L84","v":131.41482663236664},{"$f":"'Min X+31'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+31'!C85","v":2.7},{"$f":"'Min X+31'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+31'!M84","v":179.17076301275836},{"$f":"'Min X+31'!G85*W85","v":0},{"$f":"'Min X+31'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+31'!I85","v":2.7},{"$f":"'Min X+31'!J85","v":1.1000000000000001},298.32091893656326,125.2211959052908,173.09972303127245,8.8936307270758306,7.6710399814859027,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L85","v":121.63603450047187},{"$f":"'Min X+31'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+31'!C86","v":0},{"$f":"'Min X+31'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+31'!M85","v":174.17125900817879},{"$f":"'Min X+31'!G86*W86","v":0},{"$f":"'Min X+31'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+31'!I86","v":0},{"$f":"'Min X+31'!J86","v":0},278.23832688658786,112.53682770713175,165.70149917945611,9.099206793340116,8.4697598287226725,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L86","v":121.90765591513107},{"$f":"'Min X+31'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+31'!C87","v":0},{"$f":"'Min X+31'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+31'!M86","v":160.73669787013984},{"$f":"'Min X+31'!G87*W87","v":0},{"$f":"'Min X+31'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+31'!I87","v":0},{"$f":"'Min X+31'!J87","v":0},263.6454327678282,111.80511016710773,151.84032260072044,10.102545748023353,8.8963752694194032,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L87","v":90.238221009425729},{"$f":"'Min X+31'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+31'!C88","v":0},{"$f":"'Min X+31'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+31'!M87","v":124.59554877170208},{"$f":"'Min X+31'!G88*W88","v":0},{"$f":"'Min X+31'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+31'!I88","v":0},{"$f":"'Min X+31'!J88","v":0},198.66980720609425,81.932866442421215,116.73694076367303,8.3053545670045139,7.8586080080290586,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L88","v":77.581076784124519},{"$f":"'Min X+31'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+31'!C89","v":0.9},{"$f":"'Min X+31'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+31'!M88","v":119.09515760126627},{"$f":"'Min X+31'!G89*W89","v":0},{"$f":"'Min X+31'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+31'!I89","v":0.9},{"$f":"'Min X+31'!J89","v":0},181.98665576852534,70.543022881959104,111.44363288656625,7.9380539021654259,8.5515247147000188,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L89","v":62.426095676451574},{"$f":"'Min X+31'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+31'!C90","v":0},{"$f":"'Min X+31'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+31'!M89","v":90.172317761494099},{"$f":"'Min X+31'!G90*W90","v":0},{"$f":"'Min X+31'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+31'!I90","v":0},{"$f":"'Min X+31'!J90","v":0},138.13999043791256,55.326728834739789,82.813261603172762,7.0993668417117863,7.3590561583213381,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L90","v":56.654425890088888},{"$f":"'Min X+31'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+31'!C91","v":0},{"$f":"'Min X+31'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+31'!M90","v":91.709230987185094},{"$f":"'Min X+31'!G91*W91","v":0},{"$f":"'Min X+31'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+31'!I91","v":0},{"$f":"'Min X+31'!J91","v":0},132.71507794991194,49.503666285899911,83.211411664012033,7.1507596041889743,8.4978193231730561,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L91","v":45.325616897543178},{"$f":"'Min X+31'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+31'!C92","v":0},{"$f":"'Min X+31'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+31'!M91","v":68.546543032453258},{"$f":"'Min X+31'!G92*W92","v":0},{"$f":"'Min X+31'!H92*V92","v":0.105049539},{"$f":"'Min X+31'!I92","v":0},{"$f":"'Min X+31'!J92","v":0},100.33687893771321,38.991118650862823,61.345760286850378,6.334498246680357,7.2007827456028766,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L92","v":38.94198536972786},{"$f":"'Min X+31'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+31'!C93","v":0},{"$f":"'Min X+31'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+31'!M92","v":57.432242898233859},{"$f":"'Min X+31'!G93*W93","v":0},{"$f":"'Min X+31'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+31'!I93","v":0},{"$f":"'Min X+31'!J93","v":0},83.538388554280203,32.932894824482418,50.605493729797779,6.0090905452454457,6.8267491684360797,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L93","v":32.102682226188605},{"$f":"'Min X+31'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+31'!C94","v":0},{"$f":"'Min X+31'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+31'!M93","v":45.736183058181034},{"$f":"'Min X+31'!G94*W94","v":0},{"$f":"'Min X+31'!H94*V94","v":0.1341807075},{"$f":"'Min X+31'!I94","v":0},{"$f":"'Min X+31'!J94","v":0},66.248945737861419,26.649676080776622,39.59926965708479,5.4530061454119849,6.1369134010962449,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L94","v":25.278117919420257},{"$f":"'Min X+31'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+31'!C95","v":0},{"$f":"'Min X+31'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+31'!M94","v":37.495587790319192},{"$f":"'Min X+31'!G95*W95","v":0},{"$f":"'Min X+31'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+31'!I95","v":0},{"$f":"'Min X+31'!J95","v":0},52.397457819827139,20.565334750176056,31.832123069651082,4.7127831692442026,5.6634647206681077,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L95","v":22.427509553808292},{"$f":"'Min X+31'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+31'!C96","v":0},{"$f":"'Min X+31'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+31'!M95","v":32.642969952971953},{"$f":"'Min X+31'!G96*W96","v":0},{"$f":"'Min X+31'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+31'!I96","v":0},{"$f":"'Min X+31'!J96","v":0},44.960523802476814,17.849652224010754,27.110871578466057,4.5778573297975376,5.5320983745058969,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L96","v":16.535357663790801},{"$f":"'Min X+31'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+31'!C97","v":0},{"$f":"'Min X+31'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+31'!M96","v":27.55983232839332},{"$f":"'Min X+31'!G97*W97","v":0},{"$f":"'Min X+31'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+31'!I97","v":0},{"$f":"'Min X+31'!J97","v":0},35.192417756473802,12.853884749852593,22.338533006621205,3.6814729139382081,5.2212993217721166,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L97","v":12.248746929916608},{"$f":"'Min X+31'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+31'!C98","v":0},{"$f":"'Min X+31'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+31'!M97","v":20.043752671551161},{"$f":"'Min X+31'!G98*W98","v":0},{"$f":"'Min X+31'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+31'!I98","v":0},{"$f":"'Min X+31'!J98","v":0},25.096401428161812,9.2804003892825353,15.816001038879278,2.968346540634073,4.2277516326718834,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L98","v":8.2310845518327671},{"$f":"'Min X+31'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+31'!C99","v":0},{"$f":"'Min X+31'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+31'!M98","v":14.688802708979313},{"$f":"'Min X+31'!G99*W99","v":0},{"$f":"'Min X+31'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+31'!I99","v":0},{"$f":"'Min X+31'!J99","v":0},17.321916841687603,6.0671670142887617,11.254749827398841,2.163917537544005,3.4340528815804721,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L99","v":5.7241819989716793},{"$f":"'Min X+31'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+31'!C100","v":0},{"$f":"'Min X+31'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+31'!M99","v":9.8554015958056471},{"$f":"'Min X+31'!G100*W100","v":0},{"$f":"'Min X+31'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+31'!I100","v":0},{"$f":"'Min X+31'!J100","v":0},11.411300370310467,4.0974444044062945,7.3138559659041738,1.6267375945653848,2.5415456299014734,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L100","v":4.1640452968711896},{"$f":"'Min X+31'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+31'!C101","v":0},{"$f":"'Min X+31'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+31'!M100","v":9.834840963390155},{"$f":"'Min X+31'!G101*W101","v":0},{"$f":"'Min X+31'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+31'!I101","v":0},{"$f":"'Min X+31'!J101","v":0},9.9410108862923572,2.8895821342926284,7.0514287519997296,1.274463162578561,2.7834122113904254,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L101","v":2.9630680809641623},{"$f":"'Min X+31'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+31'!C102","v":0},{"$f":"'Min X+31'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+31'!M101","v":6.1370942513868192},{"$f":"'Min X+31'!G102*W102","v":0},{"$f":"'Min X+31'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+31'!I102","v":0},{"$f":"'Min X+31'!J102","v":0},6.2312131006577367,1.9901164755791192,4.2410966250786171,0.97295160538504322,1.8959976263082017,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L102","v":1.920451853472843},{"$f":"'Min X+31'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+31'!C103","v":0},{"$f":"'Min X+31'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+31'!M102","v":4.9713082045970634},{"$f":"'Min X+31'!G103*W103","v":0},{"$f":"'Min X+31'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+31'!I103","v":0},{"$f":"'Min X+31'!J103","v":0},4.5505970679408501,1.246577046453436,3.304020021487414,0.67387480701940705,1.6672881831096493,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L103","v":1.3267350933616742},{"$f":"'Min X+31'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+31'!C104","v":0},{"$f":"'Min X+31'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+31'!M103","v":3.2801545399369241},{"$f":"'Min X+31'!G104*W104","v":0},{"$f":"'Min X+31'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+31'!I104","v":0},{"$f":"'Min X+31'!J104","v":0},2.9238367723724212,0.83122800440935452,2.0926087679630667,0.4955070889523196,1.1875457719738571,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L104","v":0.90079285300964185},{"$f":"'Min X+31'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+31'!C105","v":0},{"$f":"'Min X+31'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+31'!M104","v":2.1939024169053711},{"$f":"'Min X+31'!G105*W105","v":0},{"$f":"'Min X+31'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+31'!I105","v":0},{"$f":"'Min X+31'!J105","v":0},1.8854938299695214,0.54414779387107892,1.3413460360984426,0.35664505913856293,0.85255638080692864,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+31'!L105","v":0.53063200870429095},{"$f":"'Min X+31'!B106*U106","v":1.05},{"$f":"'Min X+31'!C106","v":0},{"$f":"'Min X+31'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+31'!M105","v":1.3832727258261639},{"$f":"'Min X+31'!G106*W106","v":0},{"$f":"'Min X+31'!H106*V106","v":1.05},{"$f":"'Min X+31'!I106","v":0},{"$f":"'Min X+31'!J106","v":0},0,0,0,0.55716360913950547,1.4524363621174721,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10671.520254307237},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":12082.814579637994},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":22377.787240719786},10468.118895362131,11909.668345357657,187.12789054554037,172.1153979166256,174.26893778625671,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":22377.787240719786},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+33","index":79,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+33",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":35}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+33"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":22171.40144844446},{"$f":"L107","v":10353.711397484642},11817.690050959816,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+32'!P107*106/206","v":89.672366045355389},{"$f":"'Min X+32'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+32'!C6","v":13.5},{"$f":"'Min X+32'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+32'!P107*100/206","v":84.596571740901325},{"$f":"'Min X+32'!G6*W6","v":0},{"$f":"'Min X+32'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+32'!I6","v":10.8},{"$f":"'Min X+32'!J6","v":9.9},{"$f":"L6+M6","v":173.0430985332186},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":87.642747857232948},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":85.400350675985663},{"$f":"B6*A6","v":0.12961818812242931},{"$f":"F6*H6","v":9.6221064915647456E-2},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L6","v":91.029989141284844},{"$f":"'Min X+32'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+32'!C7","v":9},{"$f":"'Min X+32'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+32'!M6","v":88.596847133553766},{"$f":"'Min X+32'!G7*W7","v":0},{"$f":"'Min X+32'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+32'!I7","v":9},{"$f":"'Min X+32'!J7","v":12.100000000000001},{"$f":"L7+M7","v":176.69937907640255},91.21650799359773,85.48287108280482,1.3481147687121253E-2,1.3976050748943904E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L7","v":95.018048131128921},{"$f":"'Min X+32'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+32'!C8","v":10.8},{"$f":"'Min X+32'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+32'!M7","v":89.070301456054594},{"$f":"'Min X+32'!G8*W8","v":0},{"$f":"'Min X+32'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+32'!I8","v":11.700000000000001},{"$f":"'Min X+32'!J8","v":9.9},180.17297113030759,89.309164903310943,90.863806226996658,8.8832278179744317E-3,6.4952290579291406E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L8","v":93.507017904798388},{"$f":"'Min X+32'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+32'!C9","v":9},{"$f":"'Min X+32'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+32'!M8","v":94.825309875248053},{"$f":"'Min X+32'!G9*W9","v":0},{"$f":"'Min X+32'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+32'!I9","v":9},{"$f":"'Min X+32'!J9","v":8.8000000000000007},186.51550370294564,91.495520307591249,95.019983395354402,1.1497597207144085E-2,5.3264798936574955E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L9","v":95.93859697427979},{"$f":"'Min X+32'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+32'!C10","v":9},{"$f":"'Min X+32'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+32'!M9","v":99.213184091063113},{"$f":"'Min X+32'!G10*W10","v":0},{"$f":"'Min X+32'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+32'!I10","v":9},{"$f":"'Min X+32'!J10","v":9.9},193.3392790028152,95.03128276914822,98.307996233666984,7.3142051315639323E-3,5.1878573961216907E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L10","v":99.609225169518439},{"$f":"'Min X+32'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+32'!C11","v":9.9},{"$f":"'Min X+32'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+32'!M10","v":102.62858137147192},{"$f":"'Min X+32'!G11*W11","v":0},{"$f":"'Min X+32'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+32'!I11","v":9.9},{"$f":"'Min X+32'!J11","v":13.200000000000001},198.92839516483082,99.605266449887139,99.323128714943664,3.9587196312995867E-3,5.4526565282663041E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L11","v":104.1212390481594},{"$f":"'Min X+32'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+32'!C12","v":3.6},{"$f":"'Min X+32'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+32'!M11","v":103.58517073336976},{"$f":"'Min X+32'!G12*W12","v":0},{"$f":"'Min X+32'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+32'!I12","v":2.7},{"$f":"'Min X+32'!J12","v":1.1000000000000001},205.19732636702847,100.01776243998756,105.1795639270409,3.4766081718180428E-3,5.6068063288704723E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L12","v":104.25685753530495},{"$f":"'Min X+32'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+32'!C13","v":4.5},{"$f":"'Min X+32'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+32'!M12","v":109.18021413961283},{"$f":"'Min X+32'!G13*W13","v":0},{"$f":"'Min X+32'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+32'!I13","v":4.5},{"$f":"'Min X+32'!J13","v":3.3000000000000003},215.8270738251174,105.45286678088652,110.37420704423087,3.9907544184221563E-3,6.0070953819614985E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L13","v":109.67688154313642},{"$f":"'Min X+32'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+32'!C14","v":3.6},{"$f":"'Min X+32'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+32'!M13","v":114.3605584347023},{"$f":"'Min X+32'!G14*W14","v":0},{"$f":"'Min X+32'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+32'!I14","v":3.6},{"$f":"'Min X+32'!J14","v":3.3000000000000003},224.6255549420369,109.97147474706854,114.65408019496837,5.4067960678727683E-3,6.4782397339297991E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L14","v":113.36048017746729},{"$f":"'Min X+32'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+32'!C15","v":2.7},{"$f":"'Min X+32'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+32'!M14","v":117.85238038294183},{"$f":"'Min X+32'!G15*W15","v":0},{"$f":"'Min X+32'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+32'!I15","v":2.7},{"$f":"'Min X+32'!J15","v":3.3000000000000003},228.89869414321285,111.65323729298755,117.2454568502253,7.2428844797388274E-3,6.9235327165468761E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L15","v":114.86232612389836},{"$f":"'Min X+32'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+32'!C16","v":4.5},{"$f":"'Min X+32'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+32'!M15","v":120.2739802420173},{"$f":"'Min X+32'!G16*W16","v":0},{"$f":"'Min X+32'!H16*V16","v":6.26325E-5},{"$f":"'Min X+32'!I16","v":4.5},{"$f":"'Min X+32'!J16","v":3.3000000000000003},237.51972789766592,116.0532807157161,121.4664471819498,9.0454081822569938E-3,7.5330600675081487E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L16","v":118.34106219000637},{"$f":"'Min X+32'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+32'!C17","v":5.4},{"$f":"'Min X+32'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+32'!M16","v":123.62553711550294},{"$f":"'Min X+32'!G17*W17","v":0},{"$f":"'Min X+32'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+32'!I17","v":5.4},{"$f":"'Min X+32'!J17","v":3.3000000000000003},245.04720767743271,119.33012747586001,125.71708020157271,1.093471414635659E-2,8.4569139302287672E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L17","v":121.0693449462017},{"$f":"'Min X+32'!B18*U18","v":1.043742E-4},{"$f":"'Min X+32'!C18","v":5.4},{"$f":"'Min X+32'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+32'!M17","v":127.35850315996423},{"$f":"'Min X+32'!G18*W18","v":0},{"$f":"'Min X+32'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+32'!I18","v":5.4},{"$f":"'Min X+32'!J18","v":3.3000000000000003},250.40565015051791,120.95670843017842,129.44894172033949,1.2636516023283846E-2,9.5614396247343178E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L18","v":121.82470715560281},{"$f":"'Min X+32'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+32'!C19","v":1.8},{"$f":"'Min X+32'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+32'!M18","v":130.26815772325133},{"$f":"'Min X+32'!G19*W19","v":0},{"$f":"'Min X+32'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+32'!I19","v":1.8},{"$f":"'Min X+32'!J19","v":2.2000000000000002},246.86743516574822,117.01024568267994,129.85718948306828,1.4461472922879252E-2,1.0968240183087681E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L19","v":117.06139952794027},{"$f":"'Min X+32'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+32'!C20","v":3.6},{"$f":"'Min X+32'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+32'!M19","v":129.90547007814553},{"$f":"'Min X+32'!G20*W20","v":0},{"$f":"'Min X+32'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+32'!I20","v":3.6},{"$f":"'Min X+32'!J20","v":2.2000000000000002},249.73837212900486,118.44510309737274,131.29326903163212,1.6296430567528303E-2,1.2201046513414622E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L20","v":117.67370143602199},{"$f":"'Min X+32'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+32'!C21","v":3.6},{"$f":"'Min X+32'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+32'!M20","v":130.56516309797161},{"$f":"'Min X+32'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+32'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+32'!I21","v":3.6},{"$f":"'Min X+32'!J21","v":0},253.20497668715456,119.05354564311834,134.1514310440362,2.0155792903634673E-2,1.3732053935407912E-2,4.2149303164658494E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L21","v":117.10404999323517},{"$f":"'Min X+32'!B22*U22","v":2.180913E-4},{"$f":"'Min X+32'!C22","v":5.4},{"$f":"'Min X+32'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+32'!M21","v":132.31123121197894},{"$f":"'Min X+32'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+32'!H22*V22","v":1.165731E-4},{"$f":"'Min X+32'!I22","v":5.4},{"$f":"'Min X+32'!J22","v":11},245.87431790032861,119.17851061873688,126.69580728159174,2.5539374498289649E-2,1.5423930387197141E-2,0.21297932923708993,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L22","v":116.86183649509042},{"$f":"'Min X+32'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+32'!C23","v":5.4},{"$f":"'Min X+32'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+32'!M22","v":124.50879228898782},{"$f":"'Min X+32'!G23*W23","v":2.911706933333333},{"$f":"'Min X+32'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+32'!I23","v":5.4},{"$f":"'Min X+32'!J23","v":8.8000000000000007},236.721400559702,115.62850836409962,121.09289219560239,3.3328130990809723E-2,1.5900093385443893E-2,0.36253311376880565,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L23","v":112.58463752483415},{"$f":"'Min X+32'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+32'!C24","v":9},{"$f":"'Min X+32'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+32'!M23","v":118.21892740191258},{"$f":"'Min X+32'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+32'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+32'!I24","v":9},{"$f":"'Min X+32'!J24","v":8.8000000000000007},232.24518018302447,113.84265126841123,118.40252891461324,4.1986256422918922E-2,1.6398487299335573E-2,0.59670383350809608,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L24","v":110.55796609602247},{"$f":"'Min X+32'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+32'!C25","v":8.1},{"$f":"'Min X+32'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+32'!M24","v":115.30046516129055},{"$f":"'Min X+32'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+32'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+32'!I25","v":8.1},{"$f":"'Min X+32'!J25","v":9.9},223.28909571201388,109.80585816972541,113.48323754228846,5.2107926297055289E-2,1.7227619002074226E-2,1.1443182220355608,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L25","v":106.1703755159937},{"$f":"'Min X+32'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+32'!C26","v":7.2},{"$f":"'Min X+32'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+32'!M25","v":110.04877416358109},{"$f":"'Min X+32'!G26*W26","v":15.306837000000002},{"$f":"'Min X+32'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+32'!I26","v":7.2},{"$f":"'Min X+32'!J26","v":9.9},212.94334086652634,105.61208727114816,107.33125359537819,5.8288244845537109E-2,1.7520568202893504E-2,1.6844986481717472,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L26","v":101.87153151303829},{"$f":"'Min X+32'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+32'!C27","v":6.3},{"$f":"'Min X+32'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+32'!M26","v":103.79614879158925},{"$f":"'Min X+32'!G27*W27","v":21.305263666666665},{"$f":"'Min X+32'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+32'!I27","v":7.2},{"$f":"'Min X+32'!J27","v":8.8000000000000007},202.59104679638574,100.41246163657293,102.17858515981281,5.9069876465357822E-2,1.7563631776433993E-2,2.2114043175893734,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L27","v":96.675337088980058},{"$f":"'Min X+32'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+32'!C28","v":9.9},{"$f":"'Min X+32'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+32'!M27","v":98.645271962367147},{"$f":"'Min X+32'!G28*W28","v":31.265836333333329},{"$f":"'Min X+32'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+32'!I28","v":9.9},{"$f":"'Min X+32'!J28","v":9.9},196.34690020524442,97.719255948288023,98.627644256956415,5.608114069204205E-2,1.7627705410735689E-2,3.0842269282325265,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L28","v":93.972678914364337},{"$f":"'Min X+32'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+32'!C29","v":9},{"$f":"'Min X+32'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+32'!M28","v":95.083971399174061},{"$f":"'Min X+32'!G29*W29","v":36.286725666666669},{"$f":"'Min X+32'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+32'!I29","v":9},{"$f":"'Min X+32'!J29","v":8.8000000000000007},183.88507131280102,88.619033294988569,95.266038017812448,5.3645619375769678E-2,1.7933381361620489E-2,3.4502859854590087,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L29","v":85.068605248407906},{"$f":"'Min X+32'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+32'!C30","v":12.6},{"$f":"'Min X+32'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+32'!M29","v":91.906606851977742},{"$f":"'Min X+32'!G30*W30","v":47.599154666666664},{"$f":"'Min X+32'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+32'!I30","v":12.6},{"$f":"'Min X+32'!J30","v":7.7000000000000011},184.50895604369828,87.720716936187443,96.788239107510833,4.7888312220455892E-2,1.8367744466898341E-2,4.374676794435814,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L30","v":84.575283725316197},{"$f":"'Min X+32'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+32'!C31","v":12.6},{"$f":"'Min X+32'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+32'!M30","v":93.810934665745123},{"$f":"'Min X+32'!G31*W31","v":57.346027999999997},{"$f":"'Min X+32'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+32'!I31","v":13.5},{"$f":"'Min X+32'!J31","v":8.8000000000000007},184.61935943706368,86.128283605732676,98.491075831331003,4.7000119583516201E-2,1.9858834414118221E-2,5.3796844860479904,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L31","v":83.606234925965921},{"$f":"'Min X+32'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+32'!C32","v":11.700000000000001},{"$f":"'Min X+32'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+32'!M31","v":96.103013216826696},{"$f":"'Min X+32'!G32*W32","v":63.288791000000003},{"$f":"'Min X+32'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+32'!I32","v":11.700000000000001},{"$f":"'Min X+32'!J32","v":9.9},177.7417315365451,79.860390113803987,97.881341422741102,4.5844812161929878E-2,2.1671794085597072E-2,6.0822435179499825,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L32","v":77.859186000148043},{"$f":"'Min X+32'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+32'!C33","v":13.5},{"$f":"'Min X+32'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+32'!M32","v":95.98584097232272},{"$f":"'Min X+32'!G33*W33","v":79.520256666666668},{"$f":"'Min X+32'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+32'!I33","v":13.5},{"$f":"'Min X+32'!J33","v":12.100000000000001},172.17950466277082,74.816799270481042,97.362705392289783,4.2386729667006642E-2,2.3135580032922088E-2,7.6328187104849521,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L33","v":73.723174271907595},{"$f":"'Min X+32'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+32'!C34","v":13.5},{"$f":"'Min X+32'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+32'!M33","v":96.326531278776628},{"$f":"'Min X+32'!G34*W34","v":91.27938833333333},{"$f":"'Min X+32'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+32'!I34","v":13.5},{"$f":"'Min X+32'!J34","v":9.9},170.58434775145065,70.682760678275187,99.901587073175449,4.0413593632405952E-2,2.4944205601172935E-2,8.7926268553984315,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L34","v":70.313910991749069},{"$f":"'Min X+32'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+32'!C35","v":18.900000000000002},{"$f":"'Min X+32'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+32'!M34","v":99.552012860847881},{"$f":"'Min X+32'!G35*W35","v":105.91664},{"$f":"'Min X+32'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+32'!I35","v":17.100000000000001},{"$f":"'Min X+32'!J35","v":14.3},170.59845096803974,68.274207496580118,102.32424347145962,3.9703495168947632E-2,2.7769389388250243E-2,10.544214707457796,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L35","v":68.921085042479234},{"$f":"'Min X+32'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+32'!C36","v":18},{"$f":"'Min X+32'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+32'!M35","v":102.93749153167606},{"$f":"'Min X+32'!G36*W36","v":104.56649999999999},{"$f":"'Min X+32'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+32'!I36","v":18},{"$f":"'Min X+32'!J36","v":13.200000000000001},176.98652026538468,69.280082074639907,107.70643819074478,4.1002967839334645E-2,3.1053340931282761E-2,10.763813208247004,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L36","v":70.570088339022504},{"$f":"'Min X+32'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+32'!C37","v":15.3},{"$f":"'Min X+32'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+32'!M36","v":108.92973922236212},{"$f":"'Min X+32'!G37*W37","v":109.80175999999999},{"$f":"'Min X+32'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+32'!I37","v":15.3},{"$f":"'Min X+32'!J37","v":14.3},179.21944687478165,69.325354833329243,109.89409204145241,4.4733505693263176E-2,3.5647180909700545E-2,11.960677082956391,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L37","v":71.685191698025832},{"$f":"'Min X+32'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+32'!C38","v":18},{"$f":"'Min X+32'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+32'!M37","v":112.13259018906004},{"$f":"'Min X+32'!G38*W38","v":105.63626333333332},{"$f":"'Min X+32'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+32'!I38","v":17.100000000000001},{"$f":"'Min X+32'!J38","v":15.400000000000002},186.9295302445621,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":73.136894565358702},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":113.79263567920339},4.8297132667123537E-2,{"$f":"F38*H38","v":3.9954509856641153E-2},{"$f":"G38*F38/1000","v":11.845267825460294},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L38","v":93.973616437695142},{"$f":"'Min X+32'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+32'!C39","v":15.3},{"$f":"'Min X+32'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+32'!M38","v":111.54303947880958},{"$f":"'Min X+32'!G39*W39","v":94.069126666666662},{"$f":"'Min X+32'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+32'!I39","v":14.4},{"$f":"'Min X+32'!J39","v":15.400000000000002},205.40636367596164,94.906602801658252,110.49976087430338,6.7013636036884108E-2,4.3278604506194564E-2,10.492756309517137,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L39","v":111.7957206006307},{"$f":"'Min X+32'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+32'!C40","v":13.5},{"$f":"'Min X+32'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+32'!M39","v":151.49380582516898},{"$f":"'Min X+32'!G40*W40","v":90.428789999999992},{"$f":"'Min X+32'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+32'!I40","v":12.6},{"$f":"'Min X+32'!J40","v":16.5},258.44111881628044,110.91156147250112,147.52955734377932,8.4159128129580082E-2,6.4248481389657566E-2,13.69940155326498,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L40","v":100.84855404550284},{"$f":"'Min X+32'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+32'!C41","v":13.5},{"$f":"'Min X+32'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+32'!M40","v":130.74143695064194},{"$f":"'Min X+32'!G41*W41","v":78.359502333333324},{"$f":"'Min X+32'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+32'!I41","v":12.6},{"$f":"'Min X+32'!J41","v":16.5},227.84903421844285,101.06822789991449,126.78080631852838,8.0326145588338935E-2,6.0630632113564745E-2,10.24483393379718,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L41","v":133.38178392495468},{"$f":"'Min X+32'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+32'!C42","v":15.3},{"$f":"'Min X+32'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+32'!M41","v":145.87838780283437},{"$f":"'Min X+32'!G42*W42","v":69.060110666666645},{"$f":"'Min X+32'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+32'!I42","v":14.4},{"$f":"'Min X+32'!J42","v":16.5},280.1732859442352,136.46898835225161,143.70429759198359,0.11279557270308521,7.4090210850778493E-2,10.074377605538656,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L42","v":142.41023254143593},{"$f":"'Min X+32'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+32'!C43","v":10.8},{"$f":"'Min X+32'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+32'!M42","v":139.53793208292646},{"$f":"'Min X+32'!G43*W43","v":55.683401333333322},{"$f":"'Min X+32'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+32'!I43","v":10.8},{"$f":"'Min X+32'!J43","v":16.5},275.84193059992413,142.08153987841715,133.76039072150695,0.12869266301878909,7.7541361419517715E-2,7.7699466733970022,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L43","v":153.83026130671803},{"$f":"'Min X+32'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+32'!C44","v":11.700000000000001},{"$f":"'Min X+32'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+32'!M43","v":174.39258279825492},{"$f":"'Min X+32'!G44*W44","v":44.269151333333326},{"$f":"'Min X+32'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+32'!I44","v":10.8},{"$f":"'Min X+32'!J44","v":16.5},322.96704160558693,154.38047473534118,168.58656687024572,0.14978657137682674,0.10601592800920512,7.7202116393068092,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L44","v":153.40167956571358},{"$f":"'Min X+32'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+32'!C45","v":9},{"$f":"'Min X+32'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+32'!M44","v":143.08230475466112},{"$f":"'Min X+32'!G45*W45","v":35.926175333333333},{"$f":"'Min X+32'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+32'!I45","v":9},{"$f":"'Min X+32'!J45","v":3.3000000000000003},302.12652065808402,153.43924344379647,148.68727721428752,0.16243612191709869,9.5027540373589181E-2,5.1403999677133889,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L45","v":176.18353427745714},{"$f":"'Min X+32'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+32'!C46","v":10.8},{"$f":"'Min X+32'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+32'!M45","v":186.79265884661334},{"$f":"'Min X+32'!G46*W46","v":27.530689666666667},{"$f":"'Min X+32'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+32'!I46","v":10.8},{"$f":"'Min X+32'!J46","v":5.5},369.93570568933342,177.97850963075612,191.95719605857732,0.20502464670102616,0.13546278803601583,5.14253072271765,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L46","v":159.10699778169302},{"$f":"'Min X+32'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+32'!C47","v":12.6},{"$f":"'Min X+32'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+32'!M46","v":164.00783610995393},{"$f":"'Min X+32'!G47*W47","v":17.944974333333331},{"$f":"'Min X+32'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+32'!I47","v":12.6},{"$f":"'Min X+32'!J47","v":8.8000000000000007},329.27930055771367,161.601373685277,167.67792687243664,0.20562409641601573,0.12990923751726302,2.9431164094586624,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L47","v":173.09929928405342},{"$f":"'Min X+32'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+32'!C48","v":8.1},{"$f":"'Min X+32'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+32'!M47","v":182.25042905671069},{"$f":"'Min X+32'!G48*W48","v":11.733950333333333},{"$f":"'Min X+32'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+32'!I48","v":7.2},{"$f":"'Min X+32'!J48","v":8.8000000000000007},353.74164611127094,173.24888271175166,180.4927633995193,0.25041657230177317,0.15766565719136971,2.1385174827801334,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L48","v":192.57946895738411},{"$f":"'Min X+32'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+32'!C49","v":9.9},{"$f":"'Min X+32'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+32'!M48","v":206.83494694690015},{"$f":"'Min X+32'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+32'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+32'!I49","v":9.9},{"$f":"'Min X+32'!J49","v":8.8000000000000007},401.10461920449109,193.36552296062391,207.73909624386715,0.31394599676020263,0.1958507030329803,1.4241595245000231,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L49","v":200.03903708081475},{"$f":"'Min X+32'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+32'!C50","v":9.9},{"$f":"'Min X+32'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+32'!M49","v":213.4877891696735},{"$f":"'Min X+32'!G50*W50","v":4.298202166666667},{"$f":"'Min X+32'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+32'!I50","v":9.9},{"$f":"'Min X+32'!J50","v":7.7000000000000011},417.33715742977961,201.87102531430696,215.46613211547262,0.36801176650781559,0.22165705420089821,0.91761367796596727,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L50","v":200.91218746572318},{"$f":"'Min X+32'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+32'!C51","v":9},{"$f":"'Min X+32'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+32'!M50","v":227.23825842905831},{"$f":"'Min X+32'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+32'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+32'!I51","v":9},{"$f":"'Min X+32'!J51","v":7.7000000000000011},428.97638065362503,200.69717019200178,228.27921046162325,0.41501727372138314,0.25904796743507869,0.52015865986261256,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L51","v":215.44858218001934},{"$f":"'Min X+32'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+32'!C52","v":7.2},{"$f":"'Min X+32'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+32'!M51","v":211.41675406124429},{"$f":"'Min X+32'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+32'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+32'!I52","v":7.2},{"$f":"'Min X+32'!J52","v":6.6000000000000005},427.30700141521157,215.55497155292286,211.75202986228871,0.49361062709646175,0.26472419895558735,0.27962223726129853,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L52","v":209.54538987846286},{"$f":"'Min X+32'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+32'!C53","v":4.5},{"$f":"'Min X+32'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+32'!M52","v":213.14905227444072},{"$f":"'Min X+32'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+32'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+32'!I53","v":5.4},{"$f":"'Min X+32'!J53","v":6.6000000000000005},419.67354373696594,208.01785232919599,211.65569140776992,0.52753754926686069,0.29336086667080108,0.15515299199707605,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L53","v":209.59998709258068},{"$f":"'Min X+32'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+32'!C54","v":4.5},{"$f":"'Min X+32'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+32'!M53","v":192.57261192212709},{"$f":"'Min X+32'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+32'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+32'!I54","v":4.5},{"$f":"'Min X+32'!J54","v":4.4000000000000004},400.40153953839507,208.02016777152664,192.38137176686843,0.57981932105402878,0.29124015525865254,0.1331364213349199,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L54","v":182.48524783710127},{"$f":"'Min X+32'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+32'!C55","v":5.4},{"$f":"'Min X+32'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+32'!M54","v":177.06186733479765},{"$f":"'Min X+32'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+32'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+32'!I55","v":5.4},{"$f":"'Min X+32'!J55","v":4.4000000000000004},356.29354726510758,178.52579711926734,177.76775014584027,0.55945071783393396,0.29411718895739136,0.16323338271244792,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L55","v":149.49446729806704},{"$f":"'Min X+32'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+32'!C56","v":2.7},{"$f":"'Min X+32'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+32'!M55","v":176.41313091140208},{"$f":"'Min X+32'!G56*W56","v":0},{"$f":"'Min X+32'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+32'!I56","v":2.7},{"$f":"'Min X+32'!J56","v":4.4000000000000004},320.57314173249864,146.18182711220251,174.39131462029613,0.51264018586452176,0.32181629110594551,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L56","v":174.33876760072499},{"$f":"'Min X+32'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+32'!C57","v":2.7},{"$f":"'Min X+32'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+32'!M56","v":176.76423774020631},{"$f":"'Min X+32'!G57*W57","v":0},{"$f":"'Min X+32'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+32'!I57","v":2.7},{"$f":"'Min X+32'!J57","v":4.4000000000000004},348.87625444340739,174.16628491492091,174.70996952848648,0.67248268580407655,0.35426821171982564,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L57","v":154.75735889668752},{"$f":"'Min X+32'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+32'!C58","v":2.7},{"$f":"'Min X+32'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+32'!M57","v":176.49317797188488},{"$f":"'Min X+32'!G58*W58","v":0},{"$f":"'Min X+32'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+32'!I58","v":2.7},{"$f":"'Min X+32'!J58","v":4.4000000000000004},327.88860266246246,153.48437467752404,174.40422798493842,0.67298421916345408,0.38894998694643862,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L58","v":137.0269475865023},{"$f":"'Min X+32'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+32'!C59","v":2.7},{"$f":"'Min X+32'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+32'!M58","v":147.87532540430331},{"$f":"'Min X+32'!G59*W59","v":0},{"$f":"'Min X+32'!H59*V59","v":2.425647E-3},{"$f":"'Min X+32'!I59","v":2.7},{"$f":"'Min X+32'!J59","v":4.4000000000000004},282.67297522012313,136.85634315526079,145.81663206486232,0.67060443124150193,0.35869333944097209,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L59","v":130.75020398707366},{"$f":"'Min X+32'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+32'!C60","v":4.5},{"$f":"'Min X+32'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+32'!M59","v":147.49384857019959},{"$f":"'Min X+32'!G60*W60","v":0},{"$f":"'Min X+32'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+32'!I60","v":4.5},{"$f":"'Min X+32'!J60","v":3.3000000000000003},278.43338003678207,130.1338881773417,148.29949185944037,0.71631580973195796,0.39435671075922046,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L60","v":146.68862530974198},{"$f":"'Min X+32'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+32'!C61","v":4.5},{"$f":"'Min X+32'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+32'!M60","v":144.04710638706928},{"$f":"'Min X+32'!G61*W61","v":0},{"$f":"'Min X+32'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+32'!I61","v":4.5},{"$f":"'Min X+32'!J61","v":3.3000000000000003},291.81731266143686,146.99537244371035,144.82194021772651,0.89325286603162657,0.42516616934275864,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L61","v":114.97223009234706},{"$f":"'Min X+32'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+32'!C62","v":3.6},{"$f":"'Min X+32'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+32'!M61","v":143.87574544388823},{"$f":"'Min X+32'!G62*W62","v":0},{"$f":"'Min X+32'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+32'!I62","v":3.6},{"$f":"'Min X+32'!J62","v":3.3000000000000003},259.30285483467799,115.59653832466576,143.70631651001224,0.775691767681295,0.46942893387597368,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L62","v":100.97171046864493},{"$f":"'Min X+32'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+32'!C63","v":3.6},{"$f":"'Min X+32'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+32'!M62","v":108.76454276001886},{"$f":"'Min X+32'!G63*W63","v":0},{"$f":"'Min X+32'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+32'!I63","v":2.7},{"$f":"'Min X+32'!J63","v":3.3000000000000003},208.28760331178921,100.5159675300189,107.77163578177031,0.75574293862603192,0.39290697824855392,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L63","v":116.64931573742918},{"$f":"'Min X+32'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+32'!C64","v":1.8},{"$f":"'Min X+32'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+32'!M63","v":118.47457599932667},{"$f":"'Min X+32'!G64*W64","v":0},{"$f":"'Min X+32'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+32'!I64","v":1.8},{"$f":"'Min X+32'!J64","v":3.3000000000000003},230.67672807988419,114.17660192813408,116.50012615175012,0.97271380929510143,0.47444984757654957,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L64","v":93.401242725681598},{"$f":"'Min X+32'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+32'!C65","v":2.7},{"$f":"'Min X+32'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+32'!M64","v":102.42592311175781},{"$f":"'Min X+32'!G65*W65","v":0},{"$f":"'Min X+32'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+32'!I65","v":2.7},{"$f":"'Min X+32'!J65","v":2.2000000000000002},195.50051856695387,93.029994906122766,102.47052366083109,0.8712478195588278,0.45539945092671852,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L65","v":94.636454957717888},{"$f":"'Min X+32'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+32'!C66","v":1.8},{"$f":"'Min X+32'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+32'!M65","v":102.68303711611453},{"$f":"'Min X+32'!G66*W66","v":0},{"$f":"'Min X+32'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+32'!I66","v":1.8},{"$f":"'Min X+32'!J66","v":2.2000000000000002},195.02091787296195,93.245382734369585,101.77553513859236,0.99107222334829503,0.50750197752216697,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L66","v":96.010948732541294},{"$f":"'Min X+32'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+32'!C67","v":2.7},{"$f":"'Min X+32'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+32'!M66","v":97.617100999729175},{"$f":"'Min X+32'!G67*W67","v":0},{"$f":"'Min X+32'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+32'!I67","v":2.7},{"$f":"'Min X+32'!J67","v":2.2000000000000002},192.96014827651328,95.38008670122899,97.580061575284276,1.1308620313123012,0.53703942444489183,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L67","v":123.16855918695413},{"$f":"'Min X+32'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+32'!C68","v":1.8},{"$f":"'Min X+32'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+32'!M67","v":110.27299766127503},{"$f":"'Min X+32'!G68*W68","v":0},{"$f":"'Min X+32'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+32'!I68","v":1.8},{"$f":"'Min X+32'!J68","v":2.2000000000000002},230.33713150755236,121.14030720001969,109.19682430753267,1.6282519869344336,0.67617335374235188,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L68","v":116.78844174904501},{"$f":"'Min X+32'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+32'!C69","v":1.8},{"$f":"'Min X+32'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+32'!M68","v":113.1747759363363},{"$f":"'Min X+32'!G69*W69","v":0},{"$f":"'Min X+32'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+32'!I69","v":1.8},{"$f":"'Min X+32'!J69","v":3.3000000000000003},226.66620101455385,115.76574099229713,110.90046002225674,1.7227007567478807,0.77431591407957046,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L69","v":110.25604042151745},{"$f":"'Min X+32'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+32'!C70","v":0},{"$f":"'Min X+32'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+32'!M69","v":113.92307972979043},{"$f":"'Min X+32'!G70*W70","v":0},{"$f":"'Min X+32'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+32'!I70","v":0},{"$f":"'Min X+32'!J70","v":0},221.50501940754179,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":108.45271147816602},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":113.05230792937576},1.8033289433514277,{"$f":"F70*H70","v":0.87077180041467139},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L70","v":129.26175512814723},{"$f":"'Min X+32'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+32'!C71","v":0},{"$f":"'Min X+32'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+32'!M70","v":134.41092172112175},{"$f":"'Min X+32'!G71*W71","v":0},{"$f":"'Min X+32'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+32'!I71","v":0},{"$f":"'Min X+32'!J71","v":0},{"$f":"L71+M71","v":257.98794687643317},124.7259380469704,133.26200882946276,2.3358170811768266,1.1489128916589912,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L71","v":112.59252835417206},{"$f":"'Min X+32'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+32'!C72","v":2.7},{"$f":"'Min X+32'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+32'!M71","v":101.41264466245204},{"$f":"'Min X+32'!G72*W72","v":0},{"$f":"'Min X+32'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+32'!I72","v":2.7},{"$f":"'Min X+32'!J72","v":2.2000000000000002},211.78971283256033,110.84743584397363,100.94227698858668,2.2450925101984351,0.97036767386535228,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L72","v":109.27064304414999},{"$f":"'Min X+32'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+32'!C73","v":1.8},{"$f":"'Min X+32'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+32'!M72","v":111.00495572936256},{"$f":"'Min X+32'!G73*W73","v":0},{"$f":"'Min X+32'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+32'!I73","v":1.8},{"$f":"'Min X+32'!J73","v":2.2000000000000002},216.98346312561205,107.56824422819412,109.41521889741793,2.4023988159558702,1.1897368319446295,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L73","v":118.80346701449444},{"$f":"'Min X+32'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+32'!C74","v":0.9},{"$f":"'Min X+32'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+32'!M73","v":130.10978357979988},{"$f":"'Min X+32'!G74*W74","v":0},{"$f":"'Min X+32'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+32'!I74","v":0.9},{"$f":"'Min X+32'!J74","v":2.2000000000000002},242.97504655000699,115.72757473718573,127.24747181282126,2.8758922773087168,1.5623117669786073,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L74","v":122.68515590044829},{"$f":"'Min X+32'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+32'!C75","v":0.9},{"$f":"'Min X+32'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+32'!M74","v":136.1315369734528},{"$f":"'Min X+32'!G75*W75","v":0},{"$f":"'Min X+32'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+32'!I75","v":0.9},{"$f":"'Min X+32'!J75","v":2.2000000000000002},252.22179609147565,119.22125133057841,133.00054476089724,3.263904569869895,1.8309922125555729,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L75","v":125.31829337937248},{"$f":"'Min X+32'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+32'!C76","v":0.9},{"$f":"'Min X+32'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+32'!M75","v":152.5084911002086},{"$f":"'Min X+32'!G76*W76","v":0},{"$f":"'Min X+32'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+32'!I76","v":0.9},{"$f":"'Min X+32'!J76","v":2.2000000000000002},270.36890538073794,121.45763058028324,148.91127480045469,3.6606627990892457,2.297216299753932,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L76","v":113.49323713438862},{"$f":"'Min X+32'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+32'!C77","v":1.8},{"$f":"'Min X+32'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+32'!M76","v":154.8039043196458},{"$f":"'Min X+32'!G77*W77","v":0},{"$f":"'Min X+32'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+32'!I77","v":1.8},{"$f":"'Min X+32'!J77","v":2.2000000000000002},262.34428430539174,110.55129334776683,151.79299095762494,3.6419437866217996,2.6109133620208866,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L77","v":126.08118681447861},{"$f":"'Min X+32'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+32'!C78","v":0.9},{"$f":"'Min X+32'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+32'!M77","v":166.97754764329764},{"$f":"'Min X+32'!G78*W78","v":0},{"$f":"'Min X+32'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+32'!I78","v":0.9},{"$f":"'Min X+32'!J78","v":2.2000000000000002},283.95500577225772,121.43082310501202,162.5241826672457,4.4503637094665969,3.1533649760519609,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L78","v":138.90132026612085},{"$f":"'Min X+32'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+32'!C79","v":0.9},{"$f":"'Min X+32'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+32'!M78","v":170.41508053679246},{"$f":"'Min X+32'!G79*W79","v":0},{"$f":"'Min X+32'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+32'!I79","v":0.9},{"$f":"'Min X+32'!J79","v":2.2000000000000002},297.72282357801259,132.20946103934676,165.51336253866586,5.3918592267740948,3.6017179981266234,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L79","v":113.51937114131698},{"$f":"'Min X+32'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+32'!C80","v":0.9},{"$f":"'Min X+32'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+32'!M79","v":150.62877705561561},{"$f":"'Min X+32'!G80*W80","v":0},{"$f":"'Min X+32'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+32'!I80","v":0.9},{"$f":"'Min X+32'!J80","v":2.2000000000000002},254.25267918913841,108.4842878754928,145.76839131364559,4.8350832658241911,3.5603857419700478,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L80","v":124.94844781125069},{"$f":"'Min X+32'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+32'!C81","v":1.8},{"$f":"'Min X+32'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+32'!M80","v":178.10166574637023},{"$f":"'Min X+32'!G81*W81","v":0},{"$f":"'Min X+32'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+32'!I81","v":1.8},{"$f":"'Min X+32'!J81","v":2.2000000000000002},292.81347068808793,119.82679768980039,172.98667299828756,5.8216501214503058,4.7149927480826879,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L81","v":136.38848611044705},{"$f":"'Min X+32'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+32'!C82","v":0.9},{"$f":"'Min X+32'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+32'!M81","v":174.39525948997516},{"$f":"'Min X+32'!G82*W82","v":0},{"$f":"'Min X+32'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+32'!I82","v":0.9},{"$f":"'Min X+32'!J82","v":2.2000000000000002},297.15359181324175,129.24145247517959,167.91213933806219,6.9470336352674771,5.1831201519129992,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L82","v":121.19976205776528},{"$f":"'Min X+32'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+32'!C83","v":0.9},{"$f":"'Min X+32'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+32'!M82","v":177.86308137808263},{"$f":"'Min X+32'!G83*W83","v":0},{"$f":"'Min X+32'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+32'!I83","v":0.9},{"$f":"'Min X+32'!J83","v":2.2000000000000002},284.8474661850791,114.2362098512307,170.61125633384842,6.7635522065346017,5.951825044234214,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L83","v":131.51258252510766},{"$f":"'Min X+32'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+32'!C84","v":0},{"$f":"'Min X+32'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+32'!M83","v":195.59884688639943},{"$f":"'Min X+32'!G84*W84","v":0},{"$f":"'Min X+32'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+32'!I84","v":0},{"$f":"'Min X+32'!J84","v":1.1000000000000001},310.54902068918204,123.44269500826296,187.10632568091907,8.0698875168447053,7.3925212054803753,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L84","v":132.45907051522653},{"$f":"'Min X+32'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+32'!C85","v":2.7},{"$f":"'Min X+32'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+32'!M84","v":176.52389664945918},{"$f":"'Min X+32'!G85*W85","v":0},{"$f":"'Min X+32'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+32'!I85","v":2.7},{"$f":"'Min X+32'!J85","v":1.1000000000000001},296.76094947507499,126.19476953182455,170.56617994325046,8.964300983401964,7.5577167062087174,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L85","v":125.2211959052908},{"$f":"'Min X+32'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+32'!C86","v":0},{"$f":"'Min X+32'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+32'!M85","v":173.09972303127245},{"$f":"'Min X+32'!G86*W86","v":0},{"$f":"'Min X+32'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+32'!I86","v":0},{"$f":"'Min X+32'!J86","v":0},280.53586537083265,115.85379453339573,164.68207083743692,9.3674013718950651,8.4176521938355293,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L86","v":112.53682770713175},{"$f":"'Min X+32'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+32'!C87","v":0},{"$f":"'Min X+32'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+32'!M86","v":165.70149917945611},{"$f":"'Min X+32'!G87*W87","v":0},{"$f":"'Min X+32'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+32'!I87","v":0},{"$f":"'Min X+32'!J87","v":0},259.74118151656683,103.21084697430389,156.53033454226292,9.3259807328278583,9.1711646371931934,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L87","v":111.80511016710773},{"$f":"'Min X+32'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+32'!C88","v":0},{"$f":"'Min X+32'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+32'!M87","v":151.84032260072044},{"$f":"'Min X+32'!G88*W88","v":0},{"$f":"'Min X+32'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+32'!I88","v":0},{"$f":"'Min X+32'!J88","v":0},243.77808657368092,101.51478006137751,142.26330651230342,10.29033010573022,9.5770160884170128,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L88","v":81.932866442421215},{"$f":"'Min X+32'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+32'!C89","v":0.9},{"$f":"'Min X+32'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+32'!M88","v":116.73694076367303},{"$f":"'Min X+32'!G89*W89","v":0},{"$f":"'Min X+32'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+32'!I89","v":0.9},{"$f":"'Min X+32'!J89","v":0},183.70428553925706,74.449539771297339,109.25474576795973,8.3833266711238767,8.3821949957133111,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L89","v":70.543022881959104},{"$f":"'Min X+32'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+32'!C90","v":0},{"$f":"'Min X+32'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+32'!M89","v":111.44363288656625},{"$f":"'Min X+32'!G90*W90","v":0},{"$f":"'Min X+32'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+32'!I90","v":0},{"$f":"'Min X+32'!J90","v":0},164.86916650078274,62.520563810388296,102.34860269039444,8.0224590715708111,9.0950301961718019,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L90","v":55.326728834739789},{"$f":"'Min X+32'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+32'!C91","v":0},{"$f":"'Min X+32'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+32'!M90","v":82.813261603172762},{"$f":"'Min X+32'!G91*W91","v":0},{"$f":"'Min X+32'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+32'!I91","v":0},{"$f":"'Min X+32'!J91","v":0},123.48329423091567,48.343547355663404,75.139746875252271,6.9831814790763893,7.6735147279204874,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L91","v":49.503666285899911},{"$f":"'Min X+32'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+32'!C92","v":0},{"$f":"'Min X+32'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+32'!M91","v":83.211411664012033},{"$f":"'Min X+32'!G92*W92","v":0},{"$f":"'Min X+32'!H92*V92","v":0.105049539},{"$f":"'Min X+32'!I92","v":0},{"$f":"'Min X+32'!J92","v":0},117.05535444068495,42.585263211516605,74.470091229168347,6.9184030743833027,8.7413204348436864,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L92","v":38.991118650862823},{"$f":"'Min X+32'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+32'!C93","v":0},{"$f":"'Min X+32'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+32'!M92","v":61.345760286850378},{"$f":"'Min X+32'!G93*W93","v":0},{"$f":"'Min X+32'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+32'!I93","v":0},{"$f":"'Min X+32'!J93","v":0},87.028272811402331,32.974446408579546,54.053826402822779,6.0166722422832786,7.291933884027598,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L93","v":32.932894824482418},{"$f":"'Min X+32'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+32'!C94","v":0},{"$f":"'Min X+32'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+32'!M93","v":50.605493729797779},{"$f":"'Min X+32'!G94*W94","v":0},{"$f":"'Min X+32'!H94*V94","v":0.1341807075},{"$f":"'Min X+32'!I94","v":0},{"$f":"'Min X+32'!J94","v":0},71.154080392950959,27.338867615204265,43.815212777746702,5.5940272092781518,6.7902809520510798,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L94","v":26.649676080776622},{"$f":"'Min X+32'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+32'!C95","v":0},{"$f":"'Min X+32'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+32'!M94","v":39.59926965708479},{"$f":"'Min X+32'!G95*W95","v":0},{"$f":"'Min X+32'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+32'!I95","v":0},{"$f":"'Min X+32'!J95","v":0},55.29924082877379,21.681183359140711,33.618057469633079,4.9684927216359123,5.981212187451713,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L95","v":20.565334750176056},{"$f":"'Min X+32'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+32'!C96","v":0},{"$f":"'Min X+32'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+32'!M95","v":31.832123069651082},{"$f":"'Min X+32'!G96*W96","v":0},{"$f":"'Min X+32'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+32'!I96","v":0},{"$f":"'Min X+32'!J96","v":0},42.805021986274966,16.367580728493021,26.437441257781948,4.1977540216830356,5.3946818118691331,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L96","v":17.849652224010754},{"$f":"'Min X+32'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+32'!C97","v":0},{"$f":"'Min X+32'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+32'!M96","v":27.110871578466057},{"$f":"'Min X+32'!G97*W97","v":0},{"$f":"'Min X+32'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+32'!I97","v":0},{"$f":"'Min X+32'!J97","v":0},35.850190841625157,13.875561519591875,21.974629322033284,3.9740907044188787,5.136242256432773,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L97","v":12.853884749852593},{"$f":"'Min X+32'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+32'!C98","v":0},{"$f":"'Min X+32'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+32'!M97","v":22.338533006621205},{"$f":"'Min X+32'!G98*W98","v":0},{"$f":"'Min X+32'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+32'!I98","v":0},{"$f":"'Min X+32'!J98","v":0},27.365642027679492,9.7388898406391515,17.626752187040339,3.1149949092134421,4.7117808195808681,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L98","v":9.2804003892825353},{"$f":"'Min X+32'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+32'!C99","v":0},{"$f":"'Min X+32'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+32'!M98","v":15.816001038879278},{"$f":"'Min X+32'!G99*W99","v":0},{"$f":"'Min X+32'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+32'!I99","v":0},{"$f":"'Min X+32'!J99","v":0},18.959045833905478,6.840622127822793,12.118423706082684,2.4397782614597423,3.6975773327965946,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L99","v":6.0671670142887617},{"$f":"'Min X+32'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+32'!C100","v":0},{"$f":"'Min X+32'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+32'!M99","v":11.254749827398841},{"$f":"'Min X+32'!G100*W100","v":0},{"$f":"'Min X+32'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+32'!I100","v":0},{"$f":"'Min X+32'!J100","v":0},12.695292921370822,4.3429575680441124,8.3523353533267102,1.7242094462446491,2.9024144740721312,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L100","v":4.0974444044062945},{"$f":"'Min X+32'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+32'!C101","v":0},{"$f":"'Min X+32'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+32'!M100","v":7.3138559659041738},{"$f":"'Min X+32'!G101*W101","v":0},{"$f":"'Min X+32'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+32'!I101","v":0},{"$f":"'Min X+32'!J101","v":0},8.0872868855789335,2.8433653582313525,5.2439215273475801,1.254079046174942,2.0699344385565936,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L101","v":2.8895821342926284},{"$f":"'Min X+32'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+32'!C102","v":0},{"$f":"'Min X+32'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+32'!M101","v":7.0514287519997296},{"$f":"'Min X+32'!G102*W102","v":0},{"$f":"'Min X+32'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+32'!I102","v":0},{"$f":"'Min X+32'!J102","v":0},6.8137164085136472,1.9407603388996808,4.8729560696139664,0.94882179539294764,2.1784726823857636,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L102","v":1.9901164755791192},{"$f":"'Min X+32'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+32'!C103","v":0},{"$f":"'Min X+32'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+32'!M102","v":4.2410966250786171},{"$f":"'Min X+32'!G103*W103","v":0},{"$f":"'Min X+32'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+32'!I103","v":0},{"$f":"'Min X+32'!J103","v":0},4.1105051722050536,1.2917967788359457,2.8187083933691079,0.69831969674317362,1.4223882317095093,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L103","v":1.246577046453436},{"$f":"'Min X+32'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+32'!C104","v":0},{"$f":"'Min X+32'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+32'!M103","v":3.304020021487414},{"$f":"'Min X+32'!G104*W104","v":0},{"$f":"'Min X+32'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+32'!I104","v":0},{"$f":"'Min X+32'!J104","v":0},2.8888412686265719,0.78100726803005194,2.1078340005965197,0.46556977842338415,1.1961860208908943,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L104","v":0.83122800440935452},{"$f":"'Min X+32'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+32'!C105","v":0},{"$f":"'Min X+32'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+32'!M104","v":2.0926087679630667},{"$f":"'Min X+32'!G105*W105","v":0},{"$f":"'Min X+32'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+32'!I105","v":0},{"$f":"'Min X+32'!J105","v":0},1.7815406752206207,0.50212530360558749,1.2794153716150332,0.32910270080376708,0.81319339634803345,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+32'!L105","v":0.54414779387107892},{"$f":"'Min X+32'!B106*U106","v":1.05},{"$f":"'Min X+32'!C106","v":0},{"$f":"'Min X+32'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+32'!M105","v":1.3413460360984426},{"$f":"'Min X+32'!G106*W106","v":0},{"$f":"'Min X+32'!H106*V106","v":1.05},{"$f":"'Min X+32'!I106","v":0},{"$f":"'Min X+32'!J106","v":0},0,0,0,0.57135518356463288,1.4084133379033648,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10557.791261407488},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":11994.264917098559},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":22171.40144844446},10353.711397484642,11817.690050959816,187.80707131253808,175.54193344055039,169.12429206273146,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":22171.401448444456},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+34","index":80,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+34",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":36}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+34"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":21956.159140267184},{"$f":"L107","v":10236.321910387387},11719.837229879797,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+33'!P107*106/206","v":87.025121158492894},{"$f":"'Min X+33'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+33'!C6","v":13.5},{"$f":"'Min X+33'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+33'!P107*100/206","v":82.099170904238576},{"$f":"'Min X+33'!G6*W6","v":0},{"$f":"'Min X+33'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+33'!I6","v":10.8},{"$f":"'Min X+33'!J6","v":9.9},{"$f":"L6+M6","v":167.90511987820315},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":84.999329467884507},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":82.905790410318644},{"$f":"B6*A6","v":0.12579169060837989},{"$f":"F6*H6","v":9.3380493919923091E-2},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L6","v":87.642747857232948},{"$f":"'Min X+33'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+33'!C7","v":9},{"$f":"'Min X+33'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+33'!M6","v":85.400350675985663},{"$f":"'Min X+33'!G7*W7","v":0},{"$f":"'Min X+33'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+33'!I7","v":9},{"$f":"'Min X+33'!J7","v":12.100000000000001},{"$f":"L7+M7","v":170.11664721420712},87.82976834533018,82.28687886887694,1.2979511902771721E-2,1.347180710873346E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L7","v":91.21650799359773},{"$f":"'Min X+33'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+33'!C8","v":10.8},{"$f":"'Min X+33'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+33'!M7","v":85.48287108280482},{"$f":"'Min X+33'!G8*W8","v":0},{"$f":"'Min X+33'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+33'!I8","v":11.700000000000001},{"$f":"'Min X+33'!J8","v":9.9},172.78461762952534,85.507980171387061,87.276637458138282,8.5278222106706537E-3,6.2336246665358344E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L8","v":89.309164903310943},{"$f":"'Min X+33'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+33'!C9","v":9},{"$f":"'Min X+33'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+33'!M8","v":90.863806226996658},{"$f":"'Min X+33'!G9*W9","v":0},{"$f":"'Min X+33'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+33'!I9","v":9},{"$f":"'Min X+33'!J9","v":8.8000000000000007},178.35688574365963,87.298183472954449,91.058702270705183,1.0981430356490764E-2,5.103956291479742E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L9","v":91.495520307591249},{"$f":"'Min X+33'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+33'!C10","v":9},{"$f":"'Min X+33'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+33'!M9","v":95.019983395354402},{"$f":"'Min X+33'!G10*W10","v":0},{"$f":"'Min X+33'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+33'!I10","v":9},{"$f":"'Min X+33'!J10","v":9.9},184.70355963593846,90.588544835515819,94.115014800422657,6.9754720754182644E-3,4.9685949317430818E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L10","v":95.03128276914822},{"$f":"'Min X+33'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+33'!C11","v":9.9},{"$f":"'Min X+33'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+33'!M10","v":98.307996233666984},{"$f":"'Min X+33'!G11*W11","v":0},{"$f":"'Min X+33'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+33'!I11","v":9.9},{"$f":"'Min X+33'!J11","v":13.200000000000001},190.03027911821985,95.027505988392761,95.002773129827091,3.7767807554528734E-3,5.2231038398947273E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L11","v":99.605266449887139},{"$f":"'Min X+33'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+33'!C12","v":3.6},{"$f":"'Min X+33'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+33'!M11","v":99.323128714943664},{"$f":"'Min X+33'!G12*W12","v":0},{"$f":"'Min X+33'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+33'!I12","v":2.7},{"$f":"'Min X+33'!J12","v":1.1000000000000001},196.41969323233451,95.501940630040366,100.91775260229416,3.3258198467617322E-3,5.3761126495181135E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L12","v":100.01776243998756},{"$f":"'Min X+33'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+33'!C13","v":4.5},{"$f":"'Min X+33'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+33'!M12","v":105.1795639270409},{"$f":"'Min X+33'!G13*W13","v":0},{"$f":"'Min X+33'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+33'!I13","v":4.5},{"$f":"'Min X+33'!J13","v":3.3000000000000003},207.58771089750877,101.21393395007512,106.37377694743364,3.828489912454088E-3,5.7869796072657909E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L13","v":105.45286678088652},{"$f":"'Min X+33'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+33'!C14","v":3.6},{"$f":"'Min X+33'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+33'!M13","v":110.37420704423087},{"$f":"'Min X+33'!G14*W14","v":0},{"$f":"'Min X+33'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+33'!I14","v":3.6},{"$f":"'Min X+33'!J14","v":3.3000000000000003},216.41562283952373,105.74766821818639,110.66795462133733,5.198562700130754E-3,6.2524228935380696E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L14","v":109.97147474706854},{"$f":"'Min X+33'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+33'!C15","v":2.7},{"$f":"'Min X+33'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+33'!M14","v":114.65408019496837},{"$f":"'Min X+33'!G15*W15","v":0},{"$f":"'Min X+33'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+33'!I15","v":2.7},{"$f":"'Min X+33'!J15","v":3.3000000000000003},222.3117929490104,108.26444839461826,114.04734455439213,7.0263524502770748E-3,6.735640576253905E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L15","v":111.65323729298755},{"$f":"'Min X+33'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+33'!C16","v":4.5},{"$f":"'Min X+33'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+33'!M15","v":117.2454568502253},{"$f":"'Min X+33'!G16*W16","v":0},{"$f":"'Min X+33'!H16*V16","v":6.26325E-5},{"$f":"'Min X+33'!I16","v":4.5},{"$f":"'Min X+33'!J16","v":3.3000000000000003},231.28255807469986,112.84444460055073,118.43811347414912,8.7926924368227685E-3,7.343376076171736E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L16","v":116.0532807157161},{"$f":"'Min X+33'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+33'!C17","v":5.4},{"$f":"'Min X+33'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+33'!M16","v":121.4664471819498},{"$f":"'Min X+33'!G17*W17","v":0},{"$f":"'Min X+33'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+33'!I17","v":5.4},{"$f":"'Min X+33'!J17","v":3.3000000000000003},240.60069535854217,117.04255739257796,123.55813796596421,1.0723323138132169E-2,8.3092159855992324E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L17","v":119.33012747586001},{"$f":"'Min X+33'!B18*U18","v":1.043742E-4},{"$f":"'Min X+33'!C18","v":5.4},{"$f":"'Min X+33'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+33'!M17","v":125.71708020157271},{"$f":"'Min X+33'!G18*W18","v":0},{"$f":"'Min X+33'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+33'!I18","v":5.4},{"$f":"'Min X+33'!J18","v":3.3000000000000003},247.02531448104543,119.21767248926882,127.80764199177659,1.2454986591190908E-2,9.4382097961330739E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L18","v":120.95670843017842},{"$f":"'Min X+33'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+33'!C19","v":1.8},{"$f":"'Min X+33'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+33'!M18","v":129.44894172033949},{"$f":"'Min X+33'!G19*W19","v":0},{"$f":"'Min X+33'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+33'!I19","v":1.8},{"$f":"'Min X+33'!J19","v":2.2000000000000002},245.18039245098942,116.14234999497555,129.03804245601387,1.4358435202880587E-2,1.0899264325604112E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L19","v":117.01024568267994},{"$f":"'Min X+33'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+33'!C20","v":3.6},{"$f":"'Min X+33'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+33'!M19","v":129.85718948306828},{"$f":"'Min X+33'!G20*W20","v":0},{"$f":"'Min X+33'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+33'!I20","v":3.6},{"$f":"'Min X+33'!J20","v":2.2000000000000002},249.63894934456511,118.39395637337604,131.24499297118908,1.6289309303893076E-2,1.2196511879223481E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L20","v":118.44510309737274},{"$f":"'Min X+33'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+33'!C21","v":3.6},{"$f":"'Min X+33'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+33'!M20","v":131.29326903163212},{"$f":"'Min X+33'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+33'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+33'!I21","v":3.6},{"$f":"'Min X+33'!J21","v":0},254.70427557450805,119.82481517458839,134.87946039991965,2.0287922784329886E-2,1.3808631712469426E-2,4.2384351756531463E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L21","v":119.05354564311834},{"$f":"'Min X+33'!B22*U22","v":2.180913E-4},{"$f":"'Min X+33'!C22","v":5.4},{"$f":"'Min X+33'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+33'!M21","v":134.1514310440362},{"$f":"'Min X+33'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+33'!H22*V22","v":1.165731E-4},{"$f":"'Min X+33'!I22","v":5.4},{"$f":"'Min X+33'!J22","v":11},249.6633736964294,121.12758110057943,128.53579259584995,2.5964542538917015E-2,1.5638448186239537E-2,0.21594147026097513,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L22","v":119.17851061873688},{"$f":"'Min X+33'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+33'!C23","v":5.4},{"$f":"'Min X+33'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+33'!M22","v":126.69580728159174},{"$f":"'Min X+33'!G23*W23","v":2.911706933333333},{"$f":"'Min X+33'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+33'!I23","v":5.4},{"$f":"'Min X+33'!J23","v":8.8000000000000007},241.22414969018959,117.9445217894294,123.27962790076019,3.3988829307485181E-2,1.617938083156302E-2,0.36890106048607446,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L23","v":115.62850836409962},{"$f":"'Min X+33'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+33'!C24","v":9},{"$f":"'Min X+33'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+33'!M23","v":121.09289219560239},{"$f":"'Min X+33'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+33'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+33'!I24","v":9},{"$f":"'Min X+33'!J24","v":8.8000000000000007},238.16148200748216,116.88538695509828,121.27609505238388,4.3121409001328694E-2,1.6797143218517066E-2,0.61121002001689251,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L24","v":113.84265126841123},{"$f":"'Min X+33'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+33'!C25","v":8.1},{"$f":"'Min X+33'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+33'!M24","v":118.40252891461324},{"$f":"'Min X+33'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+33'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+33'!I25","v":8.1},{"$f":"'Min X+33'!J25","v":9.9},229.67383301260895,113.0889952118535,116.58483780075545,5.3656056557729662E-2,1.7691113857776938E-2,1.1751051583577823,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L25","v":109.80585816972541},{"$f":"'Min X+33'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+33'!C26","v":7.2},{"$f":"'Min X+33'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+33'!M25","v":113.48323754228846},{"$f":"'Min X+33'!G26*W26","v":15.306837000000002},{"$f":"'Min X+33'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+33'!I26","v":7.2},{"$f":"'Min X+33'!J26","v":9.9},220.01074420308021,109.24557402063613,110.76517018244409,6.0284149089282535E-2,1.8067359844366384E-2,1.7370694192920904,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L26","v":105.61208727114816},{"$f":"'Min X+33'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+33'!C27","v":6.3},{"$f":"'Min X+33'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+33'!M26","v":107.33125359537819},{"$f":"'Min X+33'!G27*W27","v":21.305263666666665},{"$f":"'Min X+33'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+33'!I27","v":7.2},{"$f":"'Min X+33'!J27","v":8.8000000000000007},209.86394022437963,104.15084844558326,105.71309177879637,6.1238825564891616E-2,1.8161816581821331E-2,2.2867206575233969,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L27","v":100.41246163657293},{"$f":"'Min X+33'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+33'!C28","v":9.9},{"$f":"'Min X+33'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+33'!M27","v":102.17858515981281},{"$f":"'Min X+33'!G28*W28","v":31.265836333333329},{"$f":"'Min X+33'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+33'!I28","v":9.9},{"$f":"'Min X+33'!J28","v":9.9},203.61453865719153,101.45421259852623,102.16032605866532,5.8249038046714219E-2,1.8259101147494343E-2,3.194698920378269,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L28","v":97.719255948288023},{"$f":"'Min X+33'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+33'!C29","v":9},{"$f":"'Min X+33'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+33'!M28","v":98.627644256956415},{"$f":"'Min X+33'!G29*W29","v":36.286725666666669},{"$f":"'Min X+33'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+33'!I29","v":9},{"$f":"'Min X+33'!J29","v":8.8000000000000007},191.17251406156666,92.363471542960369,98.80904251860629,5.5784405327663489E-2,1.8601738350125352E-2,3.5788742703017697,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L29","v":88.619033294988569},{"$f":"'Min X+33'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+33'!C30","v":12.6},{"$f":"'Min X+33'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+33'!M29","v":95.266038017812448},{"$f":"'Min X+33'!G30*W30","v":47.599154666666664},{"$f":"'Min X+33'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+33'!I30","v":12.6},{"$f":"'Min X+33'!J30","v":7.7000000000000011},191.41614519688645,91.269146313502105,100.14699888338434,4.9886981486449301E-2,1.9039134428096308E-2,4.5345828780904016,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L30","v":87.720716936187443},{"$f":"'Min X+33'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+33'!C31","v":12.6},{"$f":"'Min X+33'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+33'!M30","v":96.788239107510833},{"$f":"'Min X+33'!G31*W31","v":57.346027999999997},{"$f":"'Min X+33'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+33'!I31","v":13.5},{"$f":"'Min X+33'!J31","v":8.8000000000000007},190.73971884617703,89.271968838583149,101.46775000759388,4.8748097604294154E-2,2.0489099916962992E-2,5.5504210699300112,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L31","v":86.128283605732676},{"$f":"'Min X+33'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+33'!C32","v":11.700000000000001},{"$f":"'Min X+33'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+33'!M31","v":98.491075831331003},{"$f":"'Min X+33'!G32*W32","v":63.288791000000003},{"$f":"'Min X+33'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+33'!I32","v":11.700000000000001},{"$f":"'Min X+33'!J32","v":9.9},182.64992136338651,82.381055848290529,100.26886551509597,4.7227757442141756E-2,2.2210316235035655E-2,6.233381113654259,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L32","v":79.860390113803987},{"$f":"'Min X+33'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+33'!C33","v":13.5},{"$f":"'Min X+33'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+33'!M32","v":97.881341422741102},{"$f":"'Min X+33'!G33*W33","v":79.520256666666668},{"$f":"'Min X+33'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+33'!I33","v":13.5},{"$f":"'Min X+33'!J33","v":12.100000000000001},176.07466289177199,76.816913923764588,99.257748968007391,4.3476190039400911E-2,2.3592454733699461E-2,7.7835493928140043,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L33","v":74.816799270481042},{"$f":"'Min X+33'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+33'!C34","v":13.5},{"$f":"'Min X+33'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+33'!M33","v":97.362705392289783},{"$f":"'Min X+33'!G34*W34","v":91.27938833333333},{"$f":"'Min X+33'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+33'!I34","v":13.5},{"$f":"'Min X+33'!J34","v":9.9},172.71327903769929,71.775786173141483,100.9374928645578,4.1013097339552065E-2,2.5212527731981148E-2,8.8872081946867461,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L34","v":70.682760678275187},{"$f":"'Min X+33'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+33'!C35","v":18.900000000000002},{"$f":"'Min X+33'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+33'!M34","v":99.901587073175449},{"$f":"'Min X+33'!G35*W35","v":105.91664},{"$f":"'Min X+33'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+33'!I35","v":17.100000000000001},{"$f":"'Min X+33'!J35","v":14.3},171.31656908054512,68.642848908220941,102.67372017232418,3.9911770054251283E-2,2.7866900851285993E-2,10.581240433458177,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L35","v":68.274207496580118},{"$f":"'Min X+33'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+33'!C36","v":18},{"$f":"'Min X+33'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+33'!M35","v":102.32424347145962},{"$f":"'Min X+33'!G36*W36","v":104.56649999999999},{"$f":"'Min X+33'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+33'!I36","v":18},{"$f":"'Min X+33'!J36","v":13.200000000000001},175.72696450341175,68.633589373221895,107.09337513018984,4.0618123358227863E-2,3.086834126977956E-2,10.699688004958382,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L36","v":69.280082074639907},{"$f":"'Min X+33'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+33'!C37","v":15.3},{"$f":"'Min X+33'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+33'!M36","v":107.70643819074478},{"$f":"'Min X+33'!G37*W37","v":109.80175999999999},{"$f":"'Min X+33'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+33'!I37","v":15.3},{"$f":"'Min X+33'!J37","v":14.3},176.70735762219516,68.036166287953804,108.67119133424136,4.3915786686098565E-2,3.5246856503414491E-2,11.826356476674992,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L37","v":69.325354833329243},{"$f":"'Min X+33'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+33'!C38","v":18},{"$f":"'Min X+33'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+33'!M37","v":109.89409204145241},{"$f":"'Min X+33'!G38*W38","v":105.63626333333332},{"$f":"'Min X+33'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+33'!I38","v":17.100000000000001},{"$f":"'Min X+33'!J38","v":15.400000000000002},182.33358275734184,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":70.778647615558455},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":111.5549351417834},4.6707217770792737E-2,{"$f":"F38*H38","v":3.915689966898861E-2},{"$f":"G38*F38/1000","v":11.608801245668435},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L38","v":73.136894565358702},{"$f":"'Min X+33'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+33'!C39","v":15.3},{"$f":"'Min X+33'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+33'!M38","v":113.79263567920339},{"$f":"'Min X+33'!G39*W39","v":94.069126666666662},{"$f":"'Min X+33'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+33'!I39","v":14.4},{"$f":"'Min X+33'!J39","v":15.400000000000002},186.83322406182293,74.084739828539341,112.74848423328359,5.2154736819354071E-2,4.4151445919790588E-2,10.704373859440835,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L39","v":94.906602801658252},{"$f":"'Min X+33'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+33'!C40","v":13.5},{"$f":"'Min X+33'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+33'!M39","v":110.49976087430338},{"$f":"'Min X+33'!G40*W40","v":90.428789999999992},{"$f":"'Min X+33'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+33'!I40","v":12.6},{"$f":"'Min X+33'!J40","v":16.5},200.58805565322146,94.035157697117441,106.55289795610402,7.144510454081604E-2,4.6862918199357825E-2,9.9923596711525953,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L40","v":110.91156147250112},{"$f":"'Min X+33'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+33'!C41","v":13.5},{"$f":"'Min X+33'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+33'!M40","v":147.52955734377932},{"$f":"'Min X+33'!G41*W41","v":78.359502333333324},{"$f":"'Min X+33'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+33'!I41","v":12.6},{"$f":"'Min X+33'!J41","v":16.5},254.68436142623602,111.12322011432705,143.56114131190898,8.834135817406312E-2,6.8416031870329075E-2,11.560342692915508,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L41","v":101.06822789991449},{"$f":"'Min X+33'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+33'!C42","v":15.3},{"$f":"'Min X+33'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+33'!M41","v":126.78080631852838},{"$f":"'Min X+33'!G42*W42","v":69.060110666666645},{"$f":"'Min X+33'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+33'!I42","v":14.4},{"$f":"'Min X+33'!J42","v":16.5},228.79917417595482,104.18275859284275,124.61641558311206,8.5469307071727743E-2,6.4390735416318956E-2,8.7554965147667989,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L42","v":136.46898835225161},{"$f":"'Min X+33'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+33'!C43","v":10.8},{"$f":"'Min X+33'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+33'!M42","v":143.70429759198359},{"$f":"'Min X+33'!G43*W43","v":55.683401333333322},{"$f":"'Min X+33'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+33'!I43","v":10.8},{"$f":"'Min X+33'!J43","v":16.5},274.07010562437847,136.14566464708582,137.92444097729265,0.12332370516578813,7.9856614690948E-2,8.0019440761391873,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L43","v":142.08153987841715},{"$f":"'Min X+33'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+33'!C44","v":11.700000000000001},{"$f":"'Min X+33'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+33'!M43","v":133.76039072150695},{"$f":"'Min X+33'!G44*W44","v":44.269151333333326},{"$f":"'Min X+33'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+33'!I44","v":10.8},{"$f":"'Min X+33'!J44","v":16.5},270.62226892011836,142.64319319335303,127.97907572676536,0.13834668506409517,8.1314994741601657E-2,5.9214589792561867,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L44","v":154.38047473534118},{"$f":"'Min X+33'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+33'!C45","v":9},{"$f":"'Min X+33'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+33'!M44","v":168.58656687024572},{"$f":"'Min X+33'!G45*W45","v":35.926175333333333},{"$f":"'Min X+33'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+33'!I45","v":9},{"$f":"'Min X+33'!J45","v":3.3000000000000003},328.59160294927233,154.41700217306726,174.1746007762051,0.16347256227391624,0.11196609404060623,6.0566705602251725,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L45","v":153.43924344379647},{"$f":"'Min X+33'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+33'!C46","v":10.8},{"$f":"'Min X+33'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+33'!M45","v":148.68727721428752},{"$f":"'Min X+33'!G46*W46","v":27.530689666666667},{"$f":"'Min X+33'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+33'!I46","v":10.8},{"$f":"'Min X+33'!J46","v":5.5},309.1401349136658,155.26068631128035,153.87944860238545,0.17855713251611335,0.10782861190209209,4.0934632863681877,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L46","v":177.97850963075612},{"$f":"'Min X+33'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+33'!C47","v":12.6},{"$f":"'Min X+33'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+33'!M46","v":191.95719605857732},{"$f":"'Min X+33'!G47*W47","v":17.944974333333331},{"$f":"'Min X+33'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+33'!I47","v":12.6},{"$f":"'Min X+33'!J47","v":8.8000000000000007},376.0536450452995,180.4484966788776,195.6051483664219,0.23001295187850135,0.15204769215541206,3.444666956369804,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L47","v":161.601373685277},{"$f":"'Min X+33'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+33'!C48","v":8.1},{"$f":"'Min X+33'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+33'!M47","v":167.67792687243664},{"$f":"'Min X+33'!G48*W48","v":11.733950333333333},{"$f":"'Min X+33'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+33'!I48","v":7.2},{"$f":"'Min X+33'!J48","v":8.8000000000000007},327.70045870290812,161.76759075117559,165.9328679517325,0.23378293410141535,0.14505892070411952,1.96752446591747,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L48","v":173.24888271175166},{"$f":"'Min X+33'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+33'!C49","v":9.9},{"$f":"'Min X+33'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+33'!M48","v":180.4927633995193},{"$f":"'Min X+33'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+33'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+33'!I49","v":9.9},{"$f":"'Min X+33'!J49","v":8.8000000000000007},355.48830567592006,174.06644973244704,181.42185594347302,0.28243297930460304,0.17090745604627633,1.2427807384249532,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L49","v":193.36552296062391},{"$f":"'Min X+33'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+33'!C50","v":9.9},{"$f":"'Min X+33'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+33'!M49","v":207.73909624386715},{"$f":"'Min X+33'!G50*W50","v":4.298202166666667},{"$f":"'Min X+33'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+33'!I50","v":9.9},{"$f":"'Min X+33'!J50","v":7.7000000000000011},404.93319631686933,195.20978845637464,209.72340786049469,0.35573450424927905,0.2156883833724835,0.89290463357676508,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L50","v":201.87102531430696},{"$f":"'Min X+33'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+33'!C51","v":9},{"$f":"'Min X+33'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+33'!M50","v":215.46613211547262},{"$f":"'Min X+33'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+33'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+33'!I51","v":9},{"$f":"'Min X+33'!J51","v":7.7000000000000011},418.17453158589348,201.65402740280106,216.52050418309241,0.41699791150587795,0.24562793238021832,0.49321172984589717,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L51","v":200.69717019200178},{"$f":"'Min X+33'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+33'!C52","v":7.2},{"$f":"'Min X+33'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+33'!M51","v":228.27921046162325},{"$f":"'Min X+33'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+33'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+33'!I52","v":7.2},{"$f":"'Min X+33'!J52","v":6.6000000000000005},429.43072831783422,200.83735627708734,228.59337204074691,0.45981391491443607,0.28583842087633782,0.30192471657677028,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L52","v":215.55497155292286},{"$f":"'Min X+33'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+33'!C53","v":4.5},{"$f":"'Min X+33'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+33'!M52","v":211.75202986228871},{"$f":"'Min X+33'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+33'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+33'!I53","v":5.4},{"$f":"'Min X+33'!J53","v":6.6000000000000005},424.27289642280937,214.01230468016908,210.26059174264032,0.54266687275377889,0.29143811964840399,0.15413608760637165,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L53","v":208.01785232919599},{"$f":"'Min X+33'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+33'!C54","v":4.5},{"$f":"'Min X+33'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+33'!M53","v":211.65569140776992},{"$f":"'Min X+33'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+33'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+33'!I54","v":4.5},{"$f":"'Min X+33'!J54","v":4.4000000000000004},417.87800035262444,206.44240968925271,211.43559066337173,0.57544263994327804,0.32010074439818853,0.14632964172804469,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L54","v":208.02016777152664},{"$f":"'Min X+33'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+33'!C55","v":5.4},{"$f":"'Min X+33'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+33'!M54","v":192.38137176686843},{"$f":"'Min X+33'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+33'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+33'!I55","v":5.4},{"$f":"'Min X+33'!J55","v":4.4000000000000004},397.04424122618741,203.98243385296024,193.06180737322714,0.63773391856640382,0.31956439364128464,0.17735643793357514,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L55","v":178.52579711926734},{"$f":"'Min X+33'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+33'!C56","v":2.7},{"$f":"'Min X+33'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+33'!M55","v":177.76775014584027},{"$f":"'Min X+33'!G56*W56","v":0},{"$f":"'Min X+33'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+33'!I56","v":2.7},{"$f":"'Min X+33'!J56","v":4.4000000000000004},350.85706664101428,175.11360390923795,175.7434627317763,0.61219321002936189,0.32428741406394468,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L56","v":146.18182711220251},{"$f":"'Min X+33'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+33'!C57","v":2.7},{"$f":"'Min X+33'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+33'!M56","v":174.39131462029613},{"$f":"'Min X+33'!G57*W57","v":0},{"$f":"'Min X+33'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+33'!I57","v":2.7},{"$f":"'Min X+33'!J57","v":4.4000000000000004},318.45975730803048,146.11795512282777,172.34180218520274,0.56387198937473915,0.34951243509336388,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L57","v":174.16628491492091},{"$f":"'Min X+33'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+33'!C58","v":2.7},{"$f":"'Min X+33'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+33'!M57","v":174.70996952848648},{"$f":"'Min X+33'!G58*W58","v":0},{"$f":"'Min X+33'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+33'!I58","v":2.7},{"$f":"'Min X+33'!J58","v":4.4000000000000004},345.43384756033009,172.80889824139723,172.62494931893286,0.75738667352364941,0.38502020955360888,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L58","v":153.48437467752404},{"$f":"'Min X+33'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+33'!C59","v":2.7},{"$f":"'Min X+33'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+33'!M58","v":174.40422798493842},{"$f":"'Min X+33'!G59*W59","v":0},{"$f":"'Min X+33'!H59*V59","v":2.425647E-3},{"$f":"'Min X+33'!I59","v":2.7},{"$f":"'Min X+33'!J59","v":4.4000000000000004},325.51441314523265,153.23322825269324,172.28118489253941,0.75114642483079985,0.42304309239898191,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L59","v":136.85634315526079},{"$f":"'Min X+33'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+33'!C60","v":4.5},{"$f":"'Min X+33'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+33'!M59","v":145.81663206486232},{"$f":"'Min X+33'!G60*W60","v":0},{"$f":"'Min X+33'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+33'!I60","v":4.5},{"$f":"'Min X+33'!J60","v":3.3000000000000003},282.8333345791865,136.20657482393253,146.62675975525397,0.74976833132824094,0.38987230960834079,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L60","v":130.1338881773417},{"$f":"'Min X+33'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+33'!C61","v":4.5},{"$f":"'Min X+33'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+33'!M60","v":148.29949185944037},{"$f":"'Min X+33'!G61*W61","v":0},{"$f":"'Min X+33'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+33'!I61","v":4.5},{"$f":"'Min X+33'!J61","v":3.3000000000000003},279.60321898031401,130.54144453464752,149.06177444566649,0.79244364269415313,0.43771741377385892,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L61","v":146.99537244371035},{"$f":"'Min X+33'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+33'!C62","v":3.6},{"$f":"'Min X+33'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+33'!M61","v":144.82194021772651},{"$f":"'Min X+33'!G62*W62","v":0},{"$f":"'Min X+33'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+33'!I62","v":3.6},{"$f":"'Min X+33'!J62","v":3.3000000000000003},292.05305183752483,147.40362773979143,144.6494240977334,0.99174470391891401,0.47251611999307458,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L62","v":115.59653832466576},{"$f":"'Min X+33'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+33'!C63","v":3.6},{"$f":"'Min X+33'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+33'!M62","v":143.70631651001224},{"$f":"'Min X+33'!G63*W63","v":0},{"$f":"'Min X+33'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+33'!I63","v":2.7},{"$f":"'Min X+33'!J63","v":3.3000000000000003},257.61851689897759,115.03133294027636,142.58718395870125,0.86520538438940475,0.51913255131096547,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L63","v":100.5159675300189},{"$f":"'Min X+33'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+33'!C64","v":1.8},{"$f":"'Min X+33'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+33'!M63","v":107.77163578177031},{"$f":"'Min X+33'!G64*W64","v":0},{"$f":"'Min X+33'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+33'!I64","v":1.8},{"$f":"'Min X+33'!J64","v":3.3000000000000003},204.01783379789987,98.177786276635558,105.84004752126431,0.83818125338334049,0.43158826050600879,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L64","v":114.17660192813408},{"$f":"'Min X+33'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+33'!C65","v":2.7},{"$f":"'Min X+33'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+33'!M64","v":116.50012615175012},{"$f":"'Min X+33'!G65*W65","v":0},{"$f":"'Min X+33'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+33'!I65","v":2.7},{"$f":"'Min X+33'!J65","v":2.2000000000000002},230.09371222771827,113.61156132940582,116.48215089831245,1.0650405987282558,0.51797525343767392,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L65","v":93.029994906122766},{"$f":"'Min X+33'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+33'!C66","v":1.8},{"$f":"'Min X+33'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+33'!M65","v":102.47052366083109},{"$f":"'Min X+33'!G66*W66","v":0},{"$f":"'Min X+33'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+33'!I66","v":1.8},{"$f":"'Min X+33'!J66","v":2.2000000000000002},193.2198182115682,91.655746198995203,101.56407201257299,0.97424870712755396,0.50645164825809919,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L66","v":93.245382734369585},{"$f":"'Min X+33'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+33'!C67","v":2.7},{"$f":"'Min X+33'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+33'!M66","v":101.77553513859236},{"$f":"'Min X+33'!G67*W67","v":0},{"$f":"'Min X+33'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+33'!I67","v":2.7},{"$f":"'Min X+33'!J67","v":2.2000000000000002},194.36271297156455,92.647094837816979,101.71561813374757,1.0982878965525986,0.55991700484479801,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L67","v":95.38008670122899},{"$f":"'Min X+33'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+33'!C68","v":1.8},{"$f":"'Min X+33'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+33'!M67","v":97.580061575284276},{"$f":"'Min X+33'!G68*W68","v":0},{"$f":"'Min X+33'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+33'!I68","v":1.8},{"$f":"'Min X+33'!J68","v":2.2000000000000002},190.300909042657,93.719190116009329,96.581718926647667,1.2608965852196488,0.59834264863660258,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L68","v":121.14030720001969},{"$f":"'Min X+33'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+33'!C69","v":1.8},{"$f":"'Min X+33'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+33'!M68","v":109.19682430753267},{"$f":"'Min X+33'!G69*W69","v":0},{"$f":"'Min X+33'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+33'!I69","v":1.8},{"$f":"'Min X+33'!J69","v":3.3000000000000003},227.00313840127569,120.05341377323201,106.9497246280437,1.7868934267876824,0.74709967948897504,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L69","v":115.76574099229713},{"$f":"'Min X+33'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+33'!C70","v":0},{"$f":"'Min X+33'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+33'!M69","v":110.90046002225674},{"$f":"'Min X+33'!G70*W70","v":0},{"$f":"'Min X+33'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+33'!I70","v":0},{"$f":"'Min X+33'!J70","v":0},223.92508796379246,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":113.87229632856882},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":110.05279163522363},1.8934446637283024,{"$f":"F70*H70","v":0.84766838703310954},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L70","v":108.45271147816602},{"$f":"'Min X+33'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+33'!C71","v":0},{"$f":"'Min X+33'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+33'!M70","v":113.05230792937576},{"$f":"'Min X+33'!G71*W71","v":0},{"$f":"'Min X+33'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+33'!I71","v":0},{"$f":"'Min X+33'!J71","v":0},{"$f":"L71+M71","v":216.37888645486311},104.2929230185439,112.0859634363192,1.9597884596221118,0.96634449305655579,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L71","v":124.7259380469704},{"$f":"'Min X+33'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+33'!C72","v":2.7},{"$f":"'Min X+33'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+33'!M71","v":133.26200882946276},{"$f":"'Min X+33'!G72*W72","v":0},{"$f":"'Min X+33'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+33'!I72","v":2.7},{"$f":"'Min X+33'!J72","v":2.2000000000000002},255.22579588599496,122.73890561746593,132.48689026852904,2.4870324295044681,1.2751185609337325,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L72","v":110.84743584397363},{"$f":"'Min X+33'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+33'!C73","v":1.8},{"$f":"'Min X+33'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+33'!M72","v":100.94227698858668},{"$f":"'Min X+33'!G73*W73","v":0},{"$f":"'Min X+33'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+33'!I73","v":1.8},{"$f":"'Min X+33'!J73","v":2.2000000000000002},208.57076068266664,109.11037003009615,99.460390652570496,2.4370658138774757,1.0818863360161808,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L73","v":107.56824422819412},{"$f":"'Min X+33'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+33'!C74","v":0.9},{"$f":"'Min X+33'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+33'!M73","v":109.41521889741793},{"$f":"'Min X+33'!G74*W74","v":0},{"$f":"'Min X+33'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+33'!I74","v":0.9},{"$f":"'Min X+33'!J74","v":2.2000000000000002},211.5657246378783,104.7643245730398,106.80140006483849,2.6039196551543315,1.3138188325794387,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L74","v":115.72757473718573},{"$f":"'Min X+33'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+33'!C75","v":0.9},{"$f":"'Min X+33'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+33'!M74","v":127.24747181282126},{"$f":"'Min X+33'!G75*W75","v":0},{"$f":"'Min X+33'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+33'!I75","v":0.9},{"$f":"'Min X+33'!J75","v":2.2000000000000002},236.68474079505063,112.44876901474643,124.23597178030421,3.0788057224393199,1.7115000325170502,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L75","v":119.22125133057841},{"$f":"'Min X+33'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+33'!C76","v":0.9},{"$f":"'Min X+33'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+33'!M75","v":133.00054476089724},{"$f":"'Min X+33'!G76*W76","v":0},{"$f":"'Min X+33'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+33'!I76","v":0.9},{"$f":"'Min X+33'!J76","v":2.2000000000000002},245.23586296011655,115.53868874663443,129.6971742134821,3.482562583943984,2.0033705474151642,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L76","v":121.45763058028324},{"$f":"'Min X+33'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+33'!C77","v":1.8},{"$f":"'Min X+33'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+33'!M76","v":148.91127480045469},{"$f":"'Min X+33'!G77*W77","v":0},{"$f":"'Min X+33'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+33'!I77","v":1.8},{"$f":"'Min X+33'!J77","v":2.2000000000000002},264.25985938532727,118.26011321098055,145.99974617434674,3.8975173693026872,2.5115286261079808,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L77","v":110.55129334776683},{"$f":"'Min X+33'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+33'!C78","v":0.9},{"$f":"'Min X+33'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+33'!M77","v":151.79299095762494},{"$f":"'Min X+33'!G78*W78","v":0},{"$f":"'Min X+33'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+33'!I78","v":0.9},{"$f":"'Min X+33'!J78","v":2.2000000000000002},254.07548344434088,106.449097656403,147.62638578793789,3.9021956913638376,2.8666051696870727,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L78","v":121.43082310501202},{"$f":"'Min X+33'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+33'!C79","v":0.9},{"$f":"'Min X+33'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+33'!M78","v":162.5241826672457},{"$f":"'Min X+33'!G79*W79","v":0},{"$f":"'Min X+33'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+33'!I79","v":0.9},{"$f":"'Min X+33'!J79","v":2.2000000000000002},273.20637067625364,115.4171320996341,157.78923857661954,4.7136910053779228,3.4349440906261686,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L79","v":132.20946103934676},{"$f":"'Min X+33'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+33'!C80","v":0.9},{"$f":"'Min X+33'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+33'!M79","v":165.51336253866586},{"$f":"'Min X+33'!G80*W80","v":0},{"$f":"'Min X+33'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+33'!I80","v":0.9},{"$f":"'Min X+33'!J80","v":2.2000000000000002},286.67947104779535,126.37831856359077,160.30115248420461,5.6311424757560093,3.9122100544612759,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L80","v":108.4842878754928},{"$f":"'Min X+33'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+33'!C81","v":1.8},{"$f":"'Min X+33'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+33'!M80","v":145.76839131364559},{"$f":"'Min X+33'!G81*W81","v":0},{"$f":"'Min X+33'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+33'!I81","v":1.8},{"$f":"'Min X+33'!J81","v":2.2000000000000002},245.63911957959357,104.12974275109194,141.50937682850162,5.0545451244008612,3.8590144851440038,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L81","v":119.82679768980039},{"$f":"'Min X+33'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+33'!C82","v":0.9},{"$f":"'Min X+33'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+33'!M81","v":172.98667299828756},{"$f":"'Min X+33'!G82*W82","v":0},{"$f":"'Min X+33'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+33'!I82","v":0.9},{"$f":"'Min X+33'!J82","v":2.2000000000000002},280.06876089719282,113.52334410880438,166.54541678838842,6.1034535809960238,5.1412562098991499,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L82","v":129.24145247517959},{"$f":"'Min X+33'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+33'!C83","v":0.9},{"$f":"'Min X+33'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+33'!M82","v":167.91213933806219},{"$f":"'Min X+33'!G83*W83","v":0},{"$f":"'Min X+33'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+33'!I83","v":0.9},{"$f":"'Min X+33'!J83","v":2.2000000000000002},282.82243603089069,121.82913376907837,160.99330226181232,7.2123187061012226,5.618837076249898,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L83","v":114.2362098512307},{"$f":"'Min X+33'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+33'!C84","v":0},{"$f":"'Min X+33'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+33'!M83","v":170.61125633384842},{"$f":"'Min X+33'!G84*W84","v":0},{"$f":"'Min X+33'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+33'!I84","v":0},{"$f":"'Min X+33'!J84","v":1.1000000000000001},270.28956033152457,107.22643674701764,163.06312358450694,7.0097731042130498,6.4481327493414824,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L84","v":123.44269500826296},{"$f":"'Min X+33'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+33'!C85","v":2.7},{"$f":"'Min X+33'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+33'!M84","v":187.10632568091907},{"$f":"'Min X+33'!G85*W85","v":0},{"$f":"'Min X+33'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+33'!I85","v":2.7},{"$f":"'Min X+33'!J85","v":1.1000000000000001},298.48411782039136,117.78858631678489,180.6955315036065,8.3541086914780678,8.0107941773125582,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L85","v":126.19476953182455},{"$f":"'Min X+33'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+33'!C86","v":0},{"$f":"'Min X+33'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+33'!M85","v":170.56617994325046},{"$f":"'Min X+33'!G86*W86","v":0},{"$f":"'Min X+33'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+33'!I86","v":0},{"$f":"'Min X+33'!J86","v":0},279.02626940590403,116.75453819804562,162.27173120785844,9.4402313337789199,8.2944487353920255,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L86","v":115.85379453339573},{"$f":"'Min X+33'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+33'!C87","v":0},{"$f":"'Min X+33'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+33'!M86","v":164.68207083743692},{"$f":"'Min X+33'!G87*W87","v":0},{"$f":"'Min X+33'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+33'!I87","v":0},{"$f":"'Min X+33'!J87","v":0},261.82026418934646,106.25293517333598,155.56732901601049,9.6008593600597383,9.1147418214264313,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L87","v":103.21084697430389},{"$f":"'Min X+33'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+33'!C88","v":0},{"$f":"'Min X+33'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+33'!M87","v":156.53033454226292},{"$f":"'Min X+33'!G88*W88","v":0},{"$f":"'Min X+33'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+33'!I88","v":0},{"$f":"'Min X+33'!J88","v":0},240.3690221344219,93.711516538779222,146.65750559564268,9.4993304355246622,9.8728289466202455,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L88","v":101.51478006137751},{"$f":"'Min X+33'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+33'!C89","v":0.9},{"$f":"'Min X+33'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+33'!M88","v":142.26330651230342},{"$f":"'Min X+33'!G89*W89","v":0},{"$f":"'Min X+33'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+33'!I89","v":0.9},{"$f":"'Min X+33'!J89","v":0},224.97605547517918,92.027842558099906,132.94821291707927,10.386937503277608,10.215093595224159,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L89","v":74.449539771297339},{"$f":"'Min X+33'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+33'!C90","v":0},{"$f":"'Min X+33'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+33'!M89","v":109.25474576795973},{"$f":"'Min X+33'!G90*W90","v":0},{"$f":"'Min X+33'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+33'!I90","v":0},{"$f":"'Min X+33'!J90","v":0},166.32116753974344,65.982814625255102,100.33835291448835,8.4667251460422381,8.9163928534713772,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L90","v":62.520563810388296},{"$f":"'Min X+33'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+33'!C91","v":0},{"$f":"'Min X+33'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+33'!M90","v":102.34860269039444},{"$f":"'Min X+33'!G91*W91","v":0},{"$f":"'Min X+33'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+33'!I91","v":0},{"$f":"'Min X+33'!J91","v":0},147.49433137008319,54.62939705505358,92.864934315029615,7.8911667553347131,9.4836683753648323,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L91","v":48.343547355663404},{"$f":"'Min X+33'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+33'!C92","v":0},{"$f":"'Min X+33'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+33'!M91","v":75.139746875252271},{"$f":"'Min X+33'!G92*W92","v":0},{"$f":"'Min X+33'!H92*V92","v":0.105049539},{"$f":"'Min X+33'!I92","v":0},{"$f":"'Min X+33'!J92","v":0},108.83362823414934,41.587277128719009,67.246351105430335,6.7562702269443928,7.8933957698219412,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L92","v":42.585263211516605},{"$f":"'Min X+33'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+33'!C93","v":0},{"$f":"'Min X+33'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+33'!M92","v":74.470091229168347},{"$f":"'Min X+33'!G93*W93","v":0},{"$f":"'Min X+33'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+33'!I93","v":0},{"$f":"'Min X+33'!J93","v":0},101.63210163311314,36.013982879979118,65.618118753134027,6.5712803315374844,8.8519724760343248,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L93","v":32.974446408579546},{"$f":"'Min X+33'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+33'!C94","v":0},{"$f":"'Min X+33'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+33'!M93","v":54.053826402822779},{"$f":"'Min X+33'!G94*W94","v":0},{"$f":"'Min X+33'!H94*V94","v":0.1341807075},{"$f":"'Min X+33'!I94","v":0},{"$f":"'Min X+33'!J94","v":0},74.174206922583664,27.373361189573831,46.800845733009837,5.6010852190057134,7.2529806698129402,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L94","v":27.338867615204265},{"$f":"'Min X+33'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+33'!C95","v":0},{"$f":"'Min X+33'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+33'!M94","v":43.815212777746702},{"$f":"'Min X+33'!G95*W95","v":0},{"$f":"'Min X+33'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+33'!I95","v":0},{"$f":"'Min X+33'!J95","v":0},59.439093704917653,22.241883908828509,37.197209796089147,5.096983706375755,6.6180029816575523,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L95","v":21.681183359140711},{"$f":"'Min X+33'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+33'!C96","v":0},{"$f":"'Min X+33'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+33'!M95","v":33.618057469633079},{"$f":"'Min X+33'!G96*W96","v":0},{"$f":"'Min X+33'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+33'!I96","v":0},{"$f":"'Min X+33'!J96","v":0},45.176372802209258,17.255664604095838,27.920708198113417,4.425518755044874,5.6973492715196628,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L96","v":16.367580728493021},{"$f":"'Min X+33'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+33'!C97","v":0},{"$f":"'Min X+33'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+33'!M96","v":26.437441257781948},{"$f":"'Min X+33'!G97*W97","v":0},{"$f":"'Min X+33'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+33'!I97","v":0},{"$f":"'Min X+33'!J97","v":0},34.152244638724277,12.723462086257983,21.428782552466291,3.6441186422350378,5.008658705315657,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L97","v":13.875561519591875},{"$f":"'Min X+33'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+33'!C98","v":0},{"$f":"'Min X+33'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+33'!M97","v":21.974629322033284},{"$f":"'Min X+33'!G98*W98","v":0},{"$f":"'Min X+33'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+33'!I98","v":0},{"$f":"'Min X+33'!J98","v":0},27.852580002197634,10.512974695674515,17.339605306523119,3.36258682391736,4.6350240155101643,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L98","v":9.7388898406391515},{"$f":"'Min X+33'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+33'!C99","v":0},{"$f":"'Min X+33'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+33'!M98","v":17.626752187040339},{"$f":"'Min X+33'!G99*W99","v":0},{"$f":"'Min X+33'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+33'!I99","v":0},{"$f":"'Min X+33'!J99","v":0},20.684421187498149,7.1785766292196742,13.505844558278476,2.5603132114194773,4.120907628761862,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L99","v":6.840622127822793},{"$f":"'Min X+33'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+33'!C100","v":0},{"$f":"'Min X+33'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+33'!M99","v":12.118423706082684},{"$f":"'Min X+33'!G100*W100","v":0},{"$f":"'Min X+33'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+33'!I100","v":0},{"$f":"'Min X+33'!J100","v":0},13.889888837041903,4.8966068628392083,8.993281974202695,1.9440152649835847,3.1251417318799883,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L100","v":4.3429575680441124},{"$f":"'Min X+33'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+33'!C101","v":0},{"$f":"'Min X+33'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+33'!M100","v":8.3523353533267102},{"$f":"'Min X+33'!G101*W101","v":0},{"$f":"'Min X+33'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+33'!I101","v":0},{"$f":"'Min X+33'!J101","v":0},9.0022310266033791,3.0137358515385602,5.9884951750648199,1.3292217165055524,2.3638401782618907,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L101","v":2.8433653582313525},{"$f":"'Min X+33'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+33'!C102","v":0},{"$f":"'Min X+33'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+33'!M101","v":5.2439215273475801},{"$f":"'Min X+33'!G102*W102","v":0},{"$f":"'Min X+33'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+33'!I102","v":0},{"$f":"'Min X+33'!J102","v":0},5.5335805061327816,1.9097192811262911,3.6238612250064905,0.93364607710506153,1.6200603023410893,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L102","v":1.9407603388996808},{"$f":"'Min X+33'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+33'!C103","v":0},{"$f":"'Min X+33'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+33'!M102","v":4.8729560696139664},{"$f":"'Min X+33'!G103*W103","v":0},{"$f":"'Min X+33'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+33'!I103","v":0},{"$f":"'Min X+33'!J103","v":0},4.498412848523758,1.2597594085811559,3.2386534399426026,0.68100093031852482,1.6343026296713639,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L103","v":1.2917967788359457},{"$f":"'Min X+33'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+33'!C104","v":0},{"$f":"'Min X+33'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+33'!M103","v":2.8187083933691079},{"$f":"'Min X+33'!G104*W104","v":0},{"$f":"'Min X+33'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+33'!I104","v":0},{"$f":"'Min X+33'!J104","v":0},2.6075627911613832,0.80933840067010177,1.7982243904912814,0.48245837816584392,1.0204840028778266,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L104","v":0.78100726803005194},{"$f":"'Min X+33'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+33'!C105","v":0},{"$f":"'Min X+33'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+33'!M104","v":2.1078340005965197},{"$f":"'Min X+33'!G105*W105","v":0},{"$f":"'Min X+33'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+33'!I105","v":0},{"$f":"'Min X+33'!J105","v":0},1.7605121748374062,0.47178813694615568,1.2887240378912506,0.30921913108389626,0.81910996270526915,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+33'!L105","v":0.50212530360558749},{"$f":"'Min X+33'!B106*U106","v":1.05},{"$f":"'Min X+33'!C106","v":0},{"$f":"'Min X+33'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+33'!M105","v":1.2794153716150332},{"$f":"'Min X+33'!G106*W106","v":0},{"$f":"'Min X+33'!H106*V106","v":1.05},{"$f":"'Min X+33'!I106","v":0},{"$f":"'Min X+33'!J106","v":0},0,0,0,0.52723156878586686,1.343386140195785,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10440.736518643134},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":11899.789221864055},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":21956.159140267184},10236.321910387387,11719.837229879797,188.13971452092906,178.91596275283649,164.82307918655331,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":21956.159140267184},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Min X+35","index":81,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+35",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U5","v":0.95},{"$f":"'Vstupní údaje'!V6","v":1.05},{"$f":"'Vstupní údaje'!W5","v":0.9},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":21733.346027118328},{"$f":"L107","v":10116.708012779225},11616.638014339112,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Min X+34'!P107*106/206","v":84.811875697935193},{"$f":"'Min X+34'!B6*U6","v":1.4454641249999998E-3},{"$f":"'Min X+34'!C6","v":13.5},{"$f":"'Min X+34'!D6","v":15.400000000000002},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Min X+34'!P107*100/206","v":80.011203488618122},{"$f":"'Min X+34'!G6*W6","v":0},{"$f":"'Min X+34'!H6*V6","v":1.1374109250000001E-3},{"$f":"'Min X+34'!I6","v":10.8},{"$f":"'Min X+34'!J6","v":9.9},{"$f":"L6+M6","v":163.60948104588761},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":82.789283174239856},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":80.820197871647764},{"$f":"B6*A6","v":0.12259252369532464},{"$f":"F6*H6","v":9.1005616970352379E-2},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L6","v":84.999329467884507},{"$f":"'Min X+34'!B7*U7","v":1.4809567500000004E-4},{"$f":"'Min X+34'!C7","v":9},{"$f":"'Min X+34'!D7","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Min X+34'!M6","v":82.905790410318644},{"$f":"'Min X+34'!G7*W7","v":0},{"$f":"'Min X+34'!H7*V7","v":1.5774885E-4},{"$f":"'Min X+34'!I7","v":9},{"$f":"'Min X+34'!J7","v":12.100000000000001},{"$f":"L7+M7","v":164.97945355203549},85.186741434812419,79.792712117223076,1.258803307209375E-2,1.3078293095568794E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L7","v":87.82976834533018},{"$f":"'Min X+34'!B8*U8","v":9.3489900000000021E-5},{"$f":"'Min X+34'!C8","v":10.8},{"$f":"'Min X+34'!D8","v":16.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Min X+34'!M7","v":82.28687886887694},{"$f":"'Min X+34'!G8*W8","v":0},{"$f":"'Min X+34'!H8*V8","v":7.2922499999999998E-5},{"$f":"'Min X+34'!I8","v":11.700000000000001},{"$f":"'Min X+34'!J8","v":9.9},166.20243545302316,82.121557149070554,84.080878303952616,8.2111962596280851E-3,6.0005649243156786E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L8","v":85.507980171387061},{"$f":"'Min X+34'!B9*U9","v":1.2295972499999999E-4},{"$f":"'Min X+34'!C9","v":9},{"$f":"'Min X+34'!D9","v":11},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Min X+34'!M8","v":87.276637458138282},{"$f":"'Min X+34'!G9*W9","v":0},{"$f":"'Min X+34'!H9*V9","v":5.6171499999999996E-5},{"$f":"'Min X+34'!I9","v":9},{"$f":"'Min X+34'!J9","v":8.8000000000000007},170.9692011321572,83.497466133659884,87.471734998497311,1.0514037727179204E-2,4.902459640979814E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L9","v":87.298183472954449},{"$f":"'Min X+34'!B10*U10","v":7.6238399999999998E-5},{"$f":"'Min X+34'!C10","v":9},{"$f":"'Min X+34'!D10","v":9.9},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Min X+34'!M9","v":91.058702270705183},{"$f":"'Min X+34'!G10*W10","v":0},{"$f":"'Min X+34'!H10*V10","v":5.2290000000000002E-5},{"$f":"'Min X+34'!I10","v":9},{"$f":"'Min X+34'!J10","v":9.9},176.54546881028699,86.391527999123554,90.153940811163437,6.65547383088449E-3,4.7614595417351741E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L10","v":90.588544835515819},{"$f":"'Min X+34'!B11*U11","v":3.9742500000000001E-5},{"$f":"'Min X+34'!C11","v":9.9},{"$f":"'Min X+34'!D11","v":9.9},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Min X+34'!M10","v":94.115014800422657},{"$f":"'Min X+34'!G11*W11","v":0},{"$f":"'Min X+34'!H11*V11","v":5.3130000000000008E-5},{"$f":"'Min X+34'!I11","v":9.9},{"$f":"'Min X+34'!J11","v":13.200000000000001},181.394959089959,90.584944620272694,90.810014469686308,3.6002152431254875E-3,5.0003307363464568E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L11","v":95.027505988392761},{"$f":"'Min X+34'!B12*U12","v":3.3390000000000004E-5},{"$f":"'Min X+34'!C12","v":3.6},{"$f":"'Min X+34'!D12","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Min X+34'!M11","v":95.002773129827091},{"$f":"'Min X+34'!G12*W12","v":0},{"$f":"'Min X+34'!H12*V12","v":5.4127500000000007E-5},{"$f":"'Min X+34'!I12","v":2.7},{"$f":"'Min X+34'!J12","v":1.1000000000000001},187.52196388719233,90.924333019967804,96.59763086722451,3.1729684249524348E-3,5.1422626025847164E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L12","v":95.501940630040366},{"$f":"'Min X+34'!B13*U13","v":3.8278100000000002E-5},{"$f":"'Min X+34'!C13","v":4.5},{"$f":"'Min X+34'!D13","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Min X+34'!M12","v":100.91775260229416},{"$f":"'Min X+34'!G13*W13","v":0},{"$f":"'Min X+34'!H13*V13","v":5.5020000000000005E-5},{"$f":"'Min X+34'!I13","v":4.5},{"$f":"'Min X+34'!J13","v":3.3000000000000003},198.81048510475273,96.698284997206741,102.11220010754599,3.6556328336307484E-3,5.5524947481782249E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L13","v":101.21393395007512},{"$f":"'Min X+34'!B14*U14","v":4.9297500000000007E-5},{"$f":"'Min X+34'!C14","v":3.6},{"$f":"'Min X+34'!D14","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Min X+34'!M13","v":106.37377694743364},{"$f":"'Min X+34'!G14*W14","v":0},{"$f":"'Min X+34'!H14*V14","v":5.6647500000000009E-5},{"$f":"'Min X+34'!I14","v":3.6},{"$f":"'Min X+34'!J14","v":3.3000000000000003},208.17669549507022,101.50894435616621,106.66775113890401,4.9895939089038286E-3,6.0258085296297477E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L14","v":105.74766821818639},{"$f":"'Min X+34'!B15*U15","v":6.3892499999999985E-5},{"$f":"'Min X+34'!C15","v":2.7},{"$f":"'Min X+34'!D15","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Min X+34'!M14","v":110.66795462133733},{"$f":"'Min X+34'!G15*W15","v":0},{"$f":"'Min X+34'!H15*V15","v":5.8747500000000006E-5},{"$f":"'Min X+34'!I15","v":2.7},{"$f":"'Min X+34'!J15","v":3.3000000000000003},214.10236489096798,104.04091173529476,110.06145315567322,6.756482891630472E-3,6.5014656641170154E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L15","v":108.26444839461826},{"$f":"'Min X+34'!B16*U16","v":7.874999999999999E-5},{"$f":"'Min X+34'!C16","v":4.5},{"$f":"'Min X+34'!D16","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Min X+34'!M15","v":114.04734455439213},{"$f":"'Min X+34'!G16*W16","v":0},{"$f":"'Min X+34'!H16*V16","v":6.26325E-5},{"$f":"'Min X+34'!I16","v":4.5},{"$f":"'Min X+34'!J16","v":3.3000000000000003},224.69612405339149,109.45592256930718,115.24020148408432,8.5258253110761864E-3,7.143070307802965E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L16","v":112.84444460055073},{"$f":"'Min X+34'!B17*U17","v":9.240000000000001E-5},{"$f":"'Min X+34'!C17","v":5.4},{"$f":"'Min X+34'!D17","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Min X+34'!M16","v":118.43811347414912},{"$f":"'Min X+34'!G17*W17","v":0},{"$f":"'Min X+34'!H17*V17","v":6.8407500000000005E-5},{"$f":"'Min X+34'!I17","v":5.4},{"$f":"'Min X+34'!J17","v":3.3000000000000003},234.36402919277128,113.83401777386963,120.53001141890165,1.0426826681090889E-2,8.1020552474828558E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L17","v":117.04255739257796},{"$f":"'Min X+34'!B18*U18","v":1.043742E-4},{"$f":"'Min X+34'!C18","v":5.4},{"$f":"'Min X+34'!D18","v":5.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Min X+34'!M17","v":123.55813796596421},{"$f":"'Min X+34'!G18*W18","v":0},{"$f":"'Min X+34'!H18*V18","v":7.5075000000000022E-5},{"$f":"'Min X+34'!I18","v":5.4},{"$f":"'Min X+34'!J18","v":3.3000000000000003},242.57920300804057,116.93034116928416,125.64886183875642,1.2216223293804411E-2,9.2761272077947661E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L18","v":119.21767248926882},{"$f":"'Min X+34'!B19*U19","v":1.18707225E-4},{"$f":"'Min X+34'!C19","v":1.8},{"$f":"'Min X+34'!D19","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Min X+34'!M18","v":127.80764199177659},{"$f":"'Min X+34'!G19*W19","v":0},{"$f":"'Min X+34'!H19*V19","v":8.4197399999999995E-5},{"$f":"'Min X+34'!I19","v":1.8},{"$f":"'Min X+34'!J19","v":2.2000000000000002},241.80040141081741,114.40352049019667,127.39688092062075,1.4151999072159943E-2,1.076107115583841E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L19","v":116.14234999497555},{"$f":"'Min X+34'!B20*U20","v":1.3921267500000001E-4},{"$f":"'Min X+34'!C20","v":3.6},{"$f":"'Min X+34'!D20","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Min X+34'!M19","v":129.03804245601387},{"$f":"'Min X+34'!G20*W20","v":0},{"$f":"'Min X+34'!H20*V20","v":9.3922499999999994E-5},{"$f":"'Min X+34'!I20","v":3.6},{"$f":"'Min X+34'!J20","v":2.2000000000000002},247.95210438822323,117.52618150775196,130.42592288047129,1.6168487223586783E-2,1.2119575542574961E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L20","v":118.39395637337604},{"$f":"'Min X+34'!B21*U21","v":1.7128545000000002E-4},{"$f":"'Min X+34'!C21","v":3.6},{"$f":"'Min X+34'!D21","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Min X+34'!M20","v":131.24499297118908},{"$f":"'Min X+34'!G21*W21","v":0.32282196999999996},{"$f":"'Min X+34'!H21*V21","v":1.0517395E-4},{"$f":"'Min X+34'!I21","v":3.6},{"$f":"'Min X+34'!J21","v":0},254.60486662814191,119.77367721128134,134.83118941686058,2.0279162094694086E-2,1.3803554328502192E-2,4.2368767183595411E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L21","v":119.82481517458839},{"$f":"'Min X+34'!B22*U22","v":2.180913E-4},{"$f":"'Min X+34'!C22","v":5.4},{"$f":"'Min X+34'!D22","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Min X+34'!M21","v":134.87946039991965},{"$f":"'Min X+34'!G22*W22","v":1.6096844333333331},{"$f":"'Min X+34'!H22*V22","v":1.165731E-4},{"$f":"'Min X+34'!I22","v":5.4},{"$f":"'Min X+34'!J22","v":11},251.16241950796922,121.89868242487472,129.2637370830945,2.6132749713685711E-2,1.5723316825145873E-2,0.21711336778215043,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L22","v":121.12758110057943},{"$f":"'Min X+34'!B23*U23","v":2.8519260000000002E-4},{"$f":"'Min X+34'!C23","v":5.4},{"$f":"'Min X+34'!D23","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Min X+34'!M22","v":128.53579259584995},{"$f":"'Min X+34'!G23*W23","v":2.911706933333333},{"$f":"'Min X+34'!H23*V23","v":1.2770257500000002E-4},{"$f":"'Min X+34'!I23","v":5.4},{"$f":"'Min X+34'!J23","v":8.8000000000000007},245.01241465494945,119.89303641079366,125.11937824415581,3.4544689785785114E-2,1.6414351694155976E-2,0.37425855848283157,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L23","v":117.9445217894294},{"$f":"'Min X+34'!B24*U24","v":3.7293060000000004E-4},{"$f":"'Min X+34'!C24","v":9},{"$f":"'Min X+34'!D24","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Min X+34'!M23","v":123.27962790076019},{"$f":"'Min X+34'!G24*W24","v":5.0474475333333331},{"$f":"'Min X+34'!H24*V24","v":1.3871287499999998E-4},{"$f":"'Min X+34'!I24","v":9},{"$f":"'Min X+34'!J24","v":8.8000000000000007},242.66306409729691,119.20053666815176,123.46252742914515,4.3985121277644985E-2,1.710047161504466E-2,0.62224745375794321,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L24","v":116.88538695509828},{"$f":"'Min X+34'!B25*U25","v":4.7131769999999998E-4},{"$f":"'Min X+34'!C25","v":8.1},{"$f":"'Min X+34'!D25","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Min X+34'!M24","v":121.27609505238388},{"$f":"'Min X+34'!G25*W25","v":9.9246626666666646},{"$f":"'Min X+34'!H25*V25","v":1.4941499999999999E-4},{"$f":"'Min X+34'!I25","v":8.1},{"$f":"'Min X+34'!J25","v":9.9},235.5882713879966,116.13029680335499,119.45797458464162,5.5090151743286922E-2,1.8120467742251935E-2,1.2036243329255121,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L25","v":113.0889952118535},{"$f":"'Min X+34'!B26*U26","v":5.4900667500000001E-4},{"$f":"'Min X+34'!C26","v":7.2},{"$f":"'Min X+34'!D26","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Min X+34'!M25","v":116.58483780075545},{"$f":"'Min X+34'!G26*W26","v":15.306837000000002},{"$f":"'Min X+34'!H26*V26","v":1.5920730000000002E-4},{"$f":"'Min X+34'!I26","v":7.2},{"$f":"'Min X+34'!J26","v":9.9},226.3931852421214,112.52690859861315,113.86627664350826,6.2086613240350613E-2,1.8561157247196217E-2,1.7845451088876023,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L26","v":109.24557402063613},{"$f":"'Min X+34'!B27*U27","v":5.7984674999999989E-4},{"$f":"'Min X+34'!C27","v":6.3},{"$f":"'Min X+34'!D27","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Min X+34'!M26","v":110.76517018244409},{"$f":"'Min X+34'!G27*W27","v":21.305263666666665},{"$f":"'Min X+34'!H27*V27","v":1.6921275E-4},{"$f":"'Min X+34'!I27","v":7.2},{"$f":"'Min X+34'!J27","v":8.8000000000000007},216.9286556329817,107.78222832958838,109.14642730339331,6.3345691047750285E-2,1.8742879050789366E-2,2.359881155820176,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L27","v":104.15084844558326},{"$f":"'Min X+34'!B28*U28","v":5.8009770000000025E-4},{"$f":"'Min X+34'!C28","v":9.9},{"$f":"'Min X+34'!D28","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Min X+34'!M27","v":105.71309177879637},{"$f":"'Min X+34'!G28*W28","v":31.265836333333329},{"$f":"'Min X+34'!H28*V28","v":1.78697925E-4},{"$f":"'Min X+34'!I28","v":9.9},{"$f":"'Min X+34'!J28","v":9.9},210.8846318465971,105.19043077794694,105.69420106865016,6.0417667636331454E-2,1.8890710146205469E-2,3.3052082258464925,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L28","v":101.45421259852623},{"$f":"'Min X+34'!B29*U29","v":5.7086399999999992E-4},{"$f":"'Min X+34'!C29","v":9},{"$f":"'Min X+34'!D29","v":14.3},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Min X+34'!M28","v":102.16032605866532},{"$f":"'Min X+34'!G29*W29","v":36.286725666666669},{"$f":"'Min X+34'!H29*V29","v":1.88605725E-4},{"$f":"'Min X+34'!I29","v":9},{"$f":"'Min X+34'!J29","v":8.8000000000000007},198.43735407720817,96.096296040905386,102.3410580363028,5.791655762084507E-2,1.9268022362530966E-2,3.7070637257080068,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L29","v":92.363471542960369},{"$f":"'Min X+34'!B30*U30","v":5.6293755000000009E-4},{"$f":"'Min X+34'!C30","v":12.6},{"$f":"'Min X+34'!D30","v":9.9},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Min X+34'!M29","v":98.80904251860629},{"$f":"'Min X+34'!G30*W30","v":47.599154666666664},{"$f":"'Min X+34'!H30*V30","v":1.99852275E-4},{"$f":"'Min X+34'!I30","v":12.6},{"$f":"'Min X+34'!J30","v":7.7000000000000011},198.70077198324884,95.011476676580472,103.68929530666837,5.1994866379888836E-2,1.9747211937915198E-2,4.7032268973083839,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L30","v":91.269146313502105},{"$f":"'Min X+34'!B31*U31","v":5.5571932499999999E-4},{"$f":"'Min X+34'!C31","v":12.6},{"$f":"'Min X+34'!D31","v":11},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Min X+34'!M30","v":100.14699888338434},{"$f":"'Min X+34'!G31*W31","v":57.346027999999997},{"$f":"'Min X+34'!H31*V31","v":2.1168997500000002E-4},{"$f":"'Min X+34'!I31","v":13.5},{"$f":"'Min X+34'!J31","v":8.8000000000000007},197.64422505281382,92.818426285119429,104.82579876769439,5.0720028382665629E-2,2.1200115689948663E-2,5.7430326020825273,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L31","v":89.271968838583149},{"$f":"'Min X+34'!B32*U32","v":5.4834202499999996E-4},{"$f":"'Min X+34'!C32","v":11.700000000000001},{"$f":"'Min X+34'!D32","v":15.400000000000002},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Min X+34'!M31","v":101.46775000759388},{"$f":"'Min X+34'!G32*W32","v":63.288791000000003},{"$f":"'Min X+34'!H32*V32","v":2.2550587500000003E-4},{"$f":"'Min X+34'!I32","v":11.700000000000001},{"$f":"'Min X+34'!J32","v":9.9},188.7678857002586,85.523017266414456,103.24486843384413,4.8951572168685578E-2,2.2881573749743717E-2,6.4217712234708575,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L32","v":82.381055848290529},{"$f":"'Min X+34'!B33*U33","v":5.4440242499999997E-4},{"$f":"'Min X+34'!C33","v":13.5},{"$f":"'Min X+34'!D33","v":16.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Min X+34'!M32","v":100.26886551509597},{"$f":"'Min X+34'!G33*W33","v":79.520256666666668},{"$f":"'Min X+34'!H33*V33","v":2.4103117500000001E-4},{"$f":"'Min X+34'!I33","v":13.5},{"$f":"'Min X+34'!J33","v":12.100000000000001},180.98090499433761,79.336207401712656,101.64469759262495,4.4848446577869794E-2,2.4167922471020561E-2,7.9734059214359139,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L33","v":76.816913923764588},{"$f":"'Min X+34'!B34*U34","v":5.4818032500000011E-4},{"$f":"'Min X+34'!C34","v":13.5},{"$f":"'Min X+34'!D34","v":16.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Min X+34'!M33","v":99.257748968007391},{"$f":"'Min X+34'!G34*W34","v":91.27938833333333},{"$f":"'Min X+34'!H34*V34","v":2.58954675E-4},{"$f":"'Min X+34'!I34","v":13.5},{"$f":"'Min X+34'!J34","v":9.9},176.60685011280651,73.77480440292436,102.83204570988214,4.2109520840226303E-2,2.5703258125241938E-2,9.0601866131432622,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L34","v":71.775786173141483},{"$f":"'Min X+34'!B35*U35","v":5.6466060000000013E-4},{"$f":"'Min X+34'!C35","v":18.900000000000002},{"$f":"'Min X+34'!D35","v":20.900000000000002},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Min X+34'!M34","v":100.9374928645578},{"$f":"'Min X+34'!G35*W35","v":105.91664},{"$f":"'Min X+34'!H35*V35","v":2.7894352499999999E-4},{"$f":"'Min X+34'!I35","v":17.100000000000001},{"$f":"'Min X+34'!J35","v":14.3},173.444594219149,69.735257214655491,103.70933700449349,4.0528958485997781E-2,2.81558600643021E-2,10.690960094237937,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L35","v":68.642848908220941},{"$f":"'Min X+34'!B36*U36","v":5.9492632500000007E-4},{"$f":"'Min X+34'!C36","v":18},{"$f":"'Min X+34'!D36","v":17.600000000000001},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Min X+34'!M35","v":102.67372017232418},{"$f":"'Min X+34'!G36*W36","v":104.56649999999999},{"$f":"'Min X+34'!H36*V36","v":3.01671825E-4},{"$f":"'Min X+34'!I36","v":18},{"$f":"'Min X+34'!J36","v":13.200000000000001},176.44475787416269,69.002011470382442,107.44274640378025,4.083743783849815E-2,3.0973768543924349E-2,10.736231560399336,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L36","v":68.633589373221895},{"$f":"'Min X+34'!B37*U37","v":6.3388762500000008E-4},{"$f":"'Min X+34'!C37","v":15.3},{"$f":"'Min X+34'!D37","v":16.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Min X+34'!M36","v":107.09337513018984},{"$f":"'Min X+34'!G37*W37","v":109.80175999999999},{"$f":"'Min X+34'!H37*V37","v":3.2724929999999999E-4},{"$f":"'Min X+34'!I37","v":15.3},{"$f":"'Min X+34'!J37","v":14.3},175.44841228840272,67.39008339025888,108.05832889814386,4.3505982963016873E-2,3.5046232045992033E-2,11.759041073635073,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L37","v":68.036166287953804},{"$f":"'Min X+34'!B38*U38","v":6.7373932500000013E-4},{"$f":"'Min X+34'!C38","v":18},{"$f":"'Min X+34'!D38","v":16.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Min X+34'!M37","v":108.67119133424136},{"$f":"'Min X+34'!G38*W38","v":105.63626333333332},{"$f":"'Min X+34'!H38*V38","v":3.5631487500000002E-4},{"$f":"'Min X+34'!I38","v":17.100000000000001},{"$f":"'Min X+34'!J38","v":15.400000000000002},179.82279781948836,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":69.490327647203372},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":110.332470172285},4.5838640750433764E-2,{"$f":"F38*H38","v":3.8721161956361293E-2},{"$f":"G38*F38/1000","v":11.47961858453097},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L38","v":70.778647615558455},{"$f":"'Min X+34'!B39*U39","v":7.1311117500000016E-4},{"$f":"'Min X+34'!C39","v":15.3},{"$f":"'Min X+34'!D39","v":14.3},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Min X+34'!M38","v":111.5549351417834},{"$f":"'Min X+34'!G39*W39","v":94.069126666666662},{"$f":"'Min X+34'!H39*V39","v":3.8799915000000003E-4},{"$f":"'Min X+34'!I39","v":14.4},{"$f":"'Min X+34'!J39","v":15.400000000000002},182.23982649276249,71.728174570992408,110.51165192177008,5.0473044566041847E-2,4.3283220013317095E-2,10.493875324144206,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L39","v":74.084739828539341},{"$f":"'Min X+34'!B40*U40","v":7.5279382500000004E-4},{"$f":"'Min X+34'!C40","v":13.5},{"$f":"'Min X+34'!D40","v":14.3},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Min X+34'!M39","v":112.74848423328359},{"$f":"'Min X+34'!G40*W40","v":90.428789999999992},{"$f":"'Min X+34'!H40*V40","v":4.2409972500000002E-4},{"$f":"'Min X+34'!I40","v":12.6},{"$f":"'Min X+34'!J40","v":16.5},182.02963692599576,73.228969293869682,108.80066763212608,5.577053466965598E-2,4.7816601157502407E-2,10.195709003549911,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L40","v":94.035157697117441},{"$f":"'Min X+34'!B41*U41","v":7.9650270000000006E-4},{"$f":"'Min X+34'!C41","v":13.5},{"$f":"'Min X+34'!D41","v":13.200000000000001},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Min X+34'!M40","v":106.55289795610402},{"$f":"'Min X+34'!G41*W41","v":78.359502333333324},{"$f":"'Min X+34'!H41*V41","v":4.6374457500000002E-4},{"$f":"'Min X+34'!I41","v":12.6},{"$f":"'Min X+34'!J41","v":16.5},196.8637430678431,94.260258440116758,102.60348462772635,7.4899257000679828E-2,4.9413328377671831E-2,8.349432056014761,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L41","v":111.12322011432705},{"$f":"'Min X+34'!B42*U42","v":8.4565950000000008E-4},{"$f":"'Min X+34'!C42","v":15.3},{"$f":"'Min X+34'!D42","v":12.100000000000001},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Min X+34'!M41","v":143.56114131190898},{"$f":"'Min X+34'!G42*W42","v":69.060110666666645},{"$f":"'Min X+34'!H42*V42","v":5.0789024999999997E-4},{"$f":"'Min X+34'!I42","v":14.4},{"$f":"'Min X+34'!J42","v":16.5},255.61747571552456,114.22924770756678,141.38822800795779,9.3972406760271771E-2,7.2913303951190778E-2,9.9143483064334035,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L42","v":104.18275859284275},{"$f":"'Min X+34'!B43*U43","v":9.0367567500000006E-4},{"$f":"'Min X+34'!C43","v":10.8},{"$f":"'Min X+34'!D43","v":11},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Min X+34'!M42","v":124.61641558311206},{"$f":"'Min X+34'!G43*W43","v":55.683401333333322},{"$f":"'Min X+34'!H43*V43","v":5.5570095000000001E-4},{"$f":"'Min X+34'!I43","v":10.8},{"$f":"'Min X+34'!J43","v":16.5},222.73577729073492,103.88861116814799,118.84716612258693,9.4147424694749224E-2,6.9249460525130174E-2,6.939065881635881,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L43","v":136.14566464708582},{"$f":"'Min X+34'!B44*U44","v":9.7371330000000007E-4},{"$f":"'Min X+34'!C44","v":11.700000000000001},{"$f":"'Min X+34'!D44","v":11},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Min X+34'!M43","v":137.92444097729265},{"$f":"'Min X+34'!G44*W44","v":44.269151333333326},{"$f":"'Min X+34'!H44*V44","v":6.0791535000000001E-4},{"$f":"'Min X+34'!I44","v":10.8},{"$f":"'Min X+34'!J44","v":16.5},268.85369239516399,136.7130978026816,132.14059459248239,0.13256684440420727,8.3846384810265198E-2,6.105797950189169,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L44","v":142.64319319335303},{"$f":"'Min X+34'!B45*U45","v":1.058894025E-3},{"$f":"'Min X+34'!C45","v":9},{"$f":"'Min X+34'!D45","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Min X+34'!M44","v":127.97907572676536},{"$f":"'Min X+34'!G45*W45","v":35.926175333333333},{"$f":"'Min X+34'!H45*V45","v":6.6414600000000012E-4},{"$f":"'Min X+34'!I45","v":9},{"$f":"'Min X+34'!J45","v":3.3000000000000003},276.28622810391136,142.69214916837365,133.59407893553771,0.1510440249793622,8.4996791227628321E-2,4.5977987135577161,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L45","v":154.41700217306726},{"$f":"'Min X+34'!B46*U46","v":1.1636992499999999E-3},{"$f":"'Min X+34'!C46","v":10.8},{"$f":"'Min X+34'!D46","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Min X+34'!M45","v":174.1746007762051},{"$f":"'Min X+34'!G46*W46","v":27.530689666666667},{"$f":"'Min X+34'!H46*V46","v":7.2520402499999992E-4},{"$f":"'Min X+34'!I46","v":10.8},{"$f":"'Min X+34'!J46","v":5.5},335.58559587812067,156.23730722345121,179.34828865466943,0.17969494961604673,0.12631212153567203,4.7951468817852616,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L46","v":155.26068631128035},{"$f":"'Min X+34'!B47*U47","v":1.2923636249999998E-3},{"$f":"'Min X+34'!C47","v":12.6},{"$f":"'Min X+34'!D47","v":9.9},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Min X+34'!M46","v":153.87944860238545},{"$f":"'Min X+34'!G47*W47","v":17.944974333333331},{"$f":"'Min X+34'!H47*V47","v":7.920916500000002E-4},{"$f":"'Min X+34'!I47","v":12.6},{"$f":"'Min X+34'!J47","v":8.8000000000000007},315.31759502393999,157.7600330478991,157.55756197604089,0.20065326338123413,0.12188662634455372,2.7613627555972924,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L47","v":180.4484966788776},{"$f":"'Min X+34'!B48*U48","v":1.4466642750000001E-3},{"$f":"'Min X+34'!C48","v":8.1},{"$f":"'Min X+34'!D48","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Min X+34'!M47","v":195.6051483664219},{"$f":"'Min X+34'!G48*W48","v":11.733950333333333},{"$f":"'Min X+34'!H48*V48","v":8.6510444999999994E-4},{"$f":"'Min X+34'!I48","v":7.2},{"$f":"'Min X+34'!J48","v":8.8000000000000007},374.42337776738202,180.58744828525482,193.83592948212717,0.26104839362278837,0.1692188842947018,2.2952210958758923,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L48","v":161.76759075117559},{"$f":"'Min X+34'!B49*U49","v":1.6302153000000001E-3},{"$f":"'Min X+34'!C49","v":9.9},{"$f":"'Min X+34'!D49","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Min X+34'!M48","v":165.9328679517325},{"$f":"'Min X+34'!G49*W49","v":6.8854879000000002},{"$f":"'Min X+34'!H49*V49","v":9.4689367499999999E-4},{"$f":"'Min X+34'!I49","v":9.9},{"$f":"'Min X+34'!J49","v":8.8000000000000007},329.47962191828327,162.60387474968888,166.87574716859439,0.26371600148670493,0.15712078313810571,1.142528754493952,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L49","v":174.06644973244704},{"$f":"'Min X+34'!B50*U50","v":1.8396997499999998E-3},{"$f":"'Min X+34'!C50","v":9.9},{"$f":"'Min X+34'!D50","v":7.7000000000000011},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Min X+34'!M49","v":181.42185594347302},{"$f":"'Min X+34'!G50*W50","v":4.298202166666667},{"$f":"'Min X+34'!H50*V50","v":1.0382657249999999E-3},{"$f":"'Min X+34'!I50","v":9.9},{"$f":"'Min X+34'!J50","v":7.7000000000000011},359.37971157707193,175.9462197283909,183.43349184868103,0.32023000405617036,0.18836409479199556,0.77978781429692368,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L50","v":195.20978845637464},{"$f":"'Min X+34'!B51*U51","v":2.0656650000000004E-3},{"$f":"'Min X+34'!C51","v":9},{"$f":"'Min X+34'!D51","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Min X+34'!M50","v":209.72340786049469},{"$f":"'Min X+34'!G51*W51","v":2.2890452666666663},{"$f":"'Min X+34'!H51*V51","v":1.1399839499999999E-3},{"$f":"'Min X+34'!I51","v":9},{"$f":"'Min X+34'!J51","v":7.7000000000000011},405.79087697029729,195.00655042870289,210.78432654159442,0.40323802767173722,0.23908131890026776,0.4800663740722681,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L51","v":201.65402740280106},{"$f":"'Min X+34'!B52*U52","v":2.2910832000000003E-3},{"$f":"'Min X+34'!C52","v":7.2},{"$f":"'Min X+34'!D52","v":6.6000000000000005},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Min X+34'!M51","v":216.52050418309241},{"$f":"'Min X+34'!G52*W52","v":1.3226115333333335},{"$f":"'Min X+34'!H52*V52","v":1.2521439000000004E-3},{"$f":"'Min X+34'!I52","v":7.2},{"$f":"'Min X+34'!J52","v":6.6000000000000005},418.64141060296083,201.79202124840617,216.84938935455463,0.46200615439489717,0.27111482853778374,0.28637251603570635,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L52","v":200.83735627708734},{"$f":"'Min X+34'!B53*U53","v":2.5175335500000002E-3},{"$f":"'Min X+34'!C53","v":4.5},{"$f":"'Min X+34'!D53","v":5.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Min X+34'!M52","v":228.59337204074691},{"$f":"'Min X+34'!G53*W53","v":0.72790842999999983},{"$f":"'Min X+34'!H53*V53","v":1.3763179500000001E-3},{"$f":"'Min X+34'!I53","v":5.4},{"$f":"'Min X+34'!J53","v":6.6000000000000005},426.41049637412266,199.33174149456647,227.07875487955621,0.50561478252087055,0.31461716119070809,0.16639504255058593,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L53","v":214.01230468016908},{"$f":"'Min X+34'!B54*U54","v":2.766313725E-3},{"$f":"'Min X+34'!C54","v":4.5},{"$f":"'Min X+34'!D54","v":5.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Min X+34'!M53","v":210.26059174264032},{"$f":"'Min X+34'!G54*W54","v":0.69135699000000006},{"$f":"'Min X+34'!H54*V54","v":1.5123654E-3},{"$f":"'Min X+34'!I54","v":4.5},{"$f":"'Min X+34'!J54","v":4.4000000000000004},422.46288040311867,212.42027950441346,210.04260089870522,0.5920251757556334,0.31799084393509491,0.14536512982281066,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L54","v":206.44240968925271},{"$f":"'Min X+34'!B55*U55","v":3.0657312000000004E-3},{"$f":"'Min X+34'!C55","v":5.4},{"$f":"'Min X+34'!D55","v":8.8000000000000007},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Min X+34'!M54","v":211.43559066337173},{"$f":"'Min X+34'!G55*W55","v":0.92190026666666669},{"$f":"'Min X+34'!H55*V55","v":1.6610984250000002E-3},{"$f":"'Min X+34'!I55","v":5.4},{"$f":"'Min X+34'!J55","v":4.4000000000000004},414.49388808959702,202.4095127528652,212.08437533673185,0.63289693638752442,0.35121532663987154,0.19492252741538657,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L55","v":203.98243385296024},{"$f":"'Min X+34'!B56*U56","v":3.4291582500000002E-3},{"$f":"'Min X+34'!C56","v":2.7},{"$f":"'Min X+34'!D56","v":5.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Min X+34'!M55","v":193.06180737322714},{"$f":"'Min X+34'!G56*W56","v":0},{"$f":"'Min X+34'!H56*V56","v":1.8242196E-3},{"$f":"'Min X+34'!I56","v":2.7},{"$f":"'Min X+34'!J56","v":4.4000000000000004},391.49256604726372,200.48294580705829,191.00962024020546,0.6994880459019579,0.35218713302166543,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L56","v":175.11360390923795},{"$f":"'Min X+34'!B57*U57","v":3.8573330250000004E-3},{"$f":"'Min X+34'!C57","v":2.7},{"$f":"'Min X+34'!D57","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Min X+34'!M56","v":175.7434627317763},{"$f":"'Min X+34'!G57*W57","v":0},{"$f":"'Min X+34'!H57*V57","v":2.004184875E-3},{"$f":"'Min X+34'!I57","v":2.7},{"$f":"'Min X+34'!J57","v":4.4000000000000004},348.62937276364119,174.93813242175207,173.69124034188914,0.67547148748587271,0.35222238988715227,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L57","v":146.11795512282777},{"$f":"'Min X+34'!B58*U58","v":4.3486411500000006E-3},{"$f":"'Min X+34'!C58","v":2.7},{"$f":"'Min X+34'!D58","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Min X+34'!M57","v":172.34180218520274},{"$f":"'Min X+34'!G58*W58","v":0},{"$f":"'Min X+34'!H58*V58","v":2.2037678249999999E-3},{"$f":"'Min X+34'!I58","v":2.7},{"$f":"'Min X+34'!J58","v":4.4000000000000004},315.14454143707121,144.88254057042676,170.26200086664446,0.63541455240098221,0.37980131855826449,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L58","v":172.80889824139723},{"$f":"'Min X+34'!B59*U59","v":4.8939602249999997E-3},{"$f":"'Min X+34'!C59","v":2.7},{"$f":"'Min X+34'!D59","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Min X+34'!M58","v":172.62494931893286},{"$f":"'Min X+34'!G59*W59","v":0},{"$f":"'Min X+34'!H59*V59","v":2.425647E-3},{"$f":"'Min X+34'!I59","v":2.7},{"$f":"'Min X+34'!J59","v":4.4000000000000004},342.96940049537,172.46317836687777,170.50622212849223,0.84571987451947039,0.41872719044062151,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L59","v":153.23322825269324},{"$f":"'Min X+34'!B60*U60","v":5.47850625E-3},{"$f":"'Min X+34'!C60","v":4.5},{"$f":"'Min X+34'!D60","v":4.4000000000000004},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Min X+34'!M59","v":172.28118489253941},{"$f":"'Min X+34'!G60*W60","v":0},{"$f":"'Min X+34'!H60*V60","v":2.6737163249999996E-3},{"$f":"'Min X+34'!I60","v":4.5},{"$f":"'Min X+34'!J60","v":3.3000000000000003},325.51429293000507,152.49373905400319,173.02055387600188,0.83948919869005645,0.46063101653752592,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L60","v":136.20657482393253},{"$f":"'Min X+34'!B61*U61","v":6.0894487499999995E-3},{"$f":"'Min X+34'!C61","v":4.5},{"$f":"'Min X+34'!D61","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Min X+34'!M60","v":146.62675975525397},{"$f":"'Min X+34'!G61*W61","v":0},{"$f":"'Min X+34'!H61*V61","v":2.9515772999999996E-3},{"$f":"'Min X+34'!I61","v":4.5},{"$f":"'Min X+34'!J61","v":3.3000000000000003},283.97113140671695,136.57715186712915,147.3939795395878,0.8294229568033773,0.43278021566616109,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L61","v":130.54144453464752},{"$f":"'Min X+34'!B62*U62","v":6.7467750000000009E-3},{"$f":"'Min X+34'!C62","v":3.6},{"$f":"'Min X+34'!D62","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Min X+34'!M61","v":149.06177444566649},{"$f":"'Min X+34'!G62*W62","v":0},{"$f":"'Min X+34'!H62*V62","v":3.2627384999999996E-3},{"$f":"'Min X+34'!I62","v":3.6},{"$f":"'Min X+34'!J62","v":3.3000000000000003},279.93613563550161,131.0607107801973,148.87542485530429,0.88073375445024671,0.48634959036219216,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L62","v":147.40362773979143},{"$f":"'Min X+34'!B63*U63","v":7.4846997750000008E-3},{"$f":"'Min X+34'!C63","v":3.6},{"$f":"'Min X+34'!D63","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Min X+34'!M62","v":144.6494240977334},{"$f":"'Min X+34'!G63*W63","v":0},{"$f":"'Min X+34'!H63*V63","v":3.6124546499999998E-3},{"$f":"'Min X+34'!I63","v":2.7},{"$f":"'Min X+34'!J63","v":3.3000000000000003},290.12724045344493,146.60035584041321,143.52688461303171,1.1032718993782009,0.52253948470167899,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L63","v":115.03133294027636},{"$f":"'Min X+34'!B64*U64","v":8.3387870999999999E-3},{"$f":"'Min X+34'!C64","v":1.8},{"$f":"'Min X+34'!D64","v":3.3000000000000003},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Min X+34'!M63","v":142.58718395870125},{"$f":"'Min X+34'!G64*W64","v":0},{"$f":"'Min X+34'!H64*V64","v":4.004655375E-3},{"$f":"'Min X+34'!I64","v":1.8},{"$f":"'Min X+34'!J64","v":3.3000000000000003},253.0882825711131,112.57211114505817,140.51617142605491,0.95922179521818152,0.57101253264632668,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L64","v":98.177786276635558},{"$f":"'Min X+34'!B65*U65","v":9.3280109999999989E-3},{"$f":"'Min X+34'!C65","v":2.7},{"$f":"'Min X+34'!D65","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Min X+34'!M64","v":105.84004752126431},{"$f":"'Min X+34'!G65*W65","v":0},{"$f":"'Min X+34'!H65*V65","v":4.4461347000000016E-3},{"$f":"'Min X+34'!I65","v":2.7},{"$f":"'Min X+34'!J65","v":2.2000000000000002},203.63145121962182,97.761982806291456,105.86946841333037,0.91580347034410547,0.47057910793394242,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L65","v":113.61156132940582},{"$f":"'Min X+34'!B66*U66","v":1.0472414925E-2},{"$f":"'Min X+34'!C66","v":1.8},{"$f":"'Min X+34'!D66","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Min X+34'!M65","v":116.48215089831245},{"$f":"'Min X+34'!G66*W66","v":0},{"$f":"'Min X+34'!H66*V66","v":4.9424129999999997E-3},{"$f":"'Min X+34'!I66","v":1.8},{"$f":"'Min X+34'!J66","v":2.2000000000000002},227.52822192033187,112.02177391888719,115.50644800144467,1.1897874105186224,0.57570289686778109,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L66","v":91.655746198995203},{"$f":"'Min X+34'!B67*U67","v":1.1778469499999999E-2},{"$f":"'Min X+34'!C67","v":2.7},{"$f":"'Min X+34'!D67","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Min X+34'!M66","v":101.56407201257299},{"$f":"'Min X+34'!G67*W67","v":0},{"$f":"'Min X+34'!H67*V67","v":5.5014891750000006E-3},{"$f":"'Min X+34'!I67","v":2.7},{"$f":"'Min X+34'!J67","v":2.2000000000000002},192.58150015771747,91.07618178789059,101.5053183698269,1.0795644111046059,0.55875364274609085,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L67","v":92.647094837816979},{"$f":"'Min X+34'!B68*U68","v":1.321970475E-2},{"$f":"'Min X+34'!C68","v":1.8},{"$f":"'Min X+34'!D68","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Min X+34'!M67","v":101.71561813374757},{"$f":"'Min X+34'!G68*W68","v":0},{"$f":"'Min X+34'!H68*V68","v":6.1318125750000011E-3},{"$f":"'Min X+34'!I68","v":1.8},{"$f":"'Min X+34'!J68","v":2.2000000000000002},191.71424462551693,91.02232759811578,100.69191702740115,1.2247672397011897,0.62370110634641152,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L68","v":93.719190116009329},{"$f":"'Min X+34'!B69*U69","v":1.4750609999999999E-2},{"$f":"'Min X+34'!C69","v":1.8},{"$f":"'Min X+34'!D69","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Min X+34'!M68","v":96.581718926647667},{"$f":"'Min X+34'!G69*W69","v":0},{"$f":"'Min X+34'!H69*V69","v":6.841771124999999E-3},{"$f":"'Min X+34'!I69","v":1.8},{"$f":"'Min X+34'!J69","v":3.3000000000000003},187.45770380398469,93.036774893092229,94.420928910892457,1.3824152229171083,0.66079001575520391,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L69","v":120.05341377323201},{"$f":"'Min X+34'!B70*U70","v":1.6355829000000002E-2},{"$f":"'Min X+34'!C70","v":0},{"$f":"'Min X+34'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Min X+34'!M69","v":106.9497246280437},{"$f":"'Min X+34'!G70*W70","v":0},{"$f":"'Min X+34'!H70*V70","v":7.6435065000000002E-3},{"$f":"'Min X+34'!I70","v":0},{"$f":"'Min X+34'!J70","v":0},224.22209437936681,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":118.08984066669078},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":106.13225371267603},1.9635731065412279,{"$f":"F70*H70","v":0.81747091536766214},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L70","v":113.87229632856882},{"$f":"'Min X+34'!B71*U71","v":1.8070442250000006E-2},{"$f":"'Min X+34'!C71","v":0},{"$f":"'Min X+34'!D71","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Min X+34'!M70","v":110.05279163522363},{"$f":"'Min X+34'!G71*W71","v":0},{"$f":"'Min X+34'!H71*V71","v":8.5477643999999995E-3},{"$f":"'Min X+34'!I71","v":0},{"$f":"'Min X+34'!J71","v":0},{"$f":"L71+M71","v":218.726659874652},109.61457357388853,109.11208630076345,2.0577227546802908,0.94070533446018223,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L71","v":104.2929230185439},{"$f":"'Min X+34'!B72*U72","v":1.9939977750000001E-2},{"$f":"'Min X+34'!C72","v":2.7},{"$f":"'Min X+34'!D72","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Min X+34'!M71","v":112.0859634363192},{"$f":"'Min X+34'!G72*W72","v":0},{"$f":"'Min X+34'!H72*V72","v":9.5685077249999997E-3},{"$f":"'Min X+34'!I72","v":2.7},{"$f":"'Min X+34'!J72","v":2.2000000000000002},214.22679248338639,102.71332445407167,111.51346802931472,2.0795985644722284,1.0724954070044879,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L72","v":122.73890561746593},{"$f":"'Min X+34'!B73*U73","v":2.198576625E-2},{"$f":"'Min X+34'!C73","v":1.8},{"$f":"'Min X+34'!D73","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Min X+34'!M72","v":132.48689026852904},{"$f":"'Min X+34'!G73*W73","v":0},{"$f":"'Min X+34'!H73*V73","v":1.0717871325000001E-2},{"$f":"'Min X+34'!I73","v":1.8},{"$f":"'Min X+34'!J73","v":2.2000000000000002},251.40730955516108,120.74039672877952,130.66691282638158,2.6985088886864177,1.4199774421474891,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L73","v":109.11037003009615},{"$f":"'Min X+34'!B74*U74","v":2.4207141000000005E-2},{"$f":"'Min X+34'!C74","v":0.9},{"$f":"'Min X+34'!D74","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Min X+34'!M73","v":99.460390652570496},{"$f":"'Min X+34'!G74*W74","v":0},{"$f":"'Min X+34'!H74*V74","v":1.20076425E-2},{"$f":"'Min X+34'!I74","v":0.9},{"$f":"'Min X+34'!J74","v":2.2000000000000002},203.23522575691953,106.26911991821545,96.966105838704095,2.6412501118807121,1.1942848138664082,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L74","v":104.7643245730398},{"$f":"'Min X+34'!B75*U75","v":2.6603907750000003E-2},{"$f":"'Min X+34'!C75","v":0.9},{"$f":"'Min X+34'!D75","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Min X+34'!M74","v":106.80140006483849},{"$f":"'Min X+34'!G75*W75","v":0},{"$f":"'Min X+34'!H75*V75","v":1.345016925E-2},{"$f":"'Min X+34'!I75","v":0.9},{"$f":"'Min X+34'!J75","v":2.2000000000000002},205.84208730443706,101.77718414660761,104.06490315782945,2.7871404264322091,1.4364969070090385,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L75","v":112.44876901474643},{"$f":"'Min X+34'!B76*U76","v":2.9210921250000001E-2},{"$f":"'Min X+34'!C76","v":0.9},{"$f":"'Min X+34'!D76","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Min X+34'!M75","v":124.23597178030421},{"$f":"'Min X+34'!G76*W76","v":0},{"$f":"'Min X+34'!H76*V76","v":1.5062874750000002E-2},{"$f":"'Min X+34'!I76","v":0.9},{"$f":"'Min X+34'!J76","v":2.2000000000000002},230.02865777633019,108.96403687839725,121.06462089793295,3.2847321363491981,1.871350882371257,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L76","v":115.53868874663443},{"$f":"'Min X+34'!B77*U77","v":3.2089522500000002E-2},{"$f":"'Min X+34'!C77","v":1.8},{"$f":"'Min X+34'!D77","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Min X+34'!M76","v":129.6971742134821},{"$f":"'Min X+34'!G77*W77","v":0},{"$f":"'Min X+34'!H77*V77","v":1.6865939999999999E-2},{"$f":"'Min X+34'!I77","v":1.8},{"$f":"'Min X+34'!J77","v":2.2000000000000002},239.64081684950676,112.53110739447881,127.10970945502795,3.7075813521556227,2.1874647584541362,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L77","v":118.26011321098055},{"$f":"'Min X+34'!B78*U78","v":3.5297603249999997E-2},{"$f":"'Min X+34'!C78","v":0.9},{"$f":"'Min X+34'!D78","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Min X+34'!M77","v":145.99974617434674},{"$f":"'Min X+34'!G78*W78","v":0},{"$f":"'Min X+34'!H78*V78","v":1.8884964000000001E-2},{"$f":"'Min X+34'!I78","v":0.9},{"$f":"'Min X+34'!J78","v":2.2000000000000002},255.82836087839436,113.88581465455928,141.94254622383508,4.1742985564212747,2.757199950511676,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L78","v":106.449097656403},{"$f":"'Min X+34'!B79*U79","v":3.8817911999999996E-2},{"$f":"'Min X+34'!C79","v":0.9},{"$f":"'Min X+34'!D79","v":2.2000000000000002},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Min X+34'!M78","v":147.62638578793789},{"$f":"'Min X+34'!G79*W79","v":0},{"$f":"'Min X+34'!H79*V79","v":2.1134972249999998E-2},{"$f":"'Min X+34'!I79","v":0.9},{"$f":"'Min X+34'!J79","v":2.2000000000000002},244.2232721720394,101.01696595109735,143.20630622094205,4.1321317053056577,3.1200795669958614,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L79","v":115.4171320996341},{"$f":"'Min X+34'!B80*U80","v":4.2592583250000003E-2},{"$f":"'Min X+34'!C80","v":0.9},{"$f":"'Min X+34'!D80","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Min X+34'!M79","v":157.78923857661954},{"$f":"'Min X+34'!G80*W80","v":0},{"$f":"'Min X+34'!H80*V80","v":2.3636823000000001E-2},{"$f":"'Min X+34'!I80","v":0.9},{"$f":"'Min X+34'!J80","v":2.2000000000000002},263.06082056528339,110.3012182922042,152.75960227307922,4.9159138074299129,3.7296363035403282,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L80","v":126.37831856359077},{"$f":"'Min X+34'!B81*U81","v":4.6592416500000004E-2},{"$f":"'Min X+34'!C81","v":1.8},{"$f":"'Min X+34'!D81","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Min X+34'!M80","v":160.30115248420461},{"$f":"'Min X+34'!G81*W81","v":0},{"$f":"'Min X+34'!H81*V81","v":2.6473602749999998E-2},{"$f":"'Min X+34'!I81","v":1.8},{"$f":"'Min X+34'!J81","v":2.2000000000000002},276.84745076147692,121.19004730850628,155.65740345297061,5.8882712550845033,4.2437490312340085,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L81","v":104.12974275109194},{"$f":"'Min X+34'!B82*U82","v":5.0935631249999995E-2},{"$f":"'Min X+34'!C82","v":0.9},{"$f":"'Min X+34'!D82","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Min X+34'!M81","v":141.50937682850162},{"$f":"'Min X+34'!G82*W82","v":0},{"$f":"'Min X+34'!H82*V82","v":2.9720533499999997E-2},{"$f":"'Min X+34'!I82","v":0.9},{"$f":"'Min X+34'!J82","v":2.2000000000000002},234.62947122607099,98.625828572164977,136.00364265390601,5.3039141789269788,4.2057341745956052,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L82","v":113.52334410880438},{"$f":"'Min X+34'!B83*U83","v":5.5804995749999989E-2},{"$f":"'Min X+34'!C83","v":0.9},{"$f":"'Min X+34'!D83","v":1.1000000000000001},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Min X+34'!M82","v":166.54541678838842},{"$f":"'Min X+34'!G83*W83","v":0},{"$f":"'Min X+34'!H83*V83","v":3.3462959250000007E-2},{"$f":"'Min X+34'!I83","v":0.9},{"$f":"'Min X+34'!J83","v":2.2000000000000002},266.66048866641108,106.98817437328678,159.67231429312432,6.3351697355176144,5.5731024952641093,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L83","v":121.82913376907837},{"$f":"'Min X+34'!B84*U84","v":6.1362094500000006E-2},{"$f":"'Min X+34'!C84","v":0},{"$f":"'Min X+34'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Min X+34'!M83","v":160.99330226181232},{"$f":"'Min X+34'!G84*W84","v":0},{"$f":"'Min X+34'!H84*V84","v":3.7794298499999997E-2},{"$f":"'Min X+34'!I84","v":0},{"$f":"'Min X+34'!J84","v":1.1000000000000001},268.16211628951567,114.35344294988704,153.80867333962865,7.4756908191913283,6.0846289221836596,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L84","v":107.22643674701764},{"$f":"'Min X+34'!B85*U85","v":6.7676006999999996E-2},{"$f":"'Min X+34'!C85","v":2.7},{"$f":"'Min X+34'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Min X+34'!M84","v":163.06312358450694},{"$f":"'Min X+34'!G85*W85","v":0},{"$f":"'Min X+34'!H85*V85","v":4.2814128000000007E-2},{"$f":"'Min X+34'!I85","v":2.7},{"$f":"'Min X+34'!J85","v":1.1000000000000001},260.35149780242148,102.66977966314143,157.68171813928004,7.256657083876223,6.9814054452269003,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L85","v":117.78858631678489},{"$f":"'Min X+34'!B86*U86","v":7.4806835250000009E-2},{"$f":"'Min X+34'!C86","v":0},{"$f":"'Min X+34'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Min X+34'!M85","v":180.6955315036065},{"$f":"'Min X+34'!G86*W86","v":0},{"$f":"'Min X+34'!H86*V86","v":4.862891775E-2},{"$f":"'Min X+34'!I86","v":0},{"$f":"'Min X+34'!J86","v":0},280.88569831017986,108.97719494585475,171.9085033643251,8.8113913709301332,8.7870281392814142,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L86","v":116.75453819804562},{"$f":"'Min X+34'!B87*U87","v":8.287047824999999E-2},{"$f":"'Min X+34'!C87","v":0},{"$f":"'Min X+34'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Min X+34'!M86","v":162.27173120785844},{"$f":"'Min X+34'!G87*W87","v":0},{"$f":"'Min X+34'!H87*V87","v":5.5347505500000005E-2},{"$f":"'Min X+34'!I87","v":0},{"$f":"'Min X+34'!J87","v":0},260.36942945205266,107.07903377971569,153.29039567233696,9.6755044183299326,8.9813355355214668,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L87","v":106.25293517333598},{"$f":"'Min X+34'!B88*U88","v":9.2038101750000004E-2},{"$f":"'Min X+34'!C88","v":0},{"$f":"'Min X+34'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Min X+34'!M87","v":155.56732901601049},{"$f":"'Min X+34'!G88*W88","v":0},{"$f":"'Min X+34'!H88*V88","v":6.3072943499999992E-2},{"$f":"'Min X+34'!I88","v":0},{"$f":"'Min X+34'!J88","v":0},242.22885637715407,96.473616714616327,145.75523966253775,9.7793184587196524,9.8120893534727394,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L88","v":93.711516538779222},{"$f":"'Min X+34'!B89*U89","v":0.10231946024999999},{"$f":"'Min X+34'!C89","v":0.9},{"$f":"'Min X+34'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Min X+34'!M88","v":146.65750559564268},{"$f":"'Min X+34'!G89*W89","v":0},{"$f":"'Min X+34'!H89*V89","v":7.1804134499999991E-2},{"$f":"'Min X+34'!I89","v":0.9},{"$f":"'Min X+34'!J89","v":0},222.04989508574101,85.023004747322389,137.02689033841864,9.5885117914568383,10.530615257224028,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L89","v":92.027842558099906},{"$f":"'Min X+34'!B90*U90","v":0.11372434499999999},{"$f":"'Min X+34'!C90","v":0},{"$f":"'Min X+34'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Min X+34'!M89","v":132.94821291707927},{"$f":"'Min X+34'!G90*W90","v":0},{"$f":"'Min X+34'!H90*V90","v":8.1611034750000006E-2},{"$f":"'Min X+34'!I90","v":0},{"$f":"'Min X+34'!J90","v":0},203.66020813416998,81.562036441416865,122.09817169275311,10.465806116683035,10.850041224326157,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L90","v":65.982814625255102},{"$f":"'Min X+34'!B91*U91","v":0.12621714000000001},{"$f":"'Min X+34'!C91","v":0},{"$f":"'Min X+34'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Min X+34'!M90","v":100.33835291448835},{"$f":"'Min X+34'!G91*W91","v":0},{"$f":"'Min X+34'!H91*V91","v":9.2660457750000008E-2},{"$f":"'Min X+34'!I91","v":0},{"$f":"'Min X+34'!J91","v":0},148.69560767765606,57.654652474105234,91.040955203550823,8.328162151149872,9.2973977109375383,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L91","v":54.62939705505358},{"$f":"'Min X+34'!B92*U92","v":0.13975536750000001},{"$f":"'Min X+34'!C92","v":0},{"$f":"'Min X+34'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Min X+34'!M91","v":92.864934315029615},{"$f":"'Min X+34'!G92*W92","v":0},{"$f":"'Min X+34'!H92*V92","v":0.105049539},{"$f":"'Min X+34'!I92","v":0},{"$f":"'Min X+34'!J92","v":0},130.10416136929163,46.994645593321152,83.109515775970479,7.6347514617324315,9.755418539059141,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L92","v":41.587277128719009},{"$f":"'Min X+34'!B93*U93","v":0.15430878750000002},{"$f":"'Min X+34'!C93","v":0},{"$f":"'Min X+34'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Min X+34'!M92","v":67.246351105430335},{"$f":"'Min X+34'!G93*W93","v":0},{"$f":"'Min X+34'!H93*V93","v":0.11886614250000001},{"$f":"'Min X+34'!I93","v":0},{"$f":"'Min X+34'!J93","v":0},94.423031571887122,35.169994819559896,59.253036752327219,6.4172823091591127,7.9933143531031154,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L93","v":36.013982879979118},{"$f":"'Min X+34'!B94*U94","v":0.16986138749999999},{"$f":"'Min X+34'!C94","v":0},{"$f":"'Min X+34'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Min X+34'!M93","v":65.618118753134027},{"$f":"'Min X+34'!G94*W94","v":0},{"$f":"'Min X+34'!H94*V94","v":0.1341807075},{"$f":"'Min X+34'!I94","v":0},{"$f":"'Min X+34'!J94","v":0},86.710030932604099,29.896597778584621,56.813433154019485,6.1173851013944986,8.8046855991145421,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L94","v":27.373361189573831},{"$f":"'Min X+34'!B95*U95","v":0.18643726499999999},{"$f":"'Min X+34'!C95","v":0},{"$f":"'Min X+34'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Min X+34'!M94","v":46.800845733009837},{"$f":"'Min X+34'!G95*W95","v":0},{"$f":"'Min X+34'!H95*V95","v":0.15104349750000001},{"$f":"'Min X+34'!I95","v":0},{"$f":"'Min X+34'!J95","v":0},62.001828903070617,22.269946595532538,39.731882307538079,5.1034145940412916,7.0689634254717575,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L95","v":22.241883908828509},{"$f":"'Min X+34'!B96*U96","v":0.20411795250000001},{"$f":"'Min X+34'!C96","v":0},{"$f":"'Min X+34'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Min X+34'!M95","v":37.197209796089147},{"$f":"'Min X+34'!G96*W96","v":0},{"$f":"'Min X+34'!H96*V96","v":0.16947288750000003},{"$f":"'Min X+34'!I96","v":0},{"$f":"'Min X+34'!J96","v":0},48.595207350618367,17.701916105615737,30.893291245002633,4.5399678032127717,6.3039185510865154,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L96","v":17.255664604095838},{"$f":"'Min X+34'!B97*U97","v":0.22264247250000002},{"$f":"'Min X+34'!C97","v":0},{"$f":"'Min X+34'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Min X+34'!M96","v":27.920708198113417},{"$f":"'Min X+34'!G97*W97","v":0},{"$f":"'Min X+34'!H97*V97","v":0.18945323250000004},{"$f":"'Min X+34'!I97","v":0},{"$f":"'Min X+34'!J97","v":0},36.04486054830079,13.413820772009206,22.63103977629158,3.8418438320866315,5.2896684218218386,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L97","v":12.723462086257983},{"$f":"'Min X+34'!B98*U98","v":0.24233879250000001},{"$f":"'Min X+34'!C98","v":0},{"$f":"'Min X+34'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Min X+34'!M97","v":21.428782552466291},{"$f":"'Min X+34'!G98*W98","v":0},{"$f":"'Min X+34'!H98*V98","v":0.21092615250000002},{"$f":"'Min X+34'!I98","v":0},{"$f":"'Min X+34'!J98","v":0},26.548965543770137,9.6400736478546918,16.908891895915446,3.0833884384032908,4.519890656550845,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L98","v":10.512974695674515},{"$f":"'Min X+34'!B99*U99","v":0.26289579749999997},{"$f":"'Min X+34'!C99","v":0},{"$f":"'Min X+34'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Min X+34'!M98","v":17.339605306523119},{"$f":"'Min X+34'!G99*W99","v":0},{"$f":"'Min X+34'!H99*V99","v":0.23378712000000001},{"$f":"'Min X+34'!I99","v":0},{"$f":"'Min X+34'!J99","v":0},21.034986748932205,7.749157828957844,13.28582891997436,2.7638168667166712,4.0537763865487575,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L99","v":7.1785766292196742},{"$f":"'Min X+34'!B100*U100","v":0.28418691000000001},{"$f":"'Min X+34'!C100","v":0},{"$f":"'Min X+34'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Min X+34'!M99","v":13.505844558278476},{"$f":"'Min X+34'!G100*W100","v":0},{"$f":"'Min X+34'!H100*V100","v":0.25788351749999999},{"$f":"'Min X+34'!I100","v":0},{"$f":"'Min X+34'!J100","v":0},15.161428975544908,5.1385191187635186,10.022909856781389,2.0400575104561551,3.4829347014970868,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L100","v":4.8966068628392083},{"$f":"'Min X+34'!B101*U101","v":0.30606371250000003},{"$f":"'Min X+34'!C101","v":0},{"$f":"'Min X+34'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Min X+34'!M100","v":8.993281974202695},{"$f":"'Min X+34'!G101*W101","v":0},{"$f":"'Min X+34'!H101*V101","v":0.28301547750000006},{"$f":"'Min X+34'!I101","v":0},{"$f":"'Min X+34'!J101","v":0},9.845977169727238,3.3979331877456618,6.4480439819815762,1.4986736750935465,2.5452379922211188,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L101","v":3.0137358515385602},{"$f":"'Min X+34'!B102*U102","v":0.32835951749999998},{"$f":"'Min X+34'!C102","v":0},{"$f":"'Min X+34'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Min X+34'!M101","v":5.9884951750648199},{"$f":"'Min X+34'!G102*W102","v":0},{"$f":"'Min X+34'!H102*V102","v":0.30894060750000002},{"$f":"'Min X+34'!I102","v":0},{"$f":"'Min X+34'!J102","v":0},6.1625528391243822,2.024147001454907,4.1384058376694757,0.98958885008365316,1.8500893373953444,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L102","v":1.9097192811262911},{"$f":"'Min X+34'!B103*U103","v":0.35089388250000003},{"$f":"'Min X+34'!C103","v":0},{"$f":"'Min X+34'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Min X+34'!M102","v":3.6238612250064905},{"$f":"'Min X+34'!G103*W103","v":0},{"$f":"'Min X+34'!H103*V103","v":0.33538218000000003},{"$f":"'Min X+34'!I103","v":0},{"$f":"'Min X+34'!J103","v":0},3.6480932154331209,1.2396104680867777,2.4084827473463433,0.67010881303951331,1.2153784776601475,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L103","v":1.2597594085811559},{"$f":"'Min X+34'!B104*U104","v":0.37347854250000007},{"$f":"'Min X+34'!C104","v":0},{"$f":"'Min X+34'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Min X+34'!M103","v":3.2386534399426026},{"$f":"'Min X+34'!G104*W104","v":0},{"$f":"'Min X+34'!H104*V104","v":0.36203957999999997},{"$f":"'Min X+34'!I104","v":0},{"$f":"'Min X+34'!J104","v":0},2.8553990095438317,0.78926630076360371,2.0661327087802279,0.47049310781755216,1.1725207311623749,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L104","v":0.80933840067010177},{"$f":"'Min X+34'!B105*U105","v":0.39592349999999998},{"$f":"'Min X+34'!C105","v":0},{"$f":"'Min X+34'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Min X+34'!M104","v":1.7982243904912814},{"$f":"'Min X+34'!G105*W105","v":0},{"$f":"'Min X+34'!H105*V105","v":0.38860268999999997},{"$f":"'Min X+34'!I105","v":0},{"$f":"'Min X+34'!J105","v":0},1.5883318635151518,0.48890230839239274,1.0994295551227591,0.32043609227770903,0.69879483536852227,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Min X+34'!L105","v":0.47178813694615568},{"$f":"'Min X+34'!B106*U106","v":1.05},{"$f":"'Min X+34'!C106","v":0},{"$f":"'Min X+34'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Min X+34'!M105","v":1.2887240378912506},{"$f":"'Min X+34'!G106*W106","v":0},{"$f":"'Min X+34'!H106*V106","v":1.05},{"$f":"'Min X+34'!I106","v":0},{"$f":"'Min X+34'!J106","v":0},0,0,0,0.49537754379346349,1.3531602397858131,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":10321.13378608532},null,{"$f":"SUM(C6:C106)","v":523.79999999999984},{"$f":"SUM(D6:D106)","v":540.10000000000059},null,{"$f":"SUM(F6:F106)","v":11799.848433368415},null,null,{"$f":"'Min X+0'!I107","v":514.80000000000007},{"$f":"'Min X+0'!J107","v":515.90000000000009},{"$f":"SUM(K6:K106)","v":21733.346027118328},10116.708012779225,11616.638014339112,188.14936271294846,182.17485523119714,161.82698139410971,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":21733.346027118336},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+0","index":82,"n_rows":108,"n_cols":19,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,17,2,18],[107,10,107,12]]}
["Rok","X",null,null,null,null,"Fx","Qx","MP","MV"]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!W5","v":0.9}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Uživatelská Migrace"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy"]
["Px","Qx","MPx","MVx","Vekova skupina","Px","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace"]
[{"$f":"'Vstupní údaje'!A5","v":121},{"$f":"'Vstupní údaje'!B5*$H$2","v":1.3078008749999998E-3},{"$f":"ROUND('Vstupní údaje'!C5,0)*$I$2","v":16.5},{"$f":"ROUND('Vstupní údaje'!D5,0)*$J$2","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Vstupní údaje'!F5","v":92},{"$f":"'Vstupní údaje'!G5*$G$2","v":0},{"$f":"'Vstupní údaje'!H5*$H$2","v":1.0290860750000002E-3},{"$f":"ROUND('Vstupní údaje'!I5,0)*$I$2","v":13.200000000000001},{"$f":"ROUND('Vstupní údaje'!J5,0)*$J$2","v":8.1},{"$f":"L6+M6","v":221.74708017522502},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":124.74175609412501},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":97.005324081100014},{"$f":"B6*A6","v":0.15824390587499998},{"$f":"F6*H6","v":9.4675918900000017E-2},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A6","v":136},{"$f":"'Vstupní údaje'!B6*$H$2","v":1.33991325E-4},{"$f":"ROUND('Vstupní údaje'!C6,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D6*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Vstupní údaje'!F6","v":134},{"$f":"'Vstupní údaje'!G6*$G$2","v":0},{"$f":"'Vstupní údaje'!H6*$H$2","v":1.4272515000000001E-4},{"$f":"ROUND('Vstupní údaje'!I6,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J6,0)*$J$2","v":9.9},{"$f":"L7+M7","v":274.86265200970001},139.7817771798,135.08087482989998,1.82228202E-2,1.9125170100000002E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A7","v":126},{"$f":"'Vstupní údaje'!B7*$H$2","v":8.45861E-5},{"$f":"ROUND('Vstupní údaje'!C7,0)*$I$2","v":13.200000000000001},{"$f":"'Vstupní údaje'!D7*$J$2","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Vstupní údaje'!F7","v":114},{"$f":"'Vstupní údaje'!G7*$G$2","v":0},{"$f":"'Vstupní údaje'!H7*$H$2","v":6.597749999999999E-5},{"$f":"ROUND('Vstupní údaje'!I7,0)*$I$2","v":14.3},{"$f":"ROUND('Vstupní údaje'!J7,0)*$J$2","v":8.1},245.8818207164,125.68934215139998,120.192478565,1.06578486E-2,7.5214349999999991E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A8","v":153},{"$f":"'Vstupní údaje'!B8*$H$2","v":1.1124927499999999E-4},{"$f":"ROUND('Vstupní údaje'!C8,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D8*$J$2","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Vstupní údaje'!F8","v":135},{"$f":"'Vstupní údaje'!G8*$G$2","v":0},{"$f":"'Vstupní údaje'!H8*$H$2","v":5.0821833333333322E-5},{"$f":"ROUND('Vstupní údaje'!I8,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J8,0)*$J$2","v":7.2},293.77611791342497,154.98297886092499,138.79313905250001,1.7021139074999997E-2,6.8609474999999981E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A9","v":157},{"$f":"'Vstupní údaje'!B9*$H$2","v":6.8977599999999988E-5},{"$f":"ROUND('Vstupní údaje'!C9,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D9*$J$2","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Vstupní údaje'!F9","v":131},{"$f":"'Vstupní údaje'!G9*$G$2","v":0},{"$f":"'Vstupní údaje'!H9*$H$2","v":4.7309999999999993E-5},{"$f":"ROUND('Vstupní údaje'!I9,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J9,0)*$J$2","v":8.1},293.78297290680001,159.88917051679999,133.89380239000002,1.0829483199999998E-2,6.1976099999999992E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A10","v":168},{"$f":"'Vstupní údaje'!B10*$H$2","v":3.5957499999999996E-5},{"$f":"ROUND('Vstupní údaje'!C10,0)*$I$2","v":12.100000000000001},{"$f":"'Vstupní údaje'!D10*$J$2","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Vstupní údaje'!F10","v":171},{"$f":"'Vstupní údaje'!G10*$G$2","v":0},{"$f":"'Vstupní údaje'!H10*$H$2","v":4.8069999999999999E-5},{"$f":"ROUND('Vstupní údaje'!I10,0)*$I$2","v":12.100000000000001},{"$f":"ROUND('Vstupní údaje'!J10,0)*$J$2","v":10.8},344.28573916999994,171.99395913999999,172.29178002999998,6.0408599999999995E-3,8.2199700000000001E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A11","v":167},{"$f":"'Vstupní údaje'!B11*$H$2","v":3.021E-5},{"$f":"ROUND('Vstupní údaje'!C11,0)*$I$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!D11*$J$2","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Vstupní údaje'!F11","v":142},{"$f":"'Vstupní údaje'!G11*$G$2","v":0},{"$f":"'Vstupní údaje'!H11*$H$2","v":4.8972500000000006E-5},{"$f":"ROUND('Vstupní údaje'!I11,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J11,0)*$J$2","v":0.9},309.48800083499998,165.09495493,144.39304590500001,5.0450700000000005E-3,6.9540950000000004E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A12","v":186},{"$f":"'Vstupní údaje'!B12*$H$2","v":3.4632566666666671E-5},{"$f":"ROUND('Vstupní údaje'!C12,0)*$I$2","v":5.5},{"$f":"'Vstupní údaje'!D12*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Vstupní údaje'!F12","v":182},{"$f":"'Vstupní údaje'!G12*$G$2","v":0},{"$f":"'Vstupní údaje'!H12*$H$2","v":4.9779999999999994E-5},{"$f":"ROUND('Vstupní údaje'!I12,0)*$I$2","v":5.5},{"$f":"ROUND('Vstupní údaje'!J12,0)*$J$2","v":2.7},373.58449838260003,188.79355834260002,184.79094004000001,6.4416574000000009E-3,9.0599599999999988E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A13","v":168},{"$f":"'Vstupní údaje'!B13*$H$2","v":4.4602499999999999E-5},{"$f":"ROUND('Vstupní údaje'!C13,0)*$I$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!D13*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Vstupní údaje'!F13","v":155},{"$f":"'Vstupní údaje'!G13*$G$2","v":0},{"$f":"'Vstupní údaje'!H13*$H$2","v":5.1252499999999998E-5},{"$f":"ROUND('Vstupní údaje'!I13,0)*$I$2","v":4.4000000000000004},{"$f":"ROUND('Vstupní údaje'!J13,0)*$J$2","v":2.7},326.38456264250004,169.69250678000003,156.69205586250001,7.4932200000000001E-3,7.9441375000000002E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A14","v":180},{"$f":"'Vstupní údaje'!B14*$H$2","v":5.7807499999999985E-5},{"$f":"ROUND('Vstupní údaje'!C14,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D14*$J$2","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Vstupní údaje'!F14","v":170},{"$f":"'Vstupní údaje'!G14*$G$2","v":0},{"$f":"'Vstupní údaje'!H14*$H$2","v":5.3152500000000003E-5},{"$f":"ROUND('Vstupní údaje'!I14,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J14,0)*$J$2","v":2.7},350.28055872499999,179.68959465,170.59096407500002,1.0405349999999997E-2,9.0359250000000002E-3,0,null,0,0]
[{"$f":"'Vstupní údaje'!A15","v":198},{"$f":"'Vstupní údaje'!B15*$H$2","v":7.1249999999999997E-5},{"$f":"ROUND('Vstupní údaje'!C15,0)*$I$2","v":5.5},{"$f":"'Vstupní údaje'!D15*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Vstupní údaje'!F15","v":196},{"$f":"'Vstupní údaje'!G15*$G$2","v":0},{"$f":"'Vstupní údaje'!H15*$H$2","v":5.6667499999999992E-5},{"$f":"ROUND('Vstupní údaje'!I15,0)*$I$2","v":5.5},{"$f":"ROUND('Vstupní údaje'!J15,0)*$J$2","v":2.7},399.57478567000004,200.78589250000002,198.78889317000002,1.41075E-2,1.1106829999999998E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A16","v":206},{"$f":"'Vstupní údaje'!B16*$H$2","v":8.3600000000000013E-5},{"$f":"ROUND('Vstupní údaje'!C16,0)*$I$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!D16*$J$2","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Vstupní údaje'!F16","v":203},{"$f":"'Vstupní údaje'!G16*$G$2","v":0},{"$f":"'Vstupní údaje'!H16*$H$2","v":6.1892499999999991E-5},{"$f":"ROUND('Vstupní údaje'!I16,0)*$I$2","v":6.6000000000000005},{"$f":"ROUND('Vstupní údaje'!J16,0)*$J$2","v":2.7},415.87021422250001,208.9827784,206.88743582250001,1.7221600000000004E-2,1.2564177499999997E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A17","v":206},{"$f":"'Vstupní údaje'!B17*$H$2","v":9.4433799999999997E-5},{"$f":"ROUND('Vstupní údaje'!C17,0)*$I$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!D17*$J$2","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Vstupní údaje'!F17","v":217},{"$f":"'Vstupní údaje'!G17*$G$2","v":0},{"$f":"'Vstupní údaje'!H17*$H$2","v":6.7925000000000011E-5},{"$f":"ROUND('Vstupní údaje'!I17,0)*$I$2","v":6.6000000000000005},{"$f":"ROUND('Vstupní údaje'!J17,0)*$J$2","v":2.7},428.96580691220004,208.0805466372,220.88526027500001,1.9453362799999999E-2,1.4739725000000002E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A18","v":221},{"$f":"'Vstupní údaje'!B18*$H$2","v":1.0740177499999998E-4},{"$f":"ROUND('Vstupní údaje'!C18,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D18*$J$2","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Vstupní údaje'!F18","v":202},{"$f":"'Vstupní údaje'!G18*$G$2","v":0},{"$f":"'Vstupní údaje'!H18*$H$2","v":7.6178599999999976E-5},{"$f":"ROUND('Vstupní údaje'!I18,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J18,0)*$J$2","v":1.8},420.16087613052497,217.77626420772498,202.38461192279999,2.3735792274999994E-2,1.5388077199999996E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A19","v":210},{"$f":"'Vstupní údaje'!B19*$H$2","v":1.2595432500000001E-4},{"$f":"ROUND('Vstupní údaje'!C19,0)*$I$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!D19*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Vstupní údaje'!F19","v":203},{"$f":"'Vstupní údaje'!G19*$G$2","v":0},{"$f":"'Vstupní údaje'!H19*$H$2","v":8.4977499999999991E-5},{"$f":"ROUND('Vstupní údaje'!I19,0)*$I$2","v":4.4000000000000004},{"$f":"ROUND('Vstupní údaje'!J19,0)*$J$2","v":1.8},418.15629915925001,212.57354959174998,205.5827495675,2.6450408250000002E-2,1.7250432499999999E-2,0,null,0,0]
[{"$f":"'Vstupní údaje'!A20","v":213},{"$f":"'Vstupní údaje'!B20*$H$2","v":1.5497254999999999E-4},{"$f":"ROUND('Vstupní údaje'!C20,0)*$I$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!D20*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Vstupní údaje'!F20","v":185},{"$f":"'Vstupní údaje'!G20*$G$2","v":0.35680322999999997},{"$f":"'Vstupní údaje'!H20*$H$2","v":9.5157383333333335E-5},{"$f":"ROUND('Vstupní údaje'!I20,0)*$I$2","v":4.4000000000000004},{"$f":"ROUND('Vstupní údaje'!J20,0)*$J$2","v":0},404.94938673093333,215.56699084684999,189.38239588408334,3.3009153149999998E-2,1.7604115916666666E-2,6.6008597549999992E-2,null,0,0]
[{"$f":"'Vstupní údaje'!A21","v":188},{"$f":"'Vstupní údaje'!B21*$H$2","v":1.9732069999999998E-4},{"$f":"ROUND('Vstupní údaje'!C21,0)*$I$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!D21*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Vstupní údaje'!F21","v":173},{"$f":"'Vstupní údaje'!G21*$G$2","v":1.7791249},{"$f":"'Vstupní údaje'!H21*$H$2","v":1.0547089999999999E-4},{"$f":"ROUND('Vstupní údaje'!I21,0)*$I$2","v":6.6000000000000005},{"$f":"ROUND('Vstupní údaje'!J21,0)*$J$2","v":9},362.44465724270003,191.86290370840001,170.58175353429999,3.7096291599999998E-2,1.8246465699999999E-2,0.30778860769999999,null,0,0]
[{"$f":"'Vstupní údaje'!A22","v":160},{"$f":"'Vstupní údaje'!B22*$H$2","v":2.5803140000000001E-4},{"$f":"ROUND('Vstupní údaje'!C22,0)*$I$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!D22*$J$2","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Vstupní údaje'!F22","v":166},{"$f":"'Vstupní údaje'!G22*$G$2","v":3.2182024},{"$f":"'Vstupní údaje'!H22*$H$2","v":1.1554042500000002E-4},{"$f":"ROUND('Vstupní údaje'!I22,0)*$I$2","v":6.6000000000000005},{"$f":"ROUND('Vstupní údaje'!J22,0)*$J$2","v":7.2},326.53953526545001,161.158714976,165.38082028945001,4.1285024000000003E-2,1.9179710550000003E-2,0.53422159839999994,null,0,0]
[{"$f":"'Vstupní údaje'!A23","v":188},{"$f":"'Vstupní údaje'!B23*$H$2","v":3.3741339999999998E-4},{"$f":"ROUND('Vstupní údaje'!C23,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D23*$J$2","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Vstupní údaje'!F23","v":165},{"$f":"'Vstupní údaje'!G23*$G$2","v":5.5787578},{"$f":"'Vstupní údaje'!H23*$H$2","v":1.2550212499999995E-4},{"$f":"ROUND('Vstupní údaje'!I23,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J23,0)*$J$2","v":7.2},361.41585843017504,192.6365662808,168.77929214937501,6.3433719200000002E-2,2.0707850624999993E-2,0.92049503700000002,null,0,0]
[{"$f":"'Vstupní údaje'!A24","v":169},{"$f":"'Vstupní údaje'!B24*$H$2","v":4.2643029999999999E-4},{"$f":"ROUND('Vstupní údaje'!C24,0)*$I$2","v":9.9},{"$f":"'Vstupní údaje'!D24*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Vstupní údaje'!F24","v":167},{"$f":"'Vstupní údaje'!G24*$G$2","v":10.969364000000001},{"$f":"'Vstupní údaje'!H24*$H$2","v":1.3518499999999999E-4},{"$f":"ROUND('Vstupní údaje'!I24,0)*$I$2","v":9.9},{"$f":"ROUND('Vstupní údaje'!J24,0)*$J$2","v":8.1},340.40535738430003,171.62793327930001,168.77742410500002,7.2066720700000003E-2,2.2575894999999999E-2,1.8318837880000001,null,0,0]
[{"$f":"'Vstupní údaje'!A25","v":151},{"$f":"'Vstupní údaje'!B25*$H$2","v":4.9672032499999998E-4},{"$f":"ROUND('Vstupní údaje'!C25,0)*$I$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!D25*$J$2","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Vstupní údaje'!F25","v":138},{"$f":"'Vstupní údaje'!G25*$G$2","v":16.918083000000003},{"$f":"'Vstupní údaje'!H25*$H$2","v":1.4404469999999999E-4},{"$f":"ROUND('Vstupní údaje'!I25,0)*$I$2","v":8.8000000000000007},{"$f":"ROUND('Vstupní údaje'!J25,0)*$J$2","v":8.1},292.10511706232501,153.42499523092499,138.68012183140002,7.5004769074999991E-2,1.9878168599999999E-2,2.3346954540000007,null,0,0]
[{"$f":"'Vstupní údaje'!A26","v":144},{"$f":"'Vstupní údaje'!B26*$H$2","v":5.2462324999999986E-4},{"$f":"ROUND('Vstupní údaje'!C26,0)*$I$2","v":7.7000000000000011},{"$f":"'Vstupní údaje'!D26*$J$2","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Vstupní údaje'!F26","v":137},{"$f":"'Vstupní údaje'!G26*$G$2","v":23.547923000000001},{"$f":"'Vstupní údaje'!H26*$H$2","v":1.5309724999999996E-4},{"$f":"ROUND('Vstupní údaje'!I26,0)*$I$2","v":8.8000000000000007},{"$f":"ROUND('Vstupní údaje'!J26,0)*$J$2","v":7.2},283.90347992875002,145.32445425199998,138.57902567675004,7.5545747999999982E-2,2.0974323249999996E-2,3.2260654509999998,null,0,0]
[{"$f":"'Vstupní údaje'!A27","v":160},{"$f":"'Vstupní údaje'!B27*$H$2","v":5.2485030000000009E-4},{"$f":"ROUND('Vstupní údaje'!C27,0)*$I$2","v":12.100000000000001},{"$f":"'Vstupní údaje'!D27*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Vstupní údaje'!F27","v":131},{"$f":"'Vstupní údaje'!G27*$G$2","v":34.556976999999996},{"$f":"'Vstupní údaje'!H27*$H$2","v":1.6167907499999999E-4},{"$f":"ROUND('Vstupní údaje'!I27,0)*$I$2","v":12.100000000000001},{"$f":"ROUND('Vstupní údaje'!J27,0)*$J$2","v":8.1},299.79484399317499,164.81602395199999,134.978820041175,8.3976048000000011E-2,2.1179958824999998E-2,4.5269639869999994,null,0,0]
[{"$f":"'Vstupní údaje'!A28","v":127},{"$f":"'Vstupní údaje'!B28*$H$2","v":5.1649599999999997E-4},{"$f":"ROUND('Vstupní údaje'!C28,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D28*$J$2","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Vstupní údaje'!F28","v":130},{"$f":"'Vstupní údaje'!G28*$G$2","v":40.106380999999999},{"$f":"'Vstupní údaje'!H28*$H$2","v":1.7064327500000001E-4},{"$f":"ROUND('Vstupní údaje'!I28,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J28,0)*$J$2","v":7.2},260.01222138225,126.234405008,133.77781637425002,6.5594991999999991E-2,2.2183625750000002E-2,5.2138295299999999,null,0,0]
[{"$f":"'Vstupní údaje'!A29","v":106},{"$f":"'Vstupní údaje'!B29*$H$2","v":5.0932444999999995E-4},{"$f":"ROUND('Vstupní údaje'!C29,0)*$I$2","v":15.400000000000002},{"$f":"'Vstupní údaje'!D29*$J$2","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Vstupní údaje'!F29","v":94},{"$f":"'Vstupní údaje'!G29*$G$2","v":52.609592000000006},{"$f":"'Vstupní údaje'!H29*$H$2","v":1.8081872499999997E-4},{"$f":"ROUND('Vstupní údaje'!I29,0)*$I$2","v":15.400000000000002},{"$f":"ROUND('Vstupní údaje'!J29,0)*$J$2","v":6.3},216.32901464815001,113.24601160830001,103.08300303985001,5.3988391699999992E-2,1.6996960149999997E-2,4.9453016480000009,null,0,0]
[{"$f":"'Vstupní údaje'!A30","v":126},{"$f":"'Vstupní údaje'!B30*$H$2","v":5.0279367499999987E-4},{"$f":"ROUND('Vstupní údaje'!C30,0)*$I$2","v":15.400000000000002},{"$f":"'Vstupní údaje'!D30*$J$2","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Vstupní údaje'!F30","v":110},{"$f":"'Vstupní údaje'!G30*$G$2","v":63.382452000000008},{"$f":"'Vstupní údaje'!H30*$H$2","v":1.91529025E-4},{"$f":"ROUND('Vstupní údaje'!I30,0)*$I$2","v":16.5},{"$f":"ROUND('Vstupní údaje'!J30,0)*$J$2","v":7.2},251.61557980420002,132.33664799695001,119.27893180725,6.335200304999998E-2,2.1068192749999999E-2,6.9720697200000004,null,0,0]
[{"$f":"'Vstupní údaje'!A31","v":105},{"$f":"'Vstupní údaje'!B31*$H$2","v":4.9611897499999983E-4},{"$f":"ROUND('Vstupní údaje'!C31,0)*$I$2","v":14.3},{"$f":"'Vstupní údaje'!D31*$J$2","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Vstupní údaje'!F31","v":100},{"$f":"'Vstupní údaje'!G31*$G$2","v":69.950769000000008},{"$f":"'Vstupní údaje'!H31*$H$2","v":2.0402912500000001E-4},{"$f":"ROUND('Vstupní údaje'!I31,0)*$I$2","v":14.3},{"$f":"ROUND('Vstupní údaje'!J31,0)*$J$2","v":8.1},212.82750459512499,106.64790750762501,106.1795970875,5.209249237499998E-2,2.0402912500000002E-2,6.9950769000000008,null,0,0]
[{"$f":"'Vstupní údaje'!A32","v":103},{"$f":"'Vstupní údaje'!B32*$H$2","v":4.9255457499999984E-4},{"$f":"ROUND('Vstupní údaje'!C32,0)*$I$2","v":16.5},{"$f":"'Vstupní údaje'!D32*$J$2","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Vstupní údaje'!F32","v":102},{"$f":"'Vstupní údaje'!G32*$G$2","v":87.890810000000002},{"$f":"'Vstupní údaje'!H32*$H$2","v":2.1807582499999998E-4},{"$f":"ROUND('Vstupní údaje'!I32,0)*$I$2","v":16.5},{"$f":"ROUND('Vstupní údaje'!J32,0)*$J$2","v":9.9},214.52702314462499,105.94926687877501,108.57775626585,5.0733121224999983E-2,2.224373415E-2,8.9648626199999999,null,0,0]
[{"$f":"'Vstupní údaje'!A33","v":103},{"$f":"'Vstupní údaje'!B33*$H$2","v":4.9597267500000003E-4},{"$f":"ROUND('Vstupní údaje'!C33,0)*$I$2","v":16.5},{"$f":"'Vstupní údaje'!D33*$J$2","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Vstupní údaje'!F33","v":99},{"$f":"'Vstupní údaje'!G33*$G$2","v":100.88774500000001},{"$f":"'Vstupní údaje'!H33*$H$2","v":2.3429232499999996E-4},{"$f":"ROUND('Vstupní údaje'!I33,0)*$I$2","v":16.5},{"$f":"ROUND('Vstupní údaje'!J33,0)*$J$2","v":8.1},213.32571987430001,105.948914814475,107.376805059825,5.1085185525E-2,2.3194940174999998E-2,9.9878867550000017,null,0,0]
[{"$f":"'Vstupní údaje'!A34","v":131},{"$f":"'Vstupní údaje'!B34*$H$2","v":5.1088339999999998E-4},{"$f":"ROUND('Vstupní údaje'!C34,0)*$I$2","v":23.1},{"$f":"'Vstupní údaje'!D34*$J$2","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Vstupní údaje'!F34","v":116},{"$f":"'Vstupní údaje'!G34*$G$2","v":117.06576000000001},{"$f":"'Vstupní údaje'!H34*$H$2","v":2.5237747499999997E-4},{"$f":"ROUND('Vstupní údaje'!I34,0)*$I$2","v":20.900000000000002},{"$f":"ROUND('Vstupní údaje'!J34,0)*$J$2","v":11.700000000000001},262.1037984875,136.93307427459999,125.1707242129,6.6925725399999997E-2,2.9275787099999995E-2,13.579628160000002,null,0,0]
[{"$f":"'Vstupní údaje'!A35","v":124},{"$f":"'Vstupní údaje'!B35*$H$2","v":5.3826667499999993E-4},{"$f":"ROUND('Vstupní údaje'!C35,0)*$I$2","v":22},{"$f":"'Vstupní údaje'!D35*$J$2","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Vstupní údaje'!F35","v":123},{"$f":"'Vstupní údaje'!G35*$G$2","v":115.5735},{"$f":"'Vstupní údaje'!H35*$H$2","v":2.7294117499999997E-4},{"$f":"ROUND('Vstupní údaje'!I35,0)*$I$2","v":22},{"$f":"ROUND('Vstupní údaje'!J35,0)*$J$2","v":10.8},265.69968316777499,131.5332549323,134.166428235475,6.6745067699999994E-2,3.3571764524999999E-2,14.215540499999999,null,0,0]
[{"$f":"'Vstupní údaje'!A36","v":118},{"$f":"'Vstupní údaje'!B36*$H$2","v":5.7351737500000008E-4},{"$f":"ROUND('Vstupní údaje'!C36,0)*$I$2","v":18.700000000000003},{"$f":"'Vstupní údaje'!D36*$J$2","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Vstupní údaje'!F36","v":131},{"$f":"'Vstupní údaje'!G36*$G$2","v":121.35984000000001},{"$f":"'Vstupní údaje'!H36*$H$2","v":2.960827E-4},{"$f":"ROUND('Vstupní údaje'!I36,0)*$I$2","v":18.700000000000003},{"$f":"ROUND('Vstupní údaje'!J36,0)*$J$2","v":11.700000000000001},261.09353811605001,123.13232494974999,137.96121316630001,6.7675050250000007E-2,3.8786833700000002E-2,15.89813904,null,0,0]
[{"$f":"'Vstupní údaje'!A37","v":141},{"$f":"'Vstupní údaje'!B37*$H$2","v":6.0957367499999999E-4},{"$f":"ROUND('Vstupní údaje'!C37,0)*$I$2","v":22},{"$f":"'Vstupní údaje'!D37*$J$2","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Vstupní údaje'!F37","v":155},{"$f":"'Vstupní údaje'!G37*$G$2","v":116.75586999999999},{"$f":"'Vstupní údaje'!H37*$H$2","v":3.2238012499999997E-4},{"$f":"ROUND('Vstupní údaje'!I37,0)*$I$2","v":20.900000000000002},{"$f":"ROUND('Vstupní údaje'!J37,0)*$J$2","v":12.6},312.66408119245,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":149.41405011182499},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":163.25003108062501},8.5949888175000003E-2,{"$f":"F38*H38","v":4.9968919374999997E-2},{"$f":"G38*F38/1000","v":18.097159849999997},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A38","v":128},{"$f":"'Vstupní údaje'!B38*$H$2","v":6.4519582500000006E-4},{"$f":"ROUND('Vstupní údaje'!C38,0)*$I$2","v":18.700000000000003},{"$f":"'Vstupní údaje'!D38*$J$2","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Vstupní údaje'!F38","v":122},{"$f":"'Vstupní údaje'!G38*$G$2","v":103.97114000000001},{"$f":"'Vstupní údaje'!H38*$H$2","v":3.5104685E-4},{"$f":"ROUND('Vstupní údaje'!I38,0)*$I$2","v":17.600000000000001},{"$f":"ROUND('Vstupní údaje'!J38,0)*$J$2","v":12.6},261.87458721870001,134.9174149344,126.9571722843,8.2585065600000007E-2,4.2827715699999998E-2,12.684479080000001,null,0,0]
[{"$f":"'Vstupní údaje'!A39","v":127},{"$f":"'Vstupní údaje'!B39*$H$2","v":6.8109917500000007E-4},{"$f":"ROUND('Vstupní údaje'!C39,0)*$I$2","v":16.5},{"$f":"'Vstupní údaje'!D39*$J$2","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Vstupní údaje'!F39","v":132},{"$f":"'Vstupní údaje'!G39*$G$2","v":99.947609999999997},{"$f":"'Vstupní údaje'!H39*$H$2","v":3.8370927500000002E-4},{"$f":"ROUND('Vstupní údaje'!I39,0)*$I$2","v":15.400000000000002},{"$f":"ROUND('Vstupní údaje'!J39,0)*$J$2","v":13.5},265.562850780475,131.713500404775,133.8493503757,8.6499595225000003E-2,5.0649624300000001E-2,13.193084520000001,null,0,0]
[{"$f":"'Vstupní údaje'!A40","v":140},{"$f":"'Vstupní údaje'!B40*$H$2","v":7.206453E-4},{"$f":"ROUND('Vstupní údaje'!C40,0)*$I$2","v":16.5},{"$f":"'Vstupní údaje'!D40*$J$2","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Vstupní údaje'!F40","v":151},{"$f":"'Vstupní údaje'!G40*$G$2","v":86.607870999999989},{"$f":"'Vstupní údaje'!H40*$H$2","v":4.1957842499999997E-4},{"$f":"ROUND('Vstupní údaje'!I40,0)*$I$2","v":15.400000000000002},{"$f":"ROUND('Vstupní údaje'!J40,0)*$J$2","v":13.5},298.43575331582497,145.59910965799997,152.83664365782499,0.10089034199999999,6.3356342174999997E-2,13.077788520999999,null,0,0]
[{"$f":"'Vstupní údaje'!A41","v":149},{"$f":"'Vstupní údaje'!B41*$H$2","v":7.6512049999999995E-4},{"$f":"ROUND('Vstupní údaje'!C41,0)*$I$2","v":18.700000000000003},{"$f":"'Vstupní údaje'!D41*$J$2","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Vstupní údaje'!F41","v":157},{"$f":"'Vstupní údaje'!G41*$G$2","v":76.329595999999981},{"$f":"'Vstupní údaje'!H41*$H$2","v":4.5951974999999991E-4},{"$f":"ROUND('Vstupní údaje'!I41,0)*$I$2","v":17.600000000000001},{"$f":"ROUND('Vstupní údaje'!J41,0)*$J$2","v":13.5},318.71385244474999,157.68599704549999,161.02785539925,0.11400295449999999,7.2144600749999982E-2,11.983746571999996,null,0,0]
[{"$f":"'Vstupní údaje'!A42","v":160},{"$f":"'Vstupní údaje'!B42*$H$2","v":8.1761132499999988E-4},{"$f":"ROUND('Vstupní údaje'!C42,0)*$I$2","v":13.200000000000001},{"$f":"'Vstupní údaje'!D42*$J$2","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Vstupní údaje'!F42","v":177},{"$f":"'Vstupní údaje'!G42*$G$2","v":61.544811999999993},{"$f":"'Vstupní údaje'!H42*$H$2","v":5.0277705000000006E-4},{"$f":"ROUND('Vstupní údaje'!I42,0)*$I$2","v":13.200000000000001},{"$f":"ROUND('Vstupní údaje'!J42,0)*$J$2","v":13.5},340.68019065014994,164.06918218799998,176.61100846214998,0.13081781199999998,8.899153785000001E-2,10.893431723999997,null,0,0]
[{"$f":"'Vstupní údaje'!A43","v":149},{"$f":"'Vstupní údaje'!B43*$H$2","v":8.8097869999999995E-4},{"$f":"ROUND('Vstupní údaje'!C43,0)*$I$2","v":14.3},{"$f":"'Vstupní údaje'!D43*$J$2","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Vstupní údaje'!F43","v":178},{"$f":"'Vstupní údaje'!G43*$G$2","v":48.929062000000002},{"$f":"'Vstupní údaje'!H43*$H$2","v":5.5001865E-4},{"$f":"ROUND('Vstupní údaje'!I43,0)*$I$2","v":13.200000000000001},{"$f":"ROUND('Vstupní údaje'!J43,0)*$J$2","v":13.5},331.770830854,154.16873417370002,177.60209668029998,0.1312658263,9.7903319700000005E-2,8.7093730360000006,null,0,0]
[{"$f":"'Vstupní údaje'!A44","v":171},{"$f":"'Vstupní údaje'!B44*$H$2","v":9.5804697499999995E-4},{"$f":"ROUND('Vstupní údaje'!C44,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D44*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Vstupní údaje'!F44","v":190},{"$f":"'Vstupní údaje'!G44*$G$2","v":39.707878000000008},{"$f":"'Vstupní údaje'!H44*$H$2","v":6.0089400000000015E-4},{"$f":"ROUND('Vstupní údaje'!I44,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J44,0)*$J$2","v":2.7},372.82200410727501,174.636173967275,198.18583014000001,0.16382603272499999,0.11416986000000003,7.5444968200000009,null,0,0]
[{"$f":"'Vstupní údaje'!A45","v":196},{"$f":"'Vstupní údaje'!B45*$H$2","v":1.0528707499999998E-3},{"$f":"ROUND('Vstupní údaje'!C45,0)*$I$2","v":13.200000000000001},{"$f":"'Vstupní údaje'!D45*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Vstupní údaje'!F45","v":205},{"$f":"'Vstupní údaje'!G45*$G$2","v":30.428657000000001},{"$f":"'Vstupní údaje'!H45*$H$2","v":6.5613697499999977E-4},{"$f":"ROUND('Vstupní údaje'!I45,0)*$I$2","v":13.200000000000001},{"$f":"ROUND('Vstupní údaje'!J45,0)*$J$2","v":4.5},415.35912925312499,201.79363733299999,213.565491920125,0.20636266699999997,0.13450807987499996,6.2378746850000004,null,0,0]
[{"$f":"'Vstupní údaje'!A46","v":170},{"$f":"'Vstupní údaje'!B46*$H$2","v":1.1692813749999999E-3},{"$f":"ROUND('Vstupní údaje'!C46,0)*$I$2","v":15.400000000000002},{"$f":"'Vstupní údaje'!D46*$J$2","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Vstupní údaje'!F46","v":192},{"$f":"'Vstupní údaje'!G46*$G$2","v":19.833918999999998},{"$f":"'Vstupní údaje'!H46*$H$2","v":7.1665435000000006E-4},{"$f":"ROUND('Vstupní údaje'!I46,0)*$I$2","v":15.400000000000002},{"$f":"ROUND('Vstupní údaje'!J46,0)*$J$2","v":7.2},377.16362453105,177.10122216625001,200.06240236480002,0.19877783374999999,0.13759763520000001,3.8081124479999997,null,0,0]
[{"$f":"'Vstupní údaje'!A47","v":198},{"$f":"'Vstupní údaje'!B47*$H$2","v":1.3088867250000001E-3},{"$f":"ROUND('Vstupní údaje'!C47,0)*$I$2","v":9.9},{"$f":"'Vstupní údaje'!D47*$J$2","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Vstupní údaje'!F47","v":236},{"$f":"'Vstupní údaje'!G47*$G$2","v":12.969103},{"$f":"'Vstupní údaje'!H47*$H$2","v":7.8271354999999996E-4},{"$f":"ROUND('Vstupní údaje'!I47,0)*$I$2","v":8.8000000000000007},{"$f":"ROUND('Vstupní údaje'!J47,0)*$J$2","v":7.2},438.75612003065004,201.34084042845001,237.41527960220003,0.25915957155000002,0.18472039779999999,3.0607083080000002,null,0,0]
[{"$f":"'Vstupní údaje'!A48","v":225},{"$f":"'Vstupní údaje'!B48*$H$2","v":1.4749566999999997E-3},{"$f":"ROUND('Vstupní údaje'!C48,0)*$I$2","v":12.100000000000001},{"$f":"'Vstupní údaje'!D48*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Vstupní údaje'!F48","v":236},{"$f":"'Vstupní údaje'!G48*$G$2","v":7.610276100000001},{"$f":"'Vstupní údaje'!H48*$H$2","v":8.5671332499999983E-4},{"$f":"ROUND('Vstupní údaje'!I48,0)*$I$2","v":12.100000000000001},{"$f":"ROUND('Vstupní údaje'!J48,0)*$J$2","v":7.2},470.2659503978,229.56813474250001,240.69781565530002,0.33186525749999995,0.20218434469999996,1.7960251596000003,null,0,0]
[{"$f":"'Vstupní údaje'!A49","v":212},{"$f":"'Vstupní údaje'!B49*$H$2","v":1.6644902499999997E-3},{"$f":"ROUND('Vstupní údaje'!C49,0)*$I$2","v":12.100000000000001},{"$f":"'Vstupní údaje'!D49*$J$2","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Vstupní údaje'!F49","v":250},{"$f":"'Vstupní údaje'!G49*$G$2","v":4.7506445000000008},{"$f":"'Vstupní údaje'!H49*$H$2","v":9.3938327499999978E-4},{"$f":"ROUND('Vstupní údaje'!I49,0)*$I$2","v":12.100000000000001},{"$f":"ROUND('Vstupní údaje'!J49,0)*$J$2","v":6.3},473.01228224825002,217.44712806699999,255.56515418124999,0.35287193299999992,0.23484581874999994,1.1876611250000002,null,0,0]
[{"$f":"'Vstupní údaje'!A50","v":245},{"$f":"'Vstupní údaje'!B50*$H$2","v":1.8689350000000002E-3},{"$f":"ROUND('Vstupní údaje'!C50,0)*$I$2","v":11},{"$f":"'Vstupní údaje'!D50*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Vstupní údaje'!F50","v":286},{"$f":"'Vstupní údaje'!G50*$G$2","v":2.5299974000000001},{"$f":"'Vstupní údaje'!H50*$H$2","v":1.0314140499999998E-3},{"$f":"ROUND('Vstupní údaje'!I50,0)*$I$2","v":11},{"$f":"ROUND('Vstupní údaje'!J50,0)*$J$2","v":6.3},538.74712650670006,248.34211092500001,290.40501558170001,0.45788907500000003,0.29498441829999994,0.72357925639999998,null,0,0]
[{"$f":"'Vstupní údaje'!A51","v":262},{"$f":"'Vstupní údaje'!B51*$H$2","v":2.0728847999999999E-3},{"$f":"ROUND('Vstupní údaje'!C51,0)*$I$2","v":8.8000000000000007},{"$f":"'Vstupní údaje'!D51*$J$2","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Vstupní údaje'!F51","v":272},{"$f":"'Vstupní údaje'!G51*$G$2","v":1.4618338000000002},{"$f":"'Vstupní údaje'!H51*$H$2","v":1.1328921000000002E-3},{"$f":"ROUND('Vstupní údaje'!I51,0)*$I$2","v":8.8000000000000007},{"$f":"ROUND('Vstupní údaje'!J51,0)*$J$2","v":5.4},539.94875753120004,264.85690418240006,275.09185334880004,0.54309581760000003,0.30814665120000007,0.39761879360000008,null,0,0]
[{"$f":"'Vstupní údaje'!A52","v":260},{"$f":"'Vstupní údaje'!B52*$H$2","v":2.2777684500000003E-3},{"$f":"ROUND('Vstupní údaje'!C52,0)*$I$2","v":5.5},{"$f":"'Vstupní údaje'!D52*$J$2","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Vstupní údaje'!F52","v":276},{"$f":"'Vstupní údaje'!G52*$G$2","v":0.80453036999999994},{"$f":"'Vstupní údaje'!H52*$H$2","v":1.2452400499999999E-3},{"$f":"ROUND('Vstupní údaje'!I52,0)*$I$2","v":6.6000000000000005},{"$f":"ROUND('Vstupní údaje'!J52,0)*$J$2","v":5.4},537.26409394920006,260.40778020300002,276.85631374620004,0.59221979700000005,0.34368625379999995,0.22205038212,null,0,0]
[{"$f":"'Vstupní údaje'!A53","v":251},{"$f":"'Vstupní údaje'!B53*$H$2","v":2.5028552749999998E-3},{"$f":"ROUND('Vstupní údaje'!C53,0)*$I$2","v":5.5},{"$f":"'Vstupní údaje'!D53*$J$2","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Vstupní údaje'!F53","v":276},{"$f":"'Vstupní údaje'!G53*$G$2","v":0.76413141000000007},{"$f":"'Vstupní údaje'!H53*$H$2","v":1.3683305999999998E-3},{"$f":"ROUND('Vstupní údaje'!I53,0)*$I$2","v":5.5},{"$f":"ROUND('Vstupní údaje'!J53,0)*$J$2","v":3.6},528.89412408037492,251.371783325975,277.52234075439998,0.62821667402499992,0.37765924559999997,0.21090026916000001,null,0,0]
[{"$f":"'Vstupní údaje'!A54","v":270},{"$f":"'Vstupní údaje'!B54*$H$2","v":2.7737567999999999E-3},{"$f":"ROUND('Vstupní údaje'!C54,0)*$I$2","v":6.6000000000000005},{"$f":"'Vstupní údaje'!D54*$J$2","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Vstupní údaje'!F54","v":268},{"$f":"'Vstupní údaje'!G54*$G$2","v":1.0189424},{"$f":"'Vstupní údaje'!H54*$H$2","v":1.5028985750000002E-3},{"$f":"ROUND('Vstupní údaje'!I54,0)*$I$2","v":6.6000000000000005},{"$f":"ROUND('Vstupní údaje'!J54,0)*$J$2","v":3.6},539.24830884590006,268.65108566400005,270.59722318190001,0.74891433600000001,0.40277681810000004,0.27307656320000001,null,0,0]
[{"$f":"'Vstupní údaje'!A55","v":214},{"$f":"'Vstupní údaje'!B55*$H$2","v":3.1025717500000002E-3},{"$f":"ROUND('Vstupní údaje'!C55,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D55*$J$2","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Vstupní údaje'!F55","v":224},{"$f":"'Vstupní údaje'!G55*$G$2","v":0},{"$f":"'Vstupní údaje'!H55*$H$2","v":1.6504843999999999E-3},{"$f":"ROUND('Vstupní údaje'!I55,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J55,0)*$J$2","v":3.6},435.46634113990001,212.13604964550001,223.33029149440003,0.66395035450000006,0.36970850560000001,0,null,0,0]
[{"$f":"'Vstupní údaje'!A56","v":199},{"$f":"'Vstupní údaje'!B56*$H$2","v":3.4899679750000001E-3},{"$f":"ROUND('Vstupní údaje'!C56,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D56*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Vstupní údaje'!F56","v":226},{"$f":"'Vstupní údaje'!G56*$G$2","v":0},{"$f":"'Vstupní údaje'!H56*$H$2","v":1.813310125E-3},{"$f":"ROUND('Vstupní údaje'!I56,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J56,0)*$J$2","v":3.6},425.09568828472504,199.805496372975,225.29019191175001,0.69450362702500001,0.40980808824999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A57","v":175},{"$f":"'Vstupní údaje'!B57*$H$2","v":3.9344848499999995E-3},{"$f":"ROUND('Vstupní údaje'!C57,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D57*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Vstupní údaje'!F57","v":184},{"$f":"'Vstupní údaje'!G57*$G$2","v":0},{"$f":"'Vstupní údaje'!H57*$H$2","v":1.9938851750000001E-3},{"$f":"ROUND('Vstupní údaje'!I57,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J57,0)*$J$2","v":3.6},358.24459027905004,174.91146515125001,183.33312512780003,0.68853484874999993,0.36687487220000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A58","v":178},{"$f":"'Vstupní údaje'!B58*$H$2","v":4.4278687749999988E-3},{"$f":"ROUND('Vstupní údaje'!C58,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D58*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Vstupní údaje'!F58","v":200},{"$f":"'Vstupní údaje'!G58*$G$2","v":0},{"$f":"'Vstupní údaje'!H58*$H$2","v":2.1946330000000001E-3},{"$f":"ROUND('Vstupní údaje'!I58,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J58,0)*$J$2","v":3.6},377.97291275805003,178.71183935805001,199.26107340000001,0.7881606419499998,0.4389266,0,null,0,0]
[{"$f":"'Vstupní údaje'!A59","v":162},{"$f":"'Vstupní údaje'!B59*$H$2","v":4.95674375E-3},{"$f":"ROUND('Vstupní údaje'!C59,0)*$I$2","v":5.5},{"$f":"'Vstupní údaje'!D59*$J$2","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Vstupní údaje'!F59","v":165},{"$f":"'Vstupní údaje'!G59*$G$2","v":0},{"$f":"'Vstupní údaje'!H59*$H$2","v":2.4190766749999995E-3},{"$f":"ROUND('Vstupní údaje'!I59,0)*$I$2","v":5.5},{"$f":"ROUND('Vstupní údaje'!J59,0)*$J$2","v":2.7},330.49785986112499,163.0970075125,167.40085234862502,0.80299248749999996,0.39914765137499991,0,null,0,0]
[{"$f":"'Vstupní údaje'!A60","v":161},{"$f":"'Vstupní údaje'!B60*$H$2","v":5.509501249999999E-3},{"$f":"ROUND('Vstupní údaje'!C60,0)*$I$2","v":5.5},{"$f":"'Vstupní údaje'!D60*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Vstupní údaje'!F60","v":156},{"$f":"'Vstupní údaje'!G60*$G$2","v":0},{"$f":"'Vstupní údaje'!H60*$H$2","v":2.6704746999999993E-3},{"$f":"ROUND('Vstupní údaje'!I60,0)*$I$2","v":5.5},{"$f":"ROUND('Vstupní údaje'!J60,0)*$J$2","v":2.7},321.29637624555005,162.91297029875003,158.38340594680002,0.8870297012499998,0.41659405319999987,0,null,0,0]
[{"$f":"'Vstupní údaje'!A61","v":157},{"$f":"'Vstupní údaje'!B61*$H$2","v":6.1042250000000004E-3},{"$f":"ROUND('Vstupní údaje'!C61,0)*$I$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!D61*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Vstupní údaje'!F61","v":143},{"$f":"'Vstupní údaje'!G61*$G$2","v":0},{"$f":"'Vstupní údaje'!H61*$H$2","v":2.9520014999999994E-3},{"$f":"ROUND('Vstupní údaje'!I61,0)*$I$2","v":4.4000000000000004},{"$f":"ROUND('Vstupní údaje'!J61,0)*$J$2","v":2.7},302.91950046049999,158.641636675,144.27786378550002,0.9583633250000001,0.42213621449999994,0,null,0,0]
[{"$f":"'Vstupní údaje'!A62","v":149},{"$f":"'Vstupní údaje'!B62*$H$2","v":6.771871225E-3},{"$f":"ROUND('Vstupní údaje'!C62,0)*$I$2","v":4.4000000000000004},{"$f":"'Vstupní údaje'!D62*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Vstupní údaje'!F62","v":136},{"$f":"'Vstupní údaje'!G62*$G$2","v":0},{"$f":"'Vstupní údaje'!H62*$H$2","v":3.2684113499999996E-3},{"$f":"ROUND('Vstupní údaje'!I62,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J62,0)*$J$2","v":2.7},285.846487243875,149.69099118747502,136.15549605640001,1.0090088125250001,0.44450394359999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A63","v":162},{"$f":"'Vstupní údaje'!B63*$H$2","v":7.5446168999999995E-3},{"$f":"ROUND('Vstupní údaje'!C63,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D63*$J$2","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Vstupní údaje'!F63","v":138},{"$f":"'Vstupní údaje'!G63*$G$2","v":0},{"$f":"'Vstupní údaje'!H63*$H$2","v":3.6232596249999994E-3},{"$f":"ROUND('Vstupní údaje'!I63,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J63,0)*$J$2","v":2.7},297.27776223395,160.2777720622,136.99999017175,1.2222279377999998,0.50000982824999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A64","v":147},{"$f":"'Vstupní údaje'!B64*$H$2","v":8.4396289999999988E-3},{"$f":"ROUND('Vstupní údaje'!C64,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D64*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Vstupní údaje'!F64","v":138},{"$f":"'Vstupní údaje'!G64*$G$2","v":0},{"$f":"'Vstupní údaje'!H64*$H$2","v":4.0226933000000013E-3},{"$f":"ROUND('Vstupní údaje'!I64,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J64,0)*$J$2","v":1.8},286.20424286160005,147.25937453700001,138.94486832460001,1.2406254629999998,0.55513167540000019,0,null,0,0]
[{"$f":"'Vstupní údaje'!A65","v":139},{"$f":"'Vstupní údaje'!B65*$H$2","v":9.4750420749999988E-3},{"$f":"ROUND('Vstupní údaje'!C65,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D65*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Vstupní údaje'!F65","v":125},{"$f":"'Vstupní údaje'!G65*$G$2","v":0},{"$f":"'Vstupní údaje'!H65*$H$2","v":4.4717070000000001E-3},{"$f":"ROUND('Vstupní údaje'!I65,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J65,0)*$J$2","v":1.8},262.92400577657497,138.08296915157499,124.841036625,1.3170308484249997,0.55896337500000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A66","v":121},{"$f":"'Vstupní údaje'!B66*$H$2","v":1.06567105E-2},{"$f":"ROUND('Vstupní údaje'!C66,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D66*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Vstupní údaje'!F66","v":116},{"$f":"'Vstupní údaje'!G66*$G$2","v":0},{"$f":"'Vstupní údaje'!H66*$H$2","v":4.9775378249999995E-3},{"$f":"ROUND('Vstupní údaje'!I66,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J66,0)*$J$2","v":1.8},238.13314364180002,121.2105380295,116.9226056123,1.2894619704999999,0.57739438769999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A67","v":113},{"$f":"'Vstupní údaje'!B67*$H$2","v":1.196068525E-2},{"$f":"ROUND('Vstupní údaje'!C67,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D67*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Vstupní údaje'!F67","v":103},{"$f":"'Vstupní údaje'!G67*$G$2","v":0},{"$f":"'Vstupní údaje'!H67*$H$2","v":5.5478304250000006E-3},{"$f":"ROUND('Vstupní údaje'!I67,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J67,0)*$J$2","v":1.8},214.87701603297501,112.04844256675001,102.82857346622501,1.35155743325,0.57142653377500008,0,null,0,0]
[{"$f":"'Vstupní údaje'!A68","v":113},{"$f":"'Vstupní údaje'!B68*$H$2","v":1.3345789999999998E-2},{"$f":"ROUND('Vstupní údaje'!C68,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D68*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Vstupní údaje'!F68","v":133},{"$f":"'Vstupní údaje'!G68*$G$2","v":0},{"$f":"'Vstupní údaje'!H68*$H$2","v":6.1901738749999989E-3},{"$f":"ROUND('Vstupní údaje'!I68,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J68,0)*$J$2","v":2.7},244.46863260462501,112.79192573,131.67670687462501,1.5080742699999998,0.82329312537499988,0,null,0,0]
[{"$f":"'Vstupní údaje'!A69","v":115},{"$f":"'Vstupní údaje'!B69*$H$2","v":1.4798131000000001E-2},{"$f":"ROUND('Vstupní údaje'!C69,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D69*$J$2","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Vstupní údaje'!F69","v":115},{"$f":"'Vstupní údaje'!G69*$G$2","v":0},{"$f":"'Vstupní údaje'!H69*$H$2","v":6.9155535000000002E-3},{"$f":"ROUND('Vstupní údaje'!I69,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J69,0)*$J$2","v":0},227.5029262825,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":113.298214935},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":114.20471134749999},1.7017850650000002,{"$f":"F70*H70","v":0.79528865250000003},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0}]
[{"$f":"'Vstupní údaje'!A70","v":109},{"$f":"'Vstupní údaje'!B70*$H$2","v":1.6349447750000003E-2},{"$f":"ROUND('Vstupní údaje'!C70,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D70*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Vstupní údaje'!F70","v":132},{"$f":"'Vstupní údaje'!G70*$G$2","v":0},{"$f":"'Vstupní údaje'!H70*$H$2","v":7.7336915999999993E-3},{"$f":"ROUND('Vstupní údaje'!I70,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J70,0)*$J$2","v":0},{"$f":"L71+M71","v":236.39706290405002},105.41791019525,130.9791527088,1.7820898047500002,1.0208472912,0,null,0,0]
[{"$f":"'Vstupní údaje'!A71","v":112},{"$f":"'Vstupní údaje'!B71*$H$2","v":1.8040932249999999E-2},{"$f":"ROUND('Vstupní údaje'!C71,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D71*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Vstupní údaje'!F71","v":130},{"$f":"'Vstupní údaje'!G71*$G$2","v":0},{"$f":"'Vstupní údaje'!H71*$H$2","v":8.6572212749999999E-3},{"$f":"ROUND('Vstupní údaje'!I71,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J71,0)*$J$2","v":1.8},241.85397682224999,111.47941558799999,130.37456123425,2.0205844119999998,1.12543876575,0,null,0,0]
[{"$f":"'Vstupní údaje'!A72","v":120},{"$f":"'Vstupní údaje'!B72*$H$2","v":1.9891883749999995E-2},{"$f":"ROUND('Vstupní údaje'!C72,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D72*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Vstupní údaje'!F72","v":135},{"$f":"'Vstupní údaje'!G72*$G$2","v":0},{"$f":"'Vstupní údaje'!H72*$H$2","v":9.6971216750000016E-3},{"$f":"ROUND('Vstupní údaje'!I72,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J72,0)*$J$2","v":1.8},253.00386252387494,118.91297394999999,134.09088857387496,2.3870260499999993,1.3091114261250003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A73","v":115},{"$f":"'Vstupní údaje'!B73*$H$2","v":2.1901699E-2},{"$f":"ROUND('Vstupní údaje'!C73,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D73*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Vstupní údaje'!F73","v":137},{"$f":"'Vstupní údaje'!G73*$G$2","v":0},{"$f":"'Vstupní údaje'!H73*$H$2","v":1.0864057499999998E-2},{"$f":"ROUND('Vstupní údaje'!I73,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J73,0)*$J$2","v":1.8},247.49292873749997,112.68130461499999,134.81162412249998,2.518695385,1.4883758774999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A74","v":119},{"$f":"'Vstupní údaje'!B74*$H$2","v":2.4070202249999999E-2},{"$f":"ROUND('Vstupní údaje'!C74,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D74*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Vstupní údaje'!F74","v":136},{"$f":"'Vstupní údaje'!G74*$G$2","v":0},{"$f":"'Vstupní údaje'!H74*$H$2","v":1.2169200749999999E-2},{"$f":"ROUND('Vstupní údaje'!I74,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J74,0)*$J$2","v":1.8},249.98063463024999,116.33564593224999,133.64498869799999,2.8643540677499999,1.6550113019999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A75","v":110},{"$f":"'Vstupní údaje'!B75*$H$2","v":2.6428928749999997E-2},{"$f":"ROUND('Vstupní údaje'!C75,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D75*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Vstupní údaje'!F75","v":121},{"$f":"'Vstupní údaje'!G75*$G$2","v":0},{"$f":"'Vstupní údaje'!H75*$H$2","v":1.362831525E-2},{"$f":"ROUND('Vstupní údaje'!I75,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J75,0)*$J$2","v":1.8},225.94379169224999,107.2928178375,118.65097385474999,2.9071821624999998,1.6490261452499999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A76","v":107},{"$f":"'Vstupní údaje'!B76*$H$2","v":2.9033377499999999E-2},{"$f":"ROUND('Vstupní údaje'!C76,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D76*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Vstupní údaje'!F76","v":142},{"$f":"'Vstupní údaje'!G76*$G$2","v":0},{"$f":"'Vstupní údaje'!H76*$H$2","v":1.5259659999999998E-2},{"$f":"ROUND('Vstupní údaje'!I76,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J76,0)*$J$2","v":1.8},245.4265568875,105.1934286075,140.23312827999999,3.1065713924999998,2.1668717199999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A77","v":110},{"$f":"'Vstupní údaje'!B77*$H$2","v":3.1935926749999989E-2},{"$f":"ROUND('Vstupní údaje'!C77,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D77*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Vstupní údaje'!F77","v":124},{"$f":"'Vstupní údaje'!G77*$G$2","v":0},{"$f":"'Vstupní údaje'!H77*$H$2","v":1.7086396E-2},{"$f":"ROUND('Vstupní údaje'!I77,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J77,0)*$J$2","v":1.8},227.86833495349998,106.68704805749999,121.181286896,3.5129519424999986,2.1187131040000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A78","v":104},{"$f":"'Vstupní údaje'!B78*$H$2","v":3.5120967999999989E-2},{"$f":"ROUND('Vstupní údaje'!C78,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D78*$J$2","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Vstupní údaje'!F78","v":110},{"$f":"'Vstupní údaje'!G78*$G$2","v":0},{"$f":"'Vstupní údaje'!H78*$H$2","v":1.9122117749999997E-2},{"$f":"ROUND('Vstupní údaje'!I78,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J78,0)*$J$2","v":1.8},206.84398637549998,99.647419327999998,107.1965670475,3.6525806719999987,2.1034329524999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A79","v":99},{"$f":"'Vstupní údaje'!B79*$H$2","v":3.8536146749999993E-2},{"$f":"ROUND('Vstupní údaje'!C79,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D79*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Vstupní údaje'!F79","v":109},{"$f":"'Vstupní údaje'!G79*$G$2","v":0},{"$f":"'Vstupní údaje'!H79*$H$2","v":2.1385697000000002E-2},{"$f":"ROUND('Vstupní údaje'!I79,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J79,0)*$J$2","v":1.8},201.35388049874999,95.38492147174999,105.968959027,3.8150785282499995,2.3310409730000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A80","v":93},{"$f":"'Vstupní údaje'!B80*$H$2","v":4.2155043499999996E-2},{"$f":"ROUND('Vstupní údaje'!C80,0)*$I$2","v":2.2000000000000002},{"$f":"'Vstupní údaje'!D80*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Vstupní údaje'!F80","v":119},{"$f":"'Vstupní údaje'!G80*$G$2","v":0},{"$f":"'Vstupní údaje'!H80*$H$2","v":2.3952307249999999E-2},{"$f":"ROUND('Vstupní údaje'!I80,0)*$I$2","v":2.2000000000000002},{"$f":"ROUND('Vstupní údaje'!J80,0)*$J$2","v":1.8},206.92925639175002,90.3795809545,116.54967543725,3.9204190454999996,2.85032456275,0,null,0,0]
[{"$f":"'Vstupní údaje'!A81","v":84},{"$f":"'Vstupní údaje'!B81*$H$2","v":4.6084618749999993E-2},{"$f":"ROUND('Vstupní údaje'!C81,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D81*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Vstupní údaje'!F81","v":95},{"$f":"'Vstupní údaje'!G81*$G$2","v":0},{"$f":"'Vstupní údaje'!H81*$H$2","v":2.6890006499999997E-2},{"$f":"ROUND('Vstupní údaje'!I81,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J81,0)*$J$2","v":1.8},172.07434140749999,80.328892024999988,91.745449382499999,3.8711079749999993,2.5545506174999999,0,null,0,0]
[{"$f":"'Vstupní údaje'!A82","v":84},{"$f":"'Vstupní údaje'!B82*$H$2","v":5.0490234249999988E-2},{"$f":"ROUND('Vstupní údaje'!C82,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D82*$J$2","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Vstupní údaje'!F82","v":101},{"$f":"'Vstupní údaje'!G82*$G$2","v":0},{"$f":"'Vstupní údaje'!H82*$H$2","v":3.0276010750000002E-2},{"$f":"ROUND('Vstupní údaje'!I82,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J82,0)*$J$2","v":1.8},177.20094323724999,79.958820322999983,97.24212291424999,4.241179676999999,3.0578770857500004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A83","v":83},{"$f":"'Vstupní údaje'!B83*$H$2","v":5.5518085499999995E-2},{"$f":"ROUND('Vstupní údaje'!C83,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D83*$J$2","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Vstupní údaje'!F83","v":94},{"$f":"'Vstupní údaje'!G83*$G$2","v":0},{"$f":"'Vstupní údaje'!H83*$H$2","v":3.4194841499999996E-2},{"$f":"ROUND('Vstupní údaje'!I83,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J83,0)*$J$2","v":0.9},168.27768380250001,78.391998903499996,89.885684898999997,4.6080010964999998,3.2143151009999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A84","v":60},{"$f":"'Vstupní údaje'!B84*$H$2","v":6.1230672999999992E-2},{"$f":"ROUND('Vstupní údaje'!C84,0)*$I$2","v":3.3000000000000003},{"$f":"'Vstupní údaje'!D84*$J$2","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Vstupní údaje'!F84","v":83},{"$f":"'Vstupní údaje'!G84*$G$2","v":0},{"$f":"'Vstupní údaje'!H84*$H$2","v":3.8736592E-2},{"$f":"ROUND('Vstupní údaje'!I84,0)*$I$2","v":3.3000000000000003},{"$f":"ROUND('Vstupní údaje'!J84,0)*$J$2","v":0.9},141.81102248399998,59.626159619999996,82.184862863999996,3.6738403799999997,3.2151371360000001,0,null,0,0]
[{"$f":"'Vstupní údaje'!A85","v":59},{"$f":"'Vstupní údaje'!B85*$H$2","v":6.7682374749999996E-2},{"$f":"ROUND('Vstupní údaje'!C85,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D85*$J$2","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Vstupní údaje'!F85","v":72},{"$f":"'Vstupní údaje'!G85*$G$2","v":0},{"$f":"'Vstupní údaje'!H85*$H$2","v":4.3997592249999995E-2},{"$f":"ROUND('Vstupní údaje'!I85,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J85,0)*$J$2","v":0},123.83891324775001,55.006739889750001,68.832173358000006,3.9932601102499996,3.1678266419999996,0,null,0,0]
[{"$f":"'Vstupní údaje'!A86","v":47},{"$f":"'Vstupní údaje'!B86*$H$2","v":7.4978051749999997E-2},{"$f":"ROUND('Vstupní údaje'!C86,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D86*$J$2","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Vstupní údaje'!F86","v":62},{"$f":"'Vstupní údaje'!G86*$G$2","v":0},{"$f":"'Vstupní údaje'!H86*$H$2","v":5.0076314499999997E-2},{"$f":"ROUND('Vstupní údaje'!I86,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J86,0)*$J$2","v":0},102.37130006875,43.476031567749999,58.895268501000004,3.5239684322499998,3.1047314989999997,0,null,0,0]
[{"$f":"'Vstupní údaje'!A87","v":37},{"$f":"'Vstupní údaje'!B87*$H$2","v":8.3272568249999998E-2},{"$f":"ROUND('Vstupní údaje'!C87,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D87*$J$2","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Vstupní údaje'!F87","v":49},{"$f":"'Vstupní údaje'!G87*$G$2","v":0},{"$f":"'Vstupní údaje'!H87*$H$2","v":5.7065996499999994E-2},{"$f":"ROUND('Vstupní údaje'!I87,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J87,0)*$J$2","v":0},80.122681146250002,33.918914974750003,46.2037661715,3.0810850252499997,2.7962338284999997,0,null,0,0]
[{"$f":"'Vstupní údaje'!A88","v":23},{"$f":"'Vstupní údaje'!B88*$H$2","v":9.2574749749999991E-2},{"$f":"ROUND('Vstupní údaje'!C88,0)*$I$2","v":1.1000000000000001},{"$f":"'Vstupní údaje'!D88*$J$2","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Vstupní údaje'!F88","v":38},{"$f":"'Vstupní údaje'!G88*$G$2","v":0},{"$f":"'Vstupní údaje'!H88*$H$2","v":6.4965645499999988E-2},{"$f":"ROUND('Vstupní údaje'!I88,0)*$I$2","v":1.1000000000000001},{"$f":"ROUND('Vstupní údaje'!J88,0)*$J$2","v":0},58.602086226750004,21.970780755750003,36.631305471000005,2.1292192442499998,2.4686945289999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A89","v":25},{"$f":"'Vstupní údaje'!B89*$H$2","v":0.10289345499999998},{"$f":"ROUND('Vstupní údaje'!C89,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D89*$J$2","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Vstupní údaje'!F89","v":41},{"$f":"'Vstupní údaje'!G89*$G$2","v":0},{"$f":"'Vstupní údaje'!H89*$H$2","v":7.3838555249999993E-2},{"$f":"ROUND('Vstupní údaje'!I89,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J89,0)*$J$2","v":0},60.40028285975,22.427663625000001,37.972619234749999,2.5723363749999995,3.0273807652499998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A90","v":24},{"$f":"'Vstupní údaje'!B90*$H$2","v":0.11419645999999999},{"$f":"ROUND('Vstupní údaje'!C90,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D90*$J$2","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Vstupní údaje'!F90","v":39},{"$f":"'Vstupní údaje'!G90*$G$2","v":0},{"$f":"'Vstupní údaje'!H90*$H$2","v":8.3835652250000003E-2},{"$f":"ROUND('Vstupní údaje'!I90,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J90,0)*$J$2","v":0},56.989694522250005,21.259284960000002,35.730409562250003,2.7407150399999995,3.2695904377500002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A91","v":25},{"$f":"'Vstupní údaje'!B91*$H$2","v":0.12644533250000001},{"$f":"ROUND('Vstupní údaje'!C91,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D91*$J$2","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Vstupní údaje'!F91","v":32},{"$f":"'Vstupní údaje'!G91*$G$2","v":0},{"$f":"'Vstupní údaje'!H91*$H$2","v":9.5044821000000002E-2},{"$f":"ROUND('Vstupní údaje'!I91,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J91,0)*$J$2","v":0},50.797432415499998,21.838866687500001,28.958565728,3.1611333125000001,3.041434272,0,null,0,0]
[{"$f":"'Vstupní údaje'!A92","v":10},{"$f":"'Vstupní údaje'!B92*$H$2","v":0.13961271249999999},{"$f":"ROUND('Vstupní údaje'!C92,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D92*$J$2","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Vstupní údaje'!F92","v":25},{"$f":"'Vstupní údaje'!G92*$G$2","v":0},{"$f":"'Vstupní údaje'!H92*$H$2","v":0.10754555749999999},{"$f":"ROUND('Vstupní údaje'!I92,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J92,0)*$J$2","v":0},30.915233937500002,8.6038728750000004,22.311361062500001,1.3961271249999998,2.6886389374999995,0,null,0,0]
[{"$f":"'Vstupní údaje'!A93","v":16},{"$f":"'Vstupní údaje'!B93*$H$2","v":0.1536841125},{"$f":"ROUND('Vstupní údaje'!C93,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D93*$J$2","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Vstupní údaje'!F93","v":29},{"$f":"'Vstupní údaje'!G93*$G$2","v":0},{"$f":"'Vstupní údaje'!H93*$H$2","v":0.12140159249999999},{"$f":"ROUND('Vstupní údaje'!I93,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J93,0)*$J$2","v":0},39.020408017500003,13.5410542,25.479353817500002,2.4589458,3.5206461824999997,0,null,0,0]
[{"$f":"'Vstupní údaje'!A94","v":16},{"$f":"'Vstupní údaje'!B94*$H$2","v":0.16868133499999996},{"$f":"ROUND('Vstupní údaje'!C94,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D94*$J$2","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Vstupní údaje'!F94","v":34},{"$f":"'Vstupní údaje'!G94*$G$2","v":0},{"$f":"'Vstupní údaje'!H94*$H$2","v":0.1366584025},{"$f":"ROUND('Vstupní údaje'!I94,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J94,0)*$J$2","v":0},42.654712955000001,13.301098640000001,29.353614315000002,2.6989013599999994,4.6463856850000003,0,null,0,0]
[{"$f":"'Vstupní údaje'!A95","v":6},{"$f":"'Vstupní údaje'!B95*$H$2","v":0.18467814749999997},{"$f":"ROUND('Vstupní údaje'!C95,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D95*$J$2","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Vstupní údaje'!F95","v":4},{"$f":"'Vstupní údaje'!G95*$G$2","v":0},{"$f":"'Vstupní údaje'!H95*$H$2","v":0.15333261249999999},{"$f":"ROUND('Vstupní údaje'!I95,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J95,0)*$J$2","v":0},8.2786006650000008,4.8919311150000002,3.3866695500000001,1.1080688849999998,0.61333044999999997,0,null,0,0]
[{"$f":"'Vstupní údaje'!A96","v":0},{"$f":"'Vstupní údaje'!B96*$H$2","v":0.20143842750000002},{"$f":"ROUND('Vstupní údaje'!C96,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D96*$J$2","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Vstupní údaje'!F96","v":3},{"$f":"'Vstupní údaje'!G96*$G$2","v":0},{"$f":"'Vstupní údaje'!H96*$H$2","v":0.17141006750000001},{"$f":"ROUND('Vstupní údaje'!I96,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J96,0)*$J$2","v":0},2.4857697974999997,0,2.4857697974999997,0,0.51423020250000007,0,null,0,0]
[{"$f":"'Vstupní údaje'!A97","v":1},{"$f":"'Vstupní údaje'!B97*$H$2","v":0.21925890749999999},{"$f":"ROUND('Vstupní údaje'!C97,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D97*$J$2","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Vstupní údaje'!F97","v":3},{"$f":"'Vstupní údaje'!G97*$G$2","v":0},{"$f":"'Vstupní údaje'!H97*$H$2","v":0.19083794749999999},{"$f":"ROUND('Vstupní údaje'!I97,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J97,0)*$J$2","v":0},3.2082272499999998,0.78074109250000001,2.4274861574999997,0.21925890749999999,0.57251384250000004,0,null,0,0]
[{"$f":"'Vstupní údaje'!A98","v":1},{"$f":"'Vstupní údaje'!B98*$H$2","v":0.23785810249999997},{"$f":"ROUND('Vstupní údaje'!C98,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D98*$J$2","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Vstupní údaje'!F98","v":3},{"$f":"'Vstupní údaje'!G98*$G$2","v":0},{"$f":"'Vstupní údaje'!H98*$H$2","v":0.21152167999999999},{"$f":"ROUND('Vstupní údaje'!I98,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J98,0)*$J$2","v":0},3.1275768575000003,0.76214189750000005,2.36543496,0.23785810249999997,0.63456504000000002,0,null,0,0]
[{"$f":"'Vstupní údaje'!A99","v":0},{"$f":"'Vstupní údaje'!B99*$H$2","v":0.25712149000000001},{"$f":"ROUND('Vstupní údaje'!C99,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D99*$J$2","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Vstupní údaje'!F99","v":1},{"$f":"'Vstupní údaje'!G99*$G$2","v":0},{"$f":"'Vstupní údaje'!H99*$H$2","v":0.23332318249999998},{"$f":"ROUND('Vstupní údaje'!I99,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J99,0)*$J$2","v":0},0.76667681750000005,0,0.76667681750000005,0,0.23332318249999998,0,null,0,0]
[{"$f":"'Vstupní údaje'!A100","v":0},{"$f":"'Vstupní údaje'!B100*$H$2","v":0.27691478750000004},{"$f":"ROUND('Vstupní údaje'!C100,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D100*$J$2","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Vstupní údaje'!F100","v":4},{"$f":"'Vstupní údaje'!G100*$G$2","v":0},{"$f":"'Vstupní údaje'!H100*$H$2","v":0.25606162250000003},{"$f":"ROUND('Vstupní údaje'!I100,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J100,0)*$J$2","v":0},2.9757535099999997,0,2.9757535099999997,0,1.0242464900000001,0,null,0,0]
[{"$f":"'Vstupní údaje'!A101","v":0},{"$f":"'Vstupní údaje'!B101*$H$2","v":0.29708718249999994},{"$f":"ROUND('Vstupní údaje'!C101,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D101*$J$2","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Vstupní údaje'!F101","v":2},{"$f":"'Vstupní údaje'!G101*$G$2","v":0},{"$f":"'Vstupní údaje'!H101*$H$2","v":0.27951769249999997},{"$f":"ROUND('Vstupní údaje'!I101,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J101,0)*$J$2","v":0},1.4409646149999999,0,1.4409646149999999,0,0.55903538499999994,0,null,0,0]
[{"$f":"'Vstupní údaje'!A102","v":0},{"$f":"'Vstupní údaje'!B102*$H$2","v":0.31747541750000002},{"$f":"ROUND('Vstupní údaje'!C102,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D102*$J$2","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Vstupní údaje'!F102","v":1},{"$f":"'Vstupní údaje'!G102*$G$2","v":0},{"$f":"'Vstupní údaje'!H102*$H$2","v":0.30344102000000001},{"$f":"ROUND('Vstupní údaje'!I102,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J102,0)*$J$2","v":0},0.69655898000000005,0,0.69655898000000005,0,0.30344102000000001,0,null,0,0]
[{"$f":"'Vstupní údaje'!A103","v":0},{"$f":"'Vstupní údaje'!B103*$H$2","v":0.3379091575},{"$f":"ROUND('Vstupní údaje'!C103,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D103*$J$2","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Vstupní údaje'!F103","v":1},{"$f":"'Vstupní údaje'!G103*$G$2","v":0},{"$f":"'Vstupní údaje'!H103*$H$2","v":0.32755962},{"$f":"ROUND('Vstupní údaje'!I103,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J103,0)*$J$2","v":0},0.67244038000000006,0,0.67244038000000006,0,0.32755962,0,null,0,0]
[{"$f":"'Vstupní údaje'!A104","v":0},{"$f":"'Vstupní údaje'!B104*$H$2","v":0.35821649999999994},{"$f":"ROUND('Vstupní údaje'!C104,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D104*$J$2","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Vstupní údaje'!F104","v":0},{"$f":"'Vstupní údaje'!G104*$G$2","v":0},{"$f":"'Vstupní údaje'!H104*$H$2","v":0.35159290999999998},{"$f":"ROUND('Vstupní údaje'!I104,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J104,0)*$J$2","v":0},0,0,0,0,0,0,null,0,0]
[{"$f":"'Vstupní údaje'!A105","v":0},{"$f":"'Vstupní údaje'!B105*$H$2","v":0.95},{"$f":"ROUND('Vstupní údaje'!C105,0)*$I$2","v":0},{"$f":"'Vstupní údaje'!D105*$J$2","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Vstupní údaje'!F105","v":0},{"$f":"'Vstupní údaje'!G105*$G$2","v":0},{"$f":"'Vstupní údaje'!H105*$H$2","v":0.95},{"$f":"ROUND('Vstupní údaje'!I105,0)*$I$2","v":0},{"$f":"ROUND('Vstupní údaje'!J105,0)*$J$2","v":0},0,0,0,0,0,0,null,0,0]
[{"$f":"SUM(A6:A106)","v":12577},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":12986},null,null,{"$f":"ROUND('Vstupní údaje'!I106,0)*$I$2","v":629.20000000000005},{"$f":"ROUND('Vstupní údaje'!J106,0)*$J$2","v":422.1},{"$f":"SUM(K6:K106)","v":25787.629036091508},12674.387962903204,13113.241073188316,100.91203709680001,79.858926811691674,214.62162450673,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace",null,null,null,null,null,null,null,{"$f":"R107+S107","v":0}]

{"sheet":"Max X+1","index":83,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+1",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+1"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":26216.655138186241},{"$f":"L107","v":12876.84830910836},13339.806829077876,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+0'!P107*106/206","v":110.43636989181252},{"$f":"'Max X+0'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+0'!C6","v":16.5},{"$f":"'Max X+0'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+0'!P107*100/206","v":104.18525461491748},{"$f":"'Max X+0'!G6*W6","v":0},{"$f":"'Max X+0'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+0'!I6","v":13.200000000000001},{"$f":"'Max X+0'!J6","v":8.1},{"$f":"L6+M6","v":223.36998013080915},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":114.19194111063619},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":109.17803902017295},{"$f":"B6*A6","v":0.14442878117633604},{"$f":"F6*H6","v":0.10721559474454108},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L6","v":124.74175609412501},{"$f":"'Max X+0'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+0'!C7","v":11},{"$f":"'Max X+0'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+0'!M6","v":97.005324081100014},{"$f":"'Max X+0'!G7*W7","v":0},{"$f":"'Max X+0'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+0'!I7","v":11},{"$f":"'Max X+0'!J7","v":9.9},{"$f":"L7+M7","v":226.61652076261288},128.52504178094316,98.091478981669738,1.6714313181878635E-2,1.3845099430273613E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L7","v":139.7817771798},{"$f":"'Max X+0'!B8*U8","v":8.45861E-5},{"$f":"'Max X+0'!C8","v":13.200000000000001},{"$f":"'Max X+0'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+0'!M7","v":135.08087482989998},{"$f":"'Max X+0'!G8*W8","v":0},{"$f":"'Max X+0'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+0'!I8","v":14.3},{"$f":"'Max X+0'!J8","v":8.1},280.74191611589822,139.46995358441728,141.27196253148091,1.1823595382708281E-2,8.9122984190897255E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L8","v":125.68934215139998},{"$f":"'Max X+0'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+0'!C9","v":11},{"$f":"'Max X+0'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+0'!M8","v":120.192478565},{"$f":"'Max X+0'!G9*W9","v":0},{"$f":"'Max X+0'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+0'!I9","v":11},{"$f":"'Max X+0'!J9","v":7.2},251.66172946609686,127.67535930321041,123.98637016288644,1.3982848189570187E-2,6.1084021135506678E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L9","v":154.98297886092499},{"$f":"'Max X+0'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+0'!C10","v":11},{"$f":"'Max X+0'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+0'!M9","v":138.79313905250001},{"$f":"'Max X+0'!G10*W10","v":0},{"$f":"'Max X+0'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+0'!I10","v":11},{"$f":"'Max X+0'!J10","v":8.1},299.55886125609379,157.87228850700231,141.68657274909145,1.0690353922677337E-2,6.5663034085737745E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L10","v":159.88917051679999},{"$f":"'Max X+0'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+0'!C11","v":12.100000000000001},{"$f":"'Max X+0'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+0'!M10","v":133.89380239000002},{"$f":"'Max X+0'!G11*W11","v":0},{"$f":"'Max X+0'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+0'!I11","v":12.100000000000001},{"$f":"'Max X+0'!J11","v":10.8},299.0707874168703,163.88342130195113,135.18736611491914,5.7492148488578355E-3,6.4362750808873012E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L11","v":171.99395913999999},{"$f":"'Max X+0'!B12*U12","v":3.021E-5},{"$f":"'Max X+0'!C12","v":4.4000000000000004},{"$f":"'Max X+0'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+0'!M11","v":172.29178002999998},{"$f":"'Max X+0'!G12*W12","v":0},{"$f":"'Max X+0'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+0'!I12","v":3.3000000000000003},{"$f":"'Max X+0'!J12","v":0.9},344.77210567329683,170.08876320249436,174.68334247080247,5.1959375056193999E-3,8.4375591975191754E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L12","v":165.09495493},{"$f":"'Max X+0'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+0'!C13","v":5.5},{"$f":"'Max X+0'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+0'!M12","v":144.39304590500001},{"$f":"'Max X+0'!G13*W13","v":0},{"$f":"'Max X+0'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+0'!I13","v":5.5},{"$f":"'Max X+0'!J13","v":2.7},315.07509528714195,167.88923726796708,147.18585801917487,5.7176620329435542E-3,7.1878858251508996E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L13","v":188.79355834260002},{"$f":"'Max X+0'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+0'!C14","v":4.4000000000000004},{"$f":"'Max X+0'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+0'!M13","v":184.79094004000001},{"$f":"'Max X+0'!G14*W14","v":0},{"$f":"'Max X+0'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+0'!I14","v":4.4000000000000004},{"$f":"'Max X+0'!J14","v":2.7},376.96660672025968,190.48513767791405,186.48146904234562,8.4206646859758174E-3,9.4709976544001002E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L14","v":169.69250678000003},{"$f":"'Max X+0'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+0'!C15","v":3.3000000000000003},{"$f":"'Max X+0'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+0'!M14","v":156.69205586250001},{"$f":"'Max X+0'!G15*W15","v":0},{"$f":"'Max X+0'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+0'!I15","v":3.3000000000000003},{"$f":"'Max X+0'!J15","v":2.7},326.66642456841515,169.38269728041436,157.28372728800079,9.8094995856848489E-3,8.3285744992315329E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L15","v":179.68959465},{"$f":"'Max X+0'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+0'!C16","v":5.5},{"$f":"'Max X+0'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+0'!M15","v":170.59096407500002},{"$f":"'Max X+0'!G16*W16","v":0},{"$f":"'Max X+0'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+0'!I16","v":5.5},{"$f":"'Max X+0'!J16","v":2.7},355.8580888779245,182.47679176638121,173.38129711154332,1.2802883618812501E-2,9.6669634567200617E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L16","v":200.78589250000002},{"$f":"'Max X+0'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+0'!C17","v":6.6000000000000005},{"$f":"'Max X+0'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+0'!M16","v":198.78889317000002},{"$f":"'Max X+0'!G17*W17","v":0},{"$f":"'Max X+0'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+0'!I17","v":6.6000000000000005},{"$f":"'Max X+0'!J17","v":2.7},406.44569642781653,203.769106799387,202.6765896284295,1.6785700613000006E-2,1.2303541570524225E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L17","v":208.9827784},{"$f":"'Max X+0'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+0'!C18","v":6.6000000000000005},{"$f":"'Max X+0'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+0'!M17","v":206.88743582250001},{"$f":"'Max X+0'!G18*W18","v":0},{"$f":"'Max X+0'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+0'!I18","v":6.6000000000000005},{"$f":"'Max X+0'!J18","v":2.7},421.83642635552292,211.06304336210113,210.77338299342176,1.973503789886992E-2,1.4052829078243316E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L18","v":208.0805466372},{"$f":"'Max X+0'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+0'!C19","v":2.2000000000000002},{"$f":"'Max X+0'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+0'!M18","v":220.88526027500001},{"$f":"'Max X+0'!G19*W19","v":0},{"$f":"'Max X+0'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+0'!I19","v":2.2000000000000002},{"$f":"'Max X+0'!J19","v":1.8},426.12663196225981,204.85819841714817,221.26843354511161,2.2348220051805555E-2,1.6826729888385111E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L19","v":217.77626420772498},{"$f":"'Max X+0'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+0'!C20","v":4.4000000000000004},{"$f":"'Max X+0'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+0'!M19","v":202.38461192279999},{"$f":"'Max X+0'!G20*W20","v":0},{"$f":"'Max X+0'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+0'!I20","v":4.4000000000000004},{"$f":"'Max X+0'!J20","v":1.8},425.31624812980601,220.34883434536567,204.96741378444031,2.7429862359305661E-2,1.7198138359669733E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L20","v":212.57354959174998},{"$f":"'Max X+0'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+0'!C21","v":4.4000000000000004},{"$f":"'Max X+0'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+0'!M20","v":205.5827495675},{"$f":"'Max X+0'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+0'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+0'!I21","v":4.4000000000000004},{"$f":"'Max X+0'!J21","v":0},425.10379337769984,215.14060652670719,209.96318685099268,3.294306504278495E-2,1.9562716507315267E-2,7.3352589077965089E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L21","v":215.56699084684999},{"$f":"'Max X+0'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+0'!C22","v":6.6000000000000005},{"$f":"'Max X+0'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+0'!M21","v":189.38239588408334},{"$f":"'Max X+0'!G22*W22","v":1.7791249},{"$f":"'Max X+0'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+0'!I22","v":6.6000000000000005},{"$f":"'Max X+0'!J22","v":9},406.38687656966448,219.42445501731919,186.96242155234529,4.2535829530794031E-2,1.9974331738050563E-2,0.33693493613903019,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L22","v":191.86290370840001},{"$f":"'Max X+0'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+0'!C23","v":6.6000000000000005},{"$f":"'Max X+0'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+0'!M22","v":170.58175353429999},{"$f":"'Max X+0'!G23*W23","v":3.2182024},{"$f":"'Max X+0'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+0'!I23","v":6.6000000000000005},{"$f":"'Max X+0'!J23","v":7.2},362.97544150074748,193.01339705474805,169.9620444459994,4.950665365194365E-2,1.9709088300598275E-2,0.54896660862029278,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L23","v":161.158714976},{"$f":"'Max X+0'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+0'!C24","v":11},{"$f":"'Max X+0'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+0'!M23","v":165.38082028945001},{"$f":"'Max X+0'!G24*W24","v":5.5787578},{"$f":"'Max X+0'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+0'!I24","v":11},{"$f":"'Max X+0'!J24","v":7.2},334.96440251110977,165.8043378660403,169.16006464506947,5.4377109959683076E-2,2.0755644380569083E-2,0.92261954116016753,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L24","v":192.6365662808},{"$f":"'Max X+0'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+0'!C25","v":9.9},{"$f":"'Max X+0'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+0'!M24","v":168.77929214937501},{"$f":"'Max X+0'!G25*W25","v":10.969364000000001},{"$f":"'Max X+0'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+0'!I25","v":9.9},{"$f":"'Max X+0'!J25","v":8.1},365.8108959328157,195.25442021204992,170.5564757207658,8.2146068750091422E-2,2.2816428609213259E-2,1.851401491248837,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L25","v":171.62793327930001},{"$f":"'Max X+0'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+0'!C26","v":8.8000000000000007},{"$f":"'Max X+0'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+0'!M25","v":168.77742410500002},{"$f":"'Max X+0'!G26*W26","v":16.918083000000003},{"$f":"'Max X+0'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+0'!I26","v":8.8000000000000007},{"$f":"'Max X+0'!J26","v":8.1},343.49579480808052,174.04268219650243,169.45311261157806,8.5251082797572209E-2,2.4311493421977495E-2,2.8553904695345915,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L26","v":153.42499523092499},{"$f":"'Max X+0'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+0'!C27","v":7.7000000000000011},{"$f":"'Max X+0'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+0'!M26","v":138.68012183140002},{"$f":"'Max X+0'!G27*W27","v":23.547923000000001},{"$f":"'Max X+0'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+0'!I27","v":8.8000000000000007},{"$f":"'Max X+0'!J27","v":7.2},295.00339519741362,154.74450491129568,140.25889028611797,8.0490319629282353E-2,2.1231545282052303E-2,3.2656288305164267,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L27","v":145.32445425199998},{"$f":"'Max X+0'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+0'!C28","v":12.100000000000001},{"$f":"'Max X+0'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+0'!M27","v":138.57902567675004},{"$f":"'Max X+0'!G28*W28","v":34.556976999999996},{"$f":"'Max X+0'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+0'!I28","v":12.100000000000001},{"$f":"'Max X+0'!J28","v":8.1},292.70480101665271,150.14818066858848,142.55662034806423,7.627358341149848E-2,2.2405328685818193E-2,4.7888722029938595,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L28","v":164.81602395199999},{"$f":"'Max X+0'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+0'!C29","v":11},{"$f":"'Max X+0'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+0'!M28","v":134.978820041175},{"$f":"'Max X+0'!G29*W29","v":40.106380999999999},{"$f":"'Max X+0'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+0'!I29","v":11},{"$f":"'Max X+0'!J29","v":7.2},302.78668394816043,164.03089713489288,138.75578681326752,8.5126817107112188E-2,2.3033227907461738E-2,5.4135119835018006,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L29","v":126.234405008},{"$f":"'Max X+0'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+0'!C30","v":15.400000000000002},{"$f":"'Max X+0'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+0'!M29","v":133.77781637425002},{"$f":"'Max X+0'!G30*W30","v":52.609592000000006},{"$f":"'Max X+0'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+0'!I30","v":15.400000000000002},{"$f":"'Max X+0'!J30","v":6.3},276.32373757915815,133.4701107390982,142.85362684005995,6.4294268901776835E-2,2.4189534190076006E-2,7.0379963381002133,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L30","v":113.24601160830001},{"$f":"'Max X+0'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+0'!C31","v":15.400000000000002},{"$f":"'Max X+0'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+0'!M30","v":103.08300303985001},{"$f":"'Max X+0'!G31*W31","v":63.382452000000008},{"$f":"'Max X+0'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+0'!I31","v":16.5},{"$f":"'Max X+0'!J31","v":7.2},231.95233188272806,119.58907222994436,112.36325965278371,5.6939378355629809E-2,1.9743387066294509E-2,6.5336534921891483,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L31","v":132.33664799695001},{"$f":"'Max X+0'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+0'!C32","v":14.3},{"$f":"'Max X+0'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+0'!M31","v":119.27893180725},{"$f":"'Max X+0'!G32*W32","v":69.950769000000008},{"$f":"'Max X+0'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+0'!I32","v":14.3},{"$f":"'Max X+0'!J32","v":8.1},259.42558870595326,133.97099327479083,125.45459543116245,6.5654722159182624E-2,2.4336376087567887E-2,8.3436530054156997,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L32","v":106.64790750762501},{"$f":"'Max X+0'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+0'!C33","v":16.5},{"$f":"'Max X+0'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+0'!M32","v":106.1795970875},{"$f":"'Max X+0'!G33*W33","v":87.890810000000002},{"$f":"'Max X+0'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+0'!I33","v":16.5},{"$f":"'Max X+0'!J33","v":9.9},222.35181947713494,109.59537759286795,112.75644188426698,5.2529914757057525E-2,2.3155203233024158E-2,9.3322107934940153,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L33","v":105.94926687877501},{"$f":"'Max X+0'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+0'!C34","v":16.5},{"$f":"'Max X+0'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+0'!M33","v":108.57775626585},{"$f":"'Max X+0'!G34*W34","v":100.88774500000001},{"$f":"'Max X+0'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+0'!I34","v":16.5},{"$f":"'Max X+0'!J34","v":8.1},225.84903626835805,108.89671893746686,116.95231733089119,5.2547941308154947E-2,2.543893495880931E-2,10.954164986821228,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L34","v":105.948914814475},{"$f":"'Max X+0'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+0'!C35","v":23.1},{"$f":"'Max X+0'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+0'!M34","v":107.376805059825},{"$f":"'Max X+0'!G35*W35","v":117.06576000000001},{"$f":"'Max X+0'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+0'!I35","v":20.900000000000002},{"$f":"'Max X+0'!J35","v":11.700000000000001},228.44449284553872,111.89478727264829,116.54970557289045,5.412754182672936E-2,2.7099486934565854E-2,12.570147290700261,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L35","v":136.93307427459999},{"$f":"'Max X+0'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+0'!C36","v":22},{"$f":"'Max X+0'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+0'!M35","v":125.1707242129},{"$f":"'Max X+0'!G36*W36","v":115.5735},{"$f":"'Max X+0'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+0'!I36","v":22},{"$f":"'Max X+0'!J36","v":10.8},280.79592773237039,144.45936776401265,136.33655996835773,7.3706510587316962E-2,3.4164244542269871E-2,14.466418694819597,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L36","v":131.5332549323},{"$f":"'Max X+0'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+0'!C37","v":18.700000000000003},{"$f":"'Max X+0'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+0'!M36","v":134.166428235475},{"$f":"'Max X+0'!G37*W37","v":121.35984000000001},{"$f":"'Max X+0'!H37*V37","v":2.960827E-4},{"$f":"'Max X+0'!I37","v":18.700000000000003},{"$f":"'Max X+0'!J37","v":11.700000000000001},277.78452220235965,136.65781832520599,141.12670387715369,7.5436607093978508E-2,3.972435832131567E-2,16.282416264028729,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L37","v":123.13232494974999},{"$f":"'Max X+0'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+0'!C38","v":22},{"$f":"'Max X+0'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+0'!M37","v":137.96121316630001},{"$f":"'Max X+0'!G38*W38","v":116.75586999999999},{"$f":"'Max X+0'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+0'!I38","v":20.900000000000002},{"$f":"'Max X+0'!J38","v":12.6},277.7740039390734,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":131.55726672591908},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":146.21673721315432},7.505822383091329E-2,{"$f":"F38*H38","v":4.4475953145703441E-2},{"$f":"G38*F38/1000","v":16.10778146948681},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L38","v":149.41405011182499},{"$f":"'Max X+0'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+0'!C39","v":18.700000000000003},{"$f":"'Max X+0'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+0'!M38","v":163.25003108062501},{"$f":"'Max X+0'!G39*W39","v":103.97114000000001},{"$f":"'Max X+0'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+0'!I39","v":17.600000000000001},{"$f":"'Max X+0'!J39","v":12.6},324.51037146194824,156.31764879049652,168.19272267145175,9.6401321328490275E-2,5.7308409173255505E-2,16.973291836488013,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L39","v":134.9174149344},{"$f":"'Max X+0'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+0'!C40","v":16.5},{"$f":"'Max X+0'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+0'!M39","v":126.9571722843},{"$f":"'Max X+0'!G40*W40","v":99.947609999999997},{"$f":"'Max X+0'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+0'!I40","v":15.400000000000002},{"$f":"'Max X+0'!J40","v":13.5},268.43398043416181,139.62552279439507,128.80845763976674,9.1892140004952522E-2,4.8714644533258848E-2,12.689065942174025,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L40","v":131.713500404775},{"$f":"'Max X+0'!B41*U41","v":7.206453E-4},{"$f":"'Max X+0'!C41","v":16.5},{"$f":"'Max X+0'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+0'!M40","v":133.8493503757},{"$f":"'Max X+0'!G41*W41","v":86.607870999999989},{"$f":"'Max X+0'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+0'!I41","v":15.400000000000002},{"$f":"'Max X+0'!J41","v":13.5},273.01177176584383,137.31858168976174,135.69319007608209,9.4918715013249208E-2,5.6160299617909359E-2,11.592407270772426,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L41","v":145.59910965799997},{"$f":"'Max X+0'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+0'!C42","v":18.700000000000003},{"$f":"'Max X+0'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+0'!M41","v":152.83664365782499},{"$f":"'Max X+0'!G42*W42","v":76.329595999999981},{"$f":"'Max X+0'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+0'!I42","v":17.600000000000001},{"$f":"'Max X+0'!J42","v":13.5},311.15412099595937,154.28770879441888,156.8664122015405,0.11140086358108377,7.023145628448281E-2,11.665959264397742,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L42","v":157.68599704549999},{"$f":"'Max X+0'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+0'!C43","v":13.200000000000001},{"$f":"'Max X+0'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+0'!M42","v":161.02785539925},{"$f":"'Max X+0'!G43*W43","v":61.544811999999993},{"$f":"'Max X+0'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+0'!I43","v":13.200000000000001},{"$f":"'Max X+0'!J43","v":13.5},322.40396547766619,161.75707118852165,160.64689428914454,0.12892585697831732,8.0961110105461503E-2,9.9104290873100247,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L43","v":164.06918218799998},{"$f":"'Max X+0'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+0'!C44","v":14.3},{"$f":"'Max X+0'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+0'!M43","v":176.61100846214998},{"$f":"'Max X+0'!G44*W44","v":48.929062000000002},{"$f":"'Max X+0'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+0'!I44","v":13.200000000000001},{"$f":"'Max X+0'!J44","v":13.5},345.4385098468664,169.22464073316596,176.21386911370047,0.14454145483404737,9.7139348449490306E-2,8.6414109829270611,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L44","v":154.16873417370002},{"$f":"'Max X+0'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+0'!C45","v":11},{"$f":"'Max X+0'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+0'!M44","v":177.60209668029998},{"$f":"'Max X+0'!G45*W45","v":39.707878000000008},{"$f":"'Max X+0'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+0'!I45","v":11},{"$f":"'Max X+0'!J45","v":2.7},343.61640993030272,157.82103328428533,185.79537664601739,0.14770088941469242,0.1067200342826122,7.0522023875255577,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L45","v":174.636173967275},{"$f":"'Max X+0'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+0'!C46","v":13.200000000000001},{"$f":"'Max X+0'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+0'!M45","v":198.18583014000001},{"$f":"'Max X+0'!G46*W46","v":30.428657000000001},{"$f":"'Max X+0'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+0'!I46","v":13.200000000000001},{"$f":"'Max X+0'!J46","v":4.5},387.20809773673705,180.45230464781295,206.75579308892407,0.18386931946205529,0.13003705107592339,6.0305286475903221,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L46","v":201.79363733299999},{"$f":"'Max X+0'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+0'!C47","v":15.400000000000002},{"$f":"'Max X+0'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+0'!M46","v":213.565491920125},{"$f":"'Max X+0'!G47*W47","v":19.833918999999998},{"$f":"'Max X+0'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+0'!I47","v":15.400000000000002},{"$f":"'Max X+0'!J47","v":7.2},430.4701230726036,208.85768379127302,221.61243928133058,0.23595354172698155,0.15305263879444744,4.2358406679389136,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L47","v":177.10122216625001},{"$f":"'Max X+0'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+0'!C48","v":9.9},{"$f":"'Max X+0'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+0'!M47","v":200.06240236480002},{"$f":"'Max X+0'!G48*W48","v":12.969103},{"$f":"'Max X+0'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+0'!I48","v":8.8000000000000007},{"$f":"'Max X+0'!J48","v":7.2},381.9752275391989,180.46941672757532,201.50581081162358,0.2318054386746804,0.15659155317648102,2.5946299026965352,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L48","v":201.34084042845001},{"$f":"'Max X+0'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+0'!C49","v":12.100000000000001},{"$f":"'Max X+0'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+0'!M48","v":237.41527960220003},{"$f":"'Max X+0'!G49*W49","v":7.610276100000001},{"$f":"'Max X+0'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+0'!I49","v":12.100000000000001},{"$f":"'Max X+0'!J49","v":7.2},448.05575417548266,205.94387140687644,242.11188276860622,0.29696902157357313,0.20339683359380542,1.8067958281314407,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L49","v":229.56813474250001},{"$f":"'Max X+0'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+0'!C50","v":12.100000000000001},{"$f":"'Max X+0'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+0'!M49","v":240.69781565530002},{"$f":"'Max X+0'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+0'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+0'!I50","v":12.100000000000001},{"$f":"'Max X+0'!J50","v":6.3},481.25772897345479,234.98602082051042,246.27170815294437,0.38211392198957744,0.22610750235562196,1.1434697541048651,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L50","v":217.44712806699999},{"$f":"'Max X+0'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+0'!C51","v":11},{"$f":"'Max X+0'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+0'!M50","v":255.56515418124999},{"$f":"'Max X+0'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+0'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+0'!I51","v":11},{"$f":"'Max X+0'!J51","v":6.3},480.84229420924316,220.84073351870612,260.00156069053702,0.40639454829389865,0.26359349071295746,0.64657917560916167,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L51","v":248.34211092500001},{"$f":"'Max X+0'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+0'!C52","v":8.8000000000000007},{"$f":"'Max X+0'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+0'!M51","v":290.40501558170001},{"$f":"'Max X+0'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+0'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+0'!I52","v":8.8000000000000007},{"$f":"'Max X+0'!J52","v":5.4},544.70334437181077,251.22732633806365,293.47601803374715,0.51478458693634643,0.32899754795288488,0.42452386746685578,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L52","v":264.85690418240006},{"$f":"'Max X+0'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+0'!C53","v":5.5},{"$f":"'Max X+0'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+0'!M52","v":275.09185334880004},{"$f":"'Max X+0'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+0'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+0'!I53","v":6.6000000000000005},{"$f":"'Max X+0'!J53","v":5.4},541.20291943787015,265.25362148228874,275.94929795558141,0.60328270011134399,0.34255539321865242,0.22131975055869582,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L53","v":260.40778020300002},{"$f":"'Max X+0'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+0'!C54","v":5.5},{"$f":"'Max X+0'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+0'!M53","v":276.85631374620004},{"$f":"'Max X+0'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+0'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+0'!I54","v":5.5},{"$f":"'Max X+0'!J54","v":3.6},539.13349999696584,260.75601721666789,278.3774827802979,0.65176298633211915,0.37883096590212612,0.21155460539028625,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L54","v":251.371783325975},{"$f":"'Max X+0'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+0'!C55","v":6.6000000000000005},{"$f":"'Max X+0'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+0'!M54","v":277.52234075439998},{"$f":"'Max X+0'!G55*W55","v":1.0189424},{"$f":"'Max X+0'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+0'!I55","v":6.6000000000000005},{"$f":"'Max X+0'!J55","v":3.6},530.17979195659598,250.07453913264649,280.10525282394951,0.6972441933285497,0.41708793045045223,0.2827792799419061,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L55","v":268.65108566400005},{"$f":"'Max X+0'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+0'!C56","v":3.3000000000000003},{"$f":"'Max X+0'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+0'!M55","v":270.59722318190001},{"$f":"'Max X+0'!G56*W56","v":0},{"$f":"'Max X+0'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+0'!I56","v":3.3000000000000003},{"$f":"'Max X+0'!J56","v":3.6},536.46818308136699,266.61757639501212,269.85060668635492,0.83350926898795663,0.44661649554504429,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L56","v":212.13604964550001},{"$f":"'Max X+0'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+0'!C57","v":3.3000000000000003},{"$f":"'Max X+0'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+0'!M56","v":223.33029149440003},{"$f":"'Max X+0'!G57*W57","v":0},{"$f":"'Max X+0'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+0'!I57","v":3.3000000000000003},{"$f":"'Max X+0'!J57","v":3.6},435.52102604150821,212.89570162589419,222.62532441561405,0.7403480196058051,0.40496707878599697,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L57","v":199.805496372975},{"$f":"'Max X+0'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+0'!C58","v":3.3000000000000003},{"$f":"'Max X+0'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+0'!M57","v":225.29019191175001},{"$f":"'Max X+0'!G58*W58","v":0},{"$f":"'Max X+0'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+0'!I58","v":3.3000000000000003},{"$f":"'Max X+0'!J58","v":3.6},424.16035381257313,199.61936467454882,224.54098913802429,0.78613169842620001,0.4492027737257433,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L58","v":174.91146515125001},{"$f":"'Max X+0'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+0'!C59","v":3.3000000000000003},{"$f":"'Max X+0'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+0'!M58","v":183.33312512780003},{"$f":"'Max X+0'!G59*W59","v":0},{"$f":"'Max X+0'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+0'!I59","v":3.3000000000000003},{"$f":"'Max X+0'!J59","v":3.6},358.26775633771877,175.63698013631731,182.63077620140146,0.77448501493272037,0.4023489263985992,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L59","v":178.71183935805001},{"$f":"'Max X+0'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+0'!C60","v":5.5},{"$f":"'Max X+0'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+0'!M59","v":199.26107340000001},{"$f":"'Max X+0'!G60*W60","v":0},{"$f":"'Max X+0'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+0'!I60","v":5.5},{"$f":"'Max X+0'!J60","v":2.7},381.30505615036361,179.72601056526099,201.57904558510262,0.88582879278901838,0.48202781489740287,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L60","v":163.0970075125},{"$f":"'Max X+0'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+0'!C61","v":5.5},{"$f":"'Max X+0'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+0'!M60","v":167.40085234862502},{"$f":"'Max X+0'!G61*W61","v":0},{"$f":"'Max X+0'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+0'!I61","v":5.5},{"$f":"'Max X+0'!J61","v":2.7},334.75223695340821,164.99842434573864,169.7538126076696,0.89858316676137795,0.44703974095543858,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L61","v":162.91297029875003},{"$f":"'Max X+0'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+0'!C62","v":4.4000000000000004},{"$f":"'Max X+0'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+0'!M61","v":158.38340594680002},{"$f":"'Max X+0'!G62*W62","v":0},{"$f":"'Max X+0'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+0'!I62","v":4.4000000000000004},{"$f":"'Max X+0'!J62","v":2.7},324.13437076749813,164.51851287262812,159.61585789486998,0.99445742612188748,0.46754805193006249,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L62","v":158.641636675},{"$f":"'Max X+0'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+0'!C63","v":4.4000000000000004},{"$f":"'Max X+0'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+0'!M62","v":144.27786378550002},{"$f":"'Max X+0'!G63*W63","v":0},{"$f":"'Max X+0'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+0'!I63","v":3.3000000000000003},{"$f":"'Max X+0'!J63","v":2.7},303.67364031846341,159.26733594051368,144.40630437794977,1.0743007344863371,0.47155940755028214,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L63","v":149.69099118747502},{"$f":"'Max X+0'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+0'!C64","v":2.2000000000000002},{"$f":"'Max X+0'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+0'!M63","v":136.15549605640001},{"$f":"'Max X+0'!G64*W64","v":0},{"$f":"'Max X+0'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+0'!I64","v":2.2000000000000002},{"$f":"'Max X+0'!J64","v":2.7},283.22379935040124,148.06163000558425,135.16216934481702,1.1293611818907749,0.49332671158300079,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L64","v":160.2777720622},{"$f":"'Max X+0'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+0'!C65","v":3.3000000000000003},{"$f":"'Max X+0'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+0'!M64","v":136.99999017175},{"$f":"'Max X+0'!G65*W65","v":0},{"$f":"'Max X+0'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+0'!I65","v":3.3000000000000003},{"$f":"'Max X+0'!J65","v":1.8},298.37396835823449,160.42508712904848,137.94888122918604,1.3526849331515327,0.55110894256396481,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L65","v":147.25937453700001},{"$f":"'Max X+0'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+0'!C66","v":2.2000000000000002},{"$f":"'Max X+0'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+0'!M65","v":138.94486832460001},{"$f":"'Max X+0'!G66*W66","v":0},{"$f":"'Max X+0'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+0'!I66","v":2.2000000000000002},{"$f":"'Max X+0'!J66","v":1.8},284.98763335162255,146.26408576732373,138.72354758429879,1.3952887696762586,0.62132074030119211,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L66","v":138.08296915157499},{"$f":"'Max X+0'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+0'!C67","v":3.3000000000000003},{"$f":"'Max X+0'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+0'!M66","v":124.841036625},{"$f":"'Max X+0'!G67*W67","v":0},{"$f":"'Max X+0'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+0'!I67","v":3.3000000000000003},{"$f":"'Max X+0'!J67","v":1.8},263.83109456743307,138.11145892434621,125.71963564308685,1.4715102272287652,0.62140098191314774,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L67","v":121.2105380295},{"$f":"'Max X+0'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+0'!C68","v":2.2000000000000002},{"$f":"'Max X+0'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+0'!M67","v":116.9226056123},{"$f":"'Max X+0'!G68*W68","v":0},{"$f":"'Max X+0'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+0'!I68","v":2.2000000000000002},{"$f":"'Max X+0'!J68","v":1.8},236.83471575865983,120.160776935146,116.67393882351382,1.4497610943540047,0.64866678878619377,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L68","v":112.04844256675001},{"$f":"'Max X+0'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+0'!C69","v":2.2000000000000002},{"$f":"'Max X+0'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+0'!M68","v":102.82857346622501},{"$f":"'Max X+0'!G69*W69","v":0},{"$f":"'Max X+0'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+0'!I69","v":2.2000000000000002},{"$f":"'Max X+0'!J69","v":2.7},213.54511429957796,111.8530675824271,101.69204671715086,1.4953749843229065,0.63652674907414408,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L69","v":112.79192573},{"$f":"'Max X+0'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+0'!C70","v":0},{"$f":"'Max X+0'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+0'!M69","v":131.67670687462501},{"$f":"'Max X+0'!G70*W70","v":0},{"$f":"'Max X+0'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+0'!I70","v":0},{"$f":"'Max X+0'!J70","v":0},241.8889056008349,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":111.12281603730518},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":130.76608956352973},1.6691096926948108,{"$f":"F70*H70","v":0.9106173110952871},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L70","v":113.298214935},{"$f":"'Max X+0'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+0'!C71","v":0},{"$f":"'Max X+0'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+0'!M70","v":114.20471134749999},{"$f":"'Max X+0'!G71*W71","v":0},{"$f":"'Max X+0'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+0'!I71","v":0},{"$f":"'Max X+0'!J71","v":0},{"$f":"L71+M71","v":222.96733902042337},109.64585168975195,113.3214873306714,1.8523632452480525,0.88322401682858531,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L71","v":105.41791019525},{"$f":"'Max X+0'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+0'!C72","v":3.3000000000000003},{"$f":"'Max X+0'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+0'!M71","v":130.9791527088},{"$f":"'Max X+0'!G72*W72","v":0},{"$f":"'Max X+0'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+0'!I72","v":3.3000000000000003},{"$f":"'Max X+0'!J72","v":1.8},236.36131002086881,105.01607281948091,131.3452372013879,1.9018373757690894,1.1339155074120972,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L72","v":111.47941558799999},{"$f":"'Max X+0'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+0'!C73","v":2.2000000000000002},{"$f":"'Max X+0'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+0'!M72","v":130.37456123425},{"$f":"'Max X+0'!G73*W73","v":0},{"$f":"'Max X+0'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+0'!I73","v":2.2000000000000002},{"$f":"'Max X+0'!J73","v":1.8},240.07218326324227,110.56188001260556,129.51030325063672,2.2175355753944332,1.2642579836132606,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L73","v":118.91297394999999},{"$f":"'Max X+0'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+0'!C74","v":1.1000000000000001},{"$f":"'Max X+0'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+0'!M73","v":134.09088857387496},{"$f":"'Max X+0'!G74*W74","v":0},{"$f":"'Max X+0'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+0'!I74","v":1.1000000000000001},{"$f":"'Max X+0'!J74","v":1.8},248.44269523753451,116.50857778735224,131.93411745018227,2.604396162647741,1.4567711236926704,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L74","v":112.68130461499999},{"$f":"'Max X+0'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+0'!C75","v":1.1000000000000001},{"$f":"'Max X+0'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+0'!M74","v":134.81162412249998},{"$f":"'Max X+0'!G75*W75","v":0},{"$f":"'Max X+0'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+0'!I75","v":1.1000000000000001},{"$f":"'Max X+0'!J75","v":1.8},242.64011722824279,110.16904282312306,132.47107440511971,2.7122617918769079,1.6405497173802448,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L75","v":116.33564593224999},{"$f":"'Max X+0'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+0'!C76","v":1.1000000000000001},{"$f":"'Max X+0'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+0'!M75","v":133.64498869799999},{"$f":"'Max X+0'!G76*W76","v":0},{"$f":"'Max X+0'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+0'!I76","v":1.1000000000000001},{"$f":"'Max X+0'!J76","v":1.8},244.58465209526224,113.46101943482131,131.12363266044093,3.0746264974286621,1.821356037559031,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L76","v":107.2928178375},{"$f":"'Max X+0'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+0'!C77","v":2.2000000000000002},{"$f":"'Max X+0'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+0'!M76","v":118.65097385474999},{"$f":"'Max X+0'!G77*W77","v":0},{"$f":"'Max X+0'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+0'!I77","v":2.2000000000000002},{"$f":"'Max X+0'!J77","v":1.8},222.71814528924276,105.47774495418513,117.24040033505763,3.1150728833148711,1.810573519692374,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L77","v":105.1934286075},{"$f":"'Max X+0'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+0'!C78","v":1.1000000000000001},{"$f":"'Max X+0'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+0'!M77","v":140.23312827999999},{"$f":"'Max X+0'!G78*W78","v":0},{"$f":"'Max X+0'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+0'!I78","v":1.1000000000000001},{"$f":"'Max X+0'!J78","v":1.8},239.17102849479861,102.03397897690951,137.1370495178891,3.3594496305904733,2.3960787621108786,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L78","v":106.68704805749999},{"$f":"'Max X+0'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+0'!C79","v":1.1000000000000001},{"$f":"'Max X+0'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+0'!M78","v":121.181286896},{"$f":"'Max X+0'!G79*W79","v":0},{"$f":"'Max X+0'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+0'!I79","v":1.1000000000000001},{"$f":"'Max X+0'!J79","v":1.8},220.40413971553625,102.24009565665807,118.16404405887816,3.7469524008419182,2.3172428371218436,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L79","v":99.647419327999998},{"$f":"'Max X+0'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+0'!C80","v":1.1000000000000001},{"$f":"'Max X+0'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+0'!M79","v":107.1965670475},{"$f":"'Max X+0'!G80*W80","v":0},{"$f":"'Max X+0'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+0'!I80","v":1.1000000000000001},{"$f":"'Max X+0'!J80","v":1.8},200.21148549869937,96.007391753517396,104.20409374518198,3.8400275744825936,2.2924733023180197,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L80","v":95.38492147174999},{"$f":"'Max X+0'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+0'!C81","v":2.2000000000000002},{"$f":"'Max X+0'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+0'!M80","v":105.968959027},{"$f":"'Max X+0'!G81*W81","v":0},{"$f":"'Max X+0'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+0'!I81","v":2.2000000000000002},{"$f":"'Max X+0'!J81","v":1.8},196.49472391928691,92.663965957864278,103.83075796142263,4.0209555138857045,2.5382010655773648,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L81","v":90.3795809545},{"$f":"'Max X+0'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+0'!C82","v":1.1000000000000001},{"$f":"'Max X+0'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+0'!M81","v":116.54967543725},{"$f":"'Max X+0'!G82*W82","v":0},{"$f":"'Max X+0'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+0'!I82","v":1.1000000000000001},{"$f":"'Max X+0'!J82","v":1.8},199.13012633059657,86.4144724234271,112.71565390716945,4.1651085310728932,3.1340215300805427,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L82","v":80.328892024999988},{"$f":"'Max X+0'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+0'!C83","v":1.1000000000000001},{"$f":"'Max X+0'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+0'!M82","v":91.745449382499999},{"$f":"'Max X+0'!G83*W83","v":0},{"$f":"'Max X+0'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+0'!I83","v":1.1000000000000001},{"$f":"'Max X+0'!J83","v":1.8},164.74083062034663,76.473067449614774,88.26776317073184,4.0558245753852056,2.7776862117681511,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L83","v":79.958820322999983},{"$f":"'Max X+0'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+0'!C84","v":0},{"$f":"'Max X+0'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+0'!M83","v":97.24212291424999},{"$f":"'Max X+0'!G84*W84","v":0},{"$f":"'Max X+0'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+0'!I84","v":0},{"$f":"'Max X+0'!J84","v":0.9},168.53660363390225,75.519659699828537,93.016943934073694,4.4391606231714507,3.3251789801762963,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L84","v":78.391998903499996},{"$f":"'Max X+0'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+0'!C85","v":3.3000000000000003},{"$f":"'Max X+0'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+0'!M84","v":89.885684898999997},{"$f":"'Max X+0'!G85*W85","v":0},{"$f":"'Max X+0'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+0'!I85","v":3.3000000000000003},{"$f":"'Max X+0'!J85","v":0.9},165.6958238492503,76.892004052823424,88.803819796426865,4.7999948506765664,3.4818651025731242,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L85","v":59.626159619999996},{"$f":"'Max X+0'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+0'!C86","v":0},{"$f":"'Max X+0'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+0'!M85","v":82.184862863999996},{"$f":"'Max X+0'!G86*W86","v":0},{"$f":"'Max X+0'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+0'!I86","v":0},{"$f":"'Max X+0'!J86","v":0},134.15944631828339,55.59051953969584,78.568926778587553,4.035640080304157,3.6159360854124385,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L86","v":55.006739889750001},{"$f":"'Max X+0'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+0'!C87","v":0},{"$f":"'Max X+0'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+0'!M86","v":68.832173358000006},{"$f":"'Max X+0'!G87*W87","v":0},{"$f":"'Max X+0'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+0'!I87","v":0},{"$f":"'Max X+0'!J87","v":0},116.26775349690381,50.882441699697537,65.385311797206271,4.1242981900524649,3.446861560793729,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L87","v":43.476031567749999},{"$f":"'Max X+0'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+0'!C88","v":0},{"$f":"'Max X+0'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+0'!M87","v":58.895268501000004},{"$f":"'Max X+0'!G88*W88","v":0},{"$f":"'Max X+0'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+0'!I88","v":0},{"$f":"'Max X+0'!J88","v":0},95.390022076640761,39.855670761785383,55.534351314855378,3.6203608059646162,3.3609171861446261,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L88","v":33.918914974750003},{"$f":"'Max X+0'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+0'!C89","v":1.1000000000000001},{"$f":"'Max X+0'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+0'!M88","v":46.2037661715},{"$f":"'Max X+0'!G89*W89","v":0},{"$f":"'Max X+0'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+0'!I89","v":1.1000000000000001},{"$f":"'Max X+0'!J89","v":0},76.180988586808439,31.878879909170994,44.302108677637442,3.1400350655790086,3.0016574938625609,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L89","v":21.970780755750003},{"$f":"'Max X+0'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+0'!C90","v":0},{"$f":"'Max X+0'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+0'!M89","v":36.631305471000005},{"$f":"'Max X+0'!G90*W90","v":0},{"$f":"'Max X+0'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+0'!I90","v":0},{"$f":"'Max X+0'!J90","v":0},53.636634012843317,19.710131214743374,33.926502798099946,2.2606495410066283,2.7048026729000609,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L90","v":22.427663625000001},{"$f":"'Max X+0'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+0'!C91","v":0},{"$f":"'Max X+0'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+0'!M90","v":37.972619234749999},{"$f":"'Max X+0'!G91*W91","v":0},{"$f":"'Max X+0'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+0'!I91","v":0},{"$f":"'Max X+0'!J91","v":0},54.655663766518074,19.866503832954233,34.789159933563838,2.5611597920457672,3.1834593011861623,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L91","v":21.259284960000002},{"$f":"'Max X+0'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+0'!C92","v":0},{"$f":"'Max X+0'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+0'!M91","v":35.730409562250003},{"$f":"'Max X+0'!G92*W92","v":0},{"$f":"'Max X+0'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+0'!I92","v":0},{"$f":"'Max X+0'!J92","v":0},50.905566785669819,18.571147604520554,32.334419181149265,2.6881373554794497,3.3959903811007401,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L92","v":21.838866687500001},{"$f":"'Max X+0'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+0'!C93","v":0},{"$f":"'Max X+0'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+0'!M92","v":28.958565728},{"$f":"'Max X+0'!G93*W93","v":0},{"$f":"'Max X+0'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+0'!I93","v":0},{"$f":"'Max X+0'!J93","v":0},44.634083903714085,18.789883271332236,25.844200632381849,3.0489834161677649,3.1143650956181528,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L93","v":8.6038728750000004},{"$f":"'Max X+0'!B94*U94","v":0.1536841125},{"$f":"'Max X+0'!C94","v":0},{"$f":"'Max X+0'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+0'!M93","v":22.311361062500001},{"$f":"'Max X+0'!G94*W94","v":0},{"$f":"'Max X+0'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+0'!I94","v":0},{"$f":"'Max X+0'!J94","v":0},26.884320606812814,7.2815943081428021,19.60272629867001,1.3222785668571986,2.7086347638299921,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L94","v":13.5410542},{"$f":"'Max X+0'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+0'!C95","v":0},{"$f":"'Max X+0'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+0'!M94","v":25.479353817500002},{"$f":"'Max X+0'!G95*W95","v":0},{"$f":"'Max X+0'!H95*V95","v":0.1366584025},{"$f":"'Max X+0'!I95","v":0},{"$f":"'Max X+0'!J95","v":0},33.25431712830482,11.256931100236644,21.997386028068174,2.2841230997633564,3.4819677894318266,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L95","v":13.301098640000001},{"$f":"'Max X+0'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+0'!C96","v":0},{"$f":"'Max X+0'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+0'!M95","v":29.353614315000002},{"$f":"'Max X+0'!G96*W96","v":0},{"$f":"'Max X+0'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+0'!I96","v":0},{"$f":"'Max X+0'!J96","v":0},35.697424329213689,10.844676383450032,24.852747945763653,2.4564222565499692,4.5008663692363475,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L96","v":4.8919311150000002},{"$f":"'Max X+0'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+0'!C97","v":0},{"$f":"'Max X+0'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+0'!M96","v":3.3866695500000001},{"$f":"'Max X+0'!G97*W97","v":0},{"$f":"'Max X+0'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+0'!I97","v":0},{"$f":"'Max X+0'!J97","v":0},6.7126684975903839,3.9065082037560783,2.8061602938343055,0.98542291124392178,0.58050925616569471,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L97","v":0},{"$f":"'Max X+0'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+0'!C98","v":0},{"$f":"'Max X+0'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+0'!M97","v":2.4857697974999997},{"$f":"'Max X+0'!G98*W98","v":0},{"$f":"'Max X+0'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+0'!I98","v":0},{"$f":"'Max X+0'!J98","v":0},2.0113905913876091,0,2.0113905913876091,0,0.47437920611239054,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L98","v":0.78074109250000001},{"$f":"'Max X+0'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+0'!C99","v":0},{"$f":"'Max X+0'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+0'!M98","v":2.4274861574999997},{"$f":"'Max X+0'!G99*W99","v":0},{"$f":"'Max X+0'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+0'!I99","v":0},{"$f":"'Max X+0'!J99","v":0},2.5090557049830284,0.59503549769417308,1.9140202072888552,0.18570559480582696,0.5134659502111445,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L99","v":0.76214189750000005},{"$f":"'Max X+0'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+0'!C100","v":0},{"$f":"'Max X+0'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+0'!M99","v":2.36543496},{"$f":"'Max X+0'!G100*W100","v":0},{"$f":"'Max X+0'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+0'!I100","v":0},{"$f":"'Max X+0'!J100","v":0},2.3797029843594126,0.5661788372233727,1.8135241471360399,0.1959630602766273,0.55191081286396015,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L100","v":0},{"$f":"'Max X+0'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+0'!C101","v":0},{"$f":"'Max X+0'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+0'!M100","v":0.76667681750000005},{"$f":"'Max X+0'!G101*W101","v":0},{"$f":"'Max X+0'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+0'!I101","v":0},{"$f":"'Max X+0'!J101","v":0},0.57036030767781365,0,0.57036030767781365,0,0.19631650982218643,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L101","v":0},{"$f":"'Max X+0'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+0'!C102","v":0},{"$f":"'Max X+0'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+0'!M101","v":2.9757535099999997},{"$f":"'Max X+0'!G102*W102","v":0},{"$f":"'Max X+0'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+0'!I102","v":0},{"$f":"'Max X+0'!J102","v":0},2.1439777554360244,0,2.1439777554360244,0,0.83177575456397546,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L102","v":0},{"$f":"'Max X+0'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+0'!C103","v":0},{"$f":"'Max X+0'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+0'!M102","v":1.4409646149999999},{"$f":"'Max X+0'!G103*W103","v":0},{"$f":"'Max X+0'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+0'!I103","v":0},{"$f":"'Max X+0'!J103","v":0},1.0037168424404928,0,1.0037168424404928,0,0.43724777255950731,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L103","v":0},{"$f":"'Max X+0'!B104*U104","v":0.3379091575},{"$f":"'Max X+0'!C104","v":0},{"$f":"'Max X+0'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+0'!M103","v":0.69655898000000005},{"$f":"'Max X+0'!G104*W104","v":0},{"$f":"'Max X+0'!H104*V104","v":0.32755962},{"$f":"'Max X+0'!I104","v":0},{"$f":"'Max X+0'!J104","v":0},0.46839438520361243,0,0.46839438520361243,0,0.22816459479638762,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L104","v":0},{"$f":"'Max X+0'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+0'!C105","v":0},{"$f":"'Max X+0'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+0'!M104","v":0.67244038000000006},{"$f":"'Max X+0'!G105*W105","v":0},{"$f":"'Max X+0'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+0'!I105","v":0},{"$f":"'Max X+0'!J105","v":0},0.43601510999429427,0,0.43601510999429427,0,0.23642527000570582,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+0'!L105","v":0},{"$f":"'Max X+0'!B106*U106","v":0.95},{"$f":"'Max X+0'!C106","v":0},{"$f":"'Max X+0'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+0'!M105","v":0},{"$f":"'Max X+0'!G106*W106","v":0},{"$f":"'Max X+0'!H106*V106","v":0.95},{"$f":"'Max X+0'!I106","v":0},{"$f":"'Max X+0'!J106","v":0},0,0,0,0,0,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12784.824332795017},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":13217.426327803232},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":26216.655138186241},12876.84830910836,13339.806829077876,106.27602368665322,84.719498725346824,217.8079092388725,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":26216.655138186237},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+2","index":84,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+2",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":21}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+2"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":26638.415684449777},{"$f":"L107","v":13075.635807351746},13562.779877098008,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+1'!P107*106/206","v":112.0759144627208},{"$f":"'Max X+1'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+1'!C6","v":16.5},{"$f":"'Max X+1'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+1'!P107*100/206","v":105.73199477615169},{"$f":"'Max X+1'!G6*W6","v":0},{"$f":"'Max X+1'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+1'!I6","v":13.200000000000001},{"$f":"'Max X+1'!J6","v":8.1},{"$f":"L6+M6","v":226.5525289363656},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":115.82934148372003},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":110.72318745264559},{"$f":"B6*A6","v":0.1465729790007714},{"$f":"F6*H6","v":0.10880732350611047},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L6","v":114.19194111063619},{"$f":"'Max X+1'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+1'!C7","v":11},{"$f":"'Max X+1'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+1'!M6","v":109.17803902017295},{"$f":"'Max X+1'!G7*W7","v":0},{"$f":"'Max X+1'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+1'!I7","v":11},{"$f":"'Max X+1'!J7","v":9.9},{"$f":"L7+M7","v":228.23909694931956},117.97664038114246,110.26245656817709,1.5300729493736115E-2,1.5582451995860037E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L7","v":128.52504178094316},{"$f":"'Max X+1'!B8*U8","v":8.45861E-5},{"$f":"'Max X+1'!C8","v":13.200000000000001},{"$f":"'Max X+1'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+1'!M7","v":98.091478981669738},{"$f":"'Max X+1'!G8*W8","v":0},{"$f":"'Max X+1'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+1'!I8","v":14.3},{"$f":"'Max X+1'!J8","v":8.1},232.49917750002177,128.21417034890655,104.28500715111522,1.0871432036587036E-2,6.4718305545131138E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L8","v":139.46995358441728},{"$f":"'Max X+1'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+1'!C9","v":11},{"$f":"'Max X+1'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+1'!M8","v":141.27196253148091},{"$f":"'Max X+1'!G9*W9","v":0},{"$f":"'Max X+1'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+1'!I9","v":11},{"$f":"'Max X+1'!J9","v":7.2},286.51922048454321,141.45443765319672,145.06478283134646,1.5515931220550073E-2,7.1797001344478329E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L9","v":127.67535930321041},{"$f":"'Max X+1'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+1'!C10","v":11},{"$f":"'Max X+1'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+1'!M9","v":123.98637016288644},{"$f":"'Max X+1'!G10*W10","v":0},{"$f":"'Max X+1'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+1'!I10","v":11},{"$f":"'Max X+1'!J10","v":8.1},257.44705693106062,130.56655256334656,126.88050436771404,8.806739863873125E-3,5.8657951724061571E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L10","v":157.87228850700231},{"$f":"'Max X+1'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+1'!C11","v":12.100000000000001},{"$f":"'Max X+1'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+1'!M10","v":141.68657274909145},{"$f":"'Max X+1'!G11*W11","v":0},{"$f":"'Max X+1'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+1'!I11","v":12.100000000000001},{"$f":"'Max X+1'!J11","v":10.8},304.84637368972773,161.86661181418833,142.9797618755394,5.6766928139905352E-3,6.8108735520488262E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L11","v":163.88342130195113},{"$f":"'Max X+1'!B12*U12","v":3.021E-5},{"$f":"'Max X+1'!C12","v":4.4000000000000004},{"$f":"'Max X+1'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+1'!M11","v":135.18736611491914},{"$f":"'Max X+1'!G12*W12","v":0},{"$f":"'Max X+1'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+1'!I12","v":3.3000000000000003},{"$f":"'Max X+1'!J12","v":0.9},299.55921603542572,161.97847038379359,137.5807456516321,4.9509181575319436E-3,6.6204632870628787E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L12","v":170.08876320249436},{"$f":"'Max X+1'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+1'!C13","v":5.5},{"$f":"'Max X+1'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+1'!M12","v":174.68334247080247},{"$f":"'Max X+1'!G13*W13","v":0},{"$f":"'Max X+1'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+1'!I13","v":5.5},{"$f":"'Max X+1'!J13","v":2.7},350.35751932607781,172.88287259206351,177.4746467340143,5.8906104308612669E-3,8.6957367881965453E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L13","v":167.88923726796708},{"$f":"'Max X+1'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+1'!C14","v":4.4000000000000004},{"$f":"'Max X+1'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+1'!M13","v":147.18585801917487},{"$f":"'Max X+1'!G14*W14","v":0},{"$f":"'Max X+1'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+1'!I14","v":4.4000000000000004},{"$f":"'Max X+1'!J14","v":2.7},318.46006336424864,169.58174898826184,148.87831437598678,7.4882797052445013E-3,7.5436431881277599E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L14","v":190.48513767791405},{"$f":"'Max X+1'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+1'!C15","v":3.3000000000000003},{"$f":"'Max X+1'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+1'!M14","v":186.48146904234562},{"$f":"'Max X+1'!G15*W15","v":0},{"$f":"'Max X+1'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+1'!I15","v":3.3000000000000003},{"$f":"'Max X+1'!J15","v":2.7},377.24568329438011,190.17412620831774,187.07155708606237,1.1011469596316013E-2,9.9119562832732759E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L15","v":169.38269728041436},{"$f":"'Max X+1'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+1'!C16","v":5.5},{"$f":"'Max X+1'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+1'!M15","v":157.28372728800079},{"$f":"'Max X+1'!G16*W16","v":0},{"$f":"'Max X+1'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+1'!I16","v":5.5},{"$f":"'Max X+1'!J16","v":2.7},332.24544317561788,172.17062876323314,160.07481441238471,1.2068517181229524E-2,8.9128756160927834E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L16","v":182.47679176638121},{"$f":"'Max X+1'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+1'!C17","v":6.6000000000000005},{"$f":"'Max X+1'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+1'!M16","v":173.38129711154332},{"$f":"'Max X+1'!G17*W17","v":0},{"$f":"'Max X+1'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+1'!I17","v":6.6000000000000005},{"$f":"'Max X+1'!J17","v":2.7},362.7321028162014,185.46153670658956,177.27056610961185,1.5255059791669471E-2,1.0731001931476193E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L17","v":203.769106799387},{"$f":"'Max X+1'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+1'!C18","v":6.6000000000000005},{"$f":"'Max X+1'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+1'!M17","v":202.6765896284295},{"$f":"'Max X+1'!G18*W18","v":0},{"$f":"'Max X+1'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+1'!I18","v":6.6000000000000005},{"$f":"'Max X+1'!J18","v":2.7},412.41268692938831,205.84986410830933,206.56282282107898,1.9242691077671951E-2,1.3766807350511076E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L18","v":211.06304336210113},{"$f":"'Max X+1'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+1'!C19","v":2.2000000000000002},{"$f":"'Max X+1'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+1'!M18","v":210.77338299342176},{"$f":"'Max X+1'!G19*W19","v":0},{"$f":"'Max X+1'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+1'!I19","v":2.2000000000000002},{"$f":"'Max X+1'!J19","v":1.8},418.99770138879512,207.84037481660712,211.15732657218803,2.2668545493991624E-2,1.6056421233702673E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L19","v":204.85819841714817},{"$f":"'Max X+1'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+1'!C20","v":4.4000000000000004},{"$f":"'Max X+1'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+1'!M19","v":221.26843354511161},{"$f":"'Max X+1'!G20*W20","v":0},{"$f":"'Max X+1'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+1'!I20","v":4.4000000000000004},{"$f":"'Max X+1'!J20","v":1.8},431.28202634784583,207.43239564104582,223.84963070680001,2.580277610234797E-2,1.8802838311579719E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L20","v":220.34883434536567},{"$f":"'Max X+1'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+1'!C21","v":4.4000000000000004},{"$f":"'Max X+1'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+1'!M20","v":204.96741378444031},{"$f":"'Max X+1'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+1'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+1'!I21","v":4.4000000000000004},{"$f":"'Max X+1'!J21","v":0},432.26259594629363,222.91468632461763,209.347909621676,3.4148020748028897E-2,1.9504162764327936E-2,7.3133035283034817E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L21","v":215.14060652670719},{"$f":"'Max X+1'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+1'!C22","v":6.6000000000000005},{"$f":"'Max X+1'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+1'!M21","v":209.96318685099268},{"$f":"'Max X+1'!G22*W22","v":1.7791249},{"$f":"'Max X+1'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+1'!I22","v":6.6000000000000005},{"$f":"'Max X+1'!J22","v":9},426.53919667633755,218.99815483162891,207.54104184470864,4.2451695078274426E-2,2.2145006284042361E-2,0.37355073380995368,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L22","v":219.42445501731919},{"$f":"'Max X+1'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+1'!C23","v":6.6000000000000005},{"$f":"'Max X+1'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+1'!M22","v":186.96242155234529},{"$f":"'Max X+1'!G23*W23","v":3.2182024},{"$f":"'Max X+1'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+1'!I23","v":6.6000000000000005},{"$f":"'Max X+1'!J23","v":7.2},406.90865645269696,220.56783661799682,186.34081983470011,5.6618399322355899E-2,2.1601717645187139E-2,0.60168291374956939,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L23","v":193.01339705474805},{"$f":"'Max X+1'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+1'!C24","v":11},{"$f":"'Max X+1'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+1'!M23","v":169.9620444459994},{"$f":"'Max X+1'!G24*W24","v":5.5787578},{"$f":"'Max X+1'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+1'!I24","v":11},{"$f":"'Max X+1'!J24","v":7.2},371.38898559645435,197.64827174820226,173.74071384825208,6.5125306545792516E-2,2.1330597747317364E-2,0.94817708115706578,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L24","v":165.8043378660403},{"$f":"'Max X+1'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+1'!C25","v":9.9},{"$f":"'Max X+1'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+1'!M24","v":169.16006464506947},{"$f":"'Max X+1'!G25*W25","v":10.969364000000001},{"$f":"'Max X+1'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+1'!I25","v":9.9},{"$f":"'Max X+1'!J25","v":8.1},339.37083061423323,168.43363387250281,170.93719674173045,7.0703993537516927E-2,2.2867903339043715E-2,1.8555783233552978,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L25","v":195.25442021204992},{"$f":"'Max X+1'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+1'!C26","v":8.8000000000000007},{"$f":"'Max X+1'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+1'!M25","v":170.5564757207658},{"$f":"'Max X+1'!G26*W26","v":16.918083000000003},{"$f":"'Max X+1'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+1'!I26","v":8.8000000000000007},{"$f":"'Max X+1'!J26","v":8.1},368.88934133737212,197.65743337298451,171.23190796438757,9.6986839065415997E-2,2.4567756378254993E-2,2.8854886124314012,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L26","v":174.04268219650243},{"$f":"'Max X+1'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+1'!C27","v":7.7000000000000011},{"$f":"'Max X+1'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+1'!M26","v":169.45311261157806},{"$f":"'Max X+1'!G27*W27","v":23.547923000000001},{"$f":"'Max X+1'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+1'!I27","v":8.8000000000000007},{"$f":"'Max X+1'!J27","v":7.2},346.37854516496304,175.35137535892974,171.0271698060333,9.1306837572646224E-2,2.5942805544772914E-2,3.9902688478877693,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L27","v":154.74450491129568},{"$f":"'Max X+1'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+1'!C28","v":12.100000000000001},{"$f":"'Max X+1'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+1'!M27","v":140.25889028611797},{"$f":"'Max X+1'!G28*W28","v":34.556976999999996},{"$f":"'Max X+1'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+1'!I28","v":12.100000000000001},{"$f":"'Max X+1'!J28","v":8.1},303.79950056994562,159.56328721146963,144.23621335847599,8.1217699826045028E-2,2.267692764198604E-2,4.8469232456629019,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L28","v":150.14818066858848},{"$f":"'Max X+1'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+1'!C29","v":11},{"$f":"'Max X+1'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+1'!M28","v":142.55662034806423},{"$f":"'Max X+1'!G29*W29","v":40.106380999999999},{"$f":"'Max X+1'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+1'!I29","v":11},{"$f":"'Max X+1'!J29","v":7.2},295.70292375336101,149.37062973386588,146.33229401949512,7.7550934722603271E-2,2.4326328569125321E-2,5.7174301297518166,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L29","v":164.03089713489288},{"$f":"'Max X+1'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+1'!C30","v":15.400000000000002},{"$f":"'Max X+1'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+1'!M29","v":138.75578681326752},{"$f":"'Max X+1'!G30*W30","v":52.609592000000006},{"$f":"'Max X+1'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+1'!I30","v":15.400000000000002},{"$f":"'Max X+1'!J30","v":6.3},319.07804935723618,171.24735218842665,147.83069716880956,8.3544946466235892E-2,2.5089644457946841E-2,7.299885331884985,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L30","v":133.4701107390982},{"$f":"'Max X+1'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+1'!C31","v":15.400000000000002},{"$f":"'Max X+1'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+1'!M30","v":142.85362684005995},{"$f":"'Max X+1'!G31*W31","v":63.382452000000008},{"$f":"'Max X+1'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+1'!I31","v":16.5},{"$f":"'Max X+1'!J31","v":7.2},291.92926903581059,139.80300281161703,152.12626622419356,6.7107927481168131E-2,2.7360615866390513E-2,9.0544131462160138,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L31","v":119.58907222994436},{"$f":"'Max X+1'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+1'!C32","v":14.3},{"$f":"'Max X+1'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+1'!M31","v":112.36325965278371},{"$f":"'Max X+1'!G32*W32","v":69.950769000000008},{"$f":"'Max X+1'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+1'!I32","v":14.3},{"$f":"'Max X+1'!J32","v":8.1},239.77007609724308,121.22974182200845,118.54033427523461,5.933040793592094E-2,2.2925377549105265E-2,7.8598964200588943,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L32","v":133.97099327479083},{"$f":"'Max X+1'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+1'!C33","v":16.5},{"$f":"'Max X+1'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+1'!M32","v":125.45459543116245},{"$f":"'Max X+1'!G33*W33","v":87.890810000000002},{"$f":"'Max X+1'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+1'!I33","v":16.5},{"$f":"'Max X+1'!J33","v":9.9},268.9322420658998,136.90500524913602,132.02723681676378,6.5988025654792434E-2,2.7358614398691979E-2,11.026306010667167,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L33","v":109.59537759286795},{"$f":"'Max X+1'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+1'!C34","v":16.5},{"$f":"'Max X+1'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+1'!M33","v":112.75644188426698},{"$f":"'Max X+1'!G34*W34","v":100.88774500000001},{"$f":"'Max X+1'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+1'!I34","v":16.5},{"$f":"'Max X+1'!J34","v":8.1},233.67104519561477,112.54102128027557,121.13002391533919,5.4356312592369782E-2,2.6417968927792287E-2,11.375743155927248,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L34","v":108.89671893746686},{"$f":"'Max X+1'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+1'!C35","v":23.1},{"$f":"'Max X+1'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+1'!M34","v":116.95231733089119},{"$f":"'Max X+1'!G35*W35","v":117.06576000000001},{"$f":"'Max X+1'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+1'!I35","v":20.900000000000002},{"$f":"'Max X+1'!J35","v":11.700000000000001},240.96388661179506,114.84108541144724,126.12280120034782,5.5633526019617456E-2,2.9516130543369056E-2,13.691111912101949,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L35","v":111.89478727264829},{"$f":"'Max X+1'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+1'!C36","v":22},{"$f":"'Max X+1'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+1'!M35","v":116.54970557289045},{"$f":"'Max X+1'!G36*W36","v":115.5735},{"$f":"'Max X+1'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+1'!I36","v":22},{"$f":"'Max X+1'!J36","v":10.8},247.15245239685868,119.43455803755319,127.71789435930548,6.0229235095080706E-2,3.1811213584968766E-2,13.470057397028453,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L36","v":144.45936776401265},{"$f":"'Max X+1'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+1'!C37","v":18.700000000000003},{"$f":"'Max X+1'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+1'!M36","v":136.33655996835773},{"$f":"'Max X+1'!G37*W37","v":121.35984000000001},{"$f":"'Max X+1'!H37*V37","v":2.960827E-4},{"$f":"'Max X+1'!I37","v":18.700000000000003},{"$f":"'Max X+1'!J37","v":11.700000000000001},292.87271087819204,149.57651780661845,143.29619307157358,8.2849957394176166E-2,4.036689678414327E-2,16.545783103910299,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L37","v":136.65781832520599},{"$f":"'Max X+1'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+1'!C38","v":22},{"$f":"'Max X+1'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+1'!M37","v":141.12670387715369},{"$f":"'Max X+1'!G38*W38","v":116.75586999999999},{"$f":"'Max X+1'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+1'!I38","v":20.900000000000002},{"$f":"'Max X+1'!J38","v":12.6},294.45572274938894,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":145.07451531667201},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":149.38120743271693},8.3303008533978165E-2,{"$f":"F38*H38","v":4.5496444436754789E-2},{"$f":"G38*F38/1000","v":16.477371091409452},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L38","v":131.55726672591908},{"$f":"'Max X+1'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+1'!C39","v":18.700000000000003},{"$f":"'Max X+1'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+1'!M38","v":146.21673721315432},{"$f":"'Max X+1'!G39*W39","v":103.97114000000001},{"$f":"'Max X+1'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+1'!I39","v":17.600000000000001},{"$f":"'Max X+1'!J39","v":12.6},289.63779481481748,138.47238652667912,151.16540828813837,8.4880199239974419E-2,5.1328925015955602E-2,15.202320855132079,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L39","v":156.31764879049652},{"$f":"'Max X+1'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+1'!C40","v":16.5},{"$f":"'Max X+1'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+1'!M39","v":168.19272267145175},{"$f":"'Max X+1'!G40*W40","v":99.947609999999997},{"$f":"'Max X+1'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+1'!I40","v":15.400000000000002},{"$f":"'Max X+1'!J40","v":13.5},331.03936653264259,161.01118096886739,170.02818556377522,0.10646782162914693,6.4537107676538821E-2,16.810460650404416,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L40","v":139.62552279439507},{"$f":"'Max X+1'!B41*U41","v":7.206453E-4},{"$f":"'Max X+1'!C41","v":16.5},{"$f":"'Max X+1'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+1'!M40","v":128.80845763976674},{"$f":"'Max X+1'!G41*W41","v":86.607870999999989},{"$f":"'Max X+1'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+1'!I41","v":15.400000000000002},{"$f":"'Max X+1'!J41","v":13.5},275.8793147076168,145.22490231763322,130.65441238998358,0.10062047676182367,5.4045249783172544E-2,11.155826282973882,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L41","v":137.31858168976174},{"$f":"'Max X+1'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+1'!C42","v":18.700000000000003},{"$f":"'Max X+1'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+1'!M41","v":135.69319007608209},{"$f":"'Max X+1'!G42*W42","v":76.329595999999981},{"$f":"'Max X+1'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+1'!I42","v":17.600000000000001},{"$f":"'Max X+1'!J42","v":13.5},285.74435280318158,146.01351642787998,139.73083637530161,0.10506526188176134,6.2353700780463713E-2,10.357406378458553,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L42","v":154.28770879441888},{"$f":"'Max X+1'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+1'!C43","v":13.200000000000001},{"$f":"'Max X+1'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+1'!M42","v":156.8664122015405},{"$f":"'Max X+1'!G43*W43","v":61.544811999999993},{"$f":"'Max X+1'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+1'!I43","v":13.200000000000001},{"$f":"'Max X+1'!J43","v":13.5},314.84910478596998,158.36156141640024,156.48754336956972,0.12614737801861894,7.8868831970774544E-2,9.6543138480583153,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L43","v":161.75707118852165},{"$f":"'Max X+1'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+1'!C44","v":14.3},{"$f":"'Max X+1'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+1'!M43","v":160.64689428914454},{"$f":"'Max X+1'!G44*W44","v":48.929062000000002},{"$f":"'Max X+1'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+1'!I44","v":13.200000000000001},{"$f":"'Max X+1'!J44","v":13.5},327.17310215545115,166.91456665423019,160.25853550122093,0.14250453429147125,8.835878792360799E-2,7.8603018507809992,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L44","v":169.22464073316596},{"$f":"'Max X+1'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+1'!C45","v":11},{"$f":"'Max X+1'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+1'!M44","v":176.21386911370047},{"$f":"'Max X+1'!G45*W45","v":39.707878000000008},{"$f":"'Max X+1'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+1'!I45","v":11},{"$f":"'Max X+1'!J45","v":2.7},357.27049883504935,172.86251557801609,184.40798325703327,0.16212515514987141,0.10588585666720796,6.9970788166747884,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L45","v":157.82103328428533},{"$f":"'Max X+1'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+1'!C46","v":13.200000000000001},{"$f":"'Max X+1'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+1'!M45","v":185.79537664601739},{"$f":"'Max X+1'!G46*W46","v":30.428657000000001},{"$f":"'Max X+1'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+1'!I46","v":13.200000000000001},{"$f":"'Max X+1'!J46","v":4.5},358.02833756422137,163.65486813460552,194.37346942961588,0.16616514967980045,0.12190721640150345,5.6535037881474732,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L46","v":180.45230464781295},{"$f":"'Max X+1'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+1'!C47","v":15.400000000000002},{"$f":"'Max X+1'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+1'!M46","v":206.75579308892407},{"$f":"'Max X+1'!G47*W47","v":19.833918999999998},{"$f":"'Max X+1'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+1'!I47","v":15.400000000000002},{"$f":"'Max X+1'!J47","v":7.2},402.34892577933169,187.54130512891246,214.80762065041921,0.21099951890051361,0.14817243850487738,4.1007776529064799,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L47","v":208.85768379127302},{"$f":"'Max X+1'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+1'!C48","v":9.9},{"$f":"'Max X+1'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+1'!M47","v":221.61243928133058},{"$f":"'Max X+1'!G48*W48","v":12.969103},{"$f":"'Max X+1'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+1'!I48","v":8.8000000000000007},{"$f":"'Max X+1'!J48","v":7.2},435.22329296380093,212.18431274154437,223.03898022225655,0.27337104972864495,0.17345905907404971,2.8741145511208224,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L48","v":180.46941672757532},{"$f":"'Max X+1'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+1'!C49","v":12.100000000000001},{"$f":"'Max X+1'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+1'!M48","v":201.50581081162358},{"$f":"'Max X+1'!G49*W49","v":7.610276100000001},{"$f":"'Max X+1'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+1'!I49","v":12.100000000000001},{"$f":"'Max X+1'!J49","v":7.2},391.33641025066424,185.10323215222789,206.23317809843633,0.26618457534742923,0.17263271318724696,1.5335148560308207,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L49","v":205.94387140687644},{"$f":"'Max X+1'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+1'!C50","v":12.100000000000001},{"$f":"'Max X+1'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+1'!M49","v":242.11188276860622},{"$f":"'Max X+1'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+1'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+1'!I50","v":12.100000000000001},{"$f":"'Max X+1'!J50","v":6.3},459.08552675612702,211.40107984087243,247.68444691525463,0.34279156600399957,0.22743585335158933,1.150187484259324,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L50","v":234.98602082051042},{"$f":"'Max X+1'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+1'!C51","v":11},{"$f":"'Max X+1'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+1'!M50","v":246.27170815294437},{"$f":"'Max X+1'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+1'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+1'!I51","v":11},{"$f":"'Max X+1'!J51","v":6.3},489.06454727472612,238.34684722168825,250.7177000530379,0.43917359882218066,0.25400809990644635,0.62306678132050808,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L51","v":220.84073351870612},{"$f":"'Max X+1'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+1'!C52","v":8.8000000000000007},{"$f":"'Max X+1'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+1'!M51","v":260.00156069053702},{"$f":"'Max X+1'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+1'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+1'!I52","v":8.8000000000000007},{"$f":"'Max X+1'!J52","v":5.4},486.88996309541733,223.78295611897434,263.10700697644302,0.45777739973177639,0.29455371409397996,0.38007906947017839,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L52","v":251.22732633806365},{"$f":"'Max X+1'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+1'!C53","v":5.5},{"$f":"'Max X+1'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+1'!M52","v":293.47601803374715},{"$f":"'Max X+1'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+1'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+1'!I53","v":6.6000000000000005},{"$f":"'Max X+1'!J53","v":5.4},545.96565860273006,251.65508866035299,294.31056994237707,0.57223767771069545,0.36544809137014417,0.23611036937481725,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L53","v":265.25362148228874},{"$f":"'Max X+1'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+1'!C54","v":5.5},{"$f":"'Max X+1'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+1'!M53","v":275.94929795558141},{"$f":"'Max X+1'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+1'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+1'!I54","v":5.5},{"$f":"'Max X+1'!J54","v":3.6},543.0614381436892,265.58973005654894,277.47170808714026,0.66389142573979965,0.37758986844113945,0.21086152613530856,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L54","v":260.75601721666789},{"$f":"'Max X+1'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+1'!C55","v":6.6000000000000005},{"$f":"'Max X+1'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+1'!M54","v":278.3774827802979},{"$f":"'Max X+1'!G55*W55","v":1.0189424},{"$f":"'Max X+1'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+1'!I55","v":6.6000000000000005},{"$f":"'Max X+1'!J55","v":3.6},540.39185309888762,259.43274344077224,280.95910965811532,0.72327377589564956,0.41837312218259681,0.28365062041011546,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L55","v":250.07453913264649},{"$f":"'Max X+1'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+1'!C56","v":3.3000000000000003},{"$f":"'Max X+1'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+1'!M55","v":280.10525282394951},{"$f":"'Max X+1'!G56*W56","v":0},{"$f":"'Max X+1'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+1'!I56","v":3.3000000000000003},{"$f":"'Max X+1'!J56","v":3.6},527.44160840594486,248.09866493213929,279.34294347380552,0.77587420050721856,0.46230935014398461,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L56","v":266.61757639501212},{"$f":"'Max X+1'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+1'!C57","v":3.3000000000000003},{"$f":"'Max X+1'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+1'!M56","v":269.85060668635492},{"$f":"'Max X+1'!G57*W57","v":0},{"$f":"'Max X+1'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+1'!I57","v":3.3000000000000003},{"$f":"'Max X+1'!J57","v":3.6},536.24837344083448,267.1870895918214,269.06128384901314,0.93048680319070831,0.48932283734176008,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L57","v":212.89570162589419},{"$f":"'Max X+1'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+1'!C58","v":3.3000000000000003},{"$f":"'Max X+1'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+1'!M57","v":222.62532441561405},{"$f":"'Max X+1'!G58*W58","v":0},{"$f":"'Max X+1'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+1'!I58","v":3.3000000000000003},{"$f":"'Max X+1'!J58","v":3.6},434.53950179489925,212.65806671321701,221.88143508168221,0.83763491267720092,0.44388933393185842,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L58","v":199.61936467454882},{"$f":"'Max X+1'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+1'!C59","v":3.3000000000000003},{"$f":"'Max X+1'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+1'!M58","v":224.54098913802429},{"$f":"'Max X+1'!G59*W59","v":0},{"$f":"'Max X+1'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+1'!I59","v":3.3000000000000003},{"$f":"'Max X+1'!J59","v":3.6},423.9836803962304,200.23547632282106,223.74820407340934,0.88388835172777247,0.4927850646149497,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L59","v":175.63698013631731},{"$f":"'Max X+1'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+1'!C60","v":5.5},{"$f":"'Max X+1'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+1'!M59","v":182.63077620140146},{"$f":"'Max X+1'!G60*W60","v":0},{"$f":"'Max X+1'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+1'!I60","v":5.5},{"$f":"'Max X+1'!J60","v":2.7},361.65537098331328,176.66639263275775,184.98897835055553,0.87058750355956493,0.4417978508459553,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L60","v":179.72601056526099},{"$f":"'Max X+1'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+1'!C61","v":5.5},{"$f":"'Max X+1'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+1'!M60","v":201.57904558510262},{"$f":"'Max X+1'!G61*W61","v":0},{"$f":"'Max X+1'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+1'!I61","v":5.5},{"$f":"'Max X+1'!J61","v":2.7},385.37654372921168,181.53580988539417,203.84073384381747,0.99020067986681848,0.53831174128516313,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L61","v":164.99842434573864},{"$f":"'Max X+1'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+1'!C62","v":4.4000000000000004},{"$f":"'Max X+1'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+1'!M61","v":169.7538126076696},{"$f":"'Max X+1'!G62*W62","v":0},{"$f":"'Max X+1'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+1'!I62","v":4.4000000000000004},{"$f":"'Max X+1'!J62","v":2.7},337.54393593710779,166.59123683888677,170.95269909822105,1.0071875068518665,0.50111350944855948,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L62","v":164.51851287262812},{"$f":"'Max X+1'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+1'!C63","v":4.4000000000000004},{"$f":"'Max X+1'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+1'!M62","v":159.61585789486998},{"$f":"'Max X+1'!G63*W63","v":0},{"$f":"'Max X+1'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+1'!I63","v":3.3000000000000003},{"$f":"'Max X+1'!J63","v":2.7},324.79858230261266,165.10441468932621,159.69416761328642,1.1140981833019425,0.52169028158358011,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L63","v":159.26733594051368},{"$f":"'Max X+1'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+1'!C64","v":2.2000000000000002},{"$f":"'Max X+1'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+1'!M63","v":144.40630437794977},{"$f":"'Max X+1'!G64*W64","v":0},{"$f":"'Max X+1'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+1'!I64","v":2.2000000000000002},{"$f":"'Max X+1'!J64","v":2.7},300.94880775186061,157.56572490615889,143.38308284570169,1.2016110343547768,0.5232215322480861,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L64","v":148.06163000558425},{"$f":"'Max X+1'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+1'!C65","v":3.3000000000000003},{"$f":"'Max X+1'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+1'!M64","v":135.16216934481702},{"$f":"'Max X+1'!G65*W65","v":0},{"$f":"'Max X+1'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+1'!I65","v":3.3000000000000003},{"$f":"'Max X+1'!J65","v":1.8},284.43049817098199,148.31204477920184,136.11845339178015,1.2495852263823988,0.54371595303686093,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L65","v":160.42508712904848},{"$f":"'Max X+1'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+1'!C66","v":2.2000000000000002},{"$f":"'Max X+1'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+1'!M65","v":137.94888122918604},{"$f":"'Max X+1'!G66*W66","v":0},{"$f":"'Max X+1'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+1'!I66","v":2.2000000000000002},{"$f":"'Max X+1'!J66","v":1.8},297.0370669299665,159.30505267861517,137.7320142513513,1.520034450433275,0.61686697783471989,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L66","v":146.26408576732373},{"$f":"'Max X+1'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+1'!C67","v":3.3000000000000003},{"$f":"'Max X+1'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+1'!M66","v":138.72354758429879},{"$f":"'Max X+1'!G67*W67","v":0},{"$f":"'Max X+1'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+1'!I67","v":3.3000000000000003},{"$f":"'Max X+1'!J67","v":1.8},285.73843762773396,146.20539174875421,139.53304587897975,1.5586940185695393,0.69050170531903454,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L67","v":138.11145892434621},{"$f":"'Max X+1'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+1'!C68","v":2.2000000000000002},{"$f":"'Max X+1'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+1'!M67","v":125.71963564308685},{"$f":"'Max X+1'!G68*W68","v":0},{"$f":"'Max X+1'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+1'!I68","v":2.2000000000000002},{"$f":"'Max X+1'!J68","v":1.8},262.28171565818002,136.85955123473377,125.42216442344622,1.6519076896124085,0.69747121964063175,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L68","v":120.160776935146},{"$f":"'Max X+1'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+1'!C69","v":2.2000000000000002},{"$f":"'Max X+1'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+1'!M68","v":116.67393882351382},{"$f":"'Max X+1'!G69*W69","v":0},{"$f":"'Max X+1'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+1'!I69","v":2.2000000000000002},{"$f":"'Max X+1'!J69","v":2.7},235.30884329544784,119.8571364399327,115.45170685551516,1.6036404952133019,0.7222319679986634,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L69","v":111.8530675824271},{"$f":"'Max X+1'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+1'!C70","v":0},{"$f":"'Max X+1'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+1'!M69","v":101.69204671715086},{"$f":"'Max X+1'!G70*W70","v":0},{"$f":"'Max X+1'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+1'!I70","v":0},{"$f":"'Max X+1'!J70","v":0},211.1866411631444,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":110.19785123559049},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":100.98878992755391},1.6552163468366097,{"$f":"F70*H70","v":0.70325678959695614},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L70","v":111.12281603730518},{"$f":"'Max X+1'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+1'!C71","v":0},{"$f":"'Max X+1'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+1'!M70","v":130.76608956352973},{"$f":"'Max X+1'!G71*W71","v":0},{"$f":"'Max X+1'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+1'!I71","v":0},{"$f":"'Max X+1'!J71","v":0},{"$f":"L71+M71","v":237.26080431777783},107.5060193626704,129.75478495510743,1.8167966746347834,1.0113046084223174,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L71","v":109.64585168975195},{"$f":"'Max X+1'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+1'!C72","v":3.3000000000000003},{"$f":"'Max X+1'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+1'!M71","v":113.3214873306714},{"$f":"'Max X+1'!G72*W72","v":0},{"$f":"'Max X+1'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+1'!I72","v":3.3000000000000003},{"$f":"'Max X+1'!J72","v":1.8},223.00817644756125,109.16773830792359,113.84043813963767,1.9781133818283629,0.98104919103373145,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L72","v":105.01607281948091},{"$f":"'Max X+1'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+1'!C73","v":2.2000000000000002},{"$f":"'Max X+1'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+1'!M72","v":131.3452372013879},{"$f":"'Max X+1'!G73*W73","v":0},{"$f":"'Max X+1'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+1'!I73","v":2.2000000000000002},{"$f":"'Max X+1'!J73","v":1.8},234.69867176188853,104.22710530707425,130.47156645481428,2.0889675124066485,1.2736707465735952,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L73","v":110.56188001260556},{"$f":"'Max X+1'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+1'!C74","v":1.1000000000000001},{"$f":"'Max X+1'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+1'!M73","v":129.51030325063672},{"$f":"'Max X+1'!G74*W74","v":0},{"$f":"'Max X+1'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+1'!I74","v":1.1000000000000001},{"$f":"'Max X+1'!J74","v":1.8},235.74368286497472,108.34038699569534,127.40329586927938,2.4214930169102029,1.407007381357354,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L74","v":116.50857778735224},{"$f":"'Max X+1'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+1'!C75","v":1.1000000000000001},{"$f":"'Max X+1'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+1'!M74","v":131.93411745018227},{"$f":"'Max X+1'!G75*W75","v":0},{"$f":"'Max X+1'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+1'!I75","v":1.1000000000000001},{"$f":"'Max X+1'!J75","v":1.8},243.53277744530772,113.90419275615081,129.6285846891569,2.8043850312014258,1.605532761025346,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L75","v":110.16904282312306},{"$f":"'Max X+1'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+1'!C76","v":1.1000000000000001},{"$f":"'Max X+1'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+1'!M75","v":132.47107440511971},{"$f":"'Max X+1'!G76*W76","v":0},{"$f":"'Max X+1'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+1'!I76","v":1.1000000000000001},{"$f":"'Max X+1'!J76","v":1.8},237.42310988151556,107.45739303989504,129.96571684162052,2.9116497832280182,1.8053575634991776,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L76","v":113.46101943482131},{"$f":"'Max X+1'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+1'!C77","v":2.2000000000000002},{"$f":"'Max X+1'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+1'!M76","v":131.12363266044093},{"$f":"'Max X+1'!G77*W77","v":0},{"$f":"'Max X+1'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+1'!I77","v":2.2000000000000002},{"$f":"'Max X+1'!J77","v":1.8},240.989593434113,111.46686282603531,129.52273060807769,3.2941566087860035,2.0009020523632239,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L77","v":105.47774495418513},{"$f":"'Max X+1'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+1'!C78","v":1.1000000000000001},{"$f":"'Max X+1'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+1'!M77","v":117.24040033505763},{"$f":"'Max X+1'!G78*W78","v":0},{"$f":"'Max X+1'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+1'!I78","v":1.1000000000000001},{"$f":"'Max X+1'!J78","v":1.8},216.84639984530739,102.30921541757309,114.5371844277343,3.3685295366120371,2.0032159073233275,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L78","v":102.03397897690951},{"$f":"'Max X+1'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+1'!C79","v":1.1000000000000001},{"$f":"'Max X+1'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+1'!M78","v":137.1370495178891},{"$f":"'Max X+1'!G79*W79","v":0},{"$f":"'Max X+1'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+1'!I79","v":1.1000000000000001},{"$f":"'Max X+1'!J79","v":1.8},231.56514557546922,97.750446866348796,133.81469870912042,3.5835321105607103,2.6223508087686556,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L79","v":102.24009565665807},{"$f":"'Max X+1'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+1'!C80","v":1.1000000000000001},{"$f":"'Max X+1'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+1'!M79","v":118.16404405887816},{"$f":"'Max X+1'!G80*W80","v":0},{"$f":"'Max X+1'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+1'!I80","v":1.1000000000000001},{"$f":"'Max X+1'!J80","v":1.8},213.43717994303938,98.500156326699042,114.93702361634034,3.9399393299590124,2.5270204425378187,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L80","v":96.007391753517396},{"$f":"'Max X+1'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+1'!C81","v":2.2000000000000002},{"$f":"'Max X+1'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+1'!M80","v":104.20409374518198},{"$f":"'Max X+1'!G81*W81","v":0},{"$f":"'Max X+1'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+1'!I81","v":2.2000000000000002},{"$f":"'Max X+1'!J81","v":1.8},195.36836125291592,93.260195977826328,102.10816527508958,4.0471957756910664,2.495928470092402,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L81","v":92.663965957864278},{"$f":"'Max X+1'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+1'!C82","v":1.1000000000000001},{"$f":"'Max X+1'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+1'!M81","v":103.83075796142263},{"$f":"'Max X+1'!G82*W82","v":0},{"$f":"'Max X+1'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+1'!I82","v":1.1000000000000001},{"$f":"'Max X+1'!J82","v":1.8},188.93233061977315,88.593582414833108,100.33874820494005,4.2703835430311532,2.7920097564825812,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L82","v":86.4144724234271},{"$f":"'Max X+1'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+1'!C83","v":1.1000000000000001},{"$f":"'Max X+1'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+1'!M82","v":112.71565390716945},{"$f":"'Max X+1'!G83*W83","v":0},{"$f":"'Max X+1'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+1'!I83","v":1.1000000000000001},{"$f":"'Max X+1'!J83","v":1.8},190.85445902596081,82.251385468178086,108.60307355778271,4.3630869552489981,3.4125803493867419,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L83","v":76.473067449614774},{"$f":"'Max X+1'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+1'!C84","v":0},{"$f":"'Max X+1'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+1'!M83","v":88.26776317073184},{"$f":"'Max X+1'!G84*W84","v":0},{"$f":"'Max X+1'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+1'!I84","v":0},{"$f":"'Max X+1'!J84","v":0.9},156.57689015204892,72.227429152499795,84.349460999549123,4.2456382971149793,3.0183021711827123,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L84","v":75.519659699828537},{"$f":"'Max X+1'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+1'!C85","v":3.3000000000000003},{"$f":"'Max X+1'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+1'!M84","v":93.016943934073694},{"$f":"'Max X+1'!G85*W85","v":0},{"$f":"'Max X+1'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+1'!I85","v":3.3000000000000003},{"$f":"'Max X+1'!J85","v":0.9},166.00932463948965,74.195540111677062,91.813784527812601,4.6241195881514789,3.6031594062610877,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L85","v":76.892004052823424},{"$f":"'Max X+1'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+1'!C86","v":0},{"$f":"'Max X+1'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+1'!M85","v":88.803819796426865},{"$f":"'Max X+1'!G86*W86","v":0},{"$f":"'Max X+1'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+1'!I86","v":0},{"$f":"'Max X+1'!J86","v":0},156.58443616202291,71.687770619241718,84.896665542781193,5.2042334335817131,3.9071542536456669,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L86","v":55.59051953969584},{"$f":"'Max X+1'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+1'!C87","v":0},{"$f":"'Max X+1'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+1'!M86","v":78.568926778587553},{"$f":"'Max X+1'!G87*W87","v":0},{"$f":"'Max X+1'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+1'!I87","v":0},{"$f":"'Max X+1'!J87","v":0},126.05693518013467,51.422450688839142,74.634484491295524,4.1680688508567005,3.9344422872920219,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L87","v":50.882441699697537},{"$f":"'Max X+1'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+1'!C88","v":0},{"$f":"'Max X+1'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+1'!M87","v":65.385311797206271},{"$f":"'Max X+1'!G88*W88","v":0},{"$f":"'Max X+1'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+1'!I88","v":0},{"$f":"'Max X+1'!J88","v":0},108.29936392356832,46.645330100532831,61.654033823035491,4.2371115991647095,3.7312779741707813,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L88","v":39.855670761785383},{"$f":"'Max X+1'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+1'!C89","v":1.1000000000000001},{"$f":"'Max X+1'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+1'!M88","v":55.534351314855378},{"$f":"'Max X+1'!G89*W89","v":0},{"$f":"'Max X+1'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+1'!I89","v":1.1000000000000001},{"$f":"'Max X+1'!J89","v":0},90.292568349156738,37.266042014894708,53.02652633426203,3.6896287468906732,3.6078249805933527,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L89","v":31.878879909170994},{"$f":"'Max X+1'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+1'!C90","v":0},{"$f":"'Max X+1'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+1'!M89","v":44.302108677637442},{"$f":"'Max X+1'!G90*W90","v":0},{"$f":"'Max X+1'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+1'!I90","v":0},{"$f":"'Max X+1'!J90","v":0},69.629656792138505,28.598751813786304,41.030904978352204,3.280128095384689,3.2712036992852362,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L90","v":19.710131214743374},{"$f":"'Max X+1'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+1'!C91","v":0},{"$f":"'Max X+1'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+1'!M90","v":33.926502798099946},{"$f":"'Max X+1'!G91*W91","v":0},{"$f":"'Max X+1'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+1'!I91","v":0},{"$f":"'Max X+1'!J91","v":0},48.541556311343967,17.459304003884181,31.082252307459786,2.2508272108591929,2.8442504906401593,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L91","v":19.866503832954233},{"$f":"'Max X+1'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+1'!C92","v":0},{"$f":"'Max X+1'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+1'!M91","v":34.789159933563838},{"$f":"'Max X+1'!G92*W92","v":0},{"$f":"'Max X+1'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+1'!I92","v":0},{"$f":"'Max X+1'!J92","v":0},48.837107605121702,17.354477150183811,31.48263045493789,2.5120266827704225,3.3065294786259467,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L92","v":18.571147604520554},{"$f":"'Max X+1'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+1'!C93","v":0},{"$f":"'Max X+1'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+1'!M92","v":32.334419181149265},{"$f":"'Max X+1'!G93*W93","v":0},{"$f":"'Max X+1'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+1'!I93","v":0},{"$f":"'Max X+1'!J93","v":0},44.835375357089433,15.978379313215562,28.856996043873874,2.5927682913049916,3.4774231372753905,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L93","v":18.789883271332236},{"$f":"'Max X+1'!B94*U94","v":0.1536841125},{"$f":"'Max X+1'!C94","v":0},{"$f":"'Max X+1'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+1'!M93","v":25.844200632381849},{"$f":"'Max X+1'!G94*W94","v":0},{"$f":"'Max X+1'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+1'!I94","v":0},{"$f":"'Max X+1'!J94","v":0},38.608850255520132,15.902176736798944,22.706673518721185,2.8877065345332915,3.1375271136606631,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L94","v":7.2815943081428021},{"$f":"'Max X+1'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+1'!C95","v":0},{"$f":"'Max X+1'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+1'!M94","v":19.60272629867001},{"$f":"'Max X+1'!G95*W95","v":0},{"$f":"'Max X+1'!H95*V95","v":0.1366584025},{"$f":"'Max X+1'!I95","v":0},{"$f":"'Max X+1'!J95","v":0},22.977174297365899,6.0533252593168729,16.923849038049028,1.2282690488259289,2.6788772606209816,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L95","v":11.256931100236644},{"$f":"'Max X+1'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+1'!C96","v":0},{"$f":"'Max X+1'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+1'!M95","v":21.997386028068174},{"$f":"'Max X+1'!G96*W96","v":0},{"$f":"'Max X+1'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+1'!I96","v":0},{"$f":"'Max X+1'!J96","v":0},27.802491278323288,9.1780219181098044,18.624469360213482,2.0789091821268397,3.3729166678546911,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L96","v":10.844676383450032},{"$f":"'Max X+1'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+1'!C97","v":0},{"$f":"'Max X+1'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+1'!M96","v":24.852747945763653},{"$f":"'Max X+1'!G97*W97","v":0},{"$f":"'Max X+1'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+1'!I97","v":0},{"$f":"'Max X+1'!J97","v":0},29.25287856884129,8.6601418260214711,20.592736742819817,2.1845345574285617,4.2600112029438346,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L97","v":3.9065082037560783},{"$f":"'Max X+1'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+1'!C98","v":0},{"$f":"'Max X+1'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+1'!M97","v":2.8061602938343055},{"$f":"'Max X+1'!G98*W98","v":0},{"$f":"'Max X+1'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+1'!I98","v":0},{"$f":"'Max X+1'!J98","v":0},5.3206099058637033,3.0499714828607334,2.2706384230029699,0.85653672089534505,0.53552187083133573,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L98","v":0},{"$f":"'Max X+1'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+1'!C99","v":0},{"$f":"'Max X+1'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+1'!M98","v":2.0113905913876091},{"$f":"'Max X+1'!G99*W99","v":0},{"$f":"'Max X+1'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+1'!I99","v":0},{"$f":"'Max X+1'!J99","v":0},1.5859378743611086,0,1.5859378743611086,0,0.42545271702650062,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L99","v":0.59503549769417308},{"$f":"'Max X+1'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+1'!C100","v":0},{"$f":"'Max X+1'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+1'!M99","v":1.9140202072888552},{"$f":"'Max X+1'!G100*W100","v":0},{"$f":"'Max X+1'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+1'!I100","v":0},{"$f":"'Max X+1'!J100","v":0},1.9094740050790655,0.4420390839241557,1.4674349211549098,0.15299641377001735,0.44658528613394538,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L100","v":0.5661788372233727},{"$f":"'Max X+1'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+1'!C101","v":0},{"$f":"'Max X+1'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+1'!M100","v":1.8135241471360399},{"$f":"'Max X+1'!G101*W101","v":0},{"$f":"'Max X+1'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+1'!I101","v":0},{"$f":"'Max X+1'!J101","v":0},1.758545756404122,0.40939554482666535,1.3491502115774567,0.15678329239670735,0.4643739355585832,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L101","v":0},{"$f":"'Max X+1'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+1'!C102","v":0},{"$f":"'Max X+1'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+1'!M101","v":0.57036030767781365},{"$f":"'Max X+1'!G102*W102","v":0},{"$f":"'Max X+1'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+1'!I102","v":0},{"$f":"'Max X+1'!J102","v":0},0.41093451058212116,0,0.41093451058212116,0,0.15942579709569249,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L102","v":0},{"$f":"'Max X+1'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+1'!C103","v":0},{"$f":"'Max X+1'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+1'!M102","v":2.1439777554360244},{"$f":"'Max X+1'!G103*W103","v":0},{"$f":"'Max X+1'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+1'!I103","v":0},{"$f":"'Max X+1'!J103","v":0},1.4934069584692065,0,1.4934069584692065,0,0.65057079696681785,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L103","v":0},{"$f":"'Max X+1'!B104*U104","v":0.3379091575},{"$f":"'Max X+1'!C104","v":0},{"$f":"'Max X+1'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+1'!M103","v":1.0037168424404928},{"$f":"'Max X+1'!G104*W104","v":0},{"$f":"'Max X+1'!H104*V104","v":0.32755962},{"$f":"'Max X+1'!I104","v":0},{"$f":"'Max X+1'!J104","v":0},0.67493973494308501,0,0.67493973494308501,0,0.32877710749740768,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L104","v":0},{"$f":"'Max X+1'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+1'!C105","v":0},{"$f":"'Max X+1'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+1'!M104","v":0.46839438520361243},{"$f":"'Max X+1'!G105*W105","v":0},{"$f":"'Max X+1'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+1'!I105","v":0},{"$f":"'Max X+1'!J105","v":0},0.30371024028221338,0,0.30371024028221338,0,0.16468414492139902,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+1'!L105","v":0},{"$f":"'Max X+1'!B106*U106","v":0.95},{"$f":"'Max X+1'!C106","v":0},{"$f":"'Max X+1'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+1'!M105","v":0.43601510999429427},{"$f":"'Max X+1'!G106*W106","v":0},{"$f":"'Max X+1'!H106*V106","v":0.95},{"$f":"'Max X+1'!I106","v":0},{"$f":"'Max X+1'!J106","v":0},2.1800755499714719E-2,0,2.1800755499714719E-2,0,0.41421435449457955,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":12988.924223571083},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":13445.538823854027},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":26638.415684449777},13075.635807351746,13562.779877098008,111.58841621933161,89.858946756015712,223.17637587395225,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":26638.415684449756},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+3","index":85,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+3",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":31}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+3"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":27055.586938014934},{"$f":"L107","v":13271.957947265833},13783.62899074911,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+2'!P107*106/206","v":114.83832933319873},{"$f":"'Max X+2'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+2'!C6","v":16.5},{"$f":"'Max X+2'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+2'!P107*100/206","v":108.33804654075351},{"$f":"'Max X+2'!G6*W6","v":0},{"$f":"'Max X+2'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+2'!I6","v":13.200000000000001},{"$f":"'Max X+2'!J6","v":8.1},{"$f":"L6+M6","v":231.91470103127895},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":118.58814366561323},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":113.32655736566572},{"$f":"B6*A6","v":0.15018566758549545},{"$f":"F6*H6","v":0.11148917508779137},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L6","v":115.82934148372003},{"$f":"'Max X+2'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+2'!C7","v":11},{"$f":"'Max X+2'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+2'!M6","v":110.72318745264559},{"$f":"'Max X+2'!G7*W7","v":0},{"$f":"'Max X+2'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+2'!I7","v":11},{"$f":"'Max X+2'!J7","v":9.9},{"$f":"L7+M7","v":231.42120582588868},119.61382135678075,111.80738446910793,1.5520126939281113E-2,1.580298353765696E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L7","v":117.97664038114246},{"$f":"'Max X+2'!B8*U8","v":8.45861E-5},{"$f":"'Max X+2'!C8","v":13.200000000000001},{"$f":"'Max X+2'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+2'!M7","v":110.26245656817709},{"$f":"'Max X+2'!G8*W8","v":0},{"$f":"'Max X+2'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+2'!I8","v":14.3},{"$f":"'Max X+2'!J8","v":8.1},234.12184292419039,117.66666119724151,116.45518172694887,9.9791839009433538E-3,7.2748412282269024E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L8","v":128.21417034890655},{"$f":"'Max X+2'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+2'!C9","v":11},{"$f":"'Max X+2'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+2'!M8","v":104.28500715111522},{"$f":"'Max X+2'!G9*W9","v":0},{"$f":"'Max X+2'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+2'!I9","v":11},{"$f":"'Max X+2'!J9","v":7.2},238.27961381127312,130.1999066154105,108.07970719586262,1.426373349604235E-2,5.2999552525994512E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L9","v":141.45443765319672},{"$f":"'Max X+2'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+2'!C10","v":11},{"$f":"'Max X+2'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+2'!M9","v":145.06478283134646},{"$f":"'Max X+2'!G10*W10","v":0},{"$f":"'Max X+2'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+2'!I10","v":11},{"$f":"'Max X+2'!J10","v":8.1},292.30260028204873,144.34468046557805,147.95791981647071,9.7571876186671406E-3,6.8630148757510001E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L10","v":130.56655256334656},{"$f":"'Max X+2'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+2'!C11","v":12.100000000000001},{"$f":"'Max X+2'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+2'!M10","v":126.88050436771404},{"$f":"'Max X+2'!G11*W11","v":0},{"$f":"'Max X+2'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+2'!I11","v":12.100000000000001},{"$f":"'Max X+2'!J11","v":10.8},262.73626293840186,134.56185771653276,128.17440522186908,4.6948468137965335E-3,6.0991458449560134E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L11","v":161.86661181418833},{"$f":"'Max X+2'!B12*U12","v":3.021E-5},{"$f":"'Max X+2'!C12","v":4.4000000000000004},{"$f":"'Max X+2'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+2'!M11","v":142.9797618755394},{"$f":"'Max X+2'!G12*W12","v":0},{"$f":"'Max X+2'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+2'!I12","v":3.3000000000000003},{"$f":"'Max X+2'!J12","v":0.9},305.33448162299635,159.96172182384541,145.37275979915094,4.8899903429066296E-3,7.0020763884498542E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L12","v":161.97847038379359},{"$f":"'Max X+2'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+2'!C13","v":5.5},{"$f":"'Max X+2'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+2'!M12","v":137.5807456516321},{"$f":"'Max X+2'!G13*W13","v":0},{"$f":"'Max X+2'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+2'!I13","v":5.5},{"$f":"'Max X+2'!J13","v":2.7},305.14675753573306,164.77286065361946,140.37389688211357,5.6097301741314248E-3,6.8487695185382455E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L13","v":172.88287259206351},{"$f":"'Max X+2'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+2'!C14","v":4.4000000000000004},{"$f":"'Max X+2'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+2'!M13","v":177.4746467340143},{"$f":"'Max X+2'!G14*W14","v":0},{"$f":"'Max X+2'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+2'!I14","v":4.4000000000000004},{"$f":"'Max X+2'!J14","v":2.7},353.74071229842133,174.57516158373875,179.16555071468258,7.7110083247875121E-3,9.0960193317350668E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L14","v":169.58174898826184},{"$f":"'Max X+2'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+2'!C15","v":3.3000000000000003},{"$f":"'Max X+2'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+2'!M14","v":148.87831437598678},{"$f":"'Max X+2'!G15*W15","v":0},{"$f":"'Max X+2'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+2'!I15","v":3.3000000000000003},{"$f":"'Max X+2'!J15","v":2.7},318.74234701268915,169.27194589130721,149.47040112138194,9.8030969546389433E-3,7.9132546048696368E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L15","v":190.17412620831774},{"$f":"'Max X+2'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+2'!C16","v":5.5},{"$f":"'Max X+2'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+2'!M15","v":187.07155708606237},{"$f":"'Max X+2'!G16*W16","v":0},{"$f":"'Max X+2'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+2'!I16","v":5.5},{"$f":"'Max X+2'!J16","v":2.7},382.82153251042666,192.96057630182543,189.86095620860121,1.3549906492342639E-2,1.0600877461174439E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L16","v":172.17062876323314},{"$f":"'Max X+2'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+2'!C17","v":6.6000000000000005},{"$f":"'Max X+2'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+2'!M16","v":160.07481441238471},{"$f":"'Max X+2'!G17*W17","v":0},{"$f":"'Max X+2'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+2'!I17","v":6.6000000000000005},{"$f":"'Max X+2'!J17","v":2.7},339.12114228060221,175.15623529866852,163.96490698193369,1.4393464564606292E-2,9.9074304510185195E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L17","v":185.46153670658956},{"$f":"'Max X+2'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+2'!C18","v":6.6000000000000005},{"$f":"'Max X+2'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+2'!M17","v":177.27056610961185},{"$f":"'Max X+2'!G18*W18","v":0},{"$f":"'Max X+2'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+2'!I18","v":6.6000000000000005},{"$f":"'Max X+2'!J18","v":2.7},368.70254787533338,187.54402286892451,181.15852500640887,1.7513837665042737E-2,1.2041103202995387E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L18","v":205.84986410830933},{"$f":"'Max X+2'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+2'!C19","v":2.2000000000000002},{"$f":"'Max X+2'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+2'!M18","v":206.56282282107898},{"$f":"'Max X+2'!G19*W19","v":0},{"$f":"'Max X+2'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+2'!I19","v":2.2000000000000002},{"$f":"'Max X+2'!J19","v":1.8},409.57484262194498,202.62775546752059,206.94708715442439,2.210864078874121E-2,1.5735666654557841E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L19","v":207.84037481660712},{"$f":"'Max X+2'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+2'!C20","v":4.4000000000000004},{"$f":"'Max X+2'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+2'!M19","v":211.15732657218803},{"$f":"'Max X+2'!G20*W20","v":0},{"$f":"'Max X+2'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+2'!I20","v":4.4000000000000004},{"$f":"'Max X+2'!J20","v":1.8},424.15357937295857,210.41419642248934,213.73938295046923,2.6178394117772751E-2,1.7943621718788105E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L20","v":207.43239564104582},{"$f":"'Max X+2'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+2'!C21","v":4.4000000000000004},{"$f":"'Max X+2'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+2'!M20","v":223.84963070680001},{"$f":"'Max X+2'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+2'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+2'!I21","v":4.4000000000000004},{"$f":"'Max X+2'!J21","v":0},438.22857907542254,210.00024931374071,228.22832976168183,3.2146327305101752E-2,2.1300945118192072E-2,7.9870271270493412E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L21","v":222.91468632461763},{"$f":"'Max X+2'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+2'!C22","v":6.6000000000000005},{"$f":"'Max X+2'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+2'!M21","v":209.347909621676},{"$f":"'Max X+2'!G22*W22","v":1.7791249},{"$f":"'Max X+2'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+2'!I22","v":6.6000000000000005},{"$f":"'Max X+2'!J22","v":9},433.69653015190687,226.77070064267178,206.92582950923509,4.3985681945853977E-2,2.2080112440916823E-2,0.37245607877087333,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L22","v":218.99815483162891},{"$f":"'Max X+2'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+2'!C23","v":6.6000000000000005},{"$f":"'Max X+2'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+2'!M22","v":207.54104184470864},{"$f":"'Max X+2'!G23*W23","v":3.2182024},{"$f":"'Max X+2'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+2'!I23","v":6.6000000000000005},{"$f":"'Max X+2'!J23","v":7.2},427.05870889566927,220.14164643114029,206.91706246452898,5.6508400488621977E-2,2.3979380179680425E-2,0.66790907896314189,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L23","v":220.56783661799682},{"$f":"'Max X+2'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+2'!C24","v":11},{"$f":"'Max X+2'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+2'!M23","v":186.34081983470011},{"$f":"'Max X+2'!G24*W24","v":5.5787578},{"$f":"'Max X+2'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+2'!I24","v":11},{"$f":"'Max X+2'!J24","v":7.2},415.31084774014948,225.1934140743129,190.11743366583661,7.4422543683922801E-2,2.3386168863497005E-2,1.0395503021112278,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L24","v":197.64827174820226},{"$f":"'Max X+2'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+2'!C25","v":9.9},{"$f":"'Max X+2'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+2'!M24","v":173.74071384825208},{"$f":"'Max X+2'!G25*W25","v":10.969364000000001},{"$f":"'Max X+2'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+2'!I25","v":9.9},{"$f":"'Max X+2'!J25","v":8.1},375.78121524623674,200.26398853638622,175.51722670985052,8.4283211816067419E-2,2.3487138401575954E-2,1.905825131821318,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L25","v":168.43363387250281},{"$f":"'Max X+2'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+2'!C26","v":8.8000000000000007},{"$f":"'Max X+2'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+2'!M25","v":170.93719674173045},{"$f":"'Max X+2'!G26*W26","v":16.918083000000003},{"$f":"'Max X+2'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+2'!I26","v":8.8000000000000007},{"$f":"'Max X+2'!J26","v":8.1},342.4625436076517,170.84996946314473,171.61257414450697,8.3664409358080602E-2,2.4622597223503538E-2,2.8919296822639255,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L26","v":197.65743337298451},{"$f":"'Max X+2'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+2'!C27","v":7.7000000000000011},{"$f":"'Max X+2'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+2'!M26","v":171.23190796438757},{"$f":"'Max X+2'!G27*W27","v":23.547923000000001},{"$f":"'Max X+2'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+2'!I27","v":8.8000000000000007},{"$f":"'Max X+2'!J27","v":7.2},371.75943051806769,198.95373768790171,172.80569283016601,0.10369568508279357,2.6215134221600829E-2,4.0321557838884852,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L27","v":175.35137535892974},{"$f":"'Max X+2'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+2'!C28","v":12.100000000000001},{"$f":"'Max X+2'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+2'!M27","v":171.0271698060333},{"$f":"'Max X+2'!G28*W28","v":34.556976999999996},{"$f":"'Max X+2'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+2'!I28","v":12.100000000000001},{"$f":"'Max X+2'!J28","v":8.1},355.15886042838639,180.15934213696721,174.99951829141918,9.2033221962546902E-2,2.7651514614107392E-2,5.910181973362187,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L28","v":159.56328721146963},{"$f":"'Max X+2'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+2'!C29","v":11},{"$f":"'Max X+2'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+2'!M28","v":144.23621335847599},{"$f":"'Max X+2'!G29*W29","v":40.106380999999999},{"$f":"'Max X+2'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+2'!I29","v":11},{"$f":"'Max X+2'!J29","v":7.2},306.79247383053303,158.78087341187808,148.01160041865492,8.2413799591575215E-2,2.4612939821089093E-2,5.7847925269523275,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L29","v":149.37062973386588},{"$f":"'Max X+2'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+2'!C30","v":15.400000000000002},{"$f":"'Max X+2'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+2'!M29","v":146.33229401949512},{"$f":"'Max X+2'!G30*W30","v":52.609592000000006},{"$f":"'Max X+2'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+2'!I30","v":15.400000000000002},{"$f":"'Max X+2'!J30","v":6.3},312.00038602069469,156.59455162003053,155.40583440066419,7.6078113835354885E-2,2.6459618830930228E-2,7.6984822847896792,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L30","v":171.24735218842665},{"$f":"'Max X+2'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+2'!C31","v":15.400000000000002},{"$f":"'Max X+2'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+2'!M30","v":147.83069716880956},{"$f":"'Max X+2'!G31*W31","v":63.382452000000008},{"$f":"'Max X+2'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+2'!I31","v":16.5},{"$f":"'Max X+2'!J31","v":7.2},334.66363340240162,177.56125010288582,157.10238329951576,8.61020855408383E-2,2.8313869293812355E-2,9.3698720674286093,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L31","v":139.80300281161703},{"$f":"'Max X+2'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+2'!C32","v":14.3},{"$f":"'Max X+2'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+2'!M31","v":152.12626622419356},{"$f":"'Max X+2'!G32*W32","v":69.950769000000008},{"$f":"'Max X+2'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+2'!I32","v":14.3},{"$f":"'Max X+2'!J32","v":8.1},299.72887192436656,141.43364388916024,158.29522803520632,6.9358922456821542E-2,3.1038188987239267E-2,10.641349307481066,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L32","v":121.22974182200845},{"$f":"'Max X+2'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+2'!C33","v":16.5},{"$f":"'Max X+2'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+2'!M32","v":118.54033427523461},{"$f":"'Max X+2'!G33*W33","v":87.890810000000002},{"$f":"'Max X+2'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+2'!I33","v":16.5},{"$f":"'Max X+2'!J33","v":9.9},249.28451305208972,124.17002955804796,125.11448349404176,5.9712263960499078E-2,2.5850781192847564E-2,10.418605997121132,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L33","v":136.90500524913602},{"$f":"'Max X+2'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+2'!C34","v":16.5},{"$f":"'Max X+2'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+2'!M33","v":132.02723681676378},{"$f":"'Max X+2'!G34*W34","v":100.88774500000001},{"$f":"'Max X+2'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+2'!I34","v":16.5},{"$f":"'Max X+2'!J34","v":8.1},280.23340795594839,139.83710410746173,140.39630384848667,6.7901141674303042E-2,3.0932968277125179E-2,13.319930201024277,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L34","v":112.54102128027557},{"$f":"'Max X+2'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+2'!C35","v":23.1},{"$f":"'Max X+2'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+2'!M34","v":121.13002391533919},{"$f":"'Max X+2'!G35*W35","v":117.06576000000001},{"$f":"'Max X+2'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+2'!I35","v":20.900000000000002},{"$f":"'Max X+2'!J35","v":11.700000000000001},248.78297936644117,118.48352594068443,130.29945342575675,5.7495339591139533E-2,3.0570489582442916E-2,14.18017830846736,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L35","v":114.84108541144724},{"$f":"'Max X+2'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+2'!C36","v":22},{"$f":"'Max X+2'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+2'!M35","v":126.12280120034782},{"$f":"'Max X+2'!G36*W36","v":115.5735},{"$f":"'Max X+2'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+2'!I36","v":22},{"$f":"'Max X+2'!J36","v":10.8},259.66764737704335,122.37927028224942,137.28837709479393,6.1815129197810702E-2,3.4424105553914341E-2,14.576453564528398,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L36","v":119.43455803755319},{"$f":"'Max X+2'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+2'!C37","v":18.700000000000003},{"$f":"'Max X+2'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+2'!M36","v":127.71789435930548},{"$f":"'Max X+2'!G37*W37","v":121.35984000000001},{"$f":"'Max X+2'!H37*V37","v":2.960827E-4},{"$f":"'Max X+2'!I37","v":18.700000000000003},{"$f":"'Max X+2'!J37","v":11.700000000000001},259.24613954364844,124.56606024334319,134.68007930030527,6.8497794209982671E-2,3.7815059000217935E-2,15.499823224582217,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L37","v":149.57651780661845},{"$f":"'Max X+2'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+2'!C38","v":22},{"$f":"'Max X+2'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+2'!M37","v":143.29619307157358},{"$f":"'Max X+2'!G38*W38","v":116.75586999999999},{"$f":"'Max X+2'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+2'!I38","v":20.900000000000002},{"$f":"'Max X+2'!J38","v":12.6},309.53533712590456,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":157.98533989896538},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":151.54999722693915},9.1177907653083354E-2,{"$f":"F38*H38","v":4.6195844634438023E-2},{"$f":"G38*F38/1000","v":16.730671689759543},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L38","v":145.07451531667201},{"$f":"'Max X+2'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+2'!C39","v":18.700000000000003},{"$f":"'Max X+2'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+2'!M38","v":149.38120743271693},{"$f":"'Max X+2'!G39*W39","v":103.97114000000001},{"$f":"'Max X+2'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+2'!I39","v":17.600000000000001},{"$f":"'Max X+2'!J39","v":12.6},306.30968147547435,151.98091384507583,154.32876763039849,9.3601471596215333E-2,5.243980231845187E-2,15.531334431356054,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L39","v":138.47238652667912},{"$f":"'Max X+2'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+2'!C40","v":16.5},{"$f":"'Max X+2'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+2'!M39","v":151.16540828813837},{"$f":"'Max X+2'!G40*W40","v":99.947609999999997},{"$f":"'Max X+2'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+2'!I40","v":15.400000000000002},{"$f":"'Max X+2'!J40","v":13.5},296.18547781737459,143.17807309845551,153.00740471891905,9.4313428223602266E-2,5.8003569219320567E-2,15.10862127307362,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L40","v":161.01118096886739},{"$f":"'Max X+2'!B41*U41","v":7.206453E-4},{"$f":"'Max X+2'!C41","v":16.5},{"$f":"'Max X+2'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+2'!M40","v":170.02818556377522},{"$f":"'Max X+2'!G41*W41","v":86.607870999999989},{"$f":"'Max X+2'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+2'!I41","v":15.400000000000002},{"$f":"'Max X+2'!J41","v":13.5},338.45199442352549,166.59514901805471,171.85684540547078,0.11603195081266374,7.1340158304456544E-2,14.725779161671506,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L41","v":145.22490231763322},{"$f":"'Max X+2'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+2'!C42","v":18.700000000000003},{"$f":"'Max X+2'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+2'!M41","v":130.65441238998358},{"$f":"'Max X+2'!G42*W42","v":76.329595999999981},{"$f":"'Max X+2'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+2'!I42","v":17.600000000000001},{"$f":"'Max X+2'!J42","v":13.5},288.60816187482521,153.91378776775949,134.69437410706573,0.11111454987371869,6.0038282917842141E-2,9.9727985133448378,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L42","v":146.01351642787998},{"$f":"'Max X+2'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+2'!C43","v":13.200000000000001},{"$f":"'Max X+2'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+2'!M42","v":139.73083637530161},{"$f":"'Max X+2'!G43*W43","v":61.544811999999993},{"$f":"'Max X+2'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+2'!I43","v":13.200000000000001},{"$f":"'Max X+2'!J43","v":13.5},289.45471704084025,150.09413412324545,139.3605829175948,0.1193823046345082,7.0253457706806841E-2,8.599708055320697,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L43","v":158.36156141640024},{"$f":"'Max X+2'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+2'!C44","v":14.3},{"$f":"'Max X+2'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+2'!M43","v":156.48754336956972},{"$f":"'Max X+2'!G44*W44","v":48.929062000000002},{"$f":"'Max X+2'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+2'!I44","v":13.200000000000001},{"$f":"'Max X+2'!J44","v":13.5},319.6235205561174,163.52204825389364,156.10147230222375,0.13951316250659043,8.6071067345947189E-2,7.6567887117573665,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L44","v":166.91456665423019},{"$f":"'Max X+2'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+2'!C45","v":11},{"$f":"'Max X+2'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+2'!M44","v":160.25853550122093},{"$f":"'Max X+2'!G45*W45","v":39.707878000000008},{"$f":"'Max X+2'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+2'!I45","v":11},{"$f":"'Max X+2'!J45","v":2.7},339.01689176735317,170.55465465856366,168.46223710878948,0.15991199566652109,9.6298392431470675E-2,6.3635263761411505,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L45","v":172.86251557801609},{"$f":"'Max X+2'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+2'!C46","v":13.200000000000001},{"$f":"'Max X+2'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+2'!M45","v":184.40798325703327},{"$f":"'Max X+2'!G46*W46","v":30.428657000000001},{"$f":"'Max X+2'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+2'!I46","v":13.200000000000001},{"$f":"'Max X+2'!J46","v":4.5},371.66750005232575,178.68051369159258,192.98698636073314,0.18200188642351245,0.12099689630012041,5.6112872705900081,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L46","v":163.65486813460552},{"$f":"'Max X+2'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+2'!C47","v":15.400000000000002},{"$f":"'Max X+2'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+2'!M46","v":194.37346942961588},{"$f":"'Max X+2'!G47*W47","v":19.833918999999998},{"$f":"'Max X+2'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+2'!I47","v":15.400000000000002},{"$f":"'Max X+2'!J47","v":7.2},373.19768038259224,170.76350954536767,202.43417083722457,0.19135858923787522,0.13929859239132625,3.8551876484159768,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L47","v":187.54130512891246},{"$f":"'Max X+2'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+2'!C48","v":9.9},{"$f":"'Max X+2'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+2'!M47","v":214.80762065041921},{"$f":"'Max X+2'!G48*W48","v":12.969103},{"$f":"'Max X+2'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+2'!I48","v":8.8000000000000007},{"$f":"'Max X+2'!J48","v":7.2},407.13532261933295,190.89583480424005,216.2394878150929,0.24547032467240795,0.16813283532634293,2.7858621574002136,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L48","v":212.18431274154437},{"$f":"'Max X+2'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+2'!C49","v":12.100000000000001},{"$f":"'Max X+2'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+2'!M48","v":223.03898022225655},{"$f":"'Max X+2'!G49*W49","v":7.610276100000001},{"$f":"'Max X+2'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+2'!I49","v":12.100000000000001},{"$f":"'Max X+2'!J49","v":7.2},444.51924982373708,216.77135006783135,227.74789975590573,0.31296267371303621,0.19108046635081863,1.697388220553812,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L49","v":185.10323215222789},{"$f":"'Max X+2'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+2'!C50","v":12.100000000000001},{"$f":"'Max X+2'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+2'!M49","v":206.23317809843633},{"$f":"'Max X+2'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+2'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+2'!I50","v":12.100000000000001},{"$f":"'Max X+2'!J50","v":6.3},402.43457572724753,190.595129627067,211.83944610018054,0.30810252516086978,0.19373199825576734,0.97974051325085709,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L50","v":211.40107984087243},{"$f":"'Max X+2'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+2'!C51","v":11},{"$f":"'Max X+2'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+2'!M50","v":247.68444691525463},{"$f":"'Max X+2'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+2'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+2'!I51","v":11},{"$f":"'Max X+2'!J51","v":6.3},466.93496666045979,214.80598496372005,252.12898169673974,0.39509487715240094,0.25546521851487275,0.62664100671603229,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L51","v":238.34684722168825},{"$f":"'Max X+2'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+2'!C52","v":8.8000000000000007},{"$f":"'Max X+2'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+2'!M51","v":250.7177000530379},{"$f":"'Max X+2'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+2'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+2'!I52","v":8.8000000000000007},{"$f":"'Max X+2'!J52","v":5.4},495.08644561627216,241.25278166495448,253.83366395131765,0.49406555673375979,0.28403610172025628,0.36650760819579264,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L52","v":223.78295611897434},{"$f":"'Max X+2'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+2'!C53","v":5.5},{"$f":"'Max X+2'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+2'!M52","v":263.10700697644302},{"$f":"'Max X+2'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+2'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+2'!I53","v":6.6000000000000005},{"$f":"'Max X+2'!J53","v":5.4},488.2526059557992,224.2732303618788,263.97937559392039,0.50972575709553425,0.32763138252269625,0.21167757767235026,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L53","v":251.65508866035299},{"$f":"'Max X+2'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+2'!C54","v":5.5},{"$f":"'Max X+2'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+2'!M53","v":294.31056994237707},{"$f":"'Max X+2'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+2'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+2'!I54","v":5.5},{"$f":"'Max X+2'!J54","v":3.6},547.8330881778403,252.02523239421882,295.80785578362145,0.62985626613415713,0.40271415875559474,0.22489195078797222,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L54","v":265.58973005654894},{"$f":"'Max X+2'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+2'!C55","v":6.6000000000000005},{"$f":"'Max X+2'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+2'!M54","v":277.47170808714026},{"$f":"'Max X+2'!G55*W55","v":1.0189424},{"$f":"'Max X+2'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+2'!I55","v":6.6000000000000005},{"$f":"'Max X+2'!J55","v":3.6},544.30774498924779,264.25304873679448,280.05469625245325,0.73668131975451701,0.41701183468697911,0.28272768817041011,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L55","v":259.43274344077224},{"$f":"'Max X+2'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+2'!C56","v":3.3000000000000003},{"$f":"'Max X+2'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+2'!M55","v":280.95910965811532},{"$f":"'Max X+2'!G56*W56","v":0},{"$f":"'Max X+2'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+2'!I56","v":3.3000000000000003},{"$f":"'Max X+2'!J56","v":3.6},537.62322577053465,257.42783473994791,280.19539103058668,0.80490870082433785,0.46371862752860865,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L56","v":248.09866493213929},{"$f":"'Max X+2'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+2'!C57","v":3.3000000000000003},{"$f":"'Max X+2'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+2'!M56","v":279.34294347380552},{"$f":"'Max X+2'!G57*W57","v":0},{"$f":"'Max X+2'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+2'!I57","v":3.3000000000000003},{"$f":"'Max X+2'!J57","v":3.6},527.26921662294308,248.73280853688587,278.53640808605718,0.86585639525342173,0.50653538774835427,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L57","v":267.1870895918214},{"$f":"'Max X+2'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+2'!C58","v":3.3000000000000003},{"$f":"'Max X+2'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+2'!M57","v":269.06128384901314},{"$f":"'Max X+2'!G58*W58","v":0},{"$f":"'Max X+2'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+2'!I58","v":3.3000000000000003},{"$f":"'Max X+2'!J58","v":3.6},534.96065257968689,266.7358460357068,268.22480654398009,1.0512435561146138,0.53647730503301427,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L58","v":212.65806671321701},{"$f":"'Max X+2'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+2'!C59","v":3.3000000000000003},{"$f":"'Max X+2'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+2'!M58","v":221.88143508168221},{"$f":"'Max X+2'!G59*W59","v":0},{"$f":"'Max X+2'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+2'!I59","v":3.3000000000000003},{"$f":"'Max X+2'!J59","v":3.6},434.31093146203034,213.21644469986569,221.09448676216462,0.94162201335132023,0.48694831951761752,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L59","v":200.23547632282106},{"$f":"'Max X+2'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+2'!C60","v":5.5},{"$f":"'Max X+2'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+2'!M59","v":223.74820407340934},{"$f":"'Max X+2'!G60*W60","v":0},{"$f":"'Max X+2'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+2'!I60","v":5.5},{"$f":"'Max X+2'!J60","v":2.7},427.14990038889187,201.14296037702965,226.00694001186224,0.99251594579141622,0.54126406154712436,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L60","v":176.66639263275775},{"$f":"'Max X+2'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+2'!C61","v":5.5},{"$f":"'Max X+2'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+2'!M60","v":184.98897835055553},{"$f":"'Max X+2'!G61*W61","v":0},{"$f":"'Max X+2'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+2'!I61","v":5.5},{"$f":"'Max X+2'!J61","v":2.7},365.78801888580614,178.4930489217146,187.29496996409154,0.97334371104316941,0.49400838646400613,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L61","v":181.53580988539417},{"$f":"'Max X+2'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+2'!C62","v":4.4000000000000004},{"$f":"'Max X+2'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+2'!M61","v":203.84073384381747},{"$f":"'Max X+2'!G62*W62","v":0},{"$f":"'Max X+2'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+2'!I62","v":4.4000000000000004},{"$f":"'Max X+2'!J62","v":2.7},387.96667014804598,183.0276744562965,204.93899569174945,1.1081354290976704,0.60173815206804981,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L62","v":166.59123683888677},{"$f":"'Max X+2'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+2'!C63","v":4.4000000000000004},{"$f":"'Max X+2'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+2'!M62","v":170.95269909822105},{"$f":"'Max X+2'!G63*W63","v":0},{"$f":"'Max X+2'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+2'!I63","v":3.3000000000000003},{"$f":"'Max X+2'!J63","v":2.7},338.15705779197572,167.16310243580037,170.99395535617532,1.1281344030864173,0.55874374204576038,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L63","v":165.10441468932621},{"$f":"'Max X+2'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+2'!C64","v":2.2000000000000002},{"$f":"'Max X+2'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+2'!M63","v":159.69416761328642},{"$f":"'Max X+2'!G64*W64","v":0},{"$f":"'Max X+2'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+2'!I64","v":2.2000000000000002},{"$f":"'Max X+2'!J64","v":2.7},321.97431931542172,163.35876513199651,158.61555418342522,1.2456495573296986,0.57861342986120323,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L64","v":157.56572490615889},{"$f":"'Max X+2'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+2'!C65","v":3.3000000000000003},{"$f":"'Max X+2'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+2'!M64","v":143.38308284570169},{"$f":"'Max X+2'!G65*W65","v":0},{"$f":"'Max X+2'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+2'!I65","v":3.3000000000000003},{"$f":"'Max X+2'!J65","v":1.8},302.04222532383977,157.73592864483484,144.30629667900493,1.3297962613240406,0.57678616669674931,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L65","v":148.31204477920184},{"$f":"'Max X+2'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+2'!C66","v":2.2000000000000002},{"$f":"'Max X+2'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+2'!M65","v":136.11845339178015},{"$f":"'Max X+2'!G66*W66","v":0},{"$f":"'Max X+2'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+2'!I66","v":2.2000000000000002},{"$f":"'Max X+2'!J66","v":1.8},283.21655346560851,147.30678191468959,135.90977155091892,1.4052628645122214,0.60868184086119703,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L66","v":159.30505267861517},{"$f":"'Max X+2'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+2'!C67","v":3.3000000000000003},{"$f":"'Max X+2'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+2'!M66","v":137.7320142513513},{"$f":"'Max X+2'!G67*W67","v":0},{"$f":"'Max X+2'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+2'!I67","v":3.3000000000000003},{"$f":"'Max X+2'!J67","v":1.8},297.65383279173369,159.10738485103192,138.54644794070177,1.6976678275832513,0.6855663106495401,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L67","v":146.20539174875421},{"$f":"'Max X+2'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+2'!C68","v":2.2000000000000002},{"$f":"'Max X+2'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+2'!M67","v":139.53304587897975},{"$f":"'Max X+2'!G68*W68","v":0},{"$f":"'Max X+2'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+2'!I68","v":2.2000000000000002},{"$f":"'Max X+2'!J68","v":1.8},284.01561527795377,144.85667507619439,139.15894020175941,1.7487166725597962,0.77410567722032475,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L68","v":136.85955123473377},{"$f":"'Max X+2'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+2'!C69","v":2.2000000000000002},{"$f":"'Max X+2'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+2'!M68","v":125.42216442344622},{"$f":"'Max X+2'!G69*W69","v":0},{"$f":"'Max X+2'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+2'!I69","v":2.2000000000000002},{"$f":"'Max X+2'!J69","v":2.7},260.47883182234699,136.33305240446074,124.14577941788625,1.8264988302729974,0.77638500555997103,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L69","v":119.8571364399327},{"$f":"'Max X+2'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+2'!C70","v":0},{"$f":"'Max X+2'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+2'!M69","v":115.45170685551516},{"$f":"'Max X+2'!G70*W70","v":0},{"$f":"'Max X+2'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+2'!I70","v":0},{"$f":"'Max X+2'!J70","v":0},232.73676923369922,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":118.0834748336097},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":114.65329440008952},1.773661606322998,{"$f":"F70*H70","v":0.79841245542563188},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L70","v":110.19785123559049},{"$f":"'Max X+2'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+2'!C71","v":0},{"$f":"'Max X+2'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+2'!M70","v":100.98878992755391},{"$f":"'Max X+2'!G71*W71","v":0},{"$f":"'Max X+2'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+2'!I71","v":0},{"$f":"'Max X+2'!J71","v":0},{"$f":"L71+M71","v":206.80395099584896},106.59617722465194,100.20777377119703,1.8016740109385601,0.78101615635688826,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L71","v":107.5060193626704},{"$f":"'Max X+2'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+2'!C72","v":3.3000000000000003},{"$f":"'Max X+2'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+2'!M71","v":129.75478495510743},{"$f":"'Max X+2'!G72*W72","v":0},{"$f":"'Max X+2'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+2'!I72","v":3.3000000000000003},{"$f":"'Max X+2'!J72","v":1.8},237.19797962114228,107.06651055088128,130.13146907026101,1.9395088117891248,1.123315884846406,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L72","v":109.16773830792359},{"$f":"'Max X+2'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+2'!C73","v":2.2000000000000002},{"$f":"'Max X+2'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+2'!M72","v":113.84043813963767},{"$f":"'Max X+2'!G73*W73","v":0},{"$f":"'Max X+2'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+2'!I73","v":2.2000000000000002},{"$f":"'Max X+2'!J73","v":1.8},221.43269990771427,108.29618634825195,113.1365135594623,2.1715519596716373,1.1039245801753772,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L73","v":104.22710530707425},{"$f":"'Max X+2'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+2'!C74","v":1.1000000000000001},{"$f":"'Max X+2'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+2'!M73","v":130.47156645481428},{"$f":"'Max X+2'!G74*W74","v":0},{"$f":"'Max X+2'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+2'!I74","v":1.1000000000000001},{"$f":"'Max X+2'!J74","v":1.8},230.49847047373149,102.1443546189974,128.35411585473409,2.2827506880768431,1.4174506000801732,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L74","v":108.34038699569534},{"$f":"'Max X+2'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+2'!C75","v":1.1000000000000001},{"$f":"'Max X+2'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+2'!M74","v":127.40329586927938},{"$f":"'Max X+2'!G75*W75","v":0},{"$f":"'Max X+2'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+2'!I75","v":1.1000000000000001},{"$f":"'Max X+2'!J75","v":1.8},231.08551155450016,105.93261196886567,125.15289958563447,2.6077750268296565,1.5503962836449063,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L75","v":113.90419275615081},{"$f":"'Max X+2'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+2'!C76","v":1.1000000000000001},{"$f":"'Max X+2'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+2'!M75","v":129.6285846891569},{"$f":"'Max X+2'!G76*W76","v":0},{"$f":"'Max X+2'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+2'!I76","v":1.1000000000000001},{"$f":"'Max X+2'!J76","v":1.8},238.25579243307396,111.09382696147222,127.16196547160175,3.0103657946785756,1.7666192175551534,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L76","v":107.45739303989504},{"$f":"'Max X+2'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+2'!C77","v":2.2000000000000002},{"$f":"'Max X+2'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+2'!M76","v":129.96571684162052},{"$f":"'Max X+2'!G77*W77","v":0},{"$f":"'Max X+2'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+2'!I77","v":2.2000000000000002},{"$f":"'Max X+2'!J77","v":1.8},234.020026173563,105.63754198260189,128.38248419096109,3.119851057293145,1.9832326506594027,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L77","v":111.46686282603531},{"$f":"'Max X+2'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+2'!C78","v":1.1000000000000001},{"$f":"'Max X+2'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+2'!M77","v":129.52273060807769},{"$f":"'Max X+2'!G78*W78","v":0},{"$f":"'Max X+2'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+2'!I78","v":1.1000000000000001},{"$f":"'Max X+2'!J78","v":1.8},234.71671920167751,108.10706525977074,126.60965394190677,3.5597975662645602,2.2130766661709362,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L78","v":102.30921541757309},{"$f":"'Max X+2'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+2'!C79","v":1.1000000000000001},{"$f":"'Max X+2'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+2'!M78","v":114.5371844277343},{"$f":"'Max X+2'!G79*W79","v":0},{"$f":"'Max X+2'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+2'!I79","v":1.1000000000000001},{"$f":"'Max X+2'!J79","v":1.8},209.66300763714111,98.016016736787392,111.6469909003537,3.5931986807856897,2.1901935273806012,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L79","v":97.750446866348796},{"$f":"'Max X+2'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+2'!C80","v":1.1000000000000001},{"$f":"'Max X+2'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+2'!M79","v":133.81469870912042},{"$f":"'Max X+2'!G80*W80","v":0},{"$f":"'Max X+2'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+2'!I80","v":1.1000000000000001},{"$f":"'Max X+2'!J80","v":1.8},224.43649940940995,94.183521301029089,130.25297810838086,3.7669255653196942,2.8617206007395408,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L80","v":98.500156326699042},{"$f":"'Max X+2'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+2'!C81","v":2.2000000000000002},{"$f":"'Max X+2'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+2'!M80","v":114.93702361634034},{"$f":"'Max X+2'!G81*W81","v":0},{"$f":"'Max X+2'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+2'!I81","v":2.2000000000000002},{"$f":"'Max X+2'!J81","v":1.8},208.23189466427149,95.647877951990239,112.58401671228125,4.1522783747087981,2.7530069040590899,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L81","v":93.260195977826328},{"$f":"'Max X+2'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+2'!C82","v":1.1000000000000001},{"$f":"'Max X+2'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+2'!M81","v":102.10816527508958},{"$f":"'Max X+2'!G82*W82","v":0},{"$f":"'Max X+2'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+2'!I82","v":1.1000000000000001},{"$f":"'Max X+2'!J82","v":1.8},187.82481144877724,89.162335401637904,98.662476047139336,4.297860576188409,2.7456892279502325,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L82","v":88.593582414833108},{"$f":"'Max X+2'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+2'!C83","v":1.1000000000000001},{"$f":"'Max X+2'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+2'!M82","v":100.33874820494005},{"$f":"'Max X+2'!G83*W83","v":0},{"$f":"'Max X+2'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+2'!I83","v":1.1000000000000001},{"$f":"'Max X+2'!J83","v":1.8},180.92136287130722,84.320471685661488,96.600891185645736,4.4731107291716032,3.0378570192943082,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L83","v":82.251385468178086},{"$f":"'Max X+2'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+2'!C84","v":0},{"$f":"'Max X+2'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+2'!M83","v":108.60307355778271},{"$f":"'Max X+2'!G84*W84","v":0},{"$f":"'Max X+2'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+2'!I84","v":0},{"$f":"'Max X+2'!J84","v":0.9},181.6743546883238,77.68494601726232,103.98940867106148,4.5664394509157678,3.7136648867212205,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L84","v":72.227429152499795},{"$f":"'Max X+2'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+2'!C85","v":3.3000000000000003},{"$f":"'Max X+2'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+2'!M84","v":84.349460999549123},{"$f":"'Max X+2'!G85*W85","v":0},{"$f":"'Max X+2'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+2'!I85","v":3.3000000000000003},{"$f":"'Max X+2'!J85","v":0.9},154.58694539982207,71.104895056432412,83.482050343389673,4.4225340960673813,3.2674106561594467,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L85","v":74.195540111677062},{"$f":"'Max X+2'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+2'!C86","v":0},{"$f":"'Max X+2'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+2'!M85","v":91.813784527812601},{"$f":"'Max X+2'!G86*W86","v":0},{"$f":"'Max X+2'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+2'!I86","v":0},{"$f":"'Max X+2'!J86","v":0},156.94800883428843,69.173809761059886,87.774199073228544,5.0217303506171831,4.0395854545840573,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L86","v":71.687770619241718},{"$f":"'Max X+2'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+2'!C87","v":0},{"$f":"'Max X+2'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+2'!M86","v":84.896665542781193},{"$f":"'Max X+2'!G87*W87","v":0},{"$f":"'Max X+2'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+2'!I87","v":0},{"$f":"'Max X+2'!J87","v":0},146.95811466296965,66.312761243910089,80.645353419059575,5.3750093753316346,4.2513121237216236,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L87","v":51.422450688839142},{"$f":"'Max X+2'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+2'!C88","v":0},{"$f":"'Max X+2'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+2'!M87","v":74.634484491295524},{"$f":"'Max X+2'!G88*W88","v":0},{"$f":"'Max X+2'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+2'!I88","v":0},{"$f":"'Max X+2'!J88","v":0},117.51576441480647,47.140371154270525,70.375393260535944,4.2820795345686165,4.2590912307595739,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L88","v":46.645330100532831},{"$f":"'Max X+2'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+2'!C89","v":1.1000000000000001},{"$f":"'Max X+2'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+2'!M88","v":61.654033823035491},{"$f":"'Max X+2'!G89*W89","v":0},{"$f":"'Max X+2'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+2'!I89","v":1.1000000000000001},{"$f":"'Max X+2'!J89","v":0},102.17579005751301,43.427150339469861,58.748639718043158,4.3181797610629689,4.0053941049923329,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L89","v":37.266042014894708},{"$f":"'Max X+2'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+2'!C90","v":0},{"$f":"'Max X+2'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+2'!M89","v":53.02652633426203},{"$f":"'Max X+2'!G90*W90","v":0},{"$f":"'Max X+2'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+2'!I90","v":0},{"$f":"'Max X+2'!J90","v":0},82.542734437621078,33.431610197807032,49.111124239814046,3.8344318170876774,3.9154020944479866,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L90","v":28.598751813786304},{"$f":"'Max X+2'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+2'!C91","v":0},{"$f":"'Max X+2'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+2'!M90","v":41.030904978352204},{"$f":"'Max X+2'!G91*W91","v":0},{"$f":"'Max X+2'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+2'!I91","v":0},{"$f":"'Max X+2'!J91","v":0},62.923927893317604,25.332875596233329,37.591052297084275,3.2658762175529747,3.4398526812679293,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L91","v":17.459304003884181},{"$f":"'Max X+2'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+2'!C92","v":0},{"$f":"'Max X+2'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+2'!M91","v":31.082252307459786},{"$f":"'Max X+2'!G92*W92","v":0},{"$f":"'Max X+2'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+2'!I92","v":0},{"$f":"'Max X+2'!J92","v":0},43.3797017045149,15.251656503894464,28.128045200620434,2.2076474999897169,2.9542071068393523,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L92","v":17.354477150183811},{"$f":"'Max X+2'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+2'!C93","v":0},{"$f":"'Max X+2'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+2'!M92","v":31.48263045493789},{"$f":"'Max X+2'!G93*W93","v":0},{"$f":"'Max X+2'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+2'!I93","v":0},{"$f":"'Max X+2'!J93","v":0},43.028384932322496,14.931571521227379,28.096813411095116,2.4229056289564315,3.3858170438427737,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L93","v":15.978379313215562},{"$f":"'Max X+2'!B94*U94","v":0.1536841125},{"$f":"'Max X+2'!C94","v":0},{"$f":"'Max X+2'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+2'!M93","v":28.856996043873874},{"$f":"'Max X+2'!G94*W94","v":0},{"$f":"'Max X+2'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+2'!I94","v":0},{"$f":"'Max X+2'!J94","v":0},38.876467038657054,13.52275626927567,25.353710769381387,2.4556230439398932,3.5032852744924878,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L94","v":15.902176736798944},{"$f":"'Max X+2'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+2'!C95","v":0},{"$f":"'Max X+2'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+2'!M94","v":22.706673518721185},{"$f":"'Max X+2'!G95*W95","v":0},{"$f":"'Max X+2'!H95*V95","v":0.1366584025},{"$f":"'Max X+2'!I95","v":0},{"$f":"'Max X+2'!J95","v":0},32.823392124993447,13.219776335429756,19.603615789563694,2.6824004013691889,3.103057729157491,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L95","v":6.0533252593168729},{"$f":"'Max X+2'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+2'!C96","v":0},{"$f":"'Max X+2'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+2'!M95","v":16.923849038049028},{"$f":"'Max X+2'!G96*W96","v":0},{"$f":"'Max X+2'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+2'!I96","v":0},{"$f":"'Max X+2'!J96","v":0},19.264279415700635,4.935408364211276,14.328871051489358,1.1179168951055971,2.5949779865596692,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L96","v":9.1780219181098044},{"$f":"'Max X+2'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+2'!C97","v":0},{"$f":"'Max X+2'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+2'!M96","v":18.624469360213482},{"$f":"'Max X+2'!G97*W97","v":0},{"$f":"'Max X+2'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+2'!I97","v":0},{"$f":"'Max X+2'!J97","v":0},22.761263425392837,7.3292156153652313,15.432047810027607,1.8488063027445729,3.192421550185875,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L97","v":8.6601418260214711},{"$f":"'Max X+2'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+2'!C98","v":0},{"$f":"'Max X+2'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+2'!M97","v":20.592736742819817},{"$f":"'Max X+2'!G98*W98","v":0},{"$f":"'Max X+2'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+2'!I98","v":0},{"$f":"'Max X+2'!J98","v":0},23.424189719865197,6.7613285904529485,16.662861129412249,1.8988132355685228,3.9298756134075692,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L98","v":3.0499714828607334},{"$f":"'Max X+2'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+2'!C99","v":0},{"$f":"'Max X+2'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+2'!M98","v":2.2706384230029699},{"$f":"'Max X+2'!G99*W99","v":0},{"$f":"'Max X+2'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+2'!I99","v":0},{"$f":"'Max X+2'!J99","v":0},4.1148602223651993,2.3245110532683682,1.7903491690968312,0.72546042959236523,0.4802892539061388,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L99","v":0},{"$f":"'Max X+2'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+2'!C100","v":0},{"$f":"'Max X+2'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+2'!M99","v":1.5859378743611086},{"$f":"'Max X+2'!G100*W100","v":0},{"$f":"'Max X+2'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+2'!I100","v":0},{"$f":"'Max X+2'!J100","v":0},1.2159018022678896,0,1.2159018022678896,0,0.37003607209321898,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L100","v":0.4420390839241557},{"$f":"'Max X+2'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+2'!C101","v":0},{"$f":"'Max X+2'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+2'!M100","v":1.4674349211549098},{"$f":"'Max X+2'!G101*W101","v":0},{"$f":"'Max X+2'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+2'!I101","v":0},{"$f":"'Max X+2'!J101","v":0},1.4113130792634274,0.31963192493260345,1.091681154330824,0.12240715899155226,0.37575376682408584,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L101","v":0.40939554482666535},{"$f":"'Max X+2'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+2'!C102","v":0},{"$f":"'Max X+2'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+2'!M101","v":1.3491502115774567},{"$f":"'Max X+2'!G102*W102","v":0},{"$f":"'Max X+2'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+2'!I102","v":0},{"$f":"'Max X+2'!J102","v":0},1.2598082334874983,0.28776937588605889,0.97203885760143927,0.12162616894060643,0.37711135397601747,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L102","v":0},{"$f":"'Max X+2'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+2'!C103","v":0},{"$f":"'Max X+2'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+2'!M102","v":0.41093451058212116},{"$f":"'Max X+2'!G103*W103","v":0},{"$f":"'Max X+2'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+2'!I103","v":0},{"$f":"'Max X+2'!J103","v":0},0.28624012353788153,0,0.28624012353788153,0,0.12469438704423964,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L103","v":0},{"$f":"'Max X+2'!B104*U104","v":0.3379091575},{"$f":"'Max X+2'!C104","v":0},{"$f":"'Max X+2'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+2'!M103","v":1.4934069584692065},{"$f":"'Max X+2'!G104*W104","v":0},{"$f":"'Max X+2'!H104*V104","v":0.32755962},{"$f":"'Max X+2'!I104","v":0},{"$f":"'Max X+2'!J104","v":0},1.0042271426476774,0,1.0042271426476774,0,0.48917981582152903,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L104","v":0},{"$f":"'Max X+2'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+2'!C105","v":0},{"$f":"'Max X+2'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+2'!M104","v":0.67493973494308501},{"$f":"'Max X+2'!G105*W105","v":0},{"$f":"'Max X+2'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+2'!I105","v":0},{"$f":"'Max X+2'!J105","v":0},0.43763570945981711,0,0.43763570945981711,0,0.23730402548326793,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+2'!L105","v":0},{"$f":"'Max X+2'!B106*U106","v":0.95},{"$f":"'Max X+2'!C106","v":0},{"$f":"'Max X+2'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+2'!M105","v":0.30371024028221338},{"$f":"'Max X+2'!G106*W106","v":0},{"$f":"'Max X+2'!H106*V106","v":0.95},{"$f":"'Max X+2'!I106","v":0},{"$f":"'Max X+2'!J106","v":0},1.5185512014110669E-2,0,1.5185512014110669E-2,0,0.28852472826810271,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13190.474136684943},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":13671.096122883262},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":27055.586938014934},13271.957947265833,13783.62899074911,116.81618941911181,94.567132134161454,229.72050563900487,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":27055.586938014945},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+4","index":86,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+4",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+4"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":27469.279516199913},{"$f":"L107","v":13466.522889768557},14002.756626431363,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+3'!P107*106/206","v":118.20569707638116},{"$f":"'Max X+3'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+3'!C6","v":16.5},{"$f":"'Max X+3'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+3'!P107*100/206","v":111.51480856262373},{"$f":"'Max X+3'!G6*W6","v":0},{"$f":"'Max X+3'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+3'!I6","v":13.200000000000001},{"$f":"'Max X+3'!J6","v":8.1},{"$f":"L6+M6","v":238.45115778829035},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":121.9511075623147},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":116.50005022597566},{"$f":"B6*A6","v":0.1545895140664762},{"$f":"F6*H6","v":0.11475833664808686},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L6","v":118.58814366561323},{"$f":"'Max X+3'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+3'!C7","v":11},{"$f":"'Max X+3'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+3'!M6","v":113.32655736566572},{"$f":"'Max X+3'!G7*W7","v":0},{"$f":"'Max X+3'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+3'!I7","v":11},{"$f":"'Max X+3'!J7","v":9.9},{"$f":"L7+M7","v":236.78263669888094},122.3722538831142,114.41038281576672,1.5889782499045872E-2,1.6174549898998247E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L7","v":119.61382135678075},{"$f":"'Max X+3'!B8*U8","v":8.45861E-5},{"$f":"'Max X+3'!C8","v":13.200000000000001},{"$f":"'Max X+3'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+3'!M7","v":111.80738446910793},{"$f":"'Max X+3'!G8*W8","v":0},{"$f":"'Max X+3'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+3'!I8","v":14.3},{"$f":"'Max X+3'!J8","v":8.1},237.3037113875252,119.30370369012608,118.00000769739913,1.0117666654666792E-2,7.3767717088105674E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L8","v":117.66666119724151},{"$f":"'Max X+3'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+3'!C9","v":11},{"$f":"'Max X+3'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+3'!M8","v":116.45518172694887},{"$f":"'Max X+3'!G9*W9","v":0},{"$f":"'Max X+3'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+3'!I9","v":11},{"$f":"'Max X+3'!J9","v":7.2},239.902834127604,119.65357086649166,120.24926326111233,1.3090330749863748E-2,5.9184658365300392E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L9","v":130.1999066154105},{"$f":"'Max X+3'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+3'!C10","v":11},{"$f":"'Max X+3'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+3'!M9","v":108.07970719586262},{"$f":"'Max X+3'!G10*W10","v":0},{"$f":"'Max X+3'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+3'!I10","v":11},{"$f":"'Max X+3'!J10","v":8.1},244.06551968324715,133.09092573833195,110.9745939449152,8.980877078555138E-3,5.1132509474362603E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L10","v":144.34468046557805},{"$f":"'Max X+3'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+3'!C11","v":12.100000000000001},{"$f":"'Max X+3'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+3'!M10","v":147.95791981647071},{"$f":"'Max X+3'!G11*W11","v":0},{"$f":"'Max X+3'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+3'!I11","v":12.100000000000001},{"$f":"'Max X+3'!J11","v":10.8},297.59029767099537,148.33949019173022,149.25080747926512,5.1902738478410218E-3,7.1123372055777465E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L11","v":134.56185771653276},{"$f":"'Max X+3'!B12*U12","v":3.021E-5},{"$f":"'Max X+3'!C12","v":4.4000000000000004},{"$f":"'Max X+3'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+3'!M11","v":128.17440522186908},{"$f":"'Max X+3'!G12*W12","v":0},{"$f":"'Max X+3'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+3'!I12","v":3.3000000000000003},{"$f":"'Max X+3'!J12","v":0.9},263.22592080362051,132.65779260281113,130.56812820080935,4.0651137216164545E-3,6.2770210597279845E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L12","v":159.96172182384541},{"$f":"'Max X+3'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+3'!C13","v":5.5},{"$f":"'Max X+3'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+3'!M12","v":145.37275979915094},{"$f":"'Max X+3'!G13*W13","v":0},{"$f":"'Max X+3'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+3'!I13","v":5.5},{"$f":"'Max X+3'!J13","v":2.7},310.92170508201838,162.75618193885023,148.16552314316814,5.5398849951791155E-3,7.236655982801733E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L13","v":164.77286065361946},{"$f":"'Max X+3'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+3'!C14","v":4.4000000000000004},{"$f":"'Max X+3'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+3'!M13","v":140.37389688211357},{"$f":"'Max X+3'!G14*W14","v":0},{"$f":"'Max X+3'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+3'!I14","v":4.4000000000000004},{"$f":"'Max X+3'!J14","v":2.7},308.53221374106579,166.46551137210218,142.06670236896363,7.3492815173030615E-3,7.1945131499505256E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L14","v":174.57516158373875},{"$f":"'Max X+3'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+3'!C15","v":3.3000000000000003},{"$f":"'Max X+3'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+3'!M14","v":179.16555071468258},{"$f":"'Max X+3'!G15*W15","v":0},{"$f":"'Max X+3'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+3'!I15","v":3.3000000000000003},{"$f":"'Max X+3'!J15","v":2.7},354.02109744783377,174.26506983008551,179.75602761774823,1.0091753653251975E-2,9.5230969343621658E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L15","v":169.27194589130721},{"$f":"'Max X+3'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+3'!C16","v":5.5},{"$f":"'Max X+3'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+3'!M15","v":149.47040112138194},{"$f":"'Max X+3'!G16*W16","v":0},{"$f":"'Max X+3'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+3'!I16","v":5.5},{"$f":"'Max X+3'!J16","v":2.7},324.32181627258888,172.05988526516248,152.2619310074264,1.2060626144755638E-2,8.4701139555459094E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L16","v":192.96057630182543},{"$f":"'Max X+3'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+3'!C17","v":6.6000000000000005},{"$f":"'Max X+3'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+3'!M16","v":189.86095620860121},{"$f":"'Max X+3'!G17*W17","v":0},{"$f":"'Max X+3'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+3'!I17","v":6.6000000000000005},{"$f":"'Max X+3'!J17","v":2.7},389.69365003701569,195.94444479764658,193.74920523936908,1.613150417883261E-2,1.1750969232140848E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L17","v":175.15623529866852},{"$f":"'Max X+3'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+3'!C18","v":6.6000000000000005},{"$f":"'Max X+3'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+3'!M17","v":163.96490698193369},{"$f":"'Max X+3'!G18*W18","v":0},{"$f":"'Max X+3'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+3'!I18","v":6.6000000000000005},{"$f":"'Max X+3'!J18","v":2.7},345.0934642954025,177.23969462977556,167.85376966562694,1.6540668892947401E-2,1.1137316306747849E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L18","v":187.54402286892451},{"$f":"'Max X+3'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+3'!C19","v":2.2000000000000002},{"$f":"'Max X+3'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+3'!M18","v":181.15852500640887},{"$f":"'Max X+3'!G19*W19","v":0},{"$f":"'Max X+3'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+3'!I19","v":2.2000000000000002},{"$f":"'Max X+3'!J19","v":1.8},365.86860491157353,184.32388030797773,181.5447246035958,2.0142560946763081E-2,1.3800402813053215E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L19","v":202.62775546752059},{"$f":"'Max X+3'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+3'!C20","v":4.4000000000000004},{"$f":"'Max X+3'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+3'!M19","v":206.94708715442439},{"$f":"'Max X+3'!G20*W20","v":0},{"$f":"'Max X+3'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+3'!I20","v":4.4000000000000004},{"$f":"'Max X+3'!J20","v":1.8},414.73173493368017,205.20223362535441,209.52950130832573,2.5521842166176617E-2,1.7585846098665096E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L20","v":210.41419642248934},{"$f":"'Max X+3'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+3'!C21","v":4.4000000000000004},{"$f":"'Max X+3'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+3'!M20","v":213.73938295046923},{"$f":"'Max X+3'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+3'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+3'!I21","v":4.4000000000000004},{"$f":"'Max X+3'!J21","v":0},431.10063206798594,212.98158799791355,218.11904407007239,3.2608424575794048E-2,2.0338880396847933E-2,7.6262902214934342E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L21","v":210.00024931374071},{"$f":"'Max X+3'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+3'!C22","v":6.6000000000000005},{"$f":"'Max X+3'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+3'!M21","v":228.22832976168183},{"$f":"'Max X+3'!G22*W22","v":1.7791249},{"$f":"'Max X+3'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+3'!I22","v":6.6000000000000005},{"$f":"'Max X+3'!J22","v":9},439.66307023188233,213.85881191754595,225.80425831433638,4.1437396194761833E-2,2.4071447345461367E-2,0.4060467043644192,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L22","v":226.77070064267178},{"$f":"'Max X+3'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+3'!C23","v":6.6000000000000005},{"$f":"'Max X+3'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+3'!M22","v":206.92582950923509},{"$f":"'Max X+3'!G23*W23","v":3.2182024},{"$f":"'Max X+3'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+3'!I23","v":6.6000000000000005},{"$f":"'Max X+3'!J23","v":7.2},434.2141078922561,227.91218668130597,206.30192121095013,5.8513961365809504E-2,2.3908298284974566E-2,0.66592920114861109,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L23","v":220.14164643114029},{"$f":"'Max X+3'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+3'!C24","v":11},{"$f":"'Max X+3'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+3'!M23","v":206.91706246452898},{"$f":"'Max X+3'!G24*W24","v":5.5787578},{"$f":"'Max X+3'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+3'!I24","v":11},{"$f":"'Max X+3'!J24","v":7.2},435.45846162322732,224.76736768973635,210.69109393349095,7.42787414039289E-2,2.5968531038056113E-2,1.1543401761770784,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L24","v":225.1934140743129},{"$f":"'Max X+3'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+3'!C25","v":9.9},{"$f":"'Max X+3'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+3'!M24","v":190.11743366583661},{"$f":"'Max X+3'!G25*W25","v":10.969364000000001},{"$f":"'Max X+3'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+3'!I25","v":9.9},{"$f":"'Max X+3'!J25","v":8.1},419.68911741975774,227.79738477919119,191.89173264056652,9.6029295121733471E-2,2.5701025270116119E-2,2.0854673326264166,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L25","v":200.26398853638622},{"$f":"'Max X+3'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+3'!C26","v":8.8000000000000007},{"$f":"'Max X+3'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+3'!M25","v":175.51722670985052},{"$f":"'Max X+3'!G26*W26","v":16.918083000000003},{"$f":"'Max X+3'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+3'!I26","v":8.8000000000000007},{"$f":"'Max X+3'!J26","v":8.1},378.85645772649889,202.66451334291463,176.19194438358429,9.9475193471590034E-2,2.5282326266252403E-2,2.9694150094070682,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L26","v":170.84996946314473},{"$f":"'Max X+3'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+3'!C27","v":7.7000000000000011},{"$f":"'Max X+3'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+3'!M26","v":171.61257414450697},{"$f":"'Max X+3'!G27*W27","v":23.547923000000001},{"$f":"'Max X+3'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+3'!I27","v":8.8000000000000007},{"$f":"'Max X+3'!J27","v":7.2},345.34663832824265,172.16033759690256,173.18630073134005,8.9631866242155717E-2,2.6273413166945113E-2,4.0411196817866415,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L27","v":198.95373768790171},{"$f":"'Max X+3'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+3'!C28","v":12.100000000000001},{"$f":"'Max X+3'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+3'!M27","v":172.80569283016601},{"$f":"'Max X+3'!G28*W28","v":34.556976999999996},{"$f":"'Max X+3'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+3'!I28","v":12.100000000000001},{"$f":"'Max X+3'!J28","v":8.1},380.52707052458459,203.74931675899009,176.7777537655945,0.10442092891161654,2.7939064571515373E-2,5.9716423526011111,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L28","v":180.15934213696721},{"$f":"'Max X+3'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+3'!C29","v":11},{"$f":"'Max X+3'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+3'!M28","v":174.99951829141918},{"$f":"'Max X+3'!G29*W29","v":40.106380999999999},{"$f":"'Max X+3'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+3'!I29","v":11},{"$f":"'Max X+3'!J29","v":7.2},358.13594635788536,179.36629055739084,178.76965580049452,9.3051579576375013E-2,2.9862490924670176E-2,7.0185973554121261,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L29","v":158.78087341187808},{"$f":"'Max X+3'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+3'!C30","v":15.400000000000002},{"$f":"'Max X+3'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+3'!M29","v":148.01160041865492},{"$f":"'Max X+3'!G30*W30","v":52.609592000000006},{"$f":"'Max X+3'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+3'!I30","v":15.400000000000002},{"$f":"'Max X+3'!J30","v":6.3},323.08483958063903,166.00000243085705,157.084837149782,8.0870981021024413E-2,2.6763268872910643E-2,7.7868299092924653,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L30","v":156.59455162003053},{"$f":"'Max X+3'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+3'!C31","v":15.400000000000002},{"$f":"'Max X+3'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+3'!M30","v":155.40583440066419},{"$f":"'Max X+3'!G31*W31","v":63.382452000000008},{"$f":"'Max X+3'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+3'!I31","v":16.5},{"$f":"'Max X+3'!J31","v":7.2},327.59188654265864,162.91581686993652,164.67606967272212,7.8734750094012332E-2,2.9764727942070673E-2,9.8500028394200463,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L31","v":177.56125010288582},{"$f":"'Max X+3'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+3'!C32","v":14.3},{"$f":"'Max X+3'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+3'!M31","v":157.10238329951576},{"$f":"'Max X+3'!G32*W32","v":69.950769000000008},{"$f":"'Max X+3'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+3'!I32","v":14.3},{"$f":"'Max X+3'!J32","v":8.1},342.44348843520083,179.17315859748507,163.27032983771576,8.8091505400762327E-2,3.2053461800014817E-2,10.989432523533885,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L32","v":141.43364388916024},{"$f":"'Max X+3'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+3'!C33","v":16.5},{"$f":"'Max X+3'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+3'!M32","v":158.29522803520632},{"$f":"'Max X+3'!G33*W33","v":87.890810000000002},{"$f":"'Max X+3'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+3'!I33","v":16.5},{"$f":"'Max X+3'!J33","v":9.9},309.22468777356266,144.3639801008037,164.86070767275896,6.9663788356526646E-2,3.4520362447340747E-2,13.912695811148993,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L33","v":124.17002955804796},{"$f":"'Max X+3'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+3'!C34","v":16.5},{"$f":"'Max X+3'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+3'!M33","v":125.11448349404176},{"$f":"'Max X+3'!G34*W34","v":100.88774500000001},{"$f":"'Max X+3'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+3'!I34","v":16.5},{"$f":"'Max X+3'!J34","v":8.1},260.59361474714603,127.10844461633323,133.48517013081278,6.1584941714734116E-2,2.9313363228993163E-2,12.622518106553596,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L34","v":139.83710410746173},{"$f":"'Max X+3'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+3'!C35","v":23.1},{"$f":"'Max X+3'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+3'!M34","v":140.39630384848667},{"$f":"'Max X+3'!G35*W35","v":117.06576000000001},{"$f":"'Max X+3'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+3'!I35","v":20.900000000000002},{"$f":"'Max X+3'!J35","v":11.700000000000001},295.3265346360912,145.76566365226915,149.56087098382207,7.1440455192574012E-2,3.5432864664613845E-2,16.435600011214017,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L35","v":118.48352594068443},{"$f":"'Max X+3'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+3'!C36","v":22},{"$f":"'Max X+3'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+3'!M35","v":130.29945342575675},{"$f":"'Max X+3'!G36*W36","v":115.5735},{"$f":"'Max X+3'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+3'!I36","v":22},{"$f":"'Max X+3'!J36","v":10.8},267.48363954697095,126.01975020713407,141.4638893398369,6.3775733550368446E-2,3.5564085919883817E-2,15.059163880501698,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L36","v":122.37927028224942},{"$f":"'Max X+3'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+3'!C37","v":18.700000000000003},{"$f":"'Max X+3'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+3'!M36","v":137.28837709479393},{"$f":"'Max X+3'!G37*W37","v":121.35984000000001},{"$f":"'Max X+3'!H37*V37","v":2.960827E-4},{"$f":"'Max X+3'!I37","v":18.700000000000003},{"$f":"'Max X+3'!J37","v":11.700000000000001},271.7568120258278,127.50908364440272,144.24772838142508,7.0186637846691213E-2,4.0648713368844742E-2,16.661295478083854,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L37","v":124.56606024334319},{"$f":"'Max X+3'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+3'!C38","v":22},{"$f":"'Max X+3'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+3'!M37","v":134.68007930030527},{"$f":"'Max X+3'!G38*W38","v":116.75586999999999},{"$f":"'Max X+3'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+3'!I38","v":20.900000000000002},{"$f":"'Max X+3'!J38","v":12.6},275.92678917172583,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":132.9901280522204},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":142.93666111950543},7.5932191122806095E-2,{"$f":"F38*H38","v":4.3418180799842318E-2},{"$f":"G38*F38/1000","v":15.724689830376132},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L38","v":157.98533989896538},{"$f":"'Max X+3'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+3'!C39","v":18.700000000000003},{"$f":"'Max X+3'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+3'!M38","v":151.54999722693915},{"$f":"'Max X+3'!G39*W39","v":103.97114000000001},{"$f":"'Max X+3'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+3'!I39","v":17.600000000000001},{"$f":"'Max X+3'!J39","v":12.6},321.38020449504648,164.88340841725136,156.49679607779512,0.10193148171401839,5.3201149144025725E-2,15.756825978681704,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L39","v":151.98091384507583},{"$f":"'Max X+3'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+3'!C40","v":16.5},{"$f":"'Max X+3'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+3'!M39","v":154.32876763039849},{"$f":"'Max X+3'!G40*W40","v":99.947609999999997},{"$f":"'Max X+3'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+3'!I40","v":15.400000000000002},{"$f":"'Max X+3'!J40","v":13.5},312.84695002089961,156.67739977004021,156.1695502508594,0.10351407503562723,5.9217379539103672E-2,15.424791478903691,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L40","v":143.17807309845551},{"$f":"'Max X+3'!B41*U41","v":7.206453E-4},{"$f":"'Max X+3'!C41","v":16.5},{"$f":"'Max X+3'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+3'!M40","v":153.00740471891905},{"$f":"'Max X+3'!G41*W41","v":86.607870999999989},{"$f":"'Max X+3'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+3'!I41","v":15.400000000000002},{"$f":"'Max X+3'!J41","v":13.5},303.61809860604779,148.77489249301405,154.84320611303374,0.10318060544145841,6.4198605885301616E-2,13.25164556994093,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L41","v":166.59514901805471},{"$f":"'Max X+3'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+3'!C42","v":18.700000000000003},{"$f":"'Max X+3'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+3'!M41","v":171.85684540547078},{"$f":"'Max X+3'!G42*W42","v":76.329595999999981},{"$f":"'Max X+3'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+3'!I42","v":17.600000000000001},{"$f":"'Max X+3'!J42","v":13.5},351.14555744517469,175.26768365434043,175.87787379083426,0.12746536371426853,7.8971614636510562E-2,13.117763579634039,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L42","v":153.91378776775949},{"$f":"'Max X+3'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+3'!C43","v":13.200000000000001},{"$f":"'Max X+3'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+3'!M42","v":134.69437410706573},{"$f":"'Max X+3'!G43*W43","v":61.544811999999993},{"$f":"'Max X+3'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+3'!I43","v":13.200000000000001},{"$f":"'Max X+3'!J43","v":13.5},292.31459897880745,157.98794611180691,134.32665286700058,0.12584165595256661,6.7721240065146904E-2,8.289739931877028,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L43","v":150.09413412324545},{"$f":"'Max X+3'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+3'!C44","v":14.3},{"$f":"'Max X+3'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+3'!M43","v":139.3605829175948},{"$f":"'Max X+3'!G44*W44","v":48.929062000000002},{"$f":"'Max X+3'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+3'!I44","v":13.200000000000001},{"$f":"'Max X+3'!J44","v":13.5},294.24583638600319,155.26190438808794,138.98393199791525,0.1322297351575224,7.6650919679548554E-2,6.8187826019311366,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L44","v":163.52204825389364},{"$f":"'Max X+3'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+3'!C45","v":11},{"$f":"'Max X+3'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+3'!M44","v":156.10147230222375},{"$f":"'Max X+3'!G45*W45","v":39.707878000000008},{"$f":"'Max X+3'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+3'!I45","v":11},{"$f":"'Max X+3'!J45","v":2.7},331.47305831434443,167.16538645021822,164.30767186412621,0.15666180367544683,9.3800438097572464E-2,6.1984582177970813,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L45","v":170.55465465856366},{"$f":"'Max X+3'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+3'!C46","v":13.200000000000001},{"$f":"'Max X+3'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+3'!M45","v":168.46223710878948},{"$f":"'Max X+3'!G46*W46","v":30.428657000000001},{"$f":"'Max X+3'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+3'!I46","v":13.200000000000001},{"$f":"'Max X+3'!J46","v":4.5},353.42678545752847,176.37508265139732,177.05170280613117,0.17957200716635288,0.11053430265829384,5.1260796304360277,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L46","v":178.68051369159258},{"$f":"'Max X+3'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+3'!C47","v":15.400000000000002},{"$f":"'Max X+3'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+3'!M46","v":192.98698636073314},{"$f":"'Max X+3'!G47*W47","v":19.833918999999998},{"$f":"'Max X+3'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+3'!I47","v":15.400000000000002},{"$f":"'Max X+3'!J47","v":7.2},386.82026729232189,185.77158589485757,201.04868139746435,0.20892779673501169,0.13830496326881009,3.8276882555328857,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L47","v":170.76350954536767},{"$f":"'Max X+3'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+3'!C48","v":9.9},{"$f":"'Max X+3'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+3'!M47","v":202.43417083722457},{"$f":"'Max X+3'!G48*W48","v":12.969103},{"$f":"'Max X+3'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+3'!I48","v":8.8000000000000007},{"$f":"'Max X+3'!J48","v":7.2},378.0157223233366,174.13999945460932,203.87572286872728,0.22351009075834255,0.15844796849731049,2.6253896123075617,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L48","v":190.89583480424005},{"$f":"'Max X+3'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+3'!C49","v":12.100000000000001},{"$f":"'Max X+3'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+3'!M48","v":216.2394878150929},{"$f":"'Max X+3'!G49*W49","v":7.610276100000001},{"$f":"'Max X+3'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+3'!I49","v":12.100000000000001},{"$f":"'Max X+3'!J49","v":7.2},416.46850427818401,195.51427171369346,220.95423256449055,0.281563090546607,0.1852552506023652,1.645642205995443,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L49","v":216.77135006783135},{"$f":"'Max X+3'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+3'!C50","v":12.100000000000001},{"$f":"'Max X+3'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+3'!M49","v":227.74789975590573},{"$f":"'Max X+3'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+3'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+3'!I50","v":12.100000000000001},{"$f":"'Max X+3'!J50","v":6.3},455.54449345712271,222.21053626916409,233.33395718795865,0.36081379866724206,0.21394256794707439,1.0819493073619451,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L50","v":190.595129627067},{"$f":"'Max X+3'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+3'!C51","v":11},{"$f":"'Max X+3'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+3'!M50","v":211.83944610018054},{"$f":"'Max X+3'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+3'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+3'!I51","v":11},{"$f":"'Max X+3'!J51","v":6.3},410.35987163760603,194.03891971847744,216.32095191912859,0.35620990858956247,0.21849418105194388,0.53595324785089693,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L51","v":214.80598496372005},{"$f":"'Max X+3'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+3'!C52","v":8.8000000000000007},{"$f":"'Max X+3'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+3'!M51","v":252.12898169673974},{"$f":"'Max X+3'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+3'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+3'!I52","v":8.8000000000000007},{"$f":"'Max X+3'!J52","v":5.4},473.00406366773421,217.76071690253974,255.24334676519447,0.4452680611803238,0.28563493154528108,0.36857066740387556,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L52","v":241.25278166495448},{"$f":"'Max X+3'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+3'!C53","v":5.5},{"$f":"'Max X+3'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+3'!M52","v":253.83366395131765},{"$f":"'Max X+3'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+3'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+3'!I53","v":6.6000000000000005},{"$f":"'Max X+3'!J53","v":5.4},496.42084379733052,241.7032636904033,254.71758010692722,0.54951797455117191,0.31608384439042198,0.20421689157720924,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L53","v":224.2732303618788},{"$f":"'Max X+3'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+3'!C54","v":5.5},{"$f":"'Max X+3'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+3'!M53","v":263.97937559392039},{"$f":"'Max X+3'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+3'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+3'!I54","v":5.5},{"$f":"'Max X+3'!J54","v":3.6},490.23007146075264,224.7119069242263,265.51816453652634,0.56132343765251846,0.3612110573940544,0.201714932483502,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L54","v":252.02523239421882},{"$f":"'Max X+3'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+3'!C55","v":6.6000000000000005},{"$f":"'Max X+3'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+3'!M54","v":295.80785578362145},{"$f":"'Max X+3'!G55*W55","v":1.0189424},{"$f":"'Max X+3'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+3'!I55","v":6.6000000000000005},{"$f":"'Max X+3'!J55","v":3.6},549.08946227078422,250.72617569209379,298.36328657869046,0.69905670212504467,0.44456920493101026,0.30141116651101713,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L55","v":264.25304873679448},{"$f":"'Max X+3'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+3'!C56","v":3.3000000000000003},{"$f":"'Max X+3'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+3'!M55","v":280.05469625245325},{"$f":"'Max X+3'!G56*W56","v":0},{"$f":"'Max X+3'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+3'!I56","v":3.3000000000000003},{"$f":"'Max X+3'!J56","v":3.6},541.52565503807421,262.23318469293235,279.29247034514185,0.81986404386215184,0.46222590731141255,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L56","v":257.42783473994791},{"$f":"'Max X+3'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+3'!C57","v":3.3000000000000003},{"$f":"'Max X+3'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+3'!M56","v":280.19539103058668},{"$f":"'Max X+3'!G57*W57","v":0},{"$f":"'Max X+3'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+3'!I57","v":3.3000000000000003},{"$f":"'Max X+3'!J57","v":3.6},537.41672973188452,258.02941984083191,279.38730989105255,0.89841489911601069,0.50808113953409695,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L57","v":248.73280853688587},{"$f":"'Max X+3'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+3'!C58","v":3.3000000000000003},{"$f":"'Max X+3'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+3'!M57","v":278.53640808605718},{"$f":"'Max X+3'!G58*W58","v":0},{"$f":"'Max X+3'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+3'!I58","v":3.3000000000000003},{"$f":"'Max X+3'!J58","v":3.6},526.03521154127623,248.35417306999958,277.68103847127662,0.97863546688632796,0.55536961478053959,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L58","v":266.7358460357068},{"$f":"'Max X+3'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+3'!C59","v":3.3000000000000003},{"$f":"'Max X+3'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+3'!M58","v":268.22480654398009},{"$f":"'Max X+3'!G59*W59","v":0},{"$f":"'Max X+3'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+3'!I59","v":3.3000000000000003},{"$f":"'Max X+3'!J59","v":3.6},534.39092624399211,267.05477471187208,267.33615153212003,1.1810713238347132,0.58865501186003466,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L59","v":213.21644469986569},{"$f":"'Max X+3'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+3'!C60","v":5.5},{"$f":"'Max X+3'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+3'!M59","v":221.09448676216462},{"$f":"'Max X+3'!G60*W60","v":0},{"$f":"'Max X+3'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+3'!I60","v":5.5},{"$f":"'Max X+3'!J60","v":2.7},437.41922766646962,214.05958542020241,223.35964224626719,1.0568592796632799,0.53484451589744864,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L60","v":201.14296037702965},{"$f":"'Max X+3'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+3'!C61","v":5.5},{"$f":"'Max X+3'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+3'!M60","v":226.00694001186224},{"$f":"'Max X+3'!G61*W61","v":0},{"$f":"'Max X+3'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+3'!I61","v":5.5},{"$f":"'Max X+3'!J61","v":2.7},431.03815718193988,202.83476298540373,228.20339419653615,1.1081973916259451,0.60354581532609564,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L61","v":178.4930489217146},{"$f":"'Max X+3'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+3'!C62","v":4.4000000000000004},{"$f":"'Max X+3'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+3'!M61","v":187.29496996409154},{"$f":"'Max X+3'!G62*W62","v":0},{"$f":"'Max X+3'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+3'!I62","v":4.4000000000000004},{"$f":"'Max X+3'!J62","v":2.7},368.44556212197551,180.00348719016046,188.44207493181509,1.0895617315541535,0.55289503227645309,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L62","v":183.0276744562965},{"$f":"'Max X+3'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+3'!C63","v":4.4000000000000004},{"$f":"'Max X+3'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+3'!M62","v":204.93899569174945},{"$f":"'Max X+3'!G63*W63","v":0},{"$f":"'Max X+3'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+3'!I63","v":3.3000000000000003},{"$f":"'Max X+3'!J63","v":2.7},388.35740536644016,183.48823461426724,204.86917075217295,1.2394398420292618,0.6698249395765149,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L63","v":167.16310243580037},{"$f":"'Max X+3'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+3'!C64","v":2.2000000000000002},{"$f":"'Max X+3'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+3'!M63","v":170.99395535617532},{"$f":"'Max X+3'!G64*W64","v":0},{"$f":"'Max X+3'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+3'!I64","v":2.2000000000000002},{"$f":"'Max X+3'!J64","v":2.7},335.27632072972108,165.4019208681068,169.87439986161425,1.2611815676935705,0.61955549456108239,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L64","v":163.35876513199651},{"$f":"'Max X+3'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+3'!C65","v":3.3000000000000003},{"$f":"'Max X+3'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+3'!M64","v":158.61555418342522},{"$f":"'Max X+3'!G65*W65","v":0},{"$f":"'Max X+3'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+3'!I65","v":3.3000000000000003},{"$f":"'Max X+3'!J65","v":1.8},322.95757021672011,163.48007776038432,159.47749245633577,1.3786873716121864,0.63806172708945186,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L65","v":157.73592864483484},{"$f":"'Max X+3'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+3'!C66","v":2.2000000000000002},{"$f":"'Max X+3'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+3'!M65","v":144.30629667900493},{"$f":"'Max X+3'!G66*W66","v":0},{"$f":"'Max X+3'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+3'!I66","v":2.2000000000000002},{"$f":"'Max X+3'!J66","v":1.8},300.70237528618713,156.6413740841858,144.06100120200134,1.4945545606490076,0.64529547700358314,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L66","v":147.30678191468959},{"$f":"'Max X+3'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+3'!C67","v":3.3000000000000003},{"$f":"'Max X+3'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+3'!M66","v":135.90977155091892},{"$f":"'Max X+3'!G67*W67","v":0},{"$f":"'Max X+3'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+3'!I67","v":3.3000000000000003},{"$f":"'Max X+3'!J67","v":1.8},283.97025170737521,147.2369761851381,136.73327552223711,1.5698057295514827,0.6764960286818078,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L67","v":159.10738485103192},{"$f":"'Max X+3'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+3'!C68","v":2.2000000000000002},{"$f":"'Max X+3'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+3'!M67","v":138.54644794070177},{"$f":"'Max X+3'!G68*W68","v":0},{"$f":"'Max X+3'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+3'!I68","v":2.2000000000000002},{"$f":"'Max X+3'!J68","v":1.8},295.78216724141873,157.60435149987808,138.17781574154063,1.9030333511538111,0.76863219916110392,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L68","v":144.85667507619439},{"$f":"'Max X+3'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+3'!C69","v":2.2000000000000002},{"$f":"'Max X+3'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+3'!M68","v":139.15894020175941},{"$f":"'Max X+3'!G69*W69","v":0},{"$f":"'Max X+3'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+3'!I69","v":2.2000000000000002},{"$f":"'Max X+3'!J69","v":2.7},282.02097047617906,144.22344831052925,137.79752216564978,1.9332267656651241,0.8614180361096182,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L69","v":136.33305240446074},{"$f":"'Max X+3'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+3'!C70","v":0},{"$f":"'Max X+3'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+3'!M69","v":124.14577941788625},{"$f":"'Max X+3'!G70*W70","v":0},{"$f":"'Max X+3'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+3'!I70","v":0},{"$f":"'Max X+3'!J70","v":0},257.60282067387232,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":134.31557803534966},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":123.28724263852266},2.017474369111075,{"$f":"F70*H70","v":0.85853677936359118},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L70","v":118.0834748336097},{"$f":"'Max X+3'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+3'!C71","v":0},{"$f":"'Max X+3'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+3'!M70","v":114.65329440008952},{"$f":"'Max X+3'!G71*W71","v":0},{"$f":"'Max X+3'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+3'!I71","v":0},{"$f":"'Max X+3'!J71","v":0},{"$f":"L71+M71","v":228.11947641195439},114.35287523167916,113.76660118027522,1.930599601930542,0.88669321981429927,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L71","v":106.59617722465194},{"$f":"'Max X+3'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+3'!C72","v":3.3000000000000003},{"$f":"'Max X+3'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+3'!M71","v":100.20777377119703},{"$f":"'Max X+3'!G72*W72","v":0},{"$f":"'Max X+3'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+3'!I72","v":3.3000000000000003},{"$f":"'Max X+3'!J72","v":1.8},207.01333571341763,106.17308281323299,100.84025290018464,1.9230944114189386,0.86752087101239383,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L72","v":107.06651055088128},{"$f":"'Max X+3'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+3'!C73","v":2.2000000000000002},{"$f":"'Max X+3'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+3'!M72","v":130.13146907026101},{"$f":"'Max X+3'!G73*W73","v":0},{"$f":"'Max X+3'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+3'!I73","v":2.2000000000000002},{"$f":"'Max X+3'!J73","v":1.8},235.50632435042516,106.23675596948499,129.26956838094017,2.1297545813962784,1.2619006893208202,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L73","v":108.29618634825195},{"$f":"'Max X+3'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+3'!C74","v":1.1000000000000001},{"$f":"'Max X+3'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+3'!M73","v":113.1365135594623},{"$f":"'Max X+3'!G74*W74","v":0},{"$f":"'Max X+3'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+3'!I74","v":1.1000000000000001},{"$f":"'Max X+3'!J74","v":1.8},217.33170784280739,106.12431587200462,111.20739197080277,2.3718704762473233,1.2291215886595279,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L74","v":102.1443546189974},{"$f":"'Max X+3'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+3'!C75","v":1.1000000000000001},{"$f":"'Max X+3'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+3'!M74","v":128.35411585473409},{"$f":"'Max X+3'!G75*W75","v":0},{"$f":"'Max X+3'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+3'!I75","v":1.1000000000000001},{"$f":"'Max X+3'!J75","v":1.8},225.97786819643147,99.885719344622402,126.09214885180907,2.4586352743749891,1.561967002925017,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L75","v":105.93261196886567},{"$f":"'Max X+3'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+3'!C76","v":1.1000000000000001},{"$f":"'Max X+3'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+3'!M75","v":125.15289958563447},{"$f":"'Max X+3'!G76*W76","v":0},{"$f":"'Max X+3'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+3'!I76","v":1.1000000000000001},{"$f":"'Max X+3'!J76","v":1.8},226.08020293046897,103.33292651483912,122.74727641562986,2.7996854540265477,1.7056231700046209,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L76","v":111.09382696147222},{"$f":"'Max X+3'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+3'!C77","v":2.2000000000000002},{"$f":"'Max X+3'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+3'!M76","v":127.16196547160175},{"$f":"'Max X+3'!G77*W77","v":0},{"$f":"'Max X+3'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+3'!I77","v":2.2000000000000002},{"$f":"'Max X+3'!J77","v":1.8},234.78991505895348,109.16839794538011,125.62151711357338,3.2254290160921006,1.940448358028382,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L77","v":105.63754198260189},{"$f":"'Max X+3'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+3'!C78","v":1.1000000000000001},{"$f":"'Max X+3'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+3'!M77","v":128.38248419096109},{"$f":"'Max X+3'!G78*W78","v":0},{"$f":"'Max X+3'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+3'!I78","v":1.1000000000000001},{"$f":"'Max X+3'!J78","v":1.8},227.95279940640603,102.46390917979545,125.48889022661059,3.3736328028064224,2.1935939643505007,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L78","v":108.10706525977074},{"$f":"'Max X+3'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+3'!C79","v":1.1000000000000001},{"$f":"'Max X+3'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+3'!M78","v":126.60965394190677},{"$f":"'Max X+3'!G79*W79","v":0},{"$f":"'Max X+3'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+3'!I79","v":1.1000000000000001},{"$f":"'Max X+3'!J79","v":1.8},227.09884971115127,103.61024048020842,123.48860923094287,3.7968247795623182,2.4210447109638924,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L79","v":98.016016736787392},{"$f":"'Max X+3'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+3'!C80","v":1.1000000000000001},{"$f":"'Max X+3'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+3'!M79","v":111.6469909003537},{"$f":"'Max X+3'!G80*W80","v":0},{"$f":"'Max X+3'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+3'!I80","v":1.1000000000000001},{"$f":"'Max X+3'!J80","v":1.8},202.99819931396507,94.438857131968092,108.55934218199698,3.7771596048192944,2.3876487183567217,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L80","v":94.183521301029089},{"$f":"'Max X+3'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+3'!C81","v":2.2000000000000002},{"$f":"'Max X+3'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+3'!M80","v":130.25297810838086},{"$f":"'Max X+3'!G81*W81","v":0},{"$f":"'Max X+3'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+3'!I81","v":2.2000000000000002},{"$f":"'Max X+3'!J81","v":1.8},219.04632962010243,91.513210863601032,127.53311875650138,3.9703104374280573,3.119859351879462,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L81","v":95.647877951990239},{"$f":"'Max X+3'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+3'!C82","v":1.1000000000000001},{"$f":"'Max X+3'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+3'!M81","v":112.58401671228125},{"$f":"'Max X+3'!G82*W82","v":0},{"$f":"'Max X+3'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+3'!I82","v":1.1000000000000001},{"$f":"'Max X+3'!J82","v":1.8},200.29661373341813,91.439981962326229,108.8566317710919,4.4078959896640004,3.0273849411893514,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L82","v":89.162335401637904},{"$f":"'Max X+3'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+3'!C83","v":1.1000000000000001},{"$f":"'Max X+3'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+3'!M82","v":98.662476047139336},{"$f":"'Max X+3'!G83*W83","v":0},{"$f":"'Max X+3'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+3'!I83","v":1.1000000000000001},{"$f":"'Max X+3'!J83","v":1.8},179.83587806264666,84.860508200932131,94.975369861714526,4.5018272007057645,2.9871061854248082,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L83","v":84.320471685661488},{"$f":"'Max X+3'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+3'!C84","v":0},{"$f":"'Max X+3'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+3'!M83","v":96.600891185645736},{"$f":"'Max X+3'!G84*W84","v":0},{"$f":"'Max X+3'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+3'!I84","v":0},{"$f":"'Max X+3'!J84","v":0.9},172.03679955201045,79.63916052921661,92.397639022793825,4.6813111564448828,3.3032521628519027,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L84","v":77.68494601726232},{"$f":"'Max X+3'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+3'!C85","v":3.3000000000000003},{"$f":"'Max X+3'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+3'!M84","v":103.98940867106148},{"$f":"'Max X+3'!G85*W85","v":0},{"$f":"'Max X+3'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+3'!I85","v":3.3000000000000003},{"$f":"'Max X+3'!J85","v":0.9},178.58945786570598,76.228244490656678,102.3612133750493,4.7567015266056405,4.0281952960121705,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L85","v":71.104895056432412},{"$f":"'Max X+3'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+3'!C86","v":0},{"$f":"'Max X+3'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+3'!M85","v":83.482050343389673},{"$f":"'Max X+3'!G86*W86","v":0},{"$f":"'Max X+3'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+3'!I86","v":0},{"$f":"'Max X+3'!J86","v":0},146.10138803485077,66.292346902663525,79.809041132187247,4.8125481537688808,3.6730092112024311,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L86","v":69.173809761059886},{"$f":"'Max X+3'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+3'!C87","v":0},{"$f":"'Max X+3'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+3'!M86","v":87.774199073228544},{"$f":"'Max X+3'!G87*W87","v":0},{"$f":"'Max X+3'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+3'!I87","v":0},{"$f":"'Max X+3'!J87","v":0},147.36608294850242,63.987292273050485,83.378790675451938,5.1865174880094029,4.3954083977766008,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L87","v":66.312761243910089},{"$f":"'Max X+3'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+3'!C88","v":0},{"$f":"'Max X+3'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+3'!M87","v":80.645353419059575},{"$f":"'Max X+3'!G88*W88","v":0},{"$f":"'Max X+3'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+3'!I88","v":0},{"$f":"'Max X+3'!J88","v":0},136.83397327048689,60.790727307380628,76.043245963106259,5.522033936529458,4.6021074559533162,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L88","v":47.140371154270525},{"$f":"'Max X+3'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+3'!C89","v":1.1000000000000001},{"$f":"'Max X+3'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+3'!M88","v":70.375393260535944},{"$f":"'Max X+3'!G89*W89","v":0},{"$f":"'Max X+3'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+3'!I89","v":1.1000000000000001},{"$f":"'Max X+3'!J89","v":0},110.77977350159068,43.876363091541812,66.903410410048878,4.3640080627287121,4.5719828504870668,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L89","v":43.427150339469861},{"$f":"'Max X+3'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+3'!C90","v":0},{"$f":"'Max X+3'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+3'!M89","v":58.748639718043158},{"$f":"'Max X+3'!G90*W90","v":0},{"$f":"'Max X+3'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+3'!I90","v":0},{"$f":"'Max X+3'!J90","v":0},93.369505838597462,38.958780800237385,54.410725038360084,4.4683695392324765,4.3379146796830739,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L90","v":33.431610197807032},{"$f":"'Max X+3'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+3'!C91","v":0},{"$f":"'Max X+3'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+3'!M90","v":49.111124239814046},{"$f":"'Max X+3'!G91*W91","v":0},{"$f":"'Max X+3'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+3'!I91","v":0},{"$f":"'Max X+3'!J91","v":0},74.607699767556028,29.613838661117569,44.993861106438452,3.8177715366894622,4.1172631333755962,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L91","v":25.332875596233329},{"$f":"'Max X+3'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+3'!C92","v":0},{"$f":"'Max X+3'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+3'!M91","v":37.591052297084275},{"$f":"'Max X+3'!G92*W92","v":0},{"$f":"'Max X+3'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+3'!I92","v":0},{"$f":"'Max X+3'!J92","v":0},56.147869178592728,22.129651718286471,34.018217460306261,3.2032238779468591,3.5728348367780138,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L92","v":15.251656503894464},{"$f":"'Max X+3'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+3'!C93","v":0},{"$f":"'Max X+3'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+3'!M92","v":28.128045200620434},{"$f":"'Max X+3'!G93*W93","v":0},{"$f":"'Max X+3'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+3'!I93","v":0},{"$f":"'Max X+3'!J93","v":0},38.225330267402001,13.122331369267492,25.102998898134512,2.1293251346269728,3.0250463024859235,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L93","v":14.931571521227379},{"$f":"'Max X+3'!B94*U94","v":0.1536841125},{"$f":"'Max X+3'!C94","v":0},{"$f":"'Max X+3'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+3'!M93","v":28.096813411095116},{"$f":"'Max X+3'!G94*W94","v":0},{"$f":"'Max X+3'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+3'!I94","v":0},{"$f":"'Max X+3'!J94","v":0},37.32264172257009,12.636826203757275,24.685815518812813,2.2947453174701047,3.4109978922823041,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L94","v":13.52275626927567},{"$f":"'Max X+3'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+3'!C95","v":0},{"$f":"'Max X+3'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+3'!M94","v":25.353710769381387},{"$f":"'Max X+3'!G95*W95","v":0},{"$f":"'Max X+3'!H95*V95","v":0.1366584025},{"$f":"'Max X+3'!I95","v":0},{"$f":"'Max X+3'!J95","v":0},33.130632847085309,11.24171968889463,21.888913158190682,2.2810365803810391,3.464797611190706,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L95","v":13.219776335429756},{"$f":"'Max X+3'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+3'!C96","v":0},{"$f":"'Max X+3'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+3'!M95","v":19.603615789563694},{"$f":"'Max X+3'!G96*W96","v":0},{"$f":"'Max X+3'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+3'!I96","v":0},{"$f":"'Max X+3'!J96","v":0},27.376114697541894,10.778372531438251,16.597742166103643,2.4414038039915056,3.0058736234600514,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L96","v":4.935408364211276},{"$f":"'Max X+3'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+3'!C97","v":0},{"$f":"'Max X+3'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+3'!M96","v":14.328871051489358},{"$f":"'Max X+3'!G97*W97","v":0},{"$f":"'Max X+3'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+3'!I97","v":0},{"$f":"'Max X+3'!J97","v":0},15.813985761608981,3.9412274642542093,11.872758297354771,0.99418089995706682,2.4561127541345869,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L97","v":7.3292156153652313},{"$f":"'Max X+3'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+3'!C98","v":0},{"$f":"'Max X+3'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+3'!M97","v":15.432047810027607},{"$f":"'Max X+3'!G98*W98","v":0},{"$f":"'Max X+3'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+3'!I98","v":0},{"$f":"'Max X+3'!J98","v":0},18.209247286948379,5.7222198067083108,12.487027480240069,1.6069958086569207,2.9450203297875381,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L98","v":6.7613285904529485},{"$f":"'Max X+3'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+3'!C99","v":0},{"$f":"'Max X+3'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+3'!M98","v":16.662861129412249},{"$f":"'Max X+3'!G99*W99","v":0},{"$f":"'Max X+3'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+3'!I99","v":0},{"$f":"'Max X+3'!J99","v":0},18.291396551261084,5.1530918015488112,13.138304749712272,1.6082367889041378,3.5245563796999764,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L99","v":2.3245110532683682},{"$f":"'Max X+3'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+3'!C100","v":0},{"$f":"'Max X+3'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+3'!M99","v":1.7903491690968312},{"$f":"'Max X+3'!G100*W100","v":0},{"$f":"'Max X+3'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+3'!I100","v":0},{"$f":"'Max X+3'!J100","v":0},3.0994485109074641,1.7268293077305361,1.372619203176928,0.59768174553783215,0.41772996591990325,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L100","v":0},{"$f":"'Max X+3'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+3'!C101","v":0},{"$f":"'Max X+3'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+3'!M100","v":1.2159018022678896},{"$f":"'Max X+3'!G101*W101","v":0},{"$f":"'Max X+3'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+3'!I101","v":0},{"$f":"'Max X+3'!J101","v":0},0.90455601397849961,0,0.90455601397849961,0,0.31134578828939002,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L101","v":0.31963192493260345},{"$f":"'Max X+3'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+3'!C102","v":0},{"$f":"'Max X+3'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+3'!M101","v":1.091681154330824},{"$f":"'Max X+3'!G102*W102","v":0},{"$f":"'Max X+3'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+3'!I102","v":0},{"$f":"'Max X+3'!J102","v":0},1.0112103340438605,0.22467337691732481,0.78653695712653571,9.4958548015278643E-2,0.30514419720428826,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L102","v":0.28776937588605889},{"$f":"'Max X+3'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+3'!C103","v":0},{"$f":"'Max X+3'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+3'!M102","v":0.97203885760143927},{"$f":"'Max X+3'!G103*W103","v":0},{"$f":"'Max X+3'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+3'!I103","v":0},{"$f":"'Max X+3'!J103","v":0},0.87349206830414161,0.19640967313291791,0.67708239517122371,9.1359702753140981E-2,0.2949564624302155,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L103","v":0},{"$f":"'Max X+3'!B104*U104","v":0.3379091575},{"$f":"'Max X+3'!C104","v":0},{"$f":"'Max X+3'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+3'!M103","v":0.28624012353788153},{"$f":"'Max X+3'!G104*W104","v":0},{"$f":"'Max X+3'!H104*V104","v":0.32755962},{"$f":"'Max X+3'!I104","v":0},{"$f":"'Max X+3'!J104","v":0},0.19247941744306002,0,0.19247941744306002,0,9.3760706094821525E-2,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L104","v":0},{"$f":"'Max X+3'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+3'!C105","v":0},{"$f":"'Max X+3'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+3'!M104","v":1.0042271426476774},{"$f":"'Max X+3'!G105*W105","v":0},{"$f":"'Max X+3'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+3'!I105","v":0},{"$f":"'Max X+3'!J105","v":0},0.65114799926319544,0,0.65114799926319544,0,0.35307914338448199,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+3'!L105","v":0},{"$f":"'Max X+3'!B106*U106","v":0.95},{"$f":"'Max X+3'!C106","v":0},{"$f":"'Max X+3'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+3'!M105","v":0.43763570945981711},{"$f":"'Max X+3'!G106*W106","v":0},{"$f":"'Max X+3'!H106*V106","v":0.95},{"$f":"'Max X+3'!I106","v":0},{"$f":"'Max X+3'!J106","v":0},2.1881785472990856E-2,0,2.1881785472990856E-2,0,0.41575392398682626,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13390.163644342216},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":13895.128613799719},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":27469.279516199913},13466.522889768557,14002.756626431363,121.94075457367006,99.471987368355386,238.20767238208913,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":27469.27951619992},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+5","index":87,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+5",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+5"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":27881.579930741958},{"$f":"L107","v":13660.454351482937},14221.125579259027,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+4'!P107*106/206","v":122.57287996359926},{"$f":"'Max X+4'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+4'!C6","v":16.5},{"$f":"'Max X+4'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+4'!P107*100/206","v":115.63479241848987},{"$f":"'Max X+4'!G6*W6","v":0},{"$f":"'Max X+4'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+4'!I6","v":13.200000000000001},{"$f":"'Max X+4'!J6","v":8.1},{"$f":"L6+M6","v":246.92837330775808},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":126.31257904393161},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":120.61579426382649},{"$f":"B6*A6","v":0.16030091966766505},{"$f":"F6*H6","v":0.11899815466338351},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L6","v":121.9511075623147},{"$f":"'Max X+4'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+4'!C7","v":11},{"$f":"'Max X+4'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+4'!M6","v":116.50005022597566},{"$f":"'Max X+4'!G7*W7","v":0},{"$f":"'Max X+4'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+4'!I7","v":11},{"$f":"'Max X+4'!J7","v":9.9},{"$f":"L7+M7","v":243.31818991065933},125.7347671718272,117.58342273883214,1.6340390487492067E-2,1.6627487143509912E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L7","v":122.3722538831142},{"$f":"'Max X+4'!B8*U8","v":8.45861E-5},{"$f":"'Max X+4'!C8","v":13.200000000000001},{"$f":"'Max X+4'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+4'!M7","v":114.41038281576672},{"$f":"'Max X+4'!G8*W8","v":0},{"$f":"'Max X+4'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+4'!I8","v":14.3},{"$f":"'Max X+4'!J8","v":8.1},242.66473719614453,122.06190289141001,120.6028343047345,1.0350991704182485E-2,7.5485110322272477E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L8","v":119.30370369012608},{"$f":"'Max X+4'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+4'!C9","v":11},{"$f":"'Max X+4'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+4'!M8","v":118.00000769739913},{"$f":"'Max X+4'!G9*W9","v":0},{"$f":"'Max X+4'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+4'!I9","v":11},{"$f":"'Max X+4'!J9","v":7.2},243.08444196026034,121.29043123958576,121.79401072067459,1.327245054034135E-2,5.9969767245292675E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L9","v":119.65357086649166},{"$f":"'Max X+4'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+4'!C10","v":11},{"$f":"'Max X+4'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+4'!M9","v":120.24926326111233},{"$f":"'Max X+4'!G10*W10","v":0},{"$f":"'Max X+4'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+4'!I10","v":11},{"$f":"'Max X+4'!J10","v":8.1},245.68889171880932,122.54531745034187,123.14357426846746,8.2534161498005135E-3,5.6889926448832236E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L10","v":133.09092573833195},{"$f":"'Max X+4'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+4'!C11","v":12.100000000000001},{"$f":"'Max X+4'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+4'!M10","v":110.9745939449152},{"$f":"'Max X+4'!G11*W11","v":0},{"$f":"'Max X+4'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+4'!I11","v":12.100000000000001},{"$f":"'Max X+4'!J11","v":10.8},249.35539951755399,137.08614012136971,112.26925939618428,4.7856169622360707E-3,5.3345487309320733E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L11","v":148.33949019173022},{"$f":"'Max X+4'!B12*U12","v":3.021E-5},{"$f":"'Max X+4'!C12","v":4.4000000000000004},{"$f":"'Max X+4'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+4'!M11","v":149.25080747926512},{"$f":"'Max X+4'!G12*W12","v":0},{"$f":"'Max X+4'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+4'!I12","v":3.3000000000000003},{"$f":"'Max X+4'!J12","v":0.9},298.07850714982737,146.43500885573152,151.64349829409585,4.4813359986921701E-3,7.309185169278312E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L12","v":132.65779260281113},{"$f":"'Max X+4'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+4'!C13","v":5.5},{"$f":"'Max X+4'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+4'!M12","v":130.56812820080935},{"$f":"'Max X+4'!G13*W13","v":0},{"$f":"'Max X+4'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+4'!I13","v":5.5},{"$f":"'Max X+4'!J13","v":2.7},268.81482684235243,135.45319832296497,133.36162851938749,4.5942798461696974E-3,6.4996814218362892E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L13","v":162.75618193885023},{"$f":"'Max X+4'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+4'!C14","v":4.4000000000000004},{"$f":"'Max X+4'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+4'!M13","v":148.16552314316814},{"$f":"'Max X+4'!G14*W14","v":0},{"$f":"'Max X+4'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+4'!I14","v":4.4000000000000004},{"$f":"'Max X+4'!J14","v":2.7},314.30685189593862,164.44892260624533,149.85792928969326,7.2593326049275675E-3,7.5938534748952249E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L14","v":166.46551137210218},{"$f":"'Max X+4'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+4'!C15","v":3.3000000000000003},{"$f":"'Max X+4'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+4'!M14","v":142.06670236896363},{"$f":"'Max X+4'!G15*W15","v":0},{"$f":"'Max X+4'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+4'!I15","v":3.3000000000000003},{"$f":"'Max X+4'!J15","v":2.7},308.8150395856195,166.15588841705355,142.65915116856598,9.6229550486427937E-3,7.5512003976663401E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L15","v":174.26506983008551},{"$f":"'Max X+4'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+4'!C16","v":5.5},{"$f":"'Max X+4'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+4'!M15","v":179.75602761774823},{"$f":"'Max X+4'!G16*W16","v":0},{"$f":"'Max X+4'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+4'!I16","v":5.5},{"$f":"'Max X+4'!J16","v":2.7},359.59849473691332,177.05265344386012,182.5458412930532,1.2416386225393592E-2,1.0186324695028746E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L16","v":172.05988526516248},{"$f":"'Max X+4'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+4'!C17","v":6.6000000000000005},{"$f":"'Max X+4'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+4'!M16","v":152.2619310074264},{"$f":"'Max X+4'!G17*W17","v":0},{"$f":"'Max X+4'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+4'!I17","v":6.6000000000000005},{"$f":"'Max X+4'!J17","v":2.7},331.1980081946158,175.0455010587543,156.15250713586153,1.4384206408167585E-2,9.4238715648771367E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L17","v":195.94444479764658},{"$f":"'Max X+4'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+4'!C18","v":6.6000000000000005},{"$f":"'Max X+4'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+4'!M17","v":193.74920523936908},{"$f":"'Max X+4'!G18*W18","v":0},{"$f":"'Max X+4'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+4'!I18","v":6.6000000000000005},{"$f":"'Max X+4'!J18","v":2.7},395.66198584373865,198.02594101913544,197.6360448246032,1.8503778511131996E-2,1.3160414765884147E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L18","v":177.23969462977556},{"$f":"'Max X+4'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+4'!C19","v":2.2000000000000002},{"$f":"'Max X+4'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+4'!M18","v":167.85376966562694},{"$f":"'Max X+4'!G19*W19","v":0},{"$f":"'Max X+4'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+4'!I19","v":2.2000000000000002},{"$f":"'Max X+4'!J19","v":1.8},342.2616415724209,174.02065877197185,168.24098280044907,1.903585780369586E-2,1.2786865177849924E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L19","v":184.32388030797773},{"$f":"'Max X+4'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+4'!C20","v":4.4000000000000004},{"$f":"'Max X+4'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+4'!M19","v":181.5447246035958},{"$f":"'Max X+4'!G20*W20","v":0},{"$f":"'Max X+4'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+4'!I20","v":4.4000000000000004},{"$f":"'Max X+4'!J20","v":1.8},371.0299613048129,186.90066391805215,184.12929738676078,2.321638992557213E-2,1.5427216835002059E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L20","v":205.20223362535441},{"$f":"'Max X+4'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+4'!C21","v":4.4000000000000004},{"$f":"'Max X+4'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+4'!M20","v":209.52950130832573},{"$f":"'Max X+4'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+4'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+4'!I21","v":4.4000000000000004},{"$f":"'Max X+4'!J21","v":0},421.67999594119391,207.7704329119438,213.90956302925011,3.1800713410616917E-2,1.9938279075638519E-2,7.4760802847099836E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L21","v":212.98158799791355},{"$f":"'Max X+4'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+4'!C22","v":6.6000000000000005},{"$f":"'Max X+4'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+4'!M21","v":218.11904407007239},{"$f":"'Max X+4'!G22*W22","v":1.7791249},{"$f":"'Max X+4'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+4'!I22","v":6.6000000000000005},{"$f":"'Max X+4'!J22","v":9},432.53560118006988,216.83956232188271,215.69603885818717,4.2025676030859896E-2,2.3005211885210194E-2,0.38806102246926316,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L22","v":213.85881191754595},{"$f":"'Max X+4'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+4'!C23","v":6.6000000000000005},{"$f":"'Max X+4'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+4'!M22","v":225.80425831433638},{"$f":"'Max X+4'!G23*W23","v":3.2182024},{"$f":"'Max X+4'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+4'!I23","v":6.6000000000000005},{"$f":"'Max X+4'!J23","v":7.2},440.18179842326845,215.00362962890452,225.17816879436393,5.5182288641421065E-2,2.6089519972448214E-2,0.72668380603741733,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L23","v":227.91218668130597},{"$f":"'Max X+4'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+4'!C24","v":11},{"$f":"'Max X+4'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+4'!M23","v":206.30192121095013},{"$f":"'Max X+4'!G24*W24","v":5.5787578},{"$f":"'Max X+4'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+4'!I24","v":11},{"$f":"'Max X+4'!J24","v":7.2},442.61131593694296,232.53528605549639,210.07602988144657,7.6900625809574158E-2,2.5891329503556805E-2,1.1509084521105735,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L24","v":224.76736768973635},{"$f":"'Max X+4'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+4'!C25","v":9.9},{"$f":"'Max X+4'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+4'!M24","v":210.69109393349095},{"$f":"'Max X+4'!G25*W25","v":10.969364000000001},{"$f":"'Max X+4'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+4'!I25","v":9.9},{"$f":"'Max X+4'!J25","v":8.1},439.8341317316598,227.37152007370221,212.46261165795755,9.5847616034144573E-2,2.8482275533398972E-2,2.3111473009146537,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L25","v":227.79738477919119},{"$f":"'Max X+4'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+4'!C26","v":8.8000000000000007},{"$f":"'Max X+4'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+4'!M25","v":191.89173264056652},{"$f":"'Max X+4'!G26*W26","v":16.918083000000003},{"$f":"'Max X+4'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+4'!I26","v":8.8000000000000007},{"$f":"'Max X+4'!J26","v":8.1},422.74832484169536,230.18423318818952,192.56409165350584,0.1131515910016699,2.7640987060690608E-2,3.246440259826914,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L26","v":202.66451334291463},{"$f":"'Max X+4'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+4'!C27","v":7.7000000000000011},{"$f":"'Max X+4'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+4'!M26","v":176.19194438358429},{"$f":"'Max X+4'!G27*W27","v":23.547923000000001},{"$f":"'Max X+4'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+4'!I27","v":8.8000000000000007},{"$f":"'Max X+4'!J27","v":7.2},381.72316070869203,203.95819082726499,177.76496988142702,0.1063225156496282,2.6974502157279694E-2,4.1489543395649253,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L27","v":172.16033759690256},{"$f":"'Max X+4'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+4'!C28","v":12.100000000000001},{"$f":"'Max X+4'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+4'!M27","v":173.18630073134005},{"$f":"'Max X+4'!G28*W28","v":34.556976999999996},{"$f":"'Max X+4'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+4'!I28","v":12.100000000000001},{"$f":"'Max X+4'!J28","v":8.1},354.1282793225019,176.96997919206675,177.15830013043515,9.0358404835835612E-2,2.8000600904914883E-2,5.9847950110880008,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L28","v":203.74931675899009},{"$f":"'Max X+4'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+4'!C29","v":11},{"$f":"'Max X+4'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+4'!M28","v":176.7777537655945},{"$f":"'Max X+4'!G29*W29","v":40.106380999999999},{"$f":"'Max X+4'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+4'!I29","v":11},{"$f":"'Max X+4'!J29","v":7.2},383.49166888262619,202.94408105188134,180.54758783074482,0.10523570710875134,3.0165934849704628E-2,7.0899159448471174,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L29","v":179.36629055739084},{"$f":"'Max X+4'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+4'!C30","v":15.400000000000002},{"$f":"'Max X+4'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+4'!M29","v":178.76965580049452},{"$f":"'Max X+4'!G30*W30","v":52.609592000000006},{"$f":"'Max X+4'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+4'!I30","v":15.400000000000002},{"$f":"'Max X+4'!J30","v":6.3},374.41226581936814,186.57493492010417,187.83733089926397,9.1355637286683278E-2,3.2324901230534268E-2,9.4049986536444496,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L30","v":166.00000243085705},{"$f":"'Max X+4'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+4'!C31","v":15.400000000000002},{"$f":"'Max X+4'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+4'!M30","v":157.084837149782},{"$f":"'Max X+4'!G31*W31","v":63.382452000000008},{"$f":"'Max X+4'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+4'!I31","v":16.5},{"$f":"'Max X+4'!J31","v":7.2},338.67128952366528,172.31653867958485,166.35475084408043,8.3463751272219527E-2,3.0086305701581526E-2,9.956422150573875,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L31","v":162.91581686993652},{"$f":"'Max X+4'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+4'!C32","v":14.3},{"$f":"'Max X+4'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+4'!M31","v":164.67606967272212},{"$f":"'Max X+4'!G32*W32","v":69.950769000000008},{"$f":"'Max X+4'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+4'!I32","v":14.3},{"$f":"'Max X+4'!J32","v":8.1},335.37746220017812,164.53499124185973,170.84247095831839,8.082562807680059E-2,3.3598714403764531E-2,11.519217709504492,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L32","v":179.17315859748507},{"$f":"'Max X+4'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+4'!C33","v":16.5},{"$f":"'Max X+4'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+4'!M32","v":163.27032983771576},{"$f":"'Max X+4'!G33*W33","v":87.890810000000002},{"$f":"'Max X+4'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+4'!I33","v":16.5},{"$f":"'Max X+4'!J33","v":9.9},351.91963056433906,182.08490603850069,169.83472452583837,8.8252558984391827E-2,3.560531187738198E-2,14.349961538404008,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L33","v":144.3639801008037},{"$f":"'Max X+4'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+4'!C34","v":16.5},{"$f":"'Max X+4'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+4'!M33","v":164.86070767275896},{"$f":"'Max X+4'!G34*W34","v":100.88774500000001},{"$f":"'Max X+4'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+4'!I34","v":16.5},{"$f":"'Max X+4'!J34","v":8.1},320.5144615856766,147.29237951141945,173.22208207425717,7.160058938424238E-2,3.8625598501796032E-2,16.632425036208851,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L34","v":127.10844461633323},{"$f":"'Max X+4'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+4'!C35","v":23.1},{"$f":"'Max X+4'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+4'!M34","v":133.48517013081278},{"$f":"'Max X+4'!G35*W35","v":117.06576000000001},{"$f":"'Max X+4'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+4'!I35","v":20.900000000000002},{"$f":"'Max X+4'!J35","v":11.700000000000001},275.69498850260413,133.04350702197894,142.65148148062519,6.4937594354304018E-2,3.3688650187559947E-2,15.626542890092898,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L35","v":145.76566365226915},{"$f":"'Max X+4'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+4'!C36","v":22},{"$f":"'Max X+4'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+4'!M35","v":149.56087098382207},{"$f":"'Max X+4'!G36*W36","v":115.5735},{"$f":"'Max X+4'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+4'!I36","v":22},{"$f":"'Max X+4'!J36","v":10.8},314.00725251712754,153.28720285316587,160.7200496639617,7.8460799103275261E-2,4.0821319860347795E-2,17.285273322648759,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L36","v":126.01975020713407},{"$f":"'Max X+4'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+4'!C37","v":18.700000000000003},{"$f":"'Max X+4'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+4'!M36","v":141.4638893398369},{"$f":"'Max X+4'!G37*W37","v":121.35984000000001},{"$f":"'Max X+4'!H37*V37","v":2.960827E-4},{"$f":"'Max X+4'!I37","v":18.700000000000003},{"$f":"'Max X+4'!J37","v":11.700000000000001},279.56948002032573,131.14747569079711,148.42200432952865,7.2274516336951242E-2,4.1885010308240128E-2,17.168034976060312,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L37","v":127.50908364440272},{"$f":"'Max X+4'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+4'!C38","v":22},{"$f":"'Max X+4'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+4'!M37","v":144.24772838142508},{"$f":"'Max X+4'!G38*W38","v":116.75586999999999},{"$f":"'Max X+4'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+4'!I38","v":20.900000000000002},{"$f":"'Max X+4'!J38","v":12.6},288.43258324440825,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":135.93135746368972},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":152.50122578071853},7.7726180713000956E-2,{"$f":"F38*H38","v":4.6502600706569863E-2},{"$f":"G38*F38/1000","v":16.841769022696976},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L38","v":132.9901280522204},{"$f":"'Max X+4'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+4'!C39","v":18.700000000000003},{"$f":"'Max X+4'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+4'!M38","v":142.93666111950543},{"$f":"'Max X+4'!G39*W39","v":103.97114000000001},{"$f":"'Max X+4'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+4'!I39","v":17.600000000000001},{"$f":"'Max X+4'!J39","v":12.6},287.79080703170484,139.90432337683492,147.88648365486992,8.5804675385507997E-2,5.0177464635519857E-2,14.861287604388657,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L39","v":164.88340841725136},{"$f":"'Max X+4'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+4'!C40","v":16.5},{"$f":"'Max X+4'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+4'!M39","v":156.49679607779512},{"$f":"'Max X+4'!G40*W40","v":99.947609999999997},{"$f":"'Max X+4'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+4'!I40","v":15.400000000000002},{"$f":"'Max X+4'!J40","v":13.5},327.90785326943944,169.57110646380718,158.33674680563229,0.11230195344417797,6.0049272162833615E-2,15.641480740632996,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L40","v":156.67739977004021},{"$f":"'Max X+4'!B41*U41","v":7.206453E-4},{"$f":"'Max X+4'!C41","v":16.5},{"$f":"'Max X+4'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+4'!M40","v":156.1695502508594},{"$f":"'Max X+4'!G41*W41","v":86.607870999999989},{"$f":"'Max X+4'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+4'!I41","v":15.400000000000002},{"$f":"'Max X+4'!J41","v":13.5},320.26851581521191,162.26449093827969,158.00402487693219,0.11290883176050055,6.5525373927213942E-2,13.525512262254448,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L41","v":148.77489249301405},{"$f":"'Max X+4'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+4'!C42","v":18.700000000000003},{"$f":"'Max X+4'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+4'!M41","v":154.84320611303374},{"$f":"'Max X+4'!G42*W42","v":76.329595999999981},{"$f":"'Max X+4'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+4'!I42","v":17.600000000000001},{"$f":"'Max X+4'!J42","v":13.5},316.33311437455382,157.46106177288237,158.87205260167147,0.11383072013170115,7.1153511362259725E-2,11.819119365952593,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L42","v":175.26768365434043},{"$f":"'Max X+4'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+4'!C43","v":13.200000000000001},{"$f":"'Max X+4'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+4'!M42","v":175.87787379083426},{"$f":"'Max X+4'!G43*W43","v":61.544811999999993},{"$f":"'Max X+4'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+4'!I43","v":13.200000000000001},{"$f":"'Max X+4'!J43","v":13.5},354.81382924356751,179.32438281127813,175.48944643228941,0.14330084306230609,8.8427358544827972E-2,10.824370677416621,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L43","v":157.98794611180691},{"$f":"'Max X+4'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+4'!C44","v":14.3},{"$f":"'Max X+4'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+4'!M43","v":134.32665286700058},{"$f":"'Max X+4'!G44*W44","v":48.929062000000002},{"$f":"'Max X+4'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+4'!I44","v":13.200000000000001},{"$f":"'Max X+4'!J44","v":13.5},297.10153279915733,163.14876209642566,133.95277070273164,0.13918401538124969,7.3882164268926284E-2,6.5724771263819495,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L44","v":155.26190438808794},{"$f":"'Max X+4'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+4'!C45","v":11},{"$f":"'Max X+4'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+4'!M44","v":138.98393199791525},{"$f":"'Max X+4'!G45*W45","v":39.707878000000008},{"$f":"'Max X+4'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+4'!I45","v":11},{"$f":"'Max X+4'!J45","v":2.7},306.11357357733755,158.91315619025622,147.2004173870813,0.14874819783174686,8.3514610833955311E-2,5.5187570157335157,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L45","v":167.16538645021822},{"$f":"'Max X+4'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+4'!C46","v":13.200000000000001},{"$f":"'Max X+4'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+4'!M45","v":164.30767186412621},{"$f":"'Max X+4'!G46*W46","v":30.428657000000001},{"$f":"'Max X+4'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+4'!I46","v":13.200000000000001},{"$f":"'Max X+4'!J46","v":4.5},345.88924642975235,172.98938290441234,172.89986352533998,0.17600354580588107,0.10780833878622034,4.9996617896220465,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L46","v":176.37508265139732},{"$f":"'Max X+4'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+4'!C47","v":15.400000000000002},{"$f":"'Max X+4'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+4'!M46","v":177.05170280613117},{"$f":"'Max X+4'!G47*W47","v":19.833918999999998},{"$f":"'Max X+4'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+4'!I47","v":15.400000000000002},{"$f":"'Max X+4'!J47","v":7.2},368.59366848537923,183.46885055223896,185.12481793314026,0.20623209915836449,0.12688487299092113,3.5116291322688782,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L47","v":185.77158589485757},{"$f":"'Max X+4'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+4'!C48","v":9.9},{"$f":"'Max X+4'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+4'!M47","v":201.04868139746435},{"$f":"'Max X+4'!G48*W48","v":12.969103},{"$f":"'Max X+4'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+4'!I48","v":8.8000000000000007},{"$f":"'Max X+4'!J48","v":7.2},391.61974980252251,189.12843193219757,202.49131787032493,0.24315396265997632,0.15736352713942828,2.6074210570578993,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L48","v":174.13999945460932},{"$f":"'Max X+4'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+4'!C49","v":12.100000000000001},{"$f":"'Max X+4'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+4'!M48","v":203.87572286872728},{"$f":"'Max X+4'!G49*W49","v":7.610276100000001},{"$f":"'Max X+4'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+4'!I49","v":12.100000000000001},{"$f":"'Max X+4'!J49","v":7.2},387.38421031597738,178.78315049567576,208.60105982030163,0.25684895893357235,0.17466304842564584,1.5515505411180988,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L49","v":195.51427171369346},{"$f":"'Max X+4'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+4'!C50","v":12.100000000000001},{"$f":"'Max X+4'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+4'!M49","v":220.95423256449055},{"$f":"'Max X+4'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+4'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+4'!I50","v":12.100000000000001},{"$f":"'Max X+4'!J50","v":6.3},427.53551196856915,200.98884011469016,226.54667185387899,0.32543159900329349,0.20756071061154274,1.0496750096842182,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L50","v":222.21053626916409},{"$f":"'Max X+4'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+4'!C51","v":11},{"$f":"'Max X+4'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+4'!M50","v":233.33395718795865},{"$f":"'Max X+4'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+4'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+4'!I51","v":11},{"$f":"'Max X+4'!J51","v":6.3},463.38853248673479,225.59523922056189,237.79329326617287,0.41529704860221023,0.24066392178575899,0.59033430501724671,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L51","v":194.03891971847744},{"$f":"'Max X+4'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+4'!C52","v":8.8000000000000007},{"$f":"'Max X+4'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+4'!M51","v":216.32095191912859},{"$f":"'Max X+4'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+4'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+4'!I52","v":8.8000000000000007},{"$f":"'Max X+4'!J52","v":5.4},416.5125830128195,197.03669939118458,219.47588362163492,0.40222032729285218,0.24506829749366066,0.31622527916355708,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L52","v":217.76071690253974},{"$f":"'Max X+4'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+4'!C53","v":5.5},{"$f":"'Max X+4'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+4'!M52","v":255.24334676519447},{"$f":"'Max X+4'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+4'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+4'!I53","v":6.6000000000000005},{"$f":"'Max X+4'!J53","v":5.4},474.39021593923616,218.26470841192975,256.12550752730641,0.49600849060998681,0.31783923788805807,0.20535102421304022,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L53","v":241.7032636904033},{"$f":"'Max X+4'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+4'!C54","v":5.5},{"$f":"'Max X+4'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+4'!M53","v":254.71758010692722},{"$f":"'Max X+4'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+4'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+4'!I54","v":5.5},{"$f":"'Max X+4'!J54","v":3.6},498.36735764960002,242.09831540189106,256.26904224770897,0.60494828851224181,0.34853785921825975,0.19463770363889427,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L54","v":224.7119069242263},{"$f":"'Max X+4'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+4'!C55","v":6.6000000000000005},{"$f":"'Max X+4'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+4'!M54","v":265.51816453652634},{"$f":"'Max X+4'!G55*W55","v":1.0189424},{"$f":"'Max X+4'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+4'!I55","v":6.6000000000000005},{"$f":"'Max X+4'!J55","v":3.6},491.60772840976205,223.48861074435428,268.11911766540777,0.62329617987203978,0.39904687111856102,0.27054771581644305,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L55","v":250.72617569209379},{"$f":"'Max X+4'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+4'!C56","v":3.3000000000000003},{"$f":"'Max X+4'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+4'!M55","v":298.36328657869046},{"$f":"'Max X+4'!G56*W56","v":0},{"$f":"'Max X+4'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+4'!I56","v":3.3000000000000003},{"$f":"'Max X+4'!J56","v":3.6},546.31912237106553,248.74827974240597,297.57084262865959,0.77789594968782694,0.49244395003085795,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L56","v":262.23318469293235},{"$f":"'Max X+4'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+4'!C57","v":3.3000000000000003},{"$f":"'Max X+4'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+4'!M56","v":279.29247034514185},{"$f":"'Max X+4'!G57*W57","v":0},{"$f":"'Max X+4'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+4'!I57","v":3.3000000000000003},{"$f":"'Max X+4'!J57","v":3.6},541.30402575720052,262.81799927637178,278.48602648082874,0.91518541656059416,0.50644386431310795,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L57","v":258.02941984083191},{"$f":"'Max X+4'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+4'!C58","v":3.3000000000000003},{"$f":"'Max X+4'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+4'!M57","v":279.38730989105255},{"$f":"'Max X+4'!G58*W58","v":0},{"$f":"'Max X+4'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+4'!I58","v":3.3000000000000003},{"$f":"'Max X+4'!J58","v":3.6},536.14445067339147,257.61420699761391,278.53024367577763,1.0152128432180425,0.55706621527490052,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L58","v":248.35417306999958},{"$f":"'Max X+4'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+4'!C59","v":3.3000000000000003},{"$f":"'Max X+4'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+4'!M58","v":277.68103847127662},{"$f":"'Max X+4'!G59*W59","v":0},{"$f":"'Max X+4'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+4'!I59","v":3.3000000000000003},{"$f":"'Max X+4'!J59","v":3.6},525.52612388269517,248.75449338192198,276.77163050077326,1.0996796880775968,0.60940797050333328,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L59","v":267.05477471187208},{"$f":"'Max X+4'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+4'!C60","v":5.5},{"$f":"'Max X+4'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+4'!M59","v":267.33615153212003},{"$f":"'Max X+4'!G60*W60","v":0},{"$f":"'Max X+4'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+4'!I60","v":5.5},{"$f":"'Max X+4'!J60","v":2.7},537.12049750997585,267.63105262641136,269.48944488356443,1.3237220854607301,0.64670664855561699,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L60","v":214.05958542020241},{"$f":"'Max X+4'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+4'!C61","v":5.5},{"$f":"'Max X+4'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+4'!M60","v":223.35964224626719},{"$f":"'Max X+4'!G61*W61","v":0},{"$f":"'Max X+4'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+4'!I61","v":5.5},{"$f":"'Max X+4'!J61","v":2.7},441.24338983940282,215.68022386675534,225.56316597264748,1.1793615534470867,0.59647627361970756,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L61","v":202.83476298540373},{"$f":"'Max X+4'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+4'!C62","v":4.4000000000000004},{"$f":"'Max X+4'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+4'!M61","v":228.20339419653615},{"$f":"'Max X+4'!G62*W62","v":0},{"$f":"'Max X+4'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+4'!I62","v":4.4000000000000004},{"$f":"'Max X+4'!J62","v":2.7},433.42635138888204,204.19661395431913,229.22973743456291,1.2381490310845762,0.67365676197326585,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L62","v":180.00348719016046},{"$f":"'Max X+4'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+4'!C63","v":4.4000000000000004},{"$f":"'Max X+4'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+4'!M62","v":188.44207493181509},{"$f":"'Max X+4'!G63*W63","v":0},{"$f":"'Max X+4'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+4'!I63","v":3.3000000000000003},{"$f":"'Max X+4'!J63","v":2.7},368.9106954701482,180.48452675485777,188.4261687152904,1.2189604353027037,0.61590621652469479,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L63","v":183.48823461426724},{"$f":"'Max X+4'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+4'!C64","v":2.2000000000000002},{"$f":"'Max X+4'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+4'!M63","v":204.86917075217295},{"$f":"'Max X+4'!G64*W64","v":0},{"$f":"'Max X+4'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+4'!I64","v":2.2000000000000002},{"$f":"'Max X+4'!J64","v":2.7},385.23076273582467,181.60388617844526,203.62687655737938,1.3843484358219655,0.74229419479357905,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L64","v":165.4019208681068},{"$f":"'Max X+4'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+4'!C65","v":3.3000000000000003},{"$f":"'Max X+4'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+4'!M64","v":169.87439986161425},{"$f":"'Max X+4'!G65*W65","v":0},{"$f":"'Max X+4'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+4'!I65","v":3.3000000000000003},{"$f":"'Max X+4'!J65","v":1.8},336.19703727154206,165.50599002009261,170.69104725144942,1.3959308480141792,0.68335261016483684,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L65","v":163.48007776038432},{"$f":"'Max X+4'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+4'!C66","v":2.2000000000000002},{"$f":"'Max X+4'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+4'!M65","v":159.47749245633577},{"$f":"'Max X+4'!G66*W66","v":0},{"$f":"'Max X+4'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+4'!I66","v":2.2000000000000002},{"$f":"'Max X+4'!J66","v":1.8},321.49545298215673,162.33109714518039,159.16435583697631,1.5489806152039129,0.71313661935944384,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L66","v":156.6413740841858},{"$f":"'Max X+4'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+4'!C67","v":3.3000000000000003},{"$f":"'Max X+4'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+4'!M66","v":144.06100120200134},{"$f":"'Max X+4'!G67*W67","v":0},{"$f":"'Max X+4'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+4'!I67","v":3.3000000000000003},{"$f":"'Max X+4'!J67","v":1.8},301.31602442765939,156.47209230824842,144.84393211941099,1.6692817759373706,0.71706908259033209,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L67","v":147.2369761851381},{"$f":"'Max X+4'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+4'!C68","v":2.2000000000000002},{"$f":"'Max X+4'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+4'!M67","v":136.73327552223711},{"$f":"'Max X+4'!G68*W68","v":0},{"$f":"'Max X+4'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+4'!I68","v":2.2000000000000002},{"$f":"'Max X+4'!J68","v":1.8},282.25062355201078,145.8759210558259,136.37470249618491,1.7610551293121826,0.75857302605217491,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L68","v":157.60435149987808},{"$f":"'Max X+4'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+4'!C69","v":2.2000000000000002},{"$f":"'Max X+4'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+4'!M68","v":138.17781574154063},{"$f":"'Max X+4'!G69*W69","v":0},{"$f":"'Max X+4'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+4'!I69","v":2.2000000000000002},{"$f":"'Max X+4'!J69","v":2.7},293.62346795810731,156.80099692167451,136.82247103643277,2.1033545782035574,0.85534470510784844,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L69","v":144.22344831052925},{"$f":"'Max X+4'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+4'!C70","v":0},{"$f":"'Max X+4'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+4'!M69","v":137.79752216564978},{"$f":"'Max X+4'!G70*W70","v":0},{"$f":"'Max X+4'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+4'!I70","v":0},{"$f":"'Max X+4'!J70","v":0},278.9337868581041,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":142.0892108291583},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":136.8445760289458},2.1342374813709406,{"$f":"F70*H70","v":0.95294613670398698},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L70","v":134.31557803534966},{"$f":"'Max X+4'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+4'!C71","v":0},{"$f":"'Max X+4'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+4'!M70","v":123.28724263852266},{"$f":"'Max X+4'!G71*W71","v":0},{"$f":"'Max X+4'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+4'!I71","v":0},{"$f":"'Max X+4'!J71","v":0},{"$f":"L71+M71","v":252.65336963599162},130.31959251024966,122.33377712574195,2.1959855250999971,0.95346551278070446,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L71","v":114.35287523167916},{"$f":"'Max X+4'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+4'!C72","v":3.3000000000000003},{"$f":"'Max X+4'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+4'!M71","v":113.76660118027522},{"$f":"'Max X+4'!G72*W72","v":0},{"$f":"'Max X+4'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+4'!I72","v":3.3000000000000003},{"$f":"'Max X+4'!J72","v":1.8},228.07154129718464,113.78984275703174,114.2816985401529,2.0630324746474269,0.98490264012231865,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L72","v":106.17308281323299},{"$f":"'Max X+4'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+4'!C73","v":2.2000000000000002},{"$f":"'Max X+4'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+4'!M72","v":100.84025290018464},{"$f":"'Max X+4'!G73*W73","v":0},{"$f":"'Max X+4'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+4'!I73","v":2.2000000000000002},{"$f":"'Max X+4'!J73","v":1.8},205.62349289060683,105.36110019253304,100.26239269807378,2.111982620699953,0.97786020211086222,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L73","v":106.23675596948499},{"$f":"'Max X+4'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+4'!C74","v":1.1000000000000001},{"$f":"'Max X+4'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+4'!M73","v":129.26956838094017},{"$f":"'Max X+4'!G74*W74","v":0},{"$f":"'Max X+4'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+4'!I74","v":1.1000000000000001},{"$f":"'Max X+4'!J74","v":1.8},231.27516687455432,104.10999051750487,127.16517635704946,2.3267654519801133,1.4043920238907157,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L74","v":106.12431587200462},{"$f":"'Max X+4'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+4'!C75","v":1.1000000000000001},{"$f":"'Max X+4'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+4'!M74","v":111.20739197080277},{"$f":"'Max X+4'!G75*W75","v":0},{"$f":"'Max X+4'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+4'!I75","v":1.1000000000000001},{"$f":"'Max X+4'!J75","v":1.8},212.92396901834871,103.76988212532257,109.15408689302613,2.5544337466820362,1.3533050777766371,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L75","v":99.885719344622402},{"$f":"'Max X+4'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+4'!C76","v":1.1000000000000001},{"$f":"'Max X+4'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+4'!M75","v":126.09214885180907},{"$f":"'Max X+4'!G76*W76","v":0},{"$f":"'Max X+4'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+4'!I76","v":1.1000000000000001},{"$f":"'Max X+4'!J76","v":1.8},221.11957208162755,97.445846784920874,123.67372529670669,2.639872559701522,1.7184235551023797,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L76","v":103.33292651483912},{"$f":"'Max X+4'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+4'!C77","v":2.2000000000000002},{"$f":"'Max X+4'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+4'!M76","v":122.74727641562986},{"$f":"'Max X+4'!G77*W77","v":0},{"$f":"'Max X+4'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+4'!I77","v":2.2000000000000002},{"$f":"'Max X+4'!J77","v":1.8},222.90701736275537,101.63282265115403,121.27419471160133,3.0001038636850832,1.8730817040285299,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L77","v":109.16839794538011},{"$f":"'Max X+4'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+4'!C78","v":1.1000000000000001},{"$f":"'Max X+4'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+4'!M77","v":125.62151711357338},{"$f":"'Max X+4'!G78*W78","v":0},{"$f":"'Max X+4'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+4'!I78","v":1.1000000000000001},{"$f":"'Max X+4'!J78","v":1.8},228.65710211123167,105.88200398518158,122.77509812605008,3.4863939601985083,2.1464189875232917,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L78","v":102.46390917979545},{"$f":"'Max X+4'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+4'!C79","v":1.1000000000000001},{"$f":"'Max X+4'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+4'!M78","v":125.48889022661059},{"$f":"'Max X+4'!G79*W79","v":0},{"$f":"'Max X+4'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+4'!I79","v":1.1000000000000001},{"$f":"'Max X+4'!J79","v":1.8},220.55455439571745,98.165277504336942,122.38927689138052,3.5986316754585013,2.3996133352300717,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L79","v":103.61024048020842},{"$f":"'Max X+4'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+4'!C80","v":1.1000000000000001},{"$f":"'Max X+4'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+4'!M79","v":123.48860923094287},{"$f":"'Max X+4'!G80*W80","v":0},{"$f":"'Max X+4'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+4'!I80","v":1.1000000000000001},{"$f":"'Max X+4'!J80","v":1.8},219.96522029923884,99.817501048260311,120.14771925097853,3.9927394319481015,2.6408899799643475,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L80","v":94.438857131968092},{"$f":"'Max X+4'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+4'!C81","v":2.2000000000000002},{"$f":"'Max X+4'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+4'!M80","v":108.55934218199698},{"$f":"'Max X+4'!G81*W81","v":0},{"$f":"'Max X+4'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+4'!I81","v":2.2000000000000002},{"$f":"'Max X+4'!J81","v":1.8},198.11687846467561,91.757783001479694,106.35909546319591,3.9810741304883996,2.6002467188010772,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L81","v":91.513210863601032},{"$f":"'Max X+4'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+4'!C82","v":1.1000000000000001},{"$f":"'Max X+4'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+4'!M81","v":127.53311875650138},{"$f":"'Max X+4'!G82*W82","v":0},{"$f":"'Max X+4'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+4'!I82","v":1.1000000000000001},{"$f":"'Max X+4'!J82","v":1.8},210.89961179453741,87.495859430363609,123.40375236417378,4.2173514332374111,3.4293663923275939,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L82","v":91.439981962326229},{"$f":"'Max X+4'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+4'!C83","v":1.1000000000000001},{"$f":"'Max X+4'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+4'!M82","v":108.8566317710919},{"$f":"'Max X+4'!G83*W83","v":0},{"$f":"'Max X+4'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+4'!I83","v":1.1000000000000001},{"$f":"'Max X+4'!J83","v":1.8},191.88404307061413,87.023155853232595,104.86088721738153,4.6168261090936245,3.29574455371037,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L83","v":84.860508200932131},{"$f":"'Max X+4'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+4'!C84","v":0},{"$f":"'Max X+4'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+4'!M83","v":94.975369861714526},{"$f":"'Max X+4'!G84*W84","v":0},{"$f":"'Max X+4'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+4'!I84","v":0},{"$f":"'Max X+4'!J84","v":0.9},170.97691739394867,80.149215251059331,90.827702142889322,4.7112929498728011,3.247667718825205,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L84","v":79.63916052921661},{"$f":"'Max X+4'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+4'!C85","v":3.3000000000000003},{"$f":"'Max X+4'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+4'!M84","v":92.397639022793825},{"$f":"'Max X+4'!G85*W85","v":0},{"$f":"'Max X+4'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+4'!I85","v":3.3000000000000003},{"$f":"'Max X+4'!J85","v":0.9},169.28127051106222,78.062801132857643,91.218469378204574,4.8763593963589686,3.5791696445892431,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L85","v":76.228244490656678},{"$f":"'Max X+4'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+4'!C86","v":0},{"$f":"'Max X+4'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+4'!M85","v":102.3612133750493},{"$f":"'Max X+4'!G86*W86","v":0},{"$f":"'Max X+4'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+4'!I86","v":0},{"$f":"'Max X+4'!J86","v":0},168.92650232726407,71.068935880505435,97.857566446758639,5.159308610151248,4.5036469282906646,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L86","v":66.292346902663525},{"$f":"'Max X+4'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+4'!C87","v":0},{"$f":"'Max X+4'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+4'!M86","v":79.809041132187247},{"$f":"'Max X+4'!G87*W87","v":0},{"$f":"'Max X+4'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+4'!I87","v":0},{"$f":"'Max X+4'!J87","v":0},137.13437437447507,61.321875885966669,75.812498488508396,4.970471016696858,3.9965426436788443,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L87","v":63.987292273050485},{"$f":"'Max X+4'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+4'!C88","v":0},{"$f":"'Max X+4'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+4'!M87","v":83.378790675451938},{"$f":"'Max X+4'!G88*W88","v":0},{"$f":"'Max X+4'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+4'!I88","v":0},{"$f":"'Max X+4'!J88","v":0},137.27960300870257,58.658906110110195,78.620696898592371,5.3283861629402942,4.7580937768595728,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L88","v":60.790727307380628},{"$f":"'Max X+4'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+4'!C89","v":1.1000000000000001},{"$f":"'Max X+4'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+4'!M88","v":76.043245963106259},{"$f":"'Max X+4'!G89*W89","v":0},{"$f":"'Max X+4'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+4'!I89","v":1.1000000000000001},{"$f":"'Max X+4'!J89","v":0},128.46608834297717,56.26304093977938,72.203047403197786,5.6276863676012523,4.9401985599084668,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L89","v":43.876363091541812},{"$f":"'Max X+4'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+4'!C90","v":0},{"$f":"'Max X+4'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+4'!M89","v":66.903410410048878},{"$f":"'Max X+4'!G90*W90","v":0},{"$f":"'Max X+4'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+4'!I90","v":0},{"$f":"'Max X+4'!J90","v":0},101.32513174429165,39.361772500218592,61.963359244073061,4.5145905913232172,4.9400511659758184,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L90","v":38.958780800237385},{"$f":"'Max X+4'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+4'!C91","v":0},{"$f":"'Max X+4'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+4'!M90","v":54.410725038360084},{"$f":"'Max X+4'!G91*W91","v":0},{"$f":"'Max X+4'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+4'!I91","v":0},{"$f":"'Max X+4'!J91","v":0},84.358992362308072,34.509825946934306,49.849166415373759,4.4489548533030758,4.5615586229863245,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L91","v":29.613838661117569},{"$f":"'Max X+4'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+4'!C92","v":0},{"$f":"'Max X+4'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+4'!M91","v":44.993861106438452},{"$f":"'Max X+4'!G92*W92","v":0},{"$f":"'Max X+4'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+4'!I92","v":0},{"$f":"'Max X+4'!J92","v":0},66.586734616489352,25.869306985011203,40.717427631478145,3.7445316761063658,4.2764334749603048,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L92","v":22.129651718286471},{"$f":"'Max X+4'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+4'!C93","v":0},{"$f":"'Max X+4'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+4'!M92","v":34.018217460306261},{"$f":"'Max X+4'!G93*W93","v":0},{"$f":"'Max X+4'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+4'!I93","v":0},{"$f":"'Max X+4'!J93","v":0},49.399780313597603,19.040071015216213,30.359709298381389,3.0895807030702596,3.6585081619248703,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L93","v":13.122331369267492},{"$f":"'Max X+4'!B94*U94","v":0.1536841125},{"$f":"'Max X+4'!C94","v":0},{"$f":"'Max X+4'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+4'!M93","v":25.102998898134512},{"$f":"'Max X+4'!G94*W94","v":0},{"$f":"'Max X+4'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+4'!I94","v":0},{"$f":"'Max X+4'!J94","v":0},33.161092374225944,11.105637518850708,22.055454855375238,2.0166938504167842,3.0475440427592746,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L94","v":12.636826203757275},{"$f":"'Max X+4'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+4'!C95","v":0},{"$f":"'Max X+4'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+4'!M94","v":24.685815518812813},{"$f":"'Max X+4'!G95*W95","v":0},{"$f":"'Max X+4'!H95*V95","v":0.1366584025},{"$f":"'Max X+4'!I95","v":0},{"$f":"'Max X+4'!J95","v":0},31.817520895146664,10.505229489544517,21.312291405602146,2.1315967142127588,3.3735241132106677,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L95","v":11.24171968889463},{"$f":"'Max X+4'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+4'!C96","v":0},{"$f":"'Max X+4'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+4'!M95","v":21.888913158190682},{"$f":"'Max X+4'!G96*W96","v":0},{"$f":"'Max X+4'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+4'!I96","v":0},{"$f":"'Max X+4'!J96","v":0},27.698248640894974,9.1656197220352933,18.532628918859679,2.0760999668593363,3.3562842393310031,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L96","v":10.778372531438251},{"$f":"'Max X+4'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+4'!C97","v":0},{"$f":"'Max X+4'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+4'!M96","v":16.597742166103643},{"$f":"'Max X+4'!G97*W97","v":0},{"$f":"'Max X+4'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+4'!I97","v":0},{"$f":"'Max X+4'!J97","v":0},22.359916178760358,8.6071941176961353,13.752722061064221,2.171178413742116,2.8450201050394219,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L97","v":3.9412274642542093},{"$f":"'Max X+4'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+4'!C98","v":0},{"$f":"'Max X+4'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+4'!M97","v":11.872758297354771},{"$f":"'Max X+4'!G98*W98","v":0},{"$f":"'Max X+4'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+4'!I98","v":0},{"$f":"'Max X+4'!J98","v":0},12.684063708956828,3.0770782362328362,9.6069854727239914,0.86414922802137317,2.2657728246307793,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L98","v":5.7222198067083108},{"$f":"'Max X+4'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+4'!C99","v":0},{"$f":"'Max X+4'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+4'!M98","v":12.487027480240069},{"$f":"'Max X+4'!G99*W99","v":0},{"$f":"'Max X+4'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+4'!I99","v":0},{"$f":"'Max X+4'!J99","v":0},14.206893910810278,4.3611434613967557,9.8457504494135222,1.3610763453115555,2.6412770308265463,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L99","v":5.1530918015488112},{"$f":"'Max X+4'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+4'!C100","v":0},{"$f":"'Max X+4'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+4'!M99","v":13.138304749712272},{"$f":"'Max X+4'!G100*W100","v":0},{"$f":"'Max X+4'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+4'!I100","v":0},{"$f":"'Max X+4'!J100","v":0},13.900954832282336,3.8281211594277966,10.072833672854539,1.3249706421210148,3.0654710768577331,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L100","v":1.7268293077305361},{"$f":"'Max X+4'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+4'!C101","v":0},{"$f":"'Max X+4'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+4'!M100","v":1.372619203176928},{"$f":"'Max X+4'!G101*W101","v":0},{"$f":"'Max X+4'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+4'!I101","v":0},{"$f":"'Max X+4'!J101","v":0},2.2697888398683492,1.2486447369315625,1.0211441029367867,0.47818457079897358,0.35147510024014139,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L101","v":0},{"$f":"'Max X+4'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+4'!C102","v":0},{"$f":"'Max X+4'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+4'!M101","v":0.90455601397849961},{"$f":"'Max X+4'!G102*W102","v":0},{"$f":"'Max X+4'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+4'!I102","v":0},{"$f":"'Max X+4'!J102","v":0},0.65171660421423172,0,0.65171660421423172,0,0.25283940976426794,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L102","v":0.22467337691732481},{"$f":"'Max X+4'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+4'!C103","v":0},{"$f":"'Max X+4'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+4'!M102","v":0.78653695712653571},{"$f":"'Max X+4'!G103*W103","v":0},{"$f":"'Max X+4'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+4'!I103","v":0},{"$f":"'Max X+4'!J103","v":0},0.70121448336772563,0.15334510277936225,0.54786938058836343,7.1328274137962555E-2,0.23866757653817228,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L103","v":0.19640967313291791},{"$f":"'Max X+4'!B104*U104","v":0.3379091575},{"$f":"'Max X+4'!C104","v":0},{"$f":"'Max X+4'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+4'!M103","v":0.67708239517122371},{"$f":"'Max X+4'!G104*W104","v":0},{"$f":"'Max X+4'!H104*V104","v":0.32755962},{"$f":"'Max X+4'!I104","v":0},{"$f":"'Max X+4'!J104","v":0},0.58533858905997105,0.13004104595972321,0.45529754310024784,6.636862717319468E-2,0.22178485207097587,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L104","v":0},{"$f":"'Max X+4'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+4'!C105","v":0},{"$f":"'Max X+4'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+4'!M104","v":0.19247941744306002},{"$f":"'Max X+4'!G105*W105","v":0},{"$f":"'Max X+4'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+4'!I105","v":0},{"$f":"'Max X+4'!J105","v":0},0.12480501894914979,0,0.12480501894914979,0,6.7674398493910229E-2,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+4'!L105","v":0},{"$f":"'Max X+4'!B106*U106","v":0.95},{"$f":"'Max X+4'!C106","v":0},{"$f":"'Max X+4'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+4'!M105","v":0.65114799926319544},{"$f":"'Max X+4'!G106*W106","v":0},{"$f":"'Max X+4'!H106*V106","v":0.95},{"$f":"'Max X+4'!I106","v":0},{"$f":"'Max X+4'!J106","v":0},3.2557399963159761E-2,0,3.2557399963159761E-2,0,0.61859059930003568,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13589.095769732157},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":14118.36953706438},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":27881.579930741958},13660.454351482937,14221.125579259027,126.94141824920943,104.34395780535479,247.96635058990165,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":27881.579930741966},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+6","index":88,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+6",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+6"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":28294.441863236836},{"$f":"L107","v":13854.548231010614},14439.893632226218,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+5'!P107*106/206","v":127.59433574043483},{"$f":"'Max X+5'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+5'!C6","v":16.5},{"$f":"'Max X+5'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+5'!P107*100/206","v":120.37201484946682},{"$f":"'Max X+5'!G6*W6","v":0},{"$f":"'Max X+5'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+5'!I6","v":13.200000000000001},{"$f":"'Max X+5'!J6","v":8.1},{"$f":"L6+M6","v":256.675609441674},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":131.32746775650844},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":125.34814168516556},{"$f":"B6*A6","v":0.16686798392638441},{"$f":"F6*H6","v":0.12387316430127955},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L6","v":126.31257904393161},{"$f":"'Max X+5'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+5'!C7","v":11},{"$f":"'Max X+5'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+5'!M6","v":120.61579426382649},{"$f":"'Max X+5'!G7*W7","v":0},{"$f":"'Max X+5'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+5'!I7","v":11},{"$f":"'Max X+5'!J7","v":9.9},{"$f":"L7+M7","v":251.79423361059918},130.09565425410136,121.6985793564978,1.6924789830263628E-2,1.7214907328673777E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L7","v":125.7347671718272},{"$f":"'Max X+5'!B8*U8","v":8.45861E-5},{"$f":"'Max X+5'!C8","v":13.200000000000001},{"$f":"'Max X+5'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+5'!M7","v":117.58342273883214},{"$f":"'Max X+5'!G8*W8","v":0},{"$f":"'Max X+5'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+5'!I8","v":14.3},{"$f":"'Max X+5'!J8","v":8.1},249.19979663679612,125.42413175823772,123.77566487855839,1.0635413589472892E-2,7.757860273751296E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L8","v":122.06190289141001},{"$f":"'Max X+5'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+5'!C9","v":11},{"$f":"'Max X+5'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+5'!M8","v":120.6028343047345},{"$f":"'Max X+5'!G9*W9","v":0},{"$f":"'Max X+5'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+5'!I9","v":11},{"$f":"'Max X+5'!J9","v":7.2},248.44502864079814,124.04832359320821,124.39670504758993,1.3579298201789767E-2,6.1292571445628313E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L9","v":121.29043123958576},{"$f":"'Max X+5'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+5'!C10","v":11},{"$f":"'Max X+5'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+5'!M9","v":121.79401072067459},{"$f":"'Max X+5'!G10*W10","v":0},{"$f":"'Max X+5'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+5'!I10","v":11},{"$f":"'Max X+5'!J10","v":8.1},248.8703135627633,124.1820649167359,124.6882486460274,8.3663228498716494E-3,5.7620746471951142E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L10","v":122.54531745034187},{"$f":"'Max X+5'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+5'!C11","v":12.100000000000001},{"$f":"'Max X+5'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+5'!M10","v":123.14357426846746},{"$f":"'Max X+5'!G11*W11","v":0},{"$f":"'Max X+5'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+5'!I11","v":12.100000000000001},{"$f":"'Max X+5'!J11","v":10.8},250.97856578394203,126.54091102708966,124.43765475685238,4.4064232522206676E-3,5.9195116150852307E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L11","v":137.08614012136971},{"$f":"'Max X+5'!B12*U12","v":3.021E-5},{"$f":"'Max X+5'!C12","v":4.4000000000000004},{"$f":"'Max X+5'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+5'!M11","v":112.26925939618428},{"$f":"'Max X+5'!G12*W12","v":0},{"$f":"'Max X+5'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+5'!I12","v":3.3000000000000003},{"$f":"'Max X+5'!J12","v":0.9},249.84576003895512,135.18199874907663,114.66376128987849,4.1413722930665788E-3,5.4981063057796351E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L12","v":146.43500885573152},{"$f":"'Max X+5'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+5'!C13","v":5.5},{"$f":"'Max X+5'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+5'!M12","v":151.64349829409585},{"$f":"'Max X+5'!G13*W13","v":0},{"$f":"'Max X+5'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+5'!I13","v":5.5},{"$f":"'Max X+5'!J13","v":2.7},303.66588691627578,149.22993743552502,154.43594948075079,5.0714202065300466E-3,7.5488133450800909E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L13","v":135.45319832296497},{"$f":"'Max X+5'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+5'!C14","v":4.4000000000000004},{"$f":"'Max X+5'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+5'!M13","v":133.36162851938749},{"$f":"'Max X+5'!G14*W14","v":0},{"$f":"'Max X+5'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+5'!I14","v":4.4000000000000004},{"$f":"'Max X+5'!J14","v":2.7},272.2019501742086,137.14715677168678,135.05479340252182,6.0415512782000446E-3,6.8351168656899074E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L14","v":164.44892260624533},{"$f":"'Max X+5'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+5'!C15","v":3.3000000000000003},{"$f":"'Max X+5'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+5'!M14","v":149.85792928969326},{"$f":"'Max X+5'!G15*W15","v":0},{"$f":"'Max X+5'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+5'!I15","v":3.3000000000000003},{"$f":"'Max X+5'!J15","v":2.7},314.5893801912585,164.13941622515179,150.44996396610671,9.5063810935605252E-3,7.9653235865704223E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L15","v":166.15588841705355},{"$f":"'Max X+5'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+5'!C16","v":5.5},{"$f":"'Max X+5'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+5'!M15","v":142.65915116856598},{"$f":"'Max X+5'!G16*W16","v":0},{"$f":"'Max X+5'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+5'!I16","v":5.5},{"$f":"'Max X+5'!J16","v":2.7},314.39511684112097,168.94404981000383,145.45106703111716,1.1838607049715065E-2,8.0841374488447113E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L16","v":177.05265344386012},{"$f":"'Max X+5'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+5'!C17","v":6.6000000000000005},{"$f":"'Max X+5'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+5'!M16","v":182.5458412930532},{"$f":"'Max X+5'!G17*W17","v":0},{"$f":"'Max X+5'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+5'!I17","v":6.6000000000000005},{"$f":"'Max X+5'!J17","v":2.7},366.47239491660321,180.03785184203221,186.43454307457097,1.4801601827906708E-2,1.1298218482230293E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L17","v":175.0455010587543},{"$f":"'Max X+5'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+5'!C18","v":6.6000000000000005},{"$f":"'Max X+5'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+5'!M17","v":156.15250713586153},{"$f":"'Max X+5'!G18*W18","v":0},{"$f":"'Max X+5'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+5'!I18","v":6.6000000000000005},{"$f":"'Max X+5'!J18","v":2.7},337.17087132373075,177.12897084691642,160.04190047681433,1.653021183788219E-2,1.0606659047203397E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L18","v":198.02594101913544},{"$f":"'Max X+5'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+5'!C19","v":2.2000000000000002},{"$f":"'Max X+5'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+5'!M18","v":197.6360448246032},{"$f":"'Max X+5'!G19*W19","v":0},{"$f":"'Max X+5'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+5'!I19","v":2.2000000000000002},{"$f":"'Max X+5'!J19","v":1.8},392.82566186897282,194.80467268157392,198.0209891873989,2.1268337561500452E-2,1.5055637204275513E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L19","v":174.02065877197185},{"$f":"'Max X+5'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+5'!C20","v":4.4000000000000004},{"$f":"'Max X+5'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+5'!M19","v":168.24098280044907},{"$f":"'Max X+5'!G20*W20","v":0},{"$f":"'Max X+5'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+5'!I20","v":4.4000000000000004},{"$f":"'Max X+5'!J20","v":1.8},347.42542621969335,176.59874011736017,170.82668610233316,2.1918654611679047E-2,1.429669811592516E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L20","v":186.90066391805215},{"$f":"'Max X+5'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+5'!C21","v":4.4000000000000004},{"$f":"'Max X+5'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+5'!M20","v":184.12929738676078},{"$f":"'Max X+5'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+5'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+5'!I21","v":4.4000000000000004},{"$f":"'Max X+5'!J21","v":0},377.98347557019451,189.47169944556808,188.51177612462646,2.8964472484073529E-2,1.7521262134329328E-2,6.5697928045226797E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L21","v":207.7704329119438},{"$f":"'Max X+5'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+5'!C22","v":6.6000000000000005},{"$f":"'Max X+5'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+5'!M21","v":213.90956302925011},{"$f":"'Max X+5'!G22*W22","v":1.7791249},{"$f":"'Max X+5'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+5'!I22","v":6.6000000000000005},{"$f":"'Max X+5'!J22","v":9},423.11643729980108,211.62943550468231,211.4870017951188,4.0997407261487782E-2,2.2561234131301733E-2,0.38057182993345828,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L22","v":216.83956232188271},{"$f":"'Max X+5'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+5'!C23","v":6.6000000000000005},{"$f":"'Max X+5'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+5'!M22","v":215.69603885818717},{"$f":"'Max X+5'!G23*W23","v":3.2182024},{"$f":"'Max X+5'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+5'!I23","v":6.6000000000000005},{"$f":"'Max X+5'!J23","v":7.2},433.05472815222811,217.98361090604141,215.07111724618667,5.595141584130265E-2,2.4921612000491464E-2,0.69415350992391123,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L23","v":215.00362962890452},{"$f":"'Max X+5'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+5'!C24","v":11},{"$f":"'Max X+5'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+5'!M23","v":225.17816879436393},{"$f":"'Max X+5'!G24*W24","v":5.5787578},{"$f":"'Max X+5'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+5'!I24","v":11},{"$f":"'Max X+5'!J24","v":7.2},448.58099297889572,219.63108452321907,228.94990845567665,7.2545105685429406E-2,2.8260338687301351E-2,1.2562144655512744,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L24","v":232.53528605549639},{"$f":"'Max X+5'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+5'!C25","v":9.9},{"$f":"'Max X+5'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+5'!M24","v":210.07602988144657},{"$f":"'Max X+5'!G25*W25","v":10.969364000000001},{"$f":"'Max X+5'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+5'!I25","v":9.9},{"$f":"'Max X+5'!J25","v":8.1},446.98375671705026,235.13612596370317,211.84763075334706,9.9160091793231139E-2,2.8399128099523351E-2,2.3044004394444646,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L25","v":227.37152007370221},{"$f":"'Max X+5'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+5'!C26","v":8.8000000000000007},{"$f":"'Max X+5'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+5'!M25","v":212.46261165795755},{"$f":"'Max X+5'!G26*W26","v":16.918083000000003},{"$f":"'Max X+5'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+5'!I26","v":8.8000000000000007},{"$f":"'Max X+5'!J26","v":8.1},442.89058756315558,229.75858001835547,213.13200754480008,0.11294005534675339,3.0604113157486994E-2,3.5944600984260942,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L26","v":230.18423318818952},{"$f":"'Max X+5'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+5'!C27","v":7.7000000000000011},{"$f":"'Max X+5'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+5'!M26","v":192.56409165350584},{"$f":"'Max X+5'!G27*W27","v":23.547923000000001},{"$f":"'Max X+5'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+5'!I27","v":8.8000000000000007},{"$f":"'Max X+5'!J27","v":7.2},425.59808380830054,231.46347318767556,194.13461062062495,0.12076000051394582,2.9481032880899691E-2,4.5344844028216986,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L27","v":203.95819082726499},{"$f":"'Max X+5'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+5'!C28","v":12.100000000000001},{"$f":"'Max X+5'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+5'!M27","v":177.76496988142702},{"$f":"'Max X+5'!G28*W28","v":34.556976999999996},{"$f":"'Max X+5'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+5'!I28","v":12.100000000000001},{"$f":"'Max X+5'!J28","v":8.1},390.48737231515105,208.75114330962185,181.7362290055292,0.10704751764314729,2.8740875897831978E-2,6.1430199755981656,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L28","v":176.96997919206675},{"$f":"'Max X+5'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+5'!C29","v":11},{"$f":"'Max X+5'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+5'!M28","v":177.15830013043515},{"$f":"'Max X+5'!G29*W29","v":40.106380999999999},{"$f":"'Max X+5'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+5'!I29","v":11},{"$f":"'Max X+5'!J29","v":7.2},357.10664416360146,176.17857490569398,180.92806925790748,9.1404286372785706E-2,3.0230872527690383E-2,7.1051782823435818,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L29","v":202.94408105188134},{"$f":"'Max X+5'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+5'!C30","v":15.400000000000002},{"$f":"'Max X+5'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+5'!M29","v":180.54758783074482},{"$f":"'Max X+5'!G30*W30","v":52.609592000000006},{"$f":"'Max X+5'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+5'!I30","v":15.400000000000002},{"$f":"'Max X+5'!J30","v":6.3},399.75565811553031,210.14071666941885,189.61494144611143,0.10336438246250487,3.2646384633380786E-2,9.4985349323596502,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L30","v":186.57493492010417},{"$f":"'Max X+5'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+5'!C31","v":15.400000000000002},{"$f":"'Max X+5'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+5'!M30","v":187.83733089926397},{"$f":"'Max X+5'!G31*W31","v":63.382452000000008},{"$f":"'Max X+5'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+5'!I31","v":16.5},{"$f":"'Max X+5'!J31","v":7.2},389.98248082133102,192.8811262229128,197.10135459841825,9.380869719136499E-2,3.5976300845738399E-2,11.905590609530716,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L31","v":172.31653867958485},{"$f":"'Max X+5'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+5'!C32","v":14.3},{"$f":"'Max X+5'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+5'!M31","v":166.35475084408043},{"$f":"'Max X+5'!G32*W32","v":69.950769000000008},{"$f":"'Max X+5'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+5'!I32","v":14.3},{"$f":"'Max X+5'!J32","v":8.1},346.45185880486576,173.93104917503962,172.52080962982615,8.5489504545263467E-2,3.3941214254310743E-2,11.636642748346826,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L32","v":164.53499124185973},{"$f":"'Max X+5'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+5'!C33","v":16.5},{"$f":"'Max X+5'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+5'!M32","v":170.84247095831839},{"$f":"'Max X+5'!G33*W33","v":87.890810000000002},{"$f":"'Max X+5'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+5'!I33","v":16.5},{"$f":"'Max X+5'!J33","v":9.9},344.8591631246951,167.45394877917596,177.40521434551911,8.1042462683762917E-2,3.7256612799273822E-2,15.015483154928079,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L33","v":182.08490603850069},{"$f":"'Max X+5'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+5'!C34","v":16.5},{"$f":"'Max X+5'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+5'!M33","v":169.83472452583837},{"$f":"'Max X+5'!G34*W34","v":100.88774500000001},{"$f":"'Max X+5'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+5'!I34","v":16.5},{"$f":"'Max X+5'!J34","v":8.1},363.18953045393914,184.99459690057566,178.19493355336348,9.0309137925038849E-2,3.9790972474893188E-2,17.134242380108031,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L34","v":147.29237951141945},{"$f":"'Max X+5'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+5'!C35","v":23.1},{"$f":"'Max X+5'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+5'!M34","v":173.22208207425717},{"$f":"'Max X+5'!G35*W35","v":117.06576000000001},{"$f":"'Max X+5'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+5'!I35","v":20.900000000000002},{"$f":"'Max X+5'!J35","v":11.700000000000001},335.59549500234959,153.21713027978058,182.37836472256905,7.5249231638884306E-2,4.371735168814378E-2,20.278374686805297,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L35","v":133.04350702197894},{"$f":"'Max X+5'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+5'!C36","v":22},{"$f":"'Max X+5'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+5'!M35","v":142.65148148062519},{"$f":"'Max X+5'!G36*W36","v":115.5735},{"$f":"'Max X+5'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+5'!I36","v":22},{"$f":"'Max X+5'!J36","v":10.8},294.38444015347824,140.57189413582387,153.81254601765437,7.1612886155059743E-2,3.8935462970812573E-2,16.486730994901034,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L36","v":153.28720285316587},{"$f":"'Max X+5'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+5'!C37","v":18.700000000000003},{"$f":"'Max X+5'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+5'!M36","v":160.7200496639617},{"$f":"'Max X+5'!G37*W37","v":121.35984000000001},{"$f":"'Max X+5'!H37*V37","v":2.960827E-4},{"$f":"'Max X+5'!I37","v":18.700000000000003},{"$f":"'Max X+5'!J37","v":11.700000000000001},326.07175321667751,158.39928997896442,167.67246323771309,8.7912874201440214E-2,4.7586426248639874E-2,19.504959512010444,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L37","v":131.14747569079711},{"$f":"'Max X+5'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+5'!C38","v":22},{"$f":"'Max X+5'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+5'!M37","v":148.42200432952865},{"$f":"'Max X+5'!G38*W38","v":116.75586999999999},{"$f":"'Max X+5'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+5'!I38","v":20.900000000000002},{"$f":"'Max X+5'!J38","v":12.6},296.24168766729349,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":139.56753164207331},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":156.67415602522016},7.9944048723812361E-2,{"$f":"F38*H38","v":4.7848304308503981E-2},{"$f":"G38*F38/1000","v":17.32914024263788},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L38","v":135.93135746368972},{"$f":"'Max X+5'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+5'!C39","v":18.700000000000003},{"$f":"'Max X+5'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+5'!M38","v":152.50122578071853},{"$f":"'Max X+5'!G39*W39","v":103.97114000000001},{"$f":"'Max X+5'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+5'!I39","v":17.600000000000001},{"$f":"'Max X+5'!J39","v":12.6},300.29134582515462,142.84365511936755,157.44769070578707,8.7702344322155207E-2,5.3535074931460029E-2,15.855726295818696,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L39","v":139.90432337683492},{"$f":"'Max X+5'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+5'!C40","v":16.5},{"$f":"'Max X+5'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+5'!M39","v":147.88648365486992},{"$f":"'Max X+5'!G40*W40","v":99.947609999999997},{"$f":"'Max X+5'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+5'!I40","v":15.400000000000002},{"$f":"'Max X+5'!J40","v":13.5},294.33877289704844,144.60903465760404,149.72973823944443,9.5288719230895491E-2,5.6745415425509489E-2,14.780900592608313,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L40","v":169.57110646380718},{"$f":"'Max X+5'!B41*U41","v":7.206453E-4},{"$f":"'Max X+5'!C41","v":16.5},{"$f":"'Max X+5'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+5'!M40","v":158.33674680563229},{"$f":"'Max X+5'!G41*W41","v":86.607870999999989},{"$f":"'Max X+5'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+5'!I41","v":15.400000000000002},{"$f":"'Max X+5'!J41","v":13.5},335.31921796570623,175.14890584291823,160.17031212278798,0.12220062088894226,6.6434682844330975E-2,13.713208541901862,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L41","v":162.26449093827969},{"$f":"'Max X+5'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+5'!C42","v":18.700000000000003},{"$f":"'Max X+5'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+5'!M41","v":158.00402487693219},{"$f":"'Max X+5'!G42*W42","v":76.329595999999981},{"$f":"'Max X+5'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+5'!I42","v":17.600000000000001},{"$f":"'Max X+5'!J42","v":13.5},332.97175795676253,170.94033904984076,162.03141890692174,0.12415188843894202,7.2605970010441653E-2,12.060383385230182,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L42","v":157.46106177288237},{"$f":"'Max X+5'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+5'!C43","v":13.200000000000001},{"$f":"'Max X+5'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+5'!M42","v":158.87205260167147},{"$f":"'Max X+5'!G43*W43","v":61.544811999999993},{"$f":"'Max X+5'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+5'!I43","v":13.200000000000001},{"$f":"'Max X+5'!J43","v":13.5},320.02449520526727,161.53231982553032,158.49217537973695,0.12874194735203318,7.9877221934513215E-2,9.777750609423979,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L43","v":179.32438281127813},{"$f":"'Max X+5'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+5'!C44","v":14.3},{"$f":"'Max X+5'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+5'!M43","v":175.48944643228941},{"$f":"'Max X+5'!G44*W44","v":48.929062000000002},{"$f":"'Max X+5'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+5'!I44","v":13.200000000000001},{"$f":"'Max X+5'!J44","v":13.5},359.55932581350419,184.46640184963076,175.09292396387346,0.15798096164738215,9.6522468415935134E-2,8.5865340048311687,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L44","v":163.14876209642566},{"$f":"'Max X+5'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+5'!C45","v":11},{"$f":"'Max X+5'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+5'!M44","v":133.95277070273164},{"$f":"'Max X+5'!G45*W45","v":39.707878000000008},{"$f":"'Max X+5'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+5'!I45","v":11},{"$f":"'Max X+5'!J45","v":2.7},308.9647372049572,166.79245791842419,142.17227928653301,0.15630417800147525,8.0491416198647248E-2,5.3189802768260437,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L45","v":158.91315619025622},{"$f":"'Max X+5'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+5'!C46","v":13.200000000000001},{"$f":"'Max X+5'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+5'!M45","v":147.2004173870813},{"$f":"'Max X+5'!G46*W46","v":30.428657000000001},{"$f":"'Max X+5'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+5'!I46","v":13.200000000000001},{"$f":"'Max X+5'!J46","v":4.5},320.54967492681152,164.74584117631332,155.8038337504982,0.16731501394290219,9.6583636583096891E-2,4.4791110109283334,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L46","v":172.98938290441234},{"$f":"'Max X+5'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+5'!C47","v":15.400000000000002},{"$f":"'Max X+5'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+5'!M46","v":172.89986352533998},{"$f":"'Max X+5'!G47*W47","v":19.833918999999998},{"$f":"'Max X+5'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+5'!I47","v":15.400000000000002},{"$f":"'Max X+5'!J47","v":7.2},361.06306372693962,180.08710964090949,180.97595408603016,0.20227326350287272,0.12390943930984125,3.4292818882726475,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L47","v":183.46885055223896},{"$f":"'Max X+5'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+5'!C48","v":9.9},{"$f":"'Max X+5'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+5'!M47","v":185.12481793314026},{"$f":"'Max X+5'!G48*W48","v":12.969103},{"$f":"'Max X+5'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+5'!I48","v":8.8000000000000007},{"$f":"'Max X+5'!J48","v":7.2},373.40862883900286,186.82871060930012,186.57991822970274,0.24013994293883453,0.14489970343755187,2.4009028316311434,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L48","v":189.12843193219757},{"$f":"'Max X+5'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+5'!C49","v":12.100000000000001},{"$f":"'Max X+5'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+5'!M48","v":202.49131787032493},{"$f":"'Max X+5'!G49*W49","v":7.610276100000001},{"$f":"'Max X+5'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+5'!I49","v":12.100000000000001},{"$f":"'Max X+5'!J49","v":7.2},400.96731654446728,193.74947568435869,207.21784086010862,0.27895624783888873,0.17347701021631795,1.541014836846037,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L49","v":178.78315049567576},{"$f":"'Max X+5'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+5'!C50","v":12.100000000000001},{"$f":"'Max X+5'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+5'!M49","v":208.60105982030163},{"$f":"'Max X+5'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+5'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+5'!I50","v":12.100000000000001},{"$f":"'Max X+5'!J50","v":6.3},398.49067115837056,184.28556768481141,214.20510347355915,0.29758281086433491,0.19595634674246581,0.99098947752948707,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L50","v":200.98884011469016},{"$f":"'Max X+5'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+5'!C51","v":11},{"$f":"'Max X+5'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+5'!M50","v":226.54667185387899},{"$f":"'Max X+5'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+5'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+5'!I51","v":11},{"$f":"'Max X+5'!J51","v":6.3},435.42621347033855,204.41320503679043,231.01300843354815,0.37563507789974848,0.23366342033083029,0.57316249076896697,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L51","v":225.59523922056189},{"$f":"'Max X+5'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+5'!C52","v":8.8000000000000007},{"$f":"'Max X+5'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+5'!M51","v":237.79329326617287},{"$f":"'Max X+5'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+5'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+5'!I52","v":8.8000000000000007},{"$f":"'Max X+5'!J52","v":5.4},469.45150540102787,228.52760627822923,240.92389912279864,0.46763294233266656,0.26939414337423045,0.34761427350980389,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L52","v":197.03669939118458},{"$f":"'Max X+5'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+5'!C53","v":5.5},{"$f":"'Max X+5'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+5'!M52","v":219.47588362163492},{"$f":"'Max X+5'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+5'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+5'!I53","v":6.6000000000000005},{"$f":"'Max X+5'!J53","v":5.4},417.99047887515928,197.58789541381921,220.4025834613401,0.44880397736537453,0.27330016029479881,0.17657501385619087,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L53","v":218.26470841192975},{"$f":"'Max X+5'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+5'!C54","v":5.5},{"$f":"'Max X+5'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+5'!M53","v":256.12550752730641},{"$f":"'Max X+5'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+5'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+5'!I54","v":5.5},{"$f":"'Max X+5'!J54","v":3.6},476.3934665930509,218.71842343513461,257.67504315791632,0.54628497679513521,0.35046436939014364,0.19571354520380629,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L54","v":242.09831540189106},{"$f":"'Max X+5'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+5'!C55","v":6.6000000000000005},{"$f":"'Max X+5'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+5'!M54","v":256.26904224770897},{"$f":"'Max X+5'!G55*W55","v":1.0189424},{"$f":"'Max X+5'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+5'!I55","v":6.6000000000000005},{"$f":"'Max X+5'!J55","v":3.6},499.71068942257477,240.82679355327653,258.88389586929827,0.67152184861454001,0.38514637841069665,0.26112339295358195,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L55","v":223.48861074435428},{"$f":"'Max X+5'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+5'!C56","v":3.3000000000000003},{"$f":"'Max X+5'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+5'!M55","v":268.11911766540777},{"$f":"'Max X+5'!G56*W56","v":0},{"$f":"'Max X+5'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+5'!I56","v":3.3000000000000003},{"$f":"'Max X+5'!J56","v":3.6},488.97181253857138,221.59522129421211,267.37659124435925,0.69338945014218012,0.44252642104851991,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L56","v":248.74827974240597},{"$f":"'Max X+5'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+5'!C57","v":3.3000000000000003},{"$f":"'Max X+5'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+5'!M56","v":297.57084262865959},{"$f":"'Max X+5'!G57*W57","v":0},{"$f":"'Max X+5'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+5'!I57","v":3.3000000000000003},{"$f":"'Max X+5'!J57","v":3.6},546.11141061908495,249.38015621226864,296.73125440681628,0.86812353013733812,0.53958822184333,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L57","v":262.81799927637178},{"$f":"'Max X+5'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+5'!C58","v":3.3000000000000003},{"$f":"'Max X+5'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+5'!M57","v":278.48602648082874},{"$f":"'Max X+5'!G58*W58","v":0},{"$f":"'Max X+5'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+5'!I58","v":3.3000000000000003},{"$f":"'Max X+5'!J58","v":3.6},540.01470316109555,262.38394583991163,277.63075732118392,1.0340534364601957,0.55526915964478185,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L58","v":257.61420699761391},{"$f":"'Max X+5'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+5'!C59","v":3.3000000000000003},{"$f":"'Max X+5'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+5'!M58","v":278.53024367577763},{"$f":"'Max X+5'!G59*W59","v":0},{"$f":"'Max X+5'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+5'!I59","v":3.3000000000000003},{"$f":"'Max X+5'!J59","v":3.6},535.59249710596146,257.97352509445278,277.61897201150873,1.1406819031611208,0.61127166426890289,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L59","v":248.75449338192198},{"$f":"'Max X+5'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+5'!C60","v":5.5},{"$f":"'Max X+5'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+5'!M59","v":276.77163050077326},{"$f":"'Max X+5'!G60*W60","v":0},{"$f":"'Max X+5'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+5'!I60","v":5.5},{"$f":"'Max X+5'!J60","v":2.7},528.32357980669383,249.42148110156671,278.90209870512712,1.2330122803552581,0.66953179564613907,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L60","v":267.63105262641136},{"$f":"'Max X+5'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+5'!C61","v":5.5},{"$f":"'Max X+5'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+5'!M60","v":269.48944488356443},{"$f":"'Max X+5'!G61*W61","v":0},{"$f":"'Max X+5'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+5'!I61","v":5.5},{"$f":"'Max X+5'!J61","v":2.7},540.52631914651317,268.95653900742735,271.56978013908582,1.4745136189840289,0.71966474447860307,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L61","v":215.68022386675534},{"$f":"'Max X+5'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+5'!C62","v":4.4000000000000004},{"$f":"'Max X+5'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+5'!M61","v":225.56316597264748},{"$f":"'Max X+5'!G62*W62","v":0},{"$f":"'Max X+5'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+5'!I62","v":4.4000000000000004},{"$f":"'Max X+5'!J62","v":2.7},443.56096642057378,216.96366325222229,226.59730316835149,1.3165606145330446,0.6658628042960042,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L62","v":204.19661395431913},{"$f":"'Max X+5'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+5'!C63","v":4.4000000000000004},{"$f":"'Max X+5'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+5'!M62","v":229.22973743456291},{"$f":"'Max X+5'!G63*W63","v":0},{"$f":"'Max X+5'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+5'!I63","v":3.3000000000000003},{"$f":"'Max X+5'!J63","v":2.7},433.59434113901375,204.51382078003945,229.0805203589743,1.3827931742796873,0.74921707558864514,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L63","v":180.48452675485777},{"$f":"'Max X+5'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+5'!C64","v":2.2000000000000002},{"$f":"'Max X+5'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+5'!M63","v":188.4261687152904},{"$f":"'Max X+5'!G64*W64","v":0},{"$f":"'Max X+5'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+5'!I64","v":2.2000000000000002},{"$f":"'Max X+5'!J64","v":2.7},365.86629193000545,178.62284014411458,187.24345178589084,1.361686610743202,0.68271692939954975,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L64","v":181.60388617844526},{"$f":"'Max X+5'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+5'!C65","v":3.3000000000000003},{"$f":"'Max X+5'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+5'!M64","v":203.62687655737938},{"$f":"'Max X+5'!G65*W65","v":0},{"$f":"'Max X+5'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+5'!I65","v":3.3000000000000003},{"$f":"'Max X+5'!J65","v":1.8},385.87896483949305,181.57121675414095,204.30774808535207,1.5326694243043055,0.81912847202729733,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L65","v":165.50599002009261},{"$f":"'Max X+5'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+5'!C66","v":2.2000000000000002},{"$f":"'Max X+5'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+5'!M65","v":170.69104725144942},{"$f":"'Max X+5'!G66*W66","v":0},{"$f":"'Max X+5'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+5'!I66","v":2.2000000000000002},{"$f":"'Max X+5'!J66","v":1.8},334.66558070160545,164.33781380098767,170.32776690061775,1.5681762191049073,0.76328035083163714,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L66","v":162.33109714518039},{"$f":"'Max X+5'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+5'!C67","v":3.3000000000000003},{"$f":"'Max X+5'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+5'!M66","v":159.16435583697631},{"$f":"'Max X+5'!G67*W67","v":0},{"$f":"'Max X+5'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+5'!I67","v":3.3000000000000003},{"$f":"'Max X+5'!J67","v":1.8},321.97329087316285,162.10118163775684,159.87210923540601,1.7299155074235639,0.79224660157030902,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L67","v":156.47209230824842},{"$f":"'Max X+5'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+5'!C68","v":2.2000000000000002},{"$f":"'Max X+5'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+5'!M67","v":144.84393211941099},{"$f":"'Max X+5'!G68*W68","v":0},{"$f":"'Max X+5'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+5'!I68","v":2.2000000000000002},{"$f":"'Max X+5'!J68","v":1.8},299.44094140766276,155.00057886174048,144.44036254592226,1.8715134465079053,0.80356957348870317,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L68","v":145.8759210558259},{"$f":"'Max X+5'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+5'!C69","v":2.2000000000000002},{"$f":"'Max X+5'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+5'!M68","v":136.37470249618491},{"$f":"'Max X+5'!G69*W69","v":0},{"$f":"'Max X+5'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+5'!I69","v":2.2000000000000002},{"$f":"'Max X+5'!J69","v":2.7},280.25961102294036,145.22909164735825,135.03051937558212,1.9468294084676305,0.844183120602781,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L69","v":156.80099692167451},{"$f":"'Max X+5'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+5'!C70","v":0},{"$f":"'Max X+5'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+5'!M69","v":136.82247103643277},{"$f":"'Max X+5'!G70*W70","v":0},{"$f":"'Max X+5'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+5'!I70","v":0},{"$f":"'Max X+5'!J70","v":0},290.35690314627504,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":154.48063522829696},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":135.87626791797811},2.3203616933775364,{"$f":"F70*H70","v":0.94620311845465133},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L70","v":142.0892108291583},{"$f":"'Max X+5'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+5'!C71","v":0},{"$f":"'Max X+5'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+5'!M70","v":136.8445760289458},{"$f":"'Max X+5'!G71*W71","v":0},{"$f":"'Max X+5'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+5'!I71","v":0},{"$f":"'Max X+5'!J71","v":0},{"$f":"L71+M71","v":273.75239298167344},137.96613070086823,135.78626228080518,2.3230801282900582,1.0583137481406193,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L71","v":130.31959251024966},{"$f":"'Max X+5'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+5'!C72","v":3.3000000000000003},{"$f":"'Max X+5'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+5'!M71","v":122.33377712574195},{"$f":"'Max X+5'!G72*W72","v":0},{"$f":"'Max X+5'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+5'!I72","v":3.3000000000000003},{"$f":"'Max X+5'!J72","v":1.8},252.24321211868249,129.46850557092463,122.77470654775786,2.3510869393250213,1.0590705779840814,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L72","v":113.78984275703174},{"$f":"'Max X+5'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+5'!C73","v":2.2000000000000002},{"$f":"'Max X+5'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+5'!M72","v":114.2816985401529},{"$f":"'Max X+5'!G73*W73","v":0},{"$f":"'Max X+5'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+5'!I73","v":2.2000000000000002},{"$f":"'Max X+5'!J73","v":1.8},226.39984343716145,112.82634843297808,113.57349500418337,2.2634943240536542,1.1082035359695328,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L73","v":105.36110019253304},{"$f":"'Max X+5'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+5'!C74","v":1.1000000000000001},{"$f":"'Max X+5'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+5'!M73","v":100.26239269807378},{"$f":"'Max X+5'!G74*W74","v":0},{"$f":"'Max X+5'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+5'!I74","v":1.1000000000000001},{"$f":"'Max X+5'!J74","v":1.8},201.72664938852165,103.25351308980733,98.473136298714323,2.3075871027257007,1.0892563993594535,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L74","v":104.10999051750487},{"$f":"'Max X+5'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+5'!C75","v":1.1000000000000001},{"$f":"'Max X+5'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+5'!M74","v":127.16517635704946},{"$f":"'Max X+5'!G75*W75","v":0},{"$f":"'Max X+5'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+5'!I75","v":1.1000000000000001},{"$f":"'Max X+5'!J75","v":1.8},226.7217197870543,101.80404198950293,124.91767779755136,2.505948528001924,1.5474985594980886,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L75","v":103.76988212532257},{"$f":"'Max X+5'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+5'!C76","v":1.1000000000000001},{"$f":"'Max X+5'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+5'!M75","v":109.15408689302613},{"$f":"'Max X+5'!G76*W76","v":0},{"$f":"'Max X+5'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+5'!I76","v":1.1000000000000001},{"$f":"'Max X+5'!J76","v":1.8},208.19385589025859,101.22735530423651,106.96650058602208,2.7425268210860483,1.4875863070040531,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L76","v":97.445846784920874},{"$f":"'Max X+5'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+5'!C77","v":2.2000000000000002},{"$f":"'Max X+5'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+5'!M76","v":123.67372529670669},{"$f":"'Max X+5'!G77*W77","v":0},{"$f":"'Max X+5'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+5'!I77","v":2.2000000000000002},{"$f":"'Max X+5'!J77","v":1.8},218.10317102715265,95.916664729407103,122.18650629774555,2.829182055513769,1.887218998961143,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L77","v":101.63282265115403},{"$f":"'Max X+5'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+5'!C78","v":1.1000000000000001},{"$f":"'Max X+5'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+5'!M77","v":121.27419471160133},{"$f":"'Max X+5'!G78*W78","v":0},{"$f":"'Max X+5'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+5'!I78","v":1.1000000000000001},{"$f":"'Max X+5'!J78","v":1.8},217.08914006774881,98.58708427157103,118.5020557961778,3.2457383795829946,2.0721389154235261,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L78","v":105.88200398518158},{"$f":"'Max X+5'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+5'!C79","v":1.1000000000000001},{"$f":"'Max X+5'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+5'!M78","v":122.77509812605008},{"$f":"'Max X+5'!G79*W79","v":0},{"$f":"'Max X+5'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+5'!I79","v":1.1000000000000001},{"$f":"'Max X+5'!J79","v":1.8},221.19070375435808,101.46332551144215,119.72737824291595,3.7186784737394336,2.3477198831341335,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L79","v":98.165277504336942},{"$f":"'Max X+5'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+5'!C80","v":1.1000000000000001},{"$f":"'Max X+5'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+5'!M79","v":122.38927689138052},{"$f":"'Max X+5'!G80*W80","v":0},{"$f":"'Max X+5'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+5'!I80","v":1.1000000000000001},{"$f":"'Max X+5'!J80","v":1.8},213.65426286440768,94.582365964675333,119.07189689973235,3.7829115396616015,2.6173799916481659,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L80","v":99.817501048260311},{"$f":"'Max X+5'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+5'!C81","v":2.2000000000000002},{"$f":"'Max X+5'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+5'!M80","v":120.14771925097853},{"$f":"'Max X+5'!G81*W81","v":0},{"$f":"'Max X+5'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+5'!I81","v":2.2000000000000002},{"$f":"'Max X+5'!J81","v":1.8},214.57959411360196,96.909689949509598,117.66990416409236,4.2078110987507085,2.8778150868861774,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L81","v":91.757783001479694},{"$f":"'Max X+5'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+5'!C82","v":1.1000000000000001},{"$f":"'Max X+5'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+5'!M81","v":106.35909546319591},{"$f":"'Max X+5'!G82*W82","v":0},{"$f":"'Max X+5'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+5'!I82","v":1.1000000000000001},{"$f":"'Max X+5'!J82","v":1.8},190.52825924936772,87.729160554511267,102.79909869485645,4.2286224469684219,2.8599967683394585,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L82","v":87.495859430363609},{"$f":"'Max X+5'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+5'!C83","v":1.1000000000000001},{"$f":"'Max X+5'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+5'!M82","v":123.40375236417378},{"$f":"'Max X+5'!G83*W83","v":0},{"$f":"'Max X+5'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+5'!I83","v":1.1000000000000001},{"$f":"'Max X+5'!J83","v":1.8},202.24575202282517,83.278172991819474,118.96757903100571,4.4176864385441288,3.7361733331680638,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L83","v":87.023155853232595},{"$f":"'Max X+5'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+5'!C84","v":0},{"$f":"'Max X+5'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+5'!M83","v":104.86088721738153},{"$f":"'Max X+5'!G84*W84","v":0},{"$f":"'Max X+5'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+5'!I84","v":0},{"$f":"'Max X+5'!J84","v":0.9},182.56698264552679,82.191796846092998,100.37518579943379,4.831359007139592,3.5857014179477371,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L84","v":80.149215251059331},{"$f":"'Max X+5'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+5'!C85","v":3.3000000000000003},{"$f":"'Max X+5'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+5'!M84","v":90.827702142889322},{"$f":"'Max X+5'!G85*W85","v":0},{"$f":"'Max X+5'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+5'!I85","v":3.3000000000000003},{"$f":"'Max X+5'!J85","v":0.9},168.2509713634978,78.541624860815105,89.709346502682678,4.9075903902442262,3.5183556402066296,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L85","v":78.062801132857643},{"$f":"'Max X+5'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+5'!C86","v":0},{"$f":"'Max X+5'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+5'!M85","v":91.218469378204574},{"$f":"'Max X+5'!G86*W86","v":0},{"$f":"'Max X+5'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+5'!I86","v":0},{"$f":"'Max X+5'!J86","v":0},159.98440172938206,72.779325372548854,87.205076356833217,5.2834757603087956,4.0133930213713551,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L86","v":71.068935880505435},{"$f":"'Max X+5'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+5'!C87","v":0},{"$f":"'Max X+5'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+5'!M86","v":97.857566446758639},{"$f":"'Max X+5'!G87*W87","v":0},{"$f":"'Max X+5'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+5'!I87","v":0},{"$f":"'Max X+5'!J87","v":0},158.69754570140557,65.740325528239467,92.957220173166107,5.3286103522659678,4.9003462735925325,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L87","v":61.321875885966669},{"$f":"'Max X+5'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+5'!C88","v":0},{"$f":"'Max X+5'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+5'!M87","v":75.812498488508396},{"$f":"'Max X+5'!G88*W88","v":0},{"$f":"'Max X+5'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+5'!I88","v":0},{"$f":"'Max X+5'!J88","v":0},127.7016285061414,56.215445791034483,71.486182715106921,5.1064300949321888,4.3263157734014746,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L88","v":58.658906110110195},{"$f":"'Max X+5'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+5'!C89","v":1.1000000000000001},{"$f":"'Max X+5'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+5'!M88","v":78.620696898592371},{"$f":"'Max X+5'!G89*W89","v":0},{"$f":"'Max X+5'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+5'!I89","v":1.1000000000000001},{"$f":"'Max X+5'!J89","v":0},128.94162513127344,54.328572556357997,74.613052574915457,5.4303335537521971,5.1076443236769009,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L89","v":56.26304093977938},{"$f":"'Max X+5'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+5'!C90","v":0},{"$f":"'Max X+5'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+5'!M89","v":72.203047403197786},{"$f":"'Max X+5'!G90*W90","v":0},{"$f":"'Max X+5'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+5'!I90","v":0},{"$f":"'Max X+5'!J90","v":0},117.34562096697744,50.473942268679032,66.871678698298396,5.789098671100346,5.3313687048993881,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L90","v":39.361772500218592},{"$f":"'Max X+5'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+5'!C91","v":0},{"$f":"'Max X+5'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+5'!M90","v":61.963359244073061},{"$f":"'Max X+5'!G91*W91","v":0},{"$f":"'Max X+5'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+5'!I91","v":0},{"$f":"'Max X+5'!J91","v":0},91.635418027613412,34.866797421368283,56.768620606245129,4.4949750788503122,5.1947386378279319,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L91","v":34.509825946934306},{"$f":"'Max X+5'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+5'!C92","v":0},{"$f":"'Max X+5'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+5'!M91","v":49.849166415373759},{"$f":"'Max X+5'!G92*W92","v":0},{"$f":"'Max X+5'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+5'!I92","v":0},{"$f":"'Max X+5'!J92","v":0},75.257480846982418,30.146219530557069,45.111261316425349,4.3636064163772357,4.7379050989484108,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L92","v":25.869306985011203},{"$f":"'Max X+5'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+5'!C93","v":0},{"$f":"'Max X+5'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+5'!M92","v":40.717427631478145},{"$f":"'Max X+5'!G93*W93","v":0},{"$f":"'Max X+5'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+5'!I93","v":0},{"$f":"'Max X+5'!J93","v":0},58.596072043223515,22.257622866338593,36.338449176884922,3.6116841186726107,4.3789784545932209,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L93","v":19.040071015216213},{"$f":"'Max X+5'!B94*U94","v":0.1536841125},{"$f":"'Max X+5'!C94","v":0},{"$f":"'Max X+5'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+5'!M93","v":30.359709298381389},{"$f":"'Max X+5'!G94*W94","v":0},{"$f":"'Max X+5'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+5'!I94","v":0},{"$f":"'Max X+5'!J94","v":0},42.787906841026569,16.113914599305737,26.673992241720832,2.9261564159104778,3.6857170566605579,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L94","v":11.105637518850708},{"$f":"'Max X+5'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+5'!C95","v":0},{"$f":"'Max X+5'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+5'!M94","v":22.055454855375238},{"$f":"'Max X+5'!G95*W95","v":0},{"$f":"'Max X+5'!H95*V95","v":0.1366584025},{"$f":"'Max X+5'!I95","v":0},{"$f":"'Max X+5'!J95","v":0},28.273715384573674,9.2323237561448828,19.041391628428791,1.8733137627058247,3.0140632269464485,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L95","v":10.505229489544517},{"$f":"'Max X+5'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+5'!C96","v":0},{"$f":"'Max X+5'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+5'!M95","v":21.312291405602146},{"$f":"'Max X+5'!G96*W96","v":0},{"$f":"'Max X+5'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+5'!I96","v":0},{"$f":"'Max X+5'!J96","v":0},26.609565254372939,8.5651431683530657,18.044422086019871,1.9400863211914516,3.2678693195822741,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L96","v":9.1656197220352933},{"$f":"'Max X+5'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+5'!C97","v":0},{"$f":"'Max X+5'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+5'!M96","v":18.532628918859679},{"$f":"'Max X+5'!G97*W97","v":0},{"$f":"'Max X+5'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+5'!I97","v":0},{"$f":"'Max X+5'!J97","v":0},22.675261443091006,7.3193116981655164,15.355949744925489,1.8463080238697767,3.1766791739341897,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L97","v":8.6071941176961353},{"$f":"'Max X+5'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+5'!C98","v":0},{"$f":"'Max X+5'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+5'!M97","v":13.752722061064221},{"$f":"'Max X+5'!G98*W98","v":0},{"$f":"'Max X+5'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+5'!I98","v":0},{"$f":"'Max X+5'!J98","v":0},17.848170949202412,6.7199901388096546,11.128180810392756,1.8872039788864809,2.6245412506714656,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L98","v":3.0770782362328362},{"$f":"'Max X+5'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+5'!C99","v":0},{"$f":"'Max X+5'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+5'!M98","v":9.6069854727239914},{"$f":"'Max X+5'!G99*W99","v":0},{"$f":"'Max X+5'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+5'!I99","v":0},{"$f":"'Max X+5'!J99","v":0},9.9200700115162661,2.3451702457184469,7.5748997657978183,0.73190799051438904,2.0320857069261726,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L99","v":4.3611434613967557},{"$f":"'Max X+5'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+5'!C100","v":0},{"$f":"'Max X+5'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+5'!M99","v":9.8457504494135222},{"$f":"'Max X+5'!G100*W100","v":0},{"$f":"'Max X+5'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+5'!I100","v":0},{"$f":"'Max X+5'!J100","v":0},10.788308376954218,3.2397997564986643,7.5485086204555536,1.1213437048980914,2.2972418289579681,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L100","v":3.8281211594277966},{"$f":"'Max X+5'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+5'!C101","v":0},{"$f":"'Max X+5'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+5'!M100","v":10.072833672854539},{"$f":"'Max X+5'!G101*W101","v":0},{"$f":"'Max X+5'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+5'!I101","v":0},{"$f":"'Max X+5'!J101","v":0},10.261625341451367,2.7680578020405946,7.4935675394107717,1.060063357387202,2.5792661334437677,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L101","v":1.2486447369315625},{"$f":"'Max X+5'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+5'!C102","v":0},{"$f":"'Max X+5'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+5'!M101","v":1.0211441029367867},{"$f":"'Max X+5'!G102*W102","v":0},{"$f":"'Max X+5'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+5'!I102","v":0},{"$f":"'Max X+5'!J102","v":0},1.6134046496670247,0.87768839009311095,0.73571625957391362,0.37095634683845152,0.28542784336287308,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L102","v":0},{"$f":"'Max X+5'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+5'!C103","v":0},{"$f":"'Max X+5'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+5'!M102","v":0.65171660421423172},{"$f":"'Max X+5'!G103*W103","v":0},{"$f":"'Max X+5'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+5'!I103","v":0},{"$f":"'Max X+5'!J103","v":0},0.45395905308052897,0,0.45395905308052897,0,0.19775755113370277,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L103","v":0.15334510277936225},{"$f":"'Max X+5'!B104*U104","v":0.3379091575},{"$f":"'Max X+5'!C104","v":0},{"$f":"'Max X+5'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+5'!M103","v":0.54786938058836343},{"$f":"'Max X+5'!G104*W104","v":0},{"$f":"'Max X+5'!H104*V104","v":0.32755962},{"$f":"'Max X+5'!I104","v":0},{"$f":"'Max X+5'!J104","v":0},0.46993788276564075,0.10152838829243704,0.3684094944732037,5.1816714486925208E-2,0.1794598861151597,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L104","v":0.13004104595972321},{"$f":"'Max X+5'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+5'!C105","v":0},{"$f":"'Max X+5'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+5'!M104","v":0.45529754310024784},{"$f":"'Max X+5'!G105*W105","v":0},{"$f":"'Max X+5'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+5'!I105","v":0},{"$f":"'Max X+5'!J105","v":0},0.37867635262547333,8.3458197619692032E-2,0.2952181550057813,4.658284834003118E-2,0.16007938809446656,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+5'!L105","v":0},{"$f":"'Max X+5'!B106*U106","v":0.95},{"$f":"'Max X+5'!C106","v":0},{"$f":"'Max X+5'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+5'!M105","v":0.12480501894914979},{"$f":"'Max X+5'!G106*W106","v":0},{"$f":"'Max X+5'!H106*V106","v":0.95},{"$f":"'Max X+5'!I106","v":0},{"$f":"'Max X+5'!J106","v":0},6.2402509474574902E-3,0,6.2402509474574902E-3,0,0.1185647680016923,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13788.048687223372},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":14341.465036708532},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":28294.441863236836},13854.548231010614,14439.893632226218,131.80045621275443,108.67140448230619,259.35685266185612,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":28294.441863236832},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+7","index":89,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+7",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+7"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":28709.185990053473},{"$f":"L107","v":14049.752132270605},14659.433857782873,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+6'!P107*106/206","v":133.45546787454734},{"$f":"'Max X+6'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+6'!C6","v":16.5},{"$f":"'Max X+6'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+6'!P107*100/206","v":125.9013847873088},{"$f":"'Max X+6'!G6*W6","v":0},{"$f":"'Max X+6'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+6'!I6","v":13.200000000000001},{"$f":"'Max X+6'!J6","v":8.1},{"$f":"L6+M6","v":268.05275612228843},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":137.18093469688748},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":130.87182142540098},{"$f":"B6*A6","v":0.17453317765986737},{"$f":"F6*H6","v":0.12956336190783635},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L6","v":131.32746775650844},{"$f":"'Max X+6'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+6'!C7","v":11},{"$f":"'Max X+6'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+6'!M6","v":125.34814168516556},{"$f":"'Max X+6'!G7*W7","v":0},{"$f":"'Max X+6'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+6'!I7","v":11},{"$f":"'Max X+6'!J7","v":9.9},{"$f":"L7+M7","v":261.54012236793619},135.10987101509485,126.43025135284131,1.7596741413589342E-2,1.7890332324236508E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L7","v":130.09565425410136},{"$f":"'Max X+6'!B8*U8","v":8.45861E-5},{"$f":"'Max X+6'!C8","v":13.200000000000001},{"$f":"'Max X+6'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+6'!M7","v":121.6985793564978},{"$f":"'Max X+6'!G8*W8","v":0},{"$f":"'Max X+6'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+6'!I8","v":14.3},{"$f":"'Max X+6'!J8","v":8.1},257.67519995855935,129.78464997008103,127.89054998847831,1.1004284020302842E-2,8.0293680194933326E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L8","v":125.42413175823772},{"$f":"'Max X+6'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+6'!C9","v":11},{"$f":"'Max X+6'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+6'!M8","v":123.77566487855839},{"$f":"'Max X+6'!G9*W9","v":0},{"$f":"'Max X+6'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+6'!I9","v":11},{"$f":"'Max X+6'!J9","v":7.2},254.9795527868593,127.4101784145121,127.5693743723472,1.3953343725608421E-2,6.2905062111806133E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L9","v":124.04832359320821},{"$f":"'Max X+6'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+6'!C10","v":11},{"$f":"'Max X+6'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+6'!M9","v":124.39670504758993},{"$f":"'Max X+6'!G10*W10","v":0},{"$f":"'Max X+6'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+6'!I10","v":11},{"$f":"'Max X+6'!J10","v":8.1},254.23058687703687,126.93976703756273,127.29081983947414,8.5565556454828776E-3,5.8852081158014789E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L10","v":124.1820649167359},{"$f":"'Max X+6'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+6'!C11","v":12.100000000000001},{"$f":"'Max X+6'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+6'!M10","v":124.6882486460274},{"$f":"'Max X+6'!G11*W11","v":0},{"$f":"'Max X+6'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+6'!I11","v":12.100000000000001},{"$f":"'Max X+6'!J11","v":10.8},254.15985452205166,128.17759964013666,125.982254881915,4.4652765992435305E-3,5.9937641124145373E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L11","v":126.54091102708966},{"$f":"'Max X+6'!B12*U12","v":3.021E-5},{"$f":"'Max X+6'!C12","v":4.4000000000000004},{"$f":"'Max X+6'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+6'!M11","v":124.43765475685238},{"$f":"'Max X+6'!G12*W12","v":0},{"$f":"'Max X+6'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+6'!I12","v":3.3000000000000003},{"$f":"'Max X+6'!J12","v":0.9},251.46864895997234,124.63708822616755,126.83156073380479,3.8228009221283788E-3,6.0940230475799544E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L12","v":135.18199874907663},{"$f":"'Max X+6'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+6'!C13","v":5.5},{"$f":"'Max X+6'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+6'!M12","v":114.66376128987849},{"$f":"'Max X+6'!G13*W13","v":0},{"$f":"'Max X+6'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+6'!I13","v":5.5},{"$f":"'Max X+6'!J13","v":2.7},255.43537037733432,137.97731704949283,117.45805332784148,4.6816995838106466E-3,5.7079620370101506E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L13","v":149.22993743552502},{"$f":"'Max X+6'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+6'!C14","v":4.4000000000000004},{"$f":"'Max X+6'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+6'!M13","v":154.43594948075079},{"$f":"'Max X+6'!G14*W14","v":0},{"$f":"'Max X+6'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+6'!I14","v":4.4000000000000004},{"$f":"'Max X+6'!J14","v":2.7},307.05131565949057,150.92328140724055,156.12803425225005,6.6560282844680043E-3,7.9152285007621798E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L14","v":137.14715677168678},{"$f":"'Max X+6'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+6'!C15","v":3.3000000000000003},{"$f":"'Max X+6'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+6'!M14","v":135.05479340252182},{"$f":"'Max X+6'!G15*W15","v":0},{"$f":"'Max X+6'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+6'!I15","v":3.3000000000000003},{"$f":"'Max X+6'!J15","v":2.7},272.48684354003723,136.83922863742171,135.64761490261552,7.9281342650792813E-3,7.1784999063275413E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L15","v":164.13941622515179},{"$f":"'Max X+6'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+6'!C16","v":5.5},{"$f":"'Max X+6'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+6'!M15","v":150.44996396610671},{"$f":"'Max X+6'!G16*W16","v":0},{"$f":"'Max X+6'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+6'!I16","v":5.5},{"$f":"'Max X+6'!J16","v":2.7},320.16915963451947,166.92772129174577,153.24143834277368,1.1694933406042064E-2,8.5256233330493515E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L16","v":168.94404981000383},{"$f":"'Max X+6'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+6'!C17","v":6.6000000000000005},{"$f":"'Max X+6'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+6'!M16","v":145.45106703111716},{"$f":"'Max X+6'!G17*W17","v":0},{"$f":"'Max X+6'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+6'!I17","v":6.6000000000000005},{"$f":"'Max X+6'!J17","v":2.7},321.27199078839067,171.92992608743972,149.34206470095094,1.4123722564116323E-2,9.0023301662234181E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L17","v":180.03785184203221},{"$f":"'Max X+6'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+6'!C18","v":6.6000000000000005},{"$f":"'Max X+6'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+6'!M17","v":186.43454307457097},{"$f":"'Max X+6'!G18*W18","v":0},{"$f":"'Max X+6'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+6'!I18","v":6.6000000000000005},{"$f":"'Max X+6'!J18","v":2.7},372.44272969177155,182.12085018353892,190.32187950823263,1.70016584932801E-2,1.2663566338340235E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L18","v":177.12897084691642},{"$f":"'Max X+6'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+6'!C19","v":2.2000000000000002},{"$f":"'Max X+6'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+6'!M18","v":160.04190047681433},{"$f":"'Max X+6'!G19*W19","v":0},{"$f":"'Max X+6'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+6'!I19","v":2.2000000000000002},{"$f":"'Max X+6'!J19","v":1.8},334.33965558993816,173.90994688104351,160.42970870889465,1.9023965872882072E-2,1.2191767919663045E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L19","v":194.80467268157392},{"$f":"'Max X+6'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+6'!C20","v":4.4000000000000004},{"$f":"'Max X+6'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+6'!M19","v":198.0209891873989},{"$f":"'Max X+6'!G20*W20","v":0},{"$f":"'Max X+6'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+6'!I20","v":4.4000000000000004},{"$f":"'Max X+6'!J20","v":1.8},397.9842980493097,197.38013619051947,200.60416185879021,2.4536491054453585E-2,1.6827328608672188E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L20","v":176.59874011736017},{"$f":"'Max X+6'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+6'!C21","v":4.4000000000000004},{"$f":"'Max X+6'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+6'!M20","v":170.82668610233316},{"$f":"'Max X+6'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+6'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+6'!I21","v":4.4000000000000004},{"$f":"'Max X+6'!J21","v":0},354.38180284215753,179.17137216027737,175.21043068188015,2.7367957082774601E-2,1.6255420453002722E-2,6.0951513371508573E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L21","v":189.47169944556808},{"$f":"'Max X+6'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+6'!C22","v":6.6000000000000005},{"$f":"'Max X+6'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+6'!M21","v":188.51177612462646},{"$f":"'Max X+6'!G22*W22","v":1.7791249},{"$f":"'Max X+6'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+6'!I22","v":6.6000000000000005},{"$f":"'Max X+6'!J22","v":9},379.42620637514131,193.33431275720329,186.09189361793798,3.7386688364789103E-2,1.9882506688462864E-2,0.33538599484654846,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L22","v":211.62943550468231},{"$f":"'Max X+6'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+6'!C23","v":6.6000000000000005},{"$f":"'Max X+6'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+6'!M22","v":211.4870017951188},{"$f":"'Max X+6'!G23*W23","v":3.2182024},{"$f":"'Max X+6'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+6'!I23","v":6.6000000000000005},{"$f":"'Max X+6'!J23","v":7.2},423.63739496220722,212.77482846515781,210.86256649704941,5.4607039524482884E-2,2.4435298069383792E-2,0.6806079767458556,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L23","v":217.98361090604141},{"$f":"'Max X+6'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+6'!C24","v":11},{"$f":"'Max X+6'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+6'!M23","v":215.07111724618667},{"$f":"'Max X+6'!G24*W24","v":5.5787578},{"$f":"'Max X+6'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+6'!I24","v":11},{"$f":"'Max X+6'!J24","v":7.2},441.45418567868751,222.6100603147413,218.84412536394618,7.3550591300084511E-2,2.6991882240520567E-2,1.1998296728918783,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L24","v":219.63108452321907},{"$f":"'Max X+6'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+6'!C25","v":9.9},{"$f":"'Max X+6'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+6'!M24","v":228.94990845567665},{"$f":"'Max X+6'!G25*W25","v":10.969364000000001},{"$f":"'Max X+6'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+6'!I25","v":9.9},{"$f":"'Max X+6'!J25","v":8.1},452.95638503625861,222.23742717395652,230.71895786230209,9.3657349262561668E-2,3.0950593374580646E-2,2.5114348836169951,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L25","v":235.13612596370317},{"$f":"'Max X+6'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+6'!C26","v":8.8000000000000007},{"$f":"'Max X+6'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+6'!M25","v":211.84763075334706},{"$f":"'Max X+6'!G26*W26","v":16.918083000000003},{"$f":"'Max X+6'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+6'!I26","v":8.8000000000000007},{"$f":"'Max X+6'!J26","v":8.1},450.03644429572478,237.51932907079524,212.51711522492951,0.11679689290793156,3.0515528417576647E-2,3.5840558004384788,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L26","v":229.75858001835547},{"$f":"'Max X+6'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+6'!C27","v":7.7000000000000011},{"$f":"'Max X+6'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+6'!M26","v":213.13200754480008},{"$f":"'Max X+6'!G27*W27","v":23.547923000000001},{"$f":"'Max X+6'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+6'!I27","v":8.8000000000000007},{"$f":"'Max X+6'!J27","v":7.2},445.73742094594888,231.03804332539084,214.69937762055801,0.12053669296461468,3.2629924242088139E-2,5.018816102500371,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L27","v":231.46347318767556},{"$f":"'Max X+6'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+6'!C28","v":12.100000000000001},{"$f":"'Max X+6'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+6'!M27","v":194.13461062062495},{"$f":"'Max X+6'!G28*W28","v":34.556976999999996},{"$f":"'Max X+6'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+6'!I28","v":12.100000000000001},{"$f":"'Max X+6'!J28","v":8.1},434.34521263068825,236.24198951433397,198.10322311635431,0.12148367334159349,3.1387504270627815E-2,6.7087052741208915,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L28","v":208.75114330962185},{"$f":"'Max X+6'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+6'!C29","v":11},{"$f":"'Max X+6'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+6'!M28","v":181.7362290055292},{"$f":"'Max X+6'!G29*W29","v":40.106380999999999},{"$f":"'Max X+6'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+6'!I29","v":11},{"$f":"'Max X+6'!J29","v":7.2},393.44854111933256,207.94332417910701,185.50521694022555,0.10781913051484644,3.1012065303653497E-2,7.2887824419990048,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L29","v":176.17857490569398},{"$f":"'Max X+6'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+6'!C30","v":15.400000000000002},{"$f":"'Max X+6'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+6'!M29","v":180.92806925790748},{"$f":"'Max X+6'!G30*W30","v":52.609592000000006},{"$f":"'Max X+6'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+6'!I30","v":15.400000000000002},{"$f":"'Max X+6'!J30","v":6.3},373.38419692503589,183.38884284992835,189.99535407510754,8.9732055765626373E-2,3.2715182799926523E-2,9.5185519050062553,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L30","v":210.14071666941885},{"$f":"'Max X+6'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+6'!C31","v":15.400000000000002},{"$f":"'Max X+6'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+6'!M30","v":189.61494144611143},{"$f":"'Max X+6'!G31*W31","v":63.382452000000008},{"$f":"'Max X+6'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+6'!I31","v":16.5},{"$f":"'Max X+6'!J31","v":7.2},415.31368392746833,216.43505924621749,198.87862468125084,0.10565742320135084,3.631676486060581E-2,12.01825992469097,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L31","v":192.8811262229128},{"$f":"'Max X+6'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+6'!C32","v":14.3},{"$f":"'Max X+6'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+6'!M31","v":197.10135459841825},{"$f":"'Max X+6'!G32*W32","v":69.950769000000008},{"$f":"'Max X+6'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+6'!I32","v":14.3},{"$f":"'Max X+6'!J32","v":8.1},397.74657441777748,194.48543423627424,203.26114018150324,9.5691986638557089E-2,4.0214416915030006E-2,13.787391325101046,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L32","v":173.93104917503962},{"$f":"'Max X+6'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+6'!C33","v":16.5},{"$f":"'Max X+6'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+6'!M32","v":172.52080962982615},{"$f":"'Max X+6'!G33*W33","v":87.890810000000002},{"$f":"'Max X+6'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+6'!I33","v":16.5},{"$f":"'Max X+6'!J33","v":9.9},355.92856565297035,176.8453786410339,179.08318701193645,8.5670534005715712E-2,3.7622617889692282E-2,15.162993700221222,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L33","v":167.45394877917596},{"$f":"'Max X+6'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+6'!C34","v":16.5},{"$f":"'Max X+6'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+6'!M33","v":177.40521434551911},{"$f":"'Max X+6'!G34*W34","v":100.88774500000001},{"$f":"'Max X+6'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+6'!I34","v":16.5},{"$f":"'Max X+6'!J34","v":8.1},356.13454586164363,170.37089619626065,185.76364966538299,8.3052582915320888E-2,4.156468013613502E-2,17.898012026561076,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L34","v":184.99459690057566},{"$f":"'Max X+6'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+6'!C35","v":23.1},{"$f":"'Max X+6'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+6'!M34","v":178.19493355336348},{"$f":"'Max X+6'!G35*W35","v":117.06576000000001},{"$f":"'Max X+6'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+6'!I35","v":20.900000000000002},{"$f":"'Max X+6'!J35","v":11.700000000000001},378.25004739790495,190.90008623192946,187.34996116597551,9.4510668646195548E-2,4.4972387387990649E-2,20.860525324573999,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L35","v":153.21713027978058},{"$f":"'Max X+6'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+6'!C36","v":22},{"$f":"'Max X+6'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+6'!M35","v":182.37836472256905},{"$f":"'Max X+6'!G36*W36","v":115.5735},{"$f":"'Max X+6'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+6'!I36","v":22},{"$f":"'Max X+6'!J36","v":10.8},354.26324476191894,160.73465860451182,193.52858615740709,8.2471675268739303E-2,4.9778565161956535E-2,21.078105935263832,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L36","v":140.57189413582387},{"$f":"'Max X+6'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+6'!C37","v":18.700000000000003},{"$f":"'Max X+6'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+6'!M36","v":153.81254601765437},{"$f":"'Max X+6'!G37*W37","v":121.35984000000001},{"$f":"'Max X+6'!H37*V37","v":2.960827E-4},{"$f":"'Max X+6'!I37","v":18.700000000000003},{"$f":"'Max X+6'!J37","v":11.700000000000001},306.45827849583588,145.6912737121003,160.76700478373559,8.0620423723555615E-2,4.554123391878135E-2,18.666665974695174,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L37","v":158.39928997896442},{"$f":"'Max X+6'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+6'!C38","v":22},{"$f":"'Max X+6'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+6'!M37","v":167.67246323771309},{"$f":"'Max X+6'!G38*W38","v":116.75586999999999},{"$f":"'Max X+6'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+6'!I38","v":20.900000000000002},{"$f":"'Max X+6'!J38","v":12.6},342.72114290971001,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":166.80273394165454},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":175.91840896805547},9.6556037309868017E-2,{"$f":"F38*H38","v":5.4054269657631847E-2},{"$f":"G38*F38/1000","v":19.576744320362206},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L38","v":139.56753164207331},{"$f":"'Max X+6'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+6'!C39","v":18.700000000000003},{"$f":"'Max X+6'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+6'!M38","v":156.67415602522016},{"$f":"'Max X+6'!G39*W39","v":103.97114000000001},{"$f":"'Max X+6'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+6'!I39","v":17.600000000000001},{"$f":"'Max X+6'!J39","v":12.6},308.09663930962341,146.47748325335232,161.61915605627109,9.0048388721021097E-2,5.4999968949062054E-2,16.289590610480008,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L39","v":142.84365511936755},{"$f":"'Max X+6'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+6'!C40","v":16.5},{"$f":"'Max X+6'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+6'!M39","v":157.44769070578707},{"$f":"'Max X+6'!G40*W40","v":99.947609999999997},{"$f":"'Max X+6'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+6'!I40","v":15.400000000000002},{"$f":"'Max X+6'!J40","v":13.5},306.83364099024772,147.54636442371179,159.28727656653592,9.7290695655785783E-2,6.04141392511418E-2,15.736520386062629,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L40","v":144.60903465760404},{"$f":"'Max X+6'!B41*U41","v":7.206453E-4},{"$f":"'Max X+6'!C41","v":16.5},{"$f":"'Max X+6'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+6'!M40","v":149.72973823944443},{"$f":"'Max X+6'!G41*W41","v":86.607870999999989},{"$f":"'Max X+6'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+6'!I41","v":15.400000000000002},{"$f":"'Max X+6'!J41","v":13.5},301.77173770813874,150.20482283644048,151.56691487169826,0.10421182116353946,6.2823367746168368E-2,12.96777385430557,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L41","v":175.14890584291823},{"$f":"'Max X+6'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+6'!C42","v":18.700000000000003},{"$f":"'Max X+6'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+6'!M41","v":160.17031212278798},{"$f":"'Max X+6'!G42*W42","v":76.329595999999981},{"$f":"'Max X+6'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+6'!I42","v":17.600000000000001},{"$f":"'Max X+6'!J42","v":13.5},348.01160652550914,183.81489582450521,164.19671070100389,0.13401001841298651,7.3601421784085491E-2,12.225735215526305,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L42","v":170.94033904984076},{"$f":"'Max X+6'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+6'!C43","v":13.200000000000001},{"$f":"'Max X+6'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+6'!M42","v":162.03141890692174},{"$f":"'Max X+6'!G43*W43","v":61.544811999999993},{"$f":"'Max X+6'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+6'!I43","v":13.200000000000001},{"$f":"'Max X+6'!J43","v":13.5},336.65052952085068,175.00057629273425,161.6499532281164,0.13976275710648953,8.1465678805336353E-2,9.9721932147197432,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L43","v":161.53231982553032},{"$f":"'Max X+6'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+6'!C44","v":14.3},{"$f":"'Max X+6'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+6'!M43","v":158.49217537973695},{"$f":"'Max X+6'!G44*W44","v":48.929062000000002},{"$f":"'Max X+6'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+6'!I44","v":13.200000000000001},{"$f":"'Max X+6'!J44","v":13.5},324.79501501980144,166.69001329240245,158.10500172739901,0.14230653312787991,8.717365233792615E-2,7.7548734756700233,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L44","v":184.46640184963076},{"$f":"'Max X+6'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+6'!C45","v":11},{"$f":"'Max X+6'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+6'!M44","v":175.09292396387346},{"$f":"'Max X+6'!G45*W45","v":39.707878000000008},{"$f":"'Max X+6'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+6'!I45","v":11},{"$f":"'Max X+6'!J45","v":2.7},371.3773860477707,188.08967437134959,183.28771167642111,0.17672747828117313,0.1052122874523478,6.9525684634207652,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L45","v":166.79245791842419},{"$f":"'Max X+6'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+6'!C46","v":13.200000000000001},{"$f":"'Max X+6'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+6'!M45","v":142.17227928653301},{"$f":"'Max X+6'!G46*W46","v":30.428657000000001},{"$f":"'Max X+6'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+6'!I46","v":13.200000000000001},{"$f":"'Max X+6'!J46","v":4.5},323.39584181543432,172.61684701816128,150.77899479727307,0.17561090026291468,9.3284489259920902E-2,4.3261115213181185,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L46","v":164.74584117631332},{"$f":"'Max X+6'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+6'!C47","v":15.400000000000002},{"$f":"'Max X+6'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+6'!M46","v":155.8038337504982},{"$f":"'Max X+6'!G47*W47","v":19.833918999999998},{"$f":"'Max X+6'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+6'!I47","v":15.400000000000002},{"$f":"'Max X+6'!J47","v":7.2},335.74538318791139,171.85320693261716,163.89217625529423,0.19263424369617124,0.11165749520397136,3.0902006184968474,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L47","v":180.08710964090949},{"$f":"'Max X+6'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+6'!C48","v":9.9},{"$f":"'Max X+6'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+6'!M47","v":180.97595408603016},{"$f":"'Max X+6'!G48*W48","v":12.969103},{"$f":"'Max X+6'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+6'!I48","v":8.8000000000000007},{"$f":"'Max X+6'!J48","v":7.2},365.88569776829974,183.45139601375686,182.43430175454287,0.23571362715260596,0.14165233148731365,2.3470957890649959,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L48","v":186.82871060930012},{"$f":"'Max X+6'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+6'!C49","v":12.100000000000001},{"$f":"'Max X+6'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+6'!M48","v":186.57991822970274},{"$f":"'Max X+6'!G49*W49","v":7.610276100000001},{"$f":"'Max X+6'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+6'!I49","v":12.100000000000001},{"$f":"'Max X+6'!J49","v":7.2},382.77321907841252,191.45314635083457,191.32007272757795,0.27556425846554822,0.15984550212479673,1.4199246924434612,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L49","v":193.74947568435869},{"$f":"'Max X+6'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+6'!C50","v":12.100000000000001},{"$f":"'Max X+6'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+6'!M49","v":207.21784086010862},{"$f":"'Max X+6'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+6'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+6'!I50","v":12.100000000000001},{"$f":"'Max X+6'!J50","v":6.3},412.05016545726244,199.22698157113945,212.82318388612302,0.32249411321922705,0.19465697398559761,0.98441829598395048,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L50","v":184.28556768481141},{"$f":"'Max X+6'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+6'!C51","v":11},{"$f":"'Max X+6'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+6'!M50","v":214.20510347355915},{"$f":"'Max X+6'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+6'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+6'!I51","v":11},{"$f":"'Max X+6'!J51","v":6.3},406.42531925762523,187.74114993737041,218.6841693202548,0.34441774744101306,0.22093415330433266,0.54193835485483566,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L51","v":204.41320503679043},{"$f":"'Max X+6'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+6'!C52","v":8.8000000000000007},{"$f":"'Max X+6'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+6'!M51","v":231.01300843354815},{"$f":"'Max X+6'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+6'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+6'!I52","v":8.8000000000000007},{"$f":"'Max X+6'!J52","v":5.4},441.54077563244698,207.3894800111504,234.15129562129655,0.42372502564004633,0.26171281225160009,0.33770262396784578,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L52","v":228.52760627822923},{"$f":"'Max X+6'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+6'!C53","v":5.5},{"$f":"'Max X+6'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+6'!M52","v":240.92389912279864},{"$f":"'Max X+6'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+6'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+6'!I53","v":6.6000000000000005},{"$f":"'Max X+6'!J53","v":5.4},470.83096434130346,229.00707330669465,241.82389103460878,0.52053297153457256,0.30000808818986874,0.19383059370310787,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L53","v":197.58789541381921},{"$f":"'Max X+6'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+6'!C54","v":5.5},{"$f":"'Max X+6'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+6'!M53","v":220.4025834613401},{"$f":"'Max X+6'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+6'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+6'!I54","v":5.5},{"$f":"'Max X+6'!J54","v":3.6},420.09436136957748,198.09336150750659,222.0009998620709,0.49453390631262567,0.30158359926920553,0.16841653686795649,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L54","v":218.71842343513461},{"$f":"'Max X+6'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+6'!C55","v":6.6000000000000005},{"$f":"'Max X+6'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+6'!M54","v":257.67504315791632},{"$f":"'Max X+6'!G55*W55","v":1.0189424},{"$f":"'Max X+6'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+6'!I55","v":6.6000000000000005},{"$f":"'Max X+6'!J55","v":3.6},477.79953542358737,217.51175172084612,260.28778370274125,0.60667171428848399,0.38725945517509597,0.26255602689543084,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L55","v":240.82679355327653},{"$f":"'Max X+6'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+6'!C56","v":3.3000000000000003},{"$f":"'Max X+6'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+6'!M55","v":258.88389586929827},{"$f":"'Max X+6'!G56*W56","v":0},{"$f":"'Max X+6'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+6'!I56","v":3.3000000000000003},{"$f":"'Max X+6'!J56","v":3.6},497.0362231847098,238.87961114695506,258.15661203775477,0.74718240632147792,0.42728383154350125,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L56","v":221.59522129421211},{"$f":"'Max X+6'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+6'!C57","v":3.3000000000000003},{"$f":"'Max X+6'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+6'!M56","v":267.37659124435925},{"$f":"'Max X+6'!G57*W57","v":0},{"$f":"'Max X+6'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+6'!I57","v":3.3000000000000003},{"$f":"'Max X+6'!J57","v":3.6},488.91361563275007,222.32186106848226,266.59175456426783,0.77336022572983831,0.48483668009138298,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L57","v":249.38015621226864},{"$f":"'Max X+6'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+6'!C58","v":3.3000000000000003},{"$f":"'Max X+6'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+6'!M57","v":296.73125440681628},{"$f":"'Max X+6'!G58*W58","v":0},{"$f":"'Max X+6'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+6'!I58","v":3.3000000000000003},{"$f":"'Max X+6'!J58","v":3.6},544.83858012345627,248.99897376576087,295.83960635769535,0.98118244650780428,0.59164804912090441,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L58","v":262.38394583991163},{"$f":"'Max X+6'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+6'!C59","v":3.3000000000000003},{"$f":"'Max X+6'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+6'!M58","v":277.63075732118392},{"$f":"'Max X+6'!G59*W59","v":0},{"$f":"'Max X+6'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+6'!I59","v":3.3000000000000003},{"$f":"'Max X+6'!J59","v":3.6},539.44360385841765,262.72214415906581,276.72145969935184,1.1618016808458356,0.60929762183206182,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L59","v":257.97352509445278},{"$f":"'Max X+6'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+6'!C60","v":5.5},{"$f":"'Max X+6'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+6'!M59","v":277.61897201150873},{"$f":"'Max X+6'!G60*W60","v":0},{"$f":"'Max X+6'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+6'!I60","v":5.5},{"$f":"'Max X+6'!J60","v":2.7},538.34220686805361,258.59481643627538,279.74739043177823,1.278708658177397,0.67158157973051846,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L60","v":249.42148110156671},{"$f":"'Max X+6'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+6'!C61","v":5.5},{"$f":"'Max X+6'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+6'!M60","v":278.90209870512712},{"$f":"'Max X+6'!G61*W61","v":0},{"$f":"'Max X+6'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+6'!I61","v":5.5},{"$f":"'Max X+6'!J61","v":2.7},531.80459084641893,250.84729313966079,280.9572977067582,1.374187961905933,0.74480099836894453,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L61","v":268.95653900742735},{"$f":"'Max X+6'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+6'!C62","v":4.4000000000000004},{"$f":"'Max X+6'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+6'!M61","v":271.56978013908582},{"$f":"'Max X+6'!G62*W62","v":0},{"$f":"'Max X+6'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+6'!I62","v":4.4000000000000004},{"$f":"'Max X+6'!J62","v":2.7},542.38287351886527,269.9147677781047,272.46810574076056,1.6417712293226134,0.80167439832525145,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L62","v":216.96366325222229},{"$f":"'Max X+6'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+6'!C63","v":4.4000000000000004},{"$f":"'Max X+6'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+6'!M62","v":226.59730316835149},{"$f":"'Max X+6'!G63*W63","v":0},{"$f":"'Max X+6'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+6'!I63","v":3.3000000000000003},{"$f":"'Max X+6'!J63","v":2.7},443.65110323497066,217.19441326417399,226.45668997079667,1.4692499880483141,0.7406131975548309,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L63","v":204.51382078003945},{"$f":"'Max X+6'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+6'!C64","v":2.2000000000000002},{"$f":"'Max X+6'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+6'!M63","v":229.0805203589743},{"$f":"'Max X+6'!G64*W64","v":0},{"$f":"'Max X+6'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+6'!I64","v":2.2000000000000002},{"$f":"'Max X+6'!J64","v":2.7},430.22134451018246,202.47084235149879,227.75050215868364,1.5429784285406567,0.83001820029066198,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L64","v":178.62284014411458},{"$f":"'Max X+6'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+6'!C65","v":3.3000000000000003},{"$f":"'Max X+6'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+6'!M64","v":187.24345178589084},{"$f":"'Max X+6'!G65*W65","v":0},{"$f":"'Max X+6'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+6'!I65","v":3.3000000000000003},{"$f":"'Max X+6'!J65","v":1.8},366.60555844929479,178.61532964237193,187.99022880692286,1.5075105017426333,0.75322297896797641,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L65","v":181.57121675414095},{"$f":"'Max X+6'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+6'!C66","v":2.2000000000000002},{"$f":"'Max X+6'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+6'!M65","v":204.30774808535207},{"$f":"'Max X+6'!G66*W66","v":0},{"$f":"'Max X+6'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+6'!I66","v":2.2000000000000002},{"$f":"'Max X+6'!J66","v":1.8},384.04496553387105,180.2508218357865,203.79414369808455,1.7203949183544303,0.91360438726750548,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L66","v":164.33781380098767},{"$f":"'Max X+6'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+6'!C67","v":3.3000000000000003},{"$f":"'Max X+6'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+6'!M66","v":170.32776690061775},{"$f":"'Max X+6'!G67*W67","v":0},{"$f":"'Max X+6'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+6'!I67","v":3.3000000000000003},{"$f":"'Max X+6'!J67","v":1.8},335.06646729332977,164.08651329510764,170.97995399822213,1.7513005058800302,0.8478129023956078,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L67","v":162.10118163775684},{"$f":"'Max X+6'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+6'!C68","v":2.2000000000000002},{"$f":"'Max X+6'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+6'!M67","v":159.87210923540601},{"$f":"'Max X+6'!G68*W68","v":0},{"$f":"'Max X+6'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+6'!I68","v":2.2000000000000002},{"$f":"'Max X+6'!J68","v":1.8},319.94750630921544,160.56234042553453,159.38516588368088,1.9388412122222891,0.88694335172510907,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L68","v":155.00057886174048},{"$f":"'Max X+6'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+6'!C69","v":2.2000000000000002},{"$f":"'Max X+6'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+6'!M68","v":144.44036254592226},{"$f":"'Max X+6'!G69*W69","v":0},{"$f":"'Max X+6'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+6'!I69","v":2.2000000000000002},{"$f":"'Max X+6'!J69","v":2.7},297.27822527356818,154.23197368637324,143.04625158719494,2.0686051753672272,0.89411095872729629,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L69","v":145.22909164735825},{"$f":"'Max X+6'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+6'!C70","v":0},{"$f":"'Max X+6'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+6'!M69","v":135.03051937558212},{"$f":"'Max X+6'!G70*W70","v":0},{"$f":"'Max X+6'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+6'!I70","v":0},{"$f":"'Max X+6'!J70","v":0},277.17668111885712,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":143.07997252414964},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":134.09670859470748},2.1491191232086133,{"$f":"F70*H70","v":0.93381078087462477},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L70","v":154.48063522829696},{"$f":"'Max X+6'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+6'!C71","v":0},{"$f":"'Max X+6'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+6'!M70","v":135.87626791797811},{"$f":"'Max X+6'!G71*W71","v":0},{"$f":"'Max X+6'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+6'!I71","v":0},{"$f":"'Max X+6'!J71","v":0},{"$f":"L71+M71","v":284.9804049203866},150.15496215424511,134.82544276614149,2.5256730740518507,1.0508251518366167,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L71","v":137.96613070086823},{"$f":"'Max X+6'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+6'!C72","v":3.3000000000000003},{"$f":"'Max X+6'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+6'!M71","v":135.78626228080518},{"$f":"'Max X+6'!G72*W72","v":0},{"$f":"'Max X+6'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+6'!I72","v":3.3000000000000003},{"$f":"'Max X+6'!J72","v":1.8},273.08782364623426,136.97709308409924,136.11073056213505,2.4890376167690085,1.1755317186701166,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L72","v":129.46850557092463},{"$f":"'Max X+6'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+6'!C73","v":2.2000000000000002},{"$f":"'Max X+6'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+6'!M72","v":122.77470654775786},{"$f":"'Max X+6'!G73*W73","v":0},{"$f":"'Max X+6'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+6'!I73","v":2.2000000000000002},{"$f":"'Max X+6'!J73","v":1.8},250.17727838857343,128.19313310882157,121.98414527975184,2.5753724621030596,1.1905612680060274,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L73","v":112.82634843297808},{"$f":"'Max X+6'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+6'!C74","v":1.1000000000000001},{"$f":"'Max X+6'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+6'!M73","v":113.57349500418337},{"$f":"'Max X+6'!G74*W74","v":0},{"$f":"'Max X+6'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+6'!I74","v":1.1000000000000001},{"$f":"'Max X+6'!J74","v":1.8},222.19488573431181,110.55525971032986,111.63962602398196,2.4710887226482074,1.2338689802014107,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L74","v":103.25351308980733},{"$f":"'Max X+6'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+6'!C75","v":1.1000000000000001},{"$f":"'Max X+6'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+6'!M74","v":98.473136298714323},{"$f":"'Max X+6'!G75*W75","v":0},{"$f":"'Max X+6'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+6'!I75","v":1.1000000000000001},{"$f":"'Max X+6'!J75","v":1.8},197.54297708132577,100.96818014671263,96.574796934613147,2.4853329430946847,1.1983393641011666,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L75","v":101.80404198950293},{"$f":"'Max X+6'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+6'!C76","v":1.1000000000000001},{"$f":"'Max X+6'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+6'!M75","v":124.91767779755136},{"$f":"'Max X+6'!G76*W76","v":0},{"$f":"'Max X+6'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+6'!I76","v":1.1000000000000001},{"$f":"'Max X+6'!J76","v":1.8},221.82873052152877,99.313470217300349,122.51526030422841,2.6905717722025808,1.7024174933229557,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L76","v":101.22735530423651},{"$f":"'Max X+6'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+6'!C77","v":2.2000000000000002},{"$f":"'Max X+6'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+6'!M76","v":106.96650058602208},{"$f":"'Max X+6'!G77*W77","v":0},{"$f":"'Max X+6'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+6'!I77","v":2.2000000000000002},{"$f":"'Max X+6'!J77","v":1.8},205.32261144005156,99.588383284361981,105.73422815568959,2.9389720198745257,1.6322724303324974,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L77","v":95.916664729407103},{"$f":"'Max X+6'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+6'!C78","v":1.1000000000000001},{"$f":"'Max X+6'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+6'!M77","v":122.18650629774555},{"$f":"'Max X+6'!G78*W78","v":0},{"$f":"'Max X+6'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+6'!I78","v":1.1000000000000001},{"$f":"'Max X+6'!J78","v":1.8},212.4522564157902,93.053477150504435,119.39877926528578,3.0631875789026526,2.0877270324597745,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L78","v":98.58708427157103},{"$f":"'Max X+6'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+6'!C79","v":1.1000000000000001},{"$f":"'Max X+6'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+6'!M78","v":118.5020557961778},{"$f":"'Max X+6'!G79*W79","v":0},{"$f":"'Max X+6'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+6'!I79","v":1.1000000000000001},{"$f":"'Max X+6'!J79","v":1.8},209.96065597128211,94.424610439655879,115.53604553162621,3.4624738319151485,2.2660102645515816,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L79","v":101.46332551144215},{"$f":"'Max X+6'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+6'!C80","v":1.1000000000000001},{"$f":"'Max X+6'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+6'!M79","v":119.72737824291595},{"$f":"'Max X+6'!G80*W80","v":0},{"$f":"'Max X+6'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+6'!I80","v":1.1000000000000001},{"$f":"'Max X+6'!J80","v":1.8},214.22024471899874,97.753319909790193,116.46692480920855,3.9100056016519527,2.560453433707393,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L80","v":94.582365964675333},{"$f":"'Max X+6'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+6'!C81","v":2.2000000000000002},{"$f":"'Max X+6'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+6'!M80","v":119.07189689973235},{"$f":"'Max X+6'!G81*W81","v":0},{"$f":"'Max X+6'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+6'!I81","v":2.2000000000000002},{"$f":"'Max X+6'!J81","v":1.8},208.51509245345119,91.895242213101525,116.61985024034965,3.9871237515738076,2.8520466593827116,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L81","v":96.909689949509598},{"$f":"'Max X+6'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+6'!C82","v":1.1000000000000001},{"$f":"'Max X+6'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+6'!M81","v":117.66990416409236},{"$f":"'Max X+6'!G82*W82","v":0},{"$f":"'Max X+6'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+6'!I82","v":1.1000000000000001},{"$f":"'Max X+6'!J82","v":1.8},206.44940351127127,92.643643835005733,113.80575967626554,4.4660461145038557,3.1641444878268201,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L82","v":87.729160554511267},{"$f":"'Max X+6'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+6'!C83","v":1.1000000000000001},{"$f":"'Max X+6'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+6'!M82","v":102.79909869485645},{"$f":"'Max X+6'!G83*W83","v":0},{"$f":"'Max X+6'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+6'!I83","v":1.1000000000000001},{"$f":"'Max X+6'!J83","v":1.8},182.48644676523878,83.499694687558119,98.986752077680663,4.4294658669531328,3.1123466171757852,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L83","v":83.278172991819474},{"$f":"'Max X+6'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+6'!C84","v":0},{"$f":"'Max X+6'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+6'!M83","v":118.96757903100571},{"$f":"'Max X+6'!G84*W84","v":0},{"$f":"'Max X+6'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+6'!I84","v":0},{"$f":"'Max X+6'!J84","v":0.9},192.6542297857776,78.654728263375844,113.99950152240174,4.6234447284436238,4.0680775086039631,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L84","v":82.191796846092998},{"$f":"'Max X+6'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+6'!C85","v":3.3000000000000003},{"$f":"'Max X+6'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+6'!M84","v":100.37518579943379},{"$f":"'Max X+6'!G85*W85","v":0},{"$f":"'Max X+6'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+6'!I85","v":3.3000000000000003},{"$f":"'Max X+6'!J85","v":0.9},179.34613099032435,80.459137810127444,98.886993180196924,5.0326590359655512,3.8881926192368605,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L85","v":78.541624860815105},{"$f":"'Max X+6'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+6'!C86","v":0},{"$f":"'Max X+6'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+6'!M85","v":89.709346502682678},{"$f":"'Max X+6'!G86*W86","v":0},{"$f":"'Max X+6'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+6'!I86","v":0},{"$f":"'Max X+6'!J86","v":0},158.98809242775519,73.225741173511494,85.762351254243683,5.3158836873036046,3.9469952484389954,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L86","v":72.779325372548854},{"$f":"'Max X+6'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+6'!C87","v":0},{"$f":"'Max X+6'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+6'!M86","v":87.205076356833217},{"$f":"'Max X+6'!G87*W87","v":0},{"$f":"'Max X+6'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+6'!I87","v":0},{"$f":"'Max X+6'!J87","v":0},150.16064087562773,67.322473348435793,82.838167527191928,5.456852024113056,4.3669088296412939,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L87","v":65.740325528239467},{"$f":"'Max X+6'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+6'!C88","v":0},{"$f":"'Max X+6'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+6'!M87","v":92.957220173166107},{"$f":"'Max X+6'!G88*W88","v":0},{"$f":"'Max X+6'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+6'!I88","v":0},{"$f":"'Max X+6'!J88","v":0},147.91848355602642,60.265959783911931,87.652523772114478,5.474365744327538,5.3046964010516255,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L88","v":56.215445791034483},{"$f":"'Max X+6'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+6'!C89","v":1.1000000000000001},{"$f":"'Max X+6'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+6'!M88","v":71.486182715106921},{"$f":"'Max X+6'!G89*W89","v":0},{"$f":"'Max X+6'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+6'!I89","v":1.1000000000000001},{"$f":"'Max X+6'!J89","v":0},120.05335167553383,52.11131496484478,67.942036710689052,5.2041308261897079,4.6441460044178626,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L89","v":54.328572556357997},{"$f":"'Max X+6'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+6'!C90","v":0},{"$f":"'Max X+6'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+6'!M89","v":74.613052574915457},{"$f":"'Max X+6'!G90*W90","v":0},{"$f":"'Max X+6'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+6'!I90","v":0},{"$f":"'Max X+6'!J90","v":0},117.84225059080755,48.738518020816144,69.103732569991408,5.5900545355418556,5.5093200049240494,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L90","v":50.473942268679032},{"$f":"'Max X+6'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+6'!C91","v":0},{"$f":"'Max X+6'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+6'!M90","v":66.871678698298396},{"$f":"'Max X+6'!G91*W91","v":0},{"$f":"'Max X+6'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+6'!I91","v":0},{"$f":"'Max X+6'!J91","v":0},105.97544463692563,44.709996739351517,61.26544789757412,5.7639455293275139,5.6062308007242772,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L91","v":34.866797421368283},{"$f":"'Max X+6'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+6'!C92","v":0},{"$f":"'Max X+6'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+6'!M91","v":56.768620606245129},{"$f":"'Max X+6'!G92*W92","v":0},{"$f":"'Max X+6'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+6'!I92","v":0},{"$f":"'Max X+6'!J92","v":0},81.831110850520872,30.458053628213229,51.373057222307651,4.4087437931550557,5.3955633839374801,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L92","v":30.146219530557069},{"$f":"'Max X+6'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+6'!C93","v":0},{"$f":"'Max X+6'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+6'!M92","v":45.111261316425349},{"$f":"'Max X+6'!G93*W93","v":0},{"$f":"'Max X+6'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+6'!I93","v":0},{"$f":"'Max X+6'!J93","v":0},66.197169618897718,25.937424050275521,40.259745568622201,4.2087954802815482,4.8515157478031474,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L93","v":22.257622866338593},{"$f":"'Max X+6'!B94*U94","v":0.1536841125},{"$f":"'Max X+6'!C94","v":0},{"$f":"'Max X+6'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+6'!M93","v":36.338449176884922},{"$f":"'Max X+6'!G94*W94","v":0},{"$f":"'Max X+6'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+6'!I94","v":0},{"$f":"'Max X+6'!J94","v":0},50.763883427596419,18.83697984976564,31.926903577830778,3.4206430165729529,4.4115455990541435,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L94","v":16.113914599305737},{"$f":"'Max X+6'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+6'!C95","v":0},{"$f":"'Max X+6'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+6'!M94","v":26.673992241720832},{"$f":"'Max X+6'!G95*W95","v":0},{"$f":"'Max X+6'!H95*V95","v":0.1366584025},{"$f":"'Max X+6'!I95","v":0},{"$f":"'Max X+6'!J95","v":0},36.42456504628872,13.395797972618855,23.028767073669869,2.7181166266868813,3.6452251680509629,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L95","v":9.2323237561448828},{"$f":"'Max X+6'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+6'!C96","v":0},{"$f":"'Max X+6'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+6'!M95","v":19.041391628428791},{"$f":"'Max X+6'!G96*W96","v":0},{"$f":"'Max X+6'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+6'!I96","v":0},{"$f":"'Max X+6'!J96","v":0},23.649040612145981,7.5273153077398041,16.121725304406176,1.7050084484050785,2.9196663240226157,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L96","v":8.5651431683530657},{"$f":"'Max X+6'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+6'!C97","v":0},{"$f":"'Max X+6'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+6'!M96","v":18.044422086019871},{"$f":"'Max X+6'!G97*W97","v":0},{"$f":"'Max X+6'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+6'!I97","v":0},{"$f":"'Max X+6'!J97","v":0},21.79122067546437,6.8397941972076559,14.951426478256714,1.7253489711454095,3.0929956077631573,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L97","v":7.3193116981655164},{"$f":"'Max X+6'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+6'!C98","v":0},{"$f":"'Max X+6'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+6'!M97","v":15.355949744925489},{"$f":"'Max X+6'!G98*W98","v":0},{"$f":"'Max X+6'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+6'!I98","v":0},{"$f":"'Max X+6'!J98","v":0},18.139939225264534,5.714487411573776,12.42545181369076,1.6048242865917408,2.9304979312347288,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L98","v":6.7199901388096546},{"$f":"'Max X+6'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+6'!C99","v":0},{"$f":"'Max X+6'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+6'!M98","v":11.128180810392756},{"$f":"'Max X+6'!G99*W99","v":0},{"$f":"'Max X+6'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+6'!I99","v":0},{"$f":"'Max X+6'!J99","v":0},13.895915345608397,5.1215860355736789,8.7743293100347195,1.5984041032359759,2.3538515003580369,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L99","v":2.3451702457184469},{"$f":"'Max X+6'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+6'!C100","v":0},{"$f":"'Max X+6'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+6'!M99","v":7.5748997657978183},{"$f":"'Max X+6'!G100*W100","v":0},{"$f":"'Max X+6'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+6'!I100","v":0},{"$f":"'Max X+6'!J100","v":0},7.5496766231590211,1.7421765778356537,5.8075000453233674,0.60299366788279318,1.7673997204744514,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L100","v":3.2397997564986643},{"$f":"'Max X+6'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+6'!C101","v":0},{"$f":"'Max X+6'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+6'!M100","v":7.5485086204555536},{"$f":"'Max X+6'!G101*W101","v":0},{"$f":"'Max X+6'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+6'!I101","v":0},{"$f":"'Max X+6'!J101","v":0},7.9582765510317515,2.3426512953852847,5.6156252556464672,0.89714846111337943,1.932883364809086,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L101","v":2.7680578020405946},{"$f":"'Max X+6'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+6'!C102","v":0},{"$f":"'Max X+6'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+6'!M101","v":7.4935675394107717},{"$f":"'Max X+6'!G102*W102","v":0},{"$f":"'Max X+6'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+6'!I102","v":0},{"$f":"'Max X+6'!J102","v":0},7.3446861408369823,1.9457033086352118,5.3989828322017708,0.8223544934053828,2.0945847072090014,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L102","v":0.87768839009311095},{"$f":"'Max X+6'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+6'!C103","v":0},{"$f":"'Max X+6'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+6'!M102","v":0.73571625957391362},{"$f":"'Max X+6'!G103*W103","v":0},{"$f":"'Max X+6'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+6'!I103","v":0},{"$f":"'Max X+6'!J103","v":0},1.1115136693516181,0.59904390201339774,0.51246976733822047,0.27864448807971326,0.22324649223569312,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L103","v":0},{"$f":"'Max X+6'!B104*U104","v":0.3379091575},{"$f":"'Max X+6'!C104","v":0},{"$f":"'Max X+6'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+6'!M103","v":0.45395905308052897},{"$f":"'Max X+6'!G104*W104","v":0},{"$f":"'Max X+6'!H104*V104","v":0.32755962},{"$f":"'Max X+6'!I104","v":0},{"$f":"'Max X+6'!J104","v":0},0.30526039815791106,0,0.30526039815791106,0,0.14869865492261788,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L104","v":0.10152838829243704},{"$f":"'Max X+6'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+6'!C105","v":0},{"$f":"'Max X+6'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+6'!M104","v":0.3684094944732037},{"$f":"'Max X+6'!G105*W105","v":0},{"$f":"'Max X+6'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+6'!I105","v":0},{"$f":"'Max X+6'!J105","v":0},0.3040385726274204,6.5159244387679283E-2,0.23887932823974109,3.6369143904757768E-2,0.12953016623346261,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+6'!L105","v":8.3458197619692032E-2},{"$f":"'Max X+6'!B106*U106","v":0.95},{"$f":"'Max X+6'!C106","v":0},{"$f":"'Max X+6'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+6'!M105","v":0.2952181550057813},{"$f":"'Max X+6'!G106*W106","v":0},{"$f":"'Max X+6'!H106*V106","v":0.95},{"$f":"'Max X+6'!I106","v":0},{"$f":"'Max X+6'!J106","v":0},1.8933817631273706E-2,4.1729098809846071E-3,1.4760907750289098E-2,7.9285287738707425E-2,0.2804572472554922,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":13988.003698885161},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":14565.788776762582},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":28709.185990053473},14049.752132270605,14659.433857782873,136.55156661456246,113.45491897970805,271.52727037078898,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":28709.185990053476},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+8","index":90,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+8",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+8"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":29127.121433754},{"$f":"L107","v":14246.706073281555},14880.415360472445,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+7'!P107*106/206","v":139.71791582186231},{"$f":"'Max X+7'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+7'!C6","v":16.5},{"$f":"'Max X+7'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+7'!P107*100/206","v":131.80935454892668},{"$f":"'Max X+7'!G6*W6","v":0},{"$f":"'Max X+7'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+7'!I6","v":13.200000000000001},{"$f":"'Max X+7'!J6","v":8.1},{"$f":"L6+M6","v":280.2089039869029},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":143.4351926092973},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":136.77371137760562},{"$f":"B6*A6","v":0.18272321256500784},{"$f":"F6*H6","v":0.13564317132103837},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L6","v":137.18093469688748},{"$f":"'Max X+7'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+7'!C7","v":11},{"$f":"'Max X+7'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+7'!M6","v":130.87182142540098},{"$f":"'Max X+7'!G7*W7","v":0},{"$f":"'Max X+7'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+7'!I7","v":11},{"$f":"'Max X+7'!J7","v":9.9},{"$f":"L7+M7","v":272.91569636674001},140.96255364168272,131.95314272505726,1.8381055204774427E-2,1.8678700343713571E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L7","v":135.10987101509485},{"$f":"'Max X+7'!B8*U8","v":8.45861E-5},{"$f":"'Max X+7'!C8","v":13.200000000000001},{"$f":"'Max X+7'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+7'!M7","v":126.43025135284131},{"$f":"'Max X+7'!G8*W8","v":0},{"$f":"'Max X+7'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+7'!I8","v":14.3},{"$f":"'Max X+7'!J8","v":8.1},267.42035239896688,134.79844259803417,132.62190980093268,1.1428417060669915E-2,8.3415519086320854E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L8","v":129.78464997008103},{"$f":"'Max X+7'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+7'!C9","v":11},{"$f":"'Max X+7'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+7'!M8","v":127.89054998847831},{"$f":"'Max X+7'!G9*W9","v":0},{"$f":"'Max X+7'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+7'!I9","v":11},{"$f":"'Max X+7'!J9","v":7.2},263.45426187812768,131.77021152186575,131.68405035626191,1.4438448215300286E-2,6.499632216422779E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L9","v":127.4101784145121},{"$f":"'Max X+7'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+7'!C10","v":11},{"$f":"'Max X+7'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+7'!M9","v":127.5693743723472},{"$f":"'Max X+7'!G10*W10","v":0},{"$f":"'Max X+7'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+7'!I10","v":11},{"$f":"'Max X+7'!J10","v":8.1},260.76472903143514,130.3013899661895,130.46333906524563,8.7884483226048481E-3,6.0353071015557449E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L10","v":126.93976703756273},{"$f":"'Max X+7'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+7'!C11","v":12.100000000000001},{"$f":"'Max X+7'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+7'!M10","v":127.29081983947414},{"$f":"'Max X+7'!G11*W11","v":0},{"$f":"'Max X+7'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+7'!I11","v":12.100000000000001},{"$f":"'Max X+7'!J11","v":10.8},259.51990357065392,130.93520260088948,128.58470096976444,4.5644366732531614E-3,6.1188697096835219E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L11","v":128.17759964013666},{"$f":"'Max X+7'!B12*U12","v":3.021E-5},{"$f":"'Max X+7'!C12","v":4.4000000000000004},{"$f":"'Max X+7'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+7'!M11","v":125.982254881915},{"$f":"'Max X+7'!G12*W12","v":0},{"$f":"'Max X+7'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+7'!I12","v":3.3000000000000003},{"$f":"'Max X+7'!J12","v":0.9},254.64981261078935,126.27372739485155,128.37608521593779,3.8722452851285287E-3,6.1696659772045833E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L12","v":124.63708822616755},{"$f":"'Max X+7'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+7'!C13","v":5.5},{"$f":"'Max X+7'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+7'!M12","v":126.83156073380479},{"$f":"'Max X+7'!G13*W13","v":0},{"$f":"'Max X+7'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+7'!I13","v":5.5},{"$f":"'Max X+7'!J13","v":2.7},257.0580187826119,127.43277172390042,129.62524705871147,4.3165022671319631E-3,6.3136750933288016E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L13","v":137.97731704949283},{"$f":"'Max X+7'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+7'!C14","v":4.4000000000000004},{"$f":"'Max X+7'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+7'!M13","v":117.45805332784148},{"$f":"'Max X+7'!G14*W14","v":0},{"$f":"'Max X+7'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+7'!I14","v":4.4000000000000004},{"$f":"'Max X+7'!J14","v":2.7},258.82319622517241,139.67116291620914,119.1520333089633,6.1541332837000036E-3,6.0200188781851949E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L14","v":150.92328140724055},{"$f":"'Max X+7'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+7'!C15","v":3.3000000000000003},{"$f":"'Max X+7'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+7'!M14","v":156.12803425225005},{"$f":"'Max X+7'!G15*W15","v":0},{"$f":"'Max X+7'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+7'!I15","v":3.3000000000000003},{"$f":"'Max X+7'!J15","v":2.7},307.33429256656007,150.61455690965062,156.71973565690948,8.7244975899490561E-3,8.2985953405927213E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L15","v":136.83922863742171},{"$f":"'Max X+7'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+7'!C16","v":5.5},{"$f":"'Max X+7'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+7'!M15","v":135.64761490261552},{"$f":"'Max X+7'!G16*W16","v":0},{"$f":"'Max X+7'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+7'!I16","v":5.5},{"$f":"'Max X+7'!J16","v":2.7},278.06940693377931,139.6294788423813,138.43992809139803,9.7497950404162974E-3,7.6868112174939638E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L16","v":166.92772129174577},{"$f":"'Max X+7'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+7'!C17","v":6.6000000000000005},{"$f":"'Max X+7'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+7'!M16","v":153.24143834277368},{"$f":"'Max X+7'!G17*W17","v":0},{"$f":"'Max X+7'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+7'!I17","v":6.6000000000000005},{"$f":"'Max X+7'!J17","v":2.7},327.04571998129683,169.91376613424578,157.13195384705105,1.3955157499989948E-2,9.484495722630118E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L17","v":171.92992608743972},{"$f":"'Max X+7'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+7'!C18","v":6.6000000000000005},{"$f":"'Max X+7'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+7'!M17","v":149.34206470095094},{"$f":"'Max X+7'!G18*W18","v":0},{"$f":"'Max X+7'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+7'!I18","v":6.6000000000000005},{"$f":"'Max X+7'!J18","v":2.7},327.2456107323917,174.01369009118557,153.23192064120613,1.6235996254156063E-2,1.0144059744812094E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L18","v":182.12085018353892},{"$f":"'Max X+7'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+7'!C19","v":2.2000000000000002},{"$f":"'Max X+7'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+7'!M18","v":190.32187950823263},{"$f":"'Max X+7'!G19*W19","v":0},{"$f":"'Max X+7'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+7'!I19","v":2.2000000000000002},{"$f":"'Max X+7'!J19","v":1.8},369.608671134867,178.90129008096469,190.70738105390231,1.9560102574221153E-2,1.4498454330305846E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L19","v":173.90994688104351},{"$f":"'Max X+7'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+7'!C20","v":4.4000000000000004},{"$f":"'Max X+7'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+7'!M19","v":160.42970870889465},{"$f":"'Max X+7'!G20*W20","v":0},{"$f":"'Max X+7'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+7'!I20","v":4.4000000000000004},{"$f":"'Max X+7'!J20","v":1.8},339.50411796439619,176.48804217107332,163.01607579332284,2.1904709970187692E-2,1.3632915571810093E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L20","v":197.38013619051947},{"$f":"'Max X+7'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+7'!C21","v":4.4000000000000004},{"$f":"'Max X+7'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+7'!M20","v":200.60416185879021},{"$f":"'Max X+7'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+7'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+7'!I21","v":4.4000000000000004},{"$f":"'Max X+7'!J21","v":0},404.93462057915661,199.94954768749466,204.98507289166196,3.0588503024792085E-2,1.9088967128258947E-2,7.1576212902659142E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L21","v":179.17137216027737},{"$f":"'Max X+7'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+7'!C22","v":6.6000000000000005},{"$f":"'Max X+7'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+7'!M21","v":175.21043068188015},{"$f":"'Max X+7'!G22*W22","v":1.7791249},{"$f":"'Max X+7'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+7'!I22","v":6.6000000000000005},{"$f":"'Max X+7'!J22","v":9},355.82796901976951,183.03601793970276,172.79195108006675,3.5354220574626442E-2,1.8479601813405511E-2,0.31172123996585699,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L22","v":193.33431275720329},{"$f":"'Max X+7'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+7'!C23","v":6.6000000000000005},{"$f":"'Max X+7'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+7'!M22","v":186.09189361793798},{"$f":"'Max X+7'!G23*W23","v":3.2182024},{"$f":"'Max X+7'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+7'!I23","v":6.6000000000000005},{"$f":"'Max X+7'!J23","v":7.2},379.95481891527481,194.48442643381449,185.47039248146032,4.9886323388779026E-2,2.1501136477671344E-2,0.5988813786617927,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L23","v":212.77482846515781},{"$f":"'Max X+7'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+7'!C24","v":11},{"$f":"'Max X+7'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+7'!M23","v":210.86256649704941},{"$f":"'Max X+7'!G24*W24","v":5.5787578},{"$f":"'Max X+7'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+7'!I24","v":11},{"$f":"'Max X+7'!J24","v":7.2},432.039138183722,217.40303538685095,214.63610279687109,7.179307830684567E-2,2.6463700178333497E-2,1.1763511875734332,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L24","v":222.6100603147413},{"$f":"'Max X+7'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+7'!C25","v":9.9},{"$f":"'Max X+7'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+7'!M24","v":218.84412536394618},{"$f":"'Max X+7'!G25*W25","v":10.969364000000001},{"$f":"'Max X+7'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+7'!I25","v":9.9},{"$f":"'Max X+7'!J25","v":8.1},445.82967356079712,225.21513263993828,220.61454092085887,9.4927674803033227E-2,2.9584443087325062E-2,2.4005808703787586,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L25","v":222.23742717395652},{"$f":"'Max X+7'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+7'!C26","v":8.8000000000000007},{"$f":"'Max X+7'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+7'!M25","v":230.71895786230209},{"$f":"'Max X+7'!G26*W26","v":16.918083000000003},{"$f":"'Max X+7'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+7'!I26","v":8.8000000000000007},{"$f":"'Max X+7'!J26","v":8.1},456.01276134613602,224.62703732690352,231.38572401923253,0.11038984705301151,3.3233843069587946E-2,3.9033224787879299,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L26","v":237.51932907079524},{"$f":"'Max X+7'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+7'!C27","v":7.7000000000000011},{"$f":"'Max X+7'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+7'!M26","v":212.51711522492951},{"$f":"'Max X+7'!G27*W27","v":23.547923000000001},{"$f":"'Max X+7'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+7'!I27","v":8.8000000000000007},{"$f":"'Max X+7'!J27","v":7.2},452.87930034745091,238.79472090844027,214.08457943901067,0.12460816235494004,3.2535785918869832E-2,5.0043366654987675,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L27","v":231.03804332539084},{"$f":"'Max X+7'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+7'!C28","v":12.100000000000001},{"$f":"'Max X+7'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+7'!M27","v":214.69937762055801},{"$f":"'Max X+7'!G28*W28","v":34.556976999999996},{"$f":"'Max X+7'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+7'!I28","v":12.100000000000001},{"$f":"'Max X+7'!J28","v":8.1},454.48144816282138,235.81678293904011,218.66466522378124,0.1212603863507444,3.4712396776767518E-2,7.4193614543479374,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L28","v":236.24198951433397},{"$f":"'Max X+7'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+7'!C29","v":11},{"$f":"'Max X+7'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+7'!M28","v":198.10322311635431},{"$f":"'Max X+7'!G29*W29","v":40.106380999999999},{"$f":"'Max X+7'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+7'!I29","v":11},{"$f":"'Max X+7'!J29","v":7.2},437.28938960529149,235.41997147171779,201.8694181335737,0.12201804261619544,3.3804982780630412E-2,7.9452033436325138,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L29","v":207.94332417910701},{"$f":"'Max X+7'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+7'!C30","v":15.400000000000002},{"$f":"'Max X+7'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+7'!M29","v":185.50521694022555},{"$f":"'Max X+7'!G30*W30","v":52.609592000000006},{"$f":"'Max X+7'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+7'!I30","v":15.400000000000002},{"$f":"'Max X+7'!J30","v":6.3},409.70908768330594,215.13741355988833,194.57167412341758,0.10591061921869536,3.3542816807979978E-2,9.7593537770967558,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L30","v":183.38884284992835},{"$f":"'Max X+7'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+7'!C31","v":15.400000000000002},{"$f":"'Max X+7'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+7'!M30","v":189.99535407510754},{"$f":"'Max X+7'!G31*W31","v":63.382452000000008},{"$f":"'Max X+7'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+7'!I31","v":16.5},{"$f":"'Max X+7'!J31","v":7.2},388.95560054986487,189.69663609967785,199.25896445018702,9.220675025051292E-2,3.6389624920535123E-2,12.04237140988851,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L31","v":216.43505924621749},{"$f":"'Max X+7'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+7'!C32","v":14.3},{"$f":"'Max X+7'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+7'!M31","v":198.87862468125084},{"$f":"'Max X+7'!G32*W32","v":69.950769000000008},{"$f":"'Max X+7'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+7'!I32","v":14.3},{"$f":"'Max X+7'!J32","v":8.1},423.06572935594613,218.02768170647022,205.03804764947594,0.10737753974729766,4.0577031774919017E-2,13.911712734115877,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L32","v":194.48543423627424},{"$f":"'Max X+7'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+7'!C33","v":16.5},{"$f":"'Max X+7'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+7'!M32","v":203.26114018150324},{"$f":"'Max X+7'!G33*W33","v":87.890810000000002},{"$f":"'Max X+7'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+7'!I33","v":16.5},{"$f":"'Max X+7'!J33","v":9.9},407.20645338653799,197.3896395458703,209.81681384066772,9.5794690403938482E-2,4.4326340835521963E-2,17.864786252075866,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L33","v":176.8453786410339},{"$f":"'Max X+7'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+7'!C34","v":16.5},{"$f":"'Max X+7'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+7'!M33","v":179.08318701193645},{"$f":"'Max X+7'!G34*W34","v":100.88774500000001},{"$f":"'Max X+7'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+7'!I34","v":16.5},{"$f":"'Max X+7'!J34","v":8.1},367.19889736121092,179.75766816552792,187.44122919568301,8.7710475505981461E-2,4.1957816253436385E-2,18.067298905047558,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L34","v":170.37089619626065},{"$f":"'Max X+7'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+7'!C35","v":23.1},{"$f":"'Max X+7'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+7'!M34","v":185.76364966538299},{"$f":"'Max X+7'!G35*W35","v":117.06576000000001},{"$f":"'Max X+7'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+7'!I35","v":20.900000000000002},{"$f":"'Max X+7'!J35","v":11.700000000000001},371.20062363808449,176.28385653355085,194.91676710453368,8.7039662709792701E-2,4.6882560849333947E-2,21.746562828451808,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L35","v":190.90008623192946},{"$f":"'Max X+7'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+7'!C36","v":22},{"$f":"'Max X+7'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+7'!M35","v":187.34996116597551},{"$f":"'Max X+7'!G36*W36","v":115.5735},{"$f":"'Max X+7'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+7'!I36","v":22},{"$f":"'Max X+7'!J36","v":10.8},396.89615672469483,198.39733107725618,198.49882564743865,0.10275515467327394,5.1135518536845719E-2,21.65269073681587,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L36","v":160.73465860451182},{"$f":"'Max X+7'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+7'!C37","v":18.700000000000003},{"$f":"'Max X+7'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+7'!M36","v":193.52858615740709},{"$f":"'Max X+7'!G37*W37","v":121.35984000000001},{"$f":"'Max X+7'!H37*V37","v":2.960827E-4},{"$f":"'Max X+7'!I37","v":18.700000000000003},{"$f":"'Max X+7'!J37","v":11.700000000000001},366.31376017612786,165.84247448503743,200.47128569109046,9.2184119474380793E-2,5.7300466316667714E-2,23.486598251489141,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L37","v":145.6912737121003},{"$f":"'Max X+7'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+7'!C38","v":22},{"$f":"'Max X+7'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+7'!M37","v":160.76700478373559},{"$f":"'Max X+7'!G38*W38","v":116.75586999999999},{"$f":"'Max X+7'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+7'!I38","v":20.900000000000002},{"$f":"'Max X+7'!J38","v":12.6},323.11764084360573,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":154.10246414696817},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":169.01517669663755},8.8809565132115867E-2,{"$f":"F38*H38","v":5.1828087098056273E-2},{"$f":"G38*F38/1000","v":18.770491510819205},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L38","v":166.80273394165454},{"$f":"'Max X+7'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+7'!C39","v":18.700000000000003},{"$f":"'Max X+7'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+7'!M38","v":175.91840896805547},{"$f":"'Max X+7'!G39*W39","v":103.97114000000001},{"$f":"'Max X+7'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+7'!I39","v":17.600000000000001},{"$f":"'Max X+7'!J39","v":12.6},354.55176687884705,173.6951135141168,180.85665336473022,0.10762042753774131,6.1755603325247627E-2,18.290437527394953,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L39","v":146.47748325335232},{"$f":"'Max X+7'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+7'!C40","v":16.5},{"$f":"'Max X+7'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+7'!M39","v":161.61915605627109},{"$f":"'Max X+7'!G40*W40","v":99.947609999999997},{"$f":"'Max X+7'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+7'!I40","v":15.400000000000002},{"$f":"'Max X+7'!J40","v":13.5},314.63485884742704,151.17771756035239,163.45714128707465,9.9765692999934583E-2,6.2014769196463641E-2,16.153448378041322,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L40","v":147.54636442371179},{"$f":"'Max X+7'!B41*U41","v":7.206453E-4},{"$f":"'Max X+7'!C41","v":16.5},{"$f":"'Max X+7'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+7'!M40","v":159.28727656653592},{"$f":"'Max X+7'!G41*W41","v":86.607870999999989},{"$f":"'Max X+7'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+7'!I41","v":15.400000000000002},{"$f":"'Max X+7'!J41","v":13.5},314.26047889156933,153.14003582965773,161.1204430619116,0.10632859405403511,6.6833504624326551E-2,13.795531900815863,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L41","v":150.20482283644048},{"$f":"'Max X+7'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+7'!C42","v":18.700000000000003},{"$f":"'Max X+7'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+7'!M41","v":151.56691487169826},{"$f":"'Max X+7'!G42*W42","v":76.329595999999981},{"$f":"'Max X+7'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+7'!I42","v":17.600000000000001},{"$f":"'Max X+7'!J42","v":13.5},314.4871649281576,158.88989804728945,155.59726688086815,0.11492478915102876,6.9647990830114054E-2,11.569041379123117,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L42","v":183.81489582450521},{"$f":"'Max X+7'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+7'!C43","v":13.200000000000001},{"$f":"'Max X+7'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+7'!M42","v":164.19671070100389},{"$f":"'Max X+7'!G43*W43","v":61.544811999999993},{"$f":"'Max X+7'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+7'!I43","v":13.200000000000001},{"$f":"'Max X+7'!J43","v":13.5},351.67876304715332,187.86460668397538,163.81415636317791,0.15028914052981066,8.2554337825954185E-2,10.105455691111672,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L43","v":175.00057629273425},{"$f":"'Max X+7'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+7'!C44","v":14.3},{"$f":"'Max X+7'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+7'!M43","v":161.6499532281164},{"$f":"'Max X+7'!G44*W44","v":48.929062000000002},{"$f":"'Max X+7'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+7'!I44","v":13.200000000000001},{"$f":"'Max X+7'!J44","v":13.5},341.40744725160192,180.14640451253263,161.2610427390693,0.15417178020162384,8.8910489047091729E-2,7.9093805837956079,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L44","v":166.69001329240245},{"$f":"'Max X+7'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+7'!C45","v":11},{"$f":"'Max X+7'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+7'!M44","v":158.10500172739901},{"$f":"'Max X+7'!G45*W45","v":39.707878000000008},{"$f":"'Max X+7'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+7'!I45","v":11},{"$f":"'Max X+7'!J45","v":2.7},336.64031380989604,170.33031642940497,166.30999738049104,0.15969686299749594,9.5004346907983719E-2,6.2780141197813508,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L45","v":188.08967437134959},{"$f":"'Max X+7'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+7'!C46","v":13.200000000000001},{"$f":"'Max X+7'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+7'!M45","v":183.28771167642111},{"$f":"'Max X+7'!G46*W46","v":30.428657000000001},{"$f":"'Max X+7'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+7'!I46","v":13.200000000000001},{"$f":"'Max X+7'!J46","v":4.5},385.75909008655401,193.89164025482697,191.86744983172707,0.1980341165226186,0.12026184469403908,5.5771989109167137,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L46","v":172.61684701816128},{"$f":"'Max X+7'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+7'!C47","v":15.400000000000002},{"$f":"'Max X+7'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+7'!M46","v":150.77899479727307},{"$f":"'Max X+7'!G47*W47","v":19.833918999999998},{"$f":"'Max X+7'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+7'!I47","v":15.400000000000002},{"$f":"'Max X+7'!J47","v":7.2},338.58594772869469,179.71500935393172,158.870938374763,0.20183766422956026,0.10805642251009312,2.9905383697105354,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L47","v":171.85320693261716},{"$f":"'Max X+7'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+7'!C48","v":9.9},{"$f":"'Max X+7'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+7'!M47","v":163.89217625529423},{"$f":"'Max X+7'!G48*W48","v":12.969103},{"$f":"'Max X+7'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+7'!I48","v":8.8000000000000007},{"$f":"'Max X+7'!J48","v":7.2},340.59216617961465,175.22827055141437,165.36389562820025,0.22493638120278059,0.12828062709400706,2.1255345147490652,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L48","v":183.45139601375686},{"$f":"'Max X+7'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+7'!C49","v":12.100000000000001},{"$f":"'Max X+7'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+7'!M48","v":182.43430175454287},{"$f":"'Max X+7'!G49*W49","v":7.610276100000001},{"$f":"'Max X+7'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+7'!I49","v":12.100000000000001},{"$f":"'Max X+7'!J49","v":7.2},375.25882100537473,188.08081314808203,187.1780078572927,0.27058286567484391,0.15629389725018772,1.3883754064627858,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L49","v":191.45314635083457},{"$f":"'Max X+7'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+7'!C50","v":12.100000000000001},{"$f":"'Max X+7'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+7'!M49","v":191.32007272757795},{"$f":"'Max X+7'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+7'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+7'!I50","v":12.100000000000001},{"$f":"'Max X+7'!J50","v":6.3},393.87482430648765,196.93447445540176,196.94034985108587,0.31867189543278718,0.1797228764920703,0.90889365124286836,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L50","v":199.22698157113945},{"$f":"'Max X+7'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+7'!C51","v":11},{"$f":"'Max X+7'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+7'!M50","v":212.82318388612302},{"$f":"'Max X+7'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+7'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+7'!I51","v":11},{"$f":"'Max X+7'!J51","v":6.3},419.9583143564339,202.65463929233681,217.30367506409712,0.37234227880265752,0.21950882202588085,0.53844210189161312,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L51","v":187.74114993737041},{"$f":"'Max X+7'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+7'!C52","v":8.8000000000000007},{"$f":"'Max X+7'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+7'!M51","v":218.6841693202548},{"$f":"'Max X+7'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+7'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+7'!I52","v":8.8000000000000007},{"$f":"'Max X+7'!J52","v":5.4},412.58840791376753,190.75198416133071,221.83642375243681,0.38916577603969604,0.24774556781797907,0.31967991023727155,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L52","v":207.3894800111504},{"$f":"'Max X+7'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+7'!C53","v":5.5},{"$f":"'Max X+7'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+7'!M52","v":234.15129562129655},{"$f":"'Max X+7'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+7'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+7'!I53","v":6.6000000000000005},{"$f":"'Max X+7'!J53","v":5.4},442.97681584694863,207.91709479671908,235.05972105022951,0.4723852144313041,0.29157457106702805,0.1883818285021811,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L53","v":229.00707330669465},{"$f":"'Max X+7'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+7'!C54","v":5.5},{"$f":"'Max X+7'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+7'!M53","v":241.82389103460878},{"$f":"'Max X+7'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+7'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+7'!I54","v":5.5},{"$f":"'Max X+7'!J54","v":3.6},472.82689774995174,229.43390174525669,243.39299600469505,0.57317156143797232,0.33089502991372083,0.18478523082796197,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L54","v":198.09336150750659},{"$f":"'Max X+7'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+7'!C55","v":6.6000000000000005},{"$f":"'Max X+7'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+7'!M54","v":222.0009998620709},{"$f":"'Max X+7'!G55*W55","v":1.0189424},{"$f":"'Max X+7'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+7'!I55","v":6.6000000000000005},{"$f":"'Max X+7'!J55","v":3.6},421.61125357471991,196.9438986989903,224.66735487572961,0.54946280851630458,0.33364498634128159,0.22620623160185821,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L55","v":217.51175172084612},{"$f":"'Max X+7'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+7'!C56","v":3.3000000000000003},{"$f":"'Max X+7'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+7'!M55","v":260.28778370274125},{"$f":"'Max X+7'!G56*W56","v":0},{"$f":"'Max X+7'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+7'!I56","v":3.3000000000000003},{"$f":"'Max X+7'!J56","v":3.6},475.19508868089326,215.63690590466402,259.55818277622927,0.67484581618211115,0.42960092651194864,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L56","v":238.87961114695506},{"$f":"'Max X+7'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+7'!C57","v":3.3000000000000003},{"$f":"'Max X+7'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+7'!M56","v":258.15661203775477},{"$f":"'Max X+7'!G57*W57","v":0},{"$f":"'Max X+7'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+7'!I57","v":3.3000000000000003},{"$f":"'Max X+7'!J57","v":3.6},496.93442299348271,239.54592895417173,257.38849403931101,0.83368219278332623,0.46811799844375762,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L57","v":222.32186106848226},{"$f":"'Max X+7'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+7'!C58","v":3.3000000000000003},{"$f":"'Max X+7'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+7'!M57","v":266.59175456426783},{"$f":"'Max X+7'!G58*W58","v":0},{"$f":"'Max X+7'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+7'!I58","v":3.3000000000000003},{"$f":"'Max X+7'!J58","v":3.6},487.80734029134942,222.04713907428453,265.76020121706489,0.87472199419774821,0.53155334720293224,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L58","v":248.99897376576087},{"$f":"'Max X+7'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+7'!C59","v":3.3000000000000003},{"$f":"'Max X+7'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+7'!M58","v":295.83960635769535},{"$f":"'Max X+7'!G59*W59","v":0},{"$f":"'Max X+7'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+7'!I59","v":3.3000000000000003},{"$f":"'Max X+7'!J59","v":3.6},544.28678597969213,249.3964389848164,294.8903469948757,1.1025347809444563,0.64925936281960805,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L59","v":262.72214415906581},{"$f":"'Max X+7'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+7'!C60","v":5.5},{"$f":"'Max X+7'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+7'!M59","v":276.72145969935184},{"$f":"'Max X+7'!G60*W60","v":0},{"$f":"'Max X+7'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+7'!I60","v":5.5},{"$f":"'Max X+7'!J60","v":2.7},542.17194708373995,263.31989781301871,278.85204927072118,1.3022463460470484,0.66941042863065436,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L60","v":258.59481643627538},{"$f":"'Max X+7'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+7'!C61","v":5.5},{"$f":"'Max X+7'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+7'!M60","v":279.74739043177823},{"$f":"'Max X+7'!G61*W61","v":0},{"$f":"'Max X+7'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+7'!I61","v":5.5},{"$f":"'Max X+7'!J61","v":2.7},541.77042007511545,259.97008797187624,281.80033210323916,1.4247284643991796,0.7470583285390856,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L61","v":250.84729313966079},{"$f":"'Max X+7'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+7'!C62","v":4.4000000000000004},{"$f":"'Max X+7'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+7'!M61","v":280.9572977067582},{"$f":"'Max X+7'!G62*W62","v":0},{"$f":"'Max X+7'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+7'!I62","v":4.4000000000000004},{"$f":"'Max X+7'!J62","v":2.7},533.74397616418719,251.91606482169533,281.82791134249192,1.531228317965446,0.82938636426629664,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L62","v":269.9147677781047},{"$f":"'Max X+7'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+7'!C63","v":4.4000000000000004},{"$f":"'Max X+7'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+7'!M62","v":272.46810574076056},{"$f":"'Max X+7'!G63*W63","v":0},{"$f":"'Max X+7'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+7'!I63","v":3.3000000000000003},{"$f":"'Max X+7'!J63","v":2.7},541.96450762043014,269.7869397289856,272.17756789144448,1.8278280491191043,0.89053784931610191,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L63","v":217.19441326417399},{"$f":"'Max X+7'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+7'!C64","v":2.2000000000000002},{"$f":"'Max X+7'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+7'!M63","v":226.45668997079667},{"$f":"'Max X+7'!G64*W64","v":0},{"$f":"'Max X+7'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+7'!I64","v":2.2000000000000002},{"$f":"'Max X+7'!J64","v":2.7},440.19194321248983,215.05576462327551,225.13617858921435,1.6386486408984711,0.82051138158232995,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L64","v":202.47084235149879},{"$f":"'Max X+7'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+7'!C65","v":3.3000000000000003},{"$f":"'Max X+7'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+7'!M64","v":227.75050215868364},{"$f":"'Max X+7'!G65*W65","v":0},{"$f":"'Max X+7'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+7'!I65","v":3.3000000000000003},{"$f":"'Max X+7'!J65","v":1.8},430.59639529831293,202.26206355873464,228.33433173957826,1.7087787927641371,0.91617041910537256,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L65","v":178.61532964237193},{"$f":"'Max X+7'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+7'!C66","v":2.2000000000000002},{"$f":"'Max X+7'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+7'!M65","v":187.99022880692286},{"$f":"'Max X+7'!G66*W66","v":0},{"$f":"'Max X+7'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+7'!I66","v":2.2000000000000002},{"$f":"'Max X+7'!J66","v":1.8},364.87253346360581,177.32294187877045,187.54959158483533,1.6923877636014686,0.84063722208751857,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L66","v":180.2508218357865},{"$f":"'Max X+7'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+7'!C67","v":3.3000000000000003},{"$f":"'Max X+7'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+7'!M66","v":203.79414369808455},{"$f":"'Max X+7'!G67*W67","v":0},{"$f":"'Max X+7'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+7'!I67","v":3.3000000000000003},{"$f":"'Max X+7'!J67","v":1.8},384.10969164940929,179.82994101009544,204.27975063931385,1.9208808256910552,1.0143930587707011,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L67","v":164.08651329510764},{"$f":"'Max X+7'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+7'!C68","v":2.2000000000000002},{"$f":"'Max X+7'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+7'!M67","v":170.97995399822213},{"$f":"'Max X+7'!G68*W68","v":0},{"$f":"'Max X+7'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+7'!I68","v":2.2000000000000002},{"$f":"'Max X+7'!J68","v":1.8},332.95531236318055,162.52392615581488,170.43138620736568,1.9625871392927228,0.94856779085643728,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L68","v":160.56234042553453},{"$f":"'Max X+7'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+7'!C69","v":2.2000000000000002},{"$f":"'Max X+7'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+7'!M68","v":159.38516588368088},{"$f":"'Max X+7'!G69*W69","v":0},{"$f":"'Max X+7'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+7'!I69","v":2.2000000000000002},{"$f":"'Max X+7'!J69","v":2.7},317.61805314207197,159.71950914830683,157.89854399376517,2.1428312772276943,0.98662188991570254,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L69","v":154.23197368637324},{"$f":"'Max X+7'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+7'!C70","v":0},{"$f":"'Max X+7'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+7'!M69","v":143.04625158719494},{"$f":"'Max X+7'!G70*W70","v":0},{"$f":"'Max X+7'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+7'!I70","v":0},{"$f":"'Max X+7'!J70","v":0},294.00663631674297,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":151.94962873537372},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":142.05700758136925},2.2823449509995042,{"$f":"F70*H70","v":0.9892440058257066},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L70","v":143.07997252414964},{"$f":"'Max X+7'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+7'!C71","v":0},{"$f":"'Max X+7'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+7'!M70","v":134.09670859470748},{"$f":"'Max X+7'!G71*W71","v":0},{"$f":"'Max X+7'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+7'!I71","v":0},{"$f":"'Max X+7'!J71","v":0},{"$f":"L71+M71","v":272.00033999515551},138.9406939892946,133.05964600586094,2.3392785348550205,1.037062588846537,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L71","v":150.15496215424511},{"$f":"'Max X+7'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+7'!C72","v":3.3000000000000003},{"$f":"'Max X+7'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+7'!M71","v":134.82544276614149},{"$f":"'Max X+7'!G72*W72","v":0},{"$f":"'Max X+7'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+7'!I72","v":3.3000000000000003},{"$f":"'Max X+7'!J72","v":1.8},284.10425572963425,148.94602665501907,135.15822907461515,2.7089354992260501,1.1672136915263349,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L72","v":136.97709308409924},{"$f":"'Max X+7'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+7'!C73","v":2.2000000000000002},{"$f":"'Max X+7'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+7'!M72","v":136.11073056213505},{"$f":"'Max X+7'!G73*W73","v":0},{"$f":"'Max X+7'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+7'!I73","v":2.2000000000000002},{"$f":"'Max X+7'!J73","v":1.8},270.7432089186583,135.5523606720574,135.19084824660086,2.7247324120418304,1.319882315534165,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L73","v":128.19313310882157},{"$f":"'Max X+7'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+7'!C74","v":1.1000000000000001},{"$f":"'Max X+7'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+7'!M73","v":121.98414527975184},{"$f":"'Max X+7'!G74*W74","v":0},{"$f":"'Max X+7'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+7'!I74","v":1.1000000000000001},{"$f":"'Max X+7'!J74","v":1.8},245.54438820494948,125.58548569360522,119.95890251134426,2.8076474152163442,1.3252427684075774,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L74","v":110.55525971032986},{"$f":"'Max X+7'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+7'!C75","v":1.1000000000000001},{"$f":"'Max X+7'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+7'!M74","v":111.63962602398196},{"$f":"'Max X+7'!G75*W75","v":0},{"$f":"'Max X+7'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+7'!I75","v":1.1000000000000001},{"$f":"'Max X+7'!J75","v":1.8},217.67523325254214,108.09417224930094,109.5810610032412,2.6610874610289161,1.3585650207407607,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L75","v":100.96818014671263},{"$f":"'Max X+7'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+7'!C76","v":1.1000000000000001},{"$f":"'Max X+7'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+7'!M75","v":96.574796934613147},{"$f":"'Max X+7'!G76*W76","v":0},{"$f":"'Max X+7'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+7'!I76","v":1.1000000000000001},{"$f":"'Max X+7'!J76","v":1.8},193.05834446438149,98.499699307597979,94.558645156783498,2.6684808391146322,1.3161517778296417,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L76","v":99.313470217300349},{"$f":"'Max X+7'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+7'!C77","v":2.2000000000000002},{"$f":"'Max X+7'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+7'!M76","v":122.51526030422841},{"$f":"'Max X+7'!G77*W77","v":0},{"$f":"'Max X+7'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+7'!I77","v":2.2000000000000002},{"$f":"'Max X+7'!J77","v":1.8},218.77578383282085,97.730064745646459,121.04571908717439,2.8834054716538882,1.8695412170540218,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L77","v":99.588383284361981},{"$f":"'Max X+7'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+7'!C78","v":1.1000000000000001},{"$f":"'Max X+7'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+7'!M77","v":105.73422815568959},{"$f":"'Max X+7'!G78*W78","v":0},{"$f":"'Max X+7'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+7'!I78","v":1.1000000000000001},{"$f":"'Max X+7'!J78","v":1.8},199.83554723330877,96.607935970641662,103.22761126266712,3.1804473137203075,1.806616893022462,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L78","v":93.053477150504435},{"$f":"'Max X+7'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+7'!C79","v":1.1000000000000001},{"$f":"'Max X+7'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+7'!M78","v":119.39877926528578},{"$f":"'Max X+7'!G79*W79","v":0},{"$f":"'Max X+7'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+7'!I79","v":1.1000000000000001},{"$f":"'Max X+7'!J79","v":1.8},205.50097070618156,89.08534895721283,116.41562174896873,3.2681281932915964,2.2831575163170528,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L79","v":94.424610439655879},{"$f":"'Max X+7'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+7'!C80","v":1.1000000000000001},{"$f":"'Max X+7'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+7'!M79","v":115.53604553162621},{"$f":"'Max X+7'!G80*W80","v":0},{"$f":"'Max X+7'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+7'!I80","v":1.1000000000000001},{"$f":"'Max X+7'!J80","v":1.8},203.35107646425035,90.985849794941714,112.36522666930865,3.6387606447141603,2.4708188623175622,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L80","v":97.753319909790193},{"$f":"'Max X+7'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+7'!C81","v":2.2000000000000002},{"$f":"'Max X+7'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+7'!M80","v":116.46692480920855},{"$f":"'Max X+7'!G81*W81","v":0},{"$f":"'Max X+7'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+7'!I81","v":2.2000000000000002},{"$f":"'Max X+7'!J81","v":1.8},209.00979769843931,94.93252445672357,114.07727324171574,4.1207954530666209,2.7896515674928106,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L81","v":91.895242213101525},{"$f":"'Max X+7'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+7'!C82","v":1.1000000000000001},{"$f":"'Max X+7'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+7'!M81","v":116.61985024034965},{"$f":"'Max X+7'!G82*W82","v":0},{"$f":"'Max X+7'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+7'!I82","v":1.1000000000000001},{"$f":"'Max X+7'!J82","v":1.8},200.64422672012944,87.860285010771818,112.78394170935762,4.2349572023296895,3.1359085309920283,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L82","v":92.643643835005733},{"$f":"'Max X+7'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+7'!C83","v":1.1000000000000001},{"$f":"'Max X+7'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+7'!M82","v":113.80575967626554},{"$f":"'Max X+7'!G83*W83","v":0},{"$f":"'Max X+7'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+7'!I83","v":1.1000000000000001},{"$f":"'Max X+7'!J83","v":1.8},197.82621982889771,88.166044556002717,109.660175272895,4.6775992790030063,3.4455844033705323,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L83","v":83.499694687558119},{"$f":"'Max X+7'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+7'!C84","v":0},{"$f":"'Max X+7'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+7'!M83","v":98.986752077680663},{"$f":"'Max X+7'!G84*W84","v":0},{"$f":"'Max X+7'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+7'!I84","v":0},{"$f":"'Max X+7'!J84","v":0.9},173.56586727845496,78.863951498670374,94.701915779784571,4.6357431888877469,3.3848362978960855,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L84","v":78.654728263375844},{"$f":"'Max X+7'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+7'!C85","v":3.3000000000000003},{"$f":"'Max X+7'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+7'!M84","v":113.99950152240174},{"$f":"'Max X+7'!G85*W85","v":0},{"$f":"'Max X+7'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+7'!I85","v":3.3000000000000003},{"$f":"'Max X+7'!J85","v":0.9},189.12219566090229,77.138646317177219,111.98354934372507,4.816081946198624,4.4159521786766556,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L85","v":80.459137810127444},{"$f":"'Max X+7'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+7'!C86","v":0},{"$f":"'Max X+7'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+7'!M85","v":98.886993180196924},{"$f":"'Max X+7'!G86*W86","v":0},{"$f":"'Max X+7'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+7'!I86","v":0},{"$f":"'Max X+7'!J86","v":0},169.54967586822659,75.0134722928005,94.536203575426086,5.4456655173269395,4.350789604770835,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L86","v":73.225741173511494},{"$f":"'Max X+7'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+7'!C87","v":0},{"$f":"'Max X+7'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+7'!M86","v":85.762351254243683},{"$f":"'Max X+7'!G87*W87","v":0},{"$f":"'Max X+7'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+7'!I87","v":0},{"$f":"'Max X+7'!J87","v":0},149.20310654294855,67.735417762371839,81.467688780576708,5.4903234111396504,4.2946624736669756,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L87","v":67.322473348435793},{"$f":"'Max X+7'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+7'!C88","v":0},{"$f":"'Max X+7'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+7'!M87","v":82.838167527191928},{"$f":"'Max X+7'!G88*W88","v":0},{"$f":"'Max X+7'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+7'!I88","v":0},{"$f":"'Max X+7'!J88","v":0},139.82728304078813,61.716358091769365,78.110924949018781,5.6061152566664259,4.727242578173148,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L88","v":60.265959783911931},{"$f":"'Max X+7'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+7'!C89","v":1.1000000000000001},{"$f":"'Max X+7'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+7'!M88","v":87.652523772114478},{"$f":"'Max X+7'!G89*W89","v":0},{"$f":"'Max X+7'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+7'!I89","v":1.1000000000000001},{"$f":"'Max X+7'!J89","v":0},138.84497462402769,55.786853638472721,83.058120985554964,5.5791061454392104,5.694402786559511,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L89","v":52.11131496484478},{"$f":"'Max X+7'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+7'!C90","v":0},{"$f":"'Max X+7'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+7'!M89","v":67.942036710689052},{"$f":"'Max X+7'!G90*W90","v":0},{"$f":"'Max X+7'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+7'!I90","v":0},{"$f":"'Max X+7'!J90","v":0},109.67469660274801,46.749401723518702,62.925294879229313,5.3619132413260822,5.0167418314597416,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L90","v":48.738518020816144},{"$f":"'Max X+7'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+7'!C91","v":0},{"$f":"'Max X+7'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+7'!M90","v":69.103732569991408},{"$f":"'Max X+7'!G91*W91","v":0},{"$f":"'Max X+7'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+7'!I91","v":0},{"$f":"'Max X+7'!J91","v":0},106.48312787426934,43.172751797192731,63.310376077076612,5.5657662236234096,5.7933564929147989,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L91","v":44.709996739351517},{"$f":"'Max X+7'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+7'!C92","v":0},{"$f":"'Max X+7'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+7'!M91","v":61.26544789757412},{"$f":"'Max X+7'!G92*W92","v":0},{"$f":"'Max X+7'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+7'!I92","v":0},{"$f":"'Max X+7'!J92","v":0},94.499110704234653,39.0566263355703,55.44248436866436,5.6533704037812189,5.8229635289097583,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L92","v":30.458053628213229},{"$f":"'Max X+7'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+7'!C93","v":0},{"$f":"'Max X+7'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+7'!M92","v":51.373057222307651},{"$f":"'Max X+7'!G93*W93","v":0},{"$f":"'Max X+7'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+7'!I93","v":0},{"$f":"'Max X+7'!J93","v":0},72.053835286563086,26.205722143707913,45.848113142855176,4.2523314845053148,5.5249440794524771,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L93","v":25.937424050275521},{"$f":"'Max X+7'!B94*U94","v":0.1536841125},{"$f":"'Max X+7'!C94","v":0},{"$f":"'Max X+7'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+7'!M93","v":40.259745568622201},{"$f":"'Max X+7'!G94*W94","v":0},{"$f":"'Max X+7'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+7'!I94","v":0},{"$f":"'Max X+7'!J94","v":0},57.323402397519416,21.951254054572772,35.372148342946645,3.9861699957027485,4.8875972256755524,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L94","v":18.83697984976564},{"$f":"'Max X+7'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+7'!C95","v":0},{"$f":"'Max X+7'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+7'!M94","v":31.926903577830778},{"$f":"'Max X+7'!G95*W95","v":0},{"$f":"'Max X+7'!H95*V95","v":0.1366584025},{"$f":"'Max X+7'!I95","v":0},{"$f":"'Max X+7'!J95","v":0},43.223356879451963,15.659532941339073,27.56382393811289,3.1774469084265671,4.3630796397178884,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L95","v":13.395797972618855},{"$f":"'Max X+7'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+7'!C96","v":0},{"$f":"'Max X+7'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+7'!M95","v":23.028767073669869},{"$f":"'Max X+7'!G96*W96","v":0},{"$f":"'Max X+7'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+7'!I96","v":0},{"$f":"'Max X+7'!J96","v":0},30.419592874361438,10.92188681875135,19.497706055610088,2.4739111538675056,3.5310610180597806,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L96","v":7.5273153077398041},{"$f":"'Max X+7'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+7'!C97","v":0},{"$f":"'Max X+7'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+7'!M96","v":16.121725304406176},{"$f":"'Max X+7'!G97*W97","v":0},{"$f":"'Max X+7'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+7'!I97","v":0},{"$f":"'Max X+7'!J97","v":0},19.369324030613477,6.0110247488520194,13.358299281761456,1.5162905588877849,2.7634260226447211,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L97","v":6.8397941972076559},{"$f":"'Max X+7'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+7'!C98","v":0},{"$f":"'Max X+7'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+7'!M97","v":14.951426478256714},{"$f":"'Max X+7'!G98*W98","v":0},{"$f":"'Max X+7'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+7'!I98","v":0},{"$f":"'Max X+7'!J98","v":0},17.438235330952114,5.3401083940030656,12.098126936949049,1.4996858032045901,2.8532995413076647,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L98","v":5.714487411573776},{"$f":"'Max X+7'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+7'!C99","v":0},{"$f":"'Max X+7'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+7'!M98","v":12.42545181369076},{"$f":"'Max X+7'!G99*W99","v":0},{"$f":"'Max X+7'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+7'!I99","v":0},{"$f":"'Max X+7'!J99","v":0},14.152449650396544,4.3552502790967011,9.7971993712998433,1.3592371324770747,2.6282524423909166,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L99","v":5.1215860355736789},{"$f":"'Max X+7'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+7'!C100","v":0},{"$f":"'Max X+7'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+7'!M99","v":8.7743293100347195},{"$f":"'Max X+7'!G100*W100","v":0},{"$f":"'Max X+7'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+7'!I100","v":0},{"$f":"'Max X+7'!J100","v":0},10.531791074058171,3.8047162029437818,6.7270748711143895,1.3168698326298973,2.0472544389203295,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L100","v":1.7421765778356537},{"$f":"'Max X+7'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+7'!C101","v":0},{"$f":"'Max X+7'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+7'!M100","v":5.8075000453233674},{"$f":"'Max X+7'!G101*W101","v":0},{"$f":"'Max X+7'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+7'!I101","v":0},{"$f":"'Max X+7'!J101","v":0},5.5801642820458586,1.2597421209968163,4.3204221610490423,0.48243445683883734,1.4870778842743251,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L101","v":2.3426512953852847},{"$f":"'Max X+7'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+7'!C102","v":0},{"$f":"'Max X+7'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+7'!M101","v":5.6156252556464672},{"$f":"'Max X+7'!G102*W102","v":0},{"$f":"'Max X+7'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+7'!I102","v":0},{"$f":"'Max X+7'!J102","v":0},5.6926382647027394,1.6466796224592954,4.0459586422434439,0.69597167292598938,1.569666613403023,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L102","v":1.9457033086352118},{"$f":"'Max X+7'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+7'!C103","v":0},{"$f":"'Max X+7'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+7'!M102","v":5.3989828322017708},{"$f":"'Max X+7'!G103*W103","v":0},{"$f":"'Max X+7'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+7'!I103","v":0},{"$f":"'Max X+7'!J103","v":0},5.0887003130310937,1.3279903383951166,3.7607099746359767,0.6177129702400953,1.6382728575657941,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L103","v":0.59904390201339774},{"$f":"'Max X+7'!B104*U104","v":0.3379091575},{"$f":"'Max X+7'!C104","v":0},{"$f":"'Max X+7'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+7'!M103","v":0.51246976733822047},{"$f":"'Max X+7'!G104*W104","v":0},{"$f":"'Max X+7'!H104*V104","v":0.32755962},{"$f":"'Max X+7'!I104","v":0},{"$f":"'Max X+7'!J104","v":0},0.74122684686596252,0.39662148177853795,0.34460536508742456,0.20242242023485979,0.16786440225079591,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L104","v":0},{"$f":"'Max X+7'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+7'!C105","v":0},{"$f":"'Max X+7'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+7'!M104","v":0.30526039815791106},{"$f":"'Max X+7'!G105*W105","v":0},{"$f":"'Max X+7'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+7'!I105","v":0},{"$f":"'Max X+7'!J105","v":0},0.19793300646181247,0,0.19793300646181247,0,0.10732739169609859,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+7'!L105","v":6.5159244387679283E-2},{"$f":"'Max X+7'!B106*U106","v":0.95},{"$f":"'Max X+7'!C106","v":0},{"$f":"'Max X+7'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+7'!M105","v":0.23887932823974109},{"$f":"'Max X+7'!G106*W106","v":0},{"$f":"'Max X+7'!H106*V106","v":0.95},{"$f":"'Max X+7'!I106","v":0},{"$f":"'Max X+7'!J106","v":0},1.5201928631371021E-2,3.2579622193839655E-3,1.1943966411987056E-2,6.1901282168295317E-2,0.22693536182775403,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14189.465875182586},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":14791.228451424051},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":29127.121433754},14246.706073281555,14880.415360472445,141.05980190103202,117.9130909516053,284.68254697375698,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":29127.121433754},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+9","index":91,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+9",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+9"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":29549.553629559454},{"$f":"L107","v":14446.10462367859},15103.44900588085,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+8'!P107*106/206","v":146.48713582144777},{"$f":"'Max X+8'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+8'!C6","v":16.5},{"$f":"'Max X+8'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+8'!P107*100/206","v":138.19541115230922},{"$f":"'Max X+8'!G6*W6","v":0},{"$f":"'Max X+8'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+8'!I6","v":13.200000000000001},{"$f":"'Max X+8'!J6","v":8.1},{"$f":"L6+M6","v":293.34875599610768},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":150.19555981704423},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":143.15319617906349},{"$f":"B6*A6","v":0.1915760044035332},{"$f":"F6*H6","v":0.14221497324574114},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L6","v":143.4351926092973},{"$f":"'Max X+8'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+8'!C7","v":11},{"$f":"'Max X+8'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+8'!M6","v":136.77371137760562},{"$f":"'Max X+8'!G7*W7","v":0},{"$f":"'Max X+8'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+8'!I7","v":11},{"$f":"'Max X+8'!J7","v":9.9},{"$f":"L7+M7","v":285.07016386692112},147.21597353778796,137.85419032913319,1.9219071509349952E-2,1.9521048472425469E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L7","v":140.96255364168272},{"$f":"'Max X+8'!B8*U8","v":8.45861E-5},{"$f":"'Max X+8'!C8","v":13.200000000000001},{"$f":"'Max X+8'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+8'!M7","v":131.95314272505726},{"$f":"'Max X+8'!G8*W8","v":0},{"$f":"'Max X+8'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+8'!I8","v":14.3},{"$f":"'Max X+8'!J8","v":8.1},278.79506695560724,140.65063016902411,138.14443678658313,1.1923472658590738E-2,8.7059384741424647E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L8","v":134.79844259803417},{"$f":"'Max X+8'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+8'!C9","v":11},{"$f":"'Max X+8'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+8'!M8","v":132.62190980093268},{"$f":"'Max X+8'!G9*W9","v":0},{"$f":"'Max X+8'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+8'!I9","v":11},{"$f":"'Max X+8'!J9","v":7.2},273.19861608136046,136.78344636902401,136.41516971233642,1.4996229010160417E-2,6.740088596251366E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L9","v":131.77021152186575},{"$f":"'Max X+8'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+8'!C10","v":11},{"$f":"'Max X+8'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+8'!M9","v":131.68405035626191},{"$f":"'Max X+8'!G10*W10","v":0},{"$f":"'Max X+8'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+8'!I10","v":11},{"$f":"'Max X+8'!J10","v":8.1},269.23894271276305,134.66112232892348,134.57782038383957,9.0891929422706446E-3,6.2299724223547496E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L10","v":130.3013899661895},{"$f":"'Max X+8'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+8'!C11","v":12.100000000000001},{"$f":"'Max X+8'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+8'!M10","v":130.46333906524563},{"$f":"'Max X+8'!G11*W11","v":0},{"$f":"'Max X+8'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+8'!I11","v":12.100000000000001},{"$f":"'Max X+8'!J11","v":10.8},266.0537723464966,134.29670465395981,131.75706769253679,4.6853122297092582E-3,6.2713727088663579E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L11","v":130.93520260088948},{"$f":"'Max X+8'!B12*U12","v":3.021E-5},{"$f":"'Max X+8'!C12","v":4.4000000000000004},{"$f":"'Max X+8'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+8'!M11","v":128.58470096976444},{"$f":"'Max X+8'!G12*W12","v":0},{"$f":"'Max X+8'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+8'!I12","v":3.3000000000000003},{"$f":"'Max X+8'!J12","v":0.9},260.00965090391509,129.03124704841889,130.9784038554962,3.9555524705728717E-3,6.2971142682417902E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L12","v":126.27372739485155},{"$f":"'Max X+8'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+8'!C13","v":5.5},{"$f":"'Max X+8'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+8'!M12","v":128.37608521593779},{"$f":"'Max X+8'!G13*W13","v":0},{"$f":"'Max X+8'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+8'!I13","v":5.5},{"$f":"'Max X+8'!J13","v":2.7},260.23904886598507,129.06935421156933,131.16969465441576,4.3731832822506899E-3,6.3905615220493824E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L13","v":127.43277172390042},{"$f":"'Max X+8'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+8'!C14","v":4.4000000000000004},{"$f":"'Max X+8'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+8'!M13","v":129.62524705871147},{"$f":"'Max X+8'!G14*W14","v":0},{"$f":"'Max X+8'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+8'!I14","v":4.4000000000000004},{"$f":"'Max X+8'!J14","v":2.7},260.44569134443617,129.12708790369959,131.31860344073658,5.6838202008152681E-3,6.6436179748766092E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L14","v":139.67116291620914},{"$f":"'Max X+8'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+8'!C15","v":3.3000000000000003},{"$f":"'Max X+8'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+8'!M14","v":119.1520333089633},{"$f":"'Max X+8'!G15*W15","v":0},{"$f":"'Max X+8'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+8'!I15","v":3.3000000000000003},{"$f":"'Max X+8'!J15","v":2.7},259.1087889559717,139.36308887545889,119.74570008051283,8.0740407502787586E-3,6.3332284504546716E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L15","v":150.61455690965062},{"$f":"'Max X+8'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+8'!C16","v":5.5},{"$f":"'Max X+8'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+8'!M15","v":156.71973565690948},{"$f":"'Max X+8'!G16*W16","v":0},{"$f":"'Max X+8'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+8'!I16","v":5.5},{"$f":"'Max X+8'!J16","v":2.7},312.91468036376,153.40382562247081,159.51085474128917,1.0731287179812607E-2,8.8809156203379161E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L16","v":139.6294788423813},{"$f":"'Max X+8'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+8'!C17","v":6.6000000000000005},{"$f":"'Max X+8'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+8'!M16","v":138.43992809139803},{"$f":"'Max X+8'!G17*W17","v":0},{"$f":"'Max X+8'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+8'!I17","v":6.6000000000000005},{"$f":"'Max X+8'!J17","v":2.7},284.94916551609873,142.61780581795009,142.33135969814865,1.1673024431223079E-2,8.5683932493968509E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L17","v":169.91376613424578},{"$f":"'Max X+8'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+8'!C18","v":6.6000000000000005},{"$f":"'Max X+8'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+8'!M17","v":157.13195384705105},{"$f":"'Max X+8'!G18*W18","v":0},{"$f":"'Max X+8'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+8'!I18","v":6.6000000000000005},{"$f":"'Max X+8'!J18","v":2.7},333.01900119072343,171.99772053163741,161.02128065908599,1.604560260836814E-2,1.0673187965060945E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L18","v":174.01369009118557},{"$f":"'Max X+8'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+8'!C19","v":2.2000000000000002},{"$f":"'Max X+8'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+8'!M18","v":153.23192064120613},{"$f":"'Max X+8'!G19*W19","v":0},{"$f":"'Max X+8'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+8'!I19","v":2.2000000000000002},{"$f":"'Max X+8'!J19","v":1.8},324.41524836001179,170.79500071199544,153.62024764801635,1.8689379190093239E-2,1.1672993189758181E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L19","v":178.90129008096469},{"$f":"'Max X+8'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+8'!C20","v":4.4000000000000004},{"$f":"'Max X+8'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+8'!M19","v":190.70738105390231},{"$f":"'Max X+8'!G20*W20","v":0},{"$f":"'Max X+8'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+8'!I20","v":4.4000000000000004},{"$f":"'Max X+8'!J20","v":1.8},374.76993190715973,181.47875668973091,193.29117521742879,2.2533391233777105E-2,1.6205836473507981E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L20","v":176.48804217107332},{"$f":"'Max X+8'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+8'!C21","v":4.4000000000000004},{"$f":"'Max X+8'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+8'!M20","v":163.01607579332284},{"$f":"'Max X+8'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+8'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+8'!I21","v":4.4000000000000004},{"$f":"'Max X+8'!J21","v":0},346.46125497924265,179.06069136913356,167.40056361010909,2.7350801939758768E-2,1.5512183213760942E-2,5.8164662384982399E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L21","v":199.94954768749466},{"$f":"'Max X+8'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+8'!C22","v":6.6000000000000005},{"$f":"'Max X+8'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+8'!M21","v":204.98507289166196},{"$f":"'Max X+8'!G22*W22","v":1.7791249},{"$f":"'Max X+8'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+8'!I22","v":6.6000000000000005},{"$f":"'Max X+8'!J22","v":9},406.3735464343178,203.81009350278029,202.56345293153751,3.9454184714379822E-2,2.1619960124449188E-2,0.36469404730987076,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L22","v":183.03601793970276},{"$f":"'Max X+8'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+8'!C23","v":6.6000000000000005},{"$f":"'Max X+8'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+8'!M22","v":172.79195108006675},{"$f":"'Max X+8'!G23*W23","v":3.2182024},{"$f":"'Max X+8'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+8'!I23","v":6.6000000000000005},{"$f":"'Max X+8'!J23","v":7.2},356.36077552434574,184.18878889974334,172.1719866246024,4.7229039959406624E-2,1.9964455464370125E-2,0.55607947166655347,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L23","v":194.48442643381449},{"$f":"'Max X+8'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+8'!C24","v":11},{"$f":"'Max X+8'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+8'!M23","v":185.47039248146032},{"$f":"'Max X+8'!G24*W24","v":5.5787578},{"$f":"'Max X+8'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+8'!I24","v":11},{"$f":"'Max X+8'!J24","v":7.2},388.36592033532372,199.11880478224441,189.24711555307934,6.562165157008322E-2,2.3276928381007284E-2,1.0346943987250081,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L24","v":217.40303538685095},{"$f":"'Max X+8'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+8'!C25","v":9.9},{"$f":"'Max X+8'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+8'!M24","v":214.63610279687109},{"$f":"'Max X+8'!G25*W25","v":10.969364000000001},{"$f":"'Max X+8'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+8'!I25","v":9.9},{"$f":"'Max X+8'!J25","v":8.1},436.41741536056452,220.01032814525004,216.4070872153145,9.2707241600925458E-2,2.9015581556595015E-2,2.3544215391202972,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L25","v":225.21513263993828},{"$f":"'Max X+8'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+8'!C26","v":8.8000000000000007},{"$f":"'Max X+8'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+8'!M25","v":220.61454092085887},{"$f":"'Max X+8'!G26*W26","v":16.918083000000003},{"$f":"'Max X+8'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+8'!I26","v":8.8000000000000007},{"$f":"'Max X+8'!J26","v":8.1},448.88602627155478,227.60326370605844,221.28276256549631,0.11186893387982824,3.177835536258284E-2,3.7323751143059876,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L26","v":224.62703732690352},{"$f":"'Max X+8'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+8'!C27","v":7.7000000000000011},{"$f":"'Max X+8'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+8'!M26","v":231.38572401923253},{"$f":"'Max X+8'!G27*W27","v":23.547923000000001},{"$f":"'Max X+8'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+8'!I27","v":8.8000000000000007},{"$f":"'Max X+8'!J27","v":7.2},458.85949226173915,225.90919276054319,232.95029950119596,0.1178445663603114,3.5424518036603438E-2,5.4486532125041389,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L27","v":238.79472090844027},{"$f":"'Max X+8'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+8'!C28","v":12.100000000000001},{"$f":"'Max X+8'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+8'!M27","v":214.08457943901067},{"$f":"'Max X+8'!G28*W28","v":34.556976999999996},{"$f":"'Max X+8'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+8'!I28","v":12.100000000000001},{"$f":"'Max X+8'!J28","v":8.1},461.61935586976824,243.56938942753305,218.04996644223522,0.12533148090721116,3.4612996775463263E-2,7.3981158877285633,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L28","v":235.81678293904011},{"$f":"'Max X+8'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+8'!C29","v":11},{"$f":"'Max X+8'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+8'!M28","v":218.66466522378124},{"$f":"'Max X+8'!G29*W29","v":40.106380999999999},{"$f":"'Max X+8'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+8'!I29","v":11},{"$f":"'Max X+8'!J29","v":7.2},457.42233608309994,234.99498451391923,222.4273515691807,0.12179842512088246,3.7313654600564641E-2,8.7698483747024198,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L29","v":235.41997147171779},{"$f":"'Max X+8'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+8'!C30","v":15.400000000000002},{"$f":"'Max X+8'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+8'!M29","v":201.8694181335737},{"$f":"'Max X+8'!G30*W30","v":52.609592000000006},{"$f":"'Max X+8'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+8'!I30","v":15.400000000000002},{"$f":"'Max X+8'!J30","v":6.3},453.53298268699928,242.60006632422895,210.9329163627703,0.11990514748884834,3.6501770803404672E-2,10.620267725284716,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L30","v":215.13741355988833},{"$f":"'Max X+8'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+8'!C31","v":15.400000000000002},{"$f":"'Max X+8'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+8'!M30","v":194.57167412341758},{"$f":"'Max X+8'!G31*W31","v":63.382452000000008},{"$f":"'Max X+8'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+8'!I31","v":16.5},{"$f":"'Max X+8'!J31","v":7.2},425.26365182947467,221.42924382909456,203.83440800038011,0.10816973079377105,3.7266123037475896E-2,12.332429795687158,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L31","v":189.69663609967785},{"$f":"'Max X+8'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+8'!C32","v":14.3},{"$f":"'Max X+8'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+8'!M31","v":199.25896445018702},{"$f":"'Max X+8'!G32*W32","v":69.950769000000008},{"$f":"'Max X+8'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+8'!I32","v":14.3},{"$f":"'Max X+8'!J32","v":8.1},396.72083381703703,191.30252399901514,205.41830981802187,9.4112100662720133E-2,4.0654632165177763E-2,13.938317793434246,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L32","v":218.02768170647022},{"$f":"'Max X+8'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+8'!C33","v":16.5},{"$f":"'Max X+8'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+8'!M32","v":205.03804764947594},{"$f":"'Max X+8'!G33*W33","v":87.890810000000002},{"$f":"'Max X+8'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+8'!I33","v":16.5},{"$f":"'Max X+8'!J33","v":9.9},432.51362498244748,220.92029117436905,211.5933338080784,0.10739053210116568,4.4713841397548776E-2,18.020960088731037,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L33","v":197.3896395458703},{"$f":"'Max X+8'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+8'!C34","v":16.5},{"$f":"'Max X+8'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+8'!M33","v":209.81681384066772},{"$f":"'Max X+8'!G34*W34","v":100.88774500000001},{"$f":"'Max X+8'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+8'!I34","v":16.5},{"$f":"'Max X+8'!J34","v":8.1},418.45939504985631,200.29173967832745,218.16765537152889,9.7899867542851085E-2,4.9158469138822214E-2,21.167945211469757,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L34","v":179.75766816552792},{"$f":"'Max X+8'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+8'!C35","v":23.1},{"$f":"'Max X+8'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+8'!M34","v":187.44122919568301},{"$f":"'Max X+8'!G35*W35","v":117.06576000000001},{"$f":"'Max X+8'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+8'!I35","v":20.900000000000002},{"$f":"'Max X+8'!J35","v":11.700000000000001},382.25975620838716,185.66583295683944,196.59392325154772,9.1835208688476666E-2,4.7305944135302751E-2,21.942949951126824,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L35","v":176.28385653355085},{"$f":"'Max X+8'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+8'!C36","v":22},{"$f":"'Max X+8'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+8'!M35","v":194.91676710453368},{"$f":"'Max X+8'!G36*W36","v":115.5735},{"$f":"'Max X+8'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+8'!I36","v":22},{"$f":"'Max X+8'!J36","v":10.8},389.85253510133128,183.78896880823834,206.06356629309295,9.4887725312491428E-2,5.3200811440712766E-2,22.52721298295582,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L36","v":198.39733107725618},{"$f":"'Max X+8'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+8'!C37","v":18.700000000000003},{"$f":"'Max X+8'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+8'!M36","v":198.49882564743865},{"$f":"'Max X+8'!G37*W37","v":121.35984000000001},{"$f":"'Max X+8'!H37*V37","v":2.960827E-4},{"$f":"'Max X+8'!I37","v":18.700000000000003},{"$f":"'Max X+8'!J37","v":11.700000000000001},408.92360033992384,203.48354676072975,205.44005357919411,0.11378431652643391,5.8772068244522885E-2,24.08978572076105,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L37","v":165.84247448503743},{"$f":"'Max X+8'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+8'!C38","v":22},{"$f":"'Max X+8'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+8'!M37","v":200.47128569109046},{"$f":"'Max X+8'!G38*W38","v":116.75586999999999},{"$f":"'Max X+8'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+8'!I38","v":20.900000000000002},{"$f":"'Max X+8'!J38","v":12.6},382.94803901134497,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":174.2413812783945},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":208.70665773295048},0.101093206642938,{"$f":"F38*H38","v":6.4627958140004452E-2},{"$f":"G38*F38/1000","v":23.406199370881815},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L38","v":154.10246414696817},{"$f":"'Max X+8'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+8'!C39","v":18.700000000000003},{"$f":"'Max X+8'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+8'!M38","v":169.01517669663755},{"$f":"'Max X+8'!G39*W39","v":103.97114000000001},{"$f":"'Max X+8'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+8'!I39","v":17.600000000000001},{"$f":"'Max X+8'!J39","v":12.6},334.95888233173434,161.00303788047836,173.95584445125601,9.942626648983606E-2,5.9332245381548021E-2,17.572700598450844,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L39","v":173.6951135141168},{"$f":"'Max X+8'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+8'!C40","v":16.5},{"$f":"'Max X+8'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+8'!M39","v":180.85665336473022},{"$f":"'Max X+8'!G40*W40","v":99.947609999999997},{"$f":"'Max X+8'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+8'!I40","v":15.400000000000002},{"$f":"'Max X+8'!J40","v":13.5},361.06406690498955,178.3768099156008,182.68725698938871,0.11830359851599631,6.9396375341506944E-2,18.076190256403244,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L40","v":151.17771756035239},{"$f":"'Max X+8'!B41*U41","v":7.206453E-4},{"$f":"'Max X+8'!C41","v":16.5},{"$f":"'Max X+8'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+8'!M40","v":163.45714128707465},{"$f":"'Max X+8'!G41*W41","v":86.607870999999989},{"$f":"'Max X+8'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+8'!I41","v":15.400000000000002},{"$f":"'Max X+8'!J41","v":13.5},322.0573302459062,156.76877204872778,165.28855819717842,0.10894551162459541,6.8583089896233254E-2,14.156675006619732,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L41","v":153.14003582965773},{"$f":"'Max X+8'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+8'!C42","v":18.700000000000003},{"$f":"'Max X+8'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+8'!M41","v":161.1204430619116},{"$f":"'Max X+8'!G42*W42","v":76.329595999999981},{"$f":"'Max X+8'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+8'!I42","v":17.600000000000001},{"$f":"'Max X+8'!J42","v":13.5},326.96927028506957,161.82286524887371,165.14640503619589,0.11717058078400563,7.4038025715698841E-2,12.298258326256713,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L42","v":158.88989804728945},{"$f":"'Max X+8'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+8'!C43","v":13.200000000000001},{"$f":"'Max X+8'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+8'!M42","v":155.59726688086815},{"$f":"'Max X+8'!G43*W43","v":61.544811999999993},{"$f":"'Max X+8'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+8'!I43","v":13.200000000000001},{"$f":"'Max X+8'!J43","v":13.5},318.17902401325557,162.95998786721788,155.21903614603772,0.12991018007155922,7.82307348304256E-2,9.5762045378968566,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L43","v":187.86460668397538},{"$f":"'Max X+8'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+8'!C44","v":14.3},{"$f":"'Max X+8'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+8'!M43","v":163.81415636317791},{"$f":"'Max X+8'!G44*W44","v":48.929062000000002},{"$f":"'Max X+8'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+8'!I44","v":13.200000000000001},{"$f":"'Max X+8'!J44","v":13.5},356.42315748904707,192.99910196700293,163.42405552204414,0.16550471697245994,9.0100841133764029E-2,8.0152730131716279,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L44","v":180.14640451253263},{"$f":"'Max X+8'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+8'!C45","v":11},{"$f":"'Max X+8'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+8'!M44","v":161.2610427390693},{"$f":"'Max X+8'!G45*W45","v":39.707878000000008},{"$f":"'Max X+8'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+8'!I45","v":11},{"$f":"'Max X+8'!J45","v":2.7},353.23795774068594,183.77381579463227,169.46414194605364,0.17258871790035824,9.6900793015650327E-2,6.4033338112357505,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L45","v":170.33031642940497},{"$f":"'Max X+8'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+8'!C46","v":13.200000000000001},{"$f":"'Max X+8'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+8'!M45","v":166.30999738049104},{"$f":"'Max X+8'!G46*W46","v":30.428657000000001},{"$f":"'Max X+8'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+8'!I46","v":13.200000000000001},{"$f":"'Max X+8'!J46","v":4.5},351.05185586329571,176.15098062139822,174.90087524189752,0.17933580800676491,0.10912213859349328,5.0605898659618607,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L46","v":193.89164025482697},{"$f":"'Max X+8'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+8'!C47","v":15.400000000000002},{"$f":"'Max X+8'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+8'!M46","v":191.86744983172707},{"$f":"'Max X+8'!G47*W47","v":19.833918999999998},{"$f":"'Max X+8'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+8'!I47","v":15.400000000000002},{"$f":"'Max X+8'!J47","v":7.2},400.89487356029059,200.96492637110882,199.92994718918177,0.22671388371816942,0.137502642545314,3.8054834586990376,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L47","v":179.71500935393172},{"$f":"'Max X+8'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+8'!C48","v":9.9},{"$f":"'Max X+8'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+8'!M47","v":158.870938374763},{"$f":"'Max X+8'!G48*W48","v":12.969103},{"$f":"'Max X+8'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+8'!I48","v":8.8000000000000007},{"$f":"'Max X+8'!J48","v":7.2},343.426370702501,183.07978276390511,160.34658793859589,0.23522659002661209,0.12435043616714198,2.0604135634889538,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L48","v":175.22827055141437},{"$f":"'Max X+8'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+8'!C49","v":12.100000000000001},{"$f":"'Max X+8'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+8'!M48","v":165.36389562820025},{"$f":"'Max X+8'!G49*W49","v":7.610276100000001},{"$f":"'Max X+8'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+8'!I49","v":12.100000000000001},{"$f":"'Max X+8'!J49","v":7.2},349.9920426150768,179.86981643973516,170.12222617534167,0.25845411167922128,0.14166945285858837,1.2584649027021872,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L49","v":188.08081314808203},{"$f":"'Max X+8'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+8'!C50","v":12.100000000000001},{"$f":"'Max X+8'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+8'!M49","v":187.1780078572927},{"$f":"'Max X+8'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+8'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+8'!I50","v":12.100000000000001},{"$f":"'Max X+8'!J50","v":6.3},386.36993043564871,193.56775446838495,192.80217596726374,0.31305867969705431,0.1758318900289593,0.88921617354820459,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L50","v":196.93447445540176},{"$f":"'Max X+8'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+8'!C51","v":11},{"$f":"'Max X+8'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+8'!M50","v":196.94034985108587},{"$f":"'Max X+8'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+8'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+8'!I51","v":11},{"$f":"'Max X+8'!J51","v":6.3},401.803639530623,200.36641672338547,201.43722280723753,0.36805773201630632,0.20312704384832533,0.49825857307833765,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L51","v":202.65463929233681},{"$f":"'Max X+8'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+8'!C52","v":8.8000000000000007},{"$f":"'Max X+8'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+8'!M51","v":217.30367506409712},{"$f":"'Max X+8'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+8'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+8'!I52","v":8.8000000000000007},{"$f":"'Max X+8'!J52","v":5.4},426.0920530182143,205.63455957089826,220.45749344731604,0.4200797214385677,0.24618161678108266,0.31766185707291433,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L52","v":190.75198416133071},{"$f":"'Max X+8'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+8'!C53","v":5.5},{"$f":"'Max X+8'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+8'!M52","v":221.83642375243681},{"$f":"'Max X+8'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+8'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+8'!I53","v":6.6000000000000005},{"$f":"'Max X+8'!J53","v":5.4},414.07767946306467,191.31749531003314,222.7601841530315,0.43448885129757886,0.27623959940530557,0.17847414008102475,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L53","v":207.91709479671908},{"$f":"'Max X+8'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+8'!C54","v":5.5},{"$f":"'Max X+8'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+8'!M53","v":235.05972105022951},{"$f":"'Max X+8'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+8'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+8'!I54","v":5.5},{"$f":"'Max X+8'!J54","v":3.6},445.03479004033346,208.39670839924443,236.63808164108903,0.52038639747464333,0.32163940914049316,0.17961651608031859,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L54","v":229.43390174525669},{"$f":"'Max X+8'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+8'!C55","v":6.6000000000000005},{"$f":"'Max X+8'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+8'!M54","v":243.39299600469505},{"$f":"'Max X+8'!G55*W55","v":1.0189424},{"$f":"'Max X+8'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+8'!I55","v":6.6000000000000005},{"$f":"'Max X+8'!J55","v":3.6},474.22470891797491,228.19750790014027,246.02720101783461,0.6363938451164376,0.36579498686043693,0.2480034434922144,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L55","v":196.9438986989903},{"$f":"'Max X+8'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+8'!C56","v":3.3000000000000003},{"$f":"'Max X+8'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+8'!M55","v":224.66735487572961},{"$f":"'Max X+8'!G56*W56","v":0},{"$f":"'Max X+8'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+8'!I56","v":3.3000000000000003},{"$f":"'Max X+8'!J56","v":3.6},419.12941103386993,195.13286612255195,223.99654491131798,0.61103257643834907,0.37080996441165565,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L56","v":215.63690590466402},{"$f":"'Max X+8'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+8'!C57","v":3.3000000000000003},{"$f":"'Max X+8'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+8'!M56","v":259.55818277622927},{"$f":"'Max X+8'!G57*W57","v":0},{"$f":"'Max X+8'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+8'!I57","v":3.3000000000000003},{"$f":"'Max X+8'!J57","v":3.6},475.17186330420316,216.38434000882864,258.78752329537451,0.75256589583536582,0.47065948085473713,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L57","v":239.54592895417173},{"$f":"'Max X+8'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+8'!C58","v":3.3000000000000003},{"$f":"'Max X+8'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+8'!M57","v":257.38849403931101},{"$f":"'Max X+8'!G58*W58","v":0},{"$f":"'Max X+8'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+8'!I58","v":3.3000000000000003},{"$f":"'Max X+8'!J58","v":3.6},495.77873006265287,239.2034391258224,256.57529093683047,0.9424898283493649,0.51320310248055812,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L58","v":222.04713907428453},{"$f":"'Max X+8'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+8'!C59","v":3.3000000000000003},{"$f":"'Max X+8'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+8'!M58","v":265.76020121706489},{"$f":"'Max X+8'!G59*W59","v":0},{"$f":"'Max X+8'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+8'!I59","v":3.3000000000000003},{"$f":"'Max X+8'!J59","v":3.6},487.44089858998666,222.56394348059942,264.87695510938727,0.98319559368510656,0.58324610767761076,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L59","v":249.3964389848164},{"$f":"'Max X+8'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+8'!C60","v":5.5},{"$f":"'Max X+8'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+8'!M59","v":294.8903469948757},{"$f":"'Max X+8'!G60*W60","v":0},{"$f":"'Max X+8'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+8'!I60","v":5.5},{"$f":"'Max X+8'!J60","v":2.7},547.03722937938392,250.06024474460617,296.97698463477775,1.236194240210245,0.71336236009796006,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L60","v":263.31989781301871},{"$f":"'Max X+8'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+8'!C61","v":5.5},{"$f":"'Max X+8'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+8'!M60","v":278.85204927072118},{"$f":"'Max X+8'!G61*W61","v":0},{"$f":"'Max X+8'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+8'!I61","v":5.5},{"$f":"'Max X+8'!J61","v":2.7},545.57651843496865,264.66913650686803,280.90738192810056,1.4507613061506985,0.74466734262061418,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L61","v":259.97008797187624},{"$f":"'Max X+8'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+8'!C62","v":4.4000000000000004},{"$f":"'Max X+8'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+8'!M61","v":281.80033210323916},{"$f":"'Max X+8'!G62*W62","v":0},{"$f":"'Max X+8'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+8'!I62","v":4.4000000000000004},{"$f":"'Max X+8'!J62","v":2.7},543.65162916179588,260.98317206162608,282.66845710016986,1.5869159102501265,0.83187500306925999,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L62","v":251.91606482169533},{"$f":"'Max X+8'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+8'!C63","v":4.4000000000000004},{"$f":"'Max X+8'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+8'!M62","v":281.82791134249192},{"$f":"'Max X+8'!G63*W63","v":0},{"$f":"'Max X+8'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+8'!I63","v":3.3000000000000003},{"$f":"'Max X+8'!J63","v":2.7},533.41690346952737,251.91012167121406,281.50678179831334,1.7059431504812734,0.92112954417859416,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L63","v":269.7869397289856},{"$f":"'Max X+8'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+8'!C64","v":2.2000000000000002},{"$f":"'Max X+8'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+8'!M63","v":272.17756789144448},{"$f":"'Max X+8'!G64*W64","v":0},{"$f":"'Max X+8'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+8'!I64","v":2.2000000000000002},{"$f":"'Max X+8'!J64","v":2.7},537.9428985229797,267.251500624107,270.69139789887271,2.035439104878586,0.98616999257176707,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L64","v":215.05576462327551},{"$f":"'Max X+8'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+8'!C65","v":3.3000000000000003},{"$f":"'Max X+8'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+8'!M64","v":225.13617858921435},{"$f":"'Max X+8'!G65*W65","v":0},{"$f":"'Max X+8'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+8'!I65","v":3.3000000000000003},{"$f":"'Max X+8'!J65","v":1.8},440.47129854755963,214.74077375554373,225.73052479201593,1.8149908677317699,0.90565379719843631,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L65","v":202.26206355873464},{"$f":"'Max X+8'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+8'!C66","v":2.2000000000000002},{"$f":"'Max X+8'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+8'!M65","v":228.33433173957826},{"$f":"'Max X+8'!G66*W66","v":0},{"$f":"'Max X+8'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+8'!I66","v":2.2000000000000002},{"$f":"'Max X+8'!J66","v":1.8},428.45890950633736,200.74562199633928,227.71328750999805,1.9164415623953346,1.0210442295801943,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L66","v":177.32294187877045},{"$f":"'Max X+8'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+8'!C67","v":3.3000000000000003},{"$f":"'Max X+8'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+8'!M66","v":187.54959158483533},{"$f":"'Max X+8'!G67*W67","v":0},{"$f":"'Max X+8'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+8'!I67","v":3.3000000000000003},{"$f":"'Max X+8'!J67","v":1.8},365.04931902081859,176.93326262216007,188.11605639865851,1.8896792566103826,0.93353518617681941,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L67","v":179.82994101009544},{"$f":"'Max X+8'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+8'!C68","v":2.2000000000000002},{"$f":"'Max X+8'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+8'!M67","v":204.27975063931385},{"$f":"'Max X+8'!G68*W68","v":0},{"$f":"'Max X+8'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+8'!I68","v":2.2000000000000002},{"$f":"'Max X+8'!J68","v":1.8},381.62549291065324,178.0790516871476,203.54644122350564,2.1508893229478185,1.1333094158081987,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L68","v":162.52392615581488},{"$f":"'Max X+8'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+8'!C69","v":2.2000000000000002},{"$f":"'Max X+8'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+8'!M68","v":170.43138620736568},{"$f":"'Max X+8'!G69*W69","v":0},{"$f":"'Max X+8'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+8'!I69","v":2.2000000000000002},{"$f":"'Max X+8'!J69","v":2.7},330.53130226034864,161.65491596736385,168.87638629298482,2.1690101884510122,1.0549999143808702,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L69","v":159.71950914830683},{"$f":"'Max X+8'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+8'!C70","v":0},{"$f":"'Max X+8'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+8'!M69","v":157.89854399376517},{"$f":"'Max X+8'!G70*W70","v":0},{"$f":"'Max X+8'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+8'!I70","v":0},{"$f":"'Max X+8'!J70","v":0},314.16254709387863,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":157.35595892867448},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":156.80658816520418},2.363550219632343,{"$f":"F70*H70","v":1.0919558285609867},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L70","v":151.94962873537372},{"$f":"'Max X+8'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+8'!C71","v":0},{"$f":"'Max X+8'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+8'!M70","v":142.05700758136925},{"$f":"'Max X+8'!G71*W71","v":0},{"$f":"'Max X+8'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+8'!I71","v":0},{"$f":"'Max X+8'!J71","v":0},{"$f":"L71+M71","v":288.62371871484891},147.66533621973281,140.95838249511607,2.4842925156408917,1.0986250862531717,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L71","v":138.9406939892946},{"$f":"'Max X+8'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+8'!C72","v":3.3000000000000003},{"$f":"'Max X+8'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+8'!M71","v":133.05964600586094},{"$f":"'Max X+8'!G72*W72","v":0},{"$f":"'Max X+8'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+8'!I72","v":3.3000000000000003},{"$f":"'Max X+8'!J72","v":1.8},271.34179354988078,137.93407434226575,133.40771920761503,2.5066196470288458,1.151926798245908,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L72","v":148.94602665501907},{"$f":"'Max X+8'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+8'!C73","v":2.2000000000000002},{"$f":"'Max X+8'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+8'!M72","v":135.15822907461515},{"$f":"'Max X+8'!G73*W73","v":0},{"$f":"'Max X+8'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+8'!I73","v":2.2000000000000002},{"$f":"'Max X+8'!J73","v":1.8},281.5307928896741,147.28320960777302,134.24758328190106,2.9628170472460398,1.310645792714066,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L73","v":135.5523606720574},{"$f":"'Max X+8'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+8'!C74","v":1.1000000000000001},{"$f":"'Max X+8'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+8'!M73","v":135.19084824660086},{"$f":"'Max X+8'!G74*W74","v":0},{"$f":"'Max X+8'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+8'!I74","v":1.1000000000000001},{"$f":"'Max X+8'!J74","v":1.8},265.80566076765456,132.78353366987855,133.02212709777601,2.968827002178839,1.4687211488248457,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L74","v":125.58548569360522},{"$f":"'Max X+8'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+8'!C75","v":1.1000000000000001},{"$f":"'Max X+8'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+8'!M74","v":119.95890251134426},{"$f":"'Max X+8'!G75*W75","v":0},{"$f":"'Max X+8'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+8'!I75","v":1.1000000000000001},{"$f":"'Max X+8'!J75","v":1.8},240.56171619822968,122.76261765329565,117.79909854493403,3.0228680403095591,1.4598039664102274,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L75","v":108.09417224930094},{"$f":"'Max X+8'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+8'!C76","v":1.1000000000000001},{"$f":"'Max X+8'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+8'!M75","v":109.5810610032412},{"$f":"'Max X+8'!G76*W76","v":0},{"$f":"'Max X+8'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+8'!I76","v":1.1000000000000001},{"$f":"'Max X+8'!J76","v":1.8},212.82501483109348,105.43735907263392,107.38765575845954,2.8568131766670013,1.4934052447816524,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L76","v":98.499699307597979},{"$f":"'Max X+8'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+8'!C77","v":2.2000000000000002},{"$f":"'Max X+8'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+8'!M76","v":94.558645156783498},{"$f":"'Max X+8'!G77*W77","v":0},{"$f":"'Max X+8'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+8'!I77","v":2.2000000000000002},{"$f":"'Max X+8'!J77","v":1.8},190.45563273559435,96.939920353963998,93.515712381630337,2.8597789536339806,1.4429327751531627,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L77","v":97.730064745646459},{"$f":"'Max X+8'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+8'!C78","v":1.1000000000000001},{"$f":"'Max X+8'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+8'!M77","v":121.04571908717439},{"$f":"'Max X+8'!G78*W78","v":0},{"$f":"'Max X+8'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+8'!I78","v":1.1000000000000001},{"$f":"'Max X+8'!J78","v":1.8},213.0864485534029,94.808964556656733,118.27748399674617,3.1211001889897214,2.0682350904282201,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L78","v":96.607935970641662},{"$f":"'Max X+8'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+8'!C79","v":1.1000000000000001},{"$f":"'Max X+8'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+8'!M78","v":103.22761126266712},{"$f":"'Max X+8'!G79*W79","v":0},{"$f":"'Max X+8'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+8'!I79","v":1.1000000000000001},{"$f":"'Max X+8'!J79","v":1.8},193.06865246792188,92.514971742870699,100.55368072505118,3.3929642277709537,1.9739305376159466,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L79","v":89.08534895721283},{"$f":"'Max X+8'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+8'!C80","v":1.1000000000000001},{"$f":"'Max X+8'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+8'!M79","v":116.41562174896873},{"$f":"'Max X+8'!G80*W80","v":0},{"$f":"'Max X+8'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+8'!I80","v":1.1000000000000001},{"$f":"'Max X+8'!J80","v":1.8},199.07833541270139,85.852342876522712,113.22599253617868,3.4330060806901126,2.4896292127900557,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L80","v":90.985849794941714},{"$f":"'Max X+8'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+8'!C81","v":2.2000000000000002},{"$f":"'Max X+8'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+8'!M80","v":112.36522666930865},{"$f":"'Max X+8'!G81*W81","v":0},{"$f":"'Max X+8'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+8'!I81","v":2.2000000000000002},{"$f":"'Max X+8'!J81","v":1.8},198.52415757486096,88.450337338951471,110.07382023590948,3.8355124559902336,2.691406433399175,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L81","v":94.93252445672357},{"$f":"'Max X+8'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+8'!C82","v":1.1000000000000001},{"$f":"'Max X+8'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+8'!M81","v":114.07727324171574},{"$f":"'Max X+8'!G82*W82","v":0},{"$f":"'Max X+8'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+8'!I82","v":1.1000000000000001},{"$f":"'Max X+8'!J82","v":1.8},201.06732988290412,90.7575952601604,110.30973462274373,4.3749291965631558,3.0675386189720122,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L82","v":87.860285010771818},{"$f":"'Max X+8'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+8'!C83","v":1.1000000000000001},{"$f":"'Max X+8'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+8'!M82","v":112.78394170935762},{"$f":"'Max X+8'!G83*W83","v":0},{"$f":"'Max X+8'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+8'!I83","v":1.1000000000000001},{"$f":"'Max X+8'!J83","v":1.8},192.29349251704389,83.624198639306172,108.66929387773773,4.436086371465632,3.4146478316198849,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L83","v":88.166044556002717},{"$f":"'Max X+8'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+8'!C84","v":0},{"$f":"'Max X+8'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+8'!M83","v":109.660175272895},{"$f":"'Max X+8'!G84*W84","v":0},{"$f":"'Max X+8'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+8'!I84","v":0},{"$f":"'Max X+8'!J84","v":0.9},188.28159751672189,83.271234556145743,105.01036296057613,4.8948099998569683,3.7498123123188636,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L84","v":78.863951498670374},{"$f":"'Max X+8'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+8'!C85","v":3.3000000000000003},{"$f":"'Max X+8'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+8'!M84","v":94.701915779784571},{"$f":"'Max X+8'!G85*W85","v":0},{"$f":"'Max X+8'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+8'!I85","v":3.3000000000000003},{"$f":"'Max X+8'!J85","v":0.9},170.76854497957211,77.335058672967421,93.433486306604692,4.8288928257029449,3.6684294731798768,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L85","v":77.138646317177219},{"$f":"'Max X+8'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+8'!C86","v":0},{"$f":"'Max X+8'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+8'!M85","v":111.98354934372507},{"$f":"'Max X+8'!G86*W86","v":0},{"$f":"'Max X+8'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+8'!I86","v":0},{"$f":"'Max X+8'!J86","v":0},178.97426235042244,71.917719549430331,107.0565428009921,5.2209267677468958,4.9270065427329701,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L86","v":75.0134722928005},{"$f":"'Max X+8'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+8'!C87","v":0},{"$f":"'Max X+8'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+8'!M86","v":94.536203575426086},{"$f":"'Max X+8'!G87*W87","v":0},{"$f":"'Max X+8'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+8'!I87","v":0},{"$f":"'Max X+8'!J87","v":0},159.19128719883074,69.389108285283712,89.802178913547024,5.6243640075167871,4.7340246618790607,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L87","v":67.735417762371839},{"$f":"'Max X+8'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+8'!C88","v":0},{"$f":"'Max X+8'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+8'!M87","v":81.467688780576708},{"$f":"'Max X+8'!G88*W88","v":0},{"$f":"'Max X+8'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+8'!I88","v":0},{"$f":"'Max X+8'!J88","v":0},138.9135695015737,62.094915563812464,76.818653937761226,5.6405021985593713,4.6490348428154791,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L88","v":61.716358091769365},{"$f":"'Max X+8'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+8'!C89","v":1.1000000000000001},{"$f":"'Max X+8'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+8'!M88","v":78.110924949018781},{"$f":"'Max X+8'!G89*W89","v":0},{"$f":"'Max X+8'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+8'!I89","v":1.1000000000000001},{"$f":"'Max X+8'!J89","v":0},131.23937997504615,57.102981685942432,74.13639828910371,5.7133764058269358,5.0745266599150591,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L89","v":55.786853638472721},{"$f":"'Max X+8'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+8'!C90","v":0},{"$f":"'Max X+8'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+8'!M89","v":83.058120985554964},{"$f":"'Max X+8'!G90*W90","v":0},{"$f":"'Max X+8'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+8'!I90","v":0},{"$f":"'Max X+8'!J90","v":0},126.97198085423284,50.046751524030945,76.925229330201887,5.7401021144417781,6.1328916553530846,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L90","v":46.749401723518702},{"$f":"'Max X+8'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+8'!C91","v":0},{"$f":"'Max X+8'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+8'!M90","v":62.925294879229313},{"$f":"'Max X+8'!G91*W91","v":0},{"$f":"'Max X+8'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+8'!I91","v":0},{"$f":"'Max X+8'!J91","v":0},99.060697279580495,41.410785539574967,57.649911740005535,5.3386161839437341,5.2753831392237744,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L91","v":43.172751797192731},{"$f":"'Max X+8'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+8'!C92","v":0},{"$f":"'Max X+8'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+8'!M91","v":63.310376077076612},{"$f":"'Max X+8'!G92*W92","v":0},{"$f":"'Max X+8'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+8'!I92","v":0},{"$f":"'Max X+8'!J92","v":0},95.006811556644905,37.71375884125672,57.293052715388185,5.458992955936008,6.0173233616884287,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L92","v":39.0566263355703},{"$f":"'Max X+8'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+8'!C93","v":0},{"$f":"'Max X+8'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+8'!M92","v":55.44248436866436},{"$f":"'Max X+8'!G93*W93","v":0},{"$f":"'Max X+8'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+8'!I93","v":0},{"$f":"'Max X+8'!J93","v":0},83.083716269813706,33.603824791762392,49.479891478051314,5.4528015438079045,5.9625928906130437,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L93","v":26.205722143707913},{"$f":"'Max X+8'!B94*U94","v":0.1536841125},{"$f":"'Max X+8'!C94","v":0},{"$f":"'Max X+8'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+8'!M93","v":45.848113142855176},{"$f":"'Max X+8'!G94*W94","v":0},{"$f":"'Max X+8'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+8'!I94","v":0},{"$f":"'Max X+8'!J94","v":0},62.460398187822946,22.178318993630565,40.282079194192377,4.0274031500773484,5.5660339486627981,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L94","v":21.951254054572772},{"$f":"'Max X+8'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+8'!C95","v":0},{"$f":"'Max X+8'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+8'!M94","v":35.372148342946645},{"$f":"'Max X+8'!G95*W95","v":0},{"$f":"'Max X+8'!H95*V95","v":0.1366584025},{"$f":"'Max X+8'!I95","v":0},{"$f":"'Max X+8'!J95","v":0},48.786734273129809,18.248487215723273,30.538247057406533,3.702766838849497,4.8339012855401107,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L95","v":15.659532941339073},{"$f":"'Max X+8'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+8'!C96","v":0},{"$f":"'Max X+8'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+8'!M95","v":27.56382393811289},{"$f":"'Max X+8'!G96*W96","v":0},{"$f":"'Max X+8'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+8'!I96","v":0},{"$f":"'Max X+8'!J96","v":0},36.104950210209353,12.767559407017348,23.337390803192001,2.8919735343217257,4.2264331349208879,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L96","v":10.92188681875135},{"$f":"'Max X+8'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+8'!C97","v":0},{"$f":"'Max X+8'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+8'!M96","v":19.497706055610088},{"$f":"'Max X+8'!G97*W97","v":0},{"$f":"'Max X+8'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+8'!I97","v":0},{"$f":"'Max X+8'!J97","v":0},24.877402057171906,8.7217991126491015,16.155602944522805,2.2000877061022495,3.3421031110872841,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L97","v":6.0110247488520194},{"$f":"'Max X+8'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+8'!C98","v":0},{"$f":"'Max X+8'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+8'!M97","v":13.358299281761456},{"$f":"'Max X+8'!G98*W98","v":0},{"$f":"'Max X+8'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+8'!I98","v":0},{"$f":"'Max X+8'!J98","v":0},15.502082894202639,4.6930540294632639,10.809028864739375,1.3179707193887555,2.5492704170220803,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L98","v":5.3401083940030656},{"$f":"'Max X+8'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+8'!C99","v":0},{"$f":"'Max X+8'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+8'!M98","v":12.098126936949049},{"$f":"'Max X+8'!G99*W99","v":0},{"$f":"'Max X+8'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+8'!I99","v":0},{"$f":"'Max X+8'!J99","v":0},13.609031146653507,4.069920344261174,9.539110802392333,1.2701880497418914,2.5590161345567166,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L99","v":4.3552502790967011},{"$f":"'Max X+8'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+8'!C100","v":0},{"$f":"'Max X+8'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+8'!M99","v":9.7971993712998433},{"$f":"'Max X+8'!G100*W100","v":0},{"$f":"'Max X+8'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+8'!I100","v":0},{"$f":"'Max X+8'!J100","v":0},10.746707472413608,3.2354218380124413,7.5112856344011654,1.1198284410842596,2.2859137368986784,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L100","v":3.8047162029437818},{"$f":"'Max X+8'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+8'!C101","v":0},{"$f":"'Max X+8'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+8'!M100","v":6.7270748711143895},{"$f":"'Max X+8'!G101*W101","v":0},{"$f":"'Max X+8'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+8'!I101","v":0},{"$f":"'Max X+8'!J101","v":0},7.7556631890456575,2.7511340241077975,5.0045291649378605,1.0535821788359843,1.7225457061765292,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L101","v":1.2597421209968163},{"$f":"'Max X+8'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+8'!C102","v":0},{"$f":"'Max X+8'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+8'!M101","v":4.3204221610490423},{"$f":"'Max X+8'!G102*W102","v":0},{"$f":"'Max X+8'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+8'!I102","v":0},{"$f":"'Max X+8'!J102","v":0},3.998276611560049,0.88548888359329814,3.1127877279667509,0.37425323740351818,1.2076344330822915,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L102","v":1.6466796224592954},{"$f":"'Max X+8'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+8'!C103","v":0},{"$f":"'Max X+8'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+8'!M102","v":4.0459586422434439},{"$f":"'Max X+8'!G103*W103","v":0},{"$f":"'Max X+8'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+8'!I103","v":0},{"$f":"'Max X+8'!J103","v":0},3.9421481467935662,1.1238993218302882,2.8182488249632782,0.52278030062900727,1.2277098172801657,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L103","v":1.3279903383951166},{"$f":"'Max X+8'!B104*U104","v":0.3379091575},{"$f":"'Max X+8'!C104","v":0},{"$f":"'Max X+8'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+8'!M103","v":3.7607099746359767},{"$f":"'Max X+8'!G104*W104","v":0},{"$f":"'Max X+8'!H104*V104","v":0.32755962},{"$f":"'Max X+8'!I104","v":0},{"$f":"'Max X+8'!J104","v":0},3.4081034863938893,0.87925024197988288,2.5288532444140066,0.44874009641523377,1.2318567302219701,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L104","v":0.39662148177853795},{"$f":"'Max X+8'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+8'!C105","v":0},{"$f":"'Max X+8'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+8'!M104","v":0.34460536508742456},{"$f":"'Max X+8'!G105*W105","v":0},{"$f":"'Max X+8'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+8'!I105","v":0},{"$f":"'Max X+8'!J105","v":0},0.47798968472574094,0.25454512275101637,0.22344456197472456,0.14207635902752161,0.1211608031127,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+8'!L105","v":0},{"$f":"'Max X+8'!B106*U106","v":0.95},{"$f":"'Max X+8'!C106","v":0},{"$f":"'Max X+8'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+8'!M105","v":0.19793300646181247},{"$f":"'Max X+8'!G106*W106","v":0},{"$f":"'Max X+8'!H106*V106","v":0.95},{"$f":"'Max X+8'!I106","v":0},{"$f":"'Max X+8'!J106","v":0},9.8966503230906444E-3,0,9.8966503230906444E-3,0,0.18803635613872183,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14393.189951140783},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":15018.598827658343},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":29549.553629559454},14446.10462367859,15103.44900588085,145.38532746218254,122.24982177749297,298.35793339302006,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":29549.553629559439},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+10","index":92,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+10",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+10"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":29977.081990587943},{"$f":"L107","v":14648.18340161838},15328.898588969572,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+9'!P107*106/206","v":153.52398514398121},{"$f":"'Max X+9'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+9'!C6","v":16.5},{"$f":"'Max X+9'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+9'!P107*100/206","v":144.83394824903885},{"$f":"'Max X+9'!G6*W6","v":0},{"$f":"'Max X+9'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+9'!I6","v":13.200000000000001},{"$f":"'Max X+9'!J6","v":8.1},{"$f":"L6+M6","v":307.00810799158489},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":157.22320634187642},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":149.7849016497085},{"$f":"B6*A6","v":0.2007788021047856},{"$f":"F6*H6","v":0.14904659933035655},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L6","v":150.19555981704423},{"$f":"'Max X+9'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+9'!C7","v":11},{"$f":"'Max X+9'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+9'!M6","v":143.15319617906349},{"$f":"'Max X+9'!G7*W7","v":0},{"$f":"'Max X+9'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+9'!I7","v":11},{"$f":"'Max X+9'!J7","v":9.9},{"$f":"L7+M7","v":298.20819953264106},153.97543491497524,144.23276461766585,2.0124902069002512E-2,2.0431561397636265E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L7","v":147.21597353778796},{"$f":"'Max X+9'!B8*U8","v":8.45861E-5},{"$f":"'Max X+9'!C8","v":13.200000000000001},{"$f":"'Max X+9'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+9'!M7","v":137.85419032913319},{"$f":"'Max X+9'!G8*W8","v":0},{"$f":"'Max X+9'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+9'!I8","v":14.3},{"$f":"'Max X+9'!J8","v":8.1},290.94861616701945,146.9035211127287,144.04509505429075,1.2452425059264687E-2,9.0952748424403835E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L8","v":140.65063016902411},{"$f":"'Max X+9'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+9'!C9","v":11},{"$f":"'Max X+9'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+9'!M8","v":138.14443678658313},{"$f":"'Max X+9'!G9*W9","v":0},{"$f":"'Max X+9'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+9'!I9","v":11},{"$f":"'Max X+9'!J9","v":7.2},284.57239892143036,142.63498288838952,141.93741603304085,1.5647280634597058E-2,7.0207535422949279E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L9","v":136.78344636902401},{"$f":"'Max X+9'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+9'!C10","v":11},{"$f":"'Max X+9'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+9'!M9","v":136.41516971233642},{"$f":"'Max X+9'!G10*W10","v":0},{"$f":"'Max X+9'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+9'!I10","v":11},{"$f":"'Max X+9'!J10","v":8.1},278.98272728583106,139.67401137517373,139.30871591065733,9.4349938502639886E-3,6.4538016790906347E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L10","v":134.66112232892348},{"$f":"'Max X+9'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+9'!C11","v":12.100000000000001},{"$f":"'Max X+9'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+9'!M10","v":134.57782038383957},{"$f":"'Max X+9'!G11*W11","v":0},{"$f":"'Max X+9'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+9'!I11","v":12.100000000000001},{"$f":"'Max X+9'!J11","v":10.8},274.52763147963105,138.65628025161735,135.87135122801374,4.8420773061422654E-3,6.4691558258511677E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L11","v":134.29670465395981},{"$f":"'Max X+9'!B12*U12","v":3.021E-5},{"$f":"'Max X+9'!C12","v":4.4000000000000004},{"$f":"'Max X+9'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+9'!M11","v":131.75706769253679},{"$f":"'Max X+9'!G12*W12","v":0},{"$f":"'Max X+9'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+9'!I12","v":3.3000000000000003},{"$f":"'Max X+9'!J12","v":0.9},266.54326277005146,132.39264755051221,134.15061521953922,4.0571034475961262E-3,6.4524729975727587E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L12","v":129.03124704841889},{"$f":"'Max X+9'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+9'!C13","v":5.5},{"$f":"'Max X+9'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+9'!M12","v":130.9784038554962},{"$f":"'Max X+9'!G13*W13","v":0},{"$f":"'Max X+9'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+9'!I13","v":5.5},{"$f":"'Max X+9'!J13","v":2.7},265.59866211570568,131.82677836515342,133.77188375055229,4.4686832654875046E-3,6.5201049439265997E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L13","v":129.06935421156933},{"$f":"'Max X+9'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+9'!C14","v":4.4000000000000004},{"$f":"'Max X+9'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+9'!M13","v":131.16969465441576},{"$f":"'Max X+9'!G14*W14","v":0},{"$f":"'Max X+9'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+9'!I14","v":4.4000000000000004},{"$f":"'Max X+9'!J14","v":2.7},263.62656927533862,130.76359739569813,132.8629718796405,5.7568158712215213E-3,6.7227747752754436E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L14","v":129.12708790369959},{"$f":"'Max X+9'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+9'!C15","v":3.3000000000000003},{"$f":"'Max X+9'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+9'!M14","v":131.31860344073658},{"$f":"'Max X+9'!G15*W15","v":0},{"$f":"'Max X+9'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+9'!I15","v":3.3000000000000003},{"$f":"'Max X+9'!J15","v":2.7},260.73124691823284,128.81962338956561,131.91162352866721,7.464514133993112E-3,6.9799120693837518E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L15","v":139.36308887545889},{"$f":"'Max X+9'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+9'!C16","v":5.5},{"$f":"'Max X+9'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+9'!M15","v":119.74570008051283},{"$f":"'Max X+9'!G16*W16","v":0},{"$f":"'Max X+9'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+9'!I16","v":5.5},{"$f":"'Max X+9'!J16","v":2.7},264.69207364643006,142.15315925537652,122.53891439105352,9.9296200823764443E-3,6.7856894593124597E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L16","v":153.40382562247081},{"$f":"'Max X+9'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+9'!C17","v":6.6000000000000005},{"$f":"'Max X+9'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+9'!M16","v":159.51085474128917},{"$f":"'Max X+9'!G17*W17","v":0},{"$f":"'Max X+9'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+9'!I17","v":6.6000000000000005},{"$f":"'Max X+9'!J17","v":2.7},319.79198327836087,156.39100106264877,163.40098221571211,1.2824559822038561E-2,9.8725255770752383E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L17","v":142.61780581795009},{"$f":"'Max X+9'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+9'!C18","v":6.6000000000000005},{"$f":"'Max X+9'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+9'!M17","v":142.33135969814865},{"$f":"'Max X+9'!G18*W18","v":0},{"$f":"'Max X+9'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+9'!I18","v":6.6000000000000005},{"$f":"'Max X+9'!J18","v":2.7},290.92602971714018,144.70433787659903,146.22169184054115,1.3467941351051135E-2,9.6678576074967475E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L18","v":171.99772053163741},{"$f":"'Max X+9'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+9'!C19","v":2.2000000000000002},{"$f":"'Max X+9'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+9'!M18","v":161.02128065908599},{"$f":"'Max X+9'!G19*W19","v":0},{"$f":"'Max X+9'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+9'!I19","v":2.2000000000000002},{"$f":"'Max X+9'!J19","v":1.8},330.18826195451152,168.77924767115636,161.40901428335516,1.8472860481051796E-2,1.2266375730816244E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L19","v":170.79500071199544},{"$f":"'Max X+9'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+9'!C20","v":4.4000000000000004},{"$f":"'Max X+9'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+9'!M19","v":153.62024764801635},{"$f":"'Max X+9'!G20*W20","v":0},{"$f":"'Max X+9'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+9'!I20","v":4.4000000000000004},{"$f":"'Max X+9'!J20","v":1.8},329.58068172638923,173.37348834296739,156.20719338342184,2.1512369028053906E-2,1.3054264594509308E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L20","v":181.47875668973091},{"$f":"'Max X+9'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+9'!C21","v":4.4000000000000004},{"$f":"'Max X+9'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+9'!M20","v":193.29117521742879},{"$f":"'Max X+9'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+9'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+9'!I21","v":4.4000000000000004},{"$f":"'Max X+9'!J21","v":0},381.72341459900957,184.05063246403589,197.67278213497369,2.8124225695037156E-2,1.8393082455115371E-2,6.8966915648074528E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L21","v":179.06069136913356},{"$f":"'Max X+9'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+9'!C22","v":6.6000000000000005},{"$f":"'Max X+9'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+9'!M21","v":167.40056361010909},{"$f":"'Max X+9'!G22*W22","v":1.7791249},{"$f":"'Max X+9'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+9'!I22","v":6.6000000000000005},{"$f":"'Max X+9'!J22","v":9},347.90826671017476,182.92535898817013,164.98290772200463,3.5332380963441393E-2,1.7655888104465452E-2,0.29782651099277901,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L22","v":203.81009350278029},{"$f":"'Max X+9'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+9'!C23","v":6.6000000000000005},{"$f":"'Max X+9'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+9'!M22","v":202.56345293153751},{"$f":"'Max X+9'!G23*W23","v":3.2182024},{"$f":"'Max X+9'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+9'!I23","v":6.6000000000000005},{"$f":"'Max X+9'!J23","v":7.2},406.89755276311598,204.95750409901962,201.94004866409634,5.2589403760653304E-2,2.3404267441177344E-2,0.65189019037656104,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L23","v":184.18878889974334},{"$f":"'Max X+9'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+9'!C24","v":11},{"$f":"'Max X+9'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+9'!M23","v":172.1719866246024},{"$f":"'Max X+9'!G24*W24","v":5.5787578},{"$f":"'Max X+9'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+9'!I24","v":11},{"$f":"'Max X+9'!J24","v":7.2},364.77701980865436,188.8266411342388,175.95037867441556,6.2147765504544657E-2,2.1607950186859171E-2,0.96050581332349638,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L24","v":199.11880478224441},{"$f":"'Max X+9'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+9'!C25","v":9.9},{"$f":"'Max X+9'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+9'!M24","v":189.24711555307934},{"$f":"'Max X+9'!G25*W25","v":10.969364000000001},{"$f":"'Max X+9'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+9'!I25","v":9.9},{"$f":"'Max X+9'!J25","v":8.1},392.75542667234879,201.7338944905855,191.02153218176332,8.491029165893392E-2,2.5583371316043029E-2,2.0759204964517886,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L25","v":220.01032814525004},{"$f":"'Max X+9'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+9'!C26","v":8.8000000000000007},{"$f":"'Max X+9'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+9'!M25","v":216.4070872153145},{"$f":"'Max X+9'!G26*W26","v":16.918083000000003},{"$f":"'Max X+9'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+9'!I26","v":8.8000000000000007},{"$f":"'Max X+9'!J26","v":8.1},439.4769594649091,222.40104454355037,217.07591492135873,0.10928360169966524,3.1172293955803811E-2,3.6611930632969303,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L26","v":227.60326370605844},{"$f":"'Max X+9'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+9'!C27","v":7.7000000000000011},{"$f":"'Max X+9'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+9'!M26","v":221.28276256549631},{"$f":"'Max X+9'!G27*W27","v":23.547923000000001},{"$f":"'Max X+9'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+9'!I27","v":8.8000000000000007},{"$f":"'Max X+9'!J27","v":7.2},451.73274252521753,228.88385774214234,222.84888478307516,0.1194059639160794,3.3877782421180426E-2,5.2107494541195898,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L27","v":225.90919276054319},{"$f":"'Max X+9'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+9'!C28","v":12.100000000000001},{"$f":"'Max X+9'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+9'!M27","v":232.95029950119596},{"$f":"'Max X+9'!G28*W28","v":34.556976999999996},{"$f":"'Max X+9'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+9'!I28","v":12.100000000000001},{"$f":"'Max X+9'!J28","v":8.1},467.60326056520171,230.69062425295007,236.91263631225164,0.11856850759312894,3.7663188944326319E-2,8.0500581420059394,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L28","v":243.56938942753305},{"$f":"'Max X+9'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+9'!C29","v":11},{"$f":"'Max X+9'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+9'!M28","v":218.04996644223522},{"$f":"'Max X+9'!G29*W29","v":40.106380999999999},{"$f":"'Max X+9'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+9'!I29","v":11},{"$f":"'Max X+9'!J29","v":7.2},464.55634449401919,242.74358681217132,221.8127576818479,0.1258026153617631,3.7208760387343116E-2,8.7451950311694997,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L29","v":234.99498451391923},{"$f":"'Max X+9'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+9'!C30","v":15.400000000000002},{"$f":"'Max X+9'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+9'!M29","v":222.4273515691807},{"$f":"'Max X+9'!G30*W30","v":52.609592000000006},{"$f":"'Max X+9'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+9'!I30","v":15.400000000000002},{"$f":"'Max X+9'!J30","v":6.3},473.66242836174376,242.17529582267895,231.48713253906482,0.11968869124031042,4.0219030115865993E-2,11.701812215695158,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L30","v":242.60006632422895},{"$f":"'Max X+9'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+9'!C31","v":15.400000000000002},{"$f":"'Max X+9'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+9'!M30","v":210.9329163627703},{"$f":"'Max X+9'!G31*W31","v":63.382452000000008},{"$f":"'Max X+9'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+9'!I31","v":16.5},{"$f":"'Max X+9'!J31","v":7.2},469.07060513228549,248.87808854532656,220.19251658695893,0.12197777890240279,4.0399775811367944E-2,13.369445446583304,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L31","v":221.42924382909456},{"$f":"'Max X+9'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+9'!C32","v":14.3},{"$f":"'Max X+9'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+9'!M31","v":203.83440800038011},{"$f":"'Max X+9'!G32*W32","v":69.950769000000008},{"$f":"'Max X+9'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+9'!I32","v":14.3},{"$f":"'Max X+9'!J32","v":8.1},433.01220842408202,223.01938857961107,209.99281984447092,0.10985524948351542,4.1588155909210556E-2,14.258373588286343,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L32","v":191.30252399901514},{"$f":"'Max X+9'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+9'!C33","v":16.5},{"$f":"'Max X+9'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+9'!M32","v":205.41830981802187},{"$f":"'Max X+9'!G33*W33","v":87.890810000000002},{"$f":"'Max X+9'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+9'!I33","v":16.5},{"$f":"'Max X+9'!J33","v":9.9},406.18181011624858,194.20829706561037,211.97351305063819,9.4226933404762167E-2,4.4796767383670714E-2,18.054381638736892,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L33","v":220.92029117436905},{"$f":"'Max X+9'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+9'!C34","v":16.5},{"$f":"'Max X+9'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+9'!M33","v":211.5933338080784},{"$f":"'Max X+9'!G34*W34","v":100.88774500000001},{"$f":"'Max X+9'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+9'!I34","v":16.5},{"$f":"'Max X+9'!J34","v":8.1},443.7544798605395,223.81072074659352,219.94375911394602,0.10957042777553072,4.9574694132395784E-2,21.347174304929293,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L34","v":200.29173967832745},{"$f":"'Max X+9'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+9'!C35","v":23.1},{"$f":"'Max X+9'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+9'!M34","v":218.16765537152889},{"$f":"'Max X+9'!G35*W35","v":117.06576000000001},{"$f":"'Max X+9'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+9'!I35","v":20.900000000000002},{"$f":"'Max X+9'!J35","v":11.700000000000001},433.50200872290827,206.18941395336867,227.31259476953957,0.10232572495877883,5.5060601989336641E-2,25.539962383486117,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L35","v":185.66583295683944},{"$f":"'Max X+9'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+9'!C36","v":22},{"$f":"'Max X+9'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+9'!M35","v":196.59392325154772},{"$f":"'Max X+9'!G36*W36","v":115.5735},{"$f":"'Max X+9'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+9'!I36","v":22},{"$f":"'Max X+9'!J36","v":10.8},400.90615990141021,193.16589522627265,207.74026467513758,9.9937730566783373E-2,5.365857641013725E-2,22.721047788912749,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L36","v":183.78896880823834},{"$f":"'Max X+9'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+9'!C37","v":18.700000000000003},{"$f":"'Max X+9'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+9'!M36","v":206.06356629309295},{"$f":"'Max X+9'!G37*W37","v":121.35984000000001},{"$f":"'Max X+9'!H37*V37","v":2.960827E-4},{"$f":"'Max X+9'!I37","v":18.700000000000003},{"$f":"'Max X+9'!J37","v":11.700000000000001},401.88611707730672,188.88356264129348,213.00255443601327,0.10540616694485774,6.1011857079687953E-2,25.007841435159154,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L37","v":203.48354676072975},{"$f":"'Max X+9'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+9'!C38","v":22},{"$f":"'Max X+9'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+9'!M37","v":205.44005357919411},{"$f":"'Max X+9'!G38*W38","v":116.75586999999999},{"$f":"'Max X+9'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+9'!I38","v":20.900000000000002},{"$f":"'Max X+9'!J38","v":12.6},425.53333233636999,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":211.85950854732877},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":213.67382378904125},0.12403821340097237,{"$f":"F38*H38","v":6.6229790152867285E-2},{"$f":"G38*F38/1000","v":23.98633218848542},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L38","v":174.2413812783945},{"$f":"'Max X+9'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+9'!C39","v":18.700000000000003},{"$f":"'Max X+9'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+9'!M38","v":208.70665773295048},{"$f":"'Max X+9'!G39*W39","v":103.97114000000001},{"$f":"'Max X+9'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+9'!I39","v":17.600000000000001},{"$f":"'Max X+9'!J39","v":12.6},394.7623533848307,181.12896146665145,213.63339191817929,0.11241981174305331,7.326581477118041E-2,21.69946913008468,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L39","v":161.00303788047836},{"$f":"'Max X+9'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+9'!C40","v":16.5},{"$f":"'Max X+9'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+9'!M39","v":173.95584445125601},{"$f":"'Max X+9'!G40*W40","v":99.947609999999997},{"$f":"'Max X+9'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+9'!I40","v":15.400000000000002},{"$f":"'Max X+9'!J40","v":13.5},341.48247482450506,165.69337884420548,175.78909598029961,0.10965903627288758,6.6748470956404224E-2,17.386470898434801,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L40","v":178.3768099156008},{"$f":"'Max X+9'!B41*U41","v":7.206453E-4},{"$f":"'Max X+9'!C41","v":16.5},{"$f":"'Max X+9'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+9'!M40","v":182.68725698938871},{"$f":"'Max X+9'!G41*W41","v":86.607870999999989},{"$f":"'Max X+9'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+9'!I41","v":15.400000000000002},{"$f":"'Max X+9'!J41","v":13.5},368.45886886373967,183.94826350590611,184.51060535783355,0.12854640969467113,7.6651631555177957E-2,15.822154386680824,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L41","v":156.76877204872778},{"$f":"'Max X+9'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+9'!C42","v":18.700000000000003},{"$f":"'Max X+9'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+9'!M41","v":165.28855819717842},{"$f":"'Max X+9'!G42*W42","v":76.329595999999981},{"$f":"'Max X+9'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+9'!I42","v":17.600000000000001},{"$f":"'Max X+9'!J42","v":13.5},334.76142988771124,165.44882504747346,169.31260484023778,0.11994700125430861,7.5953356940627867E-2,12.616408870613114,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L42","v":161.82286524887371},{"$f":"'Max X+9'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+9'!C43","v":13.200000000000001},{"$f":"'Max X+9'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+9'!M42","v":165.14640503619589},{"$f":"'Max X+9'!G43*W43","v":61.544811999999993},{"$f":"'Max X+9'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+9'!I43","v":13.200000000000001},{"$f":"'Max X+9'!J43","v":13.5},330.65393025545598,165.89055704160228,164.76337321385367,0.13230820727142806,8.3031822342203715E-2,10.163904450428529,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L43","v":162.95998786721788},{"$f":"'Max X+9'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+9'!C44","v":14.3},{"$f":"'Max X+9'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+9'!M43","v":155.21903614603772},{"$f":"'Max X+9'!G44*W44","v":48.929062000000002},{"$f":"'Max X+9'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+9'!I44","v":13.200000000000001},{"$f":"'Max X+9'!J44","v":13.5},322.95008637027695,168.1164235889546,154.83366278132237,0.14356427826327736,8.5373364715344874E-2,7.5947218431697214,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L44","v":192.99910196700293},{"$f":"'Max X+9'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+9'!C45","v":11},{"$f":"'Max X+9'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+9'!M44","v":163.42405552204414},{"$f":"'Max X+9'!G45*W45","v":39.707878000000008},{"$f":"'Max X+9'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+9'!I45","v":11},{"$f":"'Max X+9'!J45","v":2.7},368.24005474881108,196.61419976118574,171.6258549876253,0.18490220581720371,9.8200534418863214E-2,6.489222458934556,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L45","v":183.77381579463227},{"$f":"'Max X+9'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+9'!C46","v":13.200000000000001},{"$f":"'Max X+9'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+9'!M45","v":169.46414194605364},{"$f":"'Max X+9'!G46*W46","v":30.428657000000001},{"$f":"'Max X+9'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+9'!I46","v":13.200000000000001},{"$f":"'Max X+9'!J46","v":4.5},367.63327597595242,189.58032571936621,178.05295025658617,0.1934900752660563,0.11119168946745421,5.1565662490757784,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L46","v":176.15098062139822},{"$f":"'Max X+9'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+9'!C47","v":15.400000000000002},{"$f":"'Max X+9'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+9'!M46","v":174.90087524189752},{"$f":"'Max X+9'!G47*W47","v":19.833918999999998},{"$f":"'Max X+9'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+9'!I47","v":15.400000000000002},{"$f":"'Max X+9'!J47","v":7.2},366.22054232940627,183.24501056056965,182.97553176883662,0.20597006082858685,0.12534347306091317,3.4689697925769005,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L47","v":200.96492637110882},{"$f":"'Max X+9'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+9'!C48","v":9.9},{"$f":"'Max X+9'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+9'!M47","v":199.92994718918177},{"$f":"'Max X+9'!G48*W48","v":12.969103},{"$f":"'Max X+9'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+9'!I48","v":8.8000000000000007},{"$f":"'Max X+9'!J48","v":7.2},405.67534535725713,204.30188604679105,201.37345931046605,0.26304032431774677,0.15648787871575698,2.592912077881059,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L48","v":183.07978276390511},{"$f":"'Max X+9'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+9'!C49","v":12.100000000000001},{"$f":"'Max X+9'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+9'!M48","v":160.34658793859589},{"$f":"'Max X+9'!G49*W49","v":7.610276100000001},{"$f":"'Max X+9'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+9'!I49","v":12.100000000000001},{"$f":"'Max X+9'!J49","v":7.2},352.81896489177359,187.70974801168296,165.10921688009063,0.27003475222216633,0.13737105850527936,1.2202818059056446,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L49","v":179.86981643973516},{"$f":"'Max X+9'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+9'!C50","v":12.100000000000001},{"$f":"'Max X+9'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+9'!M49","v":170.12222617534167},{"$f":"'Max X+9'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+9'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+9'!I50","v":12.100000000000001},{"$f":"'Max X+9'!J50","v":6.3},361.13284108536868,185.37042488400192,175.76241620136676,0.29939155573322884,0.15980997397488314,0.80819021810764313,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L50","v":193.56775446838495},{"$f":"'Max X+9'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+9'!C51","v":11},{"$f":"'Max X+9'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+9'!M50","v":192.80217596726374},{"$f":"'Max X+9'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+9'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+9'!I51","v":11},{"$f":"'Max X+9'!J51","v":6.3},394.30930601128807,197.00598891718758,197.30331709410052,0.36176555119737108,0.19885887316320813,0.48778900391151975,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L51","v":200.36641672338547},{"$f":"'Max X+9'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+9'!C52","v":8.8000000000000007},{"$f":"'Max X+9'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+9'!M51","v":201.43722280723753},{"$f":"'Max X+9'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+9'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+9'!I52","v":8.8000000000000007},{"$f":"'Max X+9'!J52","v":5.4},407.9600963926024,203.3510802237291,204.60901616887327,0.41533649965637154,0.22820663836425925,0.29446774087775079,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L52","v":205.63455957089826},{"$f":"'Max X+9'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+9'!C53","v":5.5},{"$f":"'Max X+9'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+9'!M52","v":220.45749344731604},{"$f":"'Max X+9'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+9'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+9'!I53","v":6.6000000000000005},{"$f":"'Max X+9'!J53","v":5.4},427.54914260603084,206.16617165887803,221.38297094715281,0.46838791202023766,0.2745225001632105,0.17736474877244174,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L53","v":191.31749531003314},{"$f":"'Max X+9'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+9'!C54","v":5.5},{"$f":"'Max X+9'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+9'!M53","v":222.7601841530315},{"$f":"'Max X+9'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+9'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+9'!I54","v":5.5},{"$f":"'Max X+9'!J54","v":3.6},416.19402988428988,191.83865530769663,224.35537457659328,0.47884000233650414,0.30480957643822804,0.17021805360871561,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L54","v":208.39670839924443},{"$f":"'Max X+9'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+9'!C55","v":6.6000000000000005},{"$f":"'Max X+9'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+9'!M54","v":236.63808164108903},{"$f":"'Max X+9'!G55*W55","v":1.0189424},{"$f":"'Max X+9'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+9'!I55","v":6.6000000000000005},{"$f":"'Max X+9'!J55","v":3.6},446.50110521762429,207.21866661222441,239.2824386053999,0.57804178702002129,0.35564303568912642,0.2411205748387672,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L55","v":228.19750790014027},{"$f":"'Max X+9'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+9'!C56","v":3.3000000000000003},{"$f":"'Max X+9'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+9'!M55","v":246.02720101783461},{"$f":"'Max X+9'!G56*W56","v":0},{"$f":"'Max X+9'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+9'!I56","v":3.3000000000000003},{"$f":"'Max X+9'!J56","v":3.6},471.61064571928796,226.28950875870891,245.32113696057903,0.7079991414313771,0.40606405725560013,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L56","v":195.13286612255195},{"$f":"'Max X+9'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+9'!C57","v":3.3000000000000003},{"$f":"'Max X+9'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+9'!M56","v":223.99654491131798},{"$f":"'Max X+9'!G57*W57","v":0},{"$f":"'Max X+9'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+9'!I57","v":3.3000000000000003},{"$f":"'Max X+9'!J57","v":3.6},419.24222837737955,195.95185866891427,223.29036970846528,0.68100745363766868,0.40617520285271014,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L57","v":216.38434000882864},{"$f":"'Max X+9'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+9'!C58","v":3.3000000000000003},{"$f":"'Max X+9'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+9'!M57","v":258.78752329537451},{"$f":"'Max X+9'!G58*W58","v":0},{"$f":"'Max X+9'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+9'!I58","v":3.3000000000000003},{"$f":"'Max X+9'!J58","v":3.6},474.10450979048755,216.13297910128668,257.9715306892009,0.85136090754198501,0.51599260617361442,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L58","v":239.2034391258224},{"$f":"'Max X+9'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+9'!C59","v":3.3000000000000003},{"$f":"'Max X+9'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+9'!M58","v":256.57529093683047},{"$f":"'Max X+9'!G59*W59","v":0},{"$f":"'Max X+9'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+9'!I59","v":3.3000000000000003},{"$f":"'Max X+9'!J59","v":3.6},495.35648002320045,239.64427768684456,255.71220233635589,1.0591614389778421,0.5630886004745691,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L59","v":222.56394348059942},{"$f":"'Max X+9'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+9'!C60","v":5.5},{"$f":"'Max X+9'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+9'!M59","v":264.87695510938727},{"$f":"'Max X+9'!G60*W60","v":0},{"$f":"'Max X+9'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+9'!I60","v":5.5},{"$f":"'Max X+9'!J60","v":2.7},490.39694849031378,223.36075104477661,267.03619744553714,1.1031924358228145,0.64075766385014066,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L60","v":250.06024474460617},{"$f":"'Max X+9'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+9'!C61","v":5.5},{"$f":"'Max X+9'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+9'!M60","v":296.97698463477775},{"$f":"'Max X+9'!G61*W61","v":0},{"$f":"'Max X+9'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+9'!I61","v":5.5},{"$f":"'Max X+9'!J61","v":2.7},550.46645262443872,251.48253751361045,298.98391511082832,1.3777072309957132,0.79306952394946251,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L61","v":264.66913650686803},{"$f":"'Max X+9'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+9'!C62","v":4.4000000000000004},{"$f":"'Max X+9'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+9'!M61","v":280.90738192810056},{"$f":"'Max X+9'!G62*W62","v":0},{"$f":"'Max X+9'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+9'!I62","v":4.4000000000000004},{"$f":"'Max X+9'!J62","v":2.7},547.43167946236213,265.65353654707434,281.77814291528773,1.6155999597936366,0.82923901281282564,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L62","v":260.98317206162608},{"$f":"'Max X+9'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+9'!C63","v":4.4000000000000004},{"$f":"'Max X+9'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+9'!M62","v":282.66845710016986},{"$f":"'Max X+9'!G63*W63","v":0},{"$f":"'Max X+9'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+9'!I63","v":3.3000000000000003},{"$f":"'Max X+9'!J63","v":2.7},543.26040793522941,260.91582762853272,282.34458030669668,1.7673444330933497,0.92387679347318319,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L63","v":251.91012167121406},{"$f":"'Max X+9'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+9'!C64","v":2.2000000000000002},{"$f":"'Max X+9'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+9'!M63","v":281.50678179831334},{"$f":"'Max X+9'!G64*W64","v":0},{"$f":"'Max X+9'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+9'!I64","v":2.2000000000000002},{"$f":"'Max X+9'!J64","v":2.7},529.49636595163224,249.50955630997237,279.98680964165982,1.9005653612416977,1.0199721566535134,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L64","v":267.251500624107},{"$f":"'Max X+9'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+9'!C65","v":3.3000000000000003},{"$f":"'Max X+9'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+9'!M64","v":270.69139789887271},{"$f":"'Max X+9'!G65*W65","v":0},{"$f":"'Max X+9'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+9'!I65","v":3.3000000000000003},{"$f":"'Max X+9'!J65","v":1.8},537.59848653532356,266.49599710914629,271.10248942617727,2.255503514960731,1.0889084726954297,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L65","v":214.74077375554373},{"$f":"'Max X+9'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+9'!C66","v":2.2000000000000002},{"$f":"'Max X+9'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+9'!M65","v":225.73052479201593},{"$f":"'Max X+9'!G66*W66","v":0},{"$f":"'Max X+9'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+9'!I66","v":2.2000000000000002},{"$f":"'Max X+9'!J66","v":1.8},438.22721991318167,213.10609588899186,225.12112402418978,2.0346778665518324,1.0094007678261312,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L66","v":200.74562199633928},{"$f":"'Max X+9'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+9'!C67","v":3.3000000000000003},{"$f":"'Max X+9'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+9'!M66","v":227.71328750999805},{"$f":"'Max X+9'!G67*W67","v":0},{"$f":"'Max X+9'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+9'!I67","v":3.3000000000000003},{"$f":"'Max X+9'!J67","v":1.8},428.18617002674381,200.10633401858186,228.07983600816195,2.1392879777574199,1.1334515018361153,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L67","v":176.93326262216007},{"$f":"'Max X+9'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+9'!C68","v":2.2000000000000002},{"$f":"'Max X+9'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+9'!M67","v":188.11605639865851},{"$f":"'Max X+9'!G68*W68","v":0},{"$f":"'Max X+9'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+9'!I68","v":2.2000000000000002},{"$f":"'Max X+9'!J68","v":1.8},362.68943997521978,175.2170195576808,187.47242041753898,2.1162430644792463,1.0436359811194937,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L68","v":178.0790516871476},{"$f":"'Max X+9'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+9'!C69","v":2.2000000000000002},{"$f":"'Max X+9'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+9'!M68","v":203.54644122350564},{"$f":"'Max X+9'!G69*W69","v":0},{"$f":"'Max X+9'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+9'!I69","v":2.2000000000000002},{"$f":"'Max X+9'!J69","v":2.7},378.78889942062642,177.00244605993177,201.78645336069468,2.3766056272158171,1.2599878628109673,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L69","v":161.65491596736385},{"$f":"'Max X+9'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+9'!C70","v":0},{"$f":"'Max X+9'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+9'!M69","v":168.87638629298482},{"$f":"'Max X+9'!G70*W70","v":0},{"$f":"'Max X+9'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+9'!I70","v":0},{"$f":"'Max X+9'!J70","v":0},326.97123795277378,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":159.2627253440848},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":167.70851260868901},2.392190623279042,{"$f":"F70*H70","v":1.1678736842958033},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L70","v":157.35595892867448},{"$f":"'Max X+9'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+9'!C71","v":0},{"$f":"'Max X+9'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+9'!M70","v":156.80658816520418},{"$f":"'Max X+9'!G71*W71","v":0},{"$f":"'Max X+9'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+9'!I71","v":0},{"$f":"'Max X+9'!J71","v":0},{"$f":"L71+M71","v":308.57717027150522},152.98327590001895,155.59389437148627,2.57268302865551,1.2126937937178988,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L71","v":147.66533621973281},{"$f":"'Max X+9'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+9'!C72","v":3.3000000000000003},{"$f":"'Max X+9'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+9'!M71","v":140.95838249511607},{"$f":"'Max X+9'!G72*W72","v":0},{"$f":"'Max X+9'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+9'!I72","v":3.3000000000000003},{"$f":"'Max X+9'!J72","v":1.8},287.7393904806089,146.50131589331914,141.23807458728976,2.6640203264136706,1.2203079078263064,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L72","v":137.93407434226575},{"$f":"'Max X+9'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+9'!C73","v":2.2000000000000002},{"$f":"'Max X+9'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+9'!M72","v":133.40771920761503},{"$f":"'Max X+9'!G73*W73","v":0},{"$f":"'Max X+9'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+9'!I73","v":2.2000000000000002},{"$f":"'Max X+9'!J73","v":1.8},269.00435409236002,136.49030577028552,132.51404832207453,2.7437685719802074,1.2936708855404777,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L73","v":147.28320960777302},{"$f":"'Max X+9'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+9'!C74","v":1.1000000000000001},{"$f":"'Max X+9'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+9'!M73","v":134.24758328190106},{"$f":"'Max X+9'!G74*W74","v":0},{"$f":"'Max X+9'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+9'!I74","v":1.1000000000000001},{"$f":"'Max X+9'!J74","v":1.8},276.34656690108011,144.25745708318965,132.08910981789043,3.2257525245833527,1.4584734640106116,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L74","v":132.78353366987855},{"$f":"'Max X+9'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+9'!C75","v":1.1000000000000001},{"$f":"'Max X+9'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+9'!M74","v":133.02212709777601},{"$f":"'Max X+9'!G75*W75","v":0},{"$f":"'Max X+9'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+9'!I75","v":1.1000000000000001},{"$f":"'Max X+9'!J75","v":1.8},260.49076128790603,129.78740715897487,130.70335412893115,3.1961265109036612,1.6187729688448511,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L75","v":122.76261765329565},{"$f":"'Max X+9'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+9'!C76","v":1.1000000000000001},{"$f":"'Max X+9'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+9'!M75","v":117.79909854493403},{"$f":"'Max X+9'!G76*W76","v":0},{"$f":"'Max X+9'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+9'!I76","v":1.1000000000000001},{"$f":"'Max X+9'!J76","v":1.8},235.21182847197105,119.71813317817319,115.49369529379784,3.2444844751224426,1.6054032511361771,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L76","v":105.43735907263392},{"$f":"'Max X+9'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+9'!C77","v":2.2000000000000002},{"$f":"'Max X+9'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+9'!M76","v":107.38765575845954},{"$f":"'Max X+9'!G77*W77","v":0},{"$f":"'Max X+9'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+9'!I77","v":2.2000000000000002},{"$f":"'Max X+9'!J77","v":1.8},209.82511306746352,103.67615642407509,106.14895664338842,3.0612026485588304,1.6386991150711345,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L77","v":96.939920353963998},{"$f":"'Max X+9'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+9'!C78","v":1.1000000000000001},{"$f":"'Max X+9'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+9'!M77","v":93.515712381630337},{"$f":"'Max X+9'!G78*W78","v":0},{"$f":"'Max X+9'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+9'!I78","v":1.1000000000000001},{"$f":"'Max X+9'!J78","v":1.8},185.26192004604465,94.04405415838896,91.217865887655691,3.0958661955750273,1.5978464939746391,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L78","v":94.808964556656733},{"$f":"'Max X+9'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+9'!C79","v":1.1000000000000001},{"$f":"'Max X+9'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+9'!M78","v":118.27748399674617},{"$f":"'Max X+9'!G79*W79","v":0},{"$f":"'Max X+9'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+9'!I79","v":1.1000000000000001},{"$f":"'Max X+9'!J79","v":1.8},206.0949499669359,90.779181946349254,115.31576802058665,3.3297826103074741,2.2617159761595205,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L79","v":92.514971742870699},{"$f":"'Max X+9'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+9'!C80","v":1.1000000000000001},{"$f":"'Max X+9'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+9'!M79","v":100.55368072505118},{"$f":"'Max X+9'!G80*W80","v":0},{"$f":"'Max X+9'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+9'!I80","v":1.1000000000000001},{"$f":"'Max X+9'!J80","v":1.8},186.85307139204582,89.149801215215319,97.703270176830486,3.565170527655368,2.1504105482206852,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L80","v":85.852342876522712},{"$f":"'Max X+9'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+9'!C81","v":2.2000000000000002},{"$f":"'Max X+9'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+9'!M80","v":113.22599253617868},{"$f":"'Max X+9'!G81*W81","v":0},{"$f":"'Max X+9'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+9'!I81","v":2.2000000000000002},{"$f":"'Max X+9'!J81","v":1.8},194.44720240225189,83.533233627985979,110.91396877426592,3.6191092485367298,2.7120237619127585,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L81","v":88.450337338951471},{"$f":"'Max X+9'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+9'!C82","v":1.1000000000000001},{"$f":"'Max X+9'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+9'!M81","v":110.07382023590948},{"$f":"'Max X+9'!G82*W82","v":0},{"$f":"'Max X+9'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+9'!I82","v":1.1000000000000001},{"$f":"'Max X+9'!J82","v":1.8},190.98807175866301,84.574137264376986,106.41393449428604,4.0762000745744675,2.9598857416234372,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L82","v":90.7575952601604},{"$f":"'Max X+9'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+9'!C83","v":1.1000000000000001},{"$f":"'Max X+9'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+9'!M82","v":110.30973462274373},{"$f":"'Max X+9'!G83*W83","v":0},{"$f":"'Max X+9'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+9'!I83","v":1.1000000000000001},{"$f":"'Max X+9'!J83","v":1.8},192.64521892698409,86.375223015508197,106.26999591147589,4.5823722446521868,3.3397387112678367,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L83","v":83.624198639306172},{"$f":"'Max X+9'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+9'!C84","v":0},{"$f":"'Max X+9'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+9'!M83","v":108.66929387773773},{"$f":"'Max X+9'!G84*W84","v":0},{"$f":"'Max X+9'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+9'!I84","v":0},{"$f":"'Max X+9'!J84","v":0.9},183.03490782705177,78.981543229380193,104.05336459767156,4.6426554099259834,3.7159292800661619,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L84","v":83.271234556145743},{"$f":"'Max X+9'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+9'!C85","v":3.3000000000000003},{"$f":"'Max X+9'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+9'!M84","v":105.01036296057613},{"$f":"'Max X+9'!G85*W85","v":0},{"$f":"'Max X+9'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+9'!I85","v":3.3000000000000003},{"$f":"'Max X+9'!J85","v":0.9},184.81510019753244,81.472480822732081,103.34261937480038,5.0987537334136599,4.0677435857757498,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L85","v":77.335058672967421},{"$f":"'Max X+9'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+9'!C86","v":0},{"$f":"'Max X+9'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+9'!M85","v":93.433486306604692},{"$f":"'Max X+9'!G86*W86","v":0},{"$f":"'Max X+9'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+9'!I86","v":0},{"$f":"'Max X+9'!J86","v":0},161.42347612414113,72.100838250550396,89.322637873590736,5.2342204224170183,4.1108484330139516,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L86","v":71.917719549430331},{"$f":"'Max X+9'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+9'!C87","v":0},{"$f":"'Max X+9'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+9'!M86","v":107.0565428009921},{"$f":"'Max X+9'!G87*W87","v":0},{"$f":"'Max X+9'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+9'!I87","v":0},{"$f":"'Max X+9'!J87","v":0},168.22101474571809,66.525469051311163,101.69554569440692,5.3922504981191741,5.3609971065851916,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L87","v":69.389108285283712},{"$f":"'Max X+9'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+9'!C88","v":0},{"$f":"'Max X+9'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+9'!M87","v":89.802178913547024},{"$f":"'Max X+9'!G88*W88","v":0},{"$f":"'Max X+9'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+9'!I88","v":0},{"$f":"'Max X+9'!J88","v":0},148.28842711576496,63.610899029790787,84.677528085974174,5.7782092554929285,5.1246508275728475,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L88","v":62.094915563812464},{"$f":"'Max X+9'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+9'!C89","v":1.1000000000000001},{"$f":"'Max X+9'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+9'!M88","v":76.818653937761226},{"$f":"'Max X+9'!G89*W89","v":0},{"$f":"'Max X+9'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+9'!I89","v":1.1000000000000001},{"$f":"'Max X+9'!J89","v":0},130.3745747929986,57.44649429474515,72.928080498253451,5.7484212690673182,4.9905734395077737,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L89","v":57.102981685942432},{"$f":"'Max X+9'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+9'!C90","v":0},{"$f":"'Max X+9'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+9'!M89","v":74.13639828910371},{"$f":"'Max X+9'!G90*W90","v":0},{"$f":"'Max X+9'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+9'!I90","v":0},{"$f":"'Max X+9'!J90","v":0},119.88973235747181,51.227458609474091,68.662273747997716,5.8755230764683404,5.4741245411059891,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L90","v":50.046751524030945},{"$f":"'Max X+9'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+9'!C91","v":0},{"$f":"'Max X+9'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+9'!M90","v":76.925229330201887},{"$f":"'Max X+9'!G91*W91","v":0},{"$f":"'Max X+9'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+9'!I91","v":0},{"$f":"'Max X+9'!J91","v":0},114.80774222031059,44.331589665487009,70.476152554823585,5.7151618585439383,6.4490767753783063,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L91","v":41.410785539574967},{"$f":"'Max X+9'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+9'!C92","v":0},{"$f":"'Max X+9'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+9'!M91","v":57.649911740005535},{"$f":"'Max X+9'!G92*W92","v":0},{"$f":"'Max X+9'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+9'!I92","v":0},{"$f":"'Max X+9'!J92","v":0},88.345171190948122,36.17458499293722,52.170586198010909,5.2362005466377486,5.4793255419946245,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L92","v":37.71375884125672},{"$f":"'Max X+9'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+9'!C93","v":0},{"$f":"'Max X+9'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+9'!M92","v":57.293052715388185},{"$f":"'Max X+9'!G93*W93","v":0},{"$f":"'Max X+9'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+9'!I93","v":0},{"$f":"'Max X+9'!J93","v":0},83.579878091092894,32.44843867085801,51.131439420234877,5.2653201703987067,6.1616132951533107,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L93","v":33.603824791762392},{"$f":"'Max X+9'!B94*U94","v":0.1536841125},{"$f":"'Max X+9'!C94","v":0},{"$f":"'Max X+9'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+9'!M93","v":49.479891478051314},{"$f":"'Max X+9'!G94*W94","v":0},{"$f":"'Max X+9'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+9'!I94","v":0},{"$f":"'Max X+9'!J94","v":0},71.912404657923588,28.439450802034891,43.472953855888704,5.1643739897275003,6.0069376221626074,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L94","v":22.178318993630565},{"$f":"'Max X+9'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+9'!C95","v":0},{"$f":"'Max X+9'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+9'!M94","v":40.282079194192377},{"$f":"'Max X+9'!G95*W95","v":0},{"$f":"'Max X+9'!H95*V95","v":0.1366584025},{"$f":"'Max X+9'!I95","v":0},{"$f":"'Max X+9'!J95","v":0},53.214445139864665,18.437250537729106,34.777194602135559,3.7410684559014595,5.5048845920568175,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L95","v":18.248487215723273},{"$f":"'Max X+9'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+9'!C96","v":0},{"$f":"'Max X+9'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+9'!M95","v":30.538247057406533},{"$f":"'Max X+9'!G96*W96","v":0},{"$f":"'Max X+9'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+9'!I96","v":0},{"$f":"'Max X+9'!J96","v":0},40.734128256970017,14.878390402046067,25.855737854923952,3.3700968136772063,4.6825092024825814,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L96","v":12.767559407017348},{"$f":"'Max X+9'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+9'!C97","v":0},{"$f":"'Max X+9'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+9'!M96","v":23.337390803192001},{"$f":"'Max X+9'!G97*W97","v":0},{"$f":"'Max X+9'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+9'!I97","v":0},{"$f":"'Max X+9'!J97","v":0},29.532809387397918,10.19568231705494,19.33712707034298,2.5718770899624075,4.00026373284902,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L97","v":8.7217991126491015},{"$f":"'Max X+9'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+9'!C98","v":0},{"$f":"'Max X+9'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+9'!M97","v":16.155602944522805},{"$f":"'Max X+9'!G98*W98","v":0},{"$f":"'Max X+9'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+9'!I98","v":0},{"$f":"'Max X+9'!J98","v":0},19.881967805740306,6.8094669677751902,13.072500837965116,1.9123321448739112,3.0831021065576882,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L98","v":4.6930540294632639},{"$f":"'Max X+9'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+9'!C99","v":0},{"$f":"'Max X+9'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+9'!M98","v":10.809028864739375},{"$f":"'Max X+9'!G99*W99","v":0},{"$f":"'Max X+9'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+9'!I99","v":0},{"$f":"'Max X+9'!J99","v":0},12.099458023186362,3.5767731030851531,8.5226849201012094,1.1162809263781108,2.286343944638165,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L99","v":4.069920344261174},{"$f":"'Max X+9'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+9'!C100","v":0},{"$f":"'Max X+9'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+9'!M99","v":9.539110802392333},{"$f":"'Max X+9'!G100*W100","v":0},{"$f":"'Max X+9'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+9'!I100","v":0},{"$f":"'Max X+9'!J100","v":0},10.336871472921453,3.023456361163428,7.3134151117580259,1.046463983097746,2.2256956906343075,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L100","v":3.2354218380124413},{"$f":"'Max X+9'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+9'!C101","v":0},{"$f":"'Max X+9'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+9'!M100","v":7.5112856344011654},{"$f":"'Max X+9'!G101*W101","v":0},{"$f":"'Max X+9'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+9'!I101","v":0},{"$f":"'Max X+9'!J101","v":0},7.9274193350618276,2.3394856872663667,5.5879336477954613,0.89593615074607469,1.9233519866057045,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L101","v":2.7511340241077975},{"$f":"'Max X+9'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+9'!C102","v":0},{"$f":"'Max X+9'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+9'!M101","v":5.0045291649378605},{"$f":"'Max X+9'!G102*W102","v":0},{"$f":"'Max X+9'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+9'!I102","v":0},{"$f":"'Max X+9'!J102","v":0},5.5394820889112033,1.9338073682057251,3.605674720705478,0.81732665590207243,1.3988544442323825,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L102","v":0.88548888359329814},{"$f":"'Max X+9'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+9'!C103","v":0},{"$f":"'Max X+9'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+9'!M102","v":3.1127877279667509},{"$f":"'Max X+9'!G103*W103","v":0},{"$f":"'Max X+9'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+9'!I103","v":0},{"$f":"'Max X+9'!J103","v":0},2.7726081753319445,0.60436793058290683,2.1682402447490374,0.28112095301039125,0.94454748321771342,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L103","v":1.1238993218302882},{"$f":"'Max X+9'!B104*U104","v":0.3379091575},{"$f":"'Max X+9'!C104","v":0},{"$f":"'Max X+9'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+9'!M103","v":2.8182488249632782},{"$f":"'Max X+9'!G104*W104","v":0},{"$f":"'Max X+9'!H104*V104","v":0.32755962},{"$f":"'Max X+9'!I104","v":0},{"$f":"'Max X+9'!J104","v":0},2.6392277596686542,0.74412344887579418,1.8951043107928602,0.37977587295449405,0.92314451417041787,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L104","v":0.87925024197988288},{"$f":"'Max X+9'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+9'!C105","v":0},{"$f":"'Max X+9'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+9'!M104","v":2.5288532444140066},{"$f":"'Max X+9'!G105*W105","v":0},{"$f":"'Max X+9'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+9'!I105","v":0},{"$f":"'Max X+9'!J105","v":0},2.2040146709212411,0.56428829767369626,1.6397263732475449,0.31496194430618668,0.88912687116646183,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+9'!L105","v":0.25454512275101637},{"$f":"'Max X+9'!B106*U106","v":0.95},{"$f":"'Max X+9'!C106","v":0},{"$f":"'Max X+9'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+9'!M105","v":0.22344456197472456},{"$f":"'Max X+9'!G106*W106","v":0},{"$f":"'Max X+9'!H106*V106","v":0.95},{"$f":"'Max X+9'!I106","v":0},{"$f":"'Max X+9'!J106","v":0},2.3899484236287072E-2,1.2727256137550824E-2,1.1172228098736248E-2,0.24181786661346555,0.21227233387598832,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14599.628608822572},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":15248.273057479566},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":29977.081990587943},14648.18340161838,15328.898588969572,149.74520720418818,126.47446851000169,312.09890891156147,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":29977.081990587954},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+11","index":93,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+11",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+11"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":30409.335651179448},{"$f":"L107","v":14853.160105513592},15556.175545665863,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+10'!P107*106/206","v":160.59458419721125},{"$f":"'Max X+10'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+10'!C6","v":16.5},{"$f":"'Max X+10'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+10'!P107*100/206","v":151.50432471435022},{"$f":"'Max X+10'!G6*W6","v":0},{"$f":"'Max X+10'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+10'!I6","v":13.200000000000001},{"$f":"'Max X+10'!J6","v":8.1},{"$f":"L6+M6","v":320.73297218296227},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":164.28455845947789},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":156.44841372348441},{"$f":"B6*A6","v":0.21002573773337402},{"$f":"F6*H6","v":0.1559109908658162},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L6","v":157.22320634187642},{"$f":"'Max X+10'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+10'!C7","v":11},{"$f":"'Max X+10'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+10'!M6","v":149.7849016497085},{"$f":"'Max X+10'!G7*W7","v":0},{"$f":"'Max X+10'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+10'!I7","v":11},{"$f":"'Max X+10'!J7","v":9.9},{"$f":"L7+M7","v":311.86566337329077},161.00213979613793,150.86352357715282,2.1066545738496426E-2,2.1378072555689895E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L7","v":153.97543491497524},{"$f":"'Max X+10'!B8*U8","v":8.45861E-5},{"$f":"'Max X+10'!C8","v":13.200000000000001},{"$f":"'Max X+10'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+10'!M7","v":144.23276461766585},{"$f":"'Max X+10'!G8*W8","v":0},{"$f":"'Max X+10'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+10'!I8","v":14.3},{"$f":"'Max X+10'!J8","v":8.1},304.08565923387829,153.66241073343997,150.42324850043832,1.3024181535261588E-2,9.5161172275620466E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L8","v":146.9035211127287},{"$f":"'Max X+10'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+10'!C9","v":11},{"$f":"'Max X+10'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+10'!M8","v":144.04509505429075},{"$f":"'Max X+10'!G9*W9","v":0},{"$f":"'Max X+10'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+10'!I9","v":11},{"$f":"'Max X+10'!J9","v":7.2},296.72495262098744,148.88717820250997,147.83777441847744,1.6342910218738259E-2,7.3206358133333206E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L9","v":142.63498288838952},{"$f":"'Max X+10'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+10'!C10","v":11},{"$f":"'Max X+10'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+10'!M9","v":141.93741603304085},{"$f":"'Max X+10'!G10*W10","v":0},{"$f":"'Max X+10'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+10'!I10","v":11},{"$f":"'Max X+10'!J10","v":8.1},290.35584524348218,145.52514426959385,144.83070097388833,9.838618795682175E-3,6.7150591525231614E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L10","v":139.67401137517373},{"$f":"'Max X+10'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+10'!C11","v":12.100000000000001},{"$f":"'Max X+10'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+10'!M10","v":139.30871591065733},{"$f":"'Max X+10'!G11*W11","v":0},{"$f":"'Max X+10'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+10'!I11","v":12.100000000000001},{"$f":"'Max X+10'!J11","v":10.8},284.27100838759316,143.6689890469097,140.60201934068348,5.0223282640228092E-3,6.6965699738252976E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L11","v":138.65628025161735},{"$f":"'Max X+10'!B12*U12","v":3.021E-5},{"$f":"'Max X+10'!C12","v":4.4000000000000004},{"$f":"'Max X+10'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+10'!M11","v":135.87135122801374},{"$f":"'Max X+10'!G12*W12","v":0},{"$f":"'Max X+10'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+10'!I12","v":3.3000000000000003},{"$f":"'Max X+10'!J12","v":0.9},275.01678871365664,136.75209144539093,138.26469726826573,4.1888062264013601E-3,6.6539597480139035E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L12","v":132.39264755051221},{"$f":"'Max X+10'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+10'!C13","v":5.5},{"$f":"'Max X+10'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+10'!M12","v":134.15061521953922},{"$f":"'Max X+10'!G13*W13","v":0},{"$f":"'Max X+10'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+10'!I13","v":5.5},{"$f":"'Max X+10'!J13","v":2.7},272.13199965523336,135.18806245331976,136.9439372019136,4.5850971924696182E-3,6.6780176256286614E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L13","v":131.82677836515342},{"$f":"'Max X+10'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+10'!C14","v":4.4000000000000004},{"$f":"'Max X+10'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+10'!M13","v":133.77188375055229},{"$f":"'Max X+10'!G14*W14","v":0},{"$f":"'Max X+10'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+10'!I14","v":4.4000000000000004},{"$f":"'Max X+10'!J14","v":2.7},268.98592616835174,133.52089856127139,135.46502760708037,5.8798038820317552E-3,6.8561434719251807E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L14","v":130.76359739569813},{"$f":"'Max X+10'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+10'!C15","v":3.3000000000000003},{"$f":"'Max X+10'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+10'!M14","v":132.8629718796405},{"$f":"'Max X+10'!G15*W15","v":0},{"$f":"'Max X+10'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+10'!I15","v":3.3000000000000003},{"$f":"'Max X+10'!J15","v":2.7},263.91194815956942,130.45603827904171,133.45590988052768,7.5591166564518177E-3,7.0619991128325916E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L15","v":128.81962338956561},{"$f":"'Max X+10'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+10'!C16","v":5.5},{"$f":"'Max X+10'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+10'!M15","v":131.91162352866721},{"$f":"'Max X+10'!G16*W16","v":0},{"$f":"'Max X+10'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+10'!I16","v":5.5},{"$f":"'Max X+10'!J16","v":2.7},266.31459341814002,131.61044499139911,134.70414842674091,9.1783981665065489E-3,7.4751019263107482E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L16","v":142.15315925537652},{"$f":"'Max X+10'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+10'!C17","v":6.6000000000000005},{"$f":"'Max X+10'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+10'!M16","v":122.53891439105352},{"$f":"'Max X+10'!G17*W17","v":0},{"$f":"'Max X+10'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+10'!I17","v":6.6000000000000005},{"$f":"'Max X+10'!J17","v":2.7},271.57260540255737,145.14127525126278,126.43133015129457,1.1884004113749479E-2,7.5842397589482788E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L17","v":156.39100106264877},{"$f":"'Max X+10'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+10'!C18","v":6.6000000000000005},{"$f":"'Max X+10'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+10'!M17","v":163.40098221571211},{"$f":"'Max X+10'!G18*W18","v":0},{"$f":"'Max X+10'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+10'!I18","v":6.6000000000000005},{"$f":"'Max X+10'!J18","v":2.7},325.76611567012776,158.47623246613261,167.28988320399512,1.4768596516149961E-2,1.1099011717002246E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L18","v":144.70433787659903},{"$f":"'Max X+10'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+10'!C19","v":2.2000000000000002},{"$f":"'Max X+10'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+10'!M18","v":146.22169184054115},{"$f":"'Max X+10'!G19*W19","v":0},{"$f":"'Max X+10'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+10'!I19","v":2.2000000000000002},{"$f":"'Max X+10'!J19","v":1.8},288.09934925062794,141.48879637386085,146.61055287676709,1.5541502738146463E-2,1.1138963774043845E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L19","v":168.77924767115636},{"$f":"'Max X+10'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+10'!C20","v":4.4000000000000004},{"$f":"'Max X+10'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+10'!M19","v":161.40901428335516},{"$f":"'Max X+10'!G20*W20","v":0},{"$f":"'Max X+10'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+10'!I20","v":4.4000000000000004},{"$f":"'Max X+10'!J20","v":1.8},335.35328734378584,171.35798919494192,163.99529814884389,2.1258476214428321E-2,1.3716134511263812E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L20","v":173.37348834296739},{"$f":"'Max X+10'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+10'!C21","v":4.4000000000000004},{"$f":"'Max X+10'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+10'!M20","v":156.20719338342184},{"$f":"'Max X+10'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+10'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+10'!I21","v":4.4000000000000004},{"$f":"'Max X+10'!J21","v":0},336.53894932701814,175.94662021137648,160.59232911564163,2.6868131590904929E-2,1.4864267780210402E-2,5.5735231148439542E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L21","v":184.05063246403589},{"$f":"'Max X+10'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+10'!C22","v":6.6000000000000005},{"$f":"'Max X+10'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+10'!M21","v":197.67278213497369},{"$f":"'Max X+10'!G22*W22","v":1.7791249},{"$f":"'Max X+10'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+10'!I22","v":6.6000000000000005},{"$f":"'Max X+10'!J22","v":9},383.16624887313901,187.91431546440265,195.25193340873639,3.6316999633246284E-2,2.0848726237279593E-2,0.35168456874860687,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L22","v":182.92535898817013},{"$f":"'Max X+10'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+10'!C23","v":6.6000000000000005},{"$f":"'Max X+10'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+10'!M22","v":164.98290772200463},{"$f":"'Max X+10'!G23*W23","v":3.2182024},{"$f":"'Max X+10'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+10'!I23","v":6.6000000000000005},{"$f":"'Max X+10'!J23","v":7.2},348.44200402842358,184.0781585016949,164.36384552672868,4.7200486475220127E-2,1.9062195275936198E-2,0.53094838958993384,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L23","v":204.95750409901962},{"$f":"'Max X+10'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+10'!C24","v":11},{"$f":"'Max X+10'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+10'!M23","v":201.94004866409634},{"$f":"'Max X+10'!G24*W24","v":5.5787578},{"$f":"'Max X+10'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+10'!I24","v":11},{"$f":"'Max X+10'!J24","v":7.2},415.30305344957242,209.58834869070603,205.71470475886639,6.9155408313564135E-2,2.5343905229947492E-2,1.126574621617207,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L24","v":188.8266411342388},{"$f":"'Max X+10'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+10'!C25","v":9.9},{"$f":"'Max X+10'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+10'!M24","v":175.95037867441556},{"$f":"'Max X+10'!G25*W25","v":10.969364000000001},{"$f":"'Max X+10'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+10'!I25","v":9.9},{"$f":"'Max X+10'!J25","v":8.1},369.17271255548644,191.44611973301195,177.72659282247446,8.0521401226865782E-2,2.3785851941100864E-2,1.9300637496175017,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L25","v":201.7338944905855},{"$f":"'Max X+10'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+10'!C26","v":8.8000000000000007},{"$f":"'Max X+10'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+10'!M25","v":191.02153218176332},{"$f":"'Max X+10'!G26*W26","v":16.918083000000003},{"$f":"'Max X+10'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+10'!I26","v":8.8000000000000007},{"$f":"'Max X+10'!J26","v":8.1},395.82770570741729,204.13368916495062,191.69401654246667,0.10020532563487933,2.7515639296662439E-2,3.2317181362382437,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L26","v":222.40104454355037},{"$f":"'Max X+10'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+10'!C27","v":7.7000000000000011},{"$f":"'Max X+10'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+10'!M26","v":217.07591492135873},{"$f":"'Max X+10'!G27*W27","v":23.547923000000001},{"$f":"'Max X+10'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+10'!I27","v":8.8000000000000007},{"$f":"'Max X+10'!J27","v":7.2},442.32704898050156,223.68436778475851,218.64268119574305,0.11667675879183213,3.3233725615693981E-2,5.1116869297227066,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L27","v":228.88385774214234},{"$f":"'Max X+10'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+10'!C28","v":12.100000000000001},{"$f":"'Max X+10'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+10'!M27","v":222.84888478307516},{"$f":"'Max X+10'!G28*W28","v":34.556976999999996},{"$f":"'Max X+10'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+10'!I28","v":12.100000000000001},{"$f":"'Max X+10'!J28","v":8.1},460.47658276225991,233.66372798074121,226.81285478151867,0.12012976140112075,3.6030001556509164E-2,7.7009837859243779,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L28","v":230.69062425295007},{"$f":"'Max X+10'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+10'!C29","v":11},{"$f":"'Max X+10'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+10'!M28","v":236.91263631225164},{"$f":"'Max X+10'!G29*W29","v":40.106380999999999},{"$f":"'Max X+10'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+10'!I29","v":11},{"$f":"'Max X+10'!J29","v":7.2},470.54368223238839,229.87147346828593,240.67220876410244,0.11915078466415169,4.0427548149206544E-2,9.5017084556535991,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L29","v":242.74358681217132},{"$f":"'Max X+10'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+10'!C30","v":15.400000000000002},{"$f":"'Max X+10'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+10'!M29","v":221.8127576818479},{"$f":"'Max X+10'!G30*W30","v":52.609592000000006},{"$f":"'Max X+10'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+10'!I30","v":15.400000000000002},{"$f":"'Max X+10'!J30","v":6.3},480.79260135014226,249.91995156832715,230.87264978181511,0.12363524384413639,4.0107900032765688E-2,11.669478682036884,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L30","v":242.17529582267895},{"$f":"'Max X+10'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+10'!C31","v":15.400000000000002},{"$f":"'Max X+10'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+10'!M30","v":231.48713253906482},{"$f":"'Max X+10'!G31*W31","v":63.382452000000008},{"$f":"'Max X+10'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+10'!I31","v":16.5},{"$f":"'Max X+10'!J31","v":7.2},489.19632764996766,248.45353161569804,240.74279603426959,0.12176420698089686,4.4336504795252855E-2,14.672222066774916,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L31","v":248.87808854532656},{"$f":"'Max X+10'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+10'!C32","v":14.3},{"$f":"'Max X+10'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+10'!M31","v":220.19251658695893},{"$f":"'Max X+10'!G32*W32","v":69.950769000000008},{"$f":"'Max X+10'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+10'!I32","v":14.3},{"$f":"'Max X+10'!J32","v":8.1},476.80220630360566,250.4546154031375,226.34759090046816,0.12347314218906662,4.4925686490785217E-2,15.402635863303034,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L32","v":223.01938857961107},{"$f":"'Max X+10'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+10'!C33","v":16.5},{"$f":"'Max X+10'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+10'!M32","v":209.99281984447092},{"$f":"'Max X+10'!G33*W33","v":87.890810000000002},{"$f":"'Max X+10'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+10'!I33","v":16.5},{"$f":"'Max X+10'!J33","v":9.9},442.45656484649174,225.90953935945248,216.54702548703926,0.10984922015859015,4.5794357431659362E-2,18.456439030314623,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L33","v":194.20829706561037},{"$f":"'Max X+10'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+10'!C34","v":16.5},{"$f":"'Max X+10'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+10'!M33","v":211.97351305063819},{"$f":"'Max X+10'!G34*W34","v":100.88774500000001},{"$f":"'Max X+10'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+10'!I34","v":16.5},{"$f":"'Max X+10'!J34","v":8.1},417.43582434043469,197.11197505700756,220.32384928342714,9.6322008602825429E-2,4.9663767211051854E-2,21.385529731406962,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L34","v":223.81072074659352},{"$f":"'Max X+10'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+10'!C35","v":23.1},{"$f":"'Max X+10'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+10'!M34","v":219.94375911394602},{"$f":"'Max X+10'!G35*W35","v":117.06576000000001},{"$f":"'Max X+10'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+10'!I35","v":20.900000000000002},{"$f":"'Max X+10'!J35","v":11.700000000000001},458.7846298280009,229.69637956462205,229.08825026337885,0.11434118197147022,5.5508850567185929E-2,25.74788331793102,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L35","v":206.18941395336867},{"$f":"'Max X+10'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+10'!C36","v":22},{"$f":"'Max X+10'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+10'!M35","v":227.31259476953957},{"$f":"'Max X+10'!G36*W36","v":115.5735},{"$f":"'Max X+10'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+10'!I36","v":22},{"$f":"'Max X+10'!J36","v":10.8},452.12898086593066,213.6784290630998,238.45055180283086,0.11098489026887834,6.2042966708696974E-2,26.27131217159738,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L36","v":193.16589522627265},{"$f":"'Max X+10'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+10'!C37","v":18.700000000000003},{"$f":"'Max X+10'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+10'!M36","v":207.74026467513758},{"$f":"'Max X+10'!G37*W37","v":121.35984000000001},{"$f":"'Max X+10'!H37*V37","v":2.960827E-4},{"$f":"'Max X+10'!I37","v":18.700000000000003},{"$f":"'Max X+10'!J37","v":11.700000000000001},412.93386760577681,198.25511122910294,214.67875637667387,0.11078399716969693,6.1508298463729356E-2,25.21132528253235,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L37","v":188.88356264129348},{"$f":"'Max X+10'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+10'!C38","v":22},{"$f":"'Max X+10'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+10'!M37","v":213.00255443601327},{"$f":"'Max X+10'!G38*W38","v":116.75586999999999},{"$f":"'Max X+10'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+10'!I38","v":20.900000000000002},{"$f":"'Max X+10'!J38","v":12.6},418.50231083975598,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":197.26842419386713},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":221.23388664588887},0.11513844742634598,{"$f":"F38*H38","v":6.866779012440126E-2},{"$f":"G38*F38/1000","v":24.869298555399087},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L38","v":211.85950854732877},{"$f":"'Max X+10'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+10'!C39","v":18.700000000000003},{"$f":"'Max X+10'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+10'!M38","v":213.67382378904125},{"$f":"'Max X+10'!G39*W39","v":103.97114000000001},{"$f":"'Max X+10'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+10'!I39","v":17.600000000000001},{"$f":"'Max X+10'!J39","v":12.6},437.32163194320015,218.72281767692752,218.59881426627265,0.13669087040128836,7.5009522768598E-2,22.215911047505738,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L39","v":181.12896146665145},{"$f":"'Max X+10'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+10'!C40","v":16.5},{"$f":"'Max X+10'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+10'!M39","v":213.63339191817929},{"$f":"'Max X+10'!G40*W40","v":99.947609999999997},{"$f":"'Max X+10'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+10'!I40","v":15.400000000000002},{"$f":"'Max X+10'!J40","v":13.5},401.25701348467851,185.8055946804279,215.45141880425058,0.12336678622354311,8.1973113928715438E-2,21.352146938415334,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L40","v":165.69337884420548},{"$f":"'Max X+10'!B41*U41","v":7.206453E-4},{"$f":"'Max X+10'!C41","v":16.5},{"$f":"'Max X+10'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+10'!M40","v":175.78909598029961},{"$f":"'Max X+10'!G41*W41","v":86.607870999999989},{"$f":"'Max X+10'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+10'!I41","v":15.400000000000002},{"$f":"'Max X+10'!J41","v":13.5},348.88931135777631,171.27397268950028,177.61533866827602,0.11940615470519611,7.3757312023587929E-2,15.224719347868406,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L41","v":183.94826350590611},{"$f":"'Max X+10'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+10'!C42","v":18.700000000000003},{"$f":"'Max X+10'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+10'!M41","v":184.51060535783355},{"$f":"'Max X+10'!G42*W42","v":76.329595999999981},{"$f":"'Max X+10'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+10'!I42","v":17.600000000000001},{"$f":"'Max X+10'!J42","v":13.5},381.13334000914551,192.60752091855835,188.52581909058716,0.14074258734777062,8.4786267246380317E-2,14.083619964678867,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L42","v":165.44882504747346},{"$f":"'Max X+10'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+10'!C43","v":13.200000000000001},{"$f":"'Max X+10'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+10'!M42","v":169.31260484023778},{"$f":"'Max X+10'!G43*W43","v":61.544811999999993},{"$f":"'Max X+10'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+10'!I43","v":13.200000000000001},{"$f":"'Max X+10'!J43","v":13.5},338.4410305626551,169.5135522144067,168.92747834824837,0.13527283306675794,8.5126491989390485E-2,10.420312434122723,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L43","v":165.89055704160228},{"$f":"'Max X+10'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+10'!C44","v":14.3},{"$f":"'Max X+10'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+10'!M43","v":164.76337321385367},{"$f":"'Max X+10'!G44*W44","v":48.929062000000002},{"$f":"'Max X+10'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+10'!I44","v":13.200000000000001},{"$f":"'Max X+10'!J44","v":13.5},335.41716128006664,171.0444109943175,164.37275028574913,0.14614604728478661,9.062292810452996E-2,8.061717303309786,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L44","v":168.1164235889546},{"$f":"'Max X+10'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+10'!C45","v":11},{"$f":"'Max X+10'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+10'!M44","v":154.83366278132237},{"$f":"'Max X+10'!G45*W45","v":39.707878000000008},{"$f":"'Max X+10'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+10'!I45","v":11},{"$f":"'Max X+10'!J45","v":2.7},334.79598432024648,171.7553601578874,163.04062416235905,0.1610634310672166,9.3038618963319955E-2,6.1481161920138909,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L45","v":196.61419976118574},{"$f":"'Max X+10'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+10'!C46","v":13.200000000000001},{"$f":"'Max X+10'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+10'!M45","v":171.6258549876253},{"$f":"'Max X+10'!G46*W46","v":30.428657000000001},{"$f":"'Max X+10'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+10'!I46","v":13.200000000000001},{"$f":"'Max X+10'!J46","v":4.5},382.62043533952442,202.40719042122254,180.21324491830191,0.20700933996320942,0.11261006932336909,5.2223442737501902,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L46","v":189.58032571936621},{"$f":"'Max X+10'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+10'!C47","v":15.400000000000002},{"$f":"'Max X+10'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+10'!M46","v":178.05295025658617},{"$f":"'Max X+10'!G47*W47","v":19.833918999999998},{"$f":"'Max X+10'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+10'!I47","v":15.400000000000002},{"$f":"'Max X+10'!J47","v":7.2},382.7840008106906,196.65865297543613,186.12534783525447,0.22167274393008837,0.12760242133171612,3.5314877931001587,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L47","v":183.24501056056965},{"$f":"'Max X+10'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+10'!C48","v":9.9},{"$f":"'Max X+10'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+10'!M47","v":182.97553176883662},{"$f":"'Max X+10'!G48*W48","v":12.969103},{"$f":"'Max X+10'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+10'!I48","v":8.8000000000000007},{"$f":"'Max X+10'!J48","v":7.2},371.03747793962714,186.60516359882445,184.43231434080272,0.23984696174521444,0.14321742803392387,2.3730285179898143,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L48","v":204.30188604679105},{"$f":"'Max X+10'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+10'!C49","v":12.100000000000001},{"$f":"'Max X+10'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+10'!M48","v":201.37345931046605},{"$f":"'Max X+10'!G49*W49","v":7.610276100000001},{"$f":"'Max X+10'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+10'!I49","v":12.100000000000001},{"$f":"'Max X+10'!J49","v":7.2},415.00148959571715,208.9005496111437,206.10093998457344,0.30133643564735091,0.17251932589262153,1.5325076245647624,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L49","v":187.70974801168296},{"$f":"'Max X+10'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+10'!C50","v":12.100000000000001},{"$f":"'Max X+10'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+10'!M49","v":165.10921688009063},{"$f":"'Max X+10'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+10'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+10'!I50","v":12.100000000000001},{"$f":"'Max X+10'!J50","v":6.3},363.9514230094926,193.19730696628753,170.7541160432051,0.31244104539540313,0.15510083688550477,0.78437519307070991,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L50","v":185.37042488400192},{"$f":"'Max X+10'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+10'!C51","v":11},{"$f":"'Max X+10'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+10'!M50","v":175.76241620136676},{"$f":"'Max X+10'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+10'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+10'!I51","v":11},{"$f":"'Max X+10'!J51","v":6.3},369.10511198480606,188.82397960897134,180.28113237583472,0.34644527503058214,0.18128382553203728,0.44467845600717576,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L51","v":197.00598891718758},{"$f":"'Max X+10'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+10'!C52","v":8.8000000000000007},{"$f":"'Max X+10'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+10'!M51","v":197.30331709410052},{"$f":"'Max X+10'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+10'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+10'!I52","v":8.8000000000000007},{"$f":"'Max X+10'!J52","v":5.4},400.47741192211299,199.99761819725217,200.47979372486083,0.40837071993540658,0.22352336923970148,0.28842465778027393,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L52","v":203.3510802237291},{"$f":"'Max X+10'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+10'!C53","v":5.5},{"$f":"'Max X+10'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+10'!M52","v":204.60901616887327},{"$f":"'Max X+10'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+10'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+10'!I53","v":6.6000000000000005},{"$f":"'Max X+10'!J53","v":5.4},409.44212237627073,203.88789354892208,205.55422882734868,0.46318667480702913,0.25478734152457855,0.16461416748367957,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L53","v":206.16617165887803},{"$f":"'Max X+10'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+10'!C54","v":5.5},{"$f":"'Max X+10'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+10'!M53","v":221.38297094715281},{"$f":"'Max X+10'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+10'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+10'!I54","v":5.5},{"$f":"'Max X+10'!J54","v":3.6},429.63021342230195,206.65016756861505,222.98004585368693,0.51600409026297833,0.30292509346590013,0.16916568173983695,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L54","v":191.83865530769663},{"$f":"'Max X+10'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+10'!C55","v":6.6000000000000005},{"$f":"'Max X+10'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+10'!M54","v":224.35537457659328},{"$f":"'Max X+10'!G55*W55","v":1.0189424},{"$f":"'Max X+10'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+10'!I55","v":6.6000000000000005},{"$f":"'Max X+10'!J55","v":3.6},417.72473273688257,190.70654153303406,227.01819120384852,0.53211377466257959,0.3371833727447533,0.22860520382397295,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L55","v":207.21866661222441},{"$f":"'Max X+10'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+10'!C56","v":3.3000000000000003},{"$f":"'Max X+10'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+10'!M55","v":239.2824386053999},{"$f":"'Max X+10'!G56*W56","v":0},{"$f":"'Max X+10'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+10'!I56","v":3.3000000000000003},{"$f":"'Max X+10'!J56","v":3.6},443.96326250440842,205.37575583112067,238.58750667328775,0.64291078110375566,0.39493193211217026,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L56","v":226.28950875870891},{"$f":"'Max X+10'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+10'!C57","v":3.3000000000000003},{"$f":"'Max X+10'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+10'!M56","v":245.32113696057903},{"$f":"'Max X+10'!G57*W57","v":0},{"$f":"'Max X+10'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+10'!I57","v":3.3000000000000003},{"$f":"'Max X+10'!J57","v":3.6},471.57605927911447,226.99976562006253,244.57629365905191,0.78974313864637613,0.44484330152712964,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L57","v":195.95185866891427},{"$f":"'Max X+10'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+10'!C58","v":3.3000000000000003},{"$f":"'Max X+10'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+10'!M57","v":223.29036970846528},{"$f":"'Max X+10'!G58*W58","v":0},{"$f":"'Max X+10'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+10'!I58","v":3.3000000000000003},{"$f":"'Max X+10'!J58","v":3.6},418.32604340023545,195.7808890496521,222.54515435058332,0.77096961926218421,0.44521535788197802,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L58","v":216.13297910128668},{"$f":"'Max X+10'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+10'!C59","v":3.3000000000000003},{"$f":"'Max X+10'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+10'!M58","v":257.9715306892009},{"$f":"'Max X+10'!G59*W59","v":0},{"$f":"'Max X+10'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+10'!I59","v":3.3000000000000003},{"$f":"'Max X+10'!J59","v":3.6},473.78134848676621,216.67597063187637,257.10537785488987,0.95700846941031459,0.56615283431103303,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L59","v":239.64427768684456},{"$f":"'Max X+10'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+10'!C60","v":5.5},{"$f":"'Max X+10'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+10'!M59","v":255.71220233635589},{"$f":"'Max X+10'!G60*W60","v":0},{"$f":"'Max X+10'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+10'!I60","v":5.5},{"$f":"'Max X+10'!J60","v":2.7},498.25003732336825,240.35642241119703,257.89361491217119,1.1878552756475314,0.61858742418475887,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L60","v":223.36075104477661},{"$f":"'Max X+10'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+10'!C61","v":5.5},{"$f":"'Max X+10'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+10'!M60","v":267.03619744553714},{"$f":"'Max X+10'!G61*W61","v":0},{"$f":"'Max X+10'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+10'!I61","v":5.5},{"$f":"'Max X+10'!J61","v":2.7},494.05322874396916,224.9301447076945,269.12308403627463,1.2306063370821352,0.71311340926251143,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L61","v":251.48253751361045},{"$f":"'Max X+10'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+10'!C62","v":4.4000000000000004},{"$f":"'Max X+10'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+10'!M61","v":298.98391511082832},{"$f":"'Max X+10'!G62*W62","v":0},{"$f":"'Max X+10'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+10'!I62","v":4.4000000000000004},{"$f":"'Max X+10'!J62","v":2.7},552.34874566600172,252.54743152105644,299.80131414494525,1.5351059925540189,0.88260096588303771,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L62","v":265.65353654707434},{"$f":"'Max X+10'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+10'!C63","v":4.4000000000000004},{"$f":"'Max X+10'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+10'!M62","v":281.77814291528773},{"$f":"'Max X+10'!G63*W63","v":0},{"$f":"'Max X+10'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+10'!I63","v":3.3000000000000003},{"$f":"'Max X+10'!J63","v":2.7},547.01174104191318,265.55456500711171,281.45717603480148,1.7989715399626185,0.92096688048624842,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L63","v":260.91582762853272},{"$f":"'Max X+10'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+10'!C64","v":2.2000000000000002},{"$f":"'Max X+10'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+10'!M63","v":282.34458030669668},{"$f":"'Max X+10'!G64*W64","v":0},{"$f":"'Max X+10'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+10'!I64","v":2.2000000000000002},{"$f":"'Max X+10'!J64","v":2.7},539.2688902544628,258.44731766592901,280.82157258853385,1.9685099626037148,1.0230077181628241,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L64","v":249.50955630997237},{"$f":"'Max X+10'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+10'!C65","v":3.3000000000000003},{"$f":"'Max X+10'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+10'!M64","v":279.98680964165982},{"$f":"'Max X+10'!G65*W65","v":0},{"$f":"'Max X+10'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+10'!I65","v":3.3000000000000003},{"$f":"'Max X+10'!J65","v":1.8},529.26429680118758,248.90378822276159,280.36050857842594,2.1057680872107754,1.1263010632338808,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L65","v":266.49599710914629},{"$f":"'Max X+10'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+10'!C66","v":2.2000000000000002},{"$f":"'Max X+10'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+10'!M65","v":271.10248942617727},{"$f":"'Max X+10'!G66*W66","v":0},{"$f":"'Max X+10'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+10'!I66","v":2.2000000000000002},{"$f":"'Max X+10'!J66","v":1.8},534.66113485021083,264.37093632371801,270.29019852649276,2.5250607854282392,1.212290899684463,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L66","v":213.10609588899186},{"$f":"'Max X+10'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+10'!C67","v":3.3000000000000003},{"$f":"'Max X+10'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+10'!M66","v":225.12112402418978},{"$f":"'Max X+10'!G67*W67","v":0},{"$f":"'Max X+10'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+10'!I67","v":3.3000000000000003},{"$f":"'Max X+10'!J67","v":1.8},437.8356610334705,212.33508591931763,225.50057511415287,2.2710099696742261,1.1205489100369208,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L67","v":200.10633401858186},{"$f":"'Max X+10'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+10'!C68","v":2.2000000000000002},{"$f":"'Max X+10'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+10'!M67","v":228.07983600816195},{"$f":"'Max X+10'!G68*W68","v":0},{"$f":"'Max X+10'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+10'!I68","v":2.2000000000000002},{"$f":"'Max X+10'!J68","v":1.8},425.32741289548107,198.1129251408542,227.21448775462684,2.3934088777276252,1.2653482535350915,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L68","v":175.2170195576808},{"$f":"'Max X+10'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+10'!C69","v":2.2000000000000002},{"$f":"'Max X+10'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+10'!M68","v":187.47242041753898},{"$f":"'Max X+10'!G69*W69","v":0},{"$f":"'Max X+10'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+10'!I69","v":2.2000000000000002},{"$f":"'Max X+10'!J69","v":2.7},359.9905435486254,174.17861001023809,185.81193353838731,2.3384095474427005,1.1604868791516663,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L69","v":177.00244605993177},{"$f":"'Max X+10'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+10'!C70","v":0},{"$f":"'Max X+10'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+10'!M69","v":201.78645336069468},{"$f":"'Max X+10'!G70*W70","v":0},{"$f":"'Max X+10'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+10'!I70","v":0},{"$f":"'Max X+10'!J70","v":0},374.77412902271999,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":174.38314067581646},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":200.39098834690353},2.6193053841153042,{"$f":"F70*H70","v":1.3954650137911389},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L70","v":159.2627253440848},{"$f":"'Max X+10'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+10'!C71","v":0},{"$f":"'Max X+10'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+10'!M70","v":167.70851260868901},{"$f":"'Max X+10'!G71*W71","v":0},{"$f":"'Max X+10'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+10'!I71","v":0},{"$f":"'Max X+10'!J71","v":0},{"$f":"L71+M71","v":321.27037443102779},154.85886773754908,166.41150669347869,2.6038576065357155,1.2970059152103122,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L71","v":152.98327590001895},{"$f":"'Max X+10'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+10'!C72","v":3.3000000000000003},{"$f":"'Max X+10'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+10'!M71","v":155.59389437148627},{"$f":"'Max X+10'!G72*W72","v":0},{"$f":"'Max X+10'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+10'!I72","v":3.3000000000000003},{"$f":"'Max X+10'!J72","v":1.8},307.470198582997,151.72331498412365,155.74688359887332,2.7599609158952996,1.3470107726129337,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L72","v":146.50131589331914},{"$f":"'Max X+10'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+10'!C73","v":2.2000000000000002},{"$f":"'Max X+10'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+10'!M72","v":141.23807458728976},{"$f":"'Max X+10'!G73*W73","v":0},{"$f":"'Max X+10'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+10'!I73","v":2.2000000000000002},{"$f":"'Max X+10'!J73","v":1.8},285.15560054122125,144.88712874834721,140.26847179287407,2.914187144971931,1.3696027944156743,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L73","v":136.49030577028552},{"$f":"'Max X+10'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+10'!C74","v":1.1000000000000001},{"$f":"'Max X+10'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+10'!M73","v":132.51404832207453},{"$f":"'Max X+10'!G74*W74","v":0},{"$f":"'Max X+10'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+10'!I74","v":1.1000000000000001},{"$f":"'Max X+10'!J74","v":1.8},264.07534425843244,133.70093617688676,130.37440808154571,2.9893695933987567,1.439640240528796,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L74","v":144.25745708318965},{"$f":"'Max X+10'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+10'!C75","v":1.1000000000000001},{"$f":"'Max X+10'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+10'!M74","v":132.08910981789043},{"$f":"'Max X+10'!G75*W75","v":0},{"$f":"'Max X+10'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+10'!I75","v":1.1000000000000001},{"$f":"'Max X+10'!J75","v":1.8},270.76684183875432,140.98515091512658,129.78169092362771,3.4723061680630698,1.6074188942627046,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L75","v":129.78740715897487},{"$f":"'Max X+10'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+10'!C76","v":1.1000000000000001},{"$f":"'Max X+10'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+10'!M75","v":130.70335412893115},{"$f":"'Max X+10'!G76*W76","v":0},{"$f":"'Max X+10'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+10'!I76","v":1.1000000000000001},{"$f":"'Max X+10'!J76","v":1.8},254.77935263715275,126.55726502252307,128.22208761462969,3.4301421364517863,1.781266514301463,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L76","v":119.71813317817319},{"$f":"'Max X+10'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+10'!C77","v":2.2000000000000002},{"$f":"'Max X+10'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+10'!M76","v":115.49369529379784},{"$f":"'Max X+10'!G77*W77","v":0},{"$f":"'Max X+10'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+10'!I77","v":2.2000000000000002},{"$f":"'Max X+10'!J77","v":1.8},231.6736121954869,117.54231142401601,114.13130077147089,3.475821754157177,1.7623945223269548,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L77","v":103.67615642407509},{"$f":"'Max X+10'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+10'!C78","v":1.1000000000000001},{"$f":"'Max X+10'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+10'!M77","v":106.14895664338842},{"$f":"'Max X+10'!G78*W78","v":0},{"$f":"'Max X+10'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+10'!I78","v":1.1000000000000001},{"$f":"'Max X+10'!J78","v":1.8},204.20041582198692,100.56516228679428,103.63525353519265,3.3109941372808027,1.8137031081957653,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L78","v":94.04405415838896},{"$f":"'Max X+10'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+10'!C79","v":1.1000000000000001},{"$f":"'Max X+10'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+10'!M78","v":91.217865887655691},{"$f":"'Max X+10'!G79*W79","v":0},{"$f":"'Max X+10'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+10'!I79","v":1.1000000000000001},{"$f":"'Max X+10'!J79","v":1.8},178.81472305695013,90.04113594170191,88.773587115248233,3.3029182166870443,1.7442787724074602,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L79","v":90.779181946349254},{"$f":"'Max X+10'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+10'!C80","v":1.1000000000000001},{"$f":"'Max X+10'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+10'!M79","v":115.31576802058665},{"$f":"'Max X+10'!G80*W80","v":0},{"$f":"'Max X+10'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+10'!I80","v":1.1000000000000001},{"$f":"'Max X+10'!J80","v":1.8},199.63056201539587,87.480902069019777,112.14965994637609,3.4982798773294648,2.4661080742105561,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L80","v":89.149801215215319},{"$f":"'Max X+10'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+10'!C81","v":2.2000000000000002},{"$f":"'Max X+10'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+10'!M80","v":97.703270176830486},{"$f":"'Max X+10'!G81*W81","v":0},{"$f":"'Max X+10'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+10'!I81","v":2.2000000000000002},{"$f":"'Max X+10'!J81","v":1.8},182.45473889719685,86.691687466971558,95.763051430225289,3.7581137482437543,2.3402187466052053,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L81","v":83.533233627985979},{"$f":"'Max X+10'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+10'!C82","v":1.1000000000000001},{"$f":"'Max X+10'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+10'!M81","v":110.91396877426592},{"$f":"'Max X+10'!G82*W82","v":0},{"$f":"'Max X+10'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+10'!I82","v":1.1000000000000001},{"$f":"'Max X+10'!J82","v":1.8},187.11512783627066,79.88363640328555,107.23149143298511,3.8495972247004127,2.9824773412808074,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L82","v":84.574137264376986},{"$f":"'Max X+10'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+10'!C83","v":1.1000000000000001},{"$f":"'Max X+10'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+10'!M82","v":106.41393449428604},{"$f":"'Max X+10'!G83*W83","v":0},{"$f":"'Max X+10'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+10'!I83","v":1.1000000000000001},{"$f":"'Max X+10'!J83","v":1.8},182.99611433199416,80.503969262406926,102.49214506958724,4.2701680019700472,3.2217894246988004,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L83","v":86.375223015508197},{"$f":"'Max X+10'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+10'!C84","v":0},{"$f":"'Max X+10'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+10'!M83","v":106.26999591147589},{"$f":"'Max X+10'!G84*W84","v":0},{"$f":"'Max X+10'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+10'!I84","v":0},{"$f":"'Max X+10'!J84","v":0.9},183.31594624412895,81.579835999051653,101.73611024507731,4.7953870164565515,3.6338856663985655,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L84","v":78.981543229380193},{"$f":"'Max X+10'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+10'!C85","v":3.3000000000000003},{"$f":"'Max X+10'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+10'!M84","v":104.05336459767156},{"$f":"'Max X+10'!G85*W85","v":0},{"$f":"'Max X+10'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+10'!I85","v":3.3000000000000003},{"$f":"'Max X+10'!J85","v":0.9},179.86814204989093,77.445450182866651,102.4226918670243,4.8360930465135423,4.0306727306472476,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L85","v":81.472480822732081},{"$f":"'Max X+10'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+10'!C86","v":0},{"$f":"'Max X+10'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+10'!M85","v":103.34261937480038},{"$f":"'Max X+10'!G86*W86","v":0},{"$f":"'Max X+10'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+10'!I86","v":0},{"$f":"'Max X+10'!J86","v":0},174.75402278937671,75.958229843875742,98.795792945500963,5.5142509788563405,4.5468264292994167,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L86","v":72.100838250550396},{"$f":"'Max X+10'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+10'!C87","v":0},{"$f":"'Max X+10'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+10'!M86","v":89.322637873590736},{"$f":"'Max X+10'!G87*W87","v":0},{"$f":"'Max X+10'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+10'!I87","v":0},{"$f":"'Max X+10'!J87","v":0},151.54454723644545,66.694857868982254,84.849689367463199,5.4059803815681464,4.4729485061275405,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L87","v":66.525469051311163},{"$f":"'Max X+10'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+10'!C88","v":0},{"$f":"'Max X+10'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+10'!M87","v":101.69554569440692},{"$f":"'Max X+10'!G88*W88","v":0},{"$f":"'Max X+10'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+10'!I88","v":0},{"$f":"'Max X+10'!J88","v":0},156.87791042911689,60.98572238937259,95.892188039744298,5.5397466619385716,5.8033576546626149,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L88","v":63.610899029790787},{"$f":"'Max X+10'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+10'!C89","v":1.1000000000000001},{"$f":"'Max X+10'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+10'!M88","v":84.677528085974174},{"$f":"'Max X+10'!G89*W89","v":0},{"$f":"'Max X+10'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+10'!I89","v":1.1000000000000001},{"$f":"'Max X+10'!J89","v":0},139.09853378525986,58.822135970735381,80.276397814524472,5.8887630590553997,5.501130271449691,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L89","v":57.44649429474515},{"$f":"'Max X+10'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+10'!C90","v":0},{"$f":"'Max X+10'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+10'!M89","v":72.928080498253451},{"$f":"'Max X+10'!G90*W90","v":0},{"$f":"'Max X+10'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+10'!I90","v":0},{"$f":"'Max X+10'!J90","v":0},119.07880241622775,51.535626019121032,67.54317639710672,5.9108682756241162,5.3849041011467342,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L90","v":51.227458609474091},{"$f":"'Max X+10'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+10'!C91","v":0},{"$f":"'Max X+10'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+10'!M90","v":68.662273747997716},{"$f":"'Max X+10'!G91*W91","v":0},{"$f":"'Max X+10'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+10'!I91","v":0},{"$f":"'Max X+10'!J91","v":0},108.28339142484191,45.377464181475631,62.905927243366278,5.849994427998463,5.7563465046314413,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L91","v":44.331589665487009},{"$f":"'Max X+10'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+10'!C92","v":0},{"$f":"'Max X+10'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+10'!M91","v":70.476152554823585},{"$f":"'Max X+10'!G92*W92","v":0},{"$f":"'Max X+10'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+10'!I92","v":0},{"$f":"'Max X+10'!J92","v":0},102.50382632046262,38.726067069980942,63.777759250481687,5.605522595506069,6.6983933043419004,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L92","v":36.17458499293722},{"$f":"'Max X+10'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+10'!C93","v":0},{"$f":"'Max X+10'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+10'!M92","v":52.170586198010909},{"$f":"'Max X+10'!G93*W93","v":0},{"$f":"'Max X+10'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+10'!I93","v":0},{"$f":"'Max X+10'!J93","v":0},77.684024478755475,31.12415305851146,46.559871420244022,5.0504319344257578,5.610714777766888,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L93","v":32.44843867085801},{"$f":"'Max X+10'!B94*U94","v":0.1536841125},{"$f":"'Max X+10'!C94","v":0},{"$f":"'Max X+10'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+10'!M93","v":51.131439420234877},{"$f":"'Max X+10'!G94*W94","v":0},{"$f":"'Max X+10'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+10'!I94","v":0},{"$f":"'Max X+10'!J94","v":0},72.385630419517611,27.461629171716517,44.924001247801087,4.9868094991414926,6.2074381724337897,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L94","v":28.439450802034891},{"$f":"'Max X+10'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+10'!C95","v":0},{"$f":"'Max X+10'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+10'!M94","v":43.472953855888704},{"$f":"'Max X+10'!G95*W95","v":0},{"$f":"'Max X+10'!H95*V95","v":0.1366584025},{"$f":"'Max X+10'!I95","v":0},{"$f":"'Max X+10'!J95","v":0},61.174255704067562,23.642246274080826,37.532009429986736,4.7972045279540652,5.9409444259019653,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L95","v":18.437250537729106},{"$f":"'Max X+10'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+10'!C96","v":0},{"$f":"'Max X+10'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+10'!M95","v":34.777194602135559},{"$f":"'Max X+10'!G96*W96","v":0},{"$f":"'Max X+10'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+10'!I96","v":0},{"$f":"'Max X+10'!J96","v":0},44.477009761797135,15.032293263427917,29.444716498369218,3.4049572743011898,5.3324781037663431,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L96","v":14.878390402046067},{"$f":"'Max X+10'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+10'!C97","v":0},{"$f":"'Max X+10'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+10'!M96","v":25.855737854923952},{"$f":"'Max X+10'!G97*W97","v":0},{"$f":"'Max X+10'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+10'!I97","v":0},{"$f":"'Max X+10'!J97","v":0},33.305114919675944,11.881310835726815,21.423804083949133,2.9970795663192527,4.4319337709748199,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L97","v":10.19568231705494},{"$f":"'Max X+10'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+10'!C98","v":0},{"$f":"'Max X+10'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+10'!M97","v":19.33712707034298},{"$f":"'Max X+10'!G98*W98","v":0},{"$f":"'Max X+10'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+10'!I98","v":0},{"$f":"'Max X+10'!J98","v":0},23.607057580692441,7.9601881510004056,15.646869429692037,2.2354941660545347,3.6902576406509424,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L98","v":6.8094669677751902},{"$f":"'Max X+10'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+10'!C99","v":0},{"$f":"'Max X+10'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+10'!M98","v":13.072500837965116},{"$f":"'Max X+10'!G99*W99","v":0},{"$f":"'Max X+10'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+10'!I99","v":0},{"$f":"'Max X+10'!J99","v":0},15.497163574701082,5.1897800757837551,10.307383498917327,1.6196868919914351,2.765117339047789,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L99","v":3.5767731030851531},{"$f":"'Max X+10'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+10'!C100","v":0},{"$f":"'Max X+10'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+10'!M99","v":8.5226849201012094},{"$f":"'Max X+10'!G100*W100","v":0},{"$f":"'Max X+10'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+10'!I100","v":0},{"$f":"'Max X+10'!J100","v":0},9.191252824526412,2.6571078734279747,6.5341449510984368,0.91966522965717823,1.9885399690027721,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L100","v":3.023456361163428},{"$f":"'Max X+10'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+10'!C101","v":0},{"$f":"'Max X+10'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+10'!M100","v":7.3134151117580259},{"$f":"'Max X+10'!G101*W101","v":0},{"$f":"'Max X+10'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+10'!I101","v":0},{"$f":"'Max X+10'!J101","v":0},7.6269467576215808,2.186216585396334,5.4407301722252468,0.83723977576709407,1.8726849395327791,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L101","v":2.3394856872663667},{"$f":"'Max X+10'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+10'!C102","v":0},{"$f":"'Max X+10'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+10'!M101","v":5.5879336477954613},{"$f":"'Max X+10'!G102*W102","v":0},{"$f":"'Max X+10'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+10'!I102","v":0},{"$f":"'Max X+10'!J102","v":0},5.6704618046578918,1.6444544759373259,4.0260073287205662,0.69503121132904089,1.5619263190748949,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L102","v":1.9338073682057251},{"$f":"'Max X+10'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+10'!C103","v":0},{"$f":"'Max X+10'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+10'!M102","v":3.605674720705478},{"$f":"'Max X+10'!G103*W103","v":0},{"$f":"'Max X+10'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+10'!I103","v":0},{"$f":"'Max X+10'!J103","v":0},3.8314361722864287,1.3198710666200362,2.5115651056663926,0.61393630158568879,1.0941096150390854,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L103","v":0.60436793058290683},{"$f":"'Max X+10'!B104*U104","v":0.3379091575},{"$f":"'Max X+10'!C104","v":0},{"$f":"'Max X+10'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+10'!M103","v":2.1682402447490374},{"$f":"'Max X+10'!G104*W104","v":0},{"$f":"'Max X+10'!H104*V104","v":0.32755962},{"$f":"'Max X+10'!I104","v":0},{"$f":"'Max X+10'!J104","v":0},1.8581587664499541,0.40014647233961831,1.4580122941103357,0.20422145824328852,0.7102279506387017,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L104","v":0.74412344887579418},{"$f":"'Max X+10'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+10'!C105","v":0},{"$f":"'Max X+10'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+10'!M104","v":1.8951043107928602},{"$f":"'Max X+10'!G105*W105","v":0},{"$f":"'Max X+10'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+10'!I105","v":0},{"$f":"'Max X+10'!J105","v":0},1.7063652228592323,0.47756615145157832,1.228799071407654,0.26655729742421586,0.66630523938520614,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+10'!L105","v":0.56428829767369626},{"$f":"'Max X+10'!B106*U106","v":0.95},{"$f":"'Max X+10'!C106","v":0},{"$f":"'Max X+10'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+10'!M105","v":1.6397263732475449},{"$f":"'Max X+10'!G106*W106","v":0},{"$f":"'Max X+10'!H106*V106","v":0.95},{"$f":"'Max X+10'!I106","v":0},{"$f":"'Max X+10'!J106","v":0},0.11020073354606208,2.8214414883684813E-2,8.1986318662377267E-2,0.53607388279001145,1.5577400545851676,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":14808.765258559455},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":15480.391741455824},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":30409.335651179448},14853.160105513592,15556.175545665863,153.90515304587024,131.31619578995,325.47300336678228,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":30409.335651179455},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+12","index":94,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+12",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+12"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":30847.903653779242},{"$f":"L107","v":15061.282938720728},15786.62071505852,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+11'!P107*106/206","v":167.47639979067438},{"$f":"'Max X+11'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+11'!C6","v":16.5},{"$f":"'Max X+11'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+11'!P107*100/206","v":157.9966035761079},{"$f":"'Max X+11'!G6*W6","v":0},{"$f":"'Max X+11'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+11'!I6","v":13.200000000000001},{"$f":"'Max X+11'!J6","v":8.1},{"$f":"L6+M6","v":334.09138547995673},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":171.1573740084863},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":162.93401147147043},{"$f":"B6*A6","v":0.21902578218809374},{"$f":"F6*H6","v":0.16259210463746787},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L6","v":164.28455845947789},{"$f":"'Max X+11'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+11'!C7","v":11},{"$f":"'Max X+11'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+11'!M6","v":156.44841372348441},{"$f":"'Max X+11'!G7*W7","v":0},{"$f":"'Max X+11'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+11'!I7","v":11},{"$f":"'Max X+11'!J7","v":9.9},{"$f":"L7+M7","v":325.58863035398133},168.06254575381288,157.52608460016845,2.2012705665025403E-2,2.2329123315946373E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L7","v":161.00213979613793},{"$f":"'Max X+11'!B8*U8","v":8.45861E-5},{"$f":"'Max X+11'!C8","v":13.200000000000001},{"$f":"'Max X+11'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+11'!M7","v":150.86352357715282},{"$f":"'Max X+11'!G8*W8","v":0},{"$f":"'Max X+11'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+11'!I8","v":14.3},{"$f":"'Max X+11'!J8","v":8.1},317.74209123206697,160.6885212530409,157.05356997902604,1.3618543097010102E-2,9.9535981268115987E-3,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L8","v":153.66241073343997},{"$f":"'Max X+11'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+11'!C9","v":11},{"$f":"'Max X+11'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+11'!M8","v":150.42324850043832},{"$f":"'Max X+11'!G9*W9","v":0},{"$f":"'Max X+11'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+11'!I9","v":11},{"$f":"'Max X+11'!J9","v":7.2},309.86091961682473,155.64531590165112,154.21560371517359,1.7094831788847412E-2,7.6447852647478576E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L9","v":148.88717820250997},{"$f":"'Max X+11'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+11'!C10","v":11},{"$f":"'Max X+11'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+11'!M9","v":147.83777441847744},{"$f":"'Max X+11'!G10*W10","v":0},{"$f":"'Max X+11'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+11'!I10","v":11},{"$f":"'Max X+11'!J10","v":8.1},302.50768853565648,151.7769083222868,150.73078021336971,1.0269880223181449E-2,6.9942051077381663E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L10","v":145.52514426959385},{"$f":"'Max X+11'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+11'!C11","v":12.100000000000001},{"$f":"'Max X+11'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+11'!M10","v":144.83070097388833},{"$f":"'Max X+11'!G11*W11","v":0},{"$f":"'Max X+11'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+11'!I11","v":12.100000000000001},{"$f":"'Max X+11'!J11","v":10.8},295.64365051131131,149.51991154921879,146.12373896209249,5.2327203750739204E-3,6.9620117958148113E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L11","v":143.6689890469097},{"$f":"'Max X+11'!B12*U12","v":3.021E-5},{"$f":"'Max X+11'!C12","v":4.4000000000000004},{"$f":"'Max X+11'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+11'!M11","v":140.60201934068348},{"$f":"'Max X+11'!G12*W12","v":0},{"$f":"'Max X+11'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+11'!I12","v":3.3000000000000003},{"$f":"'Max X+11'!J12","v":0.9},284.75978251504193,141.76464880675059,142.99513370829132,4.3402401591071419E-3,6.8856323921616227E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L12","v":136.75209144539093},{"$f":"'Max X+11'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+11'!C13","v":5.5},{"$f":"'Max X+11'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+11'!M12","v":138.26469726826573},{"$f":"'Max X+11'!G13*W13","v":0},{"$f":"'Max X+11'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+11'!I13","v":5.5},{"$f":"'Max X+11'!J13","v":2.7},280.60516982110289,139.54735536946714,141.05781445163572,4.7360759237885987E-3,6.8828166300142673E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L13","v":135.18806245331976},{"$f":"'Max X+11'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+11'!C14","v":4.4000000000000004},{"$f":"'Max X+11'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+11'!M13","v":136.9439372019136},{"$f":"'Max X+11'!G14*W14","v":0},{"$f":"'Max X+11'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+11'!I14","v":4.4000000000000004},{"$f":"'Max X+11'!J14","v":2.7},275.51895121053639,136.8820327277642,138.63691848277219,6.029725555574194E-3,7.0187191414410764E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L14","v":133.52089856127139},{"$f":"'Max X+11'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+11'!C15","v":3.3000000000000003},{"$f":"'Max X+11'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+11'!M14","v":135.46502760708037},{"$f":"'Max X+11'!G15*W15","v":0},{"$f":"'Max X+11'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+11'!I15","v":3.3000000000000003},{"$f":"'Max X+11'!J15","v":2.7},269.2710073541283,133.21318005192782,136.05782730220051,7.7185093435806944E-3,7.2003048798853402E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L15","v":130.45603827904171},{"$f":"'Max X+11'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+11'!C16","v":5.5},{"$f":"'Max X+11'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+11'!M15","v":133.45590988052768},{"$f":"'Max X+11'!G16*W16","v":0},{"$f":"'Max X+11'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+11'!I16","v":5.5},{"$f":"'Max X+11'!J16","v":2.7},269.4950905540689,133.24674328631434,136.24834726775455,9.294992727381721E-3,7.5626127731548013E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L16","v":131.61044499139911},{"$f":"'Max X+11'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+11'!C17","v":6.6000000000000005},{"$f":"'Max X+11'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+11'!M16","v":134.70414842674091},{"$f":"'Max X+11'!G17*W17","v":0},{"$f":"'Max X+11'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+11'!I17","v":6.6000000000000005},{"$f":"'Max X+11'!J17","v":2.7},273.19525360843227,134.59944235819782,138.59581125023442,1.1002633201280967E-2,8.3371765065020607E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L17","v":145.14127525126278},{"$f":"'Max X+11'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+11'!C18","v":6.6000000000000005},{"$f":"'Max X+11'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+11'!M17","v":126.43133015129457},{"$f":"'Max X+11'!G18*W18","v":0},{"$f":"'Max X+11'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+11'!I18","v":6.6000000000000005},{"$f":"'Max X+11'!J18","v":2.7},277.55031131229799,147.22756900910395,130.32274230319405,1.3706242158822698E-2,8.5878481005266846E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L18","v":158.47623246613261},{"$f":"'Max X+11'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+11'!C19","v":2.2000000000000002},{"$f":"'Max X+11'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+11'!M18","v":167.28988320399512},{"$f":"'Max X+11'!G19*W19","v":0},{"$f":"'Max X+11'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+11'!I19","v":2.2000000000000002},{"$f":"'Max X+11'!J19","v":1.8},322.93635113236883,155.25921183747042,167.67713929489844,1.7020628662175265E-2,1.2743909096643859E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L19","v":141.48879637386085},{"$f":"'Max X+11'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+11'!C20","v":4.4000000000000004},{"$f":"'Max X+11'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+11'!M19","v":146.61055287676709},{"$f":"'Max X+11'!G20*W20","v":0},{"$f":"'Max X+11'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+11'!I20","v":4.4000000000000004},{"$f":"'Max X+11'!J20","v":1.8},293.26906952652848,144.0709752480185,149.19809427850998,1.7821125842332093E-2,1.2458598257085474E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L20","v":171.35798919494192},{"$f":"'Max X+11'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+11'!C21","v":4.4000000000000004},{"$f":"'Max X+11'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+11'!M20","v":163.99529814884389},{"$f":"'Max X+11'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+11'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+11'!I21","v":4.4000000000000004},{"$f":"'Max X+11'!J21","v":0},342.31112619578658,173.93143341039351,168.37969278539308,2.6555784548412596E-2,1.5605363450813828E-2,5.851405208432052E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L21","v":175.94662021137648},{"$f":"'Max X+11'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+11'!C22","v":6.6000000000000005},{"$f":"'Max X+11'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+11'!M21","v":160.59232911564163},{"$f":"'Max X+11'!G22*W22","v":1.7791249},{"$f":"'Max X+11'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+11'!I22","v":6.6000000000000005},{"$f":"'Max X+11'!J22","v":9},337.98729359927046,179.81190230111375,158.17539129815671,3.471791026274295E-2,1.6937817484922926E-2,0.28571381147863301,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L22","v":187.91431546440265},{"$f":"'Max X+11'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+11'!C23","v":6.6000000000000005},{"$f":"'Max X+11'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+11'!M22","v":195.25193340873639},{"$f":"'Max X+11'!G23*W23","v":3.2182024},{"$f":"'Max X+11'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+11'!I23","v":6.6000000000000005},{"$f":"'Max X+11'!J23","v":7.2},383.69520158787157,189.06582767050332,194.62937391736827,4.8487793899321466E-2,2.2559491368117104E-2,0.62836024070063556,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L23","v":184.0781585016949},{"$f":"'Max X+11'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+11'!C24","v":11},{"$f":"'Max X+11'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+11'!M23","v":164.36384552672868},{"$f":"'Max X+11'!G24*W24","v":5.5787578},{"$f":"'Max X+11'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+11'!I24","v":11},{"$f":"'Max X+11'!J24","v":7.2},356.85926557921101,188.71604806436909,168.14321751484192,6.2110437325795777E-2,2.0628011886776185E-2,0.91694608527023269,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L24","v":209.58834869070603},{"$f":"'Max X+11'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+11'!C25","v":9.9},{"$f":"'Max X+11'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+11'!M24","v":205.71470475886639},{"$f":"'Max X+11'!G25*W25","v":10.969364000000001},{"$f":"'Max X+11'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+11'!I25","v":9.9},{"$f":"'Max X+11'!J25","v":8.1},419.68586908480097,212.19897386829737,207.48689521650357,8.9374822408682372E-2,2.7809542362827351E-2,2.2565594766525376,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L25","v":191.44611973301195},{"$f":"'Max X+11'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+11'!C26","v":8.8000000000000007},{"$f":"'Max X+11'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+11'!M25","v":177.72659282247446},{"$f":"'Max X+11'!G26*W26","v":16.918083000000003},{"$f":"'Max X+11'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+11'!I26","v":8.8000000000000007},{"$f":"'Max X+11'!J26","v":8.1},372.25201680292753,193.85102455419818,178.40099224872935,9.5095178813770609E-2,2.5600573745135483E-2,3.0067932486778277,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L26","v":204.13368916495062},{"$f":"'Max X+11'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+11'!C27","v":7.7000000000000011},{"$f":"'Max X+11'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+11'!M26","v":191.69401654246667},{"$f":"'Max X+11'!G27*W27","v":23.547923000000001},{"$f":"'Max X+11'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+11'!I27","v":8.8000000000000007},{"$f":"'Max X+11'!J27","v":7.2},398.69126460119901,205.4265958855064,193.26466871569258,0.10709327944420616,2.9347826774106148E-2,4.5139959411027313,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L27","v":223.68436778475851},{"$f":"'Max X+11'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+11'!C28","v":12.100000000000001},{"$f":"'Max X+11'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+11'!M27","v":218.64268119574305},{"$f":"'Max X+11'!G28*W28","v":34.556976999999996},{"$f":"'Max X+11'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+11'!I28","v":12.100000000000001},{"$f":"'Max X+11'!J28","v":8.1},451.07429822651318,228.46696697722138,222.6073312492918,0.11740080753714086,3.534994645124763E-2,7.555630105299624,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L28","v":233.66372798074121},{"$f":"'Max X+11'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+11'!C29","v":11},{"$f":"'Max X+11'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+11'!M28","v":226.81285478151867},{"$f":"'Max X+11'!G29*W29","v":40.106380999999999},{"$f":"'Max X+11'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+11'!I29","v":11},{"$f":"'Max X+11'!J29","v":7.2},463.41719229306079,232.84304159989409,230.57415069316667,0.12068638084714091,3.870408835201776E-2,9.0966427695652587,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L29","v":229.87147346828593},{"$f":"'Max X+11'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+11'!C30","v":15.400000000000002},{"$f":"'Max X+11'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+11'!M29","v":240.67220876410244},{"$f":"'Max X+11'!G30*W30","v":52.609592000000006},{"$f":"'Max X+11'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+11'!I30","v":15.400000000000002},{"$f":"'Max X+11'!J30","v":6.3},486.78308502866179,237.05439430649102,249.72869072217077,0.11707916179492431,4.351804193165882E-2,12.661666708818254,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L30","v":249.91995156832715},{"$f":"'Max X+11'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+11'!C31","v":15.400000000000002},{"$f":"'Max X+11'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+11'!M30","v":230.87264978181511},{"$f":"'Max X+11'!G31*W31","v":63.382452000000008},{"$f":"'Max X+11'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+11'!I31","v":16.5},{"$f":"'Max X+11'!J31","v":7.2},496.32272436572555,256.19429339742231,240.12843096830323,0.1256581709048612,4.4218813511877508E-2,14.633274642908709,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L31","v":248.45353161569804},{"$f":"'Max X+11'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+11'!C32","v":14.3},{"$f":"'Max X+11'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+11'!M31","v":240.74279603426959},{"$f":"'Max X+11'!G32*W32","v":69.950769000000008},{"$f":"'Max X+11'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+11'!I32","v":14.3},{"$f":"'Max X+11'!J32","v":8.1},496.92394659650239,250.03026910425771,246.89367749224468,0.12326251144031017,4.9118542024925493E-2,16.840143713807308,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L32","v":250.4546154031375},{"$f":"'Max X+11'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+11'!C33","v":16.5},{"$f":"'Max X+11'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+11'!M32","v":226.34759090046816},{"$f":"'Max X+11'!G33*W33","v":87.890810000000002},{"$f":"'Max X+11'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+11'!I33","v":16.5},{"$f":"'Max X+11'!J33","v":9.9},486.22948279933655,253.33125283649082,232.89822996284576,0.1233625666466808,4.9360937622382084E-2,19.893873105790775,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L33","v":225.90953935945248},{"$f":"'Max X+11'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+11'!C34","v":16.5},{"$f":"'Max X+11'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+11'!M33","v":216.54702548703926},{"$f":"'Max X+11'!G34*W34","v":100.88774500000001},{"$f":"'Max X+11'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+11'!I34","v":16.5},{"$f":"'Max X+11'!J34","v":8.1},453.69378458187441,228.79749440090836,224.89629018096608,0.11204495854412544,5.0735306073192675E-2,21.846941087844918,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L34","v":197.11197505700756},{"$f":"'Max X+11'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+11'!C35","v":23.1},{"$f":"'Max X+11'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+11'!M34","v":220.32384928342714},{"$f":"'Max X+11'!G35*W35","v":117.06576000000001},{"$f":"'Max X+11'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+11'!I35","v":20.900000000000002},{"$f":"'Max X+11'!J35","v":11.700000000000001},432.47951832767245,203.01127382100972,229.46824450666273,0.10070123599783921,5.5604776764431894E-2,25.792378862489855,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L35","v":229.69637956462205},{"$f":"'Max X+11'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+11'!C36","v":22},{"$f":"'Max X+11'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+11'!M35","v":229.08825026337885},{"$f":"'Max X+11'!G36*W36","v":115.5735},{"$f":"'Max X+11'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+11'!I36","v":22},{"$f":"'Max X+11'!J36","v":10.8},477.39846430530747,237.17274165813424,240.22572264717326,0.12363790648778704,6.2527616205580672E-2,26.476530891814615,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L36","v":213.6784290630998},{"$f":"'Max X+11'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+11'!C37","v":18.700000000000003},{"$f":"'Max X+11'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+11'!M36","v":238.45055180283086},{"$f":"'Max X+11'!G37*W37","v":121.35984000000001},{"$f":"'Max X+11'!H37*V37","v":2.960827E-4},{"$f":"'Max X+11'!I37","v":18.700000000000003},{"$f":"'Max X+11'!J37","v":11.700000000000001},464.135831491006,218.75588077136942,245.37995071963661,0.12254829173039272,7.0601083194272024E-2,28.938320814703268,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L37","v":198.25511122910294},{"$f":"'Max X+11'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+11'!C38","v":22},{"$f":"'Max X+11'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+11'!M37","v":214.67875637667387},{"$f":"'Max X+11'!G38*W38","v":116.75586999999999},{"$f":"'Max X+11'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+11'!I38","v":20.900000000000002},{"$f":"'Max X+11'!J38","v":12.6},429.54380834472181,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":206.63426013236347},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":222.90954821235832},0.12085109673945804,{"$f":"F38*H38","v":6.9208164315556667E-2},{"$f":"G38*F38/1000","v":25.065004971276604},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L38","v":197.26842419386713},{"$f":"'Max X+11'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+11'!C39","v":18.700000000000003},{"$f":"'Max X+11'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+11'!M38","v":221.23388664588887},{"$f":"'Max X+11'!G39*W39","v":103.97114000000001},{"$f":"'Max X+11'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+11'!I39","v":17.600000000000001},{"$f":"'Max X+11'!J39","v":12.6},430.29737061704145,204.14114743017291,226.15622318686857,0.12727676369421206,7.7663459020296352E-2,23.001939401203842,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L39","v":218.72281767692752},{"$f":"'Max X+11'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+11'!C40","v":16.5},{"$f":"'Max X+11'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+11'!M39","v":218.59881426627265},{"$f":"'Max X+11'!G40*W40","v":99.947609999999997},{"$f":"'Max X+11'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+11'!I40","v":15.400000000000002},{"$f":"'Max X+11'!J40","v":13.5},443.78878161998875,223.37384574625409,220.41493587373469,0.14897193067343076,8.3878392537971136E-2,21.848429034747856,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L40","v":185.8055946804279},{"$f":"'Max X+11'!B41*U41","v":7.206453E-4},{"$f":"'Max X+11'!C41","v":16.5},{"$f":"'Max X+11'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+11'!M40","v":215.45141880425058},{"$f":"'Max X+11'!G41*W41","v":86.607870999999989},{"$f":"'Max X+11'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+11'!I41","v":15.400000000000002},{"$f":"'Max X+11'!J41","v":13.5},408.63271478919239,191.37169475190774,217.26102003728468,0.13389992852015536,9.0398766965902835E-2,18.659788686565506,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L41","v":171.27397268950028},{"$f":"'Max X+11'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+11'!C42","v":18.700000000000003},{"$f":"'Max X+11'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+11'!M41","v":177.61533866827602},{"$f":"'Max X+11'!G42*W42","v":76.329595999999981},{"$f":"'Max X+11'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+11'!I42","v":17.600000000000001},{"$f":"'Max X+11'!J42","v":13.5},361.57664837413409,179.94292746187909,181.633720912255,0.13104522762117679,8.1617756021011512E-2,13.557307043952683,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L42","v":192.60752091855835},{"$f":"'Max X+11'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+11'!C43","v":13.200000000000001},{"$f":"'Max X+11'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+11'!M42","v":188.52581909058716},{"$f":"'Max X+11'!G43*W43","v":61.544811999999993},{"$f":"'Max X+11'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+11'!I43","v":13.200000000000001},{"$f":"'Max X+11'!J43","v":13.5},384.78107546359109,196.65004282817515,188.13103263541595,0.15747809038318769,9.4786455171199102E-2,11.602786093076196,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L43","v":169.5135522144067},{"$f":"'Max X+11'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+11'!C44","v":14.3},{"$f":"'Max X+11'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+11'!M43","v":168.92747834824837},{"$f":"'Max X+11'!G44*W44","v":48.929062000000002},{"$f":"'Max X+11'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+11'!I44","v":13.200000000000001},{"$f":"'Max X+11'!J44","v":13.5},343.19877947020382,174.66421438554448,168.53456508465936,0.14933782886223013,9.2913263589007797E-2,8.2654630616051019,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L44","v":171.0444109943175},{"$f":"'Max X+11'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+11'!C45","v":11},{"$f":"'Max X+11'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+11'!M44","v":164.37275028574913},{"$f":"'Max X+11'!G45*W45","v":39.707878000000008},{"$f":"'Max X+11'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+11'!I45","v":11},{"$f":"'Max X+11'!J45","v":2.7},347.25452210011269,174.68054241377376,172.57397968633893,0.1638685805437626,9.8770599410204968E-2,6.5268931148709939,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L45","v":171.7553601578874},{"$f":"'Max X+11'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+11'!C46","v":13.200000000000001},{"$f":"'Max X+11'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+11'!M45","v":163.04062416235905},{"$f":"'Max X+11'!G46*W46","v":30.428657000000001},{"$f":"'Max X+11'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+11'!I46","v":13.200000000000001},{"$f":"'Max X+11'!J46","v":4.5},349.2081711434405,177.57452396302145,171.63364718041905,0.18083619486595498,0.10697698194000214,4.9611072297023355,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L46","v":202.40719042122254},{"$f":"'Max X+11'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+11'!C47","v":15.400000000000002},{"$f":"'Max X+11'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+11'!M46","v":180.21324491830191},{"$f":"'Max X+11'!G47*W47","v":19.833918999999998},{"$f":"'Max X+11'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+11'!I47","v":15.400000000000002},{"$f":"'Max X+11'!J47","v":7.2},397.75461377570059,209.47051946329694,188.28409431240362,0.23667095792561391,0.12915060589831648,3.5743349024367612,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L47","v":196.65865297543613},{"$f":"'Max X+11'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+11'!C48","v":9.9},{"$f":"'Max X+11'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+11'!M47","v":186.12534783525447},{"$f":"'Max X+11'!G48*W48","v":12.969103},{"$f":"'Max X+11'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+11'!I48","v":8.8000000000000007},{"$f":"'Max X+11'!J48","v":7.2},387.58091407870552,200.00124907520018,187.57966500350537,0.25740390023593013,0.14568283174911684,2.4138788069862427,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L48","v":186.60516359882445},{"$f":"'Max X+11'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+11'!C49","v":12.100000000000001},{"$f":"'Max X+11'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+11'!M48","v":184.43231434080272},{"$f":"'Max X+11'!G49*W49","v":7.610276100000001},{"$f":"'Max X+11'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+11'!I49","v":12.100000000000001},{"$f":"'Max X+11'!J49","v":7.2},380.40423778206616,191.22992906251977,189.17430871954636,0.2752345363046822,0.15800562125635426,1.4035808338954985,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L49","v":208.9005496111437},{"$f":"'Max X+11'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+11'!C50","v":12.100000000000001},{"$f":"'Max X+11'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+11'!M49","v":206.10093998457344},{"$f":"'Max X+11'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+11'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+11'!I50","v":12.100000000000001},{"$f":"'Max X+11'!J50","v":6.3},426.06016889168643,214.35283668309629,211.70733220859015,0.3477129280473899,0.19360777598328702,0.97911229698254409,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L50","v":193.19730696628753},{"$f":"'Max X+11'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+11'!C51","v":11},{"$f":"'Max X+11'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+11'!M50","v":170.7541160432051},{"$f":"'Max X+11'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+11'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+11'!I51","v":11},{"$f":"'Max X+11'!J51","v":6.3},371.91423160621525,196.63623375739249,175.27799784882279,0.36107320889503863,0.17611819438229212,0.4320074696286072,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L51","v":188.82397960897134},{"$f":"'Max X+11'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+11'!C52","v":8.8000000000000007},{"$f":"'Max X+11'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+11'!M51","v":180.28113237583472},{"$f":"'Max X+11'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+11'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+11'!I52","v":8.8000000000000007},{"$f":"'Max X+11'!J52","v":5.4},375.30946255695147,191.8325692517644,183.47689330518708,0.39141035720694661,0.20423907064763741,0.26354105280926948,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L52","v":199.99761819725217},{"$f":"'Max X+11'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+11'!C53","v":5.5},{"$f":"'Max X+11'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+11'!M52","v":200.47979372486083},{"$f":"'Max X+11'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+11'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+11'!I53","v":6.6000000000000005},{"$f":"'Max X+11'!J53","v":5.4},401.97221818894616,200.5420699324473,201.43014825649888,0.45554826480484689,0.24964546836193535,0.16129208262298597,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L53","v":203.88789354892208},{"$f":"'Max X+11'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+11'!C54","v":5.5},{"$f":"'Max X+11'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+11'!M53","v":205.55422882734868},{"$f":"'Max X+11'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+11'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+11'!I54","v":5.5},{"$f":"'Max X+11'!J54","v":3.6},411.55055434512934,204.37759165904453,207.17296268608482,0.51030188987755809,0.28126614126386329,0.1570704427053046,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L54","v":206.65016756861505},{"$f":"'Max X+11'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+11'!C55","v":6.6000000000000005},{"$f":"'Max X+11'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+11'!M54","v":222.98004585368693},{"$f":"'Max X+11'!G55*W55","v":1.0189424},{"$f":"'Max X+11'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+11'!I55","v":6.6000000000000005},{"$f":"'Max X+11'!J55","v":3.6},431.12189972162048,205.47697026110046,225.64492946051999,0.57319730751458542,0.33511639316694081,0.22720382307426581,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L55","v":190.70654153303406},{"$f":"'Max X+11'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+11'!C56","v":3.3000000000000003},{"$f":"'Max X+11'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+11'!M55","v":227.01819120384852},{"$f":"'Max X+11'!G56*W56","v":0},{"$f":"'Max X+11'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+11'!I56","v":3.3000000000000003},{"$f":"'Max X+11'!J56","v":3.6},415.25836202548385,188.91486080473348,226.34350122075037,0.59168072830059315,0.3746899830981692,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L56","v":205.37575583112067},{"$f":"'Max X+11'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+11'!C57","v":3.3000000000000003},{"$f":"'Max X+11'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+11'!M56","v":238.58750667328775},{"$f":"'Max X+11'!G57*W57","v":0},{"$f":"'Max X+11'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+11'!I57","v":3.3000000000000003},{"$f":"'Max X+11'!J57","v":3.6},444.01387455216718,206.15900102042863,237.85487353173858,0.71675481069203062,0.43263314154917776,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L57","v":226.99976562006253},{"$f":"'Max X+11'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+11'!C58","v":3.3000000000000003},{"$f":"'Max X+11'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+11'!M57","v":244.57629365905191},{"$f":"'Max X+11'!G58*W58","v":0},{"$f":"'Max X+11'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+11'!I58","v":3.3000000000000003},{"$f":"'Max X+11'!J58","v":3.6},470.49527509424559,226.70663848127685,243.7886366129687,0.89312713878568672,0.48765704608323013,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L58","v":195.7808890496521},{"$f":"'Max X+11'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+11'!C59","v":3.3000000000000003},{"$f":"'Max X+11'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+11'!M58","v":222.54515435058332},{"$f":"'Max X+11'!G59*W59","v":0},{"$f":"'Max X+11'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+11'!I59","v":3.3000000000000003},{"$f":"'Max X+11'!J59","v":3.6},418.17074637514287,196.41399696428741,221.75674941085546,0.86689208536469375,0.48840493972788374,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L59","v":216.67597063187637},{"$f":"'Max X+11'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+11'!C60","v":5.5},{"$f":"'Max X+11'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+11'!M59","v":257.10537785488987},{"$f":"'Max X+11'!G60*W60","v":0},{"$f":"'Max X+11'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+11'!I60","v":5.5},{"$f":"'Max X+11'!J60","v":2.7},476.78538360097565,217.50196336867162,259.28342023230402,1.0740072632047368,0.62195762258582543,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L60","v":240.35642241119703},{"$f":"'Max X+11'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+11'!C61","v":5.5},{"$f":"'Max X+11'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+11'!M60","v":257.89361491217119},{"$f":"'Max X+11'!G61*W61","v":0},{"$f":"'Max X+11'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+11'!I61","v":5.5},{"$f":"'Max X+11'!J61","v":2.7},501.83709493973367,241.83217840147702,260.00491653825668,1.3242440097200179,0.68869837391449573,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L61","v":224.9301447076945},{"$f":"'Max X+11'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+11'!C62","v":4.4000000000000004},{"$f":"'Max X+11'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+11'!M61","v":269.12308403627463},{"$f":"'Max X+11'!G62*W62","v":0},{"$f":"'Max X+11'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+11'!I62","v":4.4000000000000004},{"$f":"'Max X+11'!J62","v":2.7},496.18575278363107,226.15712049511617,270.02863228851493,1.3730242125783265,0.79445174775970862,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L62","v":252.54743152105644},{"$f":"'Max X+11'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+11'!C63","v":4.4000000000000004},{"$f":"'Max X+11'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+11'!M62","v":299.80131414494525},{"$f":"'Max X+11'!G63*W63","v":0},{"$f":"'Max X+11'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+11'!I63","v":3.3000000000000003},{"$f":"'Max X+11'!J63","v":2.7},551.95865296364036,252.53721283659135,299.42144012704904,1.7102186844651002,0.9798740178962545,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L63","v":265.55456500711171},{"$f":"'Max X+11'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+11'!C64","v":2.2000000000000002},{"$f":"'Max X+11'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+11'!M63","v":281.45717603480148},{"$f":"'Max X+11'!G64*W64","v":0},{"$f":"'Max X+11'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+11'!I64","v":2.2000000000000002},{"$f":"'Max X+11'!J64","v":2.7},542.98844116079499,263.05105754808687,279.93738361270806,2.0035074590248034,1.0197924220934136,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L64","v":258.44731766592901},{"$f":"'Max X+11'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+11'!C65","v":3.3000000000000003},{"$f":"'Max X+11'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+11'!M64","v":280.82157258853385},{"$f":"'Max X+11'!G65*W65","v":0},{"$f":"'Max X+11'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+11'!I65","v":3.3000000000000003},{"$f":"'Max X+11'!J65","v":1.8},538.95803171876992,257.76611818878342,281.19191352998649,2.1811994771455865,1.1296590585473592,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L65","v":248.90378822276159},{"$f":"'Max X+11'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+11'!C66","v":2.2000000000000002},{"$f":"'Max X+11'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+11'!M65","v":280.36050857842594},{"$f":"'Max X+11'!G66*W66","v":0},{"$f":"'Max X+11'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+11'!I66","v":2.2000000000000002},{"$f":"'Max X+11'!J66","v":1.8},526.45223288641625,246.945414356724,279.50681852969223,2.3583738660375553,1.2536900487337073,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L66","v":264.37093632371801},{"$f":"'Max X+11'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+11'!C67","v":3.3000000000000003},{"$f":"'Max X+11'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+11'!M66","v":270.29019852649276},{"$f":"'Max X+11'!G67*W67","v":0},{"$f":"'Max X+11'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+11'!I67","v":3.3000000000000003},{"$f":"'Max X+11'!J67","v":1.8},533.49843063030266,263.05361179070223,270.44481883960037,2.817324533015797,1.3453796868923769,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L67","v":212.33508591931763},{"$f":"'Max X+11'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+11'!C68","v":2.2000000000000002},{"$f":"'Max X+11'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+11'!M67","v":225.50057511415287},{"$f":"'Max X+11'!G68*W68","v":0},{"$f":"'Max X+11'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+11'!I68","v":2.2000000000000002},{"$f":"'Max X+11'!J68","v":1.8},434.84494895178449,210.19541278910495,224.64953616267954,2.5396731302126652,1.2510389514732954,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L68","v":198.1129251408542},{"$f":"'Max X+11'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+11'!C69","v":2.2000000000000002},{"$f":"'Max X+11'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+11'!M68","v":227.21448775462684},{"$f":"'Max X+11'!G69*W69","v":0},{"$f":"'Max X+11'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+11'!I69","v":2.2000000000000002},{"$f":"'Max X+11'!J69","v":2.7},422.07694221414528,196.76895164563862,225.30799056850665,2.64397349521556,1.4064971861201983,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L69","v":174.17861001023809},{"$f":"'Max X+11'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+11'!C70","v":0},{"$f":"'Max X+11'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+11'!M69","v":185.81193353838731},{"$f":"'Max X+11'!G70*W70","v":0},{"$f":"'Max X+11'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+11'!I70","v":0},{"$f":"'Max X+11'!J70","v":0},356.12803329297282,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":171.60109212190866},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":184.52694117106415},2.5775178883294148,{"$f":"F70*H70","v":1.2849923673231618},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L70","v":174.38314067581646},{"$f":"'Max X+11'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+11'!C71","v":0},{"$f":"'Max X+11'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+11'!M70","v":200.39098834690353},{"$f":"'Max X+11'!G71*W71","v":0},{"$f":"'Max X+11'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+11'!I71","v":0},{"$f":"'Max X+11'!J71","v":0},{"$f":"L71+M71","v":368.57329887246567},169.73207262885629,198.84122624360938,2.8510680469601613,1.5497621032941455,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L71","v":154.85886773754908},{"$f":"'Max X+11'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+11'!C72","v":3.3000000000000003},{"$f":"'Max X+11'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+11'!M71","v":166.41150669347869},{"$f":"'Max X+11'!G72*W72","v":0},{"$f":"'Max X+11'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+11'!I72","v":3.3000000000000003},{"$f":"'Max X+11'!J72","v":1.8},320.03591485371135,153.56506939638425,166.4708454573271,2.7937983411648335,1.4406612361515885,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L72","v":151.72331498412365},{"$f":"'Max X+11'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+11'!C73","v":2.2000000000000002},{"$f":"'Max X+11'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+11'!M72","v":155.74688359887332},{"$f":"'Max X+11'!G73*W73","v":0},{"$f":"'Max X+11'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+11'!I73","v":2.2000000000000002},{"$f":"'Max X+11'!J73","v":1.8},304.64183955840781,150.00525244029481,154.63658711811297,3.0180625438288198,1.5102964807603367,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L73","v":144.88712874834721},{"$f":"'Max X+11'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+11'!C74","v":1.1000000000000001},{"$f":"'Max X+11'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+11'!M73","v":140.26847179287407},{"$f":"'Max X+11'!G74*W74","v":0},{"$f":"'Max X+11'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+11'!I74","v":1.1000000000000001},{"$f":"'Max X+11'!J74","v":1.8},279.95844151540575,141.91385446552664,138.04458704987914,3.1732742828205471,1.5238847429949116,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L74","v":133.70093617688676},{"$f":"'Max X+11'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+11'!C75","v":1.1000000000000001},{"$f":"'Max X+11'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+11'!M74","v":130.37440808154571},{"$f":"'Max X+11'!G75*W75","v":0},{"$f":"'Max X+11'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+11'!I75","v":1.1000000000000001},{"$f":"'Max X+11'!J75","v":1.8},258.77058333903369,130.68272760209473,128.08785573693893,3.2182085747920057,1.586552344606752,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L75","v":140.98515091512658},{"$f":"'Max X+11'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+11'!C76","v":1.1000000000000001},{"$f":"'Max X+11'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+11'!M75","v":129.78169092362771},{"$f":"'Max X+11'!G76*W76","v":0},{"$f":"'Max X+11'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+11'!I76","v":1.1000000000000001},{"$f":"'Max X+11'!J76","v":1.8},264.77204953282512,137.45906440678269,127.31298512604246,3.7260865083438772,1.768705797585262,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L76","v":126.55726502252307},{"$f":"'Max X+11'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+11'!C77","v":2.2000000000000002},{"$f":"'Max X+11'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+11'!M76","v":128.22208761462969},{"$f":"'Max X+11'!G77*W77","v":0},{"$f":"'Max X+11'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+11'!I77","v":2.2000000000000002},{"$f":"'Max X+11'!J77","v":1.8},250.84834232489681,124.18288017175659,126.66546215314023,3.674384850766458,1.9566254614894598,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L77","v":117.54231142401601},{"$f":"'Max X+11'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+11'!C78","v":1.1000000000000001},{"$f":"'Max X+11'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+11'!M77","v":114.13130077147089},{"$f":"'Max X+11'!G78*W78","v":0},{"$f":"'Max X+11'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+11'!I78","v":1.1000000000000001},{"$f":"'Max X+11'!J78","v":1.8},225.46969694684736,113.98848877635294,111.48120817049443,3.7538226476630623,1.9500926009764572,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L78","v":100.56516228679428},{"$f":"'Max X+11'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+11'!C79","v":1.1000000000000001},{"$f":"'Max X+11'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+11'!M78","v":103.63525353519265},{"$f":"'Max X+11'!G79*W79","v":0},{"$f":"'Max X+11'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+11'!I79","v":1.1000000000000001},{"$f":"'Max X+11'!J79","v":1.8},197.28674445424656,96.333216440204964,100.95352801404158,3.5319458465893074,1.9817255211510572,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L79","v":90.04113594170191},{"$f":"'Max X+11'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+11'!C80","v":1.1000000000000001},{"$f":"'Max X+11'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+11'!M79","v":88.773587115248233},{"$f":"'Max X+11'!G80*W80","v":0},{"$f":"'Max X+11'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+11'!I80","v":1.1000000000000001},{"$f":"'Max X+11'!J80","v":1.8},172.94639959311422,86.771297513515776,86.175102079598432,3.4698384281861236,1.8984850356498031,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L80","v":87.480902069019777},{"$f":"'Max X+11'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+11'!C81","v":2.2000000000000002},{"$f":"'Max X+11'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+11'!M80","v":112.14965994637609},{"$f":"'Max X+11'!G81*W81","v":0},{"$f":"'Max X+11'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+11'!I81","v":2.2000000000000002},{"$f":"'Max X+11'!J81","v":1.8},194.95655767023848,85.093140836881005,109.86341683335748,3.6877612321387683,2.6862431130186186,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L81","v":86.691687466971558},{"$f":"'Max X+11'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+11'!C82","v":1.1000000000000001},{"$f":"'Max X+11'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+11'!M81","v":95.763051430225289},{"$f":"'Max X+11'!G82*W82","v":0},{"$f":"'Max X+11'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+11'!I82","v":1.1000000000000001},{"$f":"'Max X+11'!J82","v":1.8},175.3845164560687,82.896534101262006,92.48798235480669,3.9951533657095371,2.5750690754185919,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L82","v":79.88363640328555},{"$f":"'Max X+11'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+11'!C83","v":1.1000000000000001},{"$f":"'Max X+11'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+11'!M82","v":107.23149143298511},{"$f":"'Max X+11'!G83*W83","v":0},{"$f":"'Max X+11'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+11'!I83","v":1.1000000000000001},{"$f":"'Max X+11'!J83","v":1.8},179.33524253416334,76.050292888541819,103.28494964562151,4.0333435147437138,3.2465417873635904,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L83","v":80.503969262406926},{"$f":"'Max X+11'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+11'!C84","v":0},{"$f":"'Max X+11'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+11'!M83","v":102.49214506958724},{"$f":"'Max X+11'!G84*W84","v":0},{"$f":"'Max X+11'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+11'!I84","v":0},{"$f":"'Max X+11'!J84","v":0.9},174.12198542774496,76.034543013807252,98.087442413937694,4.469426248599679,3.5047026556495418,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L84","v":81.579835999051653},{"$f":"'Max X+11'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+11'!C85","v":3.3000000000000003},{"$f":"'Max X+11'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+11'!M84","v":101.73611024507731},{"$f":"'Max X+11'!G85*W85","v":0},{"$f":"'Max X+11'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+11'!I85","v":3.3000000000000003},{"$f":"'Max X+11'!J85","v":0.9},180.07984778844681,79.884647737600091,100.19520005084672,4.9951882614515597,3.9409101942305798,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L85","v":77.445450182866651},{"$f":"'Max X+11'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+11'!C86","v":0},{"$f":"'Max X+11'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+11'!M85","v":102.4226918670243},{"$f":"'Max X+11'!G86*W86","v":0},{"$f":"'Max X+11'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+11'!I86","v":0},{"$f":"'Max X+11'!J86","v":0},170.120098234019,72.203758200907416,97.916340033111567,5.241691981959236,4.506351833912726,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L86","v":75.958229843875742},{"$f":"'Max X+11'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+11'!C87","v":0},{"$f":"'Max X+11'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+11'!M86","v":98.795792945500963},{"$f":"'Max X+11'!G87*W87","v":0},{"$f":"'Max X+11'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+11'!I87","v":0},{"$f":"'Max X+11'!J87","v":0},164.1114935024884,70.263029755803231,93.848463746685169,5.6952000880725091,4.9473291988157877,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L87","v":66.694857868982254},{"$f":"'Max X+11'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+11'!C88","v":0},{"$f":"'Max X+11'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+11'!M87","v":84.849689367463199},{"$f":"'Max X+11'!G88*W88","v":0},{"$f":"'Max X+11'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+11'!I88","v":0},{"$f":"'Max X+11'!J88","v":0},141.14866305615683,61.141005765163378,80.007657290993464,5.5538521038188744,4.8420320764697413,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L88","v":60.98572238937259},{"$f":"'Max X+11'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+11'!C89","v":1.1000000000000001},{"$f":"'Max X+11'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+11'!M88","v":95.892188039744298},{"$f":"'Max X+11'!G89*W89","v":0},{"$f":"'Max X+11'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+11'!I89","v":1.1000000000000001},{"$f":"'Max X+11'!J89","v":0},147.20247454618837,56.439984400853454,90.762490145334922,5.645737988519139,6.2296978944093668,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L89","v":58.822135970735381},{"$f":"'Max X+11'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+11'!C90","v":0},{"$f":"'Max X+11'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+11'!M89","v":80.276397814524472},{"$f":"'Max X+11'!G90*W90","v":0},{"$f":"'Max X+11'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+11'!I90","v":0},{"$f":"'Max X+11'!J90","v":0},127.11862774945237,52.769723170226641,74.348904579225731,6.0524128005087414,5.9274932352987442,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L90","v":51.535626019121032},{"$f":"'Max X+11'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+11'!C91","v":0},{"$f":"'Max X+11'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+11'!M90","v":67.54317639710672},{"$f":"'Max X+11'!G91*W91","v":0},{"$f":"'Max X+11'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+11'!I91","v":0},{"$f":"'Max X+11'!J91","v":0},107.53109011267199,45.650439963853522,61.880650148818475,5.8851860552675133,5.6625262482882475,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L91","v":45.377464181475631},{"$f":"'Max X+11'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+11'!C92","v":0},{"$f":"'Max X+11'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+11'!M91","v":62.905927243366278},{"$f":"'Max X+11'!G92*W92","v":0},{"$f":"'Max X+11'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+11'!I92","v":0},{"$f":"'Max X+11'!J92","v":0},96.566740283723618,39.639695635042102,56.927044648681509,5.7377685464335269,5.9788825946847712,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L92","v":38.726067069980942},{"$f":"'Max X+11'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+11'!C93","v":0},{"$f":"'Max X+11'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+11'!M92","v":63.777759250481687},{"$f":"'Max X+11'!G93*W93","v":0},{"$f":"'Max X+11'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+11'!I93","v":0},{"$f":"'Max X+11'!J93","v":0},90.238160377671832,33.319415801883977,56.918744575787855,5.4066512680969661,6.8590146746938343,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L93","v":31.12415305851146},{"$f":"'Max X+11'!B94*U94","v":0.1536841125},{"$f":"'Max X+11'!C94","v":0},{"$f":"'Max X+11'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+11'!M93","v":46.559871420244022},{"$f":"'Max X+11'!G94*W94","v":0},{"$f":"'Max X+11'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+11'!I94","v":0},{"$f":"'Max X+11'!J94","v":0},67.248294101631132,26.340865218399966,40.907428883231162,4.7832878401114947,5.6524425370128606,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L94","v":27.461629171716517},{"$f":"'Max X+11'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+11'!C95","v":0},{"$f":"'Max X+11'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+11'!M94","v":44.924001247801087},{"$f":"'Max X+11'!G95*W95","v":0},{"$f":"'Max X+11'!H95*V95","v":0.1366584025},{"$f":"'Max X+11'!I95","v":0},{"$f":"'Max X+11'!J95","v":0},61.614123905125012,22.829364901756431,38.784759003368585,4.6322642699600856,6.139242244432503,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L95","v":23.642246274080826},{"$f":"'Max X+11'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+11'!C96","v":0},{"$f":"'Max X+11'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+11'!M95","v":37.532009429986736},{"$f":"'Max X+11'!G96*W96","v":0},{"$f":"'Max X+11'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+11'!I96","v":0},{"$f":"'Max X+11'!J96","v":0},51.053168401157038,19.2760400294448,31.777128371712234,4.3662062446360235,5.7548810582745018,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L96","v":15.032293263427917},{"$f":"'Max X+11'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+11'!C97","v":0},{"$f":"'Max X+11'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+11'!M96","v":29.444716498369218},{"$f":"'Max X+11'!G97*W97","v":0},{"$f":"'Max X+11'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+11'!I97","v":0},{"$f":"'Max X+11'!J97","v":0},36.40180740258954,12.004211746724154,24.397595655865388,3.0280815167037631,5.0471208425038316,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L97","v":11.881310835726815},{"$f":"'Max X+11'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+11'!C98","v":0},{"$f":"'Max X+11'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+11'!M97","v":21.423804083949133},{"$f":"'Max X+11'!G98*W98","v":0},{"$f":"'Max X+11'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+11'!I98","v":0},{"$f":"'Max X+11'!J98","v":0},26.611556887143603,9.2762276022174426,17.335329284926161,2.6050832335093732,4.0884747990229702,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L98","v":7.9601881510004056},{"$f":"'Max X+11'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+11'!C99","v":0},{"$f":"'Max X+11'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+11'!M98","v":15.646869429692037},{"$f":"'Max X+11'!G99*W99","v":0},{"$f":"'Max X+11'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+11'!I99","v":0},{"$f":"'Max X+11'!J99","v":0},18.4040102230434,6.0667929018604658,12.337217321182935,1.8933952491399397,3.3096521085091015,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L99","v":5.1897800757837551},{"$f":"'Max X+11'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+11'!C100","v":0},{"$f":"'Max X+11'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+11'!M99","v":10.307383498917327},{"$f":"'Max X+11'!G100*W100","v":0},{"$f":"'Max X+11'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+11'!I100","v":0},{"$f":"'Max X+11'!J100","v":0},11.757808067627874,3.8553760899259233,7.9024319777019514,1.334403985857832,2.4049515212153758,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L100","v":2.6571078734279747},{"$f":"'Max X+11'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+11'!C101","v":0},{"$f":"'Max X+11'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+11'!M100","v":6.5341449510984368},{"$f":"'Max X+11'!G101*W101","v":0},{"$f":"'Max X+11'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+11'!I101","v":0},{"$f":"'Max X+11'!J101","v":0},6.7823166045630776,1.9213154112930901,4.8610011932699875,0.73579246213488458,1.6731437578284492,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L101","v":2.186216585396334},{"$f":"'Max X+11'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+11'!C102","v":0},{"$f":"'Max X+11'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+11'!M101","v":5.4407301722252468},{"$f":"'Max X+11'!G102*W102","v":0},{"$f":"'Max X+11'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+11'!I102","v":0},{"$f":"'Max X+11'!J102","v":0},5.4566694886758853,1.5367196597061668,3.9199498289697186,0.64949692569016737,1.5207803432555285,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L102","v":1.6444544759373259},{"$f":"'Max X+11'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+11'!C103","v":0},{"$f":"'Max X+11'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+11'!M102","v":4.0260073287205662},{"$f":"'Max X+11'!G103*W103","v":0},{"$f":"'Max X+11'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+11'!I103","v":0},{"$f":"'Max X+11'!J103","v":0},3.9267321629955019,1.1223806046293796,2.8043515583661223,0.52207387130794625,1.2216557703544439,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L103","v":1.3198710666200362},{"$f":"'Max X+11'!B104*U104","v":0.3379091575},{"$f":"'Max X+11'!C104","v":0},{"$f":"'Max X+11'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+11'!M103","v":2.5115651056663926},{"$f":"'Max X+11'!G104*W104","v":0},{"$f":"'Max X+11'!H104*V104","v":0.32755962},{"$f":"'Max X+11'!I104","v":0},{"$f":"'Max X+11'!J104","v":0},2.5627523405388826,0.87387454648983343,1.6888777940490491,0.4459965201302028,0.82268731161734343,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L104","v":0.40014647233961831},{"$f":"'Max X+11'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+11'!C105","v":0},{"$f":"'Max X+11'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+11'!M104","v":1.4580122941103357},{"$f":"'Max X+11'!G105*W105","v":0},{"$f":"'Max X+11'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+11'!I105","v":0},{"$f":"'Max X+11'!J105","v":0},1.2021929123390804,0.25680740353077347,0.94538550880830696,0.14333906880884487,0.51262678530202876,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+11'!L105","v":0.47756615145157832},{"$f":"'Max X+11'!B106*U106","v":0.95},{"$f":"'Max X+11'!C106","v":0},{"$f":"'Max X+11'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+11'!M105","v":1.228799071407654},{"$f":"'Max X+11'!G106*W106","v":0},{"$f":"'Max X+11'!H106*V106","v":0.95},{"$f":"'Max X+11'!I106","v":0},{"$f":"'Max X+11'!J106","v":0},8.5318261142961593E-2,2.3878307572578916E-2,6.1439953570382677E-2,0.45368784387899941,1.1673591178372713,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":15020.608290889382},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":15714.09016292331},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":30847.903653779242},15061.282938720728,15786.62071505852,157.62535216865865,134.56944786478948,338.50302590715211,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":30847.903653779249},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+13","index":95,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+13",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+13"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":31292.609133076505},{"$f":"L107","v":15272.557120542633},16020.052012533873,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+12'!P107*106/206","v":174.1811686706705},{"$f":"'Max X+12'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+12'!C6","v":16.5},{"$f":"'Max X+12'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+12'!P107*100/206","v":164.32185723648161},{"$f":"'Max X+12'!G6*W6","v":0},{"$f":"'Max X+12'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+12'!I6","v":13.200000000000001},{"$f":"'Max X+12'!J6","v":8.1},{"$f":"L6+M6","v":347.10613028725584},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":177.85337438587447},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":169.25275590138139},{"$f":"B6*A6","v":0.22779428479602543},{"$f":"F6*H6","v":0.16910133510020123},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L6","v":171.1573740084863},{"$f":"'Max X+12'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+12'!C7","v":11},{"$f":"'Max X+12'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+12'!M6","v":162.93401147147043},{"$f":"'Max X+12'!G7*W7","v":0},{"$f":"'Max X+12'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+12'!I7","v":11},{"$f":"'Max X+12'!J7","v":9.9},{"$f":"L7+M7","v":338.94519709540248},174.93444040515939,164.01075669024306,2.2933603326917639E-2,2.3254781227367339E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L7","v":168.06254575381288},{"$f":"'Max X+12'!B8*U8","v":8.45861E-5},{"$f":"'Max X+12'!C8","v":13.200000000000001},{"$f":"'Max X+12'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+12'!M7","v":157.52608460016845},{"$f":"'Max X+12'!G8*W8","v":0},{"$f":"'Max X+12'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+12'!I8","v":14.3},{"$f":"'Max X+12'!J8","v":8.1},331.46402142143324,167.74832999851148,163.71569142292176,1.4215755301386593E-2,1.0393177246707613E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L8","v":160.6885212530409},{"$f":"'Max X+12'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+12'!C9","v":11},{"$f":"'Max X+12'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+12'!M8","v":157.05356997902604},{"$f":"'Max X+12'!G9*W9","v":0},{"$f":"'Max X+12'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+12'!I9","v":11},{"$f":"'Max X+12'!J9","v":7.2},323.51623300021885,162.67064477155068,160.84558822866816,1.787648149022289E-2,7.9817503578790625E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L9","v":155.64531590165112},{"$f":"'Max X+12'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+12'!C10","v":11},{"$f":"'Max X+12'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+12'!M9","v":154.21560371517359},{"$f":"'Max X+12'!G10*W10","v":0},{"$f":"'Max X+12'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+12'!I10","v":11},{"$f":"'Max X+12'!J10","v":8.1},315.64288763627081,158.534579861309,157.10830777496182,1.0736040342137728E-2,7.2959402117648616E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L10","v":151.7769083222868},{"$f":"'Max X+12'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+12'!C11","v":12.100000000000001},{"$f":"'Max X+12'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+12'!M10","v":150.73078021336971},{"$f":"'Max X+12'!G11*W11","v":0},{"$f":"'Max X+12'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+12'!I11","v":12.100000000000001},{"$f":"'Max X+12'!J11","v":10.8},307.7949853888706,155.7714508041058,152.02353458476483,5.4575181809986273E-3,7.2456286048566817E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L11","v":149.51991154921879},{"$f":"'Max X+12'!B12*U12","v":3.021E-5},{"$f":"'Max X+12'!C12","v":4.4000000000000004},{"$f":"'Max X+12'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+12'!M11","v":146.12373896209249},{"$f":"'Max X+12'!G12*W12","v":0},{"$f":"'Max X+12'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+12'!I12","v":3.3000000000000003},{"$f":"'Max X+12'!J12","v":0.9},296.13197746997707,147.61539455269087,148.51658291728617,4.5169965279018998E-3,7.1560448063210753E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L12","v":141.76464880675059},{"$f":"'Max X+12'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+12'!C13","v":5.5},{"$f":"'Max X+12'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+12'!M12","v":142.99513370829132},{"$f":"'Max X+12'!G13*W13","v":0},{"$f":"'Max X+12'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+12'!I13","v":5.5},{"$f":"'Max X+12'!J13","v":2.7},290.34775454363512,144.55973913309981,145.78801541053534,4.909673650776377E-3,7.118297755998741E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L13","v":139.54735536946714},{"$f":"'Max X+12'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+12'!C14","v":4.4000000000000004},{"$f":"'Max X+12'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+12'!M13","v":141.05781445163572},{"$f":"'Max X+12'!G14*W14","v":0},{"$f":"'Max X+12'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+12'!I14","v":4.4000000000000004},{"$f":"'Max X+12'!J14","v":2.7},283.99171609454982,141.24113120854929,142.75058488600055,6.224160917866658E-3,7.2295656351824599E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L14","v":136.8820327277642},{"$f":"'Max X+12'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+12'!C15","v":3.3000000000000003},{"$f":"'Max X+12'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+12'!M14","v":138.63691848277219},{"$f":"'Max X+12'!G15*W15","v":0},{"$f":"'Max X+12'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+12'!I15","v":3.3000000000000003},{"$f":"'Max X+12'!J15","v":2.7},275.80366950361986,136.57411991965731,139.22954958396255,7.9128081069102275E-3,7.3688988096555488E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L15","v":133.21318005192782},{"$f":"'Max X+12'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+12'!C16","v":5.5},{"$f":"'Max X+12'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+12'!M15","v":136.05782730220051},{"$f":"'Max X+12'!G16*W16","v":0},{"$f":"'Max X+12'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+12'!I16","v":5.5},{"$f":"'Max X+12'!J16","v":2.7},274.85380585812101,136.00368861284915,138.85011724527186,9.4914390786998565E-3,7.7100569286474461E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L16","v":133.24674328631434},{"$f":"'Max X+12'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+12'!C17","v":6.6000000000000005},{"$f":"'Max X+12'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+12'!M16","v":136.24834726775455},{"$f":"'Max X+12'!G17*W17","v":0},{"$f":"'Max X+12'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+12'!I17","v":6.6000000000000005},{"$f":"'Max X+12'!J17","v":2.7},276.37551837549688,136.23560385857562,140.13991451692129,1.113942773873588E-2,8.4327508332694978E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L17","v":134.59944235819782},{"$f":"'Max X+12'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+12'!C18","v":6.6000000000000005},{"$f":"'Max X+12'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+12'!M17","v":138.59581125023442},{"$f":"'Max X+12'!G18*W18","v":0},{"$f":"'Max X+12'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+12'!I18","v":6.6000000000000005},{"$f":"'Max X+12'!J18","v":2.7},279.17312875113328,136.68673162137804,142.48639712975526,1.271073681976558E-2,9.4141204791721739E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L18","v":147.22756900910395},{"$f":"'Max X+12'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+12'!C19","v":2.2000000000000002},{"$f":"'Max X+12'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+12'!M18","v":130.32274230319405},{"$f":"'Max X+12'!G19*W19","v":0},{"$f":"'Max X+12'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+12'!I19","v":2.2000000000000002},{"$f":"'Max X+12'!J19","v":1.8},274.72457100600059,144.01175650686341,130.71281449913721,1.5812502240512751E-2,9.9278040568180955E-3,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L19","v":155.25921183747042},{"$f":"'Max X+12'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+12'!C20","v":4.4000000000000004},{"$f":"'Max X+12'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+12'!M19","v":167.67713929489844},{"$f":"'Max X+12'!G20*W20","v":0},{"$f":"'Max X+12'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+12'!I20","v":4.4000000000000004},{"$f":"'Max X+12'!J20","v":1.8},328.10254677903743,157.8396562682434,170.26289051079399,1.9555569227020599E-2,1.4248784104432231E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L20","v":144.0709752480185},{"$f":"'Max X+12'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+12'!C21","v":4.4000000000000004},{"$f":"'Max X+12'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+12'!M20","v":149.19809427850998},{"$f":"'Max X+12'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+12'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+12'!I21","v":4.4000000000000004},{"$f":"'Max X+12'!J21","v":0},300.23254517986345,146.64864820160332,153.58389697826013,2.2327046415172309E-2,1.4197300249862982E-2,5.3234361948416874E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L21","v":173.93143341039351},{"$f":"'Max X+12'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+12'!C22","v":6.6000000000000005},{"$f":"'Max X+12'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+12'!M21","v":168.37969278539308},{"$f":"'Max X+12'!G22*W22","v":1.7791249},{"$f":"'Max X+12'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+12'!I22","v":6.6000000000000005},{"$f":"'Max X+12'!J22","v":9},343.75904676585424,177.79711313820098,165.96193362765328,3.4320272192542231E-2,1.7759157739798911E-2,0.29956850408884317,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L22","v":179.81190230111375},{"$f":"'Max X+12'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+12'!C23","v":6.6000000000000005},{"$f":"'Max X+12'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+12'!M22","v":158.17539129815671},{"$f":"'Max X+12'!G23*W23","v":3.2182024},{"$f":"'Max X+12'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+12'!I23","v":6.6000000000000005},{"$f":"'Max X+12'!J23","v":7.2},338.52262083044786,180.96550518422632,157.55711564622158,4.6397116887419605E-2,1.8275651935130331E-2,0.50904042389666704,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L23","v":189.06582767050332},{"$f":"'Max X+12'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+12'!C24","v":11},{"$f":"'Max X+12'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+12'!M23","v":194.62937391736827},{"$f":"'Max X+12'!G24*W24","v":5.5787578},{"$f":"'Max X+12'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+12'!I24","v":11},{"$f":"'Max X+12'!J24","v":7.2},392.10698184411945,193.70203432676519,198.40494751735423,6.3793343738118596E-2,2.4426400014049283E-2,1.0857901378506349,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L24","v":188.71604806436909},{"$f":"'Max X+12'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+12'!C25","v":9.9},{"$f":"'Max X+12'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+12'!M24","v":168.14321751484192},{"$f":"'Max X+12'!G25*W25","v":10.969364000000001},{"$f":"'Max X+12'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+12'!I25","v":9.9},{"$f":"'Max X+12'!J25","v":8.1},361.25606089736038,191.33557382337821,169.9204870739822,8.0474240990903334E-2,2.2730440859743902E-2,1.8444241570514766,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L25","v":212.19897386829737},{"$f":"'Max X+12'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+12'!C26","v":8.8000000000000007},{"$f":"'Max X+12'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+12'!M25","v":207.48689521650357},{"$f":"'Max X+12'!G26*W26","v":16.918083000000003},{"$f":"'Max X+12'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+12'!I26","v":8.8000000000000007},{"$f":"'Max X+12'!J26","v":8.1},422.75057815396104,214.59357032503286,208.15700782892819,0.10540354326452717,2.988738757539269E-2,3.5102805146851108,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L26","v":193.85102455419818},{"$f":"'Max X+12'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+12'!C27","v":7.7000000000000011},{"$f":"'Max X+12'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+12'!M26","v":178.40099224872935},{"$f":"'Max X+12'!G27*W27","v":23.547923000000001},{"$f":"'Max X+12'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+12'!I27","v":8.8000000000000007},{"$f":"'Max X+12'!J27","v":7.2},375.12300534709948,195.1493257996807,179.97367954741881,0.10169875451745322,2.7312701310551774E-2,4.2009728285966759,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L27","v":205.4265958855064},{"$f":"'Max X+12'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+12'!C28","v":12.100000000000001},{"$f":"'Max X+12'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+12'!M27","v":193.26466871569258},{"$f":"'Max X+12'!G28*W28","v":34.556976999999996},{"$f":"'Max X+12'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+12'!I28","v":12.100000000000001},{"$f":"'Max X+12'!J28","v":8.1},407.45219953785238,210.21877767502792,197.23342186282446,0.10781821047848682,3.1246852868134611E-2,6.6786427117208076,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L28","v":228.46696697722138},{"$f":"'Max X+12'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+12'!C29","v":11},{"$f":"'Max X+12'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+12'!M28","v":222.6073312492918},{"$f":"'Max X+12'!G29*W29","v":40.106380999999999},{"$f":"'Max X+12'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+12'!I29","v":11},{"$f":"'Max X+12'!J29","v":7.2},454.01830950789395,227.64896470264551,226.36934480524843,0.11800227457586693,3.7986444043388995E-2,8.9279744404773034,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L29","v":232.84304159989409},{"$f":"'Max X+12'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+12'!C30","v":15.400000000000002},{"$f":"'Max X+12'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+12'!M29","v":230.57415069316667},{"$f":"'Max X+12'!G30*W30","v":52.609592000000006},{"$f":"'Max X+12'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+12'!I30","v":15.400000000000002},{"$f":"'Max X+12'!J30","v":6.3},479.65690751501529,240.02444894579492,239.63245856922038,0.11859265409919317,4.1692123946296254E-2,12.130411993714016,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L30","v":237.05439430649102},{"$f":"'Max X+12'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+12'!C31","v":15.400000000000002},{"$f":"'Max X+12'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+12'!M30","v":249.72869072217077},{"$f":"'Max X+12'!G31*W31","v":63.382452000000008},{"$f":"'Max X+12'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+12'!I31","v":16.5},{"$f":"'Max X+12'!J31","v":7.2},502.31606528592499,243.33520485640275,258.98086042952224,0.11918945008825967,4.7830292648543909E-2,15.828416752720836,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L31","v":256.19429339742231},{"$f":"'Max X+12'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+12'!C32","v":14.3},{"$f":"'Max X+12'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+12'!M31","v":240.12843096830323},{"$f":"'Max X+12'!G32*W32","v":69.950769000000008},{"$f":"'Max X+12'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+12'!I32","v":14.3},{"$f":"'Max X+12'!J32","v":8.1},504.04662832182635,257.76719054718114,246.27943777464517,0.12710285024117837,4.8993193658085812E-2,16.797168404996228,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L32","v":250.03026910425771},{"$f":"'Max X+12'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+12'!C33","v":16.5},{"$f":"'Max X+12'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+12'!M32","v":246.89367749224468},{"$f":"'Max X+12'!G33*W33","v":87.890810000000002},{"$f":"'Max X+12'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+12'!I33","v":16.5},{"$f":"'Max X+12'!J33","v":9.9},506.34695150116022,252.90711555132197,253.43983594983825,0.12315355293578326,5.3841542406405186E-2,21.699685298672154,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L33","v":253.33125283649082},{"$f":"'Max X+12'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+12'!C34","v":16.5},{"$f":"'Max X+12'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+12'!M33","v":232.89822996284576},{"$f":"'Max X+12'!G34*W34","v":100.88774500000001},{"$f":"'Max X+12'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+12'!I34","v":16.5},{"$f":"'Max X+12'!J34","v":8.1},497.44927115241978,256.20560745736043,241.24366369505938,0.12564537913041571,5.4566267786379789E-2,23.496577235442945,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L34","v":228.79749440090836},{"$f":"'Max X+12'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+12'!C35","v":23.1},{"$f":"'Max X+12'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+12'!M34","v":224.89629018096608},{"$f":"'Max X+12'!G35*W35","v":117.06576000000001},{"$f":"'Max X+12'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+12'!I35","v":20.900000000000002},{"$f":"'Max X+12'!J35","v":11.700000000000001},468.72013698217069,234.68060555905734,234.03953142311335,0.11688884185101703,5.6758757852739504E-2,26.327655131215334,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L35","v":203.01127382100972},{"$f":"'Max X+12'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+12'!C36","v":22},{"$f":"'Max X+12'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+12'!M35","v":229.46824450666273},{"$f":"'Max X+12'!G36*W36","v":115.5735},{"$f":"'Max X+12'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+12'!I36","v":22},{"$f":"'Max X+12'!J36","v":10.8},451.10761279204445,210.50199961766256,240.60561317438189,0.10927420334714943,6.2631332280835811E-2,26.520448156490783,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L36","v":237.17274165813424},{"$f":"'Max X+12'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+12'!C37","v":18.700000000000003},{"$f":"'Max X+12'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+12'!M36","v":240.22572264717326},{"$f":"'Max X+12'!G37*W37","v":121.35984000000001},{"$f":"'Max X+12'!H37*V37","v":2.960827E-4},{"$f":"'Max X+12'!I37","v":18.700000000000003},{"$f":"'Max X+12'!J37","v":11.700000000000001},489.39131493651939,242.23671896991692,247.15459596660244,0.13602268821732633,7.1126680570826203E-2,29.153755264345325,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L37","v":218.75588077136942},{"$f":"'Max X+12'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+12'!C38","v":22},{"$f":"'Max X+12'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+12'!M37","v":245.37995071963661},{"$f":"'Max X+12'!G38*W38","v":116.75586999999999},{"$f":"'Max X+12'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+12'!I38","v":20.900000000000002},{"$f":"'Max X+12'!J38","v":12.6},480.72337804565086,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":227.12253294519977},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":253.60084510045112},0.13334782616966548,{"$f":"F38*H38","v":7.9105619185490278E-2},{"$f":"G38*F38/1000","v":28.649549626828296},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L38","v":206.63426013236347},{"$f":"'Max X+12'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+12'!C39","v":18.700000000000003},{"$f":"'Max X+12'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+12'!M38","v":222.90954821235832},{"$f":"'Max X+12'!G39*W39","v":103.97114000000001},{"$f":"'Max X+12'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+12'!I39","v":17.600000000000001},{"$f":"'Max X+12'!J39","v":12.6},441.33223708804758,213.50094057042409,227.83129651762346,0.13331956193936487,7.8251694734871521E-2,23.176159844523855,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L39","v":204.14114743017291},{"$f":"'Max X+12'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+12'!C40","v":16.5},{"$f":"'Max X+12'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+12'!M39","v":226.15622318686857},{"$f":"'Max X+12'!G40*W40","v":99.947609999999997},{"$f":"'Max X+12'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+12'!I40","v":15.400000000000002},{"$f":"'Max X+12'!J40","v":13.5},436.7715520095075,208.80210706307469,227.96944494643282,0.13904036709824416,8.6778240435771536E-2,22.603773994154096,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L40","v":223.37384574625409},{"$f":"'Max X+12'!B41*U41","v":7.206453E-4},{"$f":"'Max X+12'!C41","v":16.5},{"$f":"'Max X+12'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+12'!M40","v":220.41493587373469},{"$f":"'Max X+12'!G41*W41","v":86.607870999999989},{"$f":"'Max X+12'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+12'!I41","v":15.400000000000002},{"$f":"'Max X+12'!J41","v":13.5},451.13532695626844,228.91287243417412,222.22245452209432,0.16097331207996302,9.2481351640377588E-2,19.089668332625681,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L41","v":191.37169475190774},{"$f":"'Max X+12'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+12'!C42","v":18.700000000000003},{"$f":"'Max X+12'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+12'!M41","v":217.26102003728468},{"$f":"'Max X+12'!G42*W42","v":76.329595999999981},{"$f":"'Max X+12'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+12'!I42","v":17.600000000000001},{"$f":"'Max X+12'!J42","v":13.5},421.28645665280567,200.02527234513329,221.26118430767241,0.14642240677442703,9.9835729612278032E-2,16.583445885993843,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L42","v":179.94292746187909},{"$f":"'Max X+12'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+12'!C43","v":13.200000000000001},{"$f":"'Max X+12'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+12'!M42","v":181.633720912255},{"$f":"'Max X+12'!G43*W43","v":61.544811999999993},{"$f":"'Max X+12'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+12'!I43","v":13.200000000000001},{"$f":"'Max X+12'!J43","v":13.5},365.23820373240676,183.99580408653259,181.2423996458742,0.14712337534648584,9.1321266380786886E-2,11.178613206405201,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L43","v":196.65004282817515},{"$f":"'Max X+12'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+12'!C44","v":14.3},{"$f":"'Max X+12'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+12'!M43","v":188.13103263541595},{"$f":"'Max X+12'!G44*W44","v":48.929062000000002},{"$f":"'Max X+12'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+12'!I44","v":13.200000000000001},{"$f":"'Max X+12'!J44","v":13.5},389.50435538791214,201.77679832908944,187.7275570588227,0.17324449908571005,0.10347557659323742,9.2050749599422907,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L44","v":174.66421438554448},{"$f":"'Max X+12'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+12'!C45","v":11},{"$f":"'Max X+12'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+12'!M44","v":168.53456508465936},{"$f":"'Max X+12'!G45*W45","v":39.707878000000008},{"$f":"'Max X+12'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+12'!I45","v":11},{"$f":"'Max X+12'!J45","v":2.7},355.03017153901908,178.29687786331166,176.73329367570739,0.16733652223282236,0.10127140895198133,6.6921499491647145,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L45","v":174.68054241377376},{"$f":"'Max X+12'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+12'!C46","v":13.200000000000001},{"$f":"'Max X+12'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+12'!M45","v":172.57397968633893},{"$f":"'Max X+12'!G46*W46","v":30.428657000000001},{"$f":"'Max X+12'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+12'!I46","v":13.200000000000001},{"$f":"'Max X+12'!J46","v":4.5},361.65737389741599,180.49662638007217,181.16074751734382,0.18391603370159676,0.11323216899510584,5.251194435000575,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L46","v":177.57452396302145},{"$f":"'Max X+12'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+12'!C47","v":15.400000000000002},{"$f":"'Max X+12'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+12'!M46","v":171.63364718041905},{"$f":"'Max X+12'!G47*W47","v":19.833918999999998},{"$f":"'Max X+12'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+12'!I47","v":15.400000000000002},{"$f":"'Max X+12'!J47","v":7.2},364.37753456003782,184.666889379477,179.71064518056085,0.20763458354445216,0.12300199985821256,3.4041678558510093,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L47","v":209.47051946329694},{"$f":"'Max X+12'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+12'!C48","v":9.9},{"$f":"'Max X+12'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+12'!M47","v":188.28409431240362},{"$f":"'Max X+12'!G48*W48","v":12.969103},{"$f":"'Max X+12'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+12'!I48","v":8.8000000000000007},{"$f":"'Max X+12'!J48","v":7.2},402.53306808162847,212.79634628109258,189.73672180053586,0.27417318220436354,0.14737251186779624,2.4418758123992772,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L48","v":200.00124907520018},{"$f":"'Max X+12'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+12'!C49","v":12.100000000000001},{"$f":"'Max X+12'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+12'!M48","v":187.57966500350537},{"$f":"'Max X+12'!G49*W49","v":7.610276100000001},{"$f":"'Max X+12'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+12'!I49","v":12.100000000000001},{"$f":"'Max X+12'!J49","v":7.2},396.92521889786622,204.60625589286835,192.31896300499784,0.29499318233183525,0.16070199850753919,1.4275330414221834,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L49","v":191.22992906251977},{"$f":"'Max X+12'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+12'!C50","v":12.100000000000001},{"$f":"'Max X+12'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+12'!M49","v":189.17430871954636},{"$f":"'Max X+12'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+12'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+12'!I50","v":12.100000000000001},{"$f":"'Max X+12'!J50","v":6.3},391.5082302479625,196.71162871008701,194.79660153787552,0.31830035243275573,0.17770718167082847,0.89869988925981514,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L50","v":214.35283668309629},{"$f":"'Max X+12'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+12'!C51","v":11},{"$f":"'Max X+12'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+12'!M50","v":211.70733220859015},{"$f":"'Max X+12'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+12'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+12'!I51","v":11},{"$f":"'Max X+12'!J51","v":6.3},433.94119945593218,217.75222516426999,216.18897429166216,0.40061151882632257,0.21835791692795736,0.53561900004866936,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L51","v":196.63623375739249},{"$f":"'Max X+12'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+12'!C52","v":8.8000000000000007},{"$f":"'Max X+12'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+12'!M51","v":175.27799784882279},{"$f":"'Max X+12'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+12'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+12'!I52","v":8.8000000000000007},{"$f":"'Max X+12'!J52","v":5.4},378.10805628706362,199.62862949730754,178.47942678975605,0.40760426008494577,0.19857105906674838,0.25622730165173646,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L52","v":191.8325692517644},{"$f":"'Max X+12'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+12'!C53","v":5.5},{"$f":"'Max X+12'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+12'!M52","v":183.47689330518708},{"$f":"'Max X+12'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+12'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+12'!I53","v":6.6000000000000005},{"$f":"'Max X+12'!J53","v":5.4},376.84403960723415,192.39561907784028,184.44842052939387,0.43695017392410912,0.2284727757931958,0.14761273285727267,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L53","v":200.5420699324473},{"$f":"'Max X+12'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+12'!C54","v":5.5},{"$f":"'Max X+12'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+12'!M53","v":201.43014825649888},{"$f":"'Max X+12'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+12'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+12'!I54","v":5.5},{"$f":"'Max X+12'!J54","v":3.6},404.09466737573445,201.04014215485745,203.054525220877,0.50192777758984464,0.27562303562190404,0.15391910320374755,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L54","v":204.37759165904453},{"$f":"'Max X+12'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+12'!C55","v":6.6000000000000005},{"$f":"'Max X+12'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+12'!M54","v":207.17296268608482},{"$f":"'Max X+12'!G55*W55","v":1.0189424},{"$f":"'Max X+12'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+12'!I55","v":6.6000000000000005},{"$f":"'Max X+12'!J55","v":3.6},413.07230066009799,203.21069792441264,209.86160273568538,0.56689373463189796,0.31135995039944508,0.21109731581446972,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L55","v":205.47697026110046},{"$f":"'Max X+12'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+12'!C56","v":3.3000000000000003},{"$f":"'Max X+12'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+12'!M55","v":225.64492946051999},{"$f":"'Max X+12'!G56*W56","v":0},{"$f":"'Max X+12'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+12'!I56","v":3.3000000000000003},{"$f":"'Max X+12'!J56","v":3.6},428.61196924239914,203.6394632178928,224.97250602450632,0.63750704320768048,0.37242343601368866,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L56","v":188.91486080473348},{"$f":"'Max X+12'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+12'!C57","v":3.3000000000000003},{"$f":"'Max X+12'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+12'!M56","v":226.34350122075037},{"$f":"'Max X+12'!G57*W57","v":0},{"$f":"'Max X+12'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+12'!I57","v":3.3000000000000003},{"$f":"'Max X+12'!J57","v":3.6},415.38862424878221,189.75555399052337,225.63307025825884,0.65930681421010262,0.41043096249153649,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L57","v":206.15900102042863},{"$f":"'Max X+12'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+12'!C58","v":3.3000000000000003},{"$f":"'Max X+12'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+12'!M57","v":237.85487353173858},{"$f":"'Max X+12'!G58*W58","v":0},{"$f":"'Max X+12'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+12'!I58","v":3.3000000000000003},{"$f":"'Max X+12'!J58","v":3.6},443.02848977982478,205.94787155422264,237.08061822560217,0.8111294662060109,0.47425530613643346,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L58","v":226.70663848127685},{"$f":"'Max X+12'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+12'!C59","v":3.3000000000000003},{"$f":"'Max X+12'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+12'!M58","v":243.7886366129687},{"$f":"'Max X+12'!G59*W59","v":0},{"$f":"'Max X+12'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+12'!I59","v":3.3000000000000003},{"$f":"'Max X+12'!J59","v":3.6},470.15642126169325,227.20281123566039,242.95361002603289,1.003827245616459,0.53502658693582938,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L59","v":196.41399696428741},{"$f":"'Max X+12'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+12'!C60","v":5.5},{"$f":"'Max X+12'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+12'!M59","v":221.75674941085546},{"$f":"'Max X+12'!G60*W60","v":0},{"$f":"'Max X+12'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+12'!I60","v":5.5},{"$f":"'Max X+12'!J60","v":2.7},421.36072594325401,197.34042311242217,224.02030283083187,0.97357385186525058,0.53644658002362033,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L60","v":217.50196336867162},{"$f":"'Max X+12'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+12'!C61","v":5.5},{"$f":"'Max X+12'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+12'!M60","v":259.28342023230402},{"$f":"'Max X+12'!G61*W61","v":0},{"$f":"'Max X+12'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+12'!I61","v":5.5},{"$f":"'Max X+12'!J61","v":2.7},480.49464644805869,219.10363602961448,261.39101041844418,1.1983273390571503,0.6924098138598358,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L61","v":241.83217840147702},{"$f":"'Max X+12'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+12'!C62","v":4.4000000000000004},{"$f":"'Max X+12'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+12'!M61","v":260.00491653825668},{"$f":"'Max X+12'!G62*W62","v":0},{"$f":"'Max X+12'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+12'!I62","v":4.4000000000000004},{"$f":"'Max X+12'!J62","v":2.7},503.89336200690263,242.95598037227427,260.93738163462837,1.4761980292027561,0.76753490362830834,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L62","v":226.15712049511617},{"$f":"'Max X+12'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+12'!C63","v":4.4000000000000004},{"$f":"'Max X+12'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+12'!M62","v":270.02863228851493},{"$f":"'Max X+12'!G63*W63","v":0},{"$f":"'Max X+12'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+12'!I63","v":3.3000000000000003},{"$f":"'Max X+12'!J63","v":2.7},496.07168124042471,226.32561359850646,269.74606764191822,1.5315068966097349,0.8825646465967586,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L63","v":252.53721283659135},{"$f":"'Max X+12'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+12'!C64","v":2.2000000000000002},{"$f":"'Max X+12'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+12'!M63","v":299.42144012704904},{"$f":"'Max X+12'!G64*W64","v":0},{"$f":"'Max X+12'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+12'!I64","v":2.2000000000000002},{"$f":"'Max X+12'!J64","v":2.7},547.96847482492285,250.13191631274552,297.83655851217736,1.9052965238458439,1.0848816148716915,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L64","v":263.05105754808687},{"$f":"'Max X+12'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+12'!C65","v":3.3000000000000003},{"$f":"'Max X+12'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+12'!M64","v":279.93738361270806},{"$f":"'Max X+12'!G65*W65","v":0},{"$f":"'Max X+12'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+12'!I65","v":3.3000000000000003},{"$f":"'Max X+12'!J65","v":1.8},542.64228558955301,262.33100421432334,280.31128137522967,2.2200533337635027,1.1261022374783709,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L65","v":257.76611818878342},{"$f":"'Max X+12'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+12'!C66","v":2.2000000000000002},{"$f":"'Max X+12'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+12'!M65","v":281.19191352998649},{"$f":"'Max X+12'!G66*W66","v":0},{"$f":"'Max X+12'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+12'!I66","v":2.2000000000000002},{"$f":"'Max X+12'!J66","v":1.8},536.05827905534625,255.72377337343525,280.33450568191103,2.4423448153481453,1.2574078480754354,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L66","v":246.945414356724},{"$f":"'Max X+12'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+12'!C67","v":3.3000000000000003},{"$f":"'Max X+12'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+12'!M66","v":279.50681852969223},{"$f":"'Max X+12'!G67*W67","v":0},{"$f":"'Max X+12'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+12'!I67","v":3.3000000000000003},{"$f":"'Max X+12'!J67","v":1.8},525.42935133473713,245.81378856662184,279.6155627681153,2.6316257901021514,1.3912557615769539,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L67","v":263.05361179070223},{"$f":"'Max X+12'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+12'!C68","v":2.2000000000000002},{"$f":"'Max X+12'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+12'!M67","v":270.44481883960037},{"$f":"'Max X+12'!G68*W68","v":0},{"$f":"'Max X+12'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+12'!I68","v":2.2000000000000002},{"$f":"'Max X+12'!J68","v":1.8},529.6517471815564,260.30731033619793,269.34443684535842,3.1463014545042784,1.5003819942419483,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L68","v":210.19541278910495},{"$f":"'Max X+12'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+12'!C69","v":2.2000000000000002},{"$f":"'Max X+12'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+12'!M68","v":224.64953616267954},{"$f":"'Max X+12'!G69*W69","v":0},{"$f":"'Max X+12'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+12'!I69","v":2.2000000000000002},{"$f":"'Max X+12'!J69","v":2.7},431.44910542395269,208.69018895105822,222.75891647289444,2.8052238380467087,1.3906196897850864,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L69","v":196.76895164563862},{"$f":"'Max X+12'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+12'!C70","v":0},{"$f":"'Max X+12'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+12'!M69","v":225.30799056850665},{"$f":"'Max X+12'!G70*W70","v":0},{"$f":"'Max X+12'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+12'!I70","v":0},{"$f":"'Max X+12'!J70","v":0},417.60700002820647,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":193.8571389224538},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":223.74986110575264},2.9118127231848261,{"$f":"F70*H70","v":1.5581294627540032},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L70","v":171.60109212190866},{"$f":"'Max X+12'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+12'!C71","v":0},{"$f":"'Max X+12'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+12'!M70","v":184.52694117106415},{"$f":"'Max X+12'!G71*W71","v":0},{"$f":"'Max X+12'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+12'!I71","v":0},{"$f":"'Max X+12'!J71","v":0},{"$f":"L71+M71","v":350.09537574857438},166.99550903241857,183.09986671615579,2.8055830894900828,1.4270744549083529,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L71","v":169.73207262885629},{"$f":"'Max X+12'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+12'!C72","v":3.3000000000000003},{"$f":"'Max X+12'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+12'!M71","v":198.84122624360938},{"$f":"'Max X+12'!G72*W72","v":0},{"$f":"'Max X+12'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+12'!I72","v":3.3000000000000003},{"$f":"'Max X+12'!J72","v":1.8},366.78976155533314,168.16994780590701,198.61981374942613,3.0621248229492757,1.7214124941832634,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L72","v":153.56506939638425},{"$f":"'Max X+12'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+12'!C73","v":2.2000000000000002},{"$f":"'Max X+12'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+12'!M72","v":166.4708454573271},{"$f":"'Max X+12'!G73*W73","v":0},{"$f":"'Max X+12'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+12'!I73","v":2.2000000000000002},{"$f":"'Max X+12'!J73","v":1.8},317.0669283014779,151.81037088789068,165.25655741358725,3.0546985084935572,1.6142880437398222,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L73","v":150.00525244029481},{"$f":"'Max X+12'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+12'!C74","v":1.1000000000000001},{"$f":"'Max X+12'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+12'!M73","v":154.63658711811297},{"$f":"'Max X+12'!G74*W74","v":0},{"$f":"'Max X+12'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+12'!I74","v":1.1000000000000001},{"$f":"'Max X+12'!J74","v":1.8},299.17648889698648,146.91988255292844,152.25660634405801,3.2853698873663526,1.6799807740549382,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L74","v":141.91385446552664},{"$f":"'Max X+12'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+12'!C75","v":1.1000000000000001},{"$f":"'Max X+12'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+12'!M74","v":138.04458704987914},{"$f":"'Max X+12'!G75*W75","v":0},{"$f":"'Max X+12'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+12'!I75","v":1.1000000000000001},{"$f":"'Max X+12'!J75","v":1.8},274.36265404408266,138.69795928646434,135.66469475761829,3.4158951790622916,1.6798922922608295,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L75","v":130.68272760209473},{"$f":"'Max X+12'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+12'!C76","v":1.1000000000000001},{"$f":"'Max X+12'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+12'!M75","v":128.08785573693893},{"$f":"'Max X+12'!G76*W76","v":0},{"$f":"'Max X+12'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+12'!I76","v":1.1000000000000001},{"$f":"'Max X+12'!J76","v":1.8},253.0711571647027,127.4289231054433,125.64223405925941,3.4538044966514194,1.7456216776795248,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L76","v":137.45906440678269},{"$f":"'Max X+12'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+12'!C77","v":2.2000000000000002},{"$f":"'Max X+12'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+12'!M76","v":127.31298512604246},{"$f":"'Max X+12'!G77*W77","v":0},{"$f":"'Max X+12'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+12'!I77","v":2.2000000000000002},{"$f":"'Max X+12'!J77","v":1.8},260.53839575849776,134.76816349906375,125.77023225943401,3.990900907718935,1.9427528666084648,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L77","v":124.18288017175659},{"$f":"'Max X+12'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+12'!C78","v":1.1000000000000001},{"$f":"'Max X+12'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+12'!M77","v":126.66546215314023},{"$f":"'Max X+12'!G78*W78","v":0},{"$f":"'Max X+12'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+12'!I78","v":1.1000000000000001},{"$f":"'Max X+12'!J78","v":1.8},244.218190714256,120.41698480698734,123.80120590726865,3.9658953647692448,2.1642562458715666,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L78","v":113.98848877635294},{"$f":"'Max X+12'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+12'!C79","v":1.1000000000000001},{"$f":"'Max X+12'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+12'!M78","v":111.48120817049443},{"$f":"'Max X+12'!G79*W79","v":0},{"$f":"'Max X+12'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+12'!I79","v":1.1000000000000001},{"$f":"'Max X+12'!J79","v":1.8},217.93455409061625,109.28510270967028,108.64945138094596,4.0033860666826495,2.1317567895484562,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L79","v":96.333216440204964},{"$f":"'Max X+12'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+12'!C80","v":1.1000000000000001},{"$f":"'Max X+12'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+12'!M79","v":100.95352801404158},{"$f":"'Max X+12'!G80*W80","v":0},{"$f":"'Max X+12'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+12'!I80","v":1.1000000000000001},{"$f":"'Max X+12'!J80","v":1.8},190.91547192741797,92.820905474565706,98.094566452852277,3.7123109656392503,2.1589615611893054,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L80","v":86.771297513515776},{"$f":"'Max X+12'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+12'!C81","v":2.2000000000000002},{"$f":"'Max X+12'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+12'!M80","v":86.175102079598432},{"$f":"'Max X+12'!G81*W81","v":0},{"$f":"'Max X+12'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+12'!I81","v":2.2000000000000002},{"$f":"'Max X+12'!J81","v":1.8},168.92445924956985,84.413449692282072,84.511009557287778,3.6578478212336991,2.0640925223106557,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L81","v":85.093140836881005},{"$f":"'Max X+12'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+12'!C82","v":1.1000000000000001},{"$f":"'Max X+12'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+12'!M81","v":109.86341683335748},{"$f":"'Max X+12'!G82*W82","v":0},{"$f":"'Max X+12'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+12'!I82","v":1.1000000000000001},{"$f":"'Max X+12'!J82","v":1.8},187.58084472376956,81.371655883173275,106.20918884059628,3.9214849537077163,2.9542279927611919,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L82","v":82.896534101262006},{"$f":"'Max X+12'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+12'!C83","v":1.1000000000000001},{"$f":"'Max X+12'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+12'!M82","v":92.48798235480669},{"$f":"'Max X+12'!G83*W83","v":0},{"$f":"'Max X+12'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+12'!I83","v":1.1000000000000001},{"$f":"'Max X+12'!J83","v":1.8},167.8988838827629,78.911068675976168,88.987815206786749,4.1854654252858312,2.8001671480199377,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L83","v":76.050292888541819},{"$f":"'Max X+12'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+12'!C84","v":0},{"$f":"'Max X+12'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+12'!M83","v":103.28494964562151},{"$f":"'Max X+12'!G84*W84","v":0},{"$f":"'Max X+12'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+12'!I84","v":0},{"$f":"'Max X+12'!J84","v":0.9},170.68126338880973,71.828126225655708,98.853137163154003,4.2221666628861065,3.5318124824675081,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L84","v":76.034543013807252},{"$f":"'Max X+12'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+12'!C85","v":3.3000000000000003},{"$f":"'Max X+12'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+12'!M84","v":98.087442413937694},{"$f":"'Max X+12'!G85*W85","v":0},{"$f":"'Max X+12'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+12'!I85","v":3.3000000000000003},{"$f":"'Max X+12'!J85","v":0.9},171.36676595064986,74.678896773824377,96.687869176825487,4.6556462399828655,3.7995732371121997,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L85","v":79.884647737600091},{"$f":"'Max X+12'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+12'!C86","v":0},{"$f":"'Max X+12'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+12'!M85","v":100.19520005084672},{"$f":"'Max X+12'!G86*W86","v":0},{"$f":"'Max X+12'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+12'!I86","v":0},{"$f":"'Max X+12'!J86","v":0},170.26471756625449,74.477865072652108,95.786852493602396,5.4067826649479889,4.4083475572443325,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L86","v":72.203758200907416},{"$f":"'Max X+12'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+12'!C87","v":0},{"$f":"'Max X+12'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+12'!M86","v":97.916340033111567},{"$f":"'Max X+12'!G87*W87","v":0},{"$f":"'Max X+12'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+12'!I87","v":0},{"$f":"'Max X+12'!J87","v":0},159.80311167689985,66.790061081975296,93.013050594924536,5.4136971189321228,4.9032894381870351,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L87","v":70.263029755803231},{"$f":"'Max X+12'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+12'!C88","v":0},{"$f":"'Max X+12'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+12'!M87","v":93.848463746685169},{"$f":"'Max X+12'!G88*W88","v":0},{"$f":"'Max X+12'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+12'!I88","v":0},{"$f":"'Max X+12'!J88","v":0},152.90495445799777,64.412046815011323,88.492907642986452,5.850982940791905,5.3555561036987118,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L88","v":61.141005765163378},{"$f":"'Max X+12'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+12'!C89","v":1.1000000000000001},{"$f":"'Max X+12'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+12'!M88","v":80.007657290993464},{"$f":"'Max X+12'!G89*W89","v":0},{"$f":"'Max X+12'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+12'!I89","v":1.1000000000000001},{"$f":"'Max X+12'!J89","v":0},132.49080064713138,56.580892456990071,75.909908190141294,5.6601133081733064,5.197749100852171,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L89","v":56.439984400853454},{"$f":"'Max X+12'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+12'!C90","v":0},{"$f":"'Max X+12'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+12'!M89","v":90.762490145334922},{"$f":"'Max X+12'!G90*W90","v":0},{"$f":"'Max X+12'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+12'!I90","v":0},{"$f":"'Max X+12'!J90","v":0},134.69339840781458,50.632679405703541,84.060719002111028,5.8073049951499156,6.7017711432238922,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L90","v":52.769723170226641},{"$f":"'Max X+12'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+12'!C91","v":0},{"$f":"'Max X+12'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+12'!M90","v":74.348904579225731},{"$f":"'Max X+12'!G91*W91","v":0},{"$f":"'Max X+12'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+12'!I91","v":0},{"$f":"'Max X+12'!J91","v":0},114.85942325876012,46.743607589006785,68.115815669753331,6.0261155812198588,6.2330889094724009,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L91","v":45.650439963853522},{"$f":"'Max X+12'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+12'!C92","v":0},{"$f":"'Max X+12'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+12'!M91","v":61.880650148818475},{"$f":"'Max X+12'!G92*W92","v":0},{"$f":"'Max X+12'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+12'!I92","v":0},{"$f":"'Max X+12'!J92","v":0},95.877369735913177,39.878154903852774,55.999214832060403,5.7722850600007467,5.8814353167580755,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L92","v":39.639695635042102},{"$f":"'Max X+12'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+12'!C93","v":0},{"$f":"'Max X+12'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+12'!M92","v":56.927044648681509},{"$f":"'Max X+12'!G93*W93","v":0},{"$f":"'Max X+12'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+12'!I93","v":0},{"$f":"'Max X+12'!J93","v":0},84.91028409987112,34.105490204759462,50.804793895111665,5.5342054302826371,6.1222507535698441,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L93","v":33.319415801883977},{"$f":"'Max X+12'!B94*U94","v":0.1536841125},{"$f":"'Max X+12'!C94","v":0},{"$f":"'Max X+12'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+12'!M93","v":56.918744575787855},{"$f":"'Max X+12'!G94*W94","v":0},{"$f":"'Max X+12'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+12'!I94","v":0},{"$f":"'Max X+12'!J94","v":0},78.207469296539443,28.198750955352963,50.008718341186473,5.1206648465310147,6.9100262346013821,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L94","v":26.340865218399966},{"$f":"'Max X+12'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+12'!C95","v":0},{"$f":"'Max X+12'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+12'!M94","v":40.907428883231162},{"$f":"'Max X+12'!G95*W95","v":0},{"$f":"'Max X+12'!H95*V95","v":0.1366584025},{"$f":"'Max X+12'!I95","v":0},{"$f":"'Max X+12'!J95","v":0},57.214737909971632,21.897652908305194,35.317085001666435,4.443212310094772,5.5903438815647295,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L95","v":22.829364901756431},{"$f":"'Max X+12'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+12'!C96","v":0},{"$f":"'Max X+12'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+12'!M95","v":38.784759003368585},{"$f":"'Max X+12'!G96*W96","v":0},{"$f":"'Max X+12'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+12'!I96","v":0},{"$f":"'Max X+12'!J96","v":0},51.451070663297713,18.613280083098534,32.837790580199183,4.2160848186578965,5.9469684231694009,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L96","v":19.2760400294448},{"$f":"'Max X+12'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+12'!C97","v":0},{"$f":"'Max X+12'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+12'!M96","v":31.777128371712234},{"$f":"'Max X+12'!G97*W97","v":0},{"$f":"'Max X+12'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+12'!I97","v":0},{"$f":"'Max X+12'!J97","v":0},41.723313490047261,15.393104837486385,26.330208652560874,3.8829351919584147,5.4469197191513592,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L97","v":12.004211746724154},{"$f":"'Max X+12'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+12'!C98","v":0},{"$f":"'Max X+12'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+12'!M97","v":24.397595655865388},{"$f":"'Max X+12'!G98*W98","v":0},{"$f":"'Max X+12'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+12'!I98","v":0},{"$f":"'Max X+12'!J98","v":0},29.11378997070387,9.3721813937387495,19.74160857696512,2.6320303529854048,4.6559870789002664,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L98","v":9.2762276022174426},{"$f":"'Max X+12'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+12'!C99","v":0},{"$f":"'Max X+12'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+12'!M98","v":17.335329284926161},{"$f":"'Max X+12'!G99*W99","v":0},{"$f":"'Max X+12'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+12'!I99","v":0},{"$f":"'Max X+12'!J99","v":0},20.738333017621258,7.0698017063958769,13.668531311225381,2.2064258958215652,3.6667979737007799,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L99","v":6.0667929018604658},{"$f":"'Max X+12'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+12'!C100","v":0},{"$f":"'Max X+12'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+12'!M99","v":12.337217321182935},{"$f":"'Max X+12'!G100*W100","v":0},{"$f":"'Max X+12'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+12'!I100","v":0},{"$f":"'Max X+12'!J100","v":0},13.965548584023088,4.5068900714126787,9.458658512610409,1.5599028304477869,2.8785588085725267,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L100","v":3.8553760899259233},{"$f":"'Max X+12'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+12'!C101","v":0},{"$f":"'Max X+12'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+12'!M100","v":7.9024319777019514},{"$f":"'Max X+12'!G101*W101","v":0},{"$f":"'Max X+12'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+12'!I101","v":0},{"$f":"'Max X+12'!J101","v":0},8.6666878630472102,2.7877654392515052,5.8789224237957054,1.0676106506744181,2.0235095539062455,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L101","v":1.9213154112930901},{"$f":"'Max X+12'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+12'!C102","v":0},{"$f":"'Max X+12'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+12'!M101","v":4.8610011932699875},{"$f":"'Max X+12'!G102*W102","v":0},{"$f":"'Max X+12'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+12'!I102","v":0},{"$f":"'Max X+12'!J102","v":0},4.8527825855456115,1.3505172290581973,3.5022653564874142,0.57079818223489276,1.3587358367825733,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L102","v":1.5367196597061668},{"$f":"'Max X+12'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+12'!C103","v":0},{"$f":"'Max X+12'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+12'!M102","v":3.9199498289697186},{"$f":"'Max X+12'!G103*W103","v":0},{"$f":"'Max X+12'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+12'!I103","v":0},{"$f":"'Max X+12'!J103","v":0},3.7793251986788148,1.0488489441604936,2.7304762545183214,0.48787071554567324,1.1894735744513969,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L103","v":1.1223806046293796},{"$f":"'Max X+12'!B104*U104","v":0.3379091575},{"$f":"'Max X+12'!C104","v":0},{"$f":"'Max X+12'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+12'!M103","v":2.8043515583661223},{"$f":"'Max X+12'!G104*W104","v":0},{"$f":"'Max X+12'!H104*V104","v":0.32755962},{"$f":"'Max X+12'!I104","v":0},{"$f":"'Max X+12'!J104","v":0},2.6288771476860324,0.74311792012472533,1.8857592275613073,0.37926268450465428,0.91859233080481484,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L104","v":0.87387454648983343},{"$f":"'Max X+12'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+12'!C105","v":0},{"$f":"'Max X+12'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+12'!M104","v":1.6888777940490491},{"$f":"'Max X+12'!G105*W105","v":0},{"$f":"'Max X+12'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+12'!I105","v":0},{"$f":"'Max X+12'!J105","v":0},1.6559186008121212,0.56083826500715805,1.0950803358049632,0.31303628148267537,0.59379745824408581,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+12'!L105","v":0.25680740353077347},{"$f":"'Max X+12'!B106*U106","v":0.95},{"$f":"'Max X+12'!C106","v":0},{"$f":"'Max X+12'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+12'!M105","v":0.94538550880830696},{"$f":"'Max X+12'!G106*W106","v":0},{"$f":"'Max X+12'!H106*V106","v":0.95},{"$f":"'Max X+12'!I106","v":0},{"$f":"'Max X+12'!J106","v":0},6.010964561695406E-2,1.284037017653869E-2,4.726927544041537E-2,0.24396703335423478,0.89811623336789159,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":15235.440229083822},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":15950.88113234143},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":31292.609133076505},15272.557120542633,16020.052012533873,161.18310854119724,137.92911980755741,350.97042860506042,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":31292.609133076505},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+14","index":96,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+14",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+14"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":31742.490271345247},{"$f":"L107","v":15486.463904184888},16256.026367160364,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+13'!P107*106/206","v":180.59643413658446},{"$f":"'Max X+13'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+13'!C6","v":16.5},{"$f":"'Max X+13'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+13'!P107*100/206","v":170.37399446847596},{"$f":"'Max X+13'!G6*W6","v":0},{"$f":"'Max X+13'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+13'!I6","v":13.200000000000001},{"$f":"'Max X+13'!J6","v":8.1},{"$f":"L6+M6","v":359.55891492522505},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":184.26024996199877},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":175.29866496322632},{"$f":"B6*A6","v":0.23618417458570498},{"$f":"F6*H6","v":0.17532950524963567},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L6","v":177.85337438587447},{"$f":"'Max X+13'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+13'!C7","v":11},{"$f":"'Max X+13'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+13'!M6","v":169.25275590138139},{"$f":"'Max X+13'!G7*W7","v":0},{"$f":"'Max X+13'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+13'!I7","v":11},{"$f":"'Max X+13'!J7","v":9.9},{"$f":"L7+M7","v":351.9581428529923},181.62954357658481,170.32859927640746,2.3830809289684382E-2,2.4156624973938046E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L7","v":174.93444040515939},{"$f":"'Max X+13'!B8*U8","v":8.45861E-5},{"$f":"'Max X+13'!C8","v":13.200000000000001},{"$f":"'Max X+13'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+13'!M7","v":164.01075669024306},{"$f":"'Max X+13'!G8*W8","v":0},{"$f":"'Max X+13'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+13'!I8","v":14.3},{"$f":"'Max X+13'!J8","v":8.1},344.81957905363333,174.61964338308982,170.19993567054354,1.4797022069554853E-2,1.0821019699530509E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L8","v":167.74832999851148},{"$f":"'Max X+13'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+13'!C9","v":11},{"$f":"'Max X+13'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+13'!M8","v":163.71569142292176},{"$f":"'Max X+13'!G9*W9","v":0},{"$f":"'Max X+13'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+13'!I9","v":11},{"$f":"'Max X+13'!J9","v":7.2},337.23703920975493,169.7296681184167,167.50737109133823,1.8661880094795153E-2,8.320331583547157E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L9","v":162.67064477155068},{"$f":"'Max X+13'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+13'!C10","v":11},{"$f":"'Max X+13'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+13'!M9","v":160.84558822866816},{"$f":"'Max X+13'!G10*W10","v":0},{"$f":"'Max X+13'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+13'!I10","v":11},{"$f":"'Max X+13'!J10","v":8.1},329.29740276477298,165.55942414088389,163.73797862388906,1.1220630666794112E-2,7.6096047790982892E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L10","v":158.534579861309},{"$f":"'Max X+13'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+13'!C11","v":12.100000000000001},{"$f":"'Max X+13'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+13'!M10","v":157.10830777496182},{"$f":"'Max X+13'!G11*W11","v":0},{"$f":"'Max X+13'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+13'!I11","v":12.100000000000001},{"$f":"'Max X+13'!J11","v":10.8},320.92963493276068,162.52887935415364,158.40075557860706,5.7005071553630172E-3,7.552196354742414E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L11","v":155.7714508041058},{"$f":"'Max X+13'!B12*U12","v":3.021E-5},{"$f":"'Max X+13'!C12","v":4.4000000000000004},{"$f":"'Max X+13'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+13'!M11","v":152.02353458476483},{"$f":"'Max X+13'!G12*W12","v":0},{"$f":"'Max X+13'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+13'!I12","v":3.3000000000000003},{"$f":"'Max X+13'!J12","v":0.9},308.28283456079441,153.86674494857701,154.41608961221738,4.7058555287920363E-3,7.444972547452397E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L12","v":147.61539455269087},{"$f":"'Max X+13'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+13'!C13","v":5.5},{"$f":"'Max X+13'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+13'!M12","v":148.51658291728617},{"$f":"'Max X+13'!G13*W13","v":0},{"$f":"'Max X+13'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+13'!I13","v":5.5},{"$f":"'Max X+13'!J13","v":2.7},301.71947201448654,150.41028225269801,151.30918976178856,5.112299992872371E-3,7.393155497622505E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L13","v":144.55973913309981},{"$f":"'Max X+13'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+13'!C14","v":4.4000000000000004},{"$f":"'Max X+13'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+13'!M13","v":145.78801541053534},{"$f":"'Max X+13'!G14*W14","v":0},{"$f":"'Max X+13'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+13'!I14","v":4.4000000000000004},{"$f":"'Max X+13'!J14","v":2.7},293.73383481761067,146.25329140733515,147.48054341027552,6.4477257646840839E-3,7.472000259828462E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L14","v":141.24113120854929},{"$f":"'Max X+13'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+13'!C15","v":3.3000000000000003},{"$f":"'Max X+13'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+13'!M14","v":142.75058488600055},{"$f":"'Max X+13'!G15*W15","v":0},{"$f":"'Max X+13'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+13'!I15","v":3.3000000000000003},{"$f":"'Max X+13'!J15","v":2.7},284.27596374739437,140.93296641185697,143.34299733553743,8.1647966923382113E-3,7.5875504631531445E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L15","v":136.57411991965731},{"$f":"'Max X+13'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+13'!C16","v":5.5},{"$f":"'Max X+13'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+13'!M15","v":139.22954958396255},{"$f":"'Max X+13'!G16*W16","v":0},{"$f":"'Max X+13'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+13'!I16","v":5.5},{"$f":"'Max X+13'!J16","v":2.7},281.38604880707453,139.36438901361305,142.02165979346151,9.7309060442755824E-3,7.8897905010491976E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L16","v":136.00368861284915},{"$f":"'Max X+13'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+13'!C17","v":6.6000000000000005},{"$f":"'Max X+13'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+13'!M16","v":138.85011724527186},{"$f":"'Max X+13'!G17*W17","v":0},{"$f":"'Max X+13'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+13'!I17","v":6.6000000000000005},{"$f":"'Max X+13'!J17","v":2.7},281.73384216887138,138.99231870448111,142.74152346439027,1.136990836803419E-2,8.5937808816029873E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L17","v":136.23560385857562},{"$f":"'Max X+13'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+13'!C18","v":6.6000000000000005},{"$f":"'Max X+13'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+13'!M17","v":140.13991451692129},{"$f":"'Max X+13'!G18*W18","v":0},{"$f":"'Max X+13'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+13'!I18","v":6.6000000000000005},{"$f":"'Max X+13'!J18","v":2.7},282.35313412603568,138.32273861280794,144.03039551322775,1.2865245767659957E-2,9.5190036935618796E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L18","v":136.68673162137804},{"$f":"'Max X+13'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+13'!C19","v":2.2000000000000002},{"$f":"'Max X+13'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+13'!M18","v":142.48639712975526},{"$f":"'Max X+13'!G19*W19","v":0},{"$f":"'Max X+13'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+13'!I19","v":2.2000000000000002},{"$f":"'Max X+13'!J19","v":1.8},276.34759393928584,133.47205122378296,142.87554271550286,1.4680397595084627E-2,1.0854414252388771E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L19","v":144.01175650686341},{"$f":"'Max X+13'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+13'!C20","v":4.4000000000000004},{"$f":"'Max X+13'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+13'!M19","v":130.71281449913721},{"$f":"'Max X+13'!G20*W20","v":0},{"$f":"'Max X+13'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+13'!I20","v":4.4000000000000004},{"$f":"'Max X+13'!J20","v":1.8},279.89532445422361,146.59361760328051,133.30170685094311,1.8138903582886341E-2,1.1107648194100431E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L20","v":157.8396562682434},{"$f":"'Max X+13'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+13'!C21","v":4.4000000000000004},{"$f":"'Max X+13'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+13'!M20","v":170.26289051079399},{"$f":"'Max X+13'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+13'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+13'!I21","v":4.4000000000000004},{"$f":"'Max X+13'!J21","v":0},335.06188419387462,160.4151954542204,174.64668873965422,2.4460814023013162E-2,1.6201771139776985E-2,6.0750349283387642E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L21","v":146.64864820160332},{"$f":"'Max X+13'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+13'!C22","v":6.6000000000000005},{"$f":"'Max X+13'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+13'!M21","v":153.58389697826013},{"$f":"'Max X+13'!G22*W22","v":1.7791249},{"$f":"'Max X+13'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+13'!I22","v":6.6000000000000005},{"$f":"'Max X+13'!J22","v":9},301.68740973410644,150.51971138768613,151.16769834642031,2.8936813917194108E-2,1.6198631839804373E-2,0.27324493535305738,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L22","v":177.79711313820098},{"$f":"'Max X+13'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+13'!C23","v":6.6000000000000005},{"$f":"'Max X+13'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+13'!M22","v":165.96193362765328},{"$f":"'Max X+13'!G23*W23","v":3.2182024},{"$f":"'Max X+13'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+13'!I23","v":6.6000000000000005},{"$f":"'Max X+13'!J23","v":7.2},344.2939942154901,178.95123590018196,165.34275831530812,4.5877238019008393E-2,1.9175312345160855E-2,0.53409909310915449,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L23","v":180.96550518422632},{"$f":"'Max X+13'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+13'!C24","v":11},{"$f":"'Max X+13'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+13'!M23","v":157.55711564622158},{"$f":"'Max X+13'!G24*W24","v":5.5787578},{"$f":"'Max X+13'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+13'!I24","v":11},{"$f":"'Max X+13'!J24","v":7.2},346.94178689123851,185.60444499783938,161.33734189339913,6.1060186386927423E-2,1.9773752822471548E-2,0.87897298785686062,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L24","v":193.70203432676519},{"$f":"'Max X+13'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+13'!C25","v":9.9},{"$f":"'Max X+13'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+13'!M24","v":198.40494751735423},{"$f":"'Max X+13'!G25*W25","v":10.969364000000001},{"$f":"'Max X+13'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+13'!I25","v":9.9},{"$f":"'Max X+13'!J25","v":8.1},396.49756005468072,196.31943391015662,200.1781261445241,8.2600416608572771E-2,2.6821372830133527E-2,2.1763760887187549,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L25","v":191.33557382337821},{"$f":"'Max X+13'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+13'!C26","v":8.8000000000000007},{"$f":"'Max X+13'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+13'!M25","v":169.9204870739822},{"$f":"'Max X+13'!G26*W26","v":16.918083000000003},{"$f":"'Max X+13'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+13'!I26","v":8.8000000000000007},{"$f":"'Max X+13'!J26","v":8.1},364.33654448336239,193.7405335549646,170.59601092839779,9.5040268413609907E-2,2.4476145584425641E-2,2.8747289037180583,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L26","v":214.59357032503286},{"$f":"'Max X+13'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+13'!C27","v":7.7000000000000011},{"$f":"'Max X+13'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+13'!M26","v":208.15700782892819},{"$f":"'Max X+13'!G27*W27","v":23.547923000000001},{"$f":"'Max X+13'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+13'!I27","v":8.8000000000000007},{"$f":"'Max X+13'!J27","v":7.2},425.60612911220119,215.88098954873982,209.72513956346137,0.11258077629302227,3.1868265466837367E-2,4.9016651922659982,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L27","v":195.1493257996807},{"$f":"'Max X+13'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+13'!C28","v":12.100000000000001},{"$f":"'Max X+13'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+13'!M27","v":179.97367954741881},{"$f":"'Max X+13'!G28*W28","v":34.556976999999996},{"$f":"'Max X+13'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+13'!I28","v":12.100000000000001},{"$f":"'Max X+13'!J28","v":8.1},383.89148318687518,199.94690161748994,183.94458156938524,0.10242418219076017,2.9097978033573092E-2,6.219346304725522,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L28","v":210.21877767502792},{"$f":"'Max X+13'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+13'!C29","v":11},{"$f":"'Max X+13'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+13'!M28","v":197.23342186282446},{"$f":"'Max X+13'!G29*W29","v":40.106380999999999},{"$f":"'Max X+13'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+13'!I29","v":11},{"$f":"'Max X+13'!J29","v":7.2},410.40996582301227,209.4102005172339,200.99976530577834,0.10857715779404122,3.3656557046128965E-2,7.9103187631641676,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L29","v":227.64896470264551},{"$f":"'Max X+13'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+13'!C30","v":15.400000000000002},{"$f":"'Max X+13'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+13'!M29","v":226.36934480524843},{"$f":"'Max X+13'!G30*W30","v":52.609592000000006},{"$f":"'Max X+13'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+13'!I30","v":15.400000000000002},{"$f":"'Max X+13'!J30","v":6.3},470.26143050784697,234.83301751890528,235.42841298894166,0.11594718374024433,4.093181630677039E-2,11.909198871511441,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L30","v":240.02444894579492},{"$f":"'Max X+13'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+13'!C31","v":15.400000000000002},{"$f":"'Max X+13'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+13'!M30","v":239.63245856922038},{"$f":"'Max X+13'!G31*W31","v":63.382452000000008},{"$f":"'Max X+13'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+13'!I31","v":16.5},{"$f":"'Max X+13'!J31","v":7.2},495.19032816909191,246.30376617101962,248.88656199807227,0.12068277477530608,4.589657114811567E-2,15.188492802905602,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L31","v":243.33520485640275},{"$f":"'Max X+13'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+13'!C32","v":14.3},{"$f":"'Max X+13'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+13'!M31","v":258.98086042952224},{"$f":"'Max X+13'!G32*W32","v":69.950769000000008},{"$f":"'Max X+13'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+13'!I32","v":14.3},{"$f":"'Max X+13'!J32","v":8.1},510.04250243516503,244.91448164398801,265.12802079117705,0.12072321241477352,5.283963834518255E-2,18.115910343326753,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L32","v":257.76719054718114},{"$f":"'Max X+13'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+13'!C33","v":16.5},{"$f":"'Max X+13'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+13'!M32","v":246.27943777464517},{"$f":"'Max X+13'!G33*W33","v":87.890810000000002},{"$f":"'Max X+13'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+13'!I33","v":16.5},{"$f":"'Max X+13'!J33","v":9.9},513.46595632126423,260.64022613819225,252.82573018307193,0.12696440898891079,5.3707591573241904E-2,21.645699272358161,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L33","v":252.90711555132197},{"$f":"'Max X+13'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+13'!C34","v":16.5},{"$f":"'Max X+13'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+13'!M33","v":253.43983594983825},{"$f":"'Max X+13'!G34*W34","v":100.88774500000001},{"$f":"'Max X+13'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+13'!I34","v":16.5},{"$f":"'Max X+13'!J34","v":8.1},517.56213747412141,255.78168053269545,261.780456941426,0.12543501862652326,5.9379008412306179E-2,25.568973542149116,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L34","v":256.20560745736043},{"$f":"'Max X+13'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+13'!C35","v":23.1},{"$f":"'Max X+13'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+13'!M34","v":241.24366369505938},{"$f":"'Max X+13'!G35*W35","v":117.06576000000001},{"$f":"'Max X+13'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+13'!I35","v":20.900000000000002},{"$f":"'Max X+13'!J35","v":11.700000000000001},512.45749549387983,262.07471626552353,250.3827792283563,0.13089119183688164,6.088446670310825E-2,28.241372835646537,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L35","v":234.68060555905734},{"$f":"'Max X+13'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+13'!C36","v":22},{"$f":"'Max X+13'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+13'!M35","v":234.03953142311335},{"$f":"'Max X+13'!G36*W36","v":115.5735},{"$f":"'Max X+13'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+13'!I36","v":22},{"$f":"'Max X+13'!J36","v":10.8},487.32993720822628,242.15428480981603,245.17565239841025,0.1263207492412603,6.3879024703073967E-2,27.04876778492919,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L36","v":210.50199961766256},{"$f":"'Max X+13'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+13'!C37","v":18.700000000000003},{"$f":"'Max X+13'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+13'!M36","v":240.60561317438189},{"$f":"'Max X+13'!G37*W37","v":121.35984000000001},{"$f":"'Max X+13'!H37*V37","v":2.960827E-4},{"$f":"'Max X+13'!I37","v":18.700000000000003},{"$f":"'Max X+13'!J37","v":11.700000000000001},463.1156470782077,215.58127306340961,247.53437401479809,0.12072655425297285,7.1239159583826553E-2,29.199858717944881,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L37","v":242.23671896991692},{"$f":"'Max X+13'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+13'!C38","v":22},{"$f":"'Max X+13'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+13'!M37","v":247.15459596660244},{"$f":"'Max X+13'!G38*W38","v":116.75586999999999},{"$f":"'Max X+13'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+13'!I38","v":20.900000000000002},{"$f":"'Max X+13'!J38","v":12.6},505.96397607997494,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":250.58905784291449},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":255.37491823706043},0.14766112700243447,{"$f":"F38*H38","v":7.9677729542037778E-2},{"$f":"G38*F38/1000","v":28.856749876579158},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L38","v":227.12253294519977},{"$f":"'Max X+13'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+13'!C39","v":18.700000000000003},{"$f":"'Max X+13'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+13'!M38","v":253.60084510045112},{"$f":"'Max X+13'!G39*W39","v":103.97114000000001},{"$f":"'Max X+13'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+13'!I39","v":17.600000000000001},{"$f":"'Max X+13'!J39","v":12.6},492.4878137578014,233.97599443518013,258.51181932262125,0.14653851001966786,8.9025777829851299E-2,26.367168970057318,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L39","v":213.50094057042409},{"$f":"'Max X+13'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+13'!C40","v":16.5},{"$f":"'Max X+13'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+13'!M39","v":227.83129651762346},{"$f":"'Max X+13'!G40*W40","v":99.947609999999997},{"$f":"'Max X+13'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+13'!I40","v":15.400000000000002},{"$f":"'Max X+13'!J40","v":13.5},447.79940079195421,218.15552525593986,229.64387553601438,0.14541531448423989,8.7420981609087331E-2,22.77119357013779,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L40","v":208.80210706307469},{"$f":"'Max X+13'!B41*U41","v":7.206453E-4},{"$f":"'Max X+13'!C41","v":16.5},{"$f":"'Max X+13'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+13'!M40","v":227.96944494643282},{"$f":"'Max X+13'!G41*W41","v":86.607870999999989},{"$f":"'Max X+13'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+13'!I41","v":15.400000000000002},{"$f":"'Max X+13'!J41","v":13.5},444.12542869176366,214.35163480598956,229.77379388577407,0.15047225708510159,9.5651060658748482E-2,19.743948279862252,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L41","v":228.91287243417412},{"$f":"'Max X+13'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+13'!C42","v":18.700000000000003},{"$f":"'Max X+13'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+13'!M41","v":222.22245452209432},{"$f":"'Max X+13'!G42*W42","v":76.329595999999981},{"$f":"'Max X+13'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+13'!I42","v":17.600000000000001},{"$f":"'Max X+13'!J42","v":13.5},463.7580654181088,237.53772650276082,226.22033891534795,0.17514593141327151,0.10211560674637914,16.962150175799831,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L42","v":200.02527234513329},{"$f":"'Max X+13'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+13'!C43","v":13.200000000000001},{"$f":"'Max X+13'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+13'!M42","v":221.26118430767241},{"$f":"'Max X+13'!G43*W43","v":61.544811999999993},{"$f":"'Max X+13'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+13'!I43","v":13.200000000000001},{"$f":"'Max X+13'!J43","v":13.5},424.91166867932435,204.06172941717767,220.84993926214668,0.16354292795559025,0.11124504552571784,13.617477991113047,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L43","v":183.99580408653259},{"$f":"'Max X+13'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+13'!C44","v":14.3},{"$f":"'Max X+13'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+13'!M43","v":181.2423996458742},{"$f":"'Max X+13'!G44*W44","v":48.929062000000002},{"$f":"'Max X+13'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+13'!I44","v":13.200000000000001},{"$f":"'Max X+13'!J44","v":13.5},369.97642064814119,189.13370770224299,180.8427129458982,0.16209638428960815,9.96866999759842E-2,8.8680206093017571,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L44","v":201.77679832908944},{"$f":"'Max X+13'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+13'!C45","v":11},{"$f":"'Max X+13'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+13'!M44","v":187.7275570588227},{"$f":"'Max X+13'!G45*W45","v":39.707878000000008},{"$f":"'Max X+13'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+13'!I45","v":11},{"$f":"'Max X+13'!J45","v":2.7},401.29823937397646,205.38348667782509,195.9147526961514,0.19331165126436919,0.11280436267130424,7.4542629329297716,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L45","v":178.29687786331166},{"$f":"'Max X+13'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+13'!C46","v":13.200000000000001},{"$f":"'Max X+13'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+13'!M45","v":176.73329367570739},{"$f":"'Max X+13'!G46*W46","v":30.428657000000001},{"$f":"'Max X+13'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+13'!I46","v":13.200000000000001},{"$f":"'Max X+13'!J46","v":4.5},369.42648672280626,184.10915429579305,185.31733242701321,0.18772356751860333,0.11596124869416524,5.37775677373837,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L46","v":180.49662638007217},{"$f":"'Max X+13'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+13'!C47","v":15.400000000000002},{"$f":"'Max X+13'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+13'!M46","v":181.16074751734382},{"$f":"'Max X+13'!G47*W47","v":19.833918999999998},{"$f":"'Max X+13'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+13'!I47","v":15.400000000000002},{"$f":"'Max X+13'!J47","v":7.2},376.81649291618191,187.58557503659563,189.23091787958629,0.21105134347655205,0.12982963775755615,3.593127592238448,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L47","v":184.666889379477},{"$f":"'Max X+13'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+13'!C48","v":9.9},{"$f":"'Max X+13'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+13'!M47","v":179.71064518056085},{"$f":"'Max X+13'!G48*W48","v":12.969103},{"$f":"'Max X+13'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+13'!I48","v":8.8000000000000007},{"$f":"'Max X+13'!J48","v":7.2},369.19516456291996,188.02518133942115,181.1699832234988,0.24170804005584096,0.14066195706206716,2.330685867543147,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L48","v":212.79634628109258},{"$f":"'Max X+13'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+13'!C49","v":12.100000000000001},{"$f":"'Max X+13'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+13'!M48","v":189.73672180053586},{"$f":"'Max X+13'!G49*W49","v":7.610276100000001},{"$f":"'Max X+13'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+13'!I49","v":12.100000000000001},{"$f":"'Max X+13'!J49","v":7.2},411.8566527071373,217.38248088440977,194.47417182272753,0.31386539668281754,0.16254997780833702,1.4439488392109672,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L49","v":204.60625589286835},{"$f":"'Max X+13'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+13'!C50","v":12.100000000000001},{"$f":"'Max X+13'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+13'!M49","v":192.31896300499784},{"$f":"'Max X+13'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+13'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+13'!I50","v":12.100000000000001},{"$f":"'Max X+13'!J50","v":6.3},408.00399256253127,210.06569077484565,197.93830178768559,0.34056511802268435,0.18066121731223866,0.91363902384539664,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L50","v":196.71162871008701},{"$f":"'Max X+13'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+13'!C51","v":11},{"$f":"'Max X+13'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+13'!M50","v":194.79660153787552},{"$f":"'Max X+13'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+13'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+13'!I51","v":11},{"$f":"'Max X+13'!J51","v":6.3},399.4396730484408,200.14398746228375,199.29568558615708,0.3676412478032865,0.20091595171841639,0.49283489541966108,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L51","v":217.75222516426999},{"$f":"'Max X+13'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+13'!C52","v":8.8000000000000007},{"$f":"'Max X+13'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+13'!M51","v":216.18897429166216},{"$f":"'Max X+13'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+13'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+13'!I52","v":8.8000000000000007},{"$f":"'Max X+13'!J52","v":5.4},440.04490539714084,220.7008498865608,219.34405551058003,0.45137527770919272,0.2449187810821272,0.31603234980688283,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L52","v":199.62862949730754},{"$f":"'Max X+13'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+13'!C53","v":5.5},{"$f":"'Max X+13'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+13'!M52","v":178.47942678975605},{"$f":"'Max X+13'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+13'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+13'!I53","v":6.6000000000000005},{"$f":"'Max X+13'!J53","v":5.4},379.63109876273825,200.17392170332184,179.45717705941638,0.45470779398570654,0.22224973033964715,0.14359211927255033,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L53","v":192.39561907784028},{"$f":"'Max X+13'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+13'!C54","v":5.5},{"$f":"'Max X+13'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+13'!M53","v":184.44842052939387},{"$f":"'Max X+13'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+13'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+13'!I54","v":5.5},{"$f":"'Max X+13'!J54","v":3.6},379.01011479920624,192.91408068774442,186.09603411146185,0.48153839009586313,0.25238641793203781,0.1409428316513987,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L54","v":201.04014215485745},{"$f":"'Max X+13'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+13'!C55","v":6.6000000000000005},{"$f":"'Max X+13'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+13'!M54","v":203.054525220877},{"$f":"'Max X+13'!G55*W55","v":1.0189424},{"$f":"'Max X+13'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+13'!I55","v":6.6000000000000005},{"$f":"'Max X+13'!J55","v":3.6},405.6318605577577,199.88250569348244,205.74935486427523,0.55763646137500245,0.30517035660175762,0.20690086525942095,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L55","v":203.21069792441264},{"$f":"'Max X+13'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+13'!C56","v":3.3000000000000003},{"$f":"'Max X+13'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+13'!M55","v":209.86160273568538},{"$f":"'Max X+13'!G56*W56","v":0},{"$f":"'Max X+13'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+13'!I56","v":3.3000000000000003},{"$f":"'Max X+13'!J56","v":3.6},410.59545158794572,201.38022215373459,209.21522943421115,0.63047577067806637,0.34637330147424605,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L56","v":203.6394632178928},{"$f":"'Max X+13'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+13'!C57","v":3.3000000000000003},{"$f":"'Max X+13'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+13'!M56","v":224.97250602450632},{"$f":"'Max X+13'!G57*W57","v":0},{"$f":"'Max X+13'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+13'!I57","v":3.3000000000000003},{"$f":"'Max X+13'!J57","v":3.6},428.6933291143016,204.42876801281616,224.26456110148547,0.7106952050766363,0.40794492302086077,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L57","v":189.75555399052337},{"$f":"'Max X+13'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+13'!C58","v":3.3000000000000003},{"$f":"'Max X+13'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+13'!M57","v":225.63307025825884},{"$f":"'Max X+13'!G58*W58","v":0},{"$f":"'Max X+13'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+13'!I58","v":3.3000000000000003},{"$f":"'Max X+13'!J58","v":3.6},414.49214746262555,189.60896363814433,224.88318382448119,0.74659035237907112,0.44988643377767573,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L58","v":205.94787155422264},{"$f":"'Max X+13'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+13'!C59","v":3.3000000000000003},{"$f":"'Max X+13'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+13'!M58","v":237.08061822560217},{"$f":"'Max X+13'!G59*W59","v":0},{"$f":"'Max X+13'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+13'!I59","v":3.3000000000000003},{"$f":"'Max X+13'!J59","v":3.6},442.79627468167388,206.53596140449,236.26031327718388,0.91191014973265294,0.52030494841830799,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L59","v":227.20281123566039},{"$f":"'Max X+13'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+13'!C60","v":5.5},{"$f":"'Max X+13'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+13'!M59","v":242.95361002603289},{"$f":"'Max X+13'!G60*W60","v":0},{"$f":"'Max X+13'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+13'!I60","v":5.5},{"$f":"'Max X+13'!J60","v":2.7},473.14251173599746,227.97662512108562,245.16588661491187,1.1261861145747893,0.58772341112102222,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L60","v":197.34042311242217},{"$f":"'Max X+13'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+13'!C61","v":5.5},{"$f":"'Max X+13'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+13'!M60","v":224.02030283083187},{"$f":"'Max X+13'!G61*W61","v":0},{"$f":"'Max X+13'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+13'!I61","v":5.5},{"$f":"'Max X+13'!J61","v":2.7},425.2752380844446,199.05317580460877,226.2220622798358,1.0872473078134186,0.59824055099607476,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L61","v":219.10363602961448},{"$f":"'Max X+13'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+13'!C62","v":4.4000000000000004},{"$f":"'Max X+13'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+13'!M61","v":261.39101041844418},{"$f":"'Max X+13'!G62*W62","v":0},{"$f":"'Max X+13'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+13'!I62","v":4.4000000000000004},{"$f":"'Max X+13'!J62","v":2.7},482.68556190057399,220.3661781369716,262.31938376360239,1.3374578926428735,0.77162665484176274,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L62","v":242.95598037227427},{"$f":"'Max X+13'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+13'!C63","v":4.4000000000000004},{"$f":"'Max X+13'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+13'!M62","v":260.93738163462837},{"$f":"'Max X+13'!G63*W63","v":0},{"$f":"'Max X+13'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+13'!I63","v":3.3000000000000003},{"$f":"'Max X+13'!J63","v":2.7},503.69524469470412,243.01071375984961,260.68453093485448,1.6452666124246689,0.85285069977390082,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L63","v":226.32561359850646},{"$f":"'Max X+13'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+13'!C64","v":2.2000000000000002},{"$f":"'Max X+13'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+13'!M63","v":269.74606764191822},{"$f":"'Max X+13'!G64*W64","v":0},{"$f":"'Max X+13'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+13'!I64","v":2.2000000000000002},{"$f":"'Max X+13'!J64","v":2.7},492.38678115527705,224.11807354924829,268.26870760602873,1.7075400492581616,0.97736003588948106,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L64","v":250.13191631274552},{"$f":"'Max X+13'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+13'!C65","v":3.3000000000000003},{"$f":"'Max X+13'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+13'!M64","v":297.83655851217736},{"$f":"'Max X+13'!G65*W65","v":0},{"$f":"'Max X+13'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+13'!I65","v":3.3000000000000003},{"$f":"'Max X+13'!J65","v":1.8},547.65934912176226,249.52089573800689,298.13845338375535,2.1110205747386197,1.1981051284219943,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L65","v":262.33100421432334},{"$f":"'Max X+13'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+13'!C66","v":2.2000000000000002},{"$f":"'Max X+13'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+13'!M65","v":280.31128137522967},{"$f":"'Max X+13'!G66*W66","v":0},{"$f":"'Max X+13'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+13'!I66","v":2.2000000000000002},{"$f":"'Max X+13'!J66","v":1.8},539.70321836794074,260.24540691181562,279.45781145612506,2.4855973025077156,1.2534699191045842,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L66","v":255.72377337343525},{"$f":"'Max X+13'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+13'!C67","v":3.3000000000000003},{"$f":"'Max X+13'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+13'!M66","v":280.33450568191103},{"$f":"'Max X+13'!G67*W67","v":0},{"$f":"'Max X+13'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+13'!I67","v":3.3000000000000003},{"$f":"'Max X+13'!J67","v":1.8},534.93772922885364,254.49859915262692,280.43913007622666,2.7251742208083076,1.3953756056843893,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L67","v":245.81378856662184},{"$f":"'Max X+13'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+13'!C68","v":2.2000000000000002},{"$f":"'Max X+13'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+13'!M67","v":279.6155627681153},{"$f":"'Max X+13'!G68*W68","v":0},{"$f":"'Max X+13'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+13'!I68","v":2.2000000000000002},{"$f":"'Max X+13'!J68","v":1.8},521.73799025315327,243.27368721146641,278.46430304168683,2.9401013551554125,1.5512597264284473,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L68","v":260.30731033619793},{"$f":"'Max X+13'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+13'!C69","v":2.2000000000000002},{"$f":"'Max X+13'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+13'!M68","v":269.34443684535842},{"$f":"'Max X+13'!G69*W69","v":0},{"$f":"'Max X+13'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+13'!I69","v":2.2000000000000002},{"$f":"'Max X+13'!J69","v":2.7},525.31045158600796,258.13330363698623,267.17714794902167,3.4740066992117264,1.6672888963367247,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L69","v":208.69018895105822},{"$f":"'Max X+13'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+13'!C70","v":0},{"$f":"'Max X+13'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+13'!M69","v":222.75891647289444},{"$f":"'Max X+13'!G70*W70","v":0},{"$f":"'Max X+13'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+13'!I70","v":0},{"$f":"'Max X+13'!J70","v":0},426.82037946496985,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":205.60196419654571},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":221.21841526842411},3.0882247545125123,{"$f":"F70*H70","v":1.5405012044703328},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L70","v":193.8571389224538},{"$f":"'Max X+13'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+13'!C71","v":0},{"$f":"'Max X+13'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+13'!M70","v":223.74986110575264},{"$f":"'Max X+13'!G71*W71","v":0},{"$f":"'Max X+13'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+13'!I71","v":0},{"$f":"'Max X+13'!J71","v":0},{"$f":"L71+M71","v":410.90713044309456},188.88768175867665,222.01944868441791,3.16945716377715,1.7304124213347258,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L71","v":166.99550903241857},{"$f":"'Max X+13'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+13'!C72","v":3.3000000000000003},{"$f":"'Max X+13'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+13'!M71","v":183.09986671615579},{"$f":"'Max X+13'!G72*W72","v":0},{"$f":"'Max X+13'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+13'!I72","v":3.3000000000000003},{"$f":"'Max X+13'!J72","v":1.8},348.49748502248144,165.48275436791045,183.01473065457103,3.0127546645081265,1.5851360615847683,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L72","v":168.16994780590701},{"$f":"'Max X+13'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+13'!C73","v":2.2000000000000002},{"$f":"'Max X+13'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+13'!M72","v":198.61981374942613},{"$f":"'Max X+13'!G73*W73","v":0},{"$f":"'Max X+13'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+13'!I73","v":2.2000000000000002},{"$f":"'Max X+13'!J73","v":1.8},363.21850400234041,166.12473075390832,197.09377324843209,3.3452170519986693,1.9260405009940234,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L73","v":151.81037088789068},{"$f":"'Max X+13'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+13'!C74","v":1.1000000000000001},{"$f":"'Max X+13'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+13'!M73","v":165.25655741358725},{"$f":"'Max X+13'!G74*W74","v":0},{"$f":"'Max X+13'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+13'!I74","v":1.1000000000000001},{"$f":"'Max X+13'!J74","v":1.8},311.44666651121969,148.68546583962572,162.76120067159397,3.3249050482649447,1.7953567419932628,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L74","v":146.91988255292844},{"$f":"'Max X+13'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+13'!C75","v":1.1000000000000001},{"$f":"'Max X+13'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+13'!M74","v":152.25660634405801},{"$f":"'Max X+13'!G75*W75","v":0},{"$f":"'Max X+13'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+13'!I75","v":1.1000000000000001},{"$f":"'Max X+13'!J75","v":1.8},293.28725640127664,143.58349126533321,149.70376513594343,3.5363912875952339,1.8528412081145655,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L75","v":138.69795928646434},{"$f":"'Max X+13'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+13'!C76","v":1.1000000000000001},{"$f":"'Max X+13'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+13'!M75","v":135.66469475761829},{"$f":"'Max X+13'!G76*W76","v":0},{"$f":"'Max X+13'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+13'!I76","v":1.1000000000000001},{"$f":"'Max X+13'!J76","v":1.8},268.34813433187838,135.23232080271197,133.11581352916642,3.6656384837523666,1.8488812284518445,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L76","v":127.4289231054433},{"$f":"'Max X+13'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+13'!C77","v":2.2000000000000002},{"$f":"'Max X+13'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+13'!M76","v":125.64223405925941},{"$f":"'Max X+13'!G77*W77","v":0},{"$f":"'Max X+13'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+13'!I77","v":2.2000000000000002},{"$f":"'Max X+13'!J77","v":1.8},249.15420736237917,125.02923107650449,124.12497628587469,3.6996920289388076,1.9172577733847183,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L77","v":134.76816349906375},{"$f":"'Max X+13'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+13'!C78","v":1.1000000000000001},{"$f":"'Max X+13'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+13'!M77","v":125.77023225943401},{"$f":"'Max X+13'!G78*W78","v":0},{"$f":"'Max X+13'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+13'!I78","v":1.1000000000000001},{"$f":"'Max X+13'!J78","v":1.8},253.58548956736297,130.66421730132561,122.92127226603735,4.3039461977381217,2.1489599933966641,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L78","v":120.41698480698734},{"$f":"'Max X+13'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+13'!C79","v":1.1000000000000001},{"$f":"'Max X+13'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+13'!M78","v":123.80120590726865},{"$f":"'Max X+13'!G79*W79","v":0},{"$f":"'Max X+13'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+13'!I79","v":1.1000000000000001},{"$f":"'Max X+13'!J79","v":1.8},236.22168840724251,115.48782373692465,120.73386467031786,4.2291610700626876,2.3673412369507862,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L79","v":109.28510270967028},{"$f":"'Max X+13'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+13'!C80","v":1.1000000000000001},{"$f":"'Max X+13'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+13'!M79","v":108.64945138094596},{"$f":"'Max X+13'!G80*W80","v":0},{"$f":"'Max X+13'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+13'!I80","v":1.1000000000000001},{"$f":"'Max X+13'!J80","v":1.8},210.89958308855842,105.2736759540616,105.62590713449681,4.2114267556086755,2.323544246449142,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L80","v":92.820905474565706},{"$f":"'Max X+13'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+13'!C81","v":2.2000000000000002},{"$f":"'Max X+13'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+13'!M80","v":98.094566452852277},{"$f":"'Max X+13'!G81*W81","v":0},{"$f":"'Max X+13'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+13'!I81","v":2.2000000000000002},{"$f":"'Max X+13'!J81","v":1.8},186.35301142419402,90.208036166575994,96.144975257618029,3.912869307989705,2.3495911952342601,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L81","v":84.413449692282072},{"$f":"'Max X+13'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+13'!C82","v":1.1000000000000001},{"$f":"'Max X+13'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+13'!M81","v":84.511009557287778},{"$f":"'Max X+13'!G82*W82","v":0},{"$f":"'Max X+13'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+13'!I82","v":1.1000000000000001},{"$f":"'Max X+13'!J82","v":1.8},162.26179600681166,80.723288045840931,81.538507960970747,3.8901616464411237,2.2725015963170301,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L82","v":81.371655883173275},{"$f":"'Max X+13'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+13'!C83","v":1.1000000000000001},{"$f":"'Max X+13'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+13'!M82","v":106.20918884059628},{"$f":"'Max X+13'!G83*W83","v":0},{"$f":"'Max X+13'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+13'!I83","v":1.1000000000000001},{"$f":"'Max X+13'!J83","v":1.8},179.75678021383106,77.46318191632146,102.2935982975096,4.1084739668518084,3.2155905430866731,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L83","v":78.911068675976168},{"$f":"'Max X+13'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+13'!C84","v":0},{"$f":"'Max X+13'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+13'!M83","v":88.987815206786749},{"$f":"'Max X+13'!G84*W84","v":0},{"$f":"'Max X+13'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+13'!I84","v":0},{"$f":"'Max X+13'!J84","v":0.9},159.57496818868634,74.530077218326952,85.044890970359376,4.3809914576492162,3.0429242364273623,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L84","v":71.828126225655708},{"$f":"'Max X+13'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+13'!C85","v":3.3000000000000003},{"$f":"'Max X+13'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+13'!M84","v":98.853137163154003},{"$f":"'Max X+13'!G85*W85","v":0},{"$f":"'Max X+13'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+13'!I85","v":3.3000000000000003},{"$f":"'Max X+13'!J85","v":0.9},168.15394523747472,70.730041716529854,97.423903520944862,4.398084509125848,3.8292336422091342,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L85","v":74.678896773824377},{"$f":"'Max X+13'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+13'!C86","v":0},{"$f":"'Max X+13'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+13'!M85","v":96.687869176825487},{"$f":"'Max X+13'!G86*W86","v":0},{"$f":"'Max X+13'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+13'!I86","v":0},{"$f":"'Max X+13'!J86","v":0},162.058287429724,69.624451696461833,92.433835733262171,5.0544450773625469,4.2540334435633103,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L86","v":74.477865072652108},{"$f":"'Max X+13'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+13'!C87","v":0},{"$f":"'Max X+13'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+13'!M86","v":95.786852493602396},{"$f":"'Max X+13'!G87*W87","v":0},{"$f":"'Max X+13'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+13'!I87","v":0},{"$f":"'Max X+13'!J87","v":0},159.88385979417293,68.893659851005282,90.990199943167653,5.584205221646827,4.7966525504347421,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L87","v":66.790061081975296},{"$f":"'Max X+13'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+13'!C88","v":0},{"$f":"'Max X+13'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+13'!M87","v":93.013050594924536},{"$f":"'Max X+13'!G88*W88","v":0},{"$f":"'Max X+13'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+13'!I88","v":0},{"$f":"'Max X+13'!J88","v":0},148.9334493373251,61.228281162104835,87.705168175220251,5.5617799198704567,5.3078824197042858,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L88","v":64.412046815011323},{"$f":"'Max X+13'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+13'!C89","v":1.1000000000000001},{"$f":"'Max X+13'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+13'!M88","v":88.492907642986452},{"$f":"'Max X+13'!G89*W89","v":0},{"$f":"'Max X+13'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+13'!I89","v":1.1000000000000001},{"$f":"'Max X+13'!J89","v":0},143.39302647601431,59.549117700226361,83.843908775787952,5.9629291147849575,5.7489988671984973,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L89","v":56.580892456990071},{"$f":"'Max X+13'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+13'!C90","v":0},{"$f":"'Max X+13'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+13'!M89","v":75.909908190141294},{"$f":"'Max X+13'!G90*W90","v":0},{"$f":"'Max X+13'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+13'!I90","v":0},{"$f":"'Max X+13'!J90","v":0},121.06391918532805,50.759088945106924,70.304830240221122,5.8218035118831466,5.6050779499201751,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L90","v":50.632679405703541},{"$f":"'Max X+13'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+13'!C91","v":0},{"$f":"'Max X+13'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+13'!M90","v":84.060719002111028},{"$f":"'Max X+13'!G91*W91","v":0},{"$f":"'Max X+13'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+13'!I91","v":0},{"$f":"'Max X+13'!J91","v":0},121.86404045322237,44.850606657257295,77.013433795965085,5.7820727484462475,7.0472852061459479,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L91","v":46.743607589006785},{"$f":"'Max X+13'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+13'!C92","v":0},{"$f":"'Max X+13'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+13'!M91","v":68.115815669753331},{"$f":"'Max X+13'!G92*W92","v":0},{"$f":"'Max X+13'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+13'!I92","v":0},{"$f":"'Max X+13'!J92","v":0},102.47485674731793,40.8330965851653,61.641760162152629,5.9105110038414868,6.4740555076007009,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L92","v":39.878154903852774},{"$f":"'Max X+13'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+13'!C93","v":0},{"$f":"'Max X+13'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+13'!M92","v":55.999214832060403},{"$f":"'Max X+13'!G93*W93","v":0},{"$f":"'Max X+13'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+13'!I93","v":0},{"$f":"'Max X+13'!J93","v":0},84.287405581614905,34.310657528230713,49.976748053384199,5.5674973756220618,6.0224667786762041,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L93","v":34.105490204759462},{"$f":"'Max X+13'!B94*U94","v":0.1536841125},{"$f":"'Max X+13'!C94","v":0},{"$f":"'Max X+13'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+13'!M93","v":50.804793895111665},{"$f":"'Max X+13'!G94*W94","v":0},{"$f":"'Max X+13'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+13'!I94","v":0},{"$f":"'Max X+13'!J94","v":0},73.501029220874386,28.864018211263563,44.637011009610831,5.2414719934959013,6.1677828855008334,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L94","v":28.198750955352963},{"$f":"'Max X+13'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+13'!C95","v":0},{"$f":"'Max X+13'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+13'!M94","v":50.008718341186473},{"$f":"'Max X+13'!G95*W95","v":0},{"$f":"'Max X+13'!H95*V95","v":0.1366584025},{"$f":"'Max X+13'!I95","v":0},{"$f":"'Max X+13'!J95","v":0},66.616754780478985,23.442147998871501,43.17460678160748,4.756602956481462,6.834111559578993,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L95","v":21.897652908305194},{"$f":"'Max X+13'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+13'!C96","v":0},{"$f":"'Max X+13'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+13'!M95","v":35.317085001666435},{"$f":"'Max X+13'!G96*W96","v":0},{"$f":"'Max X+13'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+13'!I96","v":0},{"$f":"'Max X+13'!J96","v":0},47.755459027077755,17.853634934601402,29.901824092476353,4.0440179737037898,5.4152609091900814,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L96","v":18.613280083098534},{"$f":"'Max X+13'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+13'!C97","v":0},{"$f":"'Max X+13'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+13'!M96","v":32.837790580199183},{"$f":"'Max X+13'!G97*W97","v":0},{"$f":"'Max X+13'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+13'!I97","v":0},{"$f":"'Max X+13'!J97","v":0},42.072912892838474,14.863850212542095,27.209062680296377,3.7494298705564382,5.628727899902807,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L97","v":15.393104837486385},{"$f":"'Max X+13'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+13'!C98","v":0},{"$f":"'Max X+13'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+13'!M97","v":26.330208652560874},{"$f":"'Max X+13'!G98*W98","v":0},{"$f":"'Max X+13'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+13'!I98","v":0},{"$f":"'Max X+13'!J98","v":0},33.323435163845573,12.018029487786155,21.305405676059415,3.3750753497002295,5.0248029765014577,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L98","v":9.3721813937387495},{"$f":"'Max X+13'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+13'!C99","v":0},{"$f":"'Max X+13'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+13'!M98","v":19.74160857696512},{"$f":"'Max X+13'!G99*W99","v":0},{"$f":"'Max X+13'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+13'!I99","v":0},{"$f":"'Max X+13'!J99","v":0},22.708762476001297,7.1429321111382453,15.56583036486305,2.2292492826005041,4.1757782121020712,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L99","v":7.0698017063958769},{"$f":"'Max X+13'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+13'!C100","v":0},{"$f":"'Max X+13'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+13'!M99","v":13.668531311225381},{"$f":"'Max X+13'!G100*W100","v":0},{"$f":"'Max X+13'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+13'!I100","v":0},{"$f":"'Max X+13'!J100","v":0},15.731349843232204,5.2520037576428269,10.479346085589377,1.8177979487530505,3.1891852256360034,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L100","v":4.5068900714126787},{"$f":"'Max X+13'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+13'!C101","v":0},{"$f":"'Max X+13'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+13'!M100","v":9.458658512610409},{"$f":"'Max X+13'!G101*W101","v":0},{"$f":"'Max X+13'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+13'!I101","v":0},{"$f":"'Max X+13'!J101","v":0},10.295524632199527,3.2588655650015768,7.0366590671979505,1.248024506411102,2.4219994454124585,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L101","v":2.7877654392515052},{"$f":"'Max X+13'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+13'!C102","v":0},{"$f":"'Max X+13'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+13'!M101","v":5.8789224237957054},{"$f":"'Max X+13'!G102*W102","v":0},{"$f":"'Max X+13'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+13'!I102","v":0},{"$f":"'Max X+13'!J102","v":0},6.1952156529432241,1.9595560594334009,4.2356595935098227,0.82820937981810439,1.6432628302858825,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L102","v":1.3505172290581973},{"$f":"'Max X+13'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+13'!C103","v":0},{"$f":"'Max X+13'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+13'!M102","v":3.5022653564874142},{"$f":"'Max X+13'!G103*W103","v":0},{"$f":"'Max X+13'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+13'!I103","v":0},{"$f":"'Max X+13'!J103","v":0},3.3612955923262131,0.921761207922003,2.4395343844042099,0.42875602113619432,1.0627309720832046,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L103","v":1.0488489441604936},{"$f":"'Max X+13'!B104*U104","v":0.3379091575},{"$f":"'Max X+13'!C104","v":0},{"$f":"'Max X+13'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+13'!M103","v":2.7304762545183214},{"$f":"'Max X+13'!G104*W104","v":0},{"$f":"'Max X+13'!H104*V104","v":0.32755962},{"$f":"'Max X+13'!I104","v":0},{"$f":"'Max X+13'!J104","v":0},2.5305157712637336,0.69443328109445668,1.8360824901692769,0.35441566306603695,0.89439376434904461,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L104","v":0.74311792012472533},{"$f":"'Max X+13'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+13'!C105","v":0},{"$f":"'Max X+13'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+13'!M104","v":1.8857592275613073},{"$f":"'Max X+13'!G105*W105","v":0},{"$f":"'Max X+13'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+13'!I105","v":0},{"$f":"'Max X+13'!J105","v":0},1.6996604728740417,0.4769208196903667,1.2227396531836749,0.26619710043435862,0.66301957437763226,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+13'!L105","v":0.56083826500715805},{"$f":"'Max X+13'!B106*U106","v":0.95},{"$f":"'Max X+13'!C106","v":0},{"$f":"'Max X+13'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+13'!M105","v":1.0950803358049632},{"$f":"'Max X+13'!G106*W106","v":0},{"$f":"'Max X+13'!H106*V106","v":0.95},{"$f":"'Max X+13'!I106","v":0},{"$f":"'Max X+13'!J106","v":0},8.2795930040606147E-2,2.8041913250357875E-2,5.4754016790248272E-2,0.53279635175680018,1.040326319014715,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":15453.14071430904},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":16190.378737726909},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":31742.490271345247},15486.463904184888,16256.026367160364,164.97681012415023,141.45237056655051,362.34821035273382,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":31742.490271345254},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+15","index":97,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+15",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+15"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":32197.091933926997},{"$f":"L107","v":15702.845184839565},16494.246749087441,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+14'!P107*106/206","v":186.45102086111544},{"$f":"'Max X+14'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+14'!C6","v":16.5},{"$f":"'Max X+14'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+14'!P107*100/206","v":175.89718949161835},{"$f":"'Max X+14'!G6*W6","v":0},{"$f":"'Max X+14'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+14'!I6","v":13.200000000000001},{"$f":"'Max X+14'!J6","v":8.1},{"$f":"L6+M6","v":370.92335619616949},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":190.10718005288862},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":180.81617614328087},{"$f":"B6*A6","v":0.24384080822680998},{"$f":"F6*H6","v":0.1810133483374608},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L6","v":184.26024996199877},{"$f":"'Max X+14'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+14'!C7","v":11},{"$f":"'Max X+14'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+14'!M6","v":175.29866496322632},{"$f":"'Max X+14'!G7*W7","v":0},{"$f":"'Max X+14'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+14'!I7","v":11},{"$f":"'Max X+14'!J7","v":9.9},{"$f":"L7+M7","v":364.40920612193617},188.03556068696153,176.37364543497463,2.4689275037239413E-2,2.5019528251676221E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L7","v":181.62954357658481},{"$f":"'Max X+14'!B8*U8","v":8.45861E-5},{"$f":"'Max X+14'!C8","v":13.200000000000001},{"$f":"'Max X+14'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+14'!M7","v":170.32859927640746},{"$f":"'Max X+14'!G8*W8","v":0},{"$f":"'Max X+14'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+14'!I8","v":14.3},{"$f":"'Max X+14'!J8","v":8.1},357.8315416630976,181.31418024184887,176.51736142124872,1.536333473592336E-2,1.1237855158759172E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L8","v":174.61964338308982},{"$f":"'Max X+14'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+14'!C9","v":11},{"$f":"'Max X+14'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+14'!M8","v":170.19993567054354},{"$f":"'Max X+14'!G9*W9","v":0},{"$f":"'Max X+14'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+14'!I9","v":11},{"$f":"'Max X+14'!J9","v":7.2},350.59150287214226,176.60021707436269,173.99128579777957,1.9426308727127289E-2,8.6498727639924174E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L9","v":169.7296681184167},{"$f":"'Max X+14'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+14'!C10","v":11},{"$f":"'Max X+14'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+14'!M9","v":167.50737109133823},{"$f":"'Max X+14'!G10*W10","v":0},{"$f":"'Max X+14'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+14'!I10","v":11},{"$f":"'Max X+14'!J10","v":8.1},343.01740689087296,172.61796057326109,170.3994463176119,1.1707545155604897E-2,7.92477372633121E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L10","v":165.55942414088389},{"$f":"'Max X+14'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+14'!C11","v":12.100000000000001},{"$f":"'Max X+14'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+14'!M10","v":163.73797862388906},{"$f":"'Max X+14'!G11*W11","v":0},{"$f":"'Max X+14'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+14'!I11","v":12.100000000000001},{"$f":"'Max X+14'!J11","v":10.8},334.58357877714695,169.55347103789035,165.03010773925661,5.9531029935458316E-3,7.8708846324503472E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L11","v":162.52887935415364},{"$f":"'Max X+14'!B12*U12","v":3.021E-5},{"$f":"'Max X+14'!C12","v":4.4000000000000004},{"$f":"'Max X+14'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+14'!M11","v":158.40075557860706},{"$f":"'Max X+14'!G12*W12","v":0},{"$f":"'Max X+14'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+14'!I12","v":3.3000000000000003},{"$f":"'Max X+14'!J12","v":0.9},321.41696765431288,160.62396935670836,160.7929982976045,4.909997445288982E-3,7.7572810025733352E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L12","v":153.86674494857701},{"$f":"'Max X+14'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+14'!C13","v":5.5},{"$f":"'Max X+14'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+14'!M12","v":154.41608961221738},{"$f":"'Max X+14'!G13*W13","v":0},{"$f":"'Max X+14'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+14'!I13","v":5.5},{"$f":"'Max X+14'!J13","v":2.7},313.86981892755131,156.66141614827481,157.2084027792765,5.3288003022145909E-3,7.6868329408961798E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L13","v":150.41028225269801},{"$f":"'Max X+14'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+14'!C14","v":4.4000000000000004},{"$f":"'Max X+14'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+14'!M13","v":151.30918976178856},{"$f":"'Max X+14'!G14*W14","v":0},{"$f":"'Max X+14'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+14'!I14","v":4.4000000000000004},{"$f":"'Max X+14'!J14","v":2.7},305.10500836562414,152.10357357808385,153.00143478754032,6.7086746141759631E-3,7.7549742482660678E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L14","v":146.25329140733515},{"$f":"'Max X+14'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+14'!C15","v":3.3000000000000003},{"$f":"'Max X+14'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+14'!M14","v":147.48054341027552},{"$f":"'Max X+14'!G15*W15","v":0},{"$f":"'Max X+14'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+14'!I15","v":3.3000000000000003},{"$f":"'Max X+14'!J15","v":2.7},294.01754132088411,145.94483687019215,148.07270445069193,8.4545371430295255E-3,7.83895958361467E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L15","v":140.93296641185697},{"$f":"'Max X+14'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+14'!C16","v":5.5},{"$f":"'Max X+14'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+14'!M15","v":143.34299733553743},{"$f":"'Max X+14'!G16*W16","v":0},{"$f":"'Max X+14'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+14'!I16","v":5.5},{"$f":"'Max X+14'!J16","v":2.7},289.85779938423605,143.72292493800012,146.13487444623593,1.0041473856844809E-2,8.1228893015115669E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L16","v":139.36438901361305},{"$f":"'Max X+14'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+14'!C17","v":6.6000000000000005},{"$f":"'Max X+14'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+14'!M16","v":142.02165979346151},{"$f":"'Max X+14'!G17*W17","v":0},{"$f":"'Max X+14'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+14'!I17","v":6.6000000000000005},{"$f":"'Max X+14'!J17","v":2.7},288.26560786857431,142.35273815069152,145.91286971788276,1.1650862921538052E-2,8.7900755787668153E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L17","v":138.99231870448111},{"$f":"'Max X+14'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+14'!C18","v":6.6000000000000005},{"$f":"'Max X+14'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+14'!M17","v":142.74152346439027},{"$f":"'Max X+14'!G18*W18","v":0},{"$f":"'Max X+14'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+14'!I18","v":6.6000000000000005},{"$f":"'Max X+14'!J18","v":2.7},287.71102087806401,141.07919313165502,146.63182774640896,1.3125572826075228E-2,9.6957179813187098E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L18","v":138.32273861280794},{"$f":"'Max X+14'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+14'!C19","v":2.2000000000000002},{"$f":"'Max X+14'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+14'!M18","v":144.03039551322775},{"$f":"'Max X+14'!G19*W19","v":0},{"$f":"'Max X+14'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+14'!I19","v":2.2000000000000002},{"$f":"'Max X+14'!J19","v":1.8},279.52730598449813,135.10788250515805,144.41942347934008,1.4856107649876608E-2,1.0972033887643968E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L19","v":133.47205122378296},{"$f":"'Max X+14'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+14'!C20","v":4.4000000000000004},{"$f":"'Max X+14'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+14'!M19","v":142.87554271550286},{"$f":"'Max X+14'!G20*W20","v":0},{"$f":"'Max X+14'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+14'!I20","v":4.4000000000000004},{"$f":"'Max X+14'!J20","v":1.8},281.51864135073646,136.0552398416647,145.46340150907176,1.6811382118257008E-2,1.2141206431106643E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L20","v":146.59361760328051},{"$f":"'Max X+14'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+14'!C21","v":4.4000000000000004},{"$f":"'Max X+14'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+14'!M20","v":133.30170685094311},{"$f":"'Max X+14'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+14'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+14'!I21","v":4.4000000000000004},{"$f":"'Max X+14'!J21","v":0},286.85992182587211,149.17089961654679,137.68902220932532,2.2717986733705266E-2,1.2684641617802819E-2,4.7562479568929623E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L21","v":160.4151954542204},{"$f":"'Max X+14'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+14'!C22","v":6.6000000000000005},{"$f":"'Max X+14'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+14'!M21","v":174.64668873965422},{"$f":"'Max X+14'!G22*W22","v":1.7791249},{"$f":"'Max X+14'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+14'!I22","v":6.6000000000000005},{"$f":"'Max X+14'!J22","v":9},336.51181081177356,164.28354221556273,172.22826859621082,3.1653238657663584E-2,1.8420143443391195E-2,0.31071827263926843,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L22","v":150.51971138768613},{"$f":"'Max X+14'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+14'!C23","v":6.6000000000000005},{"$f":"'Max X+14'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+14'!M22","v":151.16769834642031},{"$f":"'Max X+14'!G23*W23","v":3.2182024},{"$f":"'Max X+14'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+14'!I23","v":6.6000000000000005},{"$f":"'Max X+14'!J23","v":7.2},302.23110494213626,151.68087257582917,150.55023236630709,3.8838811856960594E-2,1.7465980113217202E-2,0.48648824962092591,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L23","v":178.95123590018196},{"$f":"'Max X+14'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+14'!C24","v":11},{"$f":"'Max X+14'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+14'!M23","v":165.34275831530812},{"$f":"'Max X+14'!G24*W24","v":5.5787578},{"$f":"'Max X+14'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+14'!I24","v":11},{"$f":"'Max X+14'!J24","v":7.2},352.71286280302888,183.59085535524267,169.12200744778619,6.0380544939282452E-2,2.075086752193258E-2,0.92240720262503995,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L24","v":185.60444499783938},{"$f":"'Max X+14'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+14'!C25","v":9.9},{"$f":"'Max X+14'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+14'!M24","v":161.33734189339913},{"$f":"'Max X+14'!G25*W25","v":10.969364000000001},{"$f":"'Max X+14'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+14'!I25","v":9.9},{"$f":"'Max X+14'!J25","v":8.1},351.34082914351291,188.22529763867763,163.11553150483527,7.9147359161762146E-2,2.1810388563859157E-2,1.7697680300211442,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L25","v":196.31943391015662},{"$f":"'Max X+14'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+14'!C26","v":8.8000000000000007},{"$f":"'Max X+14'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+14'!M25","v":200.1781261445241},{"$f":"'Max X+14'!G26*W26","v":16.918083000000003},{"$f":"'Max X+14'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+14'!I26","v":8.8000000000000007},{"$f":"'Max X+14'!J26","v":8.1},399.57120960353802,198.72191805714095,200.84929154639707,9.7515853015669007E-2,2.8834598127050127E-2,3.3866301528975291,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L26","v":193.7405335549646},{"$f":"'Max X+14'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+14'!C27","v":7.7000000000000011},{"$f":"'Max X+14'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+14'!M26","v":170.59601092839779},{"$f":"'Max X+14'!G27*W27","v":23.547923000000001},{"$f":"'Max X+14'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+14'!I27","v":8.8000000000000007},{"$f":"'Max X+14'!J27","v":7.2},367.20878591485791,195.03889276659424,172.1698931482637,0.10164078837033956,2.6117780134107642E-2,4.0171817294490699,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L27","v":215.88098954873982},{"$f":"'Max X+14'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+14'!C28","v":12.100000000000001},{"$f":"'Max X+14'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+14'!M27","v":209.72513956346137},{"$f":"'Max X+14'!G28*W28","v":34.556976999999996},{"$f":"'Max X+14'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+14'!I28","v":12.100000000000001},{"$f":"'Max X+14'!J28","v":8.1},434.35891574350342,220.66768434661088,213.6912313968925,0.11330520212895298,3.3908166568866339E-2,7.2474668242163238,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L28","v":199.94690161748994},{"$f":"'Max X+14'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+14'!C29","v":11},{"$f":"'Max X+14'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+14'!M28","v":183.94458156938524},{"$f":"'Max X+14'!G29*W29","v":40.106380999999999},{"$f":"'Max X+14'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+14'!I29","v":11},{"$f":"'Max X+14'!J29","v":7.2},386.85682250615992,199.14362984259213,187.71319266356775,0.10327177489782707,3.1388905817504538E-2,7.3773514713073416,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L29","v":209.4102005172339},{"$f":"'Max X+14'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+14'!C30","v":15.400000000000002},{"$f":"'Max X+14'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+14'!M29","v":200.99976530577834},{"$f":"'Max X+14'!G30*W30","v":52.609592000000006},{"$f":"'Max X+14'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+14'!I30","v":15.400000000000002},{"$f":"'Max X+14'!J30","v":6.3},426.66696356652153,216.6035427820311,210.06342078449043,0.10665773520282987,3.6344521287890071E-2,10.574515644832754,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L30","v":234.83301751890528},{"$f":"'Max X+14'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+14'!C31","v":15.400000000000002},{"$f":"'Max X+14'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+14'!M30","v":235.42841298894166},{"$f":"'Max X+14'!G31*W31","v":63.382452000000008},{"$f":"'Max X+14'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+14'!I31","v":16.5},{"$f":"'Max X+14'!J31","v":7.2},485.79826657756018,241.1149449630156,244.68332161454461,0.11807255588966974,4.5091374397069332E-2,14.922030085707773,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L31","v":246.30376617101962},{"$f":"'Max X+14'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+14'!C32","v":14.3},{"$f":"'Max X+14'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+14'!M31","v":248.88656199807227},{"$f":"'Max X+14'!G32*W32","v":69.950769000000008},{"$f":"'Max X+14'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+14'!I32","v":14.3},{"$f":"'Max X+14'!J32","v":8.1},502.91735208961177,247.88157019900822,255.03578189060357,0.12219597201140589,5.0780107468724939E-2,17.409806405531334,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L32","v":244.91448164398801},{"$f":"'Max X+14'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+14'!C33","v":16.5},{"$f":"'Max X+14'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+14'!M32","v":265.12802079117705},{"$f":"'Max X+14'!G33*W33","v":87.890810000000002},{"$f":"'Max X+14'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+14'!I33","v":16.5},{"$f":"'Max X+14'!J33","v":9.9},519.46405067488286,247.79384789557048,271.67020277931243,0.12063374841749978,5.7818011864653081E-2,23.302316501033392,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L33","v":260.64022613819225},{"$f":"'Max X+14'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+14'!C34","v":16.5},{"$f":"'Max X+14'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+14'!M33","v":252.82573018307193},{"$f":"'Max X+14'!G34*W34","v":100.88774500000001},{"$f":"'Max X+14'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+14'!I34","v":16.5},{"$f":"'Max X+14'!J34","v":8.1},524.67745076294943,263.51095570802187,261.16649505492757,0.12927043017036413,5.9235128144414589E-2,25.507017796148567,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L34","v":255.78168053269545},{"$f":"'Max X+14'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+14'!C35","v":23.1},{"$f":"'Max X+14'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+14'!M34","v":261.780456941426},{"$f":"'Max X+14'!G35*W35","v":117.06576000000001},{"$f":"'Max X+14'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+14'!I35","v":20.900000000000002},{"$f":"'Max X+14'!J35","v":11.700000000000001},532.56539536878586,261.65100591808715,270.91438945069876,0.13067461460825724,6.6067490727223302E-2,30.645528144995314,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L35","v":262.07471626552353},{"$f":"'Max X+14'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+14'!C36","v":22},{"$f":"'Max X+14'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+14'!M35","v":250.3827792283563},{"$f":"'Max X+14'!G36*W36","v":115.5735},{"$f":"'Max X+14'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+14'!I36","v":22},{"$f":"'Max X+14'!J36","v":10.8},531.04808963779169,269.53365017939774,261.51443945839395,0.14106608612581176,6.833976996235315E-2,28.937614135148436,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L36","v":242.15428480981603},{"$f":"'Max X+14'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+14'!C37","v":18.700000000000003},{"$f":"'Max X+14'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+14'!M36","v":245.17565239841025},{"$f":"'Max X+14'!G37*W37","v":121.35984000000001},{"$f":"'Max X+14'!H37*V37","v":2.960827E-4},{"$f":"'Max X+14'!I37","v":18.700000000000003},{"$f":"'Max X+14'!J37","v":11.700000000000001},499.31846524932075,247.21540512004688,252.10306012927387,0.1388796897691281,7.2592269136382781E-2,29.754477946966688,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L37","v":215.58127306340961},{"$f":"'Max X+14'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+14'!C38","v":22},{"$f":"'Max X+14'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+14'!M37","v":247.53437401479809},{"$f":"'Max X+14'!G38*W38","v":116.75586999999999},{"$f":"'Max X+14'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+14'!I38","v":20.900000000000002},{"$f":"'Max X+14'!J38","v":12.6},479.70443424688858,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":223.94986039452718},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":255.7545738523614},0.1314126688824411,{"$f":"F38*H38","v":7.9800162436687347E-2},{"$f":"G38*F38/1000","v":28.90109119300314},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L38","v":250.58905784291449},{"$f":"'Max X+14'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+14'!C39","v":18.700000000000003},{"$f":"'Max X+14'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+14'!M38","v":255.37491823706043},{"$f":"'Max X+14'!G39*W39","v":103.97114000000001},{"$f":"'Max X+14'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+14'!I39","v":17.600000000000001},{"$f":"'Max X+14'!J39","v":12.6},517.71264850544787,257.42737882900354,260.28526967644433,0.16167901391093195,8.9648560616127623E-2,26.551621376513964,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L39","v":233.97599443518013},{"$f":"'Max X+14'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+14'!C40","v":16.5},{"$f":"'Max X+14'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+14'!M39","v":258.51181932262125},{"$f":"'Max X+14'!G40*W40","v":99.947609999999997},{"$f":"'Max X+14'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+14'!I40","v":15.400000000000002},{"$f":"'Max X+14'!J40","v":13.5},498.92925951825055,238.61663357840052,260.31262593985002,0.15936085677960579,9.9193382771213992E-2,25.837638498047809,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L40","v":218.15552525593986},{"$f":"'Max X+14'!B41*U41","v":7.206453E-4},{"$f":"'Max X+14'!C41","v":16.5},{"$f":"'Max X+14'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+14'!M40","v":229.64387553601438},{"$f":"'Max X+14'!G41*W41","v":86.607870999999989},{"$f":"'Max X+14'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+14'!I41","v":15.400000000000002},{"$f":"'Max X+14'!J41","v":13.5},455.14583442240121,223.69831250199513,231.44752192040607,0.15721275394472436,9.635361560829693E-2,19.888967148363186,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L41","v":214.35163480598956},{"$f":"'Max X+14'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+14'!C42","v":18.700000000000003},{"$f":"'Max X+14'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+14'!M41","v":229.77379388577407},{"$f":"'Max X+14'!G42*W42","v":76.329595999999981},{"$f":"'Max X+14'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+14'!I42","v":17.600000000000001},{"$f":"'Max X+14'!J42","v":13.5},456.75583826544209,222.98762997599098,233.76820828945111,0.16400482999857613,0.10558559632294241,17.5385408586884,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L42","v":237.53772650276082},{"$f":"'Max X+14'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+14'!C43","v":13.200000000000001},{"$f":"'Max X+14'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+14'!M42","v":226.22033891534795},{"$f":"'Max X+14'!G43*W43","v":61.544811999999993},{"$f":"'Max X+14'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+14'!I43","v":13.200000000000001},{"$f":"'Max X+14'!J43","v":13.5},467.35011348815544,241.54351296745739,225.80660052069808,0.19421353530340987,0.11373839464985885,13.922688229121372,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L43","v":204.06172941717767},{"$f":"'Max X+14'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+14'!C44","v":14.3},{"$f":"'Max X+14'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+14'!M43","v":220.84993926214668},{"$f":"'Max X+14'!G44*W44","v":48.929062000000002},{"$f":"'Max X+14'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+14'!I44","v":13.200000000000001},{"$f":"'Max X+14'!J44","v":13.5},429.61042305677711,209.18195538007598,220.4284676767011,0.17977403710169693,0.12147158544554791,10.80598037085381,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L44","v":189.13370770224299},{"$f":"'Max X+14'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+14'!C45","v":11},{"$f":"'Max X+14'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+14'!M44","v":180.8427129458982},{"$f":"'Max X+14'!G45*W45","v":39.707878000000008},{"$f":"'Max X+14'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+14'!I45","v":11},{"$f":"'Max X+14'!J45","v":2.7},381.78655437045364,192.75250872570834,189.03404564474531,0.18119897653466807,0.10866730115291258,7.1808803828447481,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L45","v":205.38348667782509},{"$f":"'Max X+14'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+14'!C46","v":13.200000000000001},{"$f":"'Max X+14'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+14'!M45","v":195.9147526961514},{"$f":"'Max X+14'!G46*W46","v":30.428657000000001},{"$f":"'Max X+14'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+14'!I46","v":13.200000000000001},{"$f":"'Max X+14'!J46","v":4.5},415.65345019512847,211.167244412169,204.48620578295944,0.21624226565609667,0.12854691319192582,5.9614228110310163,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L46","v":184.10915429579305},{"$f":"'Max X+14'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+14'!C47","v":15.400000000000002},{"$f":"'Max X+14'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+14'!M46","v":185.31733242701321},{"$f":"'Max X+14'!G47*W47","v":19.833918999999998},{"$f":"'Max X+14'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+14'!I47","v":15.400000000000002},{"$f":"'Max X+14'!J47","v":7.2},384.57840284530698,191.19387889070799,193.38452395459902,0.21527540508507204,0.13280847241421509,3.675568960653453,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L47","v":187.58557503659563},{"$f":"'Max X+14'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+14'!C48","v":9.9},{"$f":"'Max X+14'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+14'!M47","v":189.23091787958629},{"$f":"'Max X+14'!G48*W48","v":12.969103},{"$f":"'Max X+14'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+14'!I48","v":8.8000000000000007},{"$f":"'Max X+14'!J48","v":7.2},381.62285104371176,190.94004676762873,190.68280427608303,0.24552826896689142,0.14811360350328945,2.4541552647648963,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L48","v":188.02518133942115},{"$f":"'Max X+14'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+14'!C49","v":12.100000000000001},{"$f":"'Max X+14'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+14'!M48","v":181.1699832234988},{"$f":"'Max X+14'!G49*W49","v":7.610276100000001},{"$f":"'Max X+14'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+14'!I49","v":12.100000000000001},{"$f":"'Max X+14'!J49","v":7.2},378.56262482321711,192.64785233843585,185.91477248478122,0.27732900098529417,0.15521073871759786,1.378753593363194,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L49","v":217.38248088440977},{"$f":"'Max X+14'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+14'!C50","v":12.100000000000001},{"$f":"'Max X+14'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+14'!M49","v":194.47417182272753},{"$f":"'Max X+14'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+14'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+14'!I50","v":12.100000000000001},{"$f":"'Max X+14'!J50","v":6.3},422.91213590275459,222.82064986445684,200.09148603829777,0.36183101995291139,0.18268578442974645,0.9238776547616957,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L50","v":210.06569077484565},{"$f":"'Max X+14'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+14'!C51","v":11},{"$f":"'Max X+14'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+14'!M50","v":197.93830178768559},{"$f":"'Max X+14'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+14'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+14'!I51","v":11},{"$f":"'Max X+14'!J51","v":6.3},415.90723709524599,213.47309165305737,202.43414544218862,0.39259912178828621,0.20415634549695899,0.50078338888325991,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L51","v":200.14398746228375},{"$f":"'Max X+14'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+14'!C52","v":8.8000000000000007},{"$f":"'Max X+14'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+14'!M51","v":199.29568558615708},{"$f":"'Max X+14'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+14'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+14'!I52","v":8.8000000000000007},{"$f":"'Max X+14'!J52","v":5.4},405.59901711125423,203.1291120328618,202.46990507839243,0.41487542942195854,0.22578050776464126,0.29133716938401727,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L52","v":220.7008498865608},{"$f":"'Max X+14'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+14'!C53","v":5.5},{"$f":"'Max X+14'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+14'!M52","v":219.34405551058003},{"$f":"'Max X+14'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+14'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+14'!I53","v":6.6000000000000005},{"$f":"'Max X+14'!J53","v":5.4},441.46906396172983,221.19814445380101,220.27091950792882,0.50270543275979429,0.27313600265119742,0.17646895413722749,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L53","v":200.17392170332184},{"$f":"'Max X+14'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+14'!C54","v":5.5},{"$f":"'Max X+14'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+14'!M53","v":179.45717705941638},{"$f":"'Max X+14'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+14'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+14'!I54","v":5.5},{"$f":"'Max X+14'!J54","v":3.6},381.78453566012558,200.67291534746923,181.11162031265636,0.50100635585259601,0.24555674676001743,0.13712886574103153,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L54","v":192.91408068774442},{"$f":"'Max X+14'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+14'!C55","v":6.6000000000000005},{"$f":"'Max X+14'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+14'!M54","v":186.09603411146185},{"$f":"'Max X+14'!G55*W55","v":1.0189424},{"$f":"'Max X+14'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+14'!I55","v":6.6000000000000005},{"$f":"'Max X+14'!J55","v":3.6},380.59533459160366,191.77898394462105,188.81635064698258,0.53509674312337974,0.27968346447926745,0.18962113962801483,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L55","v":199.88250569348244},{"$f":"'Max X+14'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+14'!C56","v":3.3000000000000003},{"$f":"'Max X+14'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+14'!M55","v":205.74935486427523},{"$f":"'Max X+14'!G56*W56","v":0},{"$f":"'Max X+14'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+14'!I56","v":3.3000000000000003},{"$f":"'Max X+14'!J56","v":3.6},403.17212464176032,198.06235587799864,205.10976876376171,0.62014981548381287,0.33958610051355037,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L56","v":201.38022215373459},{"$f":"'Max X+14'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+14'!C57","v":3.3000000000000003},{"$f":"'Max X+14'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+14'!M56","v":209.21522943421115},{"$f":"'Max X+14'!G57*W57","v":0},{"$f":"'Max X+14'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+14'!I57","v":3.3000000000000003},{"$f":"'Max X+14'!J57","v":3.6},410.7132689679936,202.17741162761968,208.53585734037392,0.70281052611491923,0.37937209383725312,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L57","v":204.42876801281616},{"$f":"'Max X+14'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+14'!C58","v":3.3000000000000003},{"$f":"'Max X+14'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+14'!M57","v":224.26456110148547},{"$f":"'Max X+14'!G58*W58","v":0},{"$f":"'Max X+14'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+14'!I58","v":3.3000000000000003},{"$f":"'Max X+14'!J58","v":3.6},427.74184943999296,204.2244461221656,223.51740331782736,0.80432189065058968,0.44715778365813358,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L58","v":189.60896363814433},{"$f":"'Max X+14'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+14'!C59","v":3.3000000000000003},{"$f":"'Max X+14'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+14'!M58","v":224.88318382448119},{"$f":"'Max X+14'!G59*W59","v":0},{"$f":"'Max X+14'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+14'!I59","v":3.3000000000000003},{"$f":"'Max X+14'!J59","v":3.6},414.3590477967058,190.26940002859089,224.08964776811493,0.83956360955344944,0.49353605636627268,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L59","v":206.53596140449},{"$f":"'Max X+14'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+14'!C60","v":5.5},{"$f":"'Max X+14'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+14'!M59","v":236.26031327718388},{"$f":"'Max X+14'!G60*W60","v":0},{"$f":"'Max X+14'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+14'!I60","v":5.5},{"$f":"'Max X+14'!J60","v":2.7},445.90099703275496,207.41221556864807,238.48878146410686,1.0237458358419471,0.57153181307702827,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L60","v":227.97662512108562},{"$f":"'Max X+14'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+14'!C61","v":5.5},{"$f":"'Max X+14'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+14'!M60","v":245.16588661491187},{"$f":"'Max X+14'!G61*W61","v":0},{"$f":"'Max X+14'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+14'!I61","v":5.5},{"$f":"'Max X+14'!J61","v":2.7},476.83176493741394,229.52058762001022,247.31117731740369,1.2560375010754024,0.65470929750819062,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L61","v":199.05317580460877},{"$f":"'Max X+14'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+14'!C62","v":4.4000000000000004},{"$f":"'Max X+14'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+14'!M61","v":226.2220622798358},{"$f":"'Max X+14'!G62*W62","v":0},{"$f":"'Max X+14'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+14'!I62","v":4.4000000000000004},{"$f":"'Max X+14'!J62","v":2.7},427.69236484518552,200.43811043253288,227.25425441265264,1.2150653720758882,0.66780786718316854,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L62","v":220.3661781369716},{"$f":"'Max X+14'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+14'!C63","v":4.4000000000000004},{"$f":"'Max X+14'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+14'!M62","v":262.31938376360239},{"$f":"'Max X+14'!G63*W63","v":0},{"$f":"'Max X+14'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+14'!I63","v":3.3000000000000003},{"$f":"'Max X+14'!J63","v":2.7},482.63590286866713,220.57388675628263,262.06201611238447,1.4922913806889821,0.85736765121796366,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L63","v":243.01071375984961},{"$f":"'Max X+14'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+14'!C64","v":2.2000000000000002},{"$f":"'Max X+14'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+14'!M63","v":260.68453093485448},{"$f":"'Max X+14'!G64*W64","v":0},{"$f":"'Max X+14'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+14'!I64","v":2.2000000000000002},{"$f":"'Max X+14'!J64","v":2.7},499.91729422099218,240.67729102193599,259.24000319905616,1.8334227379136239,0.94452773579832161,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L64","v":224.11807354924829},{"$f":"'Max X+14'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+14'!C65","v":3.3000000000000003},{"$f":"'Max X+14'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+14'!M64","v":268.26870760602873},{"$f":"'Max X+14'!G65*W65","v":0},{"$f":"'Max X+14'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+14'!I65","v":3.3000000000000003},{"$f":"'Max X+14'!J65","v":1.8},492.41614502964023,223.72660015629793,268.6895448733423,1.8914733929503686,1.0791627326864313,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L65","v":249.52089573800689},{"$f":"'Max X+14'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+14'!C66","v":2.2000000000000002},{"$f":"'Max X+14'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+14'!M65","v":298.13845338375535},{"$f":"'Max X+14'!G66*W66","v":0},{"$f":"'Max X+14'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+14'!I66","v":2.2000000000000002},{"$f":"'Max X+14'!J66","v":1.8},544.76194032708759,247.55667475229757,297.20526557479002,2.3642209857093031,1.3331878089653124,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L66","v":260.24540691181562},{"$f":"'Max X+14'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+14'!C67","v":3.3000000000000003},{"$f":"'Max X+14'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+14'!M66","v":279.45781145612506},{"$f":"'Max X+14'!G67*W67","v":0},{"$f":"'Max X+14'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+14'!I67","v":3.3000000000000003},{"$f":"'Max X+14'!J67","v":1.8},538.5388465805122,258.97204695140169,279.56679962911045,2.7733599604139179,1.3910118270145806,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L67","v":254.49859915262692},{"$f":"'Max X+14'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+14'!C68","v":2.2000000000000002},{"$f":"'Max X+14'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+14'!M67","v":280.43913007622666},{"$f":"'Max X+14'!G68*W68","v":0},{"$f":"'Max X+14'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+14'!I68","v":2.2000000000000002},{"$f":"'Max X+14'!J68","v":1.8},531.13792284962562,251.85462151159641,279.28330133802922,3.0439776410304873,1.555828738197423,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L68","v":243.27368721146641},{"$f":"'Max X+14'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+14'!C69","v":2.2000000000000002},{"$f":"'Max X+14'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+14'!M68","v":278.46430304168683},{"$f":"'Max X+14'!G69*W69","v":0},{"$f":"'Max X+14'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+14'!I69","v":2.2000000000000002},{"$f":"'Max X+14'!J69","v":2.7},517.56756825729462,241.32700766941647,276.24056058787812,3.2466795420499159,1.7237424538087325,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L69","v":258.13330363698623},{"$f":"'Max X+14'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+14'!C70","v":0},{"$f":"'Max X+14'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+14'!M69","v":267.17714794902167},{"$f":"'Max X+14'!G70*W70","v":0},{"$f":"'Max X+14'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+14'!I70","v":0},{"$f":"'Max X+14'!J70","v":0},519.64288328270618,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":254.31341319430334},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":265.32947008840279},3.8198904426828988,{"$f":"F70*H70","v":1.8476778606188746},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L70","v":205.60196419654571},{"$f":"'Max X+14'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+14'!C71","v":0},{"$f":"'Max X+14'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+14'!M70","v":221.21841526842411},{"$f":"'Max X+14'!G71*W71","v":0},{"$f":"'Max X+14'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+14'!I71","v":0},{"$f":"'Max X+14'!J71","v":0},{"$f":"L71+M71","v":419.94806589411428},200.4404856256169,219.50758026849738,3.3614785709287953,1.7108349999267232,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L71","v":188.88768175867665},{"$f":"'Max X+14'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+14'!C72","v":3.3000000000000003},{"$f":"'Max X+14'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+14'!M71","v":222.01944868441791},{"$f":"'Max X+14'!G72*W72","v":0},{"$f":"'Max X+14'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+14'!I72","v":3.3000000000000003},{"$f":"'Max X+14'!J72","v":1.8},408.57734907901221,186.9799718892088,221.59737718980341,3.4077098694678463,1.9220714946145134,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L72","v":165.48275436791045},{"$f":"'Max X+14'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+14'!C73","v":2.2000000000000002},{"$f":"'Max X+14'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+14'!M72","v":183.01473065457103},{"$f":"'Max X+14'!G73*W73","v":0},{"$f":"'Max X+14'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+14'!I73","v":2.2000000000000002},{"$f":"'Max X+14'!J73","v":1.8},345.13100519849041,163.49099065539414,181.64001454309627,3.2917637125162784,1.7747161114747279,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L73","v":166.12473075390832},{"$f":"'Max X+14'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+14'!C74","v":1.1000000000000001},{"$f":"'Max X+14'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+14'!M73","v":197.09377324843209},{"$f":"'Max X+14'!G74*W74","v":0},{"$f":"'Max X+14'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+14'!I74","v":1.1000000000000001},{"$f":"'Max X+14'!J74","v":1.8},356.93885206744932,162.68631690448018,194.25253516296914,3.6384138494281433,2.1412380854629274,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L74","v":148.68546583962572},{"$f":"'Max X+14'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+14'!C75","v":1.1000000000000001},{"$f":"'Max X+14'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+14'!M74","v":162.76120067159397},{"$f":"'Max X+14'!G75*W75","v":0},{"$f":"'Max X+14'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+14'!I75","v":1.1000000000000001},{"$f":"'Max X+14'!J75","v":1.8},305.38710355154075,145.30657660523045,160.0805269463103,3.5788892343952572,1.9806737252836617,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L75","v":143.58349126533321},{"$f":"'Max X+14'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+14'!C76","v":1.1000000000000001},{"$f":"'Max X+14'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+14'!M75","v":149.70376513594343},{"$f":"'Max X+14'!G76*W76","v":0},{"$f":"'Max X+14'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+14'!I76","v":1.1000000000000001},{"$f":"'Max X+14'!J76","v":1.8},286.95228843556424,139.98873340500546,146.96355503055881,3.7947578603277381,2.0402101053845962,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L76","v":135.23232080271197},{"$f":"'Max X+14'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+14'!C77","v":2.2000000000000002},{"$f":"'Max X+14'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+14'!M76","v":133.11581352916642},{"$f":"'Max X+14'!G77*W77","v":0},{"$f":"'Max X+14'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+14'!I77","v":2.2000000000000002},{"$f":"'Max X+14'!J77","v":1.8},264.09058125673363,132.6060697826457,131.48451147408792,3.9262510200662395,2.0313020550784793,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L77","v":125.02923107650449},{"$f":"'Max X+14'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+14'!C78","v":1.1000000000000001},{"$f":"'Max X+14'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+14'!M77","v":124.12497628587469},{"$f":"'Max X+14'!G78*W78","v":0},{"$f":"'Max X+14'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+14'!I78","v":1.1000000000000001},{"$f":"'Max X+14'!J78","v":1.8},242.54043449880004,121.23630671123641,121.30412778756363,3.9929243652680695,2.1208484983110645,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L78","v":130.66421730132561},{"$f":"'Max X+14'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+14'!C79","v":1.1000000000000001},{"$f":"'Max X+14'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+14'!M78","v":122.92127226603735},{"$f":"'Max X+14'!G79*W79","v":0},{"$f":"'Max X+14'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+14'!I79","v":1.1000000000000001},{"$f":"'Max X+14'!J79","v":1.8},245.24592073052708,125.37516350674069,119.87075722378637,4.5890537945849017,2.3505150422509753,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L79","v":115.48782373692465},{"$f":"'Max X+14'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+14'!C80","v":1.1000000000000001},{"$f":"'Max X+14'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+14'!M79","v":120.73386467031786},{"$f":"'Max X+14'!G80*W80","v":0},{"$f":"'Max X+14'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+14'!I80","v":1.1000000000000001},{"$f":"'Max X+14'!J80","v":1.8},228.68925483639981,111.23736801356038,117.45188682283943,4.4504557233642608,2.5819778474784227,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L80","v":105.2736759540616},{"$f":"'Max X+14'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+14'!C81","v":2.2000000000000002},{"$f":"'Max X+14'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+14'!M80","v":105.62590713449681},{"$f":"'Max X+14'!G81*W81","v":0},{"$f":"'Max X+14'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+14'!I81","v":2.2000000000000002},{"$f":"'Max X+14'!J81","v":1.8},205.6317825180646,102.13585956481323,103.49592295325138,4.4378163892483702,2.5299841812454344,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L81","v":90.208036166575994},{"$f":"'Max X+14'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+14'!C82","v":1.1000000000000001},{"$f":"'Max X+14'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+14'!M81","v":96.144975257618029},{"$f":"'Max X+14'!G82*W82","v":0},{"$f":"'Max X+14'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+14'!I82","v":1.1000000000000001},{"$f":"'Max X+14'!J82","v":1.8},179.11046945965145,86.250833211653116,92.859636247998338,4.157202954922866,2.5853390096196875,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L82","v":80.723288045840931},{"$f":"'Max X+14'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+14'!C83","v":1.1000000000000001},{"$f":"'Max X+14'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+14'!M82","v":81.538507960970747},{"$f":"'Max X+14'!G83*W83","v":0},{"$f":"'Max X+14'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+14'!I83","v":1.1000000000000001},{"$f":"'Max X+14'!J83","v":1.8},155.21739754038163,76.84755032297619,78.369847217405436,4.0757377228647327,2.468660743565311,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L83","v":77.46318191632146},{"$f":"'Max X+14'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+14'!C84","v":0},{"$f":"'Max X+14'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+14'!M83","v":102.2935982975096},{"$f":"'Max X+14'!G84*W84","v":0},{"$f":"'Max X+14'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+14'!I84","v":0},{"$f":"'Max X+14'!J84","v":0.9},171.05825927685066,73.162574359589073,97.89568491726159,4.3006075567323885,3.4979133802480105,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L84","v":74.530077218326952},{"$f":"'Max X+14'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+14'!C85","v":3.3000000000000003},{"$f":"'Max X+14'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+14'!M84","v":85.044890970359376},{"$f":"'Max X+14'!G85*W85","v":0},{"$f":"'Max X+14'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+14'!I85","v":3.3000000000000003},{"$f":"'Max X+14'!J85","v":0.9},157.41709215866291,73.266550431506829,84.150541727156067,4.5635267868201268,3.2943492432032953,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L85","v":70.730041716529854},{"$f":"'Max X+14'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+14'!C86","v":0},{"$f":"'Max X+14'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+14'!M85","v":97.423903520944862},{"$f":"'Max X+14'!G86*W86","v":0},{"$f":"'Max X+14'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+14'!I86","v":0},{"$f":"'Max X+14'!J86","v":0},159.08035086541554,65.942864526988544,93.137486338426996,4.7871771895413069,4.2864171825178712,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L86","v":69.624451696461833},{"$f":"'Max X+14'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+14'!C87","v":0},{"$f":"'Max X+14'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+14'!M86","v":92.433835733262171},{"$f":"'Max X+14'!G87*W87","v":0},{"$f":"'Max X+14'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+14'!I87","v":0},{"$f":"'Max X+14'!J87","v":0},152.20923585874112,64.404145954099135,87.805089904642003,5.2203057423626902,4.6287458286201746,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L87","v":68.893659851005282},{"$f":"'Max X+14'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+14'!C88","v":0},{"$f":"'Max X+14'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+14'!M87","v":90.990199943167653},{"$f":"'Max X+14'!G88*W88","v":0},{"$f":"'Max X+14'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+14'!I88","v":0},{"$f":"'Max X+14'!J88","v":0},148.95446137074671,63.15670785907016,85.797753511676547,5.736951991935122,5.1924464314911045,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L88","v":61.228281162104835},{"$f":"'Max X+14'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+14'!C89","v":1.1000000000000001},{"$f":"'Max X+14'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+14'!M88","v":87.705168175220251},{"$f":"'Max X+14'!G89*W89","v":0},{"$f":"'Max X+14'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+14'!I89","v":1.1000000000000001},{"$f":"'Max X+14'!J89","v":0},139.76743366693137,56.660088355900342,83.107345311031011,5.6681928062044937,5.6978228641892397,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L89","v":59.549117700226361},{"$f":"'Max X+14'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+14'!C90","v":0},{"$f":"'Max X+14'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+14'!M89","v":83.843908775787952},{"$f":"'Max X+14'!G90*W90","v":0},{"$f":"'Max X+14'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+14'!I90","v":0},{"$f":"'Max X+14'!J90","v":0},131.07489892311941,53.421903237848419,77.65299568527098,6.1272144623779434,6.190913090516978,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L90","v":50.759088945106924},{"$f":"'Max X+14'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+14'!C91","v":0},{"$f":"'Max X+14'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+14'!M90","v":70.304830240221122},{"$f":"'Max X+14'!G91*W91","v":0},{"$f":"'Max X+14'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+14'!I91","v":0},{"$f":"'Max X+14'!J91","v":0},109.37335961545725,44.962580674750583,64.410778940706663,5.7965082703563446,5.8940512995144623,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L91","v":44.850606657257295},{"$f":"'Max X+14'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+14'!C92","v":0},{"$f":"'Max X+14'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+14'!M91","v":77.013433795965085},{"$f":"'Max X+14'!G92*W92","v":0},{"$f":"'Max X+14'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+14'!I92","v":0},{"$f":"'Max X+14'!J92","v":0},108.87316255188591,39.179456785653684,69.693705766232227,5.6711498716036122,7.3197280297328522,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L92","v":40.8330965851653},{"$f":"'Max X+14'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+14'!C93","v":0},{"$f":"'Max X+14'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+14'!M92","v":61.641760162152629},{"$f":"'Max X+14'!G93*W93","v":0},{"$f":"'Max X+14'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+14'!I93","v":0},{"$f":"'Max X+14'!J93","v":0},90.144739911368518,35.132277211135886,55.012462700232632,5.7008193740294146,6.629297461919994,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L93","v":34.310657528230713},{"$f":"'Max X+14'!B94*U94","v":0.1536841125},{"$f":"'Max X+14'!C94","v":0},{"$f":"'Max X+14'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+14'!M93","v":49.976748053384199},{"$f":"'Max X+14'!G94*W94","v":0},{"$f":"'Max X+14'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+14'!I94","v":0},{"$f":"'Max X+14'!J94","v":0},72.947145828445215,29.03765457671313,43.909491251732085,5.2730029515175811,6.0672568016521158,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L94","v":28.864018211263563},{"$f":"'Max X+14'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+14'!C95","v":0},{"$f":"'Max X+14'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+14'!M94","v":44.637011009610831},{"$f":"'Max X+14'!G95*W95","v":0},{"$f":"'Max X+14'!H95*V95","v":0.1366584025},{"$f":"'Max X+14'!I95","v":0},{"$f":"'Max X+14'!J95","v":0},62.532185478585816,23.995197085923316,38.536988392662501,4.8688211253402489,6.100022616948328,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L95","v":23.442147998871501},{"$f":"'Max X+14'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+14'!C96","v":0},{"$f":"'Max X+14'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+14'!M95","v":43.17460678160748},{"$f":"'Max X+14'!G96*W96","v":0},{"$f":"'Max X+14'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+14'!I96","v":0},{"$f":"'Max X+14'!J96","v":0},55.667427063142469,19.112895533019081,36.554531530123391,4.3292524658524201,6.6200752514840913,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L96","v":17.853634934601402},{"$f":"'Max X+14'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+14'!C97","v":0},{"$f":"'Max X+14'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+14'!M96","v":29.901824092476353},{"$f":"'Max X+14'!G97*W97","v":0},{"$f":"'Max X+14'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+14'!I97","v":0},{"$f":"'Max X+14'!J97","v":0},39.03357719462808,14.257226788216229,24.776350406411854,3.5964081463851723,5.125473686064498,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L97","v":14.863850212542095},{"$f":"'Max X+14'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+14'!C98","v":0},{"$f":"'Max X+14'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+14'!M97","v":27.209062680296377},{"$f":"'Max X+14'!G98*W98","v":0},{"$f":"'Max X+14'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+14'!I98","v":0},{"$f":"'Max X+14'!J98","v":0},33.621359658686245,11.604818653696473,22.016541004989769,3.2590315588456225,5.192521675306609,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L98","v":12.018029487786155},{"$f":"'Max X+14'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+14'!C99","v":0},{"$f":"'Max X+14'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+14'!M98","v":21.305405676059415},{"$f":"'Max X+14'!G99*W99","v":0},{"$f":"'Max X+14'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+14'!I99","v":0},{"$f":"'Max X+14'!J99","v":0},25.958294272410086,9.159443798032294,16.798850474377794,2.8585856897538613,4.506555201681623,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L99","v":7.1429321111382453},{"$f":"'Max X+14'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+14'!C100","v":0},{"$f":"'Max X+14'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+14'!M99","v":15.56583036486305},{"$f":"'Max X+14'!G100*W100","v":0},{"$f":"'Max X+14'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+14'!I100","v":0},{"$f":"'Max X+14'!J100","v":0},17.240292049631602,5.3063307637535342,11.933961285878068,1.8366013473847114,3.6318690789849826,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L100","v":5.2520037576428269},{"$f":"'Max X+14'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+14'!C101","v":0},{"$f":"'Max X+14'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+14'!M100","v":10.479346085589377},{"$f":"'Max X+14'!G101*W101","v":0},{"$f":"'Max X+14'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+14'!I101","v":0},{"$f":"'Max X+14'!J101","v":0},11.593633977320298,3.7976462531459618,7.7959877241743367,1.4543575044968651,2.6833583614150402,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L101","v":3.2588655650015768},{"$f":"'Max X+14'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+14'!C102","v":0},{"$f":"'Max X+14'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+14'!M101","v":7.0366590671979505},{"$f":"'Max X+14'!G102*W102","v":0},{"$f":"'Max X+14'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+14'!I102","v":0},{"$f":"'Max X+14'!J102","v":0},7.3604867379745649,2.2906983761489879,5.0697883618255775,0.96816718885258879,1.9668707053723733,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L102","v":1.9595560594334009},{"$f":"'Max X+14'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+14'!C103","v":0},{"$f":"'Max X+14'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+14'!M102","v":4.2356595935098227},{"$f":"'Max X+14'!G103*W103","v":0},{"$f":"'Max X+14'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+14'!I103","v":0},{"$f":"'Max X+14'!J103","v":0},4.2878319074325439,1.3374451813501271,2.9503867260824164,0.62211087808327381,1.2852728674274061,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L103","v":0.921761207922003},{"$f":"'Max X+14'!B104*U104","v":0.3379091575},{"$f":"'Max X+14'!C104","v":0},{"$f":"'Max X+14'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+14'!M103","v":2.4395343844042099},{"$f":"'Max X+14'!G104*W104","v":0},{"$f":"'Max X+14'!H104*V104","v":0.32755962},{"$f":"'Max X+14'!I104","v":0},{"$f":"'Max X+14'!J104","v":0},2.2507310832087297,0.61028965473689656,1.6404414284718329,0.31147155318510639,0.79909295593237695,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L104","v":0.69443328109445668},{"$f":"'Max X+14'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+14'!C105","v":0},{"$f":"'Max X+14'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+14'!M104","v":1.8360824901692769},{"$f":"'Max X+14'!G105*W105","v":0},{"$f":"'Max X+14'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+14'!I105","v":0},{"$f":"'Max X+14'!J105","v":0},1.6362047261078987,0.44567582165728425,1.1905289044506144,0.2487574594371724,0.64555358571866239,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+14'!L105","v":0.4769208196903667},{"$f":"'Max X+14'!B106*U106","v":0.95},{"$f":"'Max X+14'!C106","v":0},{"$f":"'Max X+14'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+14'!M105","v":1.2227396531836749},{"$f":"'Max X+14'!G106*W106","v":0},{"$f":"'Max X+14'!H106*V106","v":0.95},{"$f":"'Max X+14'!I106","v":0},{"$f":"'Max X+14'!J106","v":0},8.4983023643702249E-2,2.3846040984518369E-2,6.1136982659183881E-2,0.45307477870584834,1.1616026705244911,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":15672.886883132751},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":16431.868802635192},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":32197.091933926997},15702.845184839565,16494.246749087441,168.34169829318191,144.72205354774957,372.935406932494,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":32197.091933927004},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+16","index":98,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+16",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":3}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+16"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":32655.983045942128},{"$f":"L107","v":15921.342493486985},16734.640552455134,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+15'!P107*106/206","v":191.89880162545811},{"$f":"'Max X+15'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+15'!C6","v":16.5},{"$f":"'Max X+15'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+15'!P107*100/206","v":181.03660530703593},{"$f":"'Max X+15'!G6*W6","v":0},{"$f":"'Max X+15'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+15'!I6","v":13.200000000000001},{"$f":"'Max X+15'!J6","v":8.1},{"$f":"L6+M6","v":381.4981392622301},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":195.54783620478088},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":185.95030305744919},{"$f":"B6*A6","v":0.25096542067722549},{"$f":"F6*H6","v":0.1863022495867418},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L6","v":190.10718005288862},{"$f":"'Max X+15'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+15'!C7","v":11},{"$f":"'Max X+15'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+15'!M6","v":180.81617614328087},{"$f":"'Max X+15'!G7*W7","v":0},{"$f":"'Max X+15'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+15'!I7","v":11},{"$f":"'Max X+15'!J7","v":9.9},{"$f":"L7+M7","v":375.77207646735974},193.88170733994133,181.89036912741838,2.5472712947300118E-2,2.5807015862476187E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L7","v":188.03556068696153},{"$f":"'Max X+15'!B8*U8","v":8.45861E-5},{"$f":"'Max X+15'!C8","v":13.200000000000001},{"$f":"'Max X+15'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+15'!M7","v":176.37364543497463},{"$f":"'Max X+15'!G8*W8","v":0},{"$f":"'Max X+15'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+15'!I8","v":14.3},{"$f":"'Max X+15'!J8","v":8.1},370.28166423500465,187.7196554922217,182.56200874278298,1.5905194739823398E-2,1.1636692191686037E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L8","v":181.31418024184887},{"$f":"'Max X+15'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+15'!C9","v":11},{"$f":"'Max X+15'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+15'!M8","v":176.51736142124872},{"$f":"'Max X+15'!G9*W9","v":0},{"$f":"'Max X+15'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+15'!I9","v":11},{"$f":"'Max X+15'!J9","v":7.2},363.60239965607593,183.29400917074975,180.30839048532616,2.0171071099125009E-2,8.9709359225904634E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L9","v":176.60021707436269},{"$f":"'Max X+15'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+15'!C10","v":11},{"$f":"'Max X+15'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+15'!M9","v":173.99128579777957},{"$f":"'Max X+15'!G10*W10","v":0},{"$f":"'Max X+15'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+15'!I10","v":11},{"$f":"'Max X+15'!J10","v":8.1},356.37108988527791,179.48803561522942,176.88305427004849,1.2181459133268558E-2,8.2315277310929507E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L10","v":172.61796057326109},{"$f":"'Max X+15'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+15'!C11","v":12.100000000000001},{"$f":"'Max X+15'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+15'!M10","v":170.3994463176119},{"$f":"'Max X+15'!G11*W11","v":0},{"$f":"'Max X+15'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+15'!I11","v":12.100000000000001},{"$f":"'Max X+15'!J11","v":10.8},348.30300887917122,176.61175366294378,171.6912552162274,6.2069103173130347E-3,8.1911013844876042E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L11","v":169.55347103789035},{"$f":"'Max X+15'!B12*U12","v":3.021E-5},{"$f":"'Max X+15'!C12","v":4.4000000000000004},{"$f":"'Max X+15'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+15'!M11","v":165.03010773925661},{"$f":"'Max X+15'!G12*W12","v":0},{"$f":"'Max X+15'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+15'!I12","v":3.3000000000000003},{"$f":"'Max X+15'!J12","v":0.9},335.07037462983567,167.6483488275303,167.42202580230534,5.1222103600546678E-3,8.0819369512607452E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L12","v":160.62396935670836},{"$f":"'Max X+15'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+15'!C13","v":5.5},{"$f":"'Max X+15'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+15'!M12","v":160.7929982976045},{"$f":"'Max X+15'!G13*W13","v":0},{"$f":"'Max X+15'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+15'!I13","v":5.5},{"$f":"'Max X+15'!J13","v":2.7},327.00340055853064,163.41840653638135,163.58499402214926,5.5628203270108268E-3,8.0042754552547505E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L13","v":156.66141614827481},{"$f":"'Max X+15'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+15'!C14","v":4.4000000000000004},{"$f":"'Max X+15'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+15'!M13","v":157.2084027792765},{"$f":"'Max X+15'!G14*W14","v":0},{"$f":"'Max X+15'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+15'!I14","v":4.4000000000000004},{"$f":"'Max X+15'!J14","v":2.7},317.25477411307418,158.35442865746109,158.90034545561306,6.9874908137534273E-3,8.0573236634448684E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L14","v":152.10357357808385},{"$f":"'Max X+15'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+15'!C15","v":3.3000000000000003},{"$f":"'Max X+15'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+15'!M14","v":153.00143478754032},{"$f":"'Max X+15'!G15*W15","v":0},{"$f":"'Max X+15'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+15'!I15","v":3.3000000000000003},{"$f":"'Max X+15'!J15","v":2.7},305.38808322953207,151.79478085075425,153.59330237877779,8.7927273296150802E-3,8.1324087625447381E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L15","v":145.94483687019215},{"$f":"'Max X+15'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+15'!C16","v":5.5},{"$f":"'Max X+15'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+15'!M15","v":148.07270445069193},{"$f":"'Max X+15'!G16*W16","v":0},{"$f":"'Max X+15'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+15'!I16","v":5.5},{"$f":"'Max X+15'!J16","v":2.7},299.59875184127765,148.73443830056516,150.86431354071249,1.039856962700119E-2,8.3909099794595831E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L16","v":143.72292493800012},{"$f":"'Max X+15'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+15'!C17","v":6.6000000000000005},{"$f":"'Max X+15'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+15'!M16","v":146.13487444623593},{"$f":"'Max X+15'!G17*W17","v":0},{"$f":"'Max X+15'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+15'!I17","v":6.6000000000000005},{"$f":"'Max X+15'!J17","v":2.7},296.73673949499459,146.71090970147532,150.02582979351928,1.2015236524816812E-2,9.0446527166636558E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L17","v":142.35273815069152},{"$f":"'Max X+15'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+15'!C18","v":6.6000000000000005},{"$f":"'Max X+15'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+15'!M17","v":145.91286971788276},{"$f":"'Max X+15'!G18*W18","v":0},{"$f":"'Max X+15'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+15'!I18","v":6.6000000000000005},{"$f":"'Max X+15'!J18","v":2.7},294.24225382689474,144.43929524068753,149.80295858620718,1.3442910003974773E-2,9.9111316755871887E-3,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L18","v":141.07919313165502},{"$f":"'Max X+15'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+15'!C19","v":2.2000000000000002},{"$f":"'Max X+15'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+15'!M18","v":146.63182774640896},{"$f":"'Max X+15'!G19*W19","v":0},{"$f":"'Max X+15'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+15'!I19","v":2.2000000000000002},{"$f":"'Max X+15'!J19","v":1.8},284.8846985149529,137.8640409758971,147.02065753905578,1.5152155757907555E-2,1.1170207353162586E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L19","v":135.10788250515805},{"$f":"'Max X+15'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+15'!C20","v":4.4000000000000004},{"$f":"'Max X+15'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+15'!M19","v":144.41942347934008},{"$f":"'Max X+15'!G20*W20","v":0},{"$f":"'Max X+15'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+15'!I20","v":4.4000000000000004},{"$f":"'Max X+15'!J20","v":1.8},284.69801616079633,137.69086508301493,147.00715107778137,1.7017422143116492E-2,1.2272401558715621E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L20","v":136.0552398416647},{"$f":"'Max X+15'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+15'!C21","v":4.4000000000000004},{"$f":"'Max X+15'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+15'!M20","v":145.46340150907176},{"$f":"'Max X+15'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+15'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+15'!I21","v":4.4000000000000004},{"$f":"'Max X+15'!J21","v":0},288.48371460661895,138.63415501420556,149.84955959241339,2.1084827459124374E-2,1.384191665836932E-2,5.1901811505223674E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L21","v":149.17089961654679},{"$f":"'Max X+15'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+15'!C22","v":6.6000000000000005},{"$f":"'Max X+15'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+15'!M21","v":137.68902220932532},{"$f":"'Max X+15'!G22*W22","v":1.7791249},{"$f":"'Max X+15'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+15'!I22","v":6.6000000000000005},{"$f":"'Max X+15'!J22","v":9},288.31596513444759,153.04146511021483,135.27450002423276,2.9434506331966741E-2,1.4522185092537528E-2,0.2449659678692637,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L22","v":164.28354221556273},{"$f":"'Max X+15'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+15'!C23","v":6.6000000000000005},{"$f":"'Max X+15'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+15'!M22","v":172.22826859621082},{"$f":"'Max X+15'!G23*W23","v":3.2182024},{"$f":"'Max X+15'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+15'!I23","v":6.6000000000000005},{"$f":"'Max X+15'!J23","v":7.2},337.04952117202811,165.44115190316788,171.6083692688602,4.2390312394840757E-2,1.9899327350620354E-2,0.55426542734417039,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L23","v":151.68087257582917},{"$f":"'Max X+15'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+15'!C24","v":11},{"$f":"'Max X+15'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+15'!M23","v":150.55023236630709},{"$f":"'Max X+15'!G24*W24","v":5.5787578},{"$f":"'Max X+15'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+15'!I24","v":11},{"$f":"'Max X+15'!J24","v":7.2},310.66103140912423,156.32969341689838,154.33133799222588,5.1179158930777277E-2,1.8894374081215311E-2,0.8398832831053481,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L24","v":183.59085535524267},{"$f":"'Max X+15'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+15'!C25","v":9.9},{"$f":"'Max X+15'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+15'!M24","v":169.12200744778619},{"$f":"'Max X+15'!G25*W25","v":10.969364000000001},{"$f":"'Max X+15'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+15'!I25","v":9.9},{"$f":"'Max X+15'!J25","v":8.1},357.11171134092569,186.21256665171629,170.89914468920938,7.8288703526392736E-2,2.2862758576828974E-2,1.8551608601054776,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L25","v":188.22529763867763},{"$f":"'Max X+15'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+15'!C26","v":8.8000000000000007},{"$f":"'Max X+15'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+15'!M25","v":163.11553150483527},{"$f":"'Max X+15'!G26*W26","v":16.918083000000003},{"$f":"'Max X+15'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+15'!I26","v":8.8000000000000007},{"$f":"'Max X+15'!J26","v":8.1},354.42383788469567,190.63180230766133,163.79203557703434,9.349533101630568E-2,2.3495927800954542E-2,2.7596021005879185,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L26","v":198.72191805714095},{"$f":"'Max X+15'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+15'!C27","v":7.7000000000000011},{"$f":"'Max X+15'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+15'!M26","v":200.84929154639707},{"$f":"'Max X+15'!G27*W27","v":23.547923000000001},{"$f":"'Max X+15'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+15'!I27","v":8.8000000000000007},{"$f":"'Max X+15'!J27","v":7.2},402.43620599084045,200.01766391864356,202.41854207219689,0.10425413849737095,3.0749474200201632E-2,4.7295836519391097,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L27","v":195.03889276659424},{"$f":"'Max X+15'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+15'!C28","v":12.100000000000001},{"$f":"'Max X+15'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+15'!M27","v":172.1698931482637},{"$f":"'Max X+15'!G28*W28","v":34.556976999999996},{"$f":"'Max X+15'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+15'!I28","v":12.100000000000001},{"$f":"'Max X+15'!J28","v":8.1},375.97858342441066,199.83652654521404,176.14205687919664,0.10236622138021484,2.7836269067060111E-2,5.9496710376170059,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L28","v":220.66768434661088},{"$f":"'Max X+15'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+15'!C29","v":11},{"$f":"'Max X+15'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+15'!M28","v":213.6912313968925},{"$f":"'Max X+15'!G29*W29","v":40.106380999999999},{"$f":"'Max X+15'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+15'!I29","v":11},{"$f":"'Max X+15'!J29","v":7.2},437.30847679564476,219.85371037031661,217.45476642532816,0.11397397629428713,3.6464971564348567E-2,8.5703819427629337,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L29","v":199.14362984259213},{"$f":"'Max X+15'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+15'!C30","v":15.400000000000002},{"$f":"'Max X+15'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+15'!M29","v":187.71319266356775},{"$f":"'Max X+15'!G30*W30","v":52.609592000000006},{"$f":"'Max X+15'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+15'!I30","v":15.400000000000002},{"$f":"'Max X+15'!J30","v":6.3},403.12145172625623,206.34220112285158,196.77925060340465,0.10142871974058182,3.3942060163105671E-2,9.875514479047693,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L30","v":216.6035427820311},{"$f":"'Max X+15'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+15'!C31","v":15.400000000000002},{"$f":"'Max X+15'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+15'!M30","v":210.06342078449043},{"$f":"'Max X+15'!G31*W31","v":63.382452000000008},{"$f":"'Max X+15'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+15'!I31","v":16.5},{"$f":"'Max X+15'!J31","v":7.2},442.21782343305711,222.8946358907377,219.32318754231943,0.10890689129339712,4.0233242171018188E-2,13.314334684828768,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L31","v":241.1149449630156},{"$f":"'Max X+15'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+15'!C32","v":14.3},{"$f":"'Max X+15'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+15'!M31","v":244.68332161454461},{"$f":"'Max X+15'!G32*W32","v":69.950769000000008},{"$f":"'Max X+15'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+15'!I32","v":14.3},{"$f":"'Max X+15'!J32","v":8.1},493.52872235419693,242.6953232636634,250.8333990905335,0.11962169935223267,4.9922524011109123E-2,17.11578650841172,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L32","v":247.88157019900822},{"$f":"'Max X+15'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+15'!C33","v":16.5},{"$f":"'Max X+15'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+15'!M32","v":255.03578189060357},{"$f":"'Max X+15'!G33*W33","v":87.890810000000002},{"$f":"'Max X+15'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+15'!I33","v":16.5},{"$f":"'Max X+15'!J33","v":9.9},512.33963974961182,250.75947499754855,261.58016475206324,0.12209520145970512,5.5617138540313429E-2,22.41530144934848,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L33","v":247.79384789557048},{"$f":"'Max X+15'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+15'!C34","v":16.5},{"$f":"'Max X+15'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+15'!M33","v":271.67020277931243},{"$f":"'Max X+15'!G34*W34","v":100.88774500000001},{"$f":"'Max X+15'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+15'!I34","v":16.5},{"$f":"'Max X+15'!J34","v":8.1},530.67750145385116,250.67094891798118,280.00655253587001,0.12289897758930922,6.3650243442386567E-2,27.408194142097567,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L34","v":263.51095570802187},{"$f":"'Max X+15'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+15'!C35","v":23.1},{"$f":"'Max X+15'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+15'!M34","v":261.16649505492757},{"$f":"'Max X+15'!G35*W35","v":117.06576000000001},{"$f":"'Max X+15'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+15'!I35","v":20.900000000000002},{"$f":"'Max X+15'!J35","v":11.700000000000001},539.67691484938348,269.37633233503249,270.30058251435099,0.13462337298936361,6.5912540576562595E-2,30.57365423014134,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L35","v":261.65100591808715},{"$f":"'Max X+15'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+15'!C36","v":22},{"$f":"'Max X+15'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+15'!M35","v":270.91438945069876},{"$f":"'Max X+15'!G36*W36","v":115.5735},{"$f":"'Max X+15'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+15'!I36","v":22},{"$f":"'Max X+15'!J36","v":10.8},551.15061366003897,269.11016790112126,282.04044575891766,0.14083801696593407,7.3943691781081317E-2,31.310524189180331,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L36","v":269.53365017939774},{"$f":"'Max X+15'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+15'!C37","v":18.700000000000003},{"$f":"'Max X+15'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+15'!M36","v":261.51443945839395},{"$f":"'Max X+15'!G37*W37","v":121.35984000000001},{"$f":"'Max X+15'!H37*V37","v":2.960827E-4},{"$f":"'Max X+15'!I37","v":18.700000000000003},{"$f":"'Max X+15'!J37","v":11.700000000000001},543.01607750494281,274.57906794787266,268.4370095570701,0.15458223152505648,7.7429901323827821E-2,31.737350530360377,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L37","v":247.21540512004688},{"$f":"'Max X+15'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+15'!C38","v":22},{"$f":"'Max X+15'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+15'!M37","v":252.10306012927387},{"$f":"'Max X+15'!G38*W38","v":116.75586999999999},{"$f":"'Max X+15'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+15'!I38","v":20.900000000000002},{"$f":"'Max X+15'!J38","v":12.6},515.88649623026777,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":255.56470911703121},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":260.3217871132365},0.15069600301564079,{"$f":"F38*H38","v":8.1273016037357815E-2},{"$f":"G38*F38/1000","v":29.434512115055682},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L38","v":223.94986039452718},{"$f":"'Max X+15'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+15'!C39","v":18.700000000000003},{"$f":"'Max X+15'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+15'!M38","v":255.7545738523614},{"$f":"'Max X+15'!G39*W39","v":103.97114000000001},{"$f":"'Max X+15'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+15'!I39","v":17.600000000000001},{"$f":"'Max X+15'!J39","v":12.6},491.47016089442877,230.80536887959133,260.66479201483747,0.1444915149358818,8.9781837523963834E-2,26.591094603644208,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L39","v":257.42737882900354},{"$f":"'Max X+15'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+15'!C40","v":16.5},{"$f":"'Max X+15'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+15'!M39","v":260.28526967644433},{"$f":"'Max X+15'!G40*W40","v":99.947609999999997},{"$f":"'Max X+15'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+15'!I40","v":15.400000000000002},{"$f":"'Max X+15'!J40","v":13.5},524.13744105798423,262.05204525366071,262.08539580432358,0.1753335753428468,9.9873872120727944E-2,26.014890622366085,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L40","v":238.61663357840052},{"$f":"'Max X+15'!B41*U41","v":7.206453E-4},{"$f":"'Max X+15'!C41","v":16.5},{"$f":"'Max X+15'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+15'!M40","v":260.31262593985002},{"$f":"'Max X+15'!G41*W41","v":86.607870999999989},{"$f":"'Max X+15'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+15'!I41","v":15.400000000000002},{"$f":"'Max X+15'!J41","v":13.5},506.24808000116099,244.14467562291043,262.10340437825056,0.17195795549009651,0.10922156159945641,22.54512232706978,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L41","v":223.69831250199513},{"$f":"'Max X+15'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+15'!C42","v":18.700000000000003},{"$f":"'Max X+15'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+15'!M41","v":231.44752192040607},{"$f":"'Max X+15'!G42*W42","v":76.329595999999981},{"$f":"'Max X+15'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+15'!I42","v":17.600000000000001},{"$f":"'Max X+15'!J42","v":13.5},467.76832355027955,232.32715633728444,235.44116721299508,0.17115616471068276,0.1063547074109845,17.666295843385736,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L42","v":222.98762997599098},{"$f":"'Max X+15'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+15'!C43","v":13.200000000000001},{"$f":"'Max X+15'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+15'!M42","v":233.76820828945111},{"$f":"'Max X+15'!G43*W43","v":61.544811999999993},{"$f":"'Max X+15'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+15'!I43","v":13.200000000000001},{"$f":"'Max X+15'!J43","v":13.5},460.35598776369125,227.0053127643877,233.35067499930355,0.18231721160327968,0.11753329014755579,14.387220430751109,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L43","v":241.54351296745739},{"$f":"'Max X+15'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+15'!C44","v":14.3},{"$f":"'Max X+15'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+15'!M43","v":225.80660052069808},{"$f":"'Max X+15'!G44*W44","v":48.929062000000002},{"$f":"'Max X+15'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+15'!I44","v":13.200000000000001},{"$f":"'Max X+15'!J44","v":13.5},472.0131209565285,246.6307182774099,225.3824026791186,0.21279469004750373,0.12419784157948366,11.048505156886469,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L44","v":209.18195538007598},{"$f":"'Max X+15'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+15'!C45","v":11},{"$f":"'Max X+15'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+15'!M44","v":220.4284676767011},{"$f":"'Max X+15'!G45*W45","v":39.707878000000008},{"$f":"'Max X+15'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+15'!I45","v":11},{"$f":"'Max X+15'!J45","v":2.7},441.37756277354447,212.78154924049952,228.59601353304498,0.20040613957646675,0.13245414365612365,8.7527467022333933,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L45","v":192.75250872570834},{"$f":"'Max X+15'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+15'!C46","v":13.200000000000001},{"$f":"'Max X+15'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+15'!M45","v":189.03404564474531},{"$f":"'Max X+15'!G46*W46","v":30.428657000000001},{"$f":"'Max X+15'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+15'!I46","v":13.200000000000001},{"$f":"'Max X+15'!J46","v":4.5},396.15957866514589,198.54956524728192,197.61001341786394,0.20294347842641805,0.12403222688135507,5.7520521362462986,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L46","v":211.167244412169},{"$f":"'Max X+15'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+15'!C47","v":15.400000000000002},{"$f":"'Max X+15'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+15'!M46","v":204.48620578295944},{"$f":"'Max X+15'!G47*W47","v":19.833918999999998},{"$f":"'Max X+15'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+15'!I47","v":15.400000000000002},{"$f":"'Max X+15'!J47","v":7.2},430.75999034033788,218.22033048626778,212.53965985407009,0.24691392590122202,0.14654592888935306,4.0557628421165486,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L47","v":191.19387889070799},{"$f":"'Max X+15'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+15'!C48","v":9.9},{"$f":"'Max X+15'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+15'!M47","v":193.38452395459902},{"$f":"'Max X+15'!G48*W48","v":12.969103},{"$f":"'Max X+15'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+15'!I48","v":8.8000000000000007},{"$f":"'Max X+15'!J48","v":7.2},389.37678702806613,194.54362776072668,194.83315926733948,0.25025112998130544,0.15136468725956423,2.508023809773162,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L48","v":190.94004676762873},{"$f":"'Max X+15'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+15'!C49","v":12.100000000000001},{"$f":"'Max X+15'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+15'!M48","v":190.68280427608303},{"$f":"'Max X+15'!G49*W49","v":7.610276100000001},{"$f":"'Max X+15'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+15'!I49","v":12.100000000000001},{"$f":"'Max X+15'!J49","v":7.2},390.97786224316189,195.5584184663505,195.41944377681136,0.2816283012782273,0.16336049927168728,1.4511487880632525,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L49","v":192.64785233843585},{"$f":"'Max X+15'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+15'!C50","v":12.100000000000001},{"$f":"'Max X+15'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+15'!M49","v":185.91477248478122},{"$f":"'Max X+15'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+15'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+15'!I50","v":12.100000000000001},{"$f":"'Max X+15'!J50","v":6.3},389.66731912346864,198.12719186653507,191.54012725693357,0.32066047190076613,0.17464522784763364,0.8832149913735774,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L50","v":222.82064986445684},{"$f":"'Max X+15'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+15'!C51","v":11},{"$f":"'Max X+15'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+15'!M50","v":200.09148603829777},{"$f":"'Max X+15'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+15'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+15'!I51","v":11},{"$f":"'Max X+15'!J51","v":6.3},430.7893214215149,226.20421255320241,204.58510886831249,0.41643731125442868,0.20637716998527914,0.50623093943902964,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L51","v":213.47309165305737},{"$f":"'Max X+15'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+15'!C52","v":8.8000000000000007},{"$f":"'Max X+15'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+15'!M51","v":202.43414544218862},{"$f":"'Max X+15'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+15'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+15'!I52","v":8.8000000000000007},{"$f":"'Max X+15'!J52","v":5.4},422.03539592420765,216.43058652616074,205.60480939804691,0.44250512689662946,0.22933604414170652,0.29592507608150731,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L52","v":203.1291120328618},{"$f":"'Max X+15'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+15'!C53","v":5.5},{"$f":"'Max X+15'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+15'!M52","v":202.46990507839243},{"$f":"'Max X+15'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+15'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+15'!I53","v":6.6000000000000005},{"$f":"'Max X+15'!J53","v":5.4},407.08421239386593,203.66643095019683,203.4177814436691,0.46268108266496805,0.25212363472331262,0.16289318764658392,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L53","v":221.19814445380101},{"$f":"'Max X+15'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+15'!C54","v":5.5},{"$f":"'Max X+15'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+15'!M53","v":220.27091950792882},{"$f":"'Max X+15'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+15'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+15'!I54","v":5.5},{"$f":"'Max X+15'!J54","v":3.6},443.51403357961061,221.64451751113461,221.869516068476,0.55362694266640777,0.30140343945283593,0.16831592830559017,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L54","v":200.67291534746923},{"$f":"'Max X+15'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+15'!C55","v":6.6000000000000005},{"$f":"'Max X+15'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+15'!M54","v":181.11162031265636},{"$f":"'Max X+15'!G55*W55","v":1.0189424},{"$f":"'Max X+15'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+15'!I55","v":6.6000000000000005},{"$f":"'Max X+15'!J55","v":3.6},383.3557254005209,199.51629748394836,183.83942791657253,0.55661786352086706,0.27219239608383233,0.18454230906926683,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L55","v":191.77898394462105},{"$f":"'Max X+15'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+15'!C56","v":3.3000000000000003},{"$f":"'Max X+15'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+15'!M55","v":188.81635064698258},{"$f":"'Max X+15'!G56*W56","v":0},{"$f":"'Max X+15'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+15'!I56","v":3.3000000000000003},{"$f":"'Max X+15'!J56","v":3.6},378.1886880925656,189.98397588679077,188.20471220577483,0.59500805783028488,0.31163844120777467,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L56","v":198.06235587799864},{"$f":"'Max X+15'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+15'!C57","v":3.3000000000000003},{"$f":"'Max X+15'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+15'!M56","v":205.10976876376171},{"$f":"'Max X+15'!G57*W57","v":0},{"$f":"'Max X+15'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+15'!I57","v":3.3000000000000003},{"$f":"'Max X+15'!J57","v":3.6},403.30896574225733,198.87112459893137,204.43784114332598,0.69123127906726833,0.37192762043573785,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L57","v":202.17741162761968},{"$f":"'Max X+15'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+15'!C58","v":3.3000000000000003},{"$f":"'Max X+15'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+15'!M57","v":208.53585734037392},{"$f":"'Max X+15'!G58*W58","v":0},{"$f":"'Max X+15'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+15'!I58","v":3.3000000000000003},{"$f":"'Max X+15'!J58","v":3.6},409.8020084505257,201.98194766455862,207.82006078596706,0.79546396306108336,0.41579655440688651,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L58","v":204.2244461221656},{"$f":"'Max X+15'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+15'!C59","v":3.3000000000000003},{"$f":"'Max X+15'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+15'!M58","v":223.51740331782736},{"$f":"'Max X+15'!G59*W59","v":0},{"$f":"'Max X+15'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+15'!I59","v":3.3000000000000003},{"$f":"'Max X+15'!J59","v":3.6},427.54703172252135,204.8201670740896,222.72686464843176,0.90427904807600668,0.49053866939561341,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L59","v":190.26940002859089},{"$f":"'Max X+15'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+15'!C60","v":5.5},{"$f":"'Max X+15'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+15'!M59","v":224.08964776811493},{"$f":"'Max X+15'!G60*W60","v":0},{"$f":"'Max X+15'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+15'!I60","v":5.5},{"$f":"'Max X+15'!J60","v":2.7},417.57384109727309,191.22628336918294,226.34755772809012,0.94311665940796774,0.54209004002481254,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L60","v":207.41221556864807},{"$f":"'Max X+15'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+15'!C61","v":5.5},{"$f":"'Max X+15'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+15'!M60","v":238.48878146410686},{"$f":"'Max X+15'!G61*W61","v":0},{"$f":"'Max X+15'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+15'!I61","v":5.5},{"$f":"'Max X+15'!J61","v":2.7},449.72138091468048,209.06947770770734,240.65190320697315,1.1427378609407357,0.63687825713372614,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L61","v":229.52058762001022},{"$f":"'Max X+15'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+15'!C62","v":4.4000000000000004},{"$f":"'Max X+15'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+15'!M61","v":247.31117731740369},{"$f":"'Max X+15'!G62*W62","v":0},{"$f":"'Max X+15'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+15'!I62","v":4.4000000000000004},{"$f":"'Max X+15'!J62","v":2.7},479.00065666204142,230.71954231104544,248.28111435099598,1.401045308964757,0.73006296640774149,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L62","v":200.43811043253288},{"$f":"'Max X+15'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+15'!C63","v":4.4000000000000004},{"$f":"'Max X+15'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+15'!M62","v":227.25425441265264},{"$f":"'Max X+15'!G63*W63","v":0},{"$f":"'Max X+15'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+15'!I63","v":3.3000000000000003},{"$f":"'Max X+15'!J63","v":2.7},427.89226338829599,200.78076936010146,227.11149402819456,1.3573410724314416,0.74276038445810144,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L63","v":220.57388675628263},{"$f":"'Max X+15'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+15'!C64","v":2.2000000000000002},{"$f":"'Max X+15'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+15'!M63","v":262.06201611238447},{"$f":"'Max X+15'!G64*W64","v":0},{"$f":"'Max X+15'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+15'!I64","v":2.2000000000000002},{"$f":"'Max X+15'!J64","v":2.7},479.02223867272085,218.40974128256249,260.61249739015835,1.664145473720136,0.94951872222610201,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L64","v":240.67729102193599},{"$f":"'Max X+15'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+15'!C65","v":3.3000000000000003},{"$f":"'Max X+15'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+15'!M64","v":259.24000319905616},{"$f":"'Max X+15'!G65*W65","v":0},{"$f":"'Max X+15'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+15'!I65","v":3.3000000000000003},{"$f":"'Max X+15'!J65","v":1.8},499.84322415208118,240.14606397698583,259.69716017509535,2.0312270449501701,1.0428430239608222,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L65","v":223.72660015629793},{"$f":"'Max X+15'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+15'!C66","v":2.2000000000000002},{"$f":"'Max X+15'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+15'!M65","v":268.6895448733423},{"$f":"'Max X+15'!G66*W66","v":0},{"$f":"'Max X+15'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+15'!I66","v":2.2000000000000002},{"$f":"'Max X+15'!J66","v":1.8},489.89482516122564,222.00678120652029,267.88804395470532,2.1198189497776241,1.201500918636939,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L66","v":247.55667475229757},{"$f":"'Max X+15'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+15'!C67","v":3.3000000000000003},{"$f":"'Max X+15'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+15'!M66","v":297.20526557479002},{"$f":"'Max X+15'!G67*W67","v":0},{"$f":"'Max X+15'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+15'!I67","v":3.3000000000000003},{"$f":"'Max X+15'!J67","v":1.8},543.64445006072197,246.41853493711966,297.22591512360231,2.6381398151778943,1.4793504511876876,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L67","v":258.97204695140169},{"$f":"'Max X+15'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+15'!C68","v":2.2000000000000002},{"$f":"'Max X+15'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+15'!M67","v":279.56679962911045},{"$f":"'Max X+15'!G68*W68","v":0},{"$f":"'Max X+15'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+15'!I68","v":2.2000000000000002},{"$f":"'Max X+15'!J68","v":1.8},534.69037424157591,256.27456380926776,278.41581043230815,3.0974831421339379,1.5509891968022578,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L68","v":251.85462151159641},{"$f":"'Max X+15'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+15'!C69","v":2.2000000000000002},{"$f":"'Max X+15'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+15'!M68","v":279.28330133802922},{"$f":"'Max X+15'!G69*W69","v":0},{"$f":"'Max X+15'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+15'!I69","v":2.2000000000000002},{"$f":"'Max X+15'!J69","v":2.7},526.84791176473595,249.79342262237313,277.0544891423628,3.3611988892232478,1.7288121956664206,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L69","v":241.32700766941647},{"$f":"'Max X+15'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+15'!C70","v":0},{"$f":"'Max X+15'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+15'!M69","v":276.24056058787812},{"$f":"'Max X+15'!G70*W70","v":0},{"$f":"'Max X+15'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+15'!I70","v":0},{"$f":"'Max X+15'!J70","v":0},512.08602320834916,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":237.75581899608645},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":274.33020421226269},3.5711886733300298,{"$f":"F70*H70","v":1.9103563756154627},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L70","v":254.31341319430334},{"$f":"'Max X+15'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+15'!C71","v":0},{"$f":"'Max X+15'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+15'!M70","v":265.32947008840279},{"$f":"'Max X+15'!G71*W71","v":0},{"$f":"'Max X+15'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+15'!I71","v":0},{"$f":"'Max X+15'!J71","v":0},{"$f":"L71+M71","v":511.63302312750659},248.3555293331589,263.27749379434766,4.1578838611444233,2.0519762940551316,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L71","v":200.4404856256169},{"$f":"'Max X+15'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+15'!C72","v":3.3000000000000003},{"$f":"'Max X+15'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+15'!M71","v":219.50758026849738},{"$f":"'Max X+15'!G72*W72","v":0},{"$f":"'Max X+15'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+15'!I72","v":3.3000000000000003},{"$f":"'Max X+15'!J72","v":1.8},417.43160697886123,198.32435240428805,219.10725457457318,3.6161332213288531,1.9003256939242057,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L72","v":186.9799718892088},{"$f":"'Max X+15'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+15'!C73","v":2.2000000000000002},{"$f":"'Max X+15'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+15'!M72","v":221.59737718980341},{"$f":"'Max X+15'!G73*W73","v":0},{"$f":"'Max X+15'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+15'!I73","v":2.2000000000000002},{"$f":"'Max X+15'!J73","v":1.8},404.40910848514341,184.56058802481039,219.84852046033299,3.7193838643984085,2.1488567294703937,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L73","v":163.49099065539414},{"$f":"'Max X+15'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+15'!C74","v":1.1000000000000001},{"$f":"'Max X+15'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+15'!M73","v":181.64001454309627},{"$f":"'Max X+15'!G74*W74","v":0},{"$f":"'Max X+15'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+15'!I74","v":1.1000000000000001},{"$f":"'Max X+15'!J74","v":1.8},339.07692716964709,160.11026018884789,178.96666698079923,3.5807304665462554,1.9733475622970338,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L74","v":162.68631690448018},{"$f":"'Max X+15'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+15'!C75","v":1.1000000000000001},{"$f":"'Max X+15'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+15'!M74","v":194.25253516296914},{"$f":"'Max X+15'!G75*W75","v":0},{"$f":"'Max X+15'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+15'!I75","v":1.1000000000000001},{"$f":"'Max X+15'!J75","v":1.8},350.15906141965627,158.97042435328174,191.18863706637453,3.9158925511984317,2.3638980965946055,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L75","v":145.30657660523045},{"$f":"'Max X+15'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+15'!C76","v":1.1000000000000001},{"$f":"'Max X+15'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+15'!M75","v":160.0805269463103},{"$f":"'Max X+15'!G76*W76","v":0},{"$f":"'Max X+15'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+15'!I76","v":1.1000000000000001},{"$f":"'Max X+15'!J76","v":1.8},298.86517850492419,141.66627944522438,157.19889905969984,3.840297160006052,2.1816278866104368,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L76","v":139.98873340500546},{"$f":"'Max X+15'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+15'!C77","v":2.2000000000000002},{"$f":"'Max X+15'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+15'!M76","v":146.96355503055881},{"$f":"'Max X+15'!G77*W77","v":0},{"$f":"'Max X+15'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+15'!I77","v":2.2000000000000002},{"$f":"'Max X+15'!J77","v":1.8},282.3453288107122,137.22438766231107,145.12094114840116,4.0643457426943836,2.2426138821576167,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L77","v":132.6060697826457},{"$f":"'Max X+15'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+15'!C78","v":1.1000000000000001},{"$f":"'Max X+15'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+15'!M77","v":131.48451147408792},{"$f":"'Max X+15'!G78*W78","v":0},{"$f":"'Max X+15'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+15'!I78","v":1.1000000000000001},{"$f":"'Max X+15'!J78","v":1.8},257.10908709463683,128.57117205146173,128.5379150431751,4.2348977311839606,2.2465964309128101,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L78","v":121.23630671123641},{"$f":"'Max X+15'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+15'!C79","v":1.1000000000000001},{"$f":"'Max X+15'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+15'!M78","v":121.30412778756363},{"$f":"'Max X+15'!G79*W79","v":0},{"$f":"'Max X+15'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+15'!I79","v":1.1000000000000001},{"$f":"'Max X+15'!J79","v":1.8},234.56290623524168,116.27837026279289,118.28453597244879,4.2579364484435178,2.3195918151148383,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L79","v":125.37516350674069},{"$f":"'Max X+15'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+15'!C80","v":1.1000000000000001},{"$f":"'Max X+15'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+15'!M79","v":119.87075722378637},{"$f":"'Max X+15'!G80*W80","v":0},{"$f":"'Max X+15'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+15'!I80","v":1.1000000000000001},{"$f":"'Max X+15'!J80","v":1.8},237.35092533767761,120.74368780703968,116.60723753063792,4.8314756997010031,2.5635196931484567,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L80","v":111.23736801356038},{"$f":"'Max X+15'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+15'!C81","v":2.2000000000000002},{"$f":"'Max X+15'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+15'!M80","v":117.45188682283943},{"$f":"'Max X+15'!G81*W81","v":0},{"$f":"'Max X+15'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+15'!I81","v":2.2000000000000002},{"$f":"'Max X+15'!J81","v":1.8},222.88679506868979,107.84815192612324,115.03864314256656,4.6892160874371465,2.8132436802728762,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L81","v":102.13585956481323},{"$f":"'Max X+15'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+15'!C82","v":1.1000000000000001},{"$f":"'Max X+15'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+15'!M81","v":103.49592295325138},{"$f":"'Max X+15'!G82*W82","v":0},{"$f":"'Max X+15'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+15'!I82","v":1.1000000000000001},{"$f":"'Max X+15'!J82","v":1.8},197.64188432838023,97.628967416065265,100.01291691231495,4.7068921487479578,2.7830060409364283,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L82","v":86.250833211653116},{"$f":"'Max X+15'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+15'!C83","v":1.1000000000000001},{"$f":"'Max X+15'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+15'!M82","v":92.859636247998338},{"$f":"'Max X+15'!G83*W83","v":0},{"$f":"'Max X+15'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+15'!I83","v":1.1000000000000001},{"$f":"'Max X+15'!J83","v":1.8},171.44422534125192,82.096008438539059,89.348216902712849,4.3548247731140446,2.8114193452854876,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L83","v":76.84755032297619},{"$f":"'Max X+15'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+15'!C84","v":0},{"$f":"'Max X+15'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+15'!M83","v":78.369847217405436},{"$f":"'Max X+15'!G84*W84","v":0},{"$f":"'Max X+15'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+15'!I84","v":0},{"$f":"'Max X+15'!J84","v":0.9},147.37112416710667,72.581121453679643,74.790002713427029,4.2664288692965444,2.6798445039783947,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L84","v":73.162574359589073},{"$f":"'Max X+15'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+15'!C85","v":3.3000000000000003},{"$f":"'Max X+15'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+15'!M84","v":97.89568491726159},{"$f":"'Max X+15'!G85*W85","v":0},{"$f":"'Max X+15'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+15'!I85","v":3.3000000000000003},{"$f":"'Max X+15'!J85","v":0.9},168.48632040519996,71.982780693138892,96.50353971206107,4.4797936664501821,3.7921452052005158,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L85","v":73.266550431506829},{"$f":"'Max X+15'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+15'!C86","v":0},{"$f":"'Max X+15'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+15'!M85","v":84.150541727156067},{"$f":"'Max X+15'!G86*W86","v":0},{"$f":"'Max X+15'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+15'!I86","v":0},{"$f":"'Max X+15'!J86","v":0},148.75581681318988,68.307696308561816,80.448120504628051,4.9588541229450191,3.7024212225280229,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L86","v":65.942864526988544},{"$f":"'Max X+15'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+15'!C87","v":0},{"$f":"'Max X+15'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+15'!M86","v":93.137486338426996},{"$f":"'Max X+15'!G87*W87","v":0},{"$f":"'Max X+15'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+15'!I87","v":0},{"$f":"'Max X+15'!J87","v":0},149.47210129874523,60.99859701794076,88.473504280804477,4.9442675090477861,4.6639820576225235,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L87","v":64.404145954099135},{"$f":"'Max X+15'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+15'!C88","v":0},{"$f":"'Max X+15'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+15'!M87","v":87.805089904642003},{"$f":"'Max X+15'!G88*W88","v":0},{"$f":"'Max X+15'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+15'!I88","v":0},{"$f":"'Max X+15'!J88","v":0},141.83545226601495,59.041047314553452,82.794404951461516,5.3630986395456812,5.0106849531804851,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L88","v":63.15670785907016},{"$f":"'Max X+15'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+15'!C89","v":1.1000000000000001},{"$f":"'Max X+15'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+15'!M88","v":85.797753511676547},{"$f":"'Max X+15'!G89*W89","v":0},{"$f":"'Max X+15'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+15'!I89","v":1.1000000000000001},{"$f":"'Max X+15'!J89","v":0},139.73383850632348,58.409991433982881,81.323847072340584,5.8467164250872781,5.5739064393359579,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L89","v":56.660088355900342},{"$f":"'Max X+15'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+15'!C90","v":0},{"$f":"'Max X+15'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+15'!M89","v":83.107345311031011},{"$f":"'Max X+15'!G90*W90","v":0},{"$f":"'Max X+15'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+15'!I90","v":0},{"$f":"'Max X+15'!J90","v":0},127.8009551069581,50.830136104356484,76.970819002601615,5.8299522515438547,6.1365263084293913,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L90","v":53.421903237848419},{"$f":"'Max X+15'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+15'!C91","v":0},{"$f":"'Max X+15'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+15'!M90","v":77.65299568527098},{"$f":"'Max X+15'!G91*W91","v":0},{"$f":"'Max X+15'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+15'!I91","v":0},{"$f":"'Max X+15'!J91","v":0},118.46421714445344,47.321311001623592,71.142906142829858,6.100592236224827,6.5100895424411283,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L91","v":44.962580674750583},{"$f":"'Max X+15'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+15'!C92","v":0},{"$f":"'Max X+15'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+15'!M91","v":64.410778940706663},{"$f":"'Max X+15'!G92*W92","v":0},{"$f":"'Max X+15'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+15'!I92","v":0},{"$f":"'Max X+15'!J92","v":0},97.566140197090306,39.277272211273669,58.28886798581663,5.685308463476912,6.1219109548900343,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L92","v":39.179456785653684},{"$f":"'Max X+15'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+15'!C93","v":0},{"$f":"'Max X+15'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+15'!M92","v":69.693705766232227},{"$f":"'Max X+15'!G93*W93","v":0},{"$f":"'Max X+15'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+15'!I93","v":0},{"$f":"'Max X+15'!J93","v":0},95.907963874893852,33.709506549532044,62.198457325361815,5.4699502361216412,7.4952484408704088,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L93","v":35.132277211135886},{"$f":"'Max X+15'!B94*U94","v":0.1536841125},{"$f":"'Max X+15'!C94","v":0},{"$f":"'Max X+15'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+15'!M93","v":55.012462700232632},{"$f":"'Max X+15'!G94*W94","v":0},{"$f":"'Max X+15'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+15'!I94","v":0},{"$f":"'Max X+15'!J94","v":0},78.066866488916034,29.733004367838493,48.333862121077544,5.3992728432973935,6.6786005791550913,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L94","v":29.03765457671313},{"$f":"'Max X+15'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+15'!C95","v":0},{"$f":"'Max X+15'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+15'!M94","v":43.909491251732085},{"$f":"'Max X+15'!G95*W95","v":0},{"$f":"'Max X+15'!H95*V95","v":0.1366584025},{"$f":"'Max X+15'!I95","v":0},{"$f":"'Max X+15'!J95","v":0},62.04843456012695,24.139544237444301,37.908890322682652,4.8981103392688299,6.0006009290494324,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L95","v":23.995197085923316},{"$f":"'Max X+15'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+15'!C96","v":0},{"$f":"'Max X+15'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+15'!M95","v":38.536988392662501},{"$f":"'Max X+15'!G96*W96","v":0},{"$f":"'Max X+15'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+15'!I96","v":0},{"$f":"'Max X+15'!J96","v":0},52.191819823730988,19.563808539197602,32.628011284533386,4.4313885467257155,5.9089771081291165,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L96","v":19.112895533019081},{"$f":"'Max X+15'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+15'!C97","v":0},{"$f":"'Max X+15'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+15'!M96","v":36.554531530123391},{"$f":"'Max X+15'!G97*W97","v":0},{"$f":"'Max X+15'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+15'!I97","v":0},{"$f":"'Max X+15'!J97","v":0},45.551540724990005,15.262823911875943,30.288716813114064,3.8500716211431385,6.265814717009329,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L97","v":14.257226788216229},{"$f":"'Max X+15'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+15'!C98","v":0},{"$f":"'Max X+15'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+15'!M97","v":24.776350406411854},{"$f":"'Max X+15'!G98*W98","v":0},{"$f":"'Max X+15'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+15'!I98","v":0},{"$f":"'Max X+15'!J98","v":0},31.179285366963633,11.131202818652206,20.048082548311427,3.1260239695640242,4.7282678581004287,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L98","v":11.604818653696473},{"$f":"'Max X+15'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+15'!C99","v":0},{"$f":"'Max X+15'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+15'!M98","v":22.016541004989769},{"$f":"'Max X+15'!G99*W99","v":0},{"$f":"'Max X+15'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+15'!I99","v":0},{"$f":"'Max X+15'!J99","v":0},26.204083772697071,8.8445185088716265,17.359565263825445,2.7603001448248472,4.6569757411643238,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L99","v":9.159443798032294},{"$f":"'Max X+15'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+15'!C100","v":0},{"$f":"'Max X+15'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+15'!M99","v":16.798850474377794},{"$f":"'Max X+15'!G100*W100","v":0},{"$f":"'Max X+15'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+15'!I100","v":0},{"$f":"'Max X+15'!J100","v":0},19.683643180465303,6.8043539611109711,12.879289219354332,2.3550898369213225,3.9195612550234613,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L100","v":5.3063307637535342},{"$f":"'Max X+15'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+15'!C101","v":0},{"$f":"'Max X+15'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+15'!M100","v":11.933961285878068},{"$f":"'Max X+15'!G101*W101","v":0},{"$f":"'Max X+15'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+15'!I101","v":0},{"$f":"'Max X+15'!J101","v":0},12.715061104067955,3.8369293079040112,8.8781317961639434,1.4694014558495228,3.0558294897141249,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L101","v":3.7976462531459618},{"$f":"'Max X+15'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+15'!C102","v":0},{"$f":"'Max X+15'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+15'!M101","v":7.7959877241743367},{"$f":"'Max X+15'!G102*W102","v":0},{"$f":"'Max X+15'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+15'!I102","v":0},{"$f":"'Max X+15'!J102","v":0},8.2862854524219465,2.6694142276671462,5.6168712247547994,1.1282320254788154,2.1791164994195369,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L102","v":2.2906983761489879},{"$f":"'Max X+15'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+15'!C103","v":0},{"$f":"'Max X+15'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+15'!M102","v":5.0697883618255775},{"$f":"'Max X+15'!G103*W103","v":0},{"$f":"'Max X+15'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+15'!I103","v":0},{"$f":"'Max X+15'!J103","v":0},5.0948645629436111,1.5634579528145158,3.5314066101290953,0.72724042333447203,1.5383817516964824,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L103","v":1.3374451813501271},{"$f":"'Max X+15'!B104*U104","v":0.3379091575},{"$f":"'Max X+15'!C104","v":0},{"$f":"'Max X+15'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+15'!M103","v":2.9503867260824164},{"$f":"'Max X+15'!G104*W104","v":0},{"$f":"'Max X+15'!H104*V104","v":0.32755962},{"$f":"'Max X+15'!I104","v":0},{"$f":"'Max X+15'!J104","v":0},2.8694693781514871,0.88551020691767102,1.983959171233816,0.45193497443245617,0.96642755484860043,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L104","v":0.61028965473689656},{"$f":"'Max X+15'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+15'!C105","v":0},{"$f":"'Max X+15'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+15'!M104","v":1.6404414284718329},{"$f":"'Max X+15'!G105*W105","v":0},{"$f":"'Max X+15'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+15'!I105","v":0},{"$f":"'Max X+15'!J105","v":0},1.4553476835817012,0.39167383063083705,1.0636738529508643,0.21861582410605948,0.57676757552096858,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+15'!L105","v":0.44567582165728425},{"$f":"'Max X+15'!B106*U106","v":0.95},{"$f":"'Max X+15'!C106","v":0},{"$f":"'Max X+15'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+15'!M105","v":1.1905289044506144},{"$f":"'Max X+15'!G106*W106","v":0},{"$f":"'Max X+15'!H106*V106","v":0.95},{"$f":"'Max X+15'!I106","v":0},{"$f":"'Max X+15'!J106","v":0},8.1810236305395023E-2,2.2283791082864213E-2,5.952644522253081E-2,0.42339203057442004,1.1310024592280836,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":15894.72014042404},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":16675.222217411818},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":32655.983045942128},15921.342493486985,16734.640552455134,171.67764693705954,147.68166495669118,381.71457410575999,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":32655.983045942121},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+17","index":99,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+17",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":19}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+17"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":33117.638066584266},{"$f":"L107","v":16141.09191259559},16976.546153988667,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+16'!P107*106/206","v":196.41623716121629},{"$f":"'Max X+16'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+16'!C6","v":16.5},{"$f":"'Max X+16'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+16'!P107*100/206","v":185.29833694454368},{"$f":"'Max X+16'!G6*W6","v":0},{"$f":"'Max X+16'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+16'!I6","v":13.200000000000001},{"$f":"'Max X+16'!J6","v":8.1},{"$f":"L6+M6","v":390.26701284066604},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":200.05936383439266},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":190.20764900627339},{"$f":"B6*A6","v":0.25687332682364611},{"$f":"F6*H6","v":0.19068793827028799},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L6","v":195.54783620478088},{"$f":"'Max X+16'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+16'!C7","v":11},{"$f":"'Max X+16'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+16'!M6","v":185.95030305744919},{"$f":"'Max X+16'!G7*W7","v":0},{"$f":"'Max X+16'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+16'!I7","v":11},{"$f":"'Max X+16'!J7","v":9.9},{"$f":"L7+M7","v":386.34539776365966},199.32163449110692,187.02376327255277,2.6201713673961562E-2,2.6539784896419897E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L7","v":193.88170733994133},{"$f":"'Max X+16'!B8*U8","v":8.45861E-5},{"$f":"'Max X+16'!C8","v":13.200000000000001},{"$f":"'Max X+16'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+16'!M7","v":181.89036912741838},{"$f":"'Max X+16'!G8*W8","v":0},{"$f":"'Max X+16'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+16'!I8","v":14.3},{"$f":"'Max X+16'!J8","v":8.1},381.64367609804538,193.56530764245608,188.0783684555893,1.6399697485227013E-2,1.2000671829104245E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L8","v":187.7196554922217},{"$f":"'Max X+16'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+16'!C9","v":11},{"$f":"'Max X+16'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+16'!M8","v":182.56200874278298},{"$f":"'Max X+16'!G9*W9","v":0},{"$f":"'Max X+16'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+16'!I9","v":11},{"$f":"'Max X+16'!J9","v":7.2},376.05150242344661,189.69877181664495,186.35273060680166,2.0883675576759429E-2,9.2781359813242578E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L9","v":183.29400917074975},{"$f":"'Max X+16'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+16'!C10","v":11},{"$f":"'Max X+16'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+16'!M9","v":180.30839048532616},{"$f":"'Max X+16'!G10*W10","v":0},{"$f":"'Max X+16'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+16'!I10","v":11},{"$f":"'Max X+16'!J10","v":8.1},369.3812260852751,186.18136598990279,183.19986009537232,1.2643180846976305E-2,8.5303899538607796E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L10","v":179.48803561522942},{"$f":"'Max X+16'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+16'!C11","v":12.100000000000001},{"$f":"'Max X+16'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+16'!M10","v":176.88305427004849},{"$f":"'Max X+16'!G11*W11","v":0},{"$f":"'Max X+16'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+16'!I11","v":12.100000000000001},{"$f":"'Max X+16'!J11","v":10.8},361.65613317581847,183.48158167418879,178.17455150162971,6.4539410406346115E-3,8.5027684187612314E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L11","v":176.61175366294378},{"$f":"'Max X+16'!B12*U12","v":3.021E-5},{"$f":"'Max X+16'!C12","v":4.4000000000000004},{"$f":"'Max X+16'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+16'!M11","v":171.6912552162274},{"$f":"'Max X+16'!G12*W12","v":0},{"$f":"'Max X+16'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+16'!I12","v":3.3000000000000003},{"$f":"'Max X+16'!J12","v":0.9},348.78926528809694,174.70641822186562,174.08284706623132,5.3354410781575315E-3,8.408149996076697E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L12","v":167.6483488275303},{"$f":"'Max X+16'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+16'!C13","v":5.5},{"$f":"'Max X+16'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+16'!M12","v":167.42202580230534},{"$f":"'Max X+16'!G13*W13","v":0},{"$f":"'Max X+16'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+16'!I13","v":5.5},{"$f":"'Max X+16'!J13","v":2.7},340.65623426877391,170.44254273491299,170.21369153386092,5.806092617326032E-3,8.3342684444387589E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L13","v":163.41840653638135},{"$f":"'Max X+16'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+16'!C14","v":4.4000000000000004},{"$f":"'Max X+16'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+16'!M13","v":163.58499402214926},{"$f":"'Max X+16'!G14*W14","v":0},{"$f":"'Max X+16'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+16'!I14","v":4.4000000000000004},{"$f":"'Max X+16'!J14","v":2.7},330.38772754914697,165.11111766690382,165.27660988224315,7.2888694775389493E-3,8.3841399061202054E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L14","v":158.35442865746109},{"$f":"'Max X+16'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+16'!C15","v":3.3000000000000003},{"$f":"'Max X+16'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+16'!M14","v":158.90034545561306},{"$f":"'Max X+16'!G15*W15","v":0},{"$f":"'Max X+16'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+16'!I15","v":3.3000000000000003},{"$f":"'Max X+16'!J15","v":2.7},317.53717408882773,158.04527458382648,159.49189950500124,9.1540736346161795E-3,8.4459506118294732E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L15","v":151.79478085075425},{"$f":"'Max X+16'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+16'!C16","v":5.5},{"$f":"'Max X+16'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+16'!M15","v":153.59330237877779},{"$f":"'Max X+16'!G16*W16","v":0},{"$f":"'Max X+16'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+16'!I16","v":5.5},{"$f":"'Max X+16'!J16","v":2.7},310.9685641029339,154.58396547261864,156.38459863031525,1.0815378135616239E-2,8.7037484625493901E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L16","v":148.73443830056516},{"$f":"'Max X+16'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+16'!C17","v":6.6000000000000005},{"$f":"'Max X+16'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+16'!M16","v":150.86431354071249},{"$f":"'Max X+16'!G17*W17","v":0},{"$f":"'Max X+16'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+16'!I17","v":6.6000000000000005},{"$f":"'Max X+16'!J17","v":2.7},306.47698027270991,151.72200410152323,154.75497617118668,1.243419904192725E-2,9.3373695258185466E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L17","v":146.71090970147532},{"$f":"'Max X+16'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+16'!C18","v":6.6000000000000005},{"$f":"'Max X+16'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+16'!M17","v":150.02582979351928},{"$f":"'Max X+16'!G18*W18","v":0},{"$f":"'Max X+16'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+16'!I18","v":6.6000000000000005},{"$f":"'Max X+16'!J18","v":2.7},302.71269452180127,148.79705523277073,153.91563928903057,1.3854468704567179E-2,1.0190504488724798E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L18","v":144.43929524068753},{"$f":"'Max X+16'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+16'!C19","v":2.2000000000000002},{"$f":"'Max X+16'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+16'!M18","v":149.80295858620718},{"$f":"'Max X+16'!G19*W19","v":0},{"$f":"'Max X+16'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+16'!I19","v":2.2000000000000002},{"$f":"'Max X+16'!J19","v":1.8},291.41532901054512,141.22378220399892,150.1915468065462,1.5513036688598889E-2,1.1411779660955239E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L19","v":137.8640409758971},{"$f":"'Max X+16'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+16'!C20","v":4.4000000000000004},{"$f":"'Max X+16'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+16'!M19","v":147.02065753905578},{"$f":"'Max X+16'!G20*W20","v":0},{"$f":"'Max X+16'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+16'!I20","v":4.4000000000000004},{"$f":"'Max X+16'!J20","v":1.8},290.0548404948039,140.44667640367419,149.60816409112974,1.736457222289146E-2,1.249344792602511E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L20","v":137.69086508301493},{"$f":"'Max X+16'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+16'!C21","v":4.4000000000000004},{"$f":"'Max X+16'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+16'!M20","v":147.00715107778137},{"$f":"'Max X+16'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+16'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+16'!I21","v":4.4000000000000004},{"$f":"'Max X+16'!J21","v":0},291.6626890404948,140.26952677854129,151.39316226195353,2.1338304473620784E-2,1.3988815827849688E-2,5.2452626337650375E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L21","v":138.63415501420556},{"$f":"'Max X+16'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+16'!C22","v":6.6000000000000005},{"$f":"'Max X+16'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+16'!M21","v":149.84955959241339},{"$f":"'Max X+16'!G22*W22","v":1.7791249},{"$f":"'Max X+16'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+16'!I22","v":6.6000000000000005},{"$f":"'Max X+16'!J22","v":9},289.94055445019279,142.50679962569424,147.43375482449855,2.735538851131155E-2,1.5804767914815471E-2,0.26660108272489652,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L22","v":153.04146511021483},{"$f":"'Max X+16'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+16'!C23","v":6.6000000000000005},{"$f":"'Max X+16'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+16'!M22","v":135.27450002423276},{"$f":"'Max X+16'!G23*W23","v":3.2182024},{"$f":"'Max X+16'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+16'!I23","v":6.6000000000000005},{"$f":"'Max X+16'!J23","v":7.2},288.86084595772269,154.20197560671437,134.65887035100832,3.9489503500439886E-2,1.5629673224462366E-2,0.43534072063678592,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L23","v":165.44115190316788},{"$f":"'Max X+16'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+16'!C24","v":11},{"$f":"'Max X+16'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+16'!M23","v":171.6083692688602},{"$f":"'Max X+16'!G24*W24","v":5.5787578},{"$f":"'Max X+16'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+16'!I24","v":11},{"$f":"'Max X+16'!J24","v":7.2},345.4721618954535,170.08532984160431,175.38683205384919,5.582206156356434E-2,2.1537215011026643E-2,0.9573615286039342,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L24","v":156.32969341689838},{"$f":"'Max X+16'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+16'!C25","v":9.9},{"$f":"'Max X+16'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+16'!M24","v":154.33133799222588},{"$f":"'Max X+16'!G25*W25","v":10.969364000000001},{"$f":"'Max X+16'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+16'!I25","v":9.9},{"$f":"'Max X+16'!J25","v":8.1},315.07350440913513,158.96302969883573,156.11047471029943,6.6663718062676E-2,2.0863281926479054E-2,1.6929166230437549,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L25","v":186.21256665171629},{"$f":"'Max X+16'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+16'!C26","v":8.8000000000000007},{"$f":"'Max X+16'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+16'!M25","v":170.89914468920938},{"$f":"'Max X+16'!G26*W26","v":16.918083000000003},{"$f":"'Max X+16'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+16'!I26","v":8.8000000000000007},{"$f":"'Max X+16'!J26","v":8.1},360.19459865827235,188.62007108508996,171.57452757318239,9.2495566626324674E-2,2.4617116027013757E-2,2.8912859144810539,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L26","v":190.63180230766133},{"$f":"'Max X+16'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+16'!C27","v":7.7000000000000011},{"$f":"'Max X+16'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+16'!M26","v":163.79203557703434},{"$f":"'Max X+16'!G27*W27","v":23.547923000000001},{"$f":"'Max X+16'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+16'!I27","v":8.8000000000000007},{"$f":"'Max X+16'!J27","v":7.2},357.29875189879692,191.93179243198131,165.36695946681562,0.10000987568000276,2.5076110218746114E-2,3.856962241781265,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L27","v":200.01766391864356},{"$f":"'Max X+16'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+16'!C28","v":12.100000000000001},{"$f":"'Max X+16'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+16'!M27","v":202.41854207219689},{"$f":"'Max X+16'!G28*W28","v":34.556976999999996},{"$f":"'Max X+16'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+16'!I28","v":12.100000000000001},{"$f":"'Max X+16'!J28","v":8.1},411.19849981728237,204.81268458773056,206.38581522955181,0.10497933091299927,3.2726842645081376E-2,6.9949729027624388,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L28","v":199.83652654521404},{"$f":"'Max X+16'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+16'!C29","v":11},{"$f":"'Max X+16'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+16'!M28","v":176.14205687919664},{"$f":"'Max X+16'!G29*W29","v":40.106380999999999},{"$f":"'Max X+16'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+16'!I29","v":11},{"$f":"'Max X+16'!J29","v":7.2},378.94531120034515,199.03331177859957,179.91199942174555,0.10321476661449687,3.0057457451102398E-2,7.0644204433207314,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L29","v":219.85371037031661},{"$f":"'Max X+16'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+16'!C30","v":15.400000000000002},{"$f":"'Max X+16'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+16'!M29","v":217.45476642532816},{"$f":"'Max X+16'!G30*W30","v":52.609592000000006},{"$f":"'Max X+16'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+16'!I30","v":15.400000000000002},{"$f":"'Max X+16'!J30","v":6.3},453.55718003191976,227.04173350020179,226.51544653171794,0.1119768701148208,3.9319893610200635E-2,11.440206540091815,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L30","v":206.34220112285158},{"$f":"'Max X+16'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+16'!C31","v":15.400000000000002},{"$f":"'Max X+16'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+16'!M30","v":196.77925060340465},{"$f":"'Max X+16'!G31*W31","v":63.382452000000008},{"$f":"'Max X+16'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+16'!I31","v":16.5},{"$f":"'Max X+16'!J31","v":7.2},418.68001523463784,212.63845356924145,206.04156166539636,0.10374755361014765,3.7688938008300754E-2,12.472351405966268,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L31","v":222.8946358907377},{"$f":"'Max X+16'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+16'!C32","v":14.3},{"$f":"'Max X+16'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+16'!M31","v":219.32318754231943},{"$f":"'Max X+16'!G32*W32","v":69.950769000000008},{"$f":"'Max X+16'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+16'!I32","v":14.3},{"$f":"'Max X+16'!J32","v":8.1},449.96249285671956,224.4840536324466,225.47843922427299,0.11058225829111096,4.4748318046470337E-2,15.341825628116467,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L32","v":242.6953232636634},{"$f":"'Max X+16'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+16'!C33","v":16.5},{"$f":"'Max X+16'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+16'!M32","v":250.8333990905335},{"$f":"'Max X+16'!G33*W33","v":87.890810000000002},{"$f":"'Max X+16'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+16'!I33","v":16.5},{"$f":"'Max X+16'!J33","v":9.9},502.95448096194804,245.57578257185878,257.37869839008926,0.1195406918046213,5.4700700444222337E-2,22.045950621120252,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L33","v":250.75947499754855},{"$f":"'Max X+16'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+16'!C34","v":16.5},{"$f":"'Max X+16'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+16'!M33","v":261.58016475206324},{"$f":"'Max X+16'!G34*W34","v":100.88774500000001},{"$f":"'Max X+16'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+16'!I34","v":16.5},{"$f":"'Max X+16'!J34","v":8.1},523.55398367704197,253.63510514995238,269.91887852708965,0.12436984759612978,6.1286224973643937E-2,26.390232958564145,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L34","v":250.67094891798118},{"$f":"'Max X+16'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+16'!C35","v":23.1},{"$f":"'Max X+16'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+16'!M34","v":280.00655253587001},{"$f":"'Max X+16'!G35*W35","v":117.06576000000001},{"$f":"'Max X+16'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+16'!I35","v":20.900000000000002},{"$f":"'Max X+16'!J35","v":11.700000000000001},545.67877048047421,256.54288529131668,289.13588518915753,0.12806362666444454,7.066734671245771E-2,32.779179877591552,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L35","v":269.37633233503249},{"$f":"'Max X+16'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+16'!C36","v":22},{"$f":"'Max X+16'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+16'!M35","v":270.30058251435099},{"$f":"'Max X+16'!G36*W36","v":115.5735},{"$f":"'Max X+16'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+16'!I36","v":22},{"$f":"'Max X+16'!J36","v":10.8},558.25814238805924,276.83133603230283,281.42680635575636,0.1449963027296729,7.3776158594651406E-2,31.239584373222343,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L36","v":269.11016790112126},{"$f":"'Max X+16'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+16'!C37","v":18.700000000000003},{"$f":"'Max X+16'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+16'!M36","v":282.04044575891766},{"$f":"'Max X+16'!G37*W37","v":121.35984000000001},{"$f":"'Max X+16'!H37*V37","v":2.960827E-4},{"$f":"'Max X+16'!I37","v":18.700000000000003},{"$f":"'Max X+16'!J37","v":11.700000000000001},563.112767006269,274.15582854404079,288.95693846222815,0.15433935708046034,8.3507296689503893E-2,34.228383370830926,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L37","v":274.57906794787266},{"$f":"'Max X+16'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+16'!C38","v":22},{"$f":"'Max X+16'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+16'!M37","v":268.4370095570701},{"$f":"'Max X+16'!G38*W38","v":116.75586999999999},{"$f":"'Max X+16'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+16'!I38","v":20.900000000000002},{"$f":"'Max X+16'!J38","v":12.6},559.56216257672008,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":282.91169177634561},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":276.65047080037448},0.16737617152705944,{"$f":"F38*H38","v":8.6538756695634447E-2},{"$f":"G38*F38/1000","v":31.34159659103403},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L38","v":255.56470911703121},{"$f":"'Max X+16'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+16'!C39","v":18.700000000000003},{"$f":"'Max X+16'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+16'!M38","v":260.3217871132365},{"$f":"'Max X+16'!G39*W39","v":103.97114000000001},{"$f":"'Max X+16'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+16'!I39","v":17.600000000000001},{"$f":"'Max X+16'!J39","v":12.6},527.63022180357552,262.39981983369154,265.23040196988404,0.164889283339648,9.1385143352472262E-2,27.06595297300051,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L39","v":230.80536887959133},{"$f":"'Max X+16'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+16'!C40","v":16.5},{"$f":"'Max X+16'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+16'!M39","v":260.66479201483747},{"$f":"'Max X+16'!G40*W40","v":99.947609999999997},{"$f":"'Max X+16'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+16'!I40","v":15.400000000000002},{"$f":"'Max X+16'!J40","v":13.5},497.9129400497373,235.44816753326188,262.46477251647542,0.15720134632946034,0.10001949836203908,26.052822973030089,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L40","v":262.05204525366071},{"$f":"'Max X+16'!B41*U41","v":7.206453E-4},{"$f":"'Max X+16'!C41","v":16.5},{"$f":"'Max X+16'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+16'!M40","v":262.08539580432358},{"$f":"'Max X+16'!G41*W41","v":86.607870999999989},{"$f":"'Max X+16'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+16'!I41","v":15.400000000000002},{"$f":"'Max X+16'!J41","v":13.5},531.43862910562984,267.56319867889329,263.8754304267365,0.18884657476743791,0.10996537758707969,22.698658150804796,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L41","v":244.14467562291043},{"$f":"'Max X+16'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+16'!C42","v":18.700000000000003},{"$f":"'Max X+16'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+16'!M41","v":262.10340437825056},{"$f":"'Max X+16'!G42*W42","v":76.329595999999981},{"$f":"'Max X+16'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+16'!I42","v":17.600000000000001},{"$f":"'Max X+16'!J42","v":13.5},518.84083821402203,252.75787552662547,266.08296268739656,0.18680009628493902,0.12044169085404258,20.006246966416494,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L42","v":232.32715633728444},{"$f":"'Max X+16'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+16'!C43","v":13.200000000000001},{"$f":"'Max X+16'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+16'!M42","v":235.44116721299508},{"$f":"'Max X+16'!G43*W43","v":61.544811999999993},{"$f":"'Max X+16'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+16'!I43","v":13.200000000000001},{"$f":"'Max X+16'!J43","v":13.5},471.35999582065318,236.33720302315803,235.02279279749516,0.18995331412640926,0.1183744154999064,14.490182373184345,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L43","v":227.0053127643877},{"$f":"'Max X+16'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+16'!C44","v":14.3},{"$f":"'Max X+16'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+16'!M43","v":233.35067499930355},{"$f":"'Max X+16'!G44*W44","v":48.929062000000002},{"$f":"'Max X+16'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+16'!I44","v":13.200000000000001},{"$f":"'Max X+16'!J44","v":13.5},465.02765369511928,232.10532591905545,232.92232777606384,0.19998684533226366,0.12834722323970568,11.417629644782773,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L44","v":246.6307182774099},{"$f":"'Max X+16'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+16'!C45","v":11},{"$f":"'Max X+16'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+16'!M44","v":225.3824026791186},{"$f":"'Max X+16'!G45*W45","v":39.707878000000008},{"$f":"'Max X+16'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+16'!I45","v":11},{"$f":"'Max X+16'!J45","v":2.7},483.74140620946525,250.19443446382212,233.54697174564313,0.23628381358774975,0.13543093347546634,8.949456948929317,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L45","v":212.78154924049952},{"$f":"'Max X+16'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+16'!C46","v":13.200000000000001},{"$f":"'Max X+16'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+16'!M45","v":228.59601353304498},{"$f":"'Max X+16'!G46*W46","v":30.428657000000001},{"$f":"'Max X+16'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+16'!I46","v":13.200000000000001},{"$f":"'Max X+16'!J46","v":4.5},455.7035410073928,218.5575177711645,237.14602323622833,0.22403146933500662,0.14999029681663115,6.9558696873643839,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L46","v":198.54956524728192},{"$f":"'Max X+16'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+16'!C47","v":15.400000000000002},{"$f":"'Max X+16'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+16'!M46","v":197.61001341786394},{"$f":"'Max X+16'!G47*W47","v":19.833918999999998},{"$f":"'Max X+16'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+16'!I47","v":15.400000000000002},{"$f":"'Max X+16'!J47","v":7.2},411.2858002807684,205.61740493862393,205.66839534214449,0.232160308657994,0.14161807571947058,3.9193809997188258,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L47","v":218.22033048626778},{"$f":"'Max X+16'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+16'!C48","v":9.9},{"$f":"'Max X+16'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+16'!M47","v":212.53965985407009},{"$f":"'Max X+16'!G48*W48","v":12.969103},{"$f":"'Max X+16'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+16'!I48","v":8.8000000000000007},{"$f":"'Max X+16'!J48","v":7.2},435.50800697495913,221.53470479256919,213.97330218238994,0.2856256936985887,0.16635767168017168,2.7564487402324001,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L48","v":194.54362776072668},{"$f":"'Max X+16'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+16'!C49","v":12.100000000000001},{"$f":"'Max X+16'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+16'!M48","v":194.83315926733948},{"$f":"'Max X+16'!G49*W49","v":7.610276100000001},{"$f":"'Max X+16'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+16'!I49","v":12.100000000000001},{"$f":"'Max X+16'!J49","v":7.2},398.72292743716196,199.15668433351868,199.5662431036433,0.28694342720798977,0.16691616369617693,1.4827341354597274,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L49","v":195.5584184663505},{"$f":"'Max X+16'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+16'!C50","v":12.100000000000001},{"$f":"'Max X+16'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+16'!M49","v":195.41944377681136},{"$f":"'Max X+16'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+16'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+16'!I50","v":12.100000000000001},{"$f":"'Max X+16'!J50","v":6.3},402.06878340522542,201.03291338550781,201.03587001971761,0.32550508084266028,0.18357375709373938,0.92836830577136831,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L50","v":198.12719186653507},{"$f":"'Max X+16'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+16'!C51","v":11},{"$f":"'Max X+16'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+16'!M50","v":191.54012725693357},{"$f":"'Max X+16'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+16'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+16'!I51","v":11},{"$f":"'Max X+16'!J51","v":6.3},397.59947510174595,201.556905023204,196.04257007854198,0.37028684333108275,0.19755717839158921,0.48459602395571105,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L51","v":226.20421255320241},{"$f":"'Max X+16'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+16'!C52","v":8.8000000000000007},{"$f":"'Max X+16'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+16'!M51","v":204.58510886831249},{"$f":"'Max X+16'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+16'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+16'!I52","v":8.8000000000000007},{"$f":"'Max X+16'!J52","v":5.4},436.88865329400284,229.1353172793049,207.75333601469794,0.46889527389750246,0.23177285361455119,0.29906942712037898,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L52","v":216.43058652616074},{"$f":"'Max X+16'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+16'!C53","v":5.5},{"$f":"'Max X+16'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+16'!M52","v":205.60480939804691},{"$f":"'Max X+16'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+16'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+16'!I53","v":6.6000000000000005},{"$f":"'Max X+16'!J53","v":5.4},423.48638981946829,216.93760776455645,206.54878205491184,0.49297876160428411,0.25602734313506437,0.16541531337879015,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L53","v":203.66643095019683},{"$f":"'Max X+16'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+16'!C54","v":5.5},{"$f":"'Max X+16'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+16'!M53","v":203.4177814436691},{"$f":"'Max X+16'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+16'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+16'!I54","v":5.5},{"$f":"'Max X+16'!J54","v":3.6},409.19612201788834,204.1566833491527,205.03943866873561,0.50974760104412331,0.27834277493348458,0.15543791615362273,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L54","v":221.64451751113461},{"$f":"'Max X+16'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+16'!C55","v":6.6000000000000005},{"$f":"'Max X+16'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+16'!M54","v":221.869516068476},{"$f":"'Max X+16'!G55*W55","v":1.0189424},{"$f":"'Max X+16'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+16'!I55","v":6.6000000000000005},{"$f":"'Max X+16'!J55","v":3.6},444.96579821244615,220.42972952350539,224.53606868894076,0.6147879876292287,0.33344737953525222,0.22607225718965152,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L55","v":199.51629748394836},{"$f":"'Max X+16'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+16'!C56","v":3.3000000000000003},{"$f":"'Max X+16'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+16'!M55","v":183.83942791657253},{"$f":"'Max X+16'!G56*W56","v":0},{"$f":"'Max X+16'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+16'!I56","v":3.3000000000000003},{"$f":"'Max X+16'!J56","v":3.6},380.9332876644014,197.69728385571008,183.23600380869132,0.61901362823829431,0.30342410788122748,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L56","v":189.98397588679077},{"$f":"'Max X+16'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+16'!C57","v":3.3000000000000003},{"$f":"'Max X+16'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+16'!M56","v":188.20471220577483},{"$f":"'Max X+16'!G57*W57","v":0},{"$f":"'Max X+16'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+16'!I57","v":3.3000000000000003},{"$f":"'Max X+16'!J57","v":3.6},378.38437659074214,190.82093789518271,187.5634386955594,0.66303799160807209,0.34127351021544255,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L57","v":198.87112459893137},{"$f":"'Max X+16'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+16'!C58","v":3.3000000000000003},{"$f":"'Max X+16'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+16'!M57","v":204.43784114332598},{"$f":"'Max X+16'!G58*W58","v":0},{"$f":"'Max X+16'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+16'!I58","v":3.3000000000000003},{"$f":"'Max X+16'!J58","v":3.6},402.41888473475581,198.68866917209445,203.73021556266133,0.78245542683695768,0.40762558066468274,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L58","v":201.98194766455862},{"$f":"'Max X+16'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+16'!C59","v":3.3000000000000003},{"$f":"'Max X+16'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+16'!M58","v":207.82006078596706},{"$f":"'Max X+16'!G59*W59","v":0},{"$f":"'Max X+16'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+16'!I59","v":3.3000000000000003},{"$f":"'Max X+16'!J59","v":3.6},409.65157012788518,202.58759810538103,207.06397202250417,0.89434955917758308,0.45608876346288924,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L59","v":204.8201670740896},{"$f":"'Max X+16'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+16'!C60","v":5.5},{"$f":"'Max X+16'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+16'!M59","v":222.72686464843176},{"$f":"'Max X+16'!G60*W60","v":0},{"$f":"'Max X+16'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+16'!I60","v":5.5},{"$f":"'Max X+16'!J60","v":2.7},430.69299727633597,205.70492599107115,224.98807128526485,1.0152410830184495,0.53879336316690318,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L60","v":191.22628336918294},{"$f":"'Max X+16'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+16'!C61","v":5.5},{"$f":"'Max X+16'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+16'!M60","v":226.34755772809012},{"$f":"'Max X+16'!G61*W61","v":0},{"$f":"'Max X+16'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+16'!I61","v":5.5},{"$f":"'Max X+16'!J61","v":2.7},421.51582422369808,192.97272192192759,228.54310230177049,1.0535614472553674,0.60445542631965399,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L61","v":209.06947770770734},{"$f":"'Max X+16'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+16'!C62","v":4.4000000000000004},{"$f":"'Max X+16'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+16'!M61","v":240.65190320697315},{"$f":"'Max X+16'!G62*W62","v":0},{"$f":"'Max X+16'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+16'!I62","v":4.4000000000000004},{"$f":"'Max X+16'!J62","v":2.7},452.03476900287535,210.393270575147,241.64149842772832,1.2762071325603299,0.71040477924483936,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L62","v":230.71954231104544},{"$f":"'Max X+16'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+16'!C63","v":4.4000000000000004},{"$f":"'Max X+16'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+16'!M62","v":248.28111435099598},{"$f":"'Max X+16'!G63*W63","v":0},{"$f":"'Max X+16'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+16'!I63","v":3.3000000000000003},{"$f":"'Max X+16'!J63","v":2.7},478.92676882028468,230.85713928142411,248.06962953886057,1.5624030296213387,0.81148481213544299,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L63","v":200.78076936010146},{"$f":"'Max X+16'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+16'!C64","v":2.2000000000000002},{"$f":"'Max X+16'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+16'!M63","v":227.11149402819456},{"$f":"'Max X+16'!G64*W64","v":0},{"$f":"'Max X+16'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+16'!I64","v":2.2000000000000002},{"$f":"'Max X+16'!J64","v":2.7},424.55456549590099,198.76595537439223,225.78861012150878,1.5148139857092235,0.82288390668578582,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L64","v":218.40974128256249},{"$f":"'Max X+16'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+16'!C65","v":3.3000000000000003},{"$f":"'Max X+16'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+16'!M64","v":260.61249739015835},{"$f":"'Max X+16'!G65*W65","v":0},{"$f":"'Max X+16'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+16'!I65","v":3.3000000000000003},{"$f":"'Max X+16'!J65","v":1.8},479.13057733916241,218.06644409615168,261.0641332430107,1.8432971864108114,1.0483641471476579,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L65","v":240.14606397698583},{"$f":"'Max X+16'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+16'!C66","v":2.2000000000000002},{"$f":"'Max X+16'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+16'!M65","v":259.69716017509535},{"$f":"'Max X+16'!G66*W66","v":0},{"$f":"'Max X+16'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+16'!I66","v":2.2000000000000002},{"$f":"'Max X+16'!J66","v":1.8},497.20654048271842,238.27066991665822,258.9358705660602,2.2753940603275824,1.161289609035095,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L66","v":222.00678120652029},{"$f":"'Max X+16'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+16'!C67","v":3.3000000000000003},{"$f":"'Max X+16'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+16'!M66","v":267.88804395470532},{"$f":"'Max X+16'!G67*W67","v":0},{"$f":"'Max X+16'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+16'!I67","v":3.3000000000000003},{"$f":"'Max X+16'!J67","v":1.8},489.19554029322103,221.14091921016555,268.05462108305551,2.3658619963547274,1.3334228716498082,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L67","v":246.41853493711966},{"$f":"'Max X+16'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+16'!C68","v":2.2000000000000002},{"$f":"'Max X+16'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+16'!M67","v":297.22591512360231},{"$f":"'Max X+16'!G68*W68","v":0},{"$f":"'Max X+16'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+16'!I68","v":2.2000000000000002},{"$f":"'Max X+16'!J68","v":1.8},539.84815654955173,243.87120040097062,295.97695614858111,2.9473345361490169,1.6489589750211886,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L68","v":256.27456380926776},{"$f":"'Max X+16'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+16'!C69","v":2.2000000000000002},{"$f":"'Max X+16'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+16'!M68","v":278.41581043230815},{"$f":"'Max X+16'!G69*W69","v":0},{"$f":"'Max X+16'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+16'!I69","v":2.2000000000000002},{"$f":"'Max X+16'!J69","v":2.7},530.34674545451082,254.15437729832769,276.19236815618314,3.4201865109400873,1.7234422761250261,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L69","v":249.79342262237313},{"$f":"'Max X+16'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+16'!C70","v":0},{"$f":"'Max X+16'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+16'!M69","v":277.0544891423628},{"$f":"'Max X+16'!G70*W70","v":0},{"$f":"'Max X+16'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+16'!I70","v":0},{"$f":"'Max X+16'!J70","v":0},521.23545083175247,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":246.0969468314689},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":275.1385040002836},3.6964757909042412,{"$f":"F70*H70","v":1.9159851420791791},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L70","v":237.75581899608645},{"$f":"'Max X+16'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+16'!C71","v":0},{"$f":"'Max X+16'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+16'!M70","v":274.33020421226269},{"$f":"'Max X+16'!G71*W71","v":0},{"$f":"'Max X+16'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+16'!I71","v":0},{"$f":"'Max X+16'!J71","v":0},{"$f":"L71+M71","v":504.27726167247147},232.06864265615147,272.20861901632003,3.8871763399349732,2.1215851959426604,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L71","v":248.3555293331589},{"$f":"'Max X+16'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+16'!C72","v":3.3000000000000003},{"$f":"'Max X+16'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+16'!M71","v":263.27749379434766},{"$f":"'Max X+16'!G72*W72","v":0},{"$f":"'Max X+16'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+16'!I72","v":3.3000000000000003},{"$f":"'Max X+16'!J72","v":1.8},507.87320632838907,245.3749640545465,262.49824227384255,4.4805652786124073,2.2792515205051069,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L72","v":198.32435240428805},{"$f":"'Max X+16'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+16'!C73","v":2.2000000000000002},{"$f":"'Max X+16'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+16'!M72","v":219.10725457457318},{"$f":"'Max X+16'!G73*W73","v":0},{"$f":"'Max X+16'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+16'!I73","v":2.2000000000000002},{"$f":"'Max X+16'!J73","v":1.8},413.06185230855624,195.6793074414679,217.38254486708831,3.9450449628201301,2.1247097074848367,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L73","v":184.56058802481039},{"$f":"'Max X+16'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+16'!C74","v":1.1000000000000001},{"$f":"'Max X+16'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+16'!M73","v":219.84852046033299},{"$f":"'Max X+16'!G74*W74","v":0},{"$f":"'Max X+16'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+16'!I74","v":1.1000000000000001},{"$f":"'Max X+16'!J74","v":1.8},397.47847107139,180.71839757862799,216.76007349276199,4.0421904461824019,2.3884469675709838,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L74","v":160.11026018884789},{"$f":"'Max X+16'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+16'!C75","v":1.1000000000000001},{"$f":"'Max X+16'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+16'!M74","v":178.96666698079923},{"$f":"'Max X+16'!G75*W75","v":0},{"$f":"'Max X+16'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+16'!I75","v":1.1000000000000001},{"$f":"'Max X+16'!J75","v":1.8},332.54515952655368,156.4563738438022,176.08878568275148,3.8538863450456917,2.1778812980477422,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L75","v":158.97042435328174},{"$f":"'Max X+16'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+16'!C76","v":1.1000000000000001},{"$f":"'Max X+16'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+16'!M75","v":191.18863706637453},{"$f":"'Max X+16'!G76*W76","v":0},{"$f":"'Max X+16'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+16'!I76","v":1.1000000000000001},{"$f":"'Max X+16'!J76","v":1.8},342.85206438290771,154.96900633469158,187.88305804821613,4.2014180185901475,2.6055790181583873,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L76","v":141.66627944522438},{"$f":"'Max X+16'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+16'!C77","v":2.2000000000000002},{"$f":"'Max X+16'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+16'!M76","v":157.19889905969984},{"$f":"'Max X+16'!G77*W77","v":0},{"$f":"'Max X+16'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+16'!I77","v":2.2000000000000002},{"$f":"'Max X+16'!J77","v":1.8},294.05332618274514,138.85322887507067,155.20009730767447,4.1130505701536899,2.3988017520253391,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L77","v":137.22438766231107},{"$f":"'Max X+16'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+16'!C78","v":1.1000000000000001},{"$f":"'Max X+16'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+16'!M77","v":145.12094114840116},{"$f":"'Max X+16'!G78*W78","v":0},{"$f":"'Max X+16'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+16'!I78","v":1.1000000000000001},{"$f":"'Max X+16'!J78","v":1.8},274.98334694966076,133.04199966961389,141.94134728004687,4.3823879926971685,2.4795938683542769,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L78","v":128.57117205146173},{"$f":"'Max X+16'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+16'!C79","v":1.1000000000000001},{"$f":"'Max X+16'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+16'!M78","v":128.5379150431751},{"$f":"'Max X+16'!G79*W79","v":0},{"$f":"'Max X+16'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+16'!I79","v":1.1000000000000001},{"$f":"'Max X+16'!J79","v":1.8},248.73562592849987,123.35562803211985,125.37999789638,4.5155440193418803,2.4579171467950904,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L79","v":116.27837026279289},{"$f":"'Max X+16'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+16'!C80","v":1.1000000000000001},{"$f":"'Max X+16'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+16'!M79","v":118.28453597244879},{"$f":"'Max X+16'!G80*W80","v":0},{"$f":"'Max X+16'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+16'!I80","v":1.1000000000000001},{"$f":"'Max X+16'!J80","v":1.8},227.05238864885143,111.99744992249505,115.0549387263564,4.4809203402978222,2.5295972460923903,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L80","v":120.74368780703968},{"$f":"'Max X+16'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+16'!C81","v":2.2000000000000002},{"$f":"'Max X+16'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+16'!M80","v":116.60723753063792},{"$f":"'Max X+16'!G81*W81","v":0},{"$f":"'Max X+16'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+16'!I81","v":2.2000000000000002},{"$f":"'Max X+16'!J81","v":1.8},231.16795754491386,116.95373239518349,114.21422514973035,5.0899554118561765,2.7930123809075704,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L81","v":107.84815192612324},{"$f":"'Max X+16'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+16'!C82","v":1.1000000000000001},{"$f":"'Max X+16'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+16'!M81","v":115.03864314256656},{"$f":"'Max X+16'!G82*W82","v":0},{"$f":"'Max X+16'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+16'!I82","v":1.1000000000000001},{"$f":"'Max X+16'!J82","v":1.8},214.32326424242751,103.07801096171576,111.24525328071176,4.9701409644074666,3.0933898618547948,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L82","v":97.628967416065265},{"$f":"'Max X+16'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+16'!C83","v":1.1000000000000001},{"$f":"'Max X+16'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+16'!M82","v":100.01291691231495},{"$f":"'Max X+16'!G83*W83","v":0},{"$f":"'Max X+16'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+16'!I83","v":1.1000000000000001},{"$f":"'Max X+16'!J83","v":1.8},189.18458274638135,92.899657981642505,96.284924764738847,4.929309434422751,3.0279921475761045,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L83","v":82.096008438539059},{"$f":"'Max X+16'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+16'!C84","v":0},{"$f":"'Max X+16'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+16'!M83","v":89.348216902712849},{"$f":"'Max X+16'!G84*W84","v":0},{"$f":"'Max X+16'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+16'!I84","v":0},{"$f":"'Max X+16'!J84","v":0.9},162.93116401025651,77.538195222839533,85.392968787416962,4.5578132156995323,3.0552481152958864,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L84","v":72.581121453679643},{"$f":"'Max X+16'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+16'!C85","v":3.3000000000000003},{"$f":"'Max X+16'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+16'!M84","v":74.790002713427029},{"$f":"'Max X+16'!G85*W85","v":0},{"$f":"'Max X+16'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+16'!I85","v":3.3000000000000003},{"$f":"'Max X+16'!J85","v":0.9},145.72982343261421,71.436930539976103,74.292892892638108,4.444190913703542,2.8971098207889159,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L85","v":71.982780693138892},{"$f":"'Max X+16'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+16'!C86","v":0},{"$f":"'Max X+16'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+16'!M85","v":96.50353971206107},{"$f":"'Max X+16'!G86*W86","v":0},{"$f":"'Max X+16'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+16'!I86","v":0},{"$f":"'Max X+16'!J86","v":0},159.36843147584693,67.110815154718807,92.257616321128125,4.8719655384200911,4.245923390932945,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L86","v":68.307696308561816},{"$f":"'Max X+16'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+16'!C87","v":0},{"$f":"'Max X+16'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+16'!M86","v":80.448120504628051},{"$f":"'Max X+16'!G87*W87","v":0},{"$f":"'Max X+16'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+16'!I87","v":0},{"$f":"'Max X+16'!J87","v":0},139.6056934411196,63.186118319815186,76.419575121304405,5.1215779887466315,4.0285453833236531,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L87","v":60.99859701794076},{"$f":"'Max X+16'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+16'!C88","v":0},{"$f":"'Max X+16'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+16'!M87","v":88.473504280804477},{"$f":"'Max X+16'!G88*W88","v":0},{"$f":"'Max X+16'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+16'!I88","v":0},{"$f":"'Max X+16'!J88","v":0},139.34376277978339,55.919087184610042,83.424675595173355,5.079509833330718,5.0488286856311229,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L88","v":59.041047314553452},{"$f":"'Max X+16'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+16'!C89","v":1.1000000000000001},{"$f":"'Max X+16'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+16'!M88","v":82.794404951461516},{"$f":"'Max X+16'!G89*W89","v":0},{"$f":"'Max X+16'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+16'!I89","v":1.1000000000000001},{"$f":"'Max X+16'!J89","v":0},133.19095012443216,54.675337134430762,78.515612990001415,5.465710180122695,5.3787919614600925,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L89","v":58.409991433982881},{"$f":"'Max X+16'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+16'!C90","v":0},{"$f":"'Max X+16'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+16'!M89","v":81.323847072340584},{"$f":"'Max X+16'!G90*W90","v":0},{"$f":"'Max X+16'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+16'!I90","v":0},{"$f":"'Max X+16'!J90","v":0},127.71899730596701,52.399985608819982,75.319011697147019,6.010005825162902,6.0048353751935704,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L90","v":50.830136104356484},{"$f":"'Max X+16'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+16'!C91","v":0},{"$f":"'Max X+16'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+16'!M90","v":76.970819002601615},{"$f":"'Max X+16'!G91*W91","v":0},{"$f":"'Max X+16'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+16'!I91","v":0},{"$f":"'Max X+16'!J91","v":0},115.5434346872226,45.025514499920781,70.517920187301812,5.8046216044357006,6.4528988152998012,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L91","v":47.321311001623592},{"$f":"'Max X+16'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+16'!C92","v":0},{"$f":"'Max X+16'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+16'!M91","v":71.142906142829858},{"$f":"'Max X+16'!G92*W92","v":0},{"$f":"'Max X+16'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+16'!I92","v":0},{"$f":"'Max X+16'!J92","v":0},105.71889346075218,41.337752097687385,64.381141363064799,5.9835589039362036,6.7617647797650644,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L92","v":39.277272211273669},{"$f":"'Max X+16'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+16'!C93","v":0},{"$f":"'Max X+16'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+16'!M92","v":58.28886798581663},{"$f":"'Max X+16'!G93*W93","v":0},{"$f":"'Max X+16'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+16'!I93","v":0},{"$f":"'Max X+16'!J93","v":0},85.813824880494963,33.793665698256881,52.020159182238082,5.483606513016789,6.2687088035785505,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L93","v":33.709506549532044},{"$f":"'Max X+16'!B94*U94","v":0.1536841125},{"$f":"'Max X+16'!C94","v":0},{"$f":"'Max X+16'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+16'!M93","v":62.198457325361815},{"$f":"'Max X+16'!G94*W94","v":0},{"$f":"'Max X+16'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+16'!I94","v":0},{"$f":"'Max X+16'!J94","v":0},83.176356507673873,28.528890952654276,54.6474655550196,5.180615596877769,7.5509917703422147,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L94","v":29.733004367838493},{"$f":"'Max X+16'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+16'!C95","v":0},{"$f":"'Max X+16'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+16'!M94","v":48.333862121077544},{"$f":"'Max X+16'!G95*W95","v":0},{"$f":"'Max X+16'!H95*V95","v":0.1366584025},{"$f":"'Max X+16'!I95","v":0},{"$f":"'Max X+16'!J95","v":0},66.446235234466499,24.717601497510667,41.728633736955828,5.0154028703278266,6.6052283841217188,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L95","v":24.139544237444301},{"$f":"'Max X+16'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+16'!C96","v":0},{"$f":"'Max X+16'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+16'!M95","v":37.908890322682652},{"$f":"'Max X+16'!G96*W96","v":0},{"$f":"'Max X+16'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+16'!I96","v":0},{"$f":"'Max X+16'!J96","v":0},51.777719058708541,19.681497926178789,32.096221132529756,4.4580463112655133,5.8126691901528984,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L96","v":19.563808539197602},{"$f":"'Max X+16'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+16'!C97","v":0},{"$f":"'Max X+16'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+16'!M96","v":32.628011284533386},{"$f":"'Max X+16'!G97*W97","v":0},{"$f":"'Max X+16'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+16'!I97","v":0},{"$f":"'Max X+16'!J97","v":0},42.658147379011325,15.622905711150565,27.035241667860756,3.9409028280470375,5.59276961667263,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L97","v":15.262823911875943},{"$f":"'Max X+16'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+16'!C98","v":0},{"$f":"'Max X+16'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+16'!M97","v":30.288716813114064},{"$f":"'Max X+16'!G98*W98","v":0},{"$f":"'Max X+16'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+16'!I98","v":0},{"$f":"'Max X+16'!J98","v":0},36.424794079683785,11.916313815593147,24.508480264090636,3.3465100962827954,5.7802365490234289,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L98","v":11.131202818652206},{"$f":"'Max X+16'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+16'!C99","v":0},{"$f":"'Max X+16'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+16'!M98","v":20.048082548311427},{"$f":"'Max X+16'!G99*W99","v":0},{"$f":"'Max X+16'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+16'!I99","v":0},{"$f":"'Max X+16'!J99","v":0},24.291034484578852,8.4835560376649397,15.807478446913914,2.647646780987265,4.2406041013975138,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L99","v":8.8445185088716265},{"$f":"'Max X+16'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+16'!C100","v":0},{"$f":"'Max X+16'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+16'!M99","v":17.359565263825445},{"$f":"'Max X+16'!G100*W100","v":0},{"$f":"'Max X+16'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+16'!I100","v":0},{"$f":"'Max X+16'!J100","v":0},19.879578981191216,6.5704027315379756,13.309176249653241,2.2741157773336509,4.0503890141722048,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L100","v":6.8043539611109711},{"$f":"'Max X+16'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+16'!C101","v":0},{"$f":"'Max X+16'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+16'!M100","v":12.879289219354332},{"$f":"'Max X+16'!G101*W101","v":0},{"$f":"'Max X+16'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+16'!I101","v":0},{"$f":"'Max X+16'!J101","v":0},14.501525255094847,4.9201277298951434,9.5813975251997032,1.884226231215828,3.2978916941546292,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L101","v":3.8369293079040112},{"$f":"'Max X+16'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+16'!C102","v":0},{"$f":"'Max X+16'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+16'!M101","v":8.8781317961639434},{"$f":"'Max X+16'!G102*W102","v":0},{"$f":"'Max X+16'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+16'!I102","v":0},{"$f":"'Max X+16'!J102","v":0},9.0935636731564529,2.6970267903671337,6.3965368827893183,1.1399025175368773,2.4815949133746256,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L102","v":2.6694142276671462},{"$f":"'Max X+16'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+16'!C103","v":0},{"$f":"'Max X+16'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+16'!M102","v":5.6168712247547994},{"$f":"'Max X+16'!G103*W103","v":0},{"$f":"'Max X+16'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+16'!I103","v":0},{"$f":"'Max X+16'!J103","v":0},5.734422922364633,1.8219408312580789,3.9124820911065541,0.84747339640906738,1.7043891336482455,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L103","v":1.5634579528145158},{"$f":"'Max X+16'!B104*U104","v":0.3379091575},{"$f":"'Max X+16'!C104","v":0},{"$f":"'Max X+16'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+16'!M103","v":3.5314066101290953},{"$f":"'Max X+16'!G104*W104","v":0},{"$f":"'Max X+16'!H104*V104","v":0.32755962},{"$f":"'Max X+16'!I104","v":0},{"$f":"'Max X+16'!J104","v":0},3.4098115960420086,1.0351511931922879,2.3746604028497207,0.52830675962222784,1.1567462072793746,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L104","v":0.88551020691767102},{"$f":"'Max X+16'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+16'!C105","v":0},{"$f":"'Max X+16'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+16'!M104","v":1.983959171233816},{"$f":"'Max X+16'!G105*W105","v":0},{"$f":"'Max X+16'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+16'!I105","v":0},{"$f":"'Max X+16'!J105","v":0},1.8547190327798777,0.5683058398813472,1.2864131928985305,0.31720436703632382,0.69754597833528564,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+16'!L105","v":0.39167383063083705},{"$f":"'Max X+16'!B106*U106","v":0.95},{"$f":"'Max X+16'!C106","v":0},{"$f":"'Max X+16'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+16'!M105","v":1.0636738529508643},{"$f":"'Max X+16'!G106*W106","v":0},{"$f":"'Max X+16'!H106*V106","v":0.95},{"$f":"'Max X+16'!I106","v":0},{"$f":"'Max X+16'!J106","v":0},7.2767384179085182E-2,1.958369153154188E-2,5.3183692647543301E-2,0.37209013909929517,1.010490160303321,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":16117.736446857118},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":16919.879362954456},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":33117.638066584266},16141.09191259559,16976.546153988667,174.94453426151978,150.43320896577862,389.54596828672351,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":33117.638066584259},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+18","index":100,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+18",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":20}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+18"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":33580.908622995892},{"$f":"L107","v":16361.492122154947},17219.416500840955,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+17'!P107*106/206","v":200.44598368151793},{"$f":"'Max X+17'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+17'!C6","v":16.5},{"$f":"'Max X+17'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+17'!P107*100/206","v":189.09998460520558},{"$f":"'Max X+17'!G6*W6","v":0},{"$f":"'Max X+17'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+17'!I6","v":13.200000000000001},{"$f":"'Max X+17'!J6","v":8.1},{"$f":"L6+M6","v":398.08922469293464},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":204.08384024866902},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":194.00538444426564},{"$f":"B6*A6","v":0.26214343284892483},{"$f":"F6*H6","v":0.19460016093993146},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L6","v":200.05936383439266},{"$f":"'Max X+17'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+17'!C7","v":11},{"$f":"'Max X+17'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+17'!M6","v":190.20764900627339},{"$f":"'Max X+17'!G7*W7","v":0},{"$f":"'Max X+17'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+17'!I7","v":11},{"$f":"'Max X+17'!J7","v":9.9},{"$f":"L7+M7","v":395.11305920619168},203.83255761515383,191.28050159103782,2.6806219238827353E-2,2.7147415235567723E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L7","v":199.32163449110692},{"$f":"'Max X+17'!B8*U8","v":8.45861E-5},{"$f":"'Max X+17'!C8","v":13.200000000000001},{"$f":"'Max X+17'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+17'!M7","v":187.02376327255277},{"$f":"'Max X+17'!G8*W8","v":0},{"$f":"'Max X+17'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+17'!I8","v":14.3},{"$f":"'Max X+17'!J8","v":8.1},392.21619856361116,199.00477465139969,193.21142391221147,1.6859839707228218E-2,1.2339360341314849E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L8","v":193.56530764245608},{"$f":"'Max X+17'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+17'!C9","v":11},{"$f":"'Max X+17'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+17'!M8","v":188.0783684555893},{"$f":"'Max X+17'!G9*W9","v":0},{"$f":"'Max X+17'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+17'!I9","v":11},{"$f":"'Max X+17'!J9","v":7.2},387.41258361040974,195.5437736423157,191.86880996809404,2.1534000140375195E-2,9.5584874952552145E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L9","v":189.69877181664495},{"$f":"'Max X+17'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+17'!C10","v":11},{"$f":"'Max X+17'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+17'!M9","v":186.35273060680166},{"$f":"'Max X+17'!G10*W10","v":0},{"$f":"'Max X+17'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+17'!I10","v":11},{"$f":"'Max X+17'!J10","v":8.1},381.82960110975876,192.58568685064211,189.24391425911665,1.3084966002859806E-2,8.8163476850077853E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L10","v":186.18136598990279},{"$f":"'Max X+17'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+17'!C11","v":12.100000000000001},{"$f":"'Max X+17'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+17'!M10","v":183.19986009537232},{"$f":"'Max X+17'!G11*W11","v":0},{"$f":"'Max X+17'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+17'!I11","v":12.100000000000001},{"$f":"'Max X+17'!J11","v":10.8},374.66572505153272,190.17467137343522,184.4910536780975,6.6946164675819285E-3,8.8064172747845462E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L11","v":183.48158167418879},{"$f":"'Max X+17'!B12*U12","v":3.021E-5},{"$f":"'Max X+17'!C12","v":4.4000000000000004},{"$f":"'Max X+17'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+17'!M11","v":178.17455150162971},{"$f":"'Max X+17'!G12*W12","v":0},{"$f":"'Max X+17'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+17'!I12","v":3.3000000000000003},{"$f":"'Max X+17'!J12","v":0.9},362.14186454401272,181.5760386956064,180.56582584840629,5.5429785823772433E-3,8.7256532234135618E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L12","v":174.70641822186562},{"$f":"'Max X+17'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+17'!C13","v":5.5},{"$f":"'Max X+17'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+17'!M12","v":174.08284706623132},{"$f":"'Max X+17'!G13*W13","v":0},{"$f":"'Max X+17'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+17'!I13","v":5.5},{"$f":"'Max X+17'!J13","v":2.7},354.37454891229385,177.50036769018948,176.87418122210437,6.0505316761633099E-3,8.6658441269569942E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L13","v":170.44254273491299},{"$f":"'Max X+17'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+17'!C14","v":4.4000000000000004},{"$f":"'Max X+17'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+17'!M13","v":170.21369153386092},{"$f":"'Max X+17'!G14*W14","v":0},{"$f":"'Max X+17'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+17'!I14","v":4.4000000000000004},{"$f":"'Max X+17'!J14","v":2.7},344.03990822803627,172.13494057140068,171.90496765663559,7.6021635123339568E-3,8.723877225339207E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L14","v":165.11111766690382},{"$f":"'Max X+17'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+17'!C15","v":3.3000000000000003},{"$f":"'Max X+17'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+17'!M14","v":165.27660988224315},{"$f":"'Max X+17'!G15*W15","v":0},{"$f":"'Max X+17'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+17'!I15","v":3.3000000000000003},{"$f":"'Max X+17'!J15","v":2.7},330.66939802320576,164.80157300596932,165.86782501723641,9.5446609345295405E-3,8.7848650067659292E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L15","v":158.04527458382648},{"$f":"'Max X+17'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+17'!C16","v":5.5},{"$f":"'Max X+17'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+17'!M15","v":159.49189950500124},{"$f":"'Max X+17'!G16*W16","v":0},{"$f":"'Max X+17'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+17'!I16","v":5.5},{"$f":"'Max X+17'!J16","v":2.7},323.11687535579847,160.83401385801238,162.28286149778606,1.1260725814097636E-2,9.0380072151996574E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L16","v":154.58396547261864},{"$f":"'Max X+17'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+17'!C17","v":6.6000000000000005},{"$f":"'Max X+17'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+17'!M16","v":156.38459863031525},{"$f":"'Max X+17'!G17*W17","v":0},{"$f":"'Max X+17'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+17'!I17","v":6.6000000000000005},{"$f":"'Max X+17'!J17","v":2.7},317.84596184964965,157.57104225310513,160.27491959654452,1.2923219513510921E-2,9.6790337707267846E-3,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L17","v":151.72200410152323},{"$f":"'Max X+17'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+17'!C18","v":6.6000000000000005},{"$f":"'Max X+17'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+17'!M17","v":154.75497617118668},{"$f":"'Max X+17'!G18*W18","v":0},{"$f":"'Max X+17'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+17'!I18","v":6.6000000000000005},{"$f":"'Max X+17'!J18","v":2.7},312.45214085556256,153.8076764161323,158.64446443943027,1.4327685390922424E-2,1.0511731756427858E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L18","v":148.79705523277073},{"$f":"'Max X+17'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+17'!C19","v":2.2000000000000002},{"$f":"'Max X+17'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+17'!M18","v":153.91563928903057},{"$f":"'Max X+17'!G19*W19","v":0},{"$f":"'Max X+17'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+17'!I19","v":2.2000000000000002},{"$f":"'Max X+17'!J19","v":1.8},299.88498837603532,145.58107416492393,154.30391421111139,1.5981067846772612E-2,1.172507791914334E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L19","v":141.22378220399892},{"$f":"'Max X+17'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+17'!C20","v":4.4000000000000004},{"$f":"'Max X+17'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+17'!M19","v":150.1915468065462},{"$f":"'Max X+17'!G20*W20","v":0},{"$f":"'Max X+17'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+17'!I20","v":4.4000000000000004},{"$f":"'Max X+17'!J20","v":1.8},296.58477836221493,143.80599445783747,152.77878390437743,1.7787746161451699E-2,1.2762902168753278E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L20","v":140.44667640367419},{"$f":"'Max X+17'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+17'!C21","v":4.4000000000000004},{"$f":"'Max X+17'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+17'!M20","v":149.60816409112974},{"$f":"'Max X+17'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+17'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+17'!I21","v":4.4000000000000004},{"$f":"'Max X+17'!J21","v":0},297.01883879380239,143.02491102409289,153.99392776970953,2.1765379581302216E-2,1.4236321420215867E-2,5.3380676182085106E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L21","v":140.26952677854129},{"$f":"'Max X+17'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+17'!C22","v":6.6000000000000005},{"$f":"'Max X+17'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+17'!M21","v":151.39316226195353},{"$f":"'Max X+17'!G22*W22","v":1.7791249},{"$f":"'Max X+17'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+17'!I22","v":6.6000000000000005},{"$f":"'Max X+17'!J22","v":9},293.11904338620462,144.1418486973287,148.97719468887593,2.7678081212610509E-2,1.5967573077614271E-2,0.26934734466998184,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L22","v":142.50679962569424},{"$f":"'Max X+17'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+17'!C23","v":6.6000000000000005},{"$f":"'Max X+17'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+17'!M22","v":147.43375482449855},{"$f":"'Max X+17'!G23*W23","v":3.2182024},{"$f":"'Max X+17'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+17'!I23","v":6.6000000000000005},{"$f":"'Max X+17'!J23","v":7.2},290.48674866248405,143.67002839667728,146.81672026580679,3.6771229016937364E-2,1.7034558691768367E-2,0.47447166361721282,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L23","v":154.20197560671437},{"$f":"'Max X+17'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+17'!C24","v":11},{"$f":"'Max X+17'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+17'!M23","v":134.65887035100832},{"$f":"'Max X+17'!G24*W24","v":5.5787578},{"$f":"'Max X+17'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+17'!I24","v":11},{"$f":"'Max X+17'!J24","v":7.2},297.29191617046735,158.84994579383817,138.44197037662917,5.2029812876178555E-2,1.6899974379151035E-2,0.7512292233098764,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L24","v":170.08532984160431},{"$f":"'Max X+17'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+17'!C25","v":9.9},{"$f":"'Max X+17'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+17'!M24","v":175.38683205384919},{"$f":"'Max X+17'!G25*W25","v":10.969364000000001},{"$f":"'Max X+17'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+17'!I25","v":9.9},{"$f":"'Max X+17'!J25","v":8.1},349.87592268833237,172.71280030337437,177.163122384958,7.2529538229954268E-2,2.37096688911996E-2,1.9238820016055396,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L25","v":158.96302969883573},{"$f":"'Max X+17'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+17'!C26","v":8.8000000000000007},{"$f":"'Max X+17'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+17'!M25","v":156.11047471029943},{"$f":"'Max X+17'!G26*W26","v":16.918083000000003},{"$f":"'Max X+17'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+17'!I26","v":8.8000000000000007},{"$f":"'Max X+17'!J26","v":8.1},318.17205735486368,161.38406953106073,156.78798782380295,7.8960167774990334E-2,2.2486886496502666E-2,2.6410899683182469,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L26","v":188.62007108508996},{"$f":"'Max X+17'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+17'!C27","v":7.7000000000000011},{"$f":"'Max X+17'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+17'!M26","v":171.57452757318239},{"$f":"'Max X+17'!G27*W27","v":23.547923000000001},{"$f":"'Max X+17'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+17'!I27","v":8.8000000000000007},{"$f":"'Max X+17'!J27","v":7.2},363.06937659522293,189.92111661038206,173.14825998484091,9.8954474707890899E-2,2.6267588341503393E-2,4.0402237640546756,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L27","v":191.93179243198131},{"$f":"'Max X+17'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+17'!C28","v":12.100000000000001},{"$f":"'Max X+17'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+17'!M27","v":165.36695946681562},{"$f":"'Max X+17'!G28*W28","v":34.556976999999996},{"$f":"'Max X+17'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+17'!I28","v":12.100000000000001},{"$f":"'Max X+17'!J28","v":8.1},366.07128006291725,196.73105697314384,169.34022308977345,0.10073545883746314,2.6736377042157242E-2,5.714582214854679,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L28","v":204.81268458773056},{"$f":"'Max X+17'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+17'!C29","v":11},{"$f":"'Max X+17'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+17'!M28","v":206.38581522955181},{"$f":"'Max X+17'!G29*W29","v":40.106380999999999},{"$f":"'Max X+17'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+17'!I29","v":11},{"$f":"'Max X+17'!J29","v":7.2},414.15749653351929,204.00689965539175,210.15059687812752,0.10578493233882448,3.5218351424315598E-2,8.2773881385920074,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L29","v":199.03331177859957},{"$f":"'Max X+17'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+17'!C30","v":15.400000000000002},{"$f":"'Max X+17'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+17'!M29","v":179.91199942174555},{"$f":"'Max X+17'!G30*W30","v":52.609592000000006},{"$f":"'Max X+17'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+17'!I30","v":15.400000000000002},{"$f":"'Max X+17'!J30","v":6.3},395.21140720994413,206.23193924654626,188.97946796339789,0.10137253205331374,3.2531458347640763E-2,9.4650968854822697,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L30","v":227.04173350020179},{"$f":"'Max X+17'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+17'!C31","v":15.400000000000002},{"$f":"'Max X+17'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+17'!M30","v":226.51544653171794},{"$f":"'Max X+17'!G31*W31","v":63.382452000000008},{"$f":"'Max X+17'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+17'!I31","v":16.5},{"$f":"'Max X+17'!J31","v":7.2},469.09964060173314,233.32757835263686,235.77206224909628,0.11415514756493704,4.3384282621659567E-2,14.357104417055181,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L31","v":212.63845356924145},{"$f":"'Max X+17'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+17'!C32","v":14.3},{"$f":"'Max X+17'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+17'!M31","v":206.04156166539636},{"$f":"'Max X+17'!G32*W32","v":69.950769000000008},{"$f":"'Max X+17'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+17'!I32","v":14.3},{"$f":"'Max X+17'!J32","v":8.1},426.43248278346726,214.23295959761111,212.19952318585615,0.10549397163035712,4.2038479540224362E-2,14.412765684455399,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L32","v":224.4840536324466},{"$f":"'Max X+17'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+17'!C33","v":16.5},{"$f":"'Max X+17'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+17'!M32","v":225.47843922427299},{"$f":"'Max X+17'!G33*W33","v":87.890810000000002},{"$f":"'Max X+17'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+17'!I33","v":16.5},{"$f":"'Max X+17'!J33","v":9.9},459.40275081243482,227.37348298481538,232.02926782761944,0.11057064763120691,4.9171396653545689E-2,19.817482660957126,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L33","v":245.57578257185878},{"$f":"'Max X+17'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+17'!C34","v":16.5},{"$f":"'Max X+17'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+17'!M33","v":257.37869839008926},{"$f":"'Max X+17'!G34*W34","v":100.88774500000001},{"$f":"'Max X+17'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+17'!I34","v":16.5},{"$f":"'Max X+17'!J34","v":8.1},514.17238023049936,248.45398369406141,265.71839653643798,0.12179887779738319,6.0301853651287755E-2,25.966356491611236,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L34","v":253.63510514995238},{"$f":"'Max X+17'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+17'!C35","v":23.1},{"$f":"'Max X+17'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+17'!M34","v":269.91887852708965},{"$f":"'Max X+17'!G35*W35","v":117.06576000000001},{"$f":"'Max X+17'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+17'!I35","v":20.900000000000002},{"$f":"'Max X+17'!J35","v":11.700000000000001},538.55628426714611,259.50552718507402,279.05075708207215,0.12957796487836518,6.8121445017498602E-2,31.598258653121434,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L35","v":256.54288529131668},{"$f":"'Max X+17'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+17'!C36","v":22},{"$f":"'Max X+17'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+17'!M35","v":289.13588518915753},{"$f":"'Max X+17'!G36*W36","v":115.5735},{"$f":"'Max X+17'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+17'!I36","v":22},{"$f":"'Max X+17'!J36","v":10.8},564.26176490637545,264.00479680545607,300.25696810091932,0.13808848586066341,7.8917088238193739E-2,33.416446226909095,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L36","v":276.83133603230283},{"$f":"'Max X+17'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+17'!C37","v":18.700000000000003},{"$f":"'Max X+17'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+17'!M36","v":281.42680635575636},{"$f":"'Max X+17'!G37*W37","v":121.35984000000001},{"$f":"'Max X+17'!H37*V37","v":2.960827E-4},{"$f":"'Max X+17'!I37","v":18.700000000000003},{"$f":"'Max X+17'!J37","v":11.700000000000001},570.21604919822198,281.87256845114382,288.34348074707816,0.15876758115898926,8.33256086781895E-2,34.153912191045571,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L37","v":274.15582854404079},{"$f":"'Max X+17'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+17'!C38","v":22},{"$f":"'Max X+17'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+17'!M37","v":288.95693846222815},{"$f":"'Max X+17'!G38*W38","v":116.75586999999999},{"$f":"'Max X+17'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+17'!I38","v":20.900000000000002},{"$f":"'Max X+17'!J38","v":12.6},579.65249485639958,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":282.48871036811255},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":297.16378448828704},0.16711817592826084,{"$f":"F38*H38","v":9.3153973941070417E-2},{"$f":"G38*F38/1000","v":33.737418742693912},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L38","v":282.91169177634561},{"$f":"'Max X+17'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+17'!C39","v":18.700000000000003},{"$f":"'Max X+17'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+17'!M38","v":276.65047080037448},{"$f":"'Max X+17'!G39*W39","v":103.97114000000001},{"$f":"'Max X+17'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+17'!I39","v":17.600000000000001},{"$f":"'Max X+17'!J39","v":12.6},571.28251185801673,289.7291583339678,281.55335352404899,0.18253344237778504,9.7117276325488444E-2,28.763664830651646,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L39","v":262.39981983369154},{"$f":"'Max X+17'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+17'!C40","v":16.5},{"$f":"'Max X+17'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+17'!M39","v":265.23040196988404},{"$f":"'Max X+17'!G40*W40","v":99.947609999999997},{"$f":"'Max X+17'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+17'!I40","v":15.400000000000002},{"$f":"'Max X+17'!J40","v":13.5},534.04973013751885,267.02109953288266,267.02863060463619,0.17872030080887596,0.10177136524782278,26.509144776229199,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L40","v":235.44816753326188},{"$f":"'Max X+17'!B41*U41","v":7.206453E-4},{"$f":"'Max X+17'!C41","v":16.5},{"$f":"'Max X+17'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+17'!M40","v":262.46477251647542},{"$f":"'Max X+17'!G41*W41","v":86.607870999999989},{"$f":"'Max X+17'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+17'!I41","v":15.400000000000002},{"$f":"'Max X+17'!J41","v":13.5},505.23314087854033,240.9784929179354,264.25464796060493,0.16967461532645778,0.11012455587044603,22.731515160151243,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L41","v":267.56319867889329},{"$f":"'Max X+17'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+17'!C42","v":18.700000000000003},{"$f":"'Max X+17'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+17'!M41","v":263.8754304267365},{"$f":"'Max X+17'!G42*W42","v":76.329595999999981},{"$f":"'Max X+17'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+17'!I42","v":17.600000000000001},{"$f":"'Max X+17'!J42","v":13.5},544.01265504545415,276.15848059053849,267.85417445491566,0.20471808835479416,0.12125597182083632,20.141504998798901,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L42","v":252.75787552662547},{"$f":"'Max X+17'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+17'!C43","v":13.200000000000001},{"$f":"'Max X+17'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+17'!M42","v":266.08296268739656},{"$f":"'Max X+17'!G43*W43","v":61.544811999999993},{"$f":"'Max X+17'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+17'!I43","v":13.200000000000001},{"$f":"'Max X+17'!J43","v":13.5},522.4004001054733,256.75121782511195,265.64918228036134,0.20665770151350929,0.13378040703522934,16.376025914998834,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L43","v":236.33720302315803},{"$f":"'Max X+17'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+17'!C44","v":14.3},{"$f":"'Max X+17'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+17'!M43","v":235.02279279749516},{"$f":"'Max X+17'!G44*W44","v":48.929062000000002},{"$f":"'Max X+17'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+17'!I44","v":13.200000000000001},{"$f":"'Max X+17'!J44","v":13.5},476.02252085955854,241.42899498127707,234.59352587828144,0.2082080418809778,0.129266919213708,11.499444800201795,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L44","v":232.10532591905545},{"$f":"'Max X+17'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+17'!C45","v":11},{"$f":"'Max X+17'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+17'!M44","v":232.92232777606384},{"$f":"'Max X+17'!G45*W45","v":39.707878000000008},{"$f":"'Max X+17'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+17'!I45","v":11},{"$f":"'Max X+17'!J45","v":2.7},476.76532426051449,235.68295811367733,241.08236614683719,0.22236780537814016,0.13996162922667013,9.2488513748079573,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L45","v":250.19443446382212},{"$f":"'Max X+17'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+17'!C46","v":13.200000000000001},{"$f":"'Max X+17'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+17'!M45","v":233.54697174564313},{"$f":"'Max X+17'!G46*W46","v":30.428657000000001},{"$f":"'Max X+17'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+17'!I46","v":13.200000000000001},{"$f":"'Max X+17'!J46","v":4.5},498.02474500404389,255.93101206196238,242.09373294208152,0.26342240185975019,0.15323880356159669,7.106520696636867,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L46","v":218.5575177711645},{"$f":"'Max X+17'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+17'!C47","v":15.400000000000002},{"$f":"'Max X+17'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+17'!M46","v":237.14602323622833},{"$f":"'Max X+17'!G47*W47","v":19.833918999999998},{"$f":"'Max X+17'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+17'!I47","v":15.400000000000002},{"$f":"'Max X+17'!J47","v":7.2},470.77803404335936,225.60196253626845,245.17607150709091,0.25555523489605414,0.16995172913744414,4.7035350160394698,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L47","v":205.61740493862393},{"$f":"'Max X+17'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+17'!C48","v":9.9},{"$f":"'Max X+17'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+17'!M47","v":205.66839534214449},{"$f":"'Max X+17'!G48*W48","v":12.969103},{"$f":"'Max X+17'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+17'!I48","v":8.8000000000000007},{"$f":"'Max X+17'!J48","v":7.2},416.05569094917428,208.9482750468708,207.10741590230347,0.26912989175311436,0.16097943984105337,2.6673346030369922,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L48","v":221.53470479256919},{"$f":"'Max X+17'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+17'!C49","v":12.100000000000001},{"$f":"'Max X+17'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+17'!M48","v":213.97330218238994},{"$f":"'Max X+17'!G49*W49","v":7.610276100000001},{"$f":"'Max X+17'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+17'!I49","v":12.100000000000001},{"$f":"'Max X+17'!J49","v":7.2},444.79793909866891,226.10795069545287,218.68998840321603,0.32675409711632197,0.18331377917390501,1.6283959076367203,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L49","v":199.15668433351868},{"$f":"'Max X+17'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+17'!C50","v":12.100000000000001},{"$f":"'Max X+17'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+17'!M49","v":199.5662431036433},{"$f":"'Max X+17'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+17'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+17'!I50","v":12.100000000000001},{"$f":"'Max X+17'!J50","v":6.3},409.80396388684034,204.62518997422319,205.17877391261715,0.33149435929546955,0.18746919102614656,0.94806827518598613,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L50","v":201.03291338550781},{"$f":"'Max X+17'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+17'!C51","v":11},{"$f":"'Max X+17'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+17'!M50","v":201.03587001971761},{"$f":"'Max X+17'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+17'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+17'!I51","v":11},{"$f":"'Max X+17'!J51","v":6.3},409.98571473635496,204.45719593752969,205.52851879882527,0.37571744797814405,0.20735122089231048,0.50862022845662347,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L51","v":201.556905023204},{"$f":"'Max X+17'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+17'!C52","v":8.8000000000000007},{"$f":"'Max X+17'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+17'!M51","v":196.04257007854198},{"$f":"'Max X+17'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+17'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+17'!I52","v":8.8000000000000007},{"$f":"'Max X+17'!J52","v":5.4},403.75957577808265,204.53910077844637,199.22047499963631,0.41780424475764322,0.22209507890567662,0.28658165517968137,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L52","v":229.1353172793049},{"$f":"'Max X+17'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+17'!C53","v":5.5},{"$f":"'Max X+17'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+17'!M52","v":207.75333601469794},{"$f":"'Max X+17'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+17'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+17'!I53","v":6.6000000000000005},{"$f":"'Max X+17'!J53","v":5.4},438.30803332299672,229.61340008282536,208.69463324017133,0.5219171964795406,0.25870277452660922,0.16714386829263925,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L53","v":216.93760776455645},{"$f":"'Max X+17'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+17'!C54","v":5.5},{"$f":"'Max X+17'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+17'!M53","v":206.54878205491184},{"$f":"'Max X+17'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+17'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+17'!I54","v":5.5},{"$f":"'Max X+17'!J54","v":3.6},425.56079936465039,217.39464432861703,208.16615503603339,0.542963435939401,0.2826270188784667,0.15783041206540249,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L54","v":204.1566833491527},{"$f":"'Max X+17'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+17'!C55","v":6.6000000000000005},{"$f":"'Max X+17'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+17'!M54","v":205.03943866873561},{"$f":"'Max X+17'!G55*W55","v":1.0189424},{"$f":"'Max X+17'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+17'!I55","v":6.6000000000000005},{"$f":"'Max X+17'!J55","v":3.6},410.72168754898911,202.99040236044755,207.73128518854156,0.56628098870515908,0.30815348019404271,0.20892337773177427,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L55","v":220.42972952350539},{"$f":"'Max X+17'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+17'!C56","v":3.3000000000000003},{"$f":"'Max X+17'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+17'!M55","v":224.53606868894076},{"$f":"'Max X+17'!G56*W56","v":0},{"$f":"'Max X+17'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+17'!I56","v":3.3000000000000003},{"$f":"'Max X+17'!J56","v":3.6},442.41130588215799,218.54583047182564,223.86547541033235,0.68389905167976883,0.37059327860842517,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L56","v":197.69728385571008},{"$f":"'Max X+17'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+17'!C57","v":3.3000000000000003},{"$f":"'Max X+17'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+17'!M56","v":183.23600380869132},{"$f":"'Max X+17'!G57*W57","v":0},{"$f":"'Max X+17'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+17'!I57","v":3.3000000000000003},{"$f":"'Max X+17'!J57","v":3.6},381.11106677402972,198.50732666630918,182.60374010772051,0.68995718940091277,0.33226370097083852,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L57","v":190.82093789518271},{"$f":"'Max X+17'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+17'!C58","v":3.3000000000000003},{"$f":"'Max X+17'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+17'!M57","v":187.5634386955594},{"$f":"'Max X+17'!G58*W58","v":0},{"$f":"'Max X+17'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+17'!I58","v":3.3000000000000003},{"$f":"'Max X+17'!J58","v":3.6},377.55961454174366,190.67015580597135,186.88945873577231,0.75078208921138712,0.37397995978709725,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L58","v":198.68866917209445},{"$f":"'Max X+17'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+17'!C59","v":3.3000000000000003},{"$f":"'Max X+17'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+17'!M58","v":203.73021556266133},{"$f":"'Max X+17'!G59*W59","v":0},{"$f":"'Max X+17'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+17'!I59","v":3.3000000000000003},{"$f":"'Max X+17'!J59","v":3.6},402.29200432641142,199.30890181792103,202.98310250849042,0.87976735417342189,0.44711305417093011,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L59","v":202.58759810538103},{"$f":"'Max X+17'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+17'!C60","v":5.5},{"$f":"'Max X+17'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+17'!M59","v":207.06397202250417},{"$f":"'Max X+17'!G60*W60","v":0},{"$f":"'Max X+17'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+17'!I60","v":5.5},{"$f":"'Max X+17'!J60","v":2.7},412.84649169219637,203.48342329464467,209.3630683975517,1.0041748107363593,0.5009036249524923,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L60","v":205.70492599107115},{"$f":"'Max X+17'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+17'!C61","v":5.5},{"$f":"'Max X+17'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+17'!M60","v":224.98807128526485},{"$f":"'Max X+17'!G61*W61","v":0},{"$f":"'Max X+17'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+17'!I61","v":5.5},{"$f":"'Max X+17'!J61","v":2.7},434.55884077728797,207.3715944441922,227.18724633309577,1.1333315468789638,0.60082495216909615,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L61","v":192.97272192192759},{"$f":"'Max X+17'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+17'!C62","v":4.4000000000000004},{"$f":"'Max X+17'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+17'!M61","v":228.54310230177049},{"$f":"'Max X+17'!G62*W62","v":0},{"$f":"'Max X+17'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+17'!I62","v":4.4000000000000004},{"$f":"'Max X+17'!J62","v":2.7},423.96321572941474,194.39477300845371,229.56844272096103,1.1779489134738785,0.67465958080947985,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L62","v":210.393270575147},{"$f":"'Max X+17'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+17'!C63","v":4.4000000000000004},{"$f":"'Max X+17'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+17'!M62","v":241.64149842772832},{"$f":"'Max X+17'!G63*W63","v":0},{"$f":"'Max X+17'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+17'!I63","v":3.3000000000000003},{"$f":"'Max X+17'!J63","v":2.7},452.1202290518417,210.66851444020554,241.45171461163616,1.4247561349414772,0.78978381609219428,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L63","v":230.85713928142411},{"$f":"'Max X+17'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+17'!C64","v":2.2000000000000002},{"$f":"'Max X+17'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+17'!M63","v":248.06962953886057},{"$f":"'Max X+17'!G64*W64","v":0},{"$f":"'Max X+17'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+17'!I64","v":2.2000000000000002},{"$f":"'Max X+17'!J64","v":2.7},475.28621947287951,228.61541060691582,246.67080886596369,1.7417286745082861,0.89882067289686074,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L64","v":198.76595537439223},{"$f":"'Max X+17'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+17'!C65","v":3.3000000000000003},{"$f":"'Max X+17'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+17'!M64","v":225.78861012150878},{"$f":"'Max X+17'!G65*W65","v":0},{"$f":"'Max X+17'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+17'!I65","v":3.3000000000000003},{"$f":"'Max X+17'!J65","v":1.8},424.9687762455585,198.58844445320182,226.38033179235669,1.6775109211904262,0.90827832915210582,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L65","v":218.06644409615168},{"$f":"'Max X+17'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+17'!C66","v":2.2000000000000002},{"$f":"'Max X+17'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+17'!M65","v":261.0641332430107},{"$f":"'Max X+17'!G66*W66","v":0},{"$f":"'Max X+17'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+17'!I66","v":2.2000000000000002},{"$f":"'Max X+17'!J66","v":1.8},476.69698629413392,216.40025536319499,260.29673093093896,2.0661887329566722,1.1674023120717036,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L66","v":238.27066991665822},{"$f":"'Max X+17'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+17'!C67","v":3.3000000000000003},{"$f":"'Max X+17'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+17'!M66","v":258.9358705660602},{"$f":"'Max X+17'!G67*W67","v":0},{"$f":"'Max X+17'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+17'!I67","v":3.3000000000000003},{"$f":"'Max X+17'!J67","v":1.8},496.37849584278365,237.23148836671533,259.14700747606832,2.5391815499428856,1.2888630899918687,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L67","v":221.14091921016555},{"$f":"'Max X+17'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+17'!C68","v":2.2000000000000002},{"$f":"'Max X+17'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+17'!M67","v":268.05462108305551},{"$f":"'Max X+17'!G68*W68","v":0},{"$f":"'Max X+17'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+17'!I68","v":2.2000000000000002},{"$f":"'Max X+17'!J68","v":1.8},485.86342178024609,218.89592227959704,266.96749950064907,2.6449969305684689,1.4871215824064219,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L68","v":243.87120040097062},{"$f":"'Max X+17'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+17'!C69","v":2.2000000000000002},{"$f":"'Max X+17'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+17'!M68","v":295.97695614858111},{"$f":"'Max X+17'!G69*W69","v":0},{"$f":"'Max X+17'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+17'!I69","v":2.2000000000000002},{"$f":"'Max X+17'!J69","v":2.7},535.56135390039947,241.91654657337133,293.64480732702816,3.2546538275992694,1.8321488215529671,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L69","v":254.15437729832769},{"$f":"'Max X+17'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+17'!C70","v":0},{"$f":"'Max X+17'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+17'!M69","v":276.19236815618314},{"$f":"'Max X+17'!G70*W70","v":0},{"$f":"'Max X+17'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+17'!I70","v":0},{"$f":"'Max X+17'!J70","v":0},524.67571258675093,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":250.39336752884361},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":274.28234505790738},3.7610097694840796,{"$f":"F70*H70","v":1.9100230982757809},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L70","v":246.0969468314689},{"$f":"'Max X+17'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+17'!C71","v":0},{"$f":"'Max X+17'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+17'!M70","v":275.1385040002836},{"$f":"'Max X+17'!G71*W71","v":0},{"$f":"'Max X+17'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+17'!I71","v":0},{"$f":"'Max X+17'!J71","v":0},{"$f":"L71+M71","v":513.28406532087331},240.27339765781326,273.01066766306002,4.0235491736556295,2.1278363372235596,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L71","v":232.06864265615147},{"$f":"'Max X+17'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+17'!C72","v":3.3000000000000003},{"$f":"'Max X+17'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+17'!M71","v":272.20861901632003},{"$f":"'Max X+17'!G72*W72","v":0},{"$f":"'Max X+17'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+17'!I72","v":3.3000000000000003},{"$f":"'Max X+17'!J72","v":1.8},500.73395676517595,229.38190799664238,271.35204876853356,4.1867346595090886,2.3565702477864554,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L72","v":245.3749640545465},{"$f":"'Max X+17'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+17'!C73","v":2.2000000000000002},{"$f":"'Max X+17'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+17'!M72","v":262.49824227384255},{"$f":"'Max X+17'!G73*W73","v":0},{"$f":"'Max X+17'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+17'!I73","v":2.2000000000000002},{"$f":"'Max X+17'!J73","v":1.8},502.1467586734525,241.79399379441301,260.35276487903946,4.8809702601334664,2.5454773948030804,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L73","v":195.6793074414679},{"$f":"'Max X+17'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+17'!C74","v":1.1000000000000001},{"$f":"'Max X+17'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+17'!M73","v":217.38254486708831},{"$f":"'Max X+17'!G74*W74","v":0},{"$f":"'Max X+17'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+17'!I74","v":1.1000000000000001},{"$f":"'Max X+17'!J74","v":1.8},405.91448654951233,191.59359814935641,214.32088840015592,4.2857092921114903,2.3616564669323767,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L74","v":180.71839757862799},{"$f":"'Max X+17'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+17'!C75","v":1.1000000000000001},{"$f":"'Max X+17'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+17'!M74","v":216.76007349276199},{"$f":"'Max X+17'!G75*W75","v":0},{"$f":"'Max X+17'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+17'!I75","v":1.1000000000000001},{"$f":"'Max X+17'!J75","v":1.8},389.9907458424583,176.56846919861448,213.42227664384379,4.3499283800134858,2.6377968489181742,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L75","v":156.4563738438022},{"$f":"'Max X+17'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+17'!C76","v":1.1000000000000001},{"$f":"'Max X+17'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+17'!M75","v":176.08878568275148},{"$f":"'Max X+17'!G76*W76","v":0},{"$f":"'Max X+17'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+17'!I76","v":1.1000000000000001},{"$f":"'Max X+17'!J76","v":1.8},325.51039168647821,152.52139948700096,172.98899219947722,4.1349743568012114,2.3997934832742236,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L76","v":154.96900633469158},{"$f":"'Max X+17'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+17'!C77","v":2.2000000000000002},{"$f":"'Max X+17'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+17'!M76","v":187.88305804821613},{"$f":"'Max X+17'!G77*W77","v":0},{"$f":"'Max X+17'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+17'!I77","v":2.2000000000000002},{"$f":"'Max X+17'!J77","v":1.8},337.18575913561665,151.76973267297657,185.41602646264008,4.4992736617149918,2.8670315855760413,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L77","v":138.85322887507067},{"$f":"'Max X+17'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+17'!C78","v":1.1000000000000001},{"$f":"'Max X+17'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+17'!M77","v":155.20009730767447},{"$f":"'Max X+17'!G78*W78","v":0},{"$f":"'Max X+17'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+17'!I78","v":1.1000000000000001},{"$f":"'Max X+17'!J78","v":1.8},286.46710931455243,134.61882232871542,151.84828698583698,4.4344065463552402,2.65181032183746,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L78","v":133.04199966961389},{"$f":"'Max X+17'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+17'!C79","v":1.1000000000000001},{"$f":"'Max X+17'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+17'!M78","v":141.94134728004687},{"$f":"'Max X+17'!G79*W79","v":0},{"$f":"'Max X+17'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+17'!I79","v":1.1000000000000001},{"$f":"'Max X+17'!J79","v":1.8},266.19656398032549,127.66943585656135,138.52712812376416,4.672563813052518,2.7142191562826983,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L79","v":123.35562803211985},{"$f":"'Max X+17'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+17'!C80","v":1.1000000000000001},{"$f":"'Max X+17'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+17'!M79","v":125.37999789638},{"$f":"'Max X+17'!G80*W80","v":0},{"$f":"'Max X+17'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+17'!I80","v":1.1000000000000001},{"$f":"'Max X+17'!J80","v":1.8},240.80063669934304,118.80197744783565,121.99865925150738,4.7536505842841832,2.6813386448726204,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L80","v":111.99744992249505},{"$f":"'Max X+17'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+17'!C81","v":2.2000000000000002},{"$f":"'Max X+17'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+17'!M80","v":115.0549387263564},{"$f":"'Max X+17'!G81*W81","v":0},{"$f":"'Max X+17'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+17'!I81","v":2.2000000000000002},{"$f":"'Max X+17'!J81","v":1.8},221.27530003247597,108.57619254912319,112.69910748335279,4.7212573733718504,2.755831243003612,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L81","v":116.95373239518349},{"$f":"'Max X+17'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+17'!C82","v":1.1000000000000001},{"$f":"'Max X+17'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+17'!M81","v":114.21422514973035},{"$f":"'Max X+17'!G82*W82","v":0},{"$f":"'Max X+17'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+17'!I82","v":1.1000000000000001},{"$f":"'Max X+17'!J82","v":1.8},222.20696811942355,111.76396422636192,110.44300389306164,5.3897681688215551,3.0712212566687125,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L82","v":103.07801096171576},{"$f":"'Max X+17'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+17'!C83","v":1.1000000000000001},{"$f":"'Max X+17'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+17'!M82","v":111.24525328071176},{"$f":"'Max X+17'!G83*W83","v":0},{"$f":"'Max X+17'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+17'!I83","v":1.1000000000000001},{"$f":"'Max X+17'!J83","v":1.8},205.25076883873311,98.073578042234658,107.17719079649846,5.2044329194810954,3.3680624842133025,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L83","v":92.899657981642505},{"$f":"'Max X+17'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+17'!C84","v":0},{"$f":"'Max X+17'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+17'!M83","v":96.284924764738847},{"$f":"'Max X+17'!G84*W84","v":0},{"$f":"'Max X+17'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+17'!I84","v":0},{"$f":"'Max X+17'!J84","v":0.9},179.8345238504661,87.742046826896924,92.092477023569174,5.1576111547455854,3.2924477411696693,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L84","v":77.538195222839533},{"$f":"'Max X+17'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+17'!C85","v":3.3000000000000003},{"$f":"'Max X+17'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+17'!M84","v":85.392968787416962},{"$f":"'Max X+17'!G85*W85","v":0},{"$f":"'Max X+17'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+17'!I85","v":3.3000000000000003},{"$f":"'Max X+17'!J85","v":0.9},160.57561554196974,76.090479346139688,84.485136195830052,4.7477158766998491,3.3078325915869056,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L85","v":71.436930539976103},{"$f":"'Max X+17'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+17'!C86","v":0},{"$f":"'Max X+17'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+17'!M85","v":74.292892892638108},{"$f":"'Max X+17'!G86*W86","v":0},{"$f":"'Max X+17'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+17'!I86","v":0},{"$f":"'Max X+17'!J86","v":0},137.62609392025462,66.601909436179724,71.024184484074894,4.8350211037963824,3.2687084085632141,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L86","v":67.110815154718807},{"$f":"'Max X+17'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+17'!C87","v":0},{"$f":"'Max X+17'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+17'!M86","v":92.257616321128125},{"$f":"'Max X+17'!G87*W87","v":0},{"$f":"'Max X+17'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+17'!I87","v":0},{"$f":"'Max X+17'!J87","v":0},149.71667189427461,62.078976983063619,87.637694911210986,5.031838171655191,4.6199214099171444,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L87","v":63.186118319815186},{"$f":"'Max X+17'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+17'!C88","v":0},{"$f":"'Max X+17'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+17'!M87","v":76.419575121304405},{"$f":"'Max X+17'!G88*W88","v":0},{"$f":"'Max X+17'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+17'!I88","v":0},{"$f":"'Max X+17'!J88","v":0},129.98306388447637,57.924447969575802,72.058615914900557,5.2616703502393856,4.3609592064038436,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L88","v":55.919087184610042},{"$f":"'Max X+17'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+17'!C89","v":1.1000000000000001},{"$f":"'Max X+17'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+17'!M88","v":83.424675595173355},{"$f":"'Max X+17'!G89*W89","v":0},{"$f":"'Max X+17'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+17'!I89","v":1.1000000000000001},{"$f":"'Max X+17'!J89","v":0},130.94732937675116,51.842391682246337,79.104937694504812,5.1766955023637058,5.4197379006685331,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L89","v":54.675337134430762},{"$f":"'Max X+17'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+17'!C90","v":0},{"$f":"'Max X+17'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+17'!M89","v":78.515612990001415},{"$f":"'Max X+17'!G90*W90","v":0},{"$f":"'Max X+17'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+17'!I90","v":0},{"$f":"'Max X+17'!J90","v":0},121.76773635563097,49.049602793379385,72.71813356225158,5.6257343410513796,5.7974794277498365,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L90","v":52.399985608819982},{"$f":"'Max X+17'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+17'!C91","v":0},{"$f":"'Max X+17'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+17'!M90","v":75.319011697147019},{"$f":"'Max X+17'!G91*W91","v":0},{"$f":"'Max X+17'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+17'!I91","v":0},{"$f":"'Max X+17'!J91","v":0},115.42068597293311,46.416092748241795,69.00459322469132,5.9838928605781856,6.3144184724557002,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L91","v":45.025514499920781},{"$f":"'Max X+17'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+17'!C92","v":0},{"$f":"'Max X+17'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+17'!M91","v":70.517920187301812},{"$f":"'Max X+17'!G92*W92","v":0},{"$f":"'Max X+17'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+17'!I92","v":0},{"$f":"'Max X+17'!J92","v":0},103.14780543380215,39.332248347994728,63.815557085807427,5.6932661519260543,6.7023631014943872,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L92","v":41.337752097687385},{"$f":"'Max X+17'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+17'!C93","v":0},{"$f":"'Max X+17'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+17'!M92","v":64.381141363064799},{"$f":"'Max X+17'!G93*W93","v":0},{"$f":"'Max X+17'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+17'!I93","v":0},{"$f":"'Max X+17'!J93","v":0},93.023712021364361,35.566476398676684,57.457235622687683,5.7712756990107001,6.9239057403771129,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L93","v":33.793665698256881},{"$f":"'Max X+17'!B94*U94","v":0.1536841125},{"$f":"'Max X+17'!C94","v":0},{"$f":"'Max X+17'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+17'!M93","v":52.020159182238082},{"$f":"'Max X+17'!G94*W94","v":0},{"$f":"'Max X+17'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+17'!I94","v":0},{"$f":"'Max X+17'!J94","v":0},74.304945192709454,28.600116177298581,45.70482901541088,5.1935495209583014,6.3153301668272004,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L94","v":28.528890952654276},{"$f":"'Max X+17'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+17'!C95","v":0},{"$f":"'Max X+17'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+17'!M94","v":54.6474655550196},{"$f":"'Max X+17'!G95*W95","v":0},{"$f":"'Max X+17'!H95*V95","v":0.1366584025},{"$f":"'Max X+17'!I95","v":0},{"$f":"'Max X+17'!J95","v":0},70.896029752287973,23.716599540691131,47.179430211596845,4.8122914119631437,7.4680353434227547,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L95","v":24.717601497510667},{"$f":"'Max X+17'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+17'!C96","v":0},{"$f":"'Max X+17'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+17'!M95","v":41.728633736955828},{"$f":"'Max X+17'!G96*W96","v":0},{"$f":"'Max X+17'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+17'!I96","v":0},{"$f":"'Max X+17'!J96","v":0},55.483073952319927,20.15280064230717,35.330273310012757,4.5648008552034955,6.3983604269430749,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L96","v":19.681497926178789},{"$f":"'Max X+17'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+17'!C97","v":0},{"$f":"'Max X+17'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+17'!M96","v":32.096221132529756},{"$f":"'Max X+17'!G97*W97","v":0},{"$f":"'Max X+17'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+17'!I97","v":0},{"$f":"'Max X+17'!J97","v":0},42.311493634792726,15.716887933084822,26.594605701707906,3.9646099930939669,5.5016154308218521,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L97","v":15.622905711150565},{"$f":"'Max X+17'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+17'!C98","v":0},{"$f":"'Max X+17'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+17'!M97","v":27.035241667860756},{"$f":"'Max X+17'!G98*W98","v":0},{"$f":"'Max X+17'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+17'!I98","v":0},{"$f":"'Max X+17'!J98","v":0},34.073336110747917,12.197444472948181,21.875891637799732,3.4254612382023835,5.1593500300610229,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L98","v":11.916313815593147},{"$f":"'Max X+17'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+17'!C99","v":0},{"$f":"'Max X+17'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+17'!M98","v":24.508480264090636},{"$f":"'Max X+17'!G99*W99","v":0},{"$f":"'Max X+17'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+17'!I99","v":0},{"$f":"'Max X+17'!J99","v":0},28.406327367004966,9.081922022621626,19.32440534438334,2.8343917929715206,5.1840749197072951,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L99","v":8.4835560376649397},{"$f":"'Max X+17'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+17'!C100","v":0},{"$f":"'Max X+17'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+17'!M99","v":15.807478446913914},{"$f":"'Max X+17'!G100*W100","v":0},{"$f":"'Max X+17'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+17'!I100","v":0},{"$f":"'Max X+17'!J100","v":0},18.421478737141836,6.3022514687620337,12.119227268379802,2.1813045689029056,3.6882511785341112,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L100","v":6.5704027315379756},{"$f":"'Max X+17'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+17'!C101","v":0},{"$f":"'Max X+17'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+17'!M100","v":13.309176249653241},{"$f":"'Max X+17'!G101*W101","v":0},{"$f":"'Max X+17'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+17'!I101","v":0},{"$f":"'Max X+17'!J101","v":0},14.652168040373285,4.7509610553447175,9.9012069850285673,1.8194416761932584,3.4079692646246742,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L101","v":4.9201277298951434},{"$f":"'Max X+17'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+17'!C102","v":0},{"$f":"'Max X+17'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+17'!M101","v":9.5813975251997032},{"$f":"'Max X+17'!G102*W102","v":0},{"$f":"'Max X+17'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+17'!I102","v":0},{"$f":"'Max X+17'!J102","v":0},10.361648243111146,3.4584208450804743,6.9032273980306718,1.4617068848146688,2.6781701271690315,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L102","v":2.6970267903671337},{"$f":"'Max X+17'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+17'!C103","v":0},{"$f":"'Max X+17'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+17'!M102","v":6.3965368827893183},{"$f":"'Max X+17'!G103*W103","v":0},{"$f":"'Max X+17'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+17'!I103","v":0},{"$f":"'Max X+17'!J103","v":0},6.2963522906947489,1.8407870840866427,4.4555652066081066,0.85623970628049084,1.9409716761812112,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L103","v":1.8219408312580789},{"$f":"'Max X+17'!B104*U104","v":0.3379091575},{"$f":"'Max X+17'!C104","v":0},{"$f":"'Max X+17'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+17'!M103","v":3.9124820911065541},{"$f":"'Max X+17'!G104*W104","v":0},{"$f":"'Max X+17'!H104*V104","v":0.32755962},{"$f":"'Max X+17'!I104","v":0},{"$f":"'Max X+17'!J104","v":0},3.8372012840396978,1.2062903399528118,2.6309109440868861,0.61565049130526717,1.2815711470196682,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L104","v":1.0351511931922879},{"$f":"'Max X+17'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+17'!C105","v":0},{"$f":"'Max X+17'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+17'!M104","v":2.3746604028497207},{"$f":"'Max X+17'!G105*W105","v":0},{"$f":"'Max X+17'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+17'!I105","v":0},{"$f":"'Max X+17'!J105","v":0},2.2040895973461376,0.66434295579612268,1.5397466415500152,0.37080823739616514,0.83491376129970551,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+17'!L105","v":0.5683058398813472},{"$f":"'Max X+17'!B106*U106","v":0.95},{"$f":"'Max X+17'!C106","v":0},{"$f":"'Max X+17'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+17'!M105","v":1.2864131928985305},{"$f":"'Max X+17'!G106*W106","v":0},{"$f":"'Max X+17'!H106*V106","v":0.95},{"$f":"'Max X+17'!I106","v":0},{"$f":"'Max X+17'!J106","v":0},9.2735951638993952E-2,2.8415291994067338E-2,6.4320659644926614E-2,0.53989054788727986,1.2220925332536039,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":16341.518312585576},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":17165.592954901222},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":33580.908622995892},16361.492122154947,17219.416500840955,178.32619043063005,153.27645406026789,394.72354284463717,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":33580.908622995899},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+19","index":101,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+19",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":21}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+19"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":34043.352949363041},{"$f":"L107","v":16581.254092133717},17462.098857229324,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+18'!P107*106/206","v":203.1101725317065},{"$f":"'Max X+18'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+18'!C6","v":16.5},{"$f":"'Max X+18'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+18'!P107*100/206","v":191.61337031293067},{"$f":"'Max X+18'!G6*W6","v":0},{"$f":"'Max X+18'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+18'!I6","v":13.200000000000001},{"$f":"'Max X+18'!J6","v":8.1},{"$f":"L6+M6","v":403.26072853210599},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":206.74454487034814},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":196.51618366175782},{"$f":"B6*A6","v":0.26562766135836668},{"$f":"F6*H6","v":0.19718665117285539},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L6","v":204.08384024866902},{"$f":"'Max X+18'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+18'!C7","v":11},{"$f":"'Max X+18'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+18'!M6","v":194.00538444426564},{"$f":"'Max X+18'!G7*W7","v":0},{"$f":"'Max X+18'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+18'!I7","v":11},{"$f":"'Max X+18'!J7","v":9.9},{"$f":"L7+M7","v":402.93418978117302},207.85649478450301,195.07769499667003,2.7345464166007492E-2,2.7689447595615483E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L7","v":203.83255761515383},{"$f":"'Max X+18'!B8*U8","v":8.45861E-5},{"$f":"'Max X+18'!C8","v":13.200000000000001},{"$f":"'Max X+18'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+18'!M7","v":191.28050159103782},{"$f":"'Max X+18'!G8*W8","v":0},{"$f":"'Max X+18'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+18'!I8","v":14.3},{"$f":"'Max X+18'!J8","v":8.1},400.98319759579624,203.51531621405212,197.46788138174412,1.7241401101691162E-2,1.2620209293722696E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L8","v":199.00477465139969},{"$f":"'Max X+18'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+18'!C9","v":11},{"$f":"'Max X+18'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+18'!M8","v":193.21142391221147},{"$f":"'Max X+18'!G9*W9","v":0},{"$f":"'Max X+18'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+18'!I9","v":11},{"$f":"'Max X+18'!J9","v":7.2},397.9842400679255,200.98263551449818,197.00160455342731,2.2139136901506592E-2,9.8193587841624245E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L9","v":195.5437736423157},{"$f":"'Max X+18'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+18'!C10","v":11},{"$f":"'Max X+18'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+18'!M9","v":191.86880996809404},{"$f":"'Max X+18'!G10*W10","v":0},{"$f":"'Max X+18'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+18'!I10","v":11},{"$f":"'Max X+18'!J10","v":8.1},393.1900181568094,198.43028550211491,194.75973265469446,1.3488140200790193E-2,9.0773133995905274E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L10","v":192.58568685064211},{"$f":"'Max X+18'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+18'!C11","v":12.100000000000001},{"$f":"'Max X+18'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+18'!M10","v":189.24391425911665},{"$f":"'Max X+18'!G11*W11","v":0},{"$f":"'Max X+18'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+18'!I11","v":12.100000000000001},{"$f":"'Max X+18'!J11","v":10.8},387.11357925496537,196.57876195080718,190.5348173041582,6.924899834931963E-3,9.0969549584357379E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L11","v":190.17467137343522},{"$f":"'Max X+18'!B12*U12","v":3.021E-5},{"$f":"'Max X+18'!C12","v":4.4000000000000004},{"$f":"'Max X+18'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+18'!M11","v":184.4910536780975},{"$f":"'Max X+18'!G12*W12","v":0},{"$f":"'Max X+18'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+18'!I12","v":3.3000000000000003},{"$f":"'Max X+18'!J12","v":0.9},375.15094488658428,188.26892619661302,186.88201868997126,5.7451768221914784E-3,9.0349881262506305E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L12","v":181.5760386956064},{"$f":"'Max X+18'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+18'!C13","v":5.5},{"$f":"'Max X+18'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+18'!M12","v":180.56582584840629},{"$f":"'Max X+18'!G13*W13","v":0},{"$f":"'Max X+18'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+18'!I13","v":5.5},{"$f":"'Max X+18'!J13","v":2.7},367.72658753293683,184.36975025134123,183.35683728159557,6.2884442651948355E-3,8.9885668107336641E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L13","v":177.50036769018948},{"$f":"'Max X+18'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+18'!C14","v":4.4000000000000004},{"$f":"'Max X+18'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+18'!M13","v":176.87418122210437},{"$f":"'Max X+18'!G14*W14","v":0},{"$f":"'Max X+18'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+18'!I14","v":4.4000000000000004},{"$f":"'Max X+18'!J14","v":2.7},357.75756670817088,179.19245073003958,178.5651159781313,7.9169601499016751E-3,9.0652439730859041E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L14","v":172.13494057140068},{"$f":"'Max X+18'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+18'!C15","v":3.3000000000000003},{"$f":"'Max X+18'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+18'!M14","v":171.90496765663559},{"$f":"'Max X+18'!G15*W15","v":0},{"$f":"'Max X+18'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+18'!I15","v":3.3000000000000003},{"$f":"'Max X+18'!J15","v":2.7},344.32082035866586,171.82498988082361,172.49583047784225,9.950690577081242E-3,9.1371787933693244E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L15","v":164.80157300596932},{"$f":"'Max X+18'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+18'!C16","v":5.5},{"$f":"'Max X+18'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+18'!M15","v":165.86782501723641},{"$f":"'Max X+18'!G16*W16","v":0},{"$f":"'Max X+18'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+18'!I16","v":5.5},{"$f":"'Max X+18'!J16","v":2.7},336.24825659615487,167.58983089389264,168.65842570226226,1.1742112076675313E-2,9.399314974164243E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L16","v":160.83401385801238},{"$f":"'Max X+18'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+18'!C17","v":6.6000000000000005},{"$f":"'Max X+18'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+18'!M16","v":162.28286149778606},{"$f":"'Max X+18'!G17*W17","v":0},{"$f":"'Max X+18'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+18'!I17","v":6.6000000000000005},{"$f":"'Max X+18'!J17","v":2.7},329.99338554023467,163.82056813445385,166.17281740578082,1.3445723558529837E-2,1.0044092005251722E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L17","v":157.57104225310513},{"$f":"'Max X+18'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+18'!C18","v":6.6000000000000005},{"$f":"'Max X+18'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+18'!M17","v":160.27491959654452},{"$f":"'Max X+18'!G18*W18","v":0},{"$f":"'Max X+18'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+18'!I18","v":6.6000000000000005},{"$f":"'Max X+18'!J18","v":2.7},323.82019514344614,159.65616222081522,164.16403292263092,1.4880032289921279E-2,1.0886673913595289E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L18","v":153.8076764161323},{"$f":"'Max X+18'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+18'!C19","v":2.2000000000000002},{"$f":"'Max X+18'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+18'!M18","v":158.64446443943027},{"$f":"'Max X+18'!G19*W19","v":0},{"$f":"'Max X+18'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+18'!I19","v":2.2000000000000002},{"$f":"'Max X+18'!J19","v":1.8},309.62353632490806,150.59115719867657,159.03237912623149,1.6519217455718244E-2,1.2085313198745579E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L19","v":145.58107416492393},{"$f":"'Max X+18'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+18'!C20","v":4.4000000000000004},{"$f":"'Max X+18'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+18'!M19","v":154.30391421111139},{"$f":"'Max X+18'!G20*W20","v":0},{"$f":"'Max X+18'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+18'!I20","v":4.4000000000000004},{"$f":"'Max X+18'!J20","v":1.8},305.05353944923621,148.16273759899471,156.8908018502415,1.8336565929217934E-2,1.3112360869874717E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L20","v":143.80599445783747},{"$f":"'Max X+18'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+18'!C21","v":4.4000000000000004},{"$f":"'Max X+18'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+18'!M20","v":152.77878390437743},{"$f":"'Max X+18'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+18'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+18'!I21","v":4.4000000000000004},{"$f":"'Max X+18'!J21","v":0},303.54795435124333,146.38370847617105,157.16424587507225,2.2285981666416939E-2,1.453802930518934E-2,5.4511963572553876E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L21","v":143.02491102409289},{"$f":"'Max X+18'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+18'!C22","v":6.6000000000000005},{"$f":"'Max X+18'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+18'!M21","v":153.99392776970953},{"$f":"'Max X+18'!G22*W22","v":1.7791249},{"$f":"'Max X+18'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+18'!I22","v":6.6000000000000005},{"$f":"'Max X+18'!J22","v":9},298.47437514008527,146.89668924853217,151.57768589155313,2.8221775560711721E-2,1.6241878156406254E-2,0.27397443134389171,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L22","v":144.1418486973287},{"$f":"'Max X+18'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+18'!C23","v":6.6000000000000005},{"$f":"'Max X+18'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+18'!M22","v":148.97719468887593},{"$f":"'Max X+18'!G23*W23","v":3.2182024},{"$f":"'Max X+18'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+18'!I23","v":6.6000000000000005},{"$f":"'Max X+18'!J23","v":7.2},293.664637374797,145.30465557431071,148.35998180048628,3.7193123017959899E-2,1.721288838966047E-2,0.47943876549300773,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L23","v":143.67002839667728},{"$f":"'Max X+18'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+18'!C24","v":11},{"$f":"'Max X+18'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+18'!M23","v":146.81672026580679},{"$f":"'Max X+18'!G24*W24","v":5.5787578},{"$f":"'Max X+18'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+18'!I24","v":11},{"$f":"'Max X+18'!J24","v":7.2},298.91984665934581,148.32155220391786,150.59829445542792,4.8476192759419424E-2,1.842581037888931E-2,0.81905492335328767,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L24","v":158.84994579383817},{"$f":"'Max X+18'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+18'!C25","v":9.9},{"$f":"'Max X+18'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+18'!M24","v":138.44197037662917},{"$f":"'Max X+18'!G25*W25","v":10.969364000000001},{"$f":"'Max X+18'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+18'!I25","v":9.9},{"$f":"'Max X+18'!J25","v":8.1},301.70546246266218,161.48220736379835,140.22325509886383,6.7738430039850153E-2,1.8715277765364614E-2,1.5186203659384625,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L25","v":172.71280030337437},{"$f":"'Max X+18'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+18'!C26","v":8.8000000000000007},{"$f":"'Max X+18'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+18'!M25","v":177.163122384958},{"$f":"'Max X+18'!G26*W26","v":16.918083000000003},{"$f":"'Max X+18'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+18'!I26","v":8.8000000000000007},{"$f":"'Max X+18'!J26","v":8.1},352.96461332121902,175.127010345076,177.83760297614302,8.5789958298352204E-2,2.5519408815004557E-2,2.997260409047878,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L26","v":161.38406953106073},{"$f":"'Max X+18'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+18'!C27","v":7.7000000000000011},{"$f":"'Max X+18'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+18'!M26","v":156.78798782380295},{"$f":"'Max X+18'!G27*W27","v":23.547923000000001},{"$f":"'Max X+18'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+18'!I27","v":8.8000000000000007},{"$f":"'Max X+18'!J27","v":7.2},321.06338771003925,162.69940369600511,158.36398401403412,8.4665835055611038E-2,2.4003809768857711E-2,3.6920314645998498,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L27","v":189.92111661038206},{"$f":"'Max X+18'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+18'!C28","v":12.100000000000001},{"$f":"'Max X+18'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+18'!M27","v":173.14825998484091},{"$f":"'Max X+18'!G28*W28","v":34.556976999999996},{"$f":"'Max X+18'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+18'!I28","v":12.100000000000001},{"$f":"'Max X+18'!J28","v":8.1},371.8417019896815,194.72143645535277,177.12026553432869,9.9680155029294018E-2,2.7994450512208592E-2,5.9834804378861675,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L28","v":196.73105697314384},{"$f":"'Max X+18'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+18'!C29","v":11},{"$f":"'Max X+18'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+18'!M28","v":169.34022308977345},{"$f":"'Max X+18'!G29*W29","v":40.106380999999999},{"$f":"'Max X+18'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+18'!I29","v":11},{"$f":"'Max X+18'!J29","v":7.2},369.04077248865764,195.92944616914144,173.11132631951619,0.1016108040024009,2.8896770257269562E-2,6.7916235058634511,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L29","v":204.00689965539175},{"$f":"'Max X+18'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+18'!C30","v":15.400000000000002},{"$f":"'Max X+18'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+18'!M29","v":210.15059687812752},{"$f":"'Max X+18'!G30*W30","v":52.609592000000006},{"$f":"'Max X+18'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+18'!I30","v":15.400000000000002},{"$f":"'Max X+18'!J30","v":6.3},430.41559166857058,211.20299395342857,219.21259771514201,0.10390570196318759,3.799916298549199E-2,11.055937160314762,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L30","v":206.23193924654626},{"$f":"'Max X+18'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+18'!C31","v":15.400000000000002},{"$f":"'Max X+18'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+18'!M30","v":188.97946796339789},{"$f":"'Max X+18'!G31*W31","v":63.382452000000008},{"$f":"'Max X+18'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+18'!I31","v":16.5},{"$f":"'Max X+18'!J31","v":7.2},410.77152004206397,212.52824713191012,198.24327291015385,0.10369211463614771,3.6195053244048335E-2,11.977982057175605,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L31","v":233.32757835263686},{"$f":"'Max X+18'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+18'!C32","v":14.3},{"$f":"'Max X+18'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+18'!M31","v":235.77206224909628},{"$f":"'Max X+18'!G32*W32","v":69.950769000000008},{"$f":"'Max X+18'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+18'!I32","v":14.3},{"$f":"'Max X+18'!J32","v":8.1},476.83577799516149,234.91182011362534,241.92395788153615,0.11575823901154235,4.8104367560128647E-2,16.492437063040157,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L32","v":214.23295959761111},{"$f":"'Max X+18'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+18'!C33","v":16.5},{"$f":"'Max X+18'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+18'!M32","v":212.19952318585615},{"$f":"'Max X+18'!G33*W33","v":87.890810000000002},{"$f":"'Max X+18'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+18'!I33","v":16.5},{"$f":"'Max X+18'!J33","v":9.9},435.88068577301829,217.12743817324551,218.75324759977278,0.10552142436559347,4.6275586083362207E-2,18.650387974418678,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L33","v":227.37348298481538},{"$f":"'Max X+18'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+18'!C34","v":16.5},{"$f":"'Max X+18'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+18'!M33","v":232.02926782761944},{"$f":"'Max X+18'!G34*W34","v":100.88774500000001},{"$f":"'Max X+18'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+18'!I34","v":16.5},{"$f":"'Max X+18'!J34","v":8.1},470.63561710122735,230.26071195023533,240.37490515099205,0.11277103458004588,5.4362676627380646E-2,23.408909605129576,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L34","v":248.45398369406141},{"$f":"'Max X+18'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+18'!C35","v":23.1},{"$f":"'Max X+18'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+18'!M34","v":265.71839653643798},{"$f":"'Max X+18'!G35*W35","v":117.06576000000001},{"$f":"'Max X+18'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+18'!I35","v":20.900000000000002},{"$f":"'Max X+18'!J35","v":11.700000000000001},529.17838787658729,254.32705267812824,274.85133519845903,0.12693101593316664,6.7061337978914962E-2,31.106526036519483,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L35","v":259.50552718507402},{"$f":"'Max X+18'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+18'!C36","v":22},{"$f":"'Max X+18'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+18'!M35","v":279.05075708207215},{"$f":"'Max X+18'!G36*W36","v":115.5735},{"$f":"'Max X+18'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+18'!I36","v":22},{"$f":"'Max X+18'!J36","v":10.8},557.14043664836151,266.965844007812,290.17459264054952,0.13968317726203189,7.6164441522620335E-2,32.250872673624862,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L36","v":264.00479680545607},{"$f":"'Max X+18'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+18'!C37","v":18.700000000000003},{"$f":"'Max X+18'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+18'!M36","v":300.25696810091932},{"$f":"'Max X+18'!G37*W37","v":121.35984000000001},{"$f":"'Max X+18'!H37*V37","v":2.960827E-4},{"$f":"'Max X+18'!I37","v":18.700000000000003},{"$f":"'Max X+18'!J37","v":11.700000000000001},576.22145267451492,269.05338546740478,307.1680672071102,0.15141133805127358,8.890089380913406E-2,36.439137607612679,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L37","v":281.87256845114382},{"$f":"'Max X+18'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+18'!C38","v":22},{"$f":"'Max X+18'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+18'!M37","v":288.34348074707816},{"$f":"'Max X+18'!G38*W38","v":116.75586999999999},{"$f":"'Max X+18'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+18'!I38","v":20.900000000000002},{"$f":"'Max X+18'!J38","v":12.6},586.75127089342334,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":290.20074635371139},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":296.55052453971194},0.1718220974324528,{"$f":"F38*H38","v":9.2956207366178142E-2},{"$f":"G38*F38/1000","v":33.66579395345336},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L38","v":282.48871036811255},{"$f":"'Max X+18'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+18'!C39","v":18.700000000000003},{"$f":"'Max X+18'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+18'!M38","v":297.16378448828704},{"$f":"'Max X+18'!G39*W39","v":103.97114000000001},{"$f":"'Max X+18'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+18'!I39","v":17.600000000000001},{"$f":"'Max X+18'!J39","v":12.6},591.36591590938178,289.30644983157339,302.05946607780834,0.18226053653914046,0.10431841047869203,30.896457439961523,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L39","v":289.7291583339678},{"$f":"'Max X+18'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+18'!C40","v":16.5},{"$f":"'Max X+18'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+18'!M39","v":281.55335352404899},{"$f":"'Max X+18'!G40*W40","v":99.947609999999997},{"$f":"'Max X+18'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+18'!I40","v":15.400000000000002},{"$f":"'Max X+18'!J40","v":13.5},577.67714293414747,294.33182404325311,283.34531889089442,0.19733429071470987,0.10803463315453153,28.140584772213774,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L40","v":267.02109953288266},{"$f":"'Max X+18'!B41*U41","v":7.206453E-4},{"$f":"'Max X+18'!C41","v":16.5},{"$f":"'Max X+18'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+18'!M40","v":267.02863060463619},{"$f":"'Max X+18'!G41*W41","v":86.607870999999989},{"$f":"'Max X+18'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+18'!I41","v":15.400000000000002},{"$f":"'Max X+18'!J41","v":13.5},541.34526318488065,272.52867203250344,268.81659115237716,0.19242750037920409,0.11203945225900004,23.126781192712979,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L41","v":240.9784929179354},{"$f":"'Max X+18'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+18'!C42","v":18.700000000000003},{"$f":"'Max X+18'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+18'!M41","v":264.25464796060493},{"$f":"'Max X+18'!G42*W42","v":76.329595999999981},{"$f":"'Max X+18'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+18'!I42","v":17.600000000000001},{"$f":"'Max X+18'!J42","v":13.5},517.82733306378248,249.59411533294477,268.23321773083774,0.18437758499061718,0.12143022976719516,20.170450519955192,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L42","v":276.15848059053849},{"$f":"'Max X+18'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+18'!C43","v":13.200000000000001},{"$f":"'Max X+18'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+18'!M42","v":267.85417445491566},{"$f":"'Max X+18'!G43*W43","v":61.544811999999993},{"$f":"'Max X+18'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+18'!I43","v":13.200000000000001},{"$f":"'Max X+18'!J43","v":13.5},547.55219381256586,280.13269028931285,267.41950352325301,0.22579030122561691,0.13467093166262786,16.485034810242986,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L43","v":256.75121782511195},{"$f":"'Max X+18'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+18'!C44","v":14.3},{"$f":"'Max X+18'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+18'!M43","v":265.64918228036134},{"$f":"'Max X+18'!G44*W44","v":48.929062000000002},{"$f":"'Max X+18'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+18'!I44","v":13.200000000000001},{"$f":"'Max X+18'!J44","v":13.5},527.02809574675894,261.82502547100898,265.20307027574989,0.22619235410298394,0.14611200461144827,12.997965310045101,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L44","v":241.42899498127707},{"$f":"'Max X+18'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+18'!C45","v":11},{"$f":"'Max X+18'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+18'!M44","v":234.59352587828144},{"$f":"'Max X+18'!G45*W45","v":39.707878000000008},{"$f":"'Max X+18'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+18'!I45","v":11},{"$f":"'Max X+18'!J45","v":2.7},487.75025469910031,244.99769466295797,242.75256003614234,0.23130031831910267,0.14096584213910407,9.3152111051646447,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L45","v":235.68295811367733},{"$f":"'Max X+18'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+18'!C46","v":13.200000000000001},{"$f":"'Max X+18'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+18'!M45","v":241.08236614683719},{"$f":"'Max X+18'!G46*W46","v":30.428657000000001},{"$f":"'Max X+18'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+18'!I46","v":13.200000000000001},{"$f":"'Max X+18'!J46","v":4.5},491.05899751319373,241.43481442080596,249.62418309238774,0.24814369287136601,0.1581830544494281,7.3358126282305207,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L46","v":255.93101206196238},{"$f":"'Max X+18'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+18'!C47","v":15.400000000000002},{"$f":"'Max X+18'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+18'!M46","v":242.09373294208152},{"$f":"'Max X+18'!G47*W47","v":19.833918999999998},{"$f":"'Max X+18'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+18'!I47","v":15.400000000000002},{"$f":"'Max X+18'!J47","v":7.2},513.05199211153422,262.9317566962734,250.12023541526085,0.29925536568895295,0.17349752682068104,4.8016674895808764,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L47","v":225.60196253626845},{"$f":"'Max X+18'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+18'!C48","v":9.9},{"$f":"'Max X+18'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+18'!M47","v":245.17607150709091},{"$f":"'Max X+18'!G48*W48","v":12.969103},{"$f":"'Max X+18'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+18'!I48","v":8.8000000000000007},{"$f":"'Max X+18'!J48","v":7.2},475.49084399615731,228.90667512237076,246.58416887378655,0.2952874138976691,0.19190263330436896,3.1797137245108273,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L48","v":208.9482750468708},{"$f":"'Max X+18'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+18'!C49","v":12.100000000000001},{"$f":"'Max X+18'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+18'!M48","v":207.10741590230347},{"$f":"'Max X+18'!G49*W49","v":7.610276100000001},{"$f":"'Max X+18'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+18'!I49","v":12.100000000000001},{"$f":"'Max X+18'!J49","v":7.2},425.37006960803063,213.54008538863698,211.82998421939365,0.30818965823382483,0.17743168290982025,1.5761446173740603,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L49","v":226.10795069545287},{"$f":"'Max X+18'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+18'!C50","v":12.100000000000001},{"$f":"'Max X+18'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+18'!M49","v":218.68998840321603},{"$f":"'Max X+18'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+18'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+18'!I50","v":12.100000000000001},{"$f":"'Max X+18'!J50","v":6.3},455.81615090177286,231.53159621607278,224.2845546857001,0.37635447938006195,0.20543371751592504,1.0389183906128021,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L50","v":204.62518997422319},{"$f":"'Max X+18'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+18'!C51","v":11},{"$f":"'Max X+18'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+18'!M50","v":205.17877391261715},{"$f":"'Max X+18'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+18'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+18'!I51","v":11},{"$f":"'Max X+18'!J51","v":6.3},417.70990843724064,208.04275879479871,209.6671496424419,0.38243117942447485,0.21162427017524676,0.51910176453410917,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L51","v":204.45719593752969},{"$f":"'Max X+18'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+18'!C52","v":8.8000000000000007},{"$f":"'Max X+18'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+18'!M51","v":205.52851879882527},{"$f":"'Max X+18'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+18'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+18'!I52","v":8.8000000000000007},{"$f":"'Max X+18'!J52","v":5.4},416.12905688737357,207.43337972382017,208.6956771635534,0.42381621370952705,0.23284163527189067,0.30044853564405821,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L52","v":204.53910077844637},{"$f":"'Max X+18'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+18'!C53","v":5.5},{"$f":"'Max X+18'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+18'!M52","v":199.22047499963631},{"$f":"'Max X+18'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+18'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+18'!I53","v":6.6000000000000005},{"$f":"'Max X+18'!J53","v":5.4},405.2456057532886,205.07320806790185,200.17239768538673,0.46589271054451564,0.24807731424957086,0.16027892246303313,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L53","v":229.61340008282536},{"$f":"'Max X+18'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+18'!C54","v":5.5},{"$f":"'Max X+18'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+18'!M53","v":208.69463324017133},{"$f":"'Max X+18'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+18'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+18'!I54","v":5.5},{"$f":"'Max X+18'!J54","v":3.6},440.34778096067043,230.03871097321738,210.30906998745303,0.5746891096079848,0.28556325271830352,0.159470124357245,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L54","v":217.39464432861703},{"$f":"'Max X+18'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+18'!C55","v":6.6000000000000005},{"$f":"'Max X+18'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+18'!M54","v":208.16615503603339},{"$f":"'Max X+18'!G55*W55","v":1.0189424},{"$f":"'Max X+18'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+18'!I55","v":6.6000000000000005},{"$f":"'Max X+18'!J55","v":3.6},427.04494687389342,216.19164445562694,210.85330241826651,0.60299987299008295,0.31285261776688372,0.21210932161118798,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L55","v":202.99040236044755},{"$f":"'Max X+18'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+18'!C56","v":3.3000000000000003},{"$f":"'Max X+18'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+18'!M55","v":207.73128518854156},{"$f":"'Max X+18'!G56*W56","v":0},{"$f":"'Max X+18'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+18'!I56","v":3.3000000000000003},{"$f":"'Max X+18'!J56","v":3.6},408.24903801550886,201.16061007256289,207.08842794294594,0.62979228788465791,0.3428572455956389,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L56","v":218.54583047182564},{"$f":"'Max X+18'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+18'!C57","v":3.3000000000000003},{"$f":"'Max X+18'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+18'!M56","v":223.86547541033235},{"$f":"'Max X+18'!G57*W57","v":0},{"$f":"'Max X+18'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+18'!I57","v":3.3000000000000003},{"$f":"'Max X+18'!J57","v":3.6},442.44265039954206,219.2831125224092,223.15953787713286,0.76271794941645066,0.40593753319949416,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L57","v":198.50732666630918},{"$f":"'Max X+18'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+18'!C58","v":3.3000000000000003},{"$f":"'Max X+18'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+18'!M57","v":182.60374010772051},{"$f":"'Max X+18'!G58*W58","v":0},{"$f":"'Max X+18'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+18'!I58","v":3.3000000000000003},{"$f":"'Max X+18'!J58","v":3.6},380.26595181434681,198.32630259692661,181.9396492174202,0.78102406938259439,0.36409089030033687,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L58","v":190.67015580597135},{"$f":"'Max X+18'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+18'!C59","v":3.3000000000000003},{"$f":"'Max X+18'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+18'!M58","v":186.88945873577231},{"$f":"'Max X+18'!G59*W59","v":0},{"$f":"'Max X+18'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+18'!I59","v":3.3000000000000003},{"$f":"'Max X+18'!J59","v":3.6},377.50519833903235,191.3258933767537,186.17930496227865,0.84426242921764527,0.41015377349366422,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L59","v":199.30890181792103},{"$f":"'Max X+18'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+18'!C60","v":5.5},{"$f":"'Max X+18'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+18'!M59","v":202.98310250849042},{"$f":"'Max X+18'!G60*W60","v":0},{"$f":"'Max X+18'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+18'!I60","v":5.5},{"$f":"'Max X+18'!J60","v":2.7},405.51304948430868,200.22097866451568,205.292070819793,0.98792315340534365,0.49103168869742309,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L60","v":203.48342329464467},{"$f":"'Max X+18'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+18'!C61","v":5.5},{"$f":"'Max X+18'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+18'!M60","v":209.3630683975517},{"$f":"'Max X+18'!G61*W61","v":0},{"$f":"'Max X+18'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+18'!I61","v":5.5},{"$f":"'Max X+18'!J61","v":2.7},416.76630073993022,205.16233111964854,211.60396962028167,1.1210921749961238,0.55909877727003121,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L61","v":207.3715944441922},{"$f":"'Max X+18'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+18'!C62","v":4.4000000000000004},{"$f":"'Max X+18'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+18'!M61","v":227.18724633309577},{"$f":"'Max X+18'!G62*W62","v":0},{"$f":"'Max X+18'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+18'!I62","v":4.4000000000000004},{"$f":"'Max X+18'!J62","v":2.7},436.92234081423567,208.70575157309608,228.21658924113962,1.2658428710960992,0.67065709195616807,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L62","v":194.39477300845371},{"$f":"'Max X+18'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+18'!C63","v":4.4000000000000004},{"$f":"'Max X+18'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+18'!M62","v":229.56844272096103},{"$f":"'Max X+18'!G63*W63","v":0},{"$f":"'Max X+18'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+18'!I63","v":3.3000000000000003},{"$f":"'Max X+18'!J63","v":2.7},424.19647525599743,194.77835663882738,229.41811861717005,1.3164163696263544,0.75032410379101377,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L63","v":210.66851444020554},{"$f":"'Max X+18'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+18'!C64","v":2.2000000000000002},{"$f":"'Max X+18'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+18'!M63","v":241.45171461163616},{"$f":"'Max X+18'!G64*W64","v":0},{"$f":"'Max X+18'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+18'!I64","v":2.2000000000000002},{"$f":"'Max X+18'!J64","v":2.7},448.65597356855886,208.57910120586206,240.0768723626968,1.5894132343434686,0.87484224893936369,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L64","v":228.61541060691582},{"$f":"'Max X+18'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+18'!C65","v":3.3000000000000003},{"$f":"'Max X+18'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+18'!M64","v":246.67080886596369},{"$f":"'Max X+18'!G65*W65","v":0},{"$f":"'Max X+18'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+18'!I65","v":3.3000000000000003},{"$f":"'Max X+18'!J65","v":1.8},475.36450921354378,228.18598135771077,247.17852785583301,1.929429249205034,0.99228101013069303,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L65","v":198.58844445320182},{"$f":"'Max X+18'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+18'!C66","v":2.2000000000000002},{"$f":"'Max X+18'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+18'!M65","v":226.38033179235669},{"$f":"'Max X+18'!G66*W66","v":0},{"$f":"'Max X+18'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+18'!I66","v":2.2000000000000002},{"$f":"'Max X+18'!J66","v":1.8},422.87483586441738,197.10681058639889,225.76802527801846,1.8816338668028874,1.012306514338204,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L66","v":216.40025536319499},{"$f":"'Max X+18'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+18'!C67","v":3.3000000000000003},{"$f":"'Max X+18'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+18'!M66","v":260.29673093093896},{"$f":"'Max X+18'!G67*W67","v":0},{"$f":"'Max X+18'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+18'!I67","v":3.3000000000000003},{"$f":"'Max X+18'!J67","v":1.8},476.09523459666974,215.59414048966335,260.5010941070064,2.3061148735316412,1.2956368239325959,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L67","v":237.23148836671533},{"$f":"'Max X+18'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+18'!C68","v":2.2000000000000002},{"$f":"'Max X+18'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+18'!M67","v":259.14700747606832},{"$f":"'Max X+18'!G68*W68","v":0},{"$f":"'Max X+18'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+18'!I68","v":2.2000000000000002},{"$f":"'Max X+18'!J68","v":1.8},492.90334102641685,234.79403720297199,258.10930382344486,2.8374511637433186,1.4377036526234344,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L68","v":218.89592227959704},{"$f":"'Max X+18'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+18'!C69","v":2.2000000000000002},{"$f":"'Max X+18'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+18'!M68","v":266.96749950064907},{"$f":"'Max X+18'!G69*W69","v":0},{"$f":"'Max X+18'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+18'!I69","v":2.2000000000000002},{"$f":"'Max X+18'!J69","v":2.7},482.08950752876331,217.27458326899722,264.81492425976609,2.9213390105998229,1.652575240882993,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L69","v":241.91654657337133},{"$f":"'Max X+18'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+18'!C70","v":0},{"$f":"'Max X+18'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+18'!M69","v":293.64480732702816},{"$f":"'Max X+18'!G70*W70","v":0},{"$f":"'Max X+18'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+18'!I70","v":0},{"$f":"'Max X+18'!J70","v":0},529.95072477807184,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":238.33663382611098},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":291.61409095196092},3.5799127472603502,{"$f":"F70*H70","v":2.0307163750672554},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L70","v":250.39336752884361},{"$f":"'Max X+18'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+18'!C71","v":0},{"$f":"'Max X+18'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+18'!M70","v":274.28234505790738},{"$f":"'Max X+18'!G71*W71","v":0},{"$f":"'Max X+18'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+18'!I71","v":0},{"$f":"'Max X+18'!J71","v":0},{"$f":"L71+M71","v":516.66070423938891},244.49957424948423,272.16112998990474,4.0937932793593763,2.1212150680026398,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L71","v":240.27339765781326},{"$f":"'Max X+18'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+18'!C72","v":3.3000000000000003},{"$f":"'Max X+18'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+18'!M71","v":273.01066766306002},{"$f":"'Max X+18'!G72*W72","v":0},{"$f":"'Max X+18'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+18'!I72","v":3.3000000000000003},{"$f":"'Max X+18'!J72","v":1.8},509.58579547185673,237.43864156919133,272.14715390266542,4.3347560886219174,2.3635137603945977,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L72","v":229.38190799664238},{"$f":"'Max X+18'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+18'!C73","v":2.2000000000000002},{"$f":"'Max X+18'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+18'!M72","v":271.35204876853356},{"$f":"'Max X+18'!G73*W73","v":0},{"$f":"'Max X+18'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+18'!I73","v":2.2000000000000002},{"$f":"'Max X+18'!J73","v":1.8},495.23978468328448,226.11906974841997,269.12071493486451,4.5628382482224046,2.6313338336690042,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L73","v":241.79399379441301},{"$f":"'Max X+18'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+18'!C74","v":1.1000000000000001},{"$f":"'Max X+18'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+18'!M73","v":260.35276487903946},{"$f":"'Max X+18'!G74*W74","v":0},{"$f":"'Max X+18'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+18'!I74","v":1.1000000000000001},{"$f":"'Max X+18'!J74","v":1.8},493.52257199342955,236.69829452231991,256.82427747110961,5.2956992720931018,2.8284874079298645,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L74","v":191.59359814935641},{"$f":"'Max X+18'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+18'!C75","v":1.1000000000000001},{"$f":"'Max X+18'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+18'!M74","v":214.32088840015592},{"$f":"'Max X+18'!G75*W75","v":0},{"$f":"'Max X+18'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+18'!I75","v":1.1000000000000001},{"$f":"'Max X+18'!J75","v":1.8},398.1946759763922,187.18190149209616,211.01277448429607,4.611696657260234,2.6081139158598434,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L75","v":176.56846919861448},{"$f":"'Max X+18'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+18'!C76","v":1.1000000000000001},{"$f":"'Max X+18'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+18'!M75","v":213.42227664384379},{"$f":"'Max X+18'!G76*W76","v":0},{"$f":"'Max X+18'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+18'!I76","v":1.1000000000000001},{"$f":"'Max X+18'!J76","v":1.8},381.9156442830365,172.10195370666773,209.81369057636874,4.6665154919467513,2.908586067475015,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L76","v":152.52139948700096},{"$f":"'Max X+18'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+18'!C77","v":2.2000000000000002},{"$f":"'Max X+18'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+18'!M76","v":172.98899219947722},{"$f":"'Max X+18'!G77*W77","v":0},{"$f":"'Max X+18'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+18'!I77","v":2.2000000000000002},{"$f":"'Max X+18'!J77","v":1.8},320.14242711363704,149.39318811886653,170.74923899477054,4.4282113681344049,2.6397532047066741,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L77","v":151.76973267297657},{"$f":"'Max X+18'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+18'!C78","v":1.1000000000000001},{"$f":"'Max X+18'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+18'!M77","v":185.41602646264008},{"$f":"'Max X+18'!G78*W78","v":0},{"$f":"'Max X+18'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+18'!I78","v":1.1000000000000001},{"$f":"'Max X+18'!J78","v":1.8},328.67076041721822,147.1228256074653,181.54793480975292,4.8469070655112603,3.1680916528871474,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L78","v":134.61882232871542},{"$f":"'Max X+18'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+18'!C79","v":1.1000000000000001},{"$f":"'Max X+18'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+18'!M78","v":151.84828698583698},{"$f":"'Max X+18'!G79*W79","v":0},{"$f":"'Max X+18'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+18'!I79","v":1.1000000000000001},{"$f":"'Max X+18'!J79","v":1.8},277.43550513946889,129.19087897751092,148.244626161958,4.7279433512044982,2.9036608238789667,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L79","v":127.66943585656135},{"$f":"'Max X+18'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+18'!C80","v":1.1000000000000001},{"$f":"'Max X+18'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+18'!M79","v":138.52712812376416},{"$f":"'Max X+18'!G80*W80","v":0},{"$f":"'Max X+18'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+18'!I80","v":1.1000000000000001},{"$f":"'Max X+18'!J80","v":1.8},257.81417667633235,122.9495477409032,134.86462893542915,4.9198881156581589,2.9624991883349989,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L80","v":118.80197744783565},{"$f":"'Max X+18'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+18'!C81","v":2.2000000000000002},{"$f":"'Max X+18'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+18'!M80","v":121.99865925150738},{"$f":"'Max X+18'!G81*W81","v":0},{"$f":"'Max X+18'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+18'!I81","v":2.2000000000000002},{"$f":"'Max X+18'!J81","v":1.8},234.57038480166335,115.09387492063613,119.47650988102723,5.0081025271995303,2.9221493704801595,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L81","v":108.57619254912319},{"$f":"'Max X+18'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+18'!C82","v":1.1000000000000001},{"$f":"'Max X+18'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+18'!M81","v":112.69910748335279},{"$f":"'Max X+18'!G82*W82","v":0},{"$f":"'Max X+18'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+18'!I82","v":1.1000000000000001},{"$f":"'Max X+18'!J82","v":1.8},212.74112786075148,103.77250011017026,108.96862775058123,5.0036924389529318,3.0304797327715547,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L82","v":111.76396422636192},{"$f":"'Max X+18'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+18'!C83","v":1.1000000000000001},{"$f":"'Max X+18'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+18'!M82","v":110.44300389306164},{"$f":"'Max X+18'!G83*W83","v":0},{"$f":"'Max X+18'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+18'!I83","v":1.1000000000000001},{"$f":"'Max X+18'!J83","v":1.8},212.72020581179729,106.32097549186427,106.39923031993301,5.6429887344976324,3.3437735731286264,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L83","v":98.073578042234658},{"$f":"'Max X+18'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+18'!C84","v":0},{"$f":"'Max X+18'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+18'!M83","v":107.17719079649846},{"$f":"'Max X+18'!G84*W84","v":0},{"$f":"'Max X+18'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+18'!I84","v":0},{"$f":"'Max X+18'!J84","v":0.9},195.24100449599189,92.628720751194948,102.61228374479694,5.4448572910397059,3.6649070517015234,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L84","v":87.742046826896924},{"$f":"'Max X+18'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+18'!C85","v":3.3000000000000003},{"$f":"'Max X+18'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+18'!M84","v":92.092477023569174},{"$f":"'Max X+18'!G85*W85","v":0},{"$f":"'Max X+18'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+18'!I85","v":3.3000000000000003},{"$f":"'Max X+18'!J85","v":0.9},176.59467056412632,85.669542249288511,90.925128314837792,5.3725045776084128,3.5673487087313736,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L85","v":76.090479346139688},{"$f":"'Max X+18'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+18'!C86","v":0},{"$f":"'Max X+18'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+18'!M85","v":84.485136195830052},{"$f":"'Max X+18'!G86*W86","v":0},{"$f":"'Max X+18'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+18'!I86","v":0},{"$f":"'Max X+18'!J86","v":0},151.70848863042733,70.940495008127129,80.76799362230021,5.1499843380125609,3.7171425735298462,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L86","v":66.601909436179724},{"$f":"'Max X+18'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+18'!C87","v":0},{"$f":"'Max X+18'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+18'!M86","v":71.024184484074894},{"$f":"'Max X+18'!G87*W87","v":0},{"$f":"'Max X+18'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+18'!I87","v":0},{"$f":"'Max X+18'!J87","v":0},129.07578310856937,61.608228023825028,67.467555084744333,4.9936814123546966,3.5566293993305544,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L87","v":62.078976983063619},{"$f":"'Max X+18'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+18'!C88","v":0},{"$f":"'Max X+18'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+18'!M87","v":87.637694911210986},{"$f":"'Max X+18'!G88*W88","v":0},{"$f":"'Max X+18'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+18'!I88","v":0},{"$f":"'Max X+18'!J88","v":0},139.54606365549103,56.909501135351277,82.636562520139748,5.1694758477123441,5.0011323910712333,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L88","v":57.924447969575802},{"$f":"'Max X+18'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+18'!C89","v":1.1000000000000001},{"$f":"'Max X+18'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+18'!M88","v":72.058615914900557},{"$f":"'Max X+18'!G89*W89","v":0},{"$f":"'Max X+18'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+18'!I89","v":1.1000000000000001},{"$f":"'Max X+18'!J89","v":0},122.13938811253789,53.662106694385429,68.477281418152458,5.3623412751903752,4.6813344967480868,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L89","v":51.842391682246337},{"$f":"'Max X+18'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+18'!C90","v":0},{"$f":"'Max X+18'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+18'!M89","v":79.104937694504812},{"$f":"'Max X+18'!G90*W90","v":0},{"$f":"'Max X+18'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+18'!I90","v":0},{"$f":"'Max X+18'!J90","v":0},119.77209226859807,46.50814888659675,73.263943382001315,5.3342427956495868,5.8409943125035007,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L90","v":49.049602793379385},{"$f":"'Max X+18'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+18'!C91","v":0},{"$f":"'Max X+18'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+18'!M90","v":72.71813356225158},{"$f":"'Max X+18'!G91*W91","v":0},{"$f":"'Max X+18'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+18'!I91","v":0},{"$f":"'Max X+18'!J91","v":0},110.07007319462696,43.448311789969353,66.621761404657605,5.6012910034100365,6.0963721575939775,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L91","v":46.416092748241795},{"$f":"'Max X+18'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+18'!C92","v":0},{"$f":"'Max X+18'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+18'!M91","v":69.00459322469132},{"$f":"'Max X+18'!G92*W92","v":0},{"$f":"'Max X+18'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+18'!I92","v":0},{"$f":"'Max X+18'!J92","v":0},102.99305848081224,40.546994467339523,62.446064013472721,5.8690982809022731,6.5585292112185991,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L92","v":39.332248347994728},{"$f":"'Max X+18'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+18'!C93","v":0},{"$f":"'Max X+18'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+18'!M92","v":63.815557085807427},{"$f":"'Max X+18'!G93*W93","v":0},{"$f":"'Max X+18'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+18'!I93","v":0},{"$f":"'Max X+18'!J93","v":0},90.793443889248735,33.84096646740754,56.952477421841195,5.491281880587187,6.8630796639662339,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L93","v":35.566476398676684},{"$f":"'Max X+18'!B94*U94","v":0.1536841125},{"$f":"'Max X+18'!C94","v":0},{"$f":"'Max X+18'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+18'!M93","v":57.457235622687683},{"$f":"'Max X+18'!G94*W94","v":0},{"$f":"'Max X+18'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+18'!I94","v":0},{"$f":"'Max X+18'!J94","v":0},80.582309756039535,30.100474038593863,50.481835717445669,5.4660023600828227,6.9753999052420133,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L94","v":28.600116177298581},{"$f":"'Max X+18'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+18'!C95","v":0},{"$f":"'Max X+18'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+18'!M94","v":45.70482901541088},{"$f":"'Max X+18'!G95*W95","v":0},{"$f":"'Max X+18'!H95*V95","v":0.1366584025},{"$f":"'Max X+18'!I95","v":0},{"$f":"'Max X+18'!J95","v":0},63.234690494985941,23.775810399356761,39.458880095629183,4.8243057779418201,6.2459489197816982,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L95","v":23.716599540691131},{"$f":"'Max X+18'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+18'!C96","v":0},{"$f":"'Max X+18'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+18'!M95","v":47.179430211596845},{"$f":"'Max X+18'!G96*W96","v":0},{"$f":"'Max X+18'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+18'!I96","v":0},{"$f":"'Max X+18'!J96","v":0},59.281946793508212,19.336661872516942,39.94528492099127,4.3799376681741879,7.2341452906055714,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L96","v":20.15280064230717},{"$f":"'Max X+18'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+18'!C97","v":0},{"$f":"'Max X+18'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+18'!M96","v":35.330273310012757},{"$f":"'Max X+18'!G97*W97","v":0},{"$f":"'Max X+18'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+18'!I97","v":0},{"$f":"'Max X+18'!J97","v":0},45.367560948349848,16.093252171199822,29.274308777150022,4.0595484711073464,6.0559645328627356,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L97","v":15.716887933084822},{"$f":"'Max X+18'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+18'!C98","v":0},{"$f":"'Max X+18'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+18'!M97","v":26.594605701707906},{"$f":"'Max X+18'!G98*W98","v":0},{"$f":"'Max X+18'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+18'!I98","v":0},{"$f":"'Max X+18'!J98","v":0},33.790165990598879,12.270820255576711,21.519345735022171,3.4460676775081107,5.0752599666857341,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L98","v":12.197444472948181},{"$f":"'Max X+18'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+18'!C99","v":0},{"$f":"'Max X+18'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+18'!M98","v":21.875891637799732},{"$f":"'Max X+18'!G99*W99","v":0},{"$f":"'Max X+18'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+18'!I99","v":0},{"$f":"'Max X+18'!J99","v":0},26.544849762337996,9.2961834752636143,17.248666287074382,2.9012609976845667,4.6272253507253502,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L99","v":9.081922022621626},{"$f":"'Max X+18'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+18'!C100","v":0},{"$f":"'Max X+18'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+18'!M99","v":19.32440534438334},{"$f":"'Max X+18'!G100*W100","v":0},{"$f":"'Max X+18'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+18'!I100","v":0},{"$f":"'Max X+18'!J100","v":0},21.562338289613152,6.7467647001013393,14.815573589511811,2.3351573225202862,4.5088317548715287,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L100","v":6.3022514687620337},{"$f":"'Max X+18'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+18'!C101","v":0},{"$f":"'Max X+18'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+18'!M100","v":12.119227268379802},{"$f":"'Max X+18'!G101*W101","v":0},{"$f":"'Max X+18'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+18'!I101","v":0},{"$f":"'Max X+18'!J101","v":0},13.573023113110459,4.5570648425182316,9.0159582705922272,1.7451866262438016,3.1032689977875756,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L101","v":4.7509610553447175},{"$f":"'Max X+18'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+18'!C102","v":0},{"$f":"'Max X+18'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+18'!M101","v":9.9012069850285673},{"$f":"'Max X+18'!G102*W102","v":0},{"$f":"'Max X+18'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+18'!I102","v":0},{"$f":"'Max X+18'!J102","v":0},10.47315587685363,3.3395114212451293,7.1336444556085006,1.4114496340995883,2.7675625294200668,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L102","v":3.4584208450804743},{"$f":"'Max X+18'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+18'!C103","v":0},{"$f":"'Max X+18'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+18'!M102","v":6.9032273980306718},{"$f":"'Max X+18'!G103*W103","v":0},{"$f":"'Max X+18'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+18'!I103","v":0},{"$f":"'Max X+18'!J103","v":0},7.1689622784781459,2.3604572433978479,4.808505035080298,1.0979636016826264,2.0947223629503733,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L103","v":1.8407870840866427},{"$f":"'Max X+18'!B104*U104","v":0.3379091575},{"$f":"'Max X+18'!C104","v":0},{"$f":"'Max X+18'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+18'!M103","v":4.4555652066081066},{"$f":"'Max X+18'!G104*W104","v":0},{"$f":"'Max X+18'!H104*V104","v":0.32755962},{"$f":"'Max X+18'!I104","v":0},{"$f":"'Max X+18'!J104","v":0},4.2148702320123768,1.2187682713660437,2.9961019606463335,0.62201881272059911,1.4594632459617729,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L104","v":1.2062903399528118},{"$f":"'Max X+18'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+18'!C105","v":0},{"$f":"'Max X+18'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+18'!M104","v":2.6309109440868861},{"$f":"'Max X+18'!G105*W105","v":0},{"$f":"'Max X+18'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+18'!I105","v":0},{"$f":"'Max X+18'!J105","v":0},2.480078545695636,0.77417723639110547,1.7059013093045305,0.43211310356170635,0.92500963478235554,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+18'!L105","v":0.66434295579612268},{"$f":"'Max X+18'!B106*U106","v":0.95},{"$f":"'Max X+18'!C106","v":0},{"$f":"'Max X+18'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+18'!M105","v":1.5397466415500152},{"$f":"'Max X+18'!G106*W106","v":0},{"$f":"'Max X+18'!H106*V106","v":0.95},{"$f":"'Max X+18'!I106","v":0},{"$f":"'Max X+18'!J106","v":0},0.11020447986730686,3.3217147789806112E-2,7.6987332077500747E-2,0.63112580800631657,1.4627593094725144,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":16564.573879394658},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":17410.965550494246},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":34043.352949363041},16581.254092133717,17462.098857229324,181.61978726094796,155.96669326493193,398.07413106760271,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":34043.352949363041},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+20","index":102,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+20",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":22}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+20"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":34503.263695409521},{"$f":"L107","v":16799.401451739574},17703.862243669944,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+19'!P107*106/206","v":204.83426161731012},{"$f":"'Max X+19'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+19'!C6","v":16.5},{"$f":"'Max X+19'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+19'!P107*100/206","v":193.23986945029259},{"$f":"'Max X+19'!G6*W6","v":0},{"$f":"'Max X+19'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+19'!I6","v":13.200000000000001},{"$f":"'Max X+19'!J6","v":8.1},{"$f":"L6+M6","v":406.60738818224354},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":208.46637919073703},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":198.14100899150648},{"$f":"B6*A6","v":0.26788242657309702},{"$f":"F6*H6","v":0.19886045878611402},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L6","v":206.74454487034814},{"$f":"'Max X+19'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+19'!C7","v":11},{"$f":"'Max X+19'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+19'!M6","v":196.51618366175782},{"$f":"'Max X+19'!G7*W7","v":0},{"$f":"'Max X+19'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+19'!I7","v":11},{"$f":"'Max X+19'!J7","v":9.9},{"$f":"L7+M7","v":408.10497875481167},210.51684289484444,197.58813585996725,2.7701975503699901E-2,2.8047801790551937E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L7","v":207.85649478450301},{"$f":"'Max X+19'!B8*U8","v":8.45861E-5},{"$f":"'Max X+19'!C8","v":13.200000000000001},{"$f":"'Max X+19'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+19'!M7","v":195.07769499667003},{"$f":"'Max X+19'!G8*W8","v":0},{"$f":"'Max X+19'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+19'!I8","v":14.3},{"$f":"'Max X+19'!J8","v":8.1},408.80373727229789,207.53891301424952,201.26482425804841,1.758177025349145E-2,1.2870738621642796E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L8","v":203.51531621405212},{"$f":"'Max X+19'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+19'!C9","v":11},{"$f":"'Max X+19'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+19'!M8","v":197.46788138174412},{"$f":"'Max X+19'!G9*W9","v":0},{"$f":"'Max X+19'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+19'!I9","v":11},{"$f":"'Max X+19'!J9","v":7.2},406.75052098465977,205.49267528267191,201.25784570198786,2.2640931380209041E-2,1.0035679756269433E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L9","v":200.98263551449818},{"$f":"'Max X+19'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+19'!C10","v":11},{"$f":"'Max X+19'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+19'!M9","v":197.00160455342731},{"$f":"'Max X+19'!G10*W10","v":0},{"$f":"'Max X+19'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+19'!I10","v":11},{"$f":"'Max X+19'!J10","v":8.1},403.76105662217458,203.86877221465872,199.89228440751589,1.3863299839464847E-2,9.3201459114226441E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L10","v":198.43028550211491},{"$f":"'Max X+19'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+19'!C11","v":12.100000000000001},{"$f":"'Max X+19'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+19'!M10","v":194.75973265469446},{"$f":"'Max X+19'!G11*W11","v":0},{"$f":"'Max X+19'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+19'!I11","v":12.100000000000001},{"$f":"'Max X+19'!J11","v":10.8},398.47352099946971,202.42315044512398,196.05037055434573,7.135056990942296E-3,9.3621003487111623E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L11","v":196.57876195080718},{"$f":"'Max X+19'!B12*U12","v":3.021E-5},{"$f":"'Max X+19'!C12","v":4.4000000000000004},{"$f":"'Max X+19'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+19'!M11","v":190.5348173041582},{"$f":"'Max X+19'!G12*W12","v":0},{"$f":"'Max X+19'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+19'!I12","v":3.3000000000000003},{"$f":"'Max X+19'!J12","v":0.9},387.59830964422645,194.67282330640865,192.92548633781777,5.9386443985338846E-3,9.3309663404278886E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L12","v":188.26892619661302},{"$f":"'Max X+19'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+19'!C13","v":5.5},{"$f":"'Max X+19'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+19'!M12","v":186.88201868997126},{"$f":"'Max X+19'!G13*W13","v":0},{"$f":"'Max X+19'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+19'!I13","v":5.5},{"$f":"'Max X+19'!J13","v":2.7},380.73512166355613,191.06240596047527,189.67271570308088,6.5202361377659475E-3,9.3029868903867687E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L13","v":184.36975025134123},{"$f":"'Max X+19'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+19'!C14","v":4.4000000000000004},{"$f":"'Max X+19'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+19'!M13","v":183.35683728159557},{"$f":"'Max X+19'!G14*W14","v":0},{"$f":"'Max X+19'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+19'!I14","v":4.4000000000000004},{"$f":"'Max X+19'!J14","v":2.7},371.1089666848485,186.06152689955567,185.04743978529282,8.2233517855854477E-3,9.3974963027749769E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L14","v":179.19245073003958},{"$f":"'Max X+19'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+19'!C15","v":3.3000000000000003},{"$f":"'Max X+19'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+19'!M14","v":178.5651159781313},{"$f":"'Max X+19'!G15*W15","v":0},{"$f":"'Max X+19'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+19'!I15","v":3.3000000000000003},{"$f":"'Max X+19'!J15","v":2.7},358.03771685824836,178.88209206244403,179.1556247958043,1.035866759557676E-2,9.4911823270276245E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L15","v":171.82498988082361},{"$f":"'Max X+19'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+19'!C16","v":5.5},{"$f":"'Max X+19'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+19'!M15","v":172.49583047784225},{"$f":"'Max X+19'!G16*W16","v":0},{"$f":"'Max X+19'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+19'!I16","v":5.5},{"$f":"'Max X+19'!J16","v":2.7},349.89880292066323,174.6127473502946,175.28605557036866,1.2242530529008682E-2,9.7749074736031248E-3,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L16","v":167.58983089389264},{"$f":"'Max X+19'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+19'!C17","v":6.6000000000000005},{"$f":"'Max X+19'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+19'!M16","v":168.65842570226226},{"$f":"'Max X+19'!G17*W17","v":0},{"$f":"'Max X+19'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+19'!I17","v":6.6000000000000005},{"$f":"'Max X+19'!J17","v":2.7},343.12380739467937,170.5758203840299,172.54798701064948,1.4010509862729427E-2,1.0438691612777266E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L17","v":163.82056813445385},{"$f":"'Max X+19'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+19'!C18","v":6.6000000000000005},{"$f":"'Max X+19'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+19'!M17","v":166.17281740578082},{"$f":"'Max X+19'!G18*W18","v":0},{"$f":"'Max X+19'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+19'!I18","v":6.6000000000000005},{"$f":"'Max X+19'!J18","v":2.7},335.96662805284529,165.90509793568674,170.06153011715853,1.5470198767095388E-2,1.1287288622287664E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L18","v":159.65616222081522},{"$f":"'Max X+19'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+19'!C19","v":2.2000000000000002},{"$f":"'Max X+19'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+19'!M18","v":164.16403292263092},{"$f":"'Max X+19'!G19*W19","v":0},{"$f":"'Max X+19'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+19'!I19","v":2.2000000000000002},{"$f":"'Max X+19'!J19","v":1.8},320.99054200203545,156.43901486560299,164.5515271364325,1.7147355212203494E-2,1.2505786198399928E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L19","v":150.59115719867657},{"$f":"'Max X+19'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+19'!C20","v":4.4000000000000004},{"$f":"'Max X+19'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+19'!M19","v":159.03237912623149},{"$f":"'Max X+19'!G20*W20","v":0},{"$f":"'Max X+19'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+19'!I20","v":4.4000000000000004},{"$f":"'Max X+19'!J20","v":1.8},314.7910545433549,153.17218959112063,161.61886495223428,1.89676075559282E-2,1.3514173997199334E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L20","v":148.16273759899471},{"$f":"'Max X+19'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+19'!C21","v":4.4000000000000004},{"$f":"'Max X+19'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+19'!M20","v":156.8908018502415},{"$f":"'Max X+19'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+19'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+19'!I21","v":4.4000000000000004},{"$f":"'Max X+19'!J21","v":0},312.0156489738024,150.73977644173399,161.27587253206838,2.2961157260697085E-2,1.4929318173137474E-2,5.5979144857456142E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L21","v":146.38370847617105},{"$f":"'Max X+19'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+19'!C22","v":6.6000000000000005},{"$f":"'Max X+19'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+19'!M21","v":157.16424587507225},{"$f":"'Max X+19'!G22*W22","v":1.7791249},{"$f":"'Max X+19'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+19'!I22","v":6.6000000000000005},{"$f":"'Max X+19'!J22","v":9},305.00249356095793,150.25482394034594,154.74766962061199,2.8884535825114004E-2,1.6576254460265154E-2,0.27961482322606335,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L22","v":146.89668924853217},{"$f":"'Max X+19'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+19'!C23","v":6.6000000000000005},{"$f":"'Max X+19'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+19'!M22","v":151.57768589155313},{"$f":"'Max X+19'!G23*W23","v":3.2182024},{"$f":"'Max X+19'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+19'!I23","v":6.6000000000000005},{"$f":"'Max X+19'!J23","v":7.2},299.01895783145471,148.05878529014998,150.9601725413047,3.7903958382163705E-2,1.7513350248426554E-2,0.4878076725226424,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L23","v":145.30465557431071},{"$f":"'Max X+19'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+19'!C24","v":11},{"$f":"'Max X+19'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+19'!M23","v":148.35998180048628},{"$f":"'Max X+19'!G24*W24","v":5.5787578},{"$f":"'Max X+19'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+19'!I24","v":11},{"$f":"'Max X+19'!J24","v":7.2},302.09699014394289,149.95562783643754,152.14136230750537,4.9027737873157125E-2,1.8619492980922348E-2,0.82766440567732091,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L24","v":148.32155220391786},{"$f":"'Max X+19'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+19'!C25","v":9.9},{"$f":"'Max X+19'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+19'!M24","v":150.59829445542792},{"$f":"'Max X+19'!G25*W25","v":10.969364000000001},{"$f":"'Max X+19'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+19'!I25","v":9.9},{"$f":"'Max X+19'!J25","v":8.1},303.33623922490705,150.95830339991508,152.37793582499197,6.3248804002782349E-2,2.035863043595702E-2,1.6519675096607707,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L25","v":161.48220736379835},{"$f":"'Max X+19'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+19'!C26","v":8.8000000000000007},{"$f":"'Max X+19'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+19'!M25","v":140.22325509886383},{"$f":"'Max X+19'!G26*W26","v":16.918083000000003},{"$f":"'Max X+19'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+19'!I26","v":8.8000000000000007},{"$f":"'Max X+19'!J26","v":8.1},304.80505255142498,163.90199586927488,140.90305668215012,8.0211494523463309E-2,2.0198416713739308E-2,2.3723086682927521,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L26","v":175.127010345076},{"$f":"'Max X+19'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+19'!C27","v":7.7000000000000011},{"$f":"'Max X+19'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+19'!M26","v":177.83760297614302},{"$f":"'Max X+19'!G27*W27","v":23.547923000000001},{"$f":"'Max X+19'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+19'!I27","v":8.8000000000000007},{"$f":"'Max X+19'!J27","v":7.2},355.84551117192677,176.43513464374595,179.41037652818079,9.1875701330017365E-2,2.7226447962239306E-2,4.1877061813867869,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L27","v":162.69940369600511},{"$f":"'Max X+19'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+19'!C28","v":12.100000000000001},{"$f":"'Max X+19'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+19'!M27","v":158.36398401403412},{"$f":"'Max X+19'!G28*W28","v":34.556976999999996},{"$f":"'Max X+19'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+19'!I28","v":12.100000000000001},{"$f":"'Max X+19'!J28","v":8.1},329.85239073675086,167.51401086516543,162.3383798715854,8.5392830839669406E-2,2.5604142448703821E-2,5.4725805532013441,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L28","v":194.72143645535277},{"$f":"'Max X+19'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+19'!C29","v":11},{"$f":"'Max X+19'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+19'!M28","v":177.12026553432869},{"$f":"'Max X+19'!G29*W29","v":40.106380999999999},{"$f":"'Max X+19'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+19'!I29","v":11},{"$f":"'Max X+19'!J29","v":7.2},374.81090476445843,193.92086361230935,180.89004115214905,0.10057284304344388,3.0224382179647475E-2,7.1036528523409554,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L29","v":195.92944616914144},{"$f":"'Max X+19'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+19'!C30","v":15.400000000000002},{"$f":"'Max X+19'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+19'!M29","v":173.11132631951619},{"$f":"'Max X+19'!G30*W30","v":52.609592000000006},{"$f":"'Max X+19'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+19'!I30","v":15.400000000000002},{"$f":"'Max X+19'!J30","v":6.3},385.30967906194059,203.12965451173255,182.18002455020803,9.9791657408902557E-2,3.1301769308153857E-2,9.1073162482486101,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L30","v":211.20299395342857},{"$f":"'Max X+19'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+19'!C31","v":15.400000000000002},{"$f":"'Max X+19'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+19'!M30","v":219.21259771514201},{"$f":"'Max X+19'!G31*W31","v":63.382452000000008},{"$f":"'Max X+19'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+19'!I31","v":16.5},{"$f":"'Max X+19'!J31","v":7.2},445.96741456396165,217.49680242392773,228.47061214003392,0.10619152950084711,4.1985575108098375E-2,13.8942319524753,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L31","v":212.52824713191012},{"$f":"'Max X+19'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+19'!C32","v":14.3},{"$f":"'Max X+19'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+19'!M31","v":198.24327291015385},{"$f":"'Max X+19'!G32*W32","v":69.950769000000008},{"$f":"'Max X+19'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+19'!I32","v":14.3},{"$f":"'Max X+19'!J32","v":8.1},418.52563334442937,214.1228078357845,204.40282550864487,0.1054392961256299,4.0447401508994896E-2,13.867269389142132,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L32","v":234.91182011362534},{"$f":"'Max X+19'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+19'!C33","v":16.5},{"$f":"'Max X+19'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+19'!M32","v":241.92395788153615},{"$f":"'Max X+19'!G33*W33","v":87.890810000000002},{"$f":"'Max X+19'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+19'!I33","v":16.5},{"$f":"'Max X+19'!J33","v":9.9},486.2673133367407,237.79611322190681,248.47120011483386,0.11570689171854315,5.2757766702281245E-2,21.262892616614096,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L33","v":217.12743817324551},{"$f":"'Max X+19'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+19'!C34","v":16.5},{"$f":"'Max X+19'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+19'!M33","v":218.75324759977278},{"$f":"'Max X+19'!G34*W34","v":100.88774500000001},{"$f":"'Max X+19'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+19'!I34","v":16.5},{"$f":"'Max X+19'!J34","v":8.1},447.12174428971014,220.01974889691883,227.10199539279134,0.1076892763266817,5.1252206981451422E-2,22.06952186176774,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L34","v":230.26071195023533},{"$f":"'Max X+19'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+19'!C35","v":23.1},{"$f":"'Max X+19'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+19'!M34","v":240.37490515099205},{"$f":"'Max X+19'!G35*W35","v":117.06576000000001},{"$f":"'Max X+19'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+19'!I35","v":20.900000000000002},{"$f":"'Max X+19'!J35","v":11.700000000000001},485.65731551420447,236.14307557482778,249.51423993937669,0.11763637540755685,6.0665211615371861E-2,28.139670956428802,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L35","v":254.32705267812824},{"$f":"'Max X+19'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+19'!C36","v":22},{"$f":"'Max X+19'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+19'!M35","v":274.85133519845903},{"$f":"'Max X+19'!G36*W36","v":115.5735},{"$f":"'Max X+19'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+19'!I36","v":22},{"$f":"'Max X+19'!J36","v":10.8},547.7664738532003,261.79015690112061,285.97631695207963,0.13689577700760591,7.5018246379386255E-2,31.765530788559104,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L36","v":266.965844007812},{"$f":"'Max X+19'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+19'!C37","v":18.700000000000003},{"$f":"'Max X+19'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+19'!M36","v":290.17459264054952},{"$f":"'Max X+19'!G37*W37","v":121.35984000000001},{"$f":"'Max X+19'!H37*V37","v":2.960827E-4},{"$f":"'Max X+19'!I37","v":18.700000000000003},{"$f":"'Max X+19'!J37","v":11.700000000000001},569.10141142143107,272.01273445774194,297.08867696368912,0.15310955007001983,8.5915676860414028E-2,35.215542134922266,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L37","v":269.05338546740478},{"$f":"'Max X+19'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+19'!C38","v":22},{"$f":"'Max X+19'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+19'!M37","v":307.1680672071102},{"$f":"'Max X+19'!G38*W38","v":116.75586999999999},{"$f":"'Max X+19'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+19'!I38","v":20.900000000000002},{"$f":"'Max X+19'!J38","v":12.6},592.75841993366214,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":277.38937760645422},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":315.36904232720792},0.16400786095055753,{"$f":"F38*H38","v":9.9024879902236573E-2},{"$f":"G38*F38/1000","v":35.863674922984615},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L38","v":290.20074635371139},{"$f":"'Max X+19'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+19'!C39","v":18.700000000000003},{"$f":"'Max X+19'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+19'!M38","v":296.55052453971194},{"$f":"'Max X+19'!G39*W39","v":103.97114000000001},{"$f":"'Max X+19'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+19'!I39","v":17.600000000000001},{"$f":"'Max X+19'!J39","v":12.6},598.45993145595844,297.01351004375209,301.4464214122064,0.18723630995929857,0.10410312750551358,30.832696103991829,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L39","v":289.30644983157339},{"$f":"'Max X+19'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+19'!C40","v":16.5},{"$f":"'Max X+19'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+19'!M39","v":302.05946607780834},{"$f":"'Max X+19'!G40*W40","v":99.947609999999997},{"$f":"'Max X+19'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+19'!I40","v":15.400000000000002},{"$f":"'Max X+19'!J40","v":13.5},597.75296650634368,293.90940344727096,303.84356305907272,0.19704638430246355,0.11590301873560294,30.190121712353015,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L40","v":294.33182404325311},{"$f":"'Max X+19'!B41*U41","v":7.206453E-4},{"$f":"'Max X+19'!C41","v":16.5},{"$f":"'Max X+19'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+19'!M40","v":283.34531889089442},{"$f":"'Max X+19'!G41*W41","v":86.607870999999989},{"$f":"'Max X+19'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+19'!I41","v":15.400000000000002},{"$f":"'Max X+19'!J41","v":13.5},584.94614850587891,299.81971519761589,285.12643330826302,0.21210884563719734,0.11888558263136421,24.539934826956443,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L41","v":272.52867203250344},{"$f":"'Max X+19'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+19'!C42","v":18.700000000000003},{"$f":"'Max X+19'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+19'!M41","v":268.81659115237716},{"$f":"'Max X+19'!G42*W42","v":76.329595999999981},{"$f":"'Max X+19'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+19'!I42","v":17.600000000000001},{"$f":"'Max X+19'!J42","v":13.5},553.91321937830867,281.12015475869362,272.793064619615,0.20851727380984503,0.12352653276219254,20.518661800758117,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L42","v":249.59411533294477},{"$f":"'Max X+19'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+19'!C43","v":13.200000000000001},{"$f":"'Max X+19'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+19'!M42","v":268.23321773083774},{"$f":"'Max X+19'!G43*W43","v":61.544811999999993},{"$f":"'Max X+19'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+19'!I43","v":13.200000000000001},{"$f":"'Max X+19'!J43","v":13.5},521.38840058251026,253.59004435759522,267.79835622491498,0.20407097534957175,0.13486150592271831,16.508362957399473,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L43","v":280.13269028931285},{"$f":"'Max X+19'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+19'!C44","v":14.3},{"$f":"'Max X+19'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+19'!M43","v":267.41950352325301},{"$f":"'Max X+19'!G44*W44","v":48.929062000000002},{"$f":"'Max X+19'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+19'!I44","v":13.200000000000001},{"$f":"'Max X+19'!J44","v":13.5},552.15831716493574,285.18589935599425,266.97241780894149,0.24679093331858143,0.14708571431152986,13.084585467898465,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L44","v":261.82502547100898},{"$f":"'Max X+19'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+19'!C45","v":11},{"$f":"'Max X+19'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+19'!M44","v":265.20307027574989},{"$f":"'Max X+19'!G45*W45","v":39.707878000000008},{"$f":"'Max X+19'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+19'!I45","v":11},{"$f":"'Max X+19'!J45","v":2.7},538.71789613941678,265.37418479737721,273.34371134203963,0.25084067363179807,0.15935893371027648,10.530651159734905,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L45","v":244.99769466295797},{"$f":"'Max X+19'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+19'!C46","v":13.200000000000001},{"$f":"'Max X+19'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+19'!M45","v":242.75256003614234},{"$f":"'Max X+19'!G46*W46","v":30.428657000000001},{"$f":"'Max X+19'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+19'!I46","v":13.200000000000001},{"$f":"'Max X+19'!J46","v":4.5},502.03302486215665,250.73974375642993,251.29328110572672,0.25795090652805952,0.15927893041562027,7.3866343852116838,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L46","v":241.43481442080596},{"$f":"'Max X+19'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+19'!C47","v":15.400000000000002},{"$f":"'Max X+19'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+19'!M46","v":249.62418309238774},{"$f":"'Max X+19'!G47*W47","v":19.833918999999998},{"$f":"'Max X+19'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+19'!I47","v":15.400000000000002},{"$f":"'Max X+19'!J47","v":7.2},506.09779802473656,248.45250918902715,257.64528883570938,0.28230523177882982,0.17889425667835615,4.9510258278955872,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L47","v":262.9317566962734},{"$f":"'Max X+19'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+19'!C48","v":9.9},{"$f":"'Max X+19'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+19'!M47","v":250.12023541526085},{"$f":"'Max X+19'!G48*W48","v":12.969103},{"$f":"'Max X+19'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+19'!I48","v":8.8000000000000007},{"$f":"'Max X+19'!J48","v":7.2},517.71207172822483,266.18760881035269,251.52446291787217,0.34414788592068213,0.19577249738871452,3.2438350954847661,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L48","v":228.90667512237076},{"$f":"'Max X+19'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+19'!C49","v":12.100000000000001},{"$f":"'Max X+19'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+19'!M48","v":246.58416887378655},{"$f":"'Max X+19'!G49*W49","v":7.610276100000001},{"$f":"'Max X+19'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+19'!I49","v":12.100000000000001},{"$f":"'Max X+19'!J49","v":7.2},484.74196461880263,233.46904768822429,251.27291693057833,0.33762743414646401,0.21125194320822313,1.8765736070185419,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L49","v":213.54008538863698},{"$f":"'Max X+19'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+19'!C50","v":12.100000000000001},{"$f":"'Max X+19'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+19'!M49","v":211.82998421939365},{"$f":"'Max X+19'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+19'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+19'!I50","v":12.100000000000001},{"$f":"'Max X+19'!J50","v":6.3},436.41564467359785,218.98464999852342,217.43099467507443,0.35543539011355363,0.19898954431921229,1.0063289494669494,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L50","v":231.53159621607278},{"$f":"'Max X+19'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+19'!C51","v":11},{"$f":"'Max X+19'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+19'!M50","v":224.2845546857001},{"$f":"'Max X+19'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+19'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+19'!I51","v":11},{"$f":"'Max X+19'!J51","v":6.3},463.65210315709794,234.89887871229871,228.75322444479926,0.43271750377408602,0.23133024090082438,0.5674393402149791,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L51","v":208.04275879479871},{"$f":"'Max X+19'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+19'!C52","v":8.8000000000000007},{"$f":"'Max X+19'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+19'!M51","v":209.6671496424419},{"$f":"'Max X+19'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+19'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+19'!I52","v":8.8000000000000007},{"$f":"'Max X+19'!J52","v":5.4},423.84112950732538,211.01151012234291,212.82961938498246,0.43124867245580456,0.23753025745944029,0.30649852609697953,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L52","v":207.43337972382017},{"$f":"'Max X+19'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+19'!C53","v":5.5},{"$f":"'Max X+19'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+19'!M52","v":208.6956771635534},{"$f":"'Max X+19'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+19'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+19'!I53","v":6.6000000000000005},{"$f":"'Max X+19'!J53","v":5.4},417.59669546409583,207.96089451600838,209.63580094808745,0.47248520781178732,0.2598762154659271,0.16790201036579416,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L53","v":205.07320806790185},{"$f":"'Max X+19'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+19'!C54","v":5.5},{"$f":"'Max X+19'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+19'!M53","v":200.17239768538673},{"$f":"'Max X+19'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+19'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+19'!I54","v":5.5},{"$f":"'Max X+19'!J54","v":3.6},407.3584351756864,205.55993950732793,201.79849566835844,0.51326856057392067,0.27390201702828382,0.15295801648641533,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L54","v":230.03871097321738},{"$f":"'Max X+19'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+19'!C55","v":6.6000000000000005},{"$f":"'Max X+19'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+19'!M54","v":210.30906998745303},{"$f":"'Max X+19'!G55*W55","v":1.0189424},{"$f":"'Max X+19'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+19'!I55","v":6.6000000000000005},{"$f":"'Max X+19'!J55","v":3.6},441.79363632025149,228.80063953439219,212.9929967858593,0.63807143882519635,0.31607320159371849,0.21429282851478337,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L55","v":216.19164445562694},{"$f":"'Max X+19'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+19'!C56","v":3.3000000000000003},{"$f":"'Max X+19'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+19'!M55","v":210.85330241826651},{"$f":"'Max X+19'!G56*W56","v":0},{"$f":"'Max X+19'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+19'!I56","v":3.3000000000000003},{"$f":"'Max X+19'!J56","v":3.6},424.52618669888955,214.32089436695287,210.2052923319367,0.67075008867407238,0.34801008632983116,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L56","v":201.16061007256289},{"$f":"'Max X+19'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+19'!C57","v":3.3000000000000003},{"$f":"'Max X+19'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+19'!M56","v":207.08842794294594},{"$f":"'Max X+19'!G57*W57","v":0},{"$f":"'Max X+19'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+19'!I57","v":3.3000000000000003},{"$f":"'Max X+19'!J57","v":3.6},408.37147838536487,201.95856598557819,206.41291239978668,0.70204408698470688,0.37551554315927682,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L57","v":219.2831125224092},{"$f":"'Max X+19'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+19'!C58","v":3.3000000000000003},{"$f":"'Max X+19'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+19'!M57","v":223.15953787713286},{"$f":"'Max X+19'!G58*W58","v":0},{"$f":"'Max X+19'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+19'!I58","v":3.3000000000000003},{"$f":"'Max X+19'!J58","v":3.6},441.43492982122876,219.02034643832894,222.41458338289982,0.86276608408026412,0.44495449423306621,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L58","v":198.32630259692661},{"$f":"'Max X+19'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+19'!C59","v":3.3000000000000003},{"$f":"'Max X+19'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+19'!M58","v":181.9396492174202},{"$f":"'Max X+19'!G59*W59","v":0},{"$f":"'Max X+19'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+19'!I59","v":3.3000000000000003},{"$f":"'Max X+19'!J59","v":3.6},380.18849821363574,198.94813975439646,181.24035845923925,0.87816284253013255,0.39929075818097454,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L59","v":191.3258933767537},{"$f":"'Max X+19'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+19'!C60","v":5.5},{"$f":"'Max X+19'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+19'!M59","v":186.17930496227865},{"$f":"'Max X+19'!G60*W60","v":0},{"$f":"'Max X+19'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+19'!I60","v":5.5},{"$f":"'Max X+19'!J60","v":2.7},380.80646289882202,192.2775399505453,188.52892294827669,0.94835342620839025,0.45038201400195993,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L60","v":200.22097866451568},{"$f":"'Max X+19'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+19'!C61","v":5.5},{"$f":"'Max X+19'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+19'!M60","v":205.292070819793},{"$f":"'Max X+19'!G61*W61","v":0},{"$f":"'Max X+19'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+19'!I61","v":5.5},{"$f":"'Max X+19'!J61","v":2.7},409.46170447084546,201.91786093228731,207.54384353855815,1.1031177322283723,0.5482272812348653,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L61","v":205.16233111964854},{"$f":"'Max X+19'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+19'!C62","v":4.4000000000000004},{"$f":"'Max X+19'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+19'!M61","v":211.60396962028167},{"$f":"'Max X+19'!G62*W62","v":0},{"$f":"'Max X+19'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+19'!I62","v":4.4000000000000004},{"$f":"'Max X+19'!J62","v":2.7},419.1892884735264,206.5099740889697,212.67931438455668,1.2523570306788367,0.62465523572502579,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L62","v":208.70575157309608},{"$f":"'Max X+19'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+19'!C63","v":4.4000000000000004},{"$f":"'Max X+19'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+19'!M62","v":228.21658924113962},{"$f":"'Max X+19'!G63*W63","v":0},{"$f":"'Max X+19'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+19'!I63","v":3.3000000000000003},{"$f":"'Max X+19'!J63","v":2.7},437.06310665013189,208.99242309952626,228.07068355060562,1.4133284735698479,0.74590569053402855,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L63","v":194.77835663882738},{"$f":"'Max X+19'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+19'!C64","v":2.2000000000000002},{"$f":"'Max X+19'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+19'!M63","v":229.41811861717005},{"$f":"'Max X+19'!G64*W64","v":0},{"$f":"'Max X+19'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+19'!I64","v":2.2000000000000002},{"$f":"'Max X+19'!J64","v":2.7},420.89570576831682,192.80882855757585,228.08687721074099,1.4695280812515241,0.83124140642905298,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L64","v":208.57910120586206},{"$f":"'Max X+19'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+19'!C65","v":3.3000000000000003},{"$f":"'Max X+19'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+19'!M64","v":240.0768723626968},{"$f":"'Max X+19'!G65*W65","v":0},{"$f":"'Max X+19'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+19'!I65","v":3.3000000000000003},{"$f":"'Max X+19'!J65","v":1.8},448.92988771128955,208.31877097453113,240.61111673675842,1.7603302313309281,0.96575562593837594,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L65","v":228.18598135771077},{"$f":"'Max X+19'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+19'!C66","v":2.2000000000000002},{"$f":"'Max X+19'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+19'!M65","v":247.17852785583301},{"$f":"'Max X+19'!G66*W66","v":0},{"$f":"'Max X+19'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+19'!I66","v":2.2000000000000002},{"$f":"'Max X+19'!J66","v":1.8},472.89712748599163,226.42390958342128,246.47321790257035,2.1620717742894748,1.1053099532626236,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L66","v":197.10681058639889},{"$f":"'Max X+19'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+19'!C67","v":3.3000000000000003},{"$f":"'Max X+19'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+19'!M66","v":225.76802527801846},{"$f":"'Max X+19'!G67*W67","v":0},{"$f":"'Max X+19'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+19'!I67","v":3.3000000000000003},{"$f":"'Max X+19'!J67","v":1.8},422.65055676092288,196.5063003684013,226.14425639252156,2.1005102179975883,1.1237688854968928,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L67","v":215.59414048966335},{"$f":"'Max X+19'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+19'!C68","v":2.2000000000000002},{"$f":"'Max X+19'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+19'!M67","v":260.5010941070064},{"$f":"'Max X+19'!G68*W68","v":0},{"$f":"'Max X+19'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+19'!I68","v":2.2000000000000002},{"$f":"'Max X+19'!J68","v":1.8},472.87136504489592,213.41548683352218,259.45587821137372,2.5786536561411442,1.4452158956326384,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L68","v":234.79403720297199},{"$f":"'Max X+19'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+19'!C69","v":2.2000000000000002},{"$f":"'Max X+19'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+19'!M68","v":258.10930382344486},{"$f":"'Max X+19'!G69*W69","v":0},{"$f":"'Max X+19'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+19'!I69","v":2.2000000000000002},{"$f":"'Max X+19'!J69","v":2.7},488.97208764323148,232.96052528920893,256.01156235402254,3.1335119137630509,1.5977414694223258,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L69","v":217.27458326899722},{"$f":"'Max X+19'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+19'!C70","v":0},{"$f":"'Max X+19'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+19'!M69","v":264.81492425976609},{"$f":"'Max X+19'!G70*W70","v":0},{"$f":"'Max X+19'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+19'!I70","v":0},{"$f":"'Max X+19'!J70","v":0},477.04290800626143,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":214.0593255228122},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":262.98358248344925},3.2152577461850291,{"$f":"F70*H70","v":1.8313417763168602},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L70","v":238.33663382611098},{"$f":"'Max X+19'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+19'!C71","v":0},{"$f":"'Max X+19'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+19'!M70","v":291.61409095196092},{"$f":"'Max X+19'!G71*W71","v":0},{"$f":"'Max X+19'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+19'!I71","v":0},{"$f":"'Max X+19'!J71","v":0},{"$f":"L71+M71","v":521.99879899078417},232.63996148446009,289.35883750632411,3.8966723416508846,2.2552534456368161,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L71","v":244.49957424948423},{"$f":"'Max X+19'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+19'!C72","v":3.3000000000000003},{"$f":"'Max X+19'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+19'!M71","v":272.16112998990474},{"$f":"'Max X+19'!G72*W72","v":0},{"$f":"'Max X+19'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+19'!I72","v":3.3000000000000003},{"$f":"'Max X+19'!J72","v":1.8},512.8935448604235,241.58857399529543,271.3049708651281,4.4110002541887896,2.3561591247766436,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L72","v":237.43864156919133},{"$f":"'Max X+19'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+19'!C73","v":2.2000000000000002},{"$f":"'Max X+19'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+19'!M72","v":272.14715390266542},{"$f":"'Max X+19'!G73*W73","v":0},{"$f":"'Max X+19'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+19'!I73","v":2.2000000000000002},{"$f":"'Max X+19'!J73","v":1.8},503.92364955110531,234.01553971333905,269.90810983776629,4.7231018558522706,2.6390440648990983,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L73","v":226.11906974841997},{"$f":"'Max X+19'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+19'!C74","v":1.1000000000000001},{"$f":"'Max X+19'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+19'!M73","v":269.12071493486451},{"$f":"'Max X+19'!G74*W74","v":0},{"$f":"'Max X+19'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+19'!I74","v":1.1000000000000001},{"$f":"'Max X+19'!J74","v":1.8},486.86364995800108,221.36667794463006,265.49697201337102,4.9523918037899,2.923742921493476,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L74","v":236.69829452231991},{"$f":"'Max X+19'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+19'!C75","v":1.1000000000000001},{"$f":"'Max X+19'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+19'!M74","v":256.82427747110961},{"$f":"'Max X+19'!G75*W75","v":0},{"$f":"'Max X+19'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+19'!I75","v":1.1000000000000001},{"$f":"'Max X+19'!J75","v":1.8},484.19984998202756,231.20091870093759,252.99893128108999,5.6973758213823071,3.1253461900196351,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L75","v":187.18190149209616},{"$f":"'Max X+19'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+19'!C76","v":1.1000000000000001},{"$f":"'Max X+19'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+19'!M75","v":211.01277448429607},{"$f":"'Max X+19'!G76*W76","v":0},{"$f":"'Max X+19'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+19'!I76","v":1.1000000000000001},{"$f":"'Max X+19'!J76","v":1.8},389.87191022611893,182.43488435427201,207.43702587184691,4.9470171378241279,2.8757486124491431,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L76","v":172.10195370666773},{"$f":"'Max X+19'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+19'!C77","v":2.2000000000000002},{"$f":"'Max X+19'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+19'!M76","v":209.81369057636874},{"$f":"'Max X+19'!G77*W77","v":0},{"$f":"'Max X+19'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+19'!I77","v":2.2000000000000002},{"$f":"'Max X+19'!J77","v":1.8},375.41725771104262,168.40525271621451,207.01200499482812,4.996700990453208,3.2016855815405907,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L77","v":149.39318811886653},{"$f":"'Max X+19'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+19'!C78","v":1.1000000000000001},{"$f":"'Max X+19'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+19'!M77","v":170.74923899477054},{"$f":"'Max X+19'!G78*W78","v":0},{"$f":"'Max X+19'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+19'!I78","v":1.1000000000000001},{"$f":"'Max X+19'!J78","v":1.8},311.9539280867607,144.82217820615344,167.13174988060723,4.7710099127130903,2.9174891141632915,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L78","v":147.1228256074653},{"$f":"'Max X+19'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+19'!C79","v":1.1000000000000001},{"$f":"'Max X+19'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+19'!M78","v":181.54793480975292},{"$f":"'Max X+19'!G79*W79","v":0},{"$f":"'Max X+19'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+19'!I79","v":1.1000000000000001},{"$f":"'Max X+19'!J79","v":1.8},318.63208338028744,141.25572955723592,177.37635382305149,5.1670960502293681,3.4715809867014187,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L79","v":129.19087897751092},{"$f":"'Max X+19'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+19'!C80","v":1.1000000000000001},{"$f":"'Max X+19'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+19'!M79","v":148.244626161958},{"$f":"'Max X+19'!G80*W80","v":0},{"$f":"'Max X+19'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+19'!I80","v":1.1000000000000001},{"$f":"'Max X+19'!J80","v":1.8},268.78667181145215,124.41236030647205,144.37431150498008,4.9785186710388496,3.170314656977907,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L80","v":122.9495477409032},{"$f":"'Max X+19'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+19'!C81","v":2.2000000000000002},{"$f":"'Max X+19'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+19'!M80","v":134.86462893542915},{"$f":"'Max X+19'!G81*W81","v":0},{"$f":"'Max X+19'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+19'!I81","v":2.2000000000000002},{"$f":"'Max X+19'!J81","v":1.8},251.10091411359059,119.0666042075801,132.03430990601049,5.1829435333231002,3.2303190294186392,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L81","v":115.09387492063613},{"$f":"'Max X+19'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+19'!C82","v":1.1000000000000001},{"$f":"'Max X+19'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+19'!M81","v":119.47650988102723},{"$f":"'Max X+19'!G82*W82","v":0},{"$f":"'Max X+19'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+19'!I82","v":1.1000000000000001},{"$f":"'Max X+19'!J82","v":1.8},225.55360332818751,109.98981757445841,115.56378575372909,5.3040573461777019,3.2127241272981362,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L82","v":103.77250011017026},{"$f":"'Max X+19'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+19'!C83","v":1.1000000000000001},{"$f":"'Max X+19'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+19'!M82","v":108.96862775058123},{"$f":"'Max X+19'!G83*W83","v":0},{"$f":"'Max X+19'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+19'!I83","v":1.1000000000000001},{"$f":"'Max X+19'!J83","v":1.8},203.70249467629151,98.733002270899604,104.96949240539189,5.2394978392706459,3.2991353451893461,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L83","v":106.32097549186427},{"$f":"'Max X+19'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+19'!C84","v":0},{"$f":"'Max X+19'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+19'!M83","v":106.39923031993301},{"$f":"'Max X+19'!G84*W84","v":0},{"$f":"'Max X+19'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+19'!I84","v":0},{"$f":"'Max X+19'!J84","v":0.9},202.27916398748445,100.41823848406355,101.8609255034209,5.9027370078007246,3.638304816512103,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L84","v":92.628720751194948},{"$f":"'Max X+19'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+19'!C85","v":3.3000000000000003},{"$f":"'Max X+19'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+19'!M84","v":102.61228374479694},{"$f":"'Max X+19'!G85*W85","v":0},{"$f":"'Max X+19'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+19'!I85","v":3.3000000000000003},{"$f":"'Max X+19'!J85","v":0.9},191.29443541565672,90.25700184047021,101.0374335751865,5.6717189107247314,3.974850169610431,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L85","v":85.669542249288511},{"$f":"'Max X+19'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+19'!C86","v":0},{"$f":"'Max X+19'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+19'!M85","v":90.925128314837792},{"$f":"'Max X+19'!G86*W86","v":0},{"$f":"'Max X+19'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+19'!I86","v":0},{"$f":"'Max X+19'!J86","v":0},166.79586578007383,79.871224186111206,86.924641593962633,5.7983180631773026,4.0004867208751627,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L86","v":70.940495008127129},{"$f":"'Max X+19'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+19'!C87","v":0},{"$f":"'Max X+19'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+19'!M86","v":80.76799362230021},{"$f":"'Max X+19'!G87*W87","v":0},{"$f":"'Max X+19'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+19'!I87","v":0},{"$f":"'Max X+19'!J87","v":0},142.34494507437307,65.621514902237152,76.723430172135906,5.3189801058899722,4.0445634501642989,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L87","v":61.608228023825028},{"$f":"'Max X+19'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+19'!C88","v":0},{"$f":"'Max X+19'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+19'!M87","v":67.467555084744333},{"$f":"'Max X+19'!G88*W88","v":0},{"$f":"'Max X+19'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+19'!I88","v":0},{"$f":"'Max X+19'!J88","v":0},120.09540447336425,56.477952650949497,63.617451822414758,5.1302753728755324,3.850103262329577,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L88","v":56.909501135351277},{"$f":"'Max X+19'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+19'!C89","v":1.1000000000000001},{"$f":"'Max X+19'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+19'!M88","v":82.636562520139748},{"$f":"'Max X+19'!G89*W89","v":0},{"$f":"'Max X+19'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+19'!I89","v":1.1000000000000001},{"$f":"'Max X+19'!J89","v":0},131.10914320346654,52.741118309348792,78.368024894117752,5.268382826002485,5.3685376260219844,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L89","v":53.662106694385429},{"$f":"'Max X+19'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+19'!C90","v":0},{"$f":"'Max X+19'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+19'!M89","v":68.477281418152458},{"$f":"'Max X+19'!G90*W90","v":0},{"$f":"'Max X+19'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+19'!I90","v":0},{"$f":"'Max X+19'!J90","v":0},111.56164502480991,48.140627134021486,63.421017890788413,5.5214795603639448,5.0562635273640479,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L90","v":46.50814888659675},{"$f":"'Max X+19'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+19'!C91","v":0},{"$f":"'Max X+19'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+19'!M90","v":73.263943382001315},{"$f":"'Max X+19'!G91*W91","v":0},{"$f":"'Max X+19'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+19'!I91","v":0},{"$f":"'Max X+19'!J91","v":0},108.31889582475863,41.197082922594461,67.121812902164166,5.3110659640022897,6.1421304798371512,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L91","v":43.448311789969353},{"$f":"'Max X+19'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+19'!C92","v":0},{"$f":"'Max X+19'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+19'!M91","v":66.621761404657605},{"$f":"'Max X+19'!G92*W92","v":0},{"$f":"'Max X+19'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+19'!I92","v":0},{"$f":"'Max X+19'!J92","v":0},98.244183576370219,37.954475559123004,60.289708017247214,5.4938362308463455,6.332053387410391,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L92","v":40.546994467339523},{"$f":"'Max X+19'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+19'!C93","v":0},{"$f":"'Max X+19'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+19'!M92","v":62.446064013472721},{"$f":"'Max X+19'!G93*W93","v":0},{"$f":"'Max X+19'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+19'!I93","v":0},{"$f":"'Max X+19'!J93","v":0},90.616385831494881,34.886118586031763,55.730267245463111,5.6608758813077626,6.7157967680096107,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L93","v":33.84096646740754},{"$f":"'Max X+19'!B94*U94","v":0.1536841125},{"$f":"'Max X+19'!C94","v":0},{"$f":"'Max X+19'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+19'!M93","v":56.952477421841195},{"$f":"'Max X+19'!G94*W94","v":0},{"$f":"'Max X+19'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+19'!I94","v":0},{"$f":"'Max X+19'!J94","v":0},78.678503535731124,28.640147569721751,50.038355966009377,5.2008188976857879,6.9141214558318147,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L94","v":30.100474038593863},{"$f":"'Max X+19'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+19'!C95","v":0},{"$f":"'Max X+19'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+19'!M94","v":50.481835717445669},{"$f":"'Max X+19'!G95*W95","v":0},{"$f":"'Max X+19'!H95*V95","v":0.1366584025},{"$f":"'Max X+19'!I95","v":0},{"$f":"'Max X+19'!J95","v":0},68.606154586663109,25.023085893631009,43.583068693032104,5.0773881449628533,6.8987670244135666,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L95","v":23.775810399356761},{"$f":"'Max X+19'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+19'!C96","v":0},{"$f":"'Max X+19'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+19'!M95","v":39.458880095629183},{"$f":"'Max X+19'!G96*W96","v":0},{"$f":"'Max X+19'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+19'!I96","v":0},{"$f":"'Max X+19'!J96","v":0},52.793484703734428,19.384937779492319,33.40854692424211,4.3908726198644414,6.0503331713870718,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L96","v":19.336661872516942},{"$f":"'Max X+19'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+19'!C97","v":0},{"$f":"'Max X+19'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+19'!M96","v":39.94528492099127},{"$f":"'Max X+19'!G97*W97","v":0},{"$f":"'Max X+19'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+19'!I97","v":0},{"$f":"'Max X+19'!J97","v":0},48.539776048195343,15.441515111817923,33.098260936377422,3.8951467606990184,6.8470239846138465,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L97","v":16.093252171199822},{"$f":"'Max X+19'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+19'!C98","v":0},{"$f":"'Max X+19'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+19'!M97","v":29.274308777150022},{"$f":"'Max X+19'!G98*W98","v":0},{"$f":"'Max X+19'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+19'!I98","v":0},{"$f":"'Max X+19'!J98","v":0},36.252323057658025,12.564663282020547,23.687659775637478,3.5285888891792756,5.5866490015125452,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L98","v":12.270820255576711},{"$f":"'Max X+19'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+19'!C99","v":0},{"$f":"'Max X+19'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+19'!M98","v":21.519345735022171},{"$f":"'Max X+19'!G99*W99","v":0},{"$f":"'Max X+19'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+19'!I99","v":0},{"$f":"'Max X+19'!J99","v":0},26.319643806116119,9.3521062334666691,16.967537572649448,2.9187140221100409,4.5518081623727245,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L99","v":9.2961834752636143},{"$f":"'Max X+19'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+19'!C100","v":0},{"$f":"'Max X+19'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+19'!M99","v":17.248666287074382},{"$f":"'Max X+19'!G100*W100","v":0},{"$f":"'Max X+19'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+19'!I100","v":0},{"$f":"'Max X+19'!J100","v":0},20.130087503884184,6.9059349287904555,13.224152575093729,2.3902485464731589,4.0245137119806529,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L100","v":6.7467647001013393},{"$f":"'Max X+19'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+19'!C101","v":0},{"$f":"'Max X+19'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+19'!M100","v":14.815573589511811},{"$f":"'Max X+19'!G101*W101","v":0},{"$f":"'Max X+19'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+19'!I101","v":0},{"$f":"'Max X+19'!J101","v":0},15.900359564773543,4.878485786860276,11.021873777913267,1.8682789132410638,3.7936998115985436,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L101","v":4.5570648425182316},{"$f":"'Max X+19'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+19'!C102","v":0},{"$f":"'Max X+19'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+19'!M101","v":9.0159582705922272},{"$f":"'Max X+19'!G102*W102","v":0},{"$f":"'Max X+19'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+19'!I102","v":0},{"$f":"'Max X+19'!J102","v":0},9.6990577071046822,3.2032192879846844,6.4958384191199974,1.3538455545335473,2.5201198514722298,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L102","v":3.3395114212451293},{"$f":"'Max X+19'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+19'!C103","v":0},{"$f":"'Max X+19'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+19'!M102","v":7.1336444556085006},{"$f":"'Max X+19'!G103*W103","v":0},{"$f":"'Max X+19'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+19'!I103","v":0},{"$f":"'Max X+19'!J103","v":0},7.2483027442206263,2.2792986385393137,4.9690041056813126,1.0602127827058159,2.164640349927188,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L103","v":2.3604572433978479},{"$f":"'Max X+19'!B104*U104","v":0.3379091575},{"$f":"'Max X+19'!C104","v":0},{"$f":"'Max X+19'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+19'!M103","v":4.808505035080298},{"$f":"'Max X+19'!G104*W104","v":0},{"$f":"'Max X+19'!H104*V104","v":0.32755962},{"$f":"'Max X+19'!I104","v":0},{"$f":"'Max X+19'!J104","v":0},4.7962700779878178,1.5628371249665087,3.2334329530213091,0.79762011843133918,1.575072082058989,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L104","v":1.2187682713660437},{"$f":"'Max X+19'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+19'!C105","v":0},{"$f":"'Max X+19'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+19'!M104","v":2.9961019606463335},{"$f":"'Max X+19'!G105*W105","v":0},{"$f":"'Max X+19'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+19'!I105","v":0},{"$f":"'Max X+19'!J105","v":0},2.7248791205322331,0.7821853668862494,1.9426937536459836,0.43658290447979431,1.0534082070003499,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+19'!L105","v":0.77417723639110547},{"$f":"'Max X+19'!B106*U106","v":0.95},{"$f":"'Max X+19'!C106","v":0},{"$f":"'Max X+19'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+19'!M105","v":1.7059013093045305},{"$f":"'Max X+19'!G106*W106","v":0},{"$f":"'Max X+19'!H106*V106","v":0.95},{"$f":"'Max X+19'!I106","v":0},{"$f":"'Max X+19'!J106","v":0},0.12400392728478205,3.8708861819555351E-2,8.5295065465226694E-2,0.73546837457155012,1.6206062438393039,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":16786.055136603238},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":17655.261739347541},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":34503.263695409521},16799.401451739574,17703.862243669944,184.95368486365567,158.49949567759214,399.7034352981575,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":34503.263695409521},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+21","index":103,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+21",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":23}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+21"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":34958.886370613545},{"$f":"L107","v":17015.039849049768},17943.846521563777,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+20'!P107*106/206","v":205.67264146410045},{"$f":"'Max X+20'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+20'!C6","v":16.5},{"$f":"'Max X+20'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+20'!P107*100/206","v":194.03079383405702},{"$f":"'Max X+20'!G6*W6","v":0},{"$f":"'Max X+20'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+20'!I6","v":13.200000000000001},{"$f":"'Max X+20'!J6","v":8.1},{"$f":"L6+M6","v":408.23478204963135},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":209.30366260363016},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":198.93111944600119},{"$f":"B6*A6","v":0.26897886047031183},{"$f":"F6*H6","v":0.19967438805582396},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L6","v":208.46637919073703},{"$f":"'Max X+20'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+20'!C7","v":11},{"$f":"'Max X+20'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+20'!M6","v":198.14100899150648},{"$f":"'Max X+20'!G7*W7","v":0},{"$f":"'Max X+20'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+20'!I7","v":11},{"$f":"'Max X+20'!J7","v":9.9},{"$f":"L7+M7","v":411.45117579064834},212.23844650437132,199.21272928627701,2.7932686365719283E-2,2.8279705229464113E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L7","v":210.51684289484444},{"$f":"'Max X+20'!B8*U8","v":8.45861E-5},{"$f":"'Max X+20'!C8","v":13.200000000000001},{"$f":"'Max X+20'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+20'!M7","v":197.58813585996725},{"$f":"'Max X+20'!G8*W8","v":0},{"$f":"'Max X+20'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+20'!I8","v":14.3},{"$f":"'Max X+20'!J8","v":8.1},413.97413558485323,210.19903609611964,203.77509948873356,1.78067987247876E-2,1.3036371233700987E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L8","v":207.53891301424952},{"$f":"'Max X+20'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+20'!C9","v":11},{"$f":"'Max X+20'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+20'!M8","v":201.26482425804841},{"$f":"'Max X+20'!G9*W9","v":0},{"$f":"'Max X+20'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+20'!I9","v":11},{"$f":"'Max X+20'!J9","v":7.2},414.57042007133651,209.51582446064239,205.05459561069412,2.3088553607123322E-2,1.0228647354305157E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L9","v":205.49267528267191},{"$f":"'Max X+20'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+20'!C10","v":11},{"$f":"'Max X+20'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+20'!M9","v":201.25784570198786},{"$f":"'Max X+20'!G10*W10","v":0},{"$f":"'Max X+20'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+20'!I10","v":11},{"$f":"'Max X+20'!J10","v":8.1},412.52682508442103,208.37850089111333,204.1483241933077,1.4174391558578027E-2,9.5215086801610435E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L10","v":203.86877221465872},{"$f":"'Max X+20'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+20'!C11","v":12.100000000000001},{"$f":"'Max X+20'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+20'!M10","v":199.89228440751589},{"$f":"'Max X+20'!G11*W11","v":0},{"$f":"'Max X+20'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+20'!I11","v":12.100000000000001},{"$f":"'Max X+20'!J11","v":10.8},409.04411718868619,207.8614416032818,201.18267558540441,7.3306113769085902E-3,9.6088221114692882E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L11","v":202.42315044512398},{"$f":"'Max X+20'!B12*U12","v":3.021E-5},{"$f":"'Max X+20'!C12","v":4.4000000000000004},{"$f":"'Max X+20'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+20'!M11","v":196.05037055434573},{"$f":"'Max X+20'!G12*W12","v":0},{"$f":"'Max X+20'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+20'!I12","v":3.3000000000000003},{"$f":"'Max X+20'!J12","v":0.9},398.95780471932278,200.51703524174903,198.44076947757375,6.1152033749471953E-3,9.6010767719726976E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L12","v":194.67282330640865},{"$f":"'Max X+20'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+20'!C13","v":5.5},{"$f":"'Max X+20'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+20'!M12","v":192.92548633781777},{"$f":"'Max X+20'!G13*W13","v":0},{"$f":"'Max X+20'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+20'!I13","v":5.5},{"$f":"'Max X+20'!J13","v":2.7},393.18196379398523,197.46608128687731,195.71588250710789,6.7420195313474185E-3,9.6038307098965676E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L13","v":191.06240596047527},{"$f":"'Max X+20'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+20'!C14","v":4.4000000000000004},{"$f":"'Max X+20'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+20'!M13","v":189.67271570308088},{"$f":"'Max X+20'!G14*W14","v":0},{"$f":"'Max X+20'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+20'!I14","v":4.4000000000000004},{"$f":"'Max X+20'!J14","v":2.7},384.11687860173276,192.75388409951344,191.36299450221932,8.5218609618520989E-3,9.7212008615721532E-3,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L14","v":186.06152689955567},{"$f":"'Max X+20'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+20'!C15","v":3.3000000000000003},{"$f":"'Max X+20'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+20'!M14","v":185.04743978529282},{"$f":"'Max X+20'!G15*W15","v":0},{"$f":"'Max X+20'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+20'!I15","v":3.3000000000000003},{"$f":"'Max X+20'!J15","v":2.7},371.38837519908913,185.75077114783946,185.63760405124967,1.0755751716246062E-2,9.8357340431877768E-3,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L15","v":178.88209206244403},{"$f":"'Max X+20'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+20'!C16","v":5.5},{"$f":"'Max X+20'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+20'!M15","v":179.1556247958043},{"$f":"'Max X+20'!G16*W16","v":0},{"$f":"'Max X+20'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+20'!I16","v":5.5},{"$f":"'Max X+20'!J16","v":2.7},363.6148192078208,181.66934671338458,181.94547249443619,1.2745349059449136E-2,1.015230136811624E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L16","v":174.6127473502946},{"$f":"'Max X+20'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+20'!C17","v":6.6000000000000005},{"$f":"'Max X+20'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+20'!M16","v":175.28605557036866},{"$f":"'Max X+20'!G17*W17","v":0},{"$f":"'Max X+20'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+20'!I17","v":6.6000000000000005},{"$f":"'Max X+20'!J17","v":2.7},356.7733564027904,177.59814972461612,179.17520667817428,1.4597625678484631E-2,1.084889219438904E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L17","v":170.5758203840299},{"$f":"'Max X+20'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+20'!C18","v":6.6000000000000005},{"$f":"'Max X+20'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+20'!M17","v":172.54798701064948},{"$f":"'Max X+20'!G18*W18","v":0},{"$f":"'Max X+20'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+20'!I18","v":6.6000000000000005},{"$f":"'Max X+20'!J18","v":2.7},349.09597894975468,172.65971226112291,176.43626668863178,1.6108122906981402E-2,1.1720322017698367E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L18","v":165.90509793568674},{"$f":"'Max X+20'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+20'!C19","v":2.2000000000000002},{"$f":"'Max X+20'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+20'!M18","v":170.06153011715853},{"$f":"'Max X+20'!G19*W19","v":0},{"$f":"'Max X+20'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+20'!I19","v":2.2000000000000002},{"$f":"'Max X+20'!J19","v":1.8},333.13585450156722,162.68727943368688,170.44857506788031,1.7818501999841588E-2,1.2955049278182968E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L19","v":156.43901486560299},{"$f":"'Max X+20'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+20'!C20","v":4.4000000000000004},{"$f":"'Max X+20'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+20'!M19","v":164.5515271364325},{"$f":"'Max X+20'!G20*W20","v":0},{"$f":"'Max X+20'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+20'!I20","v":4.4000000000000004},{"$f":"'Max X+20'!J20","v":1.8},326.15685465411718,159.01931069508191,167.13754395903524,1.9704170521061992E-2,1.3983177397236191E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L20","v":153.17218959112063},{"$f":"'Max X+20'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+20'!C21","v":4.4000000000000004},{"$f":"'Max X+20'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+20'!M20","v":161.61886495223428},{"$f":"'Max X+20'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+20'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+20'!I21","v":4.4000000000000004},{"$f":"'Max X+20'!J21","v":0},321.75193783025873,155.74845210631059,166.00348572394813,2.3737484810019419E-2,1.537922828615799E-2,5.7666133043890982E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L21","v":150.73977644173399},{"$f":"'Max X+20'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+20'!C22","v":6.6000000000000005},{"$f":"'Max X+20'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+20'!M21","v":161.27587253206838},{"$f":"'Max X+20'!G22*W22","v":1.7791249},{"$f":"'Max X+20'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+20'!I22","v":6.6000000000000005},{"$f":"'Max X+20'!J22","v":9},313.46889498417278,154.61003236352866,158.85886262064412,2.9744078205326457E-2,1.7009911424242529E-2,0.2869299205910289,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L22","v":150.25482394034594},{"$f":"'Max X+20'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+20'!C23","v":6.6000000000000005},{"$f":"'Max X+20'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+20'!M22","v":154.74766962061199},{"$f":"'Max X+20'!G23*W23","v":3.2182024},{"$f":"'Max X+20'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+20'!I23","v":6.6000000000000005},{"$f":"'Max X+20'!J23","v":7.2},305.5458434868641,151.41605347776786,154.12979000909627,3.8770462578080984E-2,1.7879611515725102E-2,0.49800932176746054,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L23","v":148.05878529014998},{"$f":"'Max X+20'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+20'!C24","v":11},{"$f":"'Max X+20'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+20'!M23","v":150.9601725413047},{"$f":"'Max X+20'!G24*W24","v":5.5787578},{"$f":"'Max X+20'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+20'!I24","v":11},{"$f":"'Max X+20'!J24","v":7.2},307.45005499086574,152.70882827200535,154.74122671886042,4.9957018144619489E-2,1.8945822444300382E-2,0.84217024005414942,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L24","v":149.95562783643754},{"$f":"'Max X+20'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+20'!C25","v":9.9},{"$f":"'Max X+20'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+20'!M24","v":152.14136230750537},{"$f":"'Max X+20'!G25*W25","v":10.969364000000001},{"$f":"'Max X+20'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+20'!I25","v":9.9},{"$f":"'Max X+20'!J25","v":8.1},306.51247729051443,152.59168221307257,153.92079507744185,6.3945623364980414E-2,2.0567230063540113E-2,1.6688939826069065,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L25","v":150.95830339991508},{"$f":"'Max X+20'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+20'!C26","v":8.8000000000000007},{"$f":"'Max X+20'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+20'!M25","v":152.37793582499197},{"$f":"'Max X+20'!G26*W26","v":16.918083000000003},{"$f":"'Max X+20'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+20'!I26","v":8.8000000000000007},{"$f":"'Max X+20'!J26","v":8.1},306.43930593332828,153.38331934238883,153.05598659093945,7.4984057526254422E-2,2.1949234052530218E-2,2.5779425656558876,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L26","v":163.90199586927488},{"$f":"'Max X+20'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+20'!C27","v":7.7000000000000011},{"$f":"'Max X+20'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+20'!M26","v":140.90305668215012},{"$f":"'Max X+20'!G27*W27","v":23.547923000000001},{"$f":"'Max X+20'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+20'!I27","v":8.8000000000000007},{"$f":"'Max X+20'!J27","v":7.2},307.69749388317598,165.21600907152043,142.48148481165552,8.598679775442554E-2,2.1571870494631301E-2,3.317974329215907,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L27","v":176.43513464374595},{"$f":"'Max X+20'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+20'!C28","v":12.100000000000001},{"$f":"'Max X+20'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+20'!M27","v":179.41037652818079},{"$f":"'Max X+20'!G28*W28","v":34.556976999999996},{"$f":"'Max X+20'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+20'!I28","v":12.100000000000001},{"$f":"'Max X+20'!J28","v":8.1},364.62390223485596,181.24253261039766,183.3813696244583,9.2602033348310478E-2,2.9006903722477981E-2,6.1998802552456826,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L28","v":167.51401086516543},{"$f":"'Max X+20'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+20'!C29","v":11},{"$f":"'Max X+20'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+20'!M28","v":162.3383798715854},{"$f":"'Max X+20'!G29*W29","v":40.106380999999999},{"$f":"'Max X+20'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+20'!I29","v":11},{"$f":"'Max X+20'!J29","v":7.2},332.83816846739558,166.72749054860964,166.11067791878594,8.6520316555814478E-2,2.7701952799481414E-2,6.5108049140525353,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L29","v":193.92086361230935},{"$f":"'Max X+20'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+20'!C30","v":15.400000000000002},{"$f":"'Max X+20'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+20'!M29","v":180.89004115214905},{"$f":"'Max X+20'!G30*W30","v":52.609592000000006},{"$f":"'Max X+20'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+20'!I30","v":15.400000000000002},{"$f":"'Max X+20'!J30","v":6.3},391.07942782064924,201.12209497510651,189.95733284554271,9.8768637202864468E-2,3.2708306606329118E-2,9.5165512618777726,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L30","v":203.12965451173255},{"$f":"'Max X+20'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+20'!C31","v":15.400000000000002},{"$f":"'Max X+20'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+20'!M30","v":182.18002455020803},{"$f":"'Max X+20'!G31*W31","v":63.382452000000008},{"$f":"'Max X+20'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+20'!I31","v":16.5},{"$f":"'Max X+20'!J31","v":7.2},400.87265399397063,209.42752220623913,191.44513178773147,0.10213230549343431,3.489276247657741E-2,11.547016661412382,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L31","v":217.49680242392773},{"$f":"'Max X+20'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+20'!C32","v":14.3},{"$f":"'Max X+20'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+20'!M31","v":228.47061214003392},{"$f":"'Max X+20'!G32*W32","v":69.950769000000008},{"$f":"'Max X+20'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+20'!I32","v":14.3},{"$f":"'Max X+20'!J32","v":8.1},453.71289561419422,219.08889813324342,234.62399748095081,0.1079042906843365,4.66146590831455E-2,15.981695013096111,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L32","v":214.1228078357845},{"$f":"'Max X+20'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+20'!C33","v":16.5},{"$f":"'Max X+20'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+20'!M32","v":204.40282550864487},{"$f":"'Max X+20'!G33*W33","v":87.890810000000002},{"$f":"'Max X+20'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+20'!I33","v":16.5},{"$f":"'Max X+20'!J33","v":9.9},427.97559086101285,217.01734066717313,210.95825019383975,0.10546716861136148,4.4575314805128774E-2,17.965129900243461,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L33","v":237.79611322190681},{"$f":"'Max X+20'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+20'!C34","v":16.5},{"$f":"'Max X+20'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+20'!M33","v":248.47120011483386},{"$f":"'Max X+20'!G34*W34","v":100.88774500000001},{"$f":"'Max X+20'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+20'!I34","v":16.5},{"$f":"'Max X+20'!J34","v":8.1},497.49115806719095,240.67817284752755,256.8129852196634,0.11794037437927199,5.8214895170444682E-2,25.067699077029332,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L34","v":220.01974889691883},{"$f":"'Max X+20'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+20'!C35","v":23.1},{"$f":"'Max X+20'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+20'!M34","v":227.10199539279134},{"$f":"'Max X+20'!G35*W35","v":117.06576000000001},{"$f":"'Max X+20'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+20'!I35","v":20.900000000000002},{"$f":"'Max X+20'!J35","v":11.700000000000001},462.15202442416188,225.90734445953521,236.24467996462667,0.11240443738360413,5.7315428164694301E-2,26.585867688173618,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L35","v":236.14307557482778},{"$f":"'Max X+20'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+20'!C36","v":22},{"$f":"'Max X+20'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+20'!M35","v":249.51423993937669},{"$f":"'Max X+20'!G36*W36","v":115.5735},{"$f":"'Max X+20'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+20'!I36","v":22},{"$f":"'Max X+20'!J36","v":10.8},504.26210485626223,243.61596762671383,260.6461372295484,0.12710794811393625,6.8102709828285396E-2,28.837234009633551,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L36","v":261.79015690112061},{"$f":"'Max X+20'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+20'!C37","v":18.700000000000003},{"$f":"'Max X+20'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+20'!M36","v":285.97631695207963},{"$f":"'Max X+20'!G37*W37","v":121.35984000000001},{"$f":"'Max X+20'!H37*V37","v":2.960827E-4},{"$f":"'Max X+20'!I37","v":18.700000000000003},{"$f":"'Max X+20'!J37","v":11.700000000000001},559.73166000955416,266.84001569753383,292.89164431202039,0.15014120358676886,8.4672640059227505E-2,34.706040069093675,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L37","v":272.01273445774194},{"$f":"'Max X+20'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+20'!C38","v":22},{"$f":"'Max X+20'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+20'!M37","v":297.08867696368912},{"$f":"'Max X+20'!G38*W38","v":116.75586999999999},{"$f":"'Max X+20'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+20'!I38","v":20.900000000000002},{"$f":"'Max X+20'!J38","v":12.6},585.63982413442523,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":280.34692265555174},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":305.29290147887343},0.16581180219020489,{"$f":"F38*H38","v":9.5775484815638717E-2},{"$f":"G38*F38/1000","v":34.686846946044476},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L38","v":277.38937760645422},{"$f":"'Max X+20'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+20'!C39","v":18.700000000000003},{"$f":"'Max X+20'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+20'!M38","v":315.36904232720792},{"$f":"'Max X+20'!G39*W39","v":103.97114000000001},{"$f":"'Max X+20'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+20'!I39","v":17.600000000000001},{"$f":"'Max X+20'!J39","v":12.6},604.46874015643459,284.21040713812317,320.25833301831142,0.17897046833103278,0.11070930889648301,32.789278851468062,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L39","v":297.01351004375209},{"$f":"'Max X+20'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+20'!C40","v":16.5},{"$f":"'Max X+20'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+20'!M39","v":301.4464214122064},{"$f":"'Max X+20'!G40*W40","v":99.947609999999997},{"$f":"'Max X+20'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+20'!I40","v":15.400000000000002},{"$f":"'Max X+20'!J40","v":13.5},604.84196801149233,301.61121438709745,303.23075362439494,0.20229565665465379,0.1156677878114222,30.128849363202853,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L40","v":293.90940344727096},{"$f":"'Max X+20'!B41*U41","v":7.206453E-4},{"$f":"'Max X+20'!C41","v":16.5},{"$f":"'Max X+20'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+20'!M40","v":303.84356305907272},{"$f":"'Max X+20'!G41*W41","v":86.607870999999989},{"$f":"'Max X+20'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+20'!I41","v":15.400000000000002},{"$f":"'Max X+20'!J41","v":13.5},605.01367587248888,299.39759901705088,305.616076855438,0.21180443022007961,0.12748620363471391,26.315244113600532,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L41","v":299.81971519761589},{"$f":"'Max X+20'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+20'!C42","v":18.700000000000003},{"$f":"'Max X+20'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+20'!M41","v":285.12643330826302},{"$f":"'Max X+20'!G42*W42","v":76.329595999999981},{"$f":"'Max X+20'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+20'!I42","v":17.600000000000001},{"$f":"'Max X+20'!J42","v":13.5},597.48572906812478,308.39031698721402,289.09541208091082,0.22939821040185746,0.13102122735220467,21.763585463340654,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L42","v":281.12015475869362},{"$f":"'Max X+20'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+20'!C43","v":13.200000000000001},{"$f":"'Max X+20'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+20'!M42","v":272.793064619615},{"$f":"'Max X+20'!G43*W43","v":61.544811999999993},{"$f":"'Max X+20'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+20'!I43","v":13.200000000000001},{"$f":"'Max X+20'!J43","v":13.5},557.44621826380217,285.09030773647714,272.35591052732508,0.2298470222164605,0.13715409228990941,16.788997876918057,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L43","v":253.59004435759522},{"$f":"'Max X+20'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+20'!C44","v":14.3},{"$f":"'Max X+20'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+20'!M43","v":267.79835622491498},{"$f":"'Max X+20'!G44*W44","v":48.929062000000002},{"$f":"'Max X+20'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+20'!I44","v":13.200000000000001},{"$f":"'Max X+20'!J44","v":13.5},526.01769906453603,258.66663692998412,267.35106213455191,0.22340742761109655,0.14729409036304683,13.103122375226953,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L44","v":285.18589935599425},{"$f":"'Max X+20'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+20'!C45","v":11},{"$f":"'Max X+20'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+20'!M44","v":266.97241780894149},{"$f":"'Max X+20'!G45*W45","v":39.707878000000008},{"$f":"'Max X+20'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+20'!I45","v":11},{"$f":"'Max X+20'!J45","v":2.7},563.8246735527182,288.71267786780362,275.11199568491463,0.27322148819066472,0.16042212402688613,10.600908195722477,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L45","v":265.37418479737721},{"$f":"'Max X+20'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+20'!C46","v":13.200000000000001},{"$f":"'Max X+20'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+20'!M45","v":273.34371134203963},{"$f":"'Max X+20'!G46*W46","v":30.428657000000001},{"$f":"'Max X+20'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+20'!I46","v":13.200000000000001},{"$f":"'Max X+20'!J46","v":4.5},552.95914050654335,271.09478008039895,281.8643604261444,0.27940471697825309,0.17935091589523902,8.3174820355339349,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L46","v":250.73974375642993},{"$f":"'Max X+20'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+20'!C47","v":15.400000000000002},{"$f":"'Max X+20'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+20'!M46","v":251.29328110572672},{"$f":"'Max X+20'!G47*W47","v":19.833918999999998},{"$f":"'Max X+20'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+20'!I47","v":15.400000000000002},{"$f":"'Max X+20'!J47","v":7.2},517.05974912677971,257.74655844408323,259.31319068269653,0.293185312346666,0.18009042303019188,4.9841305826952143,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L47","v":248.45250918902715},{"$f":"'Max X+20'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+20'!C48","v":9.9},{"$f":"'Max X+20'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+20'!M47","v":257.64528883570938},{"$f":"'Max X+20'!G48*W48","v":12.969103},{"$f":"'Max X+20'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+20'!I48","v":8.8000000000000007},{"$f":"'Max X+20'!J48","v":7.2},510.77093937500069,251.72731299795669,259.04362637704401,0.32519619107045816,0.20166245866537344,3.3414282883750652,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L48","v":266.18760881035269},{"$f":"'Max X+20'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+20'!C49","v":12.100000000000001},{"$f":"'Max X+20'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+20'!M48","v":251.52446291787217},{"$f":"'Max X+20'!G49*W49","v":7.610276100000001},{"$f":"'Max X+20'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+20'!I49","v":12.100000000000001},{"$f":"'Max X+20'!J49","v":7.2},526.90397217220789,270.69499361328093,256.20897855892696,0.39261519707180864,0.21548435894520943,1.9141706087092192,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L49","v":233.46904768822429},{"$f":"'Max X+20'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+20'!C50","v":12.100000000000001},{"$f":"'Max X+20'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+20'!M49","v":251.27291693057833},{"$f":"'Max X+20'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+20'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+20'!I50","v":12.100000000000001},{"$f":"'Max X+20'!J50","v":6.3},495.71731608962375,238.88044073467043,256.83687535495329,0.38860695355383429,0.23604157562504957,1.193708300815209,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L50","v":218.98464999852342},{"$f":"'Max X+20'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+20'!C51","v":11},{"$f":"'Max X+20'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+20'!M50","v":217.43099467507443},{"$f":"'Max X+20'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+20'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+20'!I51","v":11},{"$f":"'Max X+20'!J51","v":6.3},444.28211521393951,222.37538192167844,221.90673329226107,0.40926807684499039,0.22426138281334693,0.55009985120735216,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L51","v":234.89887871229871},{"$f":"'Max X+20'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+20'!C52","v":8.8000000000000007},{"$f":"'Max X+20'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+20'!M51","v":228.75322444479926},{"$f":"'Max X+20'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+20'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+20'!I52","v":8.8000000000000007},{"$f":"'Max X+20'!J52","v":5.4},469.70603212105516,237.81196039707896,231.89407172397623,0.48691831521976753,0.25915272082304003,0.33439919535239382,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L52","v":211.01151012234291},{"$f":"'Max X+20'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+20'!C53","v":5.5},{"$f":"'Max X+20'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+20'!M52","v":212.82961938498246},{"$f":"'Max X+20'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+20'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+20'!I53","v":6.6000000000000005},{"$f":"'Max X+20'!J53","v":5.4},425.29547018109736,211.53087476199937,213.76459541909801,0.48063536034352838,0.2650239658844365,0.17122789243075912,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L53","v":207.96089451600838},{"$f":"'Max X+20'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+20'!C54","v":5.5},{"$f":"'Max X+20'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+20'!M53","v":209.63580094808745},{"$f":"'Max X+20'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+20'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+20'!I54","v":5.5},{"$f":"'Max X+20'!J54","v":3.6},419.68934836096992,208.44039849417527,211.24894986679467,0.52049602183311006,0.28685108129277703,0.16018930016494143,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L54","v":205.55993950732793},{"$f":"'Max X+20'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+20'!C55","v":6.6000000000000005},{"$f":"'Max X+20'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+20'!M54","v":201.79849566835844},{"$f":"'Max X+20'!G55*W55","v":1.0189424},{"$f":"'Max X+20'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+20'!I55","v":6.6000000000000005},{"$f":"'Max X+20'!J55","v":3.6},408.88497922409323,204.3897662273119,204.49521299678133,0.57017328001603951,0.30328267157711963,0.20562104349270674,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L55","v":228.80063953439219},{"$f":"'Max X+20'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+20'!C56","v":3.3000000000000003},{"$f":"'Max X+20'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+20'!M55","v":212.9929967858593},{"$f":"'Max X+20'!G56*W56","v":0},{"$f":"'Max X+20'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+20'!I56","v":3.3000000000000003},{"$f":"'Max X+20'!J56","v":3.6},439.23222430114583,226.89076913379085,212.34145516735501,0.70987040060133844,0.35154161850431093,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L56","v":214.32089436695287},{"$f":"'Max X+20'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+20'!C57","v":3.3000000000000003},{"$f":"'Max X+20'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+20'!M56","v":210.2052923319367},{"$f":"'Max X+20'!G57*W57","v":0},{"$f":"'Max X+20'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+20'!I57","v":3.3000000000000003},{"$f":"'Max X+20'!J57","v":3.6},424.59704625626148,215.07292130923884,209.52412494702264,0.74797305771402345,0.38116738491408569,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L57","v":201.95856598557819},{"$f":"'Max X+20'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+20'!C58","v":3.3000000000000003},{"$f":"'Max X+20'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+20'!M57","v":206.41291239978668},{"$f":"'Max X+20'!G58*W58","v":0},{"$f":"'Max X+20'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+20'!I58","v":3.3000000000000003},{"$f":"'Max X+20'!J58","v":3.6},407.46531182120441,201.76396306738022,205.70134875382419,0.79460291819798257,0.41156364596250833,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L58","v":219.02034643832894},{"$f":"'Max X+20'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+20'!C59","v":3.3000000000000003},{"$f":"'Max X+20'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+20'!M58","v":222.41458338289982},{"$f":"'Max X+20'!G59*W59","v":0},{"$f":"'Max X+20'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+20'!I59","v":3.3000000000000003},{"$f":"'Max X+20'!J59","v":3.6},441.17701808377149,219.55055308524499,221.62646499852647,0.96979335308395898,0.48811838437336358,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L59","v":198.94813975439646},{"$f":"'Max X+20'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+20'!C60","v":5.5},{"$f":"'Max X+20'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+20'!M59","v":181.24035845923925},{"$f":"'Max X+20'!G60*W60","v":0},{"$f":"'Max X+20'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+20'!I60","v":5.5},{"$f":"'Max X+20'!J60","v":2.7},383.46392894161659,199.86200480609475,183.60192413552187,0.98613494830173121,0.4384343237173845,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L60","v":192.2775399505453},{"$f":"'Max X+20'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+20'!C61","v":5.5},{"$f":"'Max X+20'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+20'!M60","v":188.52892294827669},{"$f":"'Max X+20'!G61*W61","v":0},{"$f":"'Max X+20'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+20'!I61","v":5.5},{"$f":"'Max X+20'!J61","v":2.7},384.84364783316596,194.01818660384086,190.82546122932507,1.059353346704454,0.50346171895162217,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L61","v":201.91786093228731},{"$f":"'Max X+20'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+20'!C62","v":4.4000000000000004},{"$f":"'Max X+20'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+20'!M61","v":207.54384353855815},{"$f":"'Max X+20'!G62*W62","v":0},{"$f":"'Max X+20'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+20'!I62","v":4.4000000000000004},{"$f":"'Max X+20'!J62","v":2.7},411.91648267875451,203.2853088776379,208.63117380111657,1.2325520546493915,0.61266973744158881,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L62","v":206.5099740889697},{"$f":"'Max X+20'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+20'!C63","v":4.4000000000000004},{"$f":"'Max X+20'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+20'!M62","v":212.67931438455668},{"$f":"'Max X+20'!G63*W63","v":0},{"$f":"'Max X+20'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+20'!I63","v":3.3000000000000003},{"$f":"'Max X+20'!J63","v":2.7},419.39570603727316,206.81151513776112,212.58419089951201,1.3984589512085894,0.69512348504470323,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L63","v":208.99242309952626},{"$f":"'Max X+20'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+20'!C64","v":2.2000000000000002},{"$f":"'Max X+20'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+20'!M63","v":228.07068355060562},{"$f":"'Max X+20'!G64*W64","v":0},{"$f":"'Max X+20'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+20'!I64","v":2.2000000000000002},{"$f":"'Max X+20'!J64","v":2.7},433.65997958348817,206.91565533223763,226.74432425125056,1.5767677672886362,0.82635929935506092,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L64","v":192.80882855757585},{"$f":"'Max X+20'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+20'!C65","v":3.3000000000000003},{"$f":"'Max X+20'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+20'!M64","v":228.08687721074099},{"$f":"'Max X+20'!G65*W65","v":0},{"$f":"'Max X+20'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+20'!I65","v":3.3000000000000003},{"$f":"'Max X+20'!J65","v":1.8},421.35094723459275,192.68159357662532,228.66935365796743,1.6272349809505451,0.91752355277357078,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L65","v":208.31877097453113},{"$f":"'Max X+20'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+20'!C66","v":2.2000000000000002},{"$f":"'Max X+20'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+20'!M65","v":240.61111673675842},{"$f":"'Max X+20'!G66*W66","v":0},{"$f":"'Max X+20'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+20'!I66","v":2.2000000000000002},{"$f":"'Max X+20'!J66","v":1.8},446.68011617630395,206.74494185453514,239.93517432176881,1.973829119995971,1.0759424149895798,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L66","v":226.42390958342128},{"$f":"'Max X+20'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+20'!C67","v":3.3000000000000003},{"$f":"'Max X+20'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+20'!M66","v":246.47321790257035},{"$f":"'Max X+20'!G67*W67","v":0},{"$f":"'Max X+20'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+20'!I67","v":3.3000000000000003},{"$f":"'Max X+20'!J67","v":1.8},472.25736366632339,225.51097552871258,246.74638813761084,2.4129340547086962,1.226829764959511,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L67","v":196.5063003684013},{"$f":"'Max X+20'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+20'!C68","v":2.2000000000000002},{"$f":"'Max X+20'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+20'!M67","v":226.14425639252156},{"$f":"'Max X+20'!G68*W68","v":0},{"$f":"'Max X+20'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+20'!I68","v":2.2000000000000002},{"$f":"'Max X+20'!J68","v":1.8},419.845596766521,194.55595036005286,225.28964640646811,2.350350008348407,1.2546099860534319,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L68","v":213.41548683352218},{"$f":"'Max X+20'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+20'!C69","v":2.2000000000000002},{"$f":"'Max X+20'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+20'!M68","v":259.45587821137372},{"$f":"'Max X+20'!G69*W69","v":0},{"$f":"'Max X+20'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+20'!I69","v":2.2000000000000002},{"$f":"'Max X+20'!J69","v":2.7},469.21708977584865,211.86728856349421,257.34980121235446,2.8481982700279516,1.606076999019227,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L69","v":232.96052528920893},{"$f":"'Max X+20'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+20'!C70","v":0},{"$f":"'Max X+20'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+20'!M69","v":256.01156235402254},{"$f":"'Max X+20'!G70*W70","v":0},{"$f":"'Max X+20'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+20'!I70","v":0},{"$f":"'Max X+20'!J70","v":0},483.75424561609509,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":229.5131449181504},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":254.24110069794472},3.4473803710585269,{"$f":"F70*H70","v":1.770461656077829},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L70","v":214.0593255228122},{"$f":"'Max X+20'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+20'!C71","v":0},{"$f":"'Max X+20'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+20'!M70","v":262.98358248344925},{"$f":"'Max X+20'!G71*W71","v":0},{"$f":"'Max X+20'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+20'!I71","v":0},{"$f":"'Max X+20'!J71","v":0},{"$f":"L71+M71","v":469.70932232543578},208.75957376477672,260.94974856065909,3.49975175803546,2.0338339227901585,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L71","v":232.63996148446009},{"$f":"'Max X+20'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+20'!C72","v":3.3000000000000003},{"$f":"'Max X+20'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+20'!M71","v":289.35883750632411},{"$f":"'Max X+20'!G72*W72","v":0},{"$f":"'Max X+20'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+20'!I72","v":3.3000000000000003},{"$f":"'Max X+20'!J72","v":1.8},518.29671372283144,229.94291970067633,288.35379402215511,4.1970417837837539,2.505043484169017,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L72","v":241.58857399529543},{"$f":"'Max X+20'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+20'!C73","v":2.2000000000000002},{"$f":"'Max X+20'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+20'!M72","v":271.3049708651281},{"$f":"'Max X+20'!G73*W73","v":0},{"$f":"'Max X+20'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+20'!I73","v":2.2000000000000002},{"$f":"'Max X+20'!J73","v":1.8},507.15701571766931,238.08292216605273,269.07409355161661,4.8056518292426889,2.6308773135114776,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L73","v":234.01553971333905},{"$f":"'Max X+20'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+20'!C74","v":1.1000000000000001},{"$f":"'Max X+20'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+20'!M73","v":269.90810983776629},{"$f":"'Max X+20'!G74*W74","v":0},{"$f":"'Max X+20'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+20'!I74","v":1.1000000000000001},{"$f":"'Max X+20'!J74","v":1.8},495.36601441398739,229.09020180121493,266.27581261277248,5.1253379121240981,2.9322972249938082,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L74","v":221.36667794463006},{"$f":"'Max X+20'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+20'!C75","v":1.1000000000000001},{"$f":"'Max X+20'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+20'!M74","v":265.49697201337102},{"$f":"'Max X+20'!G75*W75","v":0},{"$f":"'Max X+20'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+20'!I75","v":1.1000000000000001},{"$f":"'Max X+20'!J75","v":1.8},477.80442329751543,216.23833723509219,261.56608606242321,5.3283407095378594,3.2308859509478434,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L75","v":231.20091870093759},{"$f":"'Max X+20'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+20'!C76","v":1.1000000000000001},{"$f":"'Max X+20'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+20'!M75","v":252.99893128108999},{"$f":"'Max X+20'!G76*W76","v":0},{"$f":"'Max X+20'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+20'!I76","v":1.1000000000000001},{"$f":"'Max X+20'!J76","v":1.8},474.14150818133419,225.29052609365596,248.8509820876782,6.1103926072816215,3.4479491934117807,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L76","v":182.43488435427201},{"$f":"'Max X+20'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+20'!C77","v":2.2000000000000002},{"$f":"'Max X+20'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+20'!M76","v":207.43702587184691},{"$f":"'Max X+20'!G77*W77","v":0},{"$f":"'Max X+20'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+20'!I77","v":2.2000000000000002},{"$f":"'Max X+20'!J77","v":1.8},383.10979087327689,178.43818348764557,204.67160738563129,5.2967008666264226,3.1654184862155872,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L77","v":168.40525271621451},{"$f":"'Max X+20'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+20'!C78","v":1.1000000000000001},{"$f":"'Max X+20'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+20'!M77","v":207.01200499482812},{"$f":"'Max X+20'!G78*W78","v":0},{"$f":"'Max X+20'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+20'!I78","v":1.1000000000000001},{"$f":"'Max X+20'!J78","v":1.8},366.00199080188668,163.22707490115423,202.77491590073248,5.3781778150602628,3.5370890940956112,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L78","v":144.82217820615344},{"$f":"'Max X+20'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+20'!C79","v":1.1000000000000001},{"$f":"'Max X+20'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+20'!M78","v":167.13174988060723},{"$f":"'Max X+20'!G79*W79","v":0},{"$f":"'Max X+20'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+20'!I79","v":1.1000000000000001},{"$f":"'Max X+20'!J79","v":1.8},302.27171999931147,139.0358831196848,163.2358368796267,5.0862950864686107,3.1959130009805192,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L79","v":141.25572955723592},{"$f":"'Max X+20'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+20'!C80","v":1.1000000000000001},{"$f":"'Max X+20'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+20'!M79","v":177.37635382305149},{"$f":"'Max X+20'!G80*W80","v":0},{"$f":"'Max X+20'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+20'!I80","v":1.1000000000000001},{"$f":"'Max X+20'!J80","v":1.8},308.89531489896683,136.01227803373996,172.8830368652269,5.4434515234959555,3.7933169578245711,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L80","v":124.41236030647205},{"$f":"'Max X+20'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+20'!C81","v":2.2000000000000002},{"$f":"'Max X+20'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+20'!M80","v":144.37431150498008},{"$f":"'Max X+20'!G81*W81","v":0},{"$f":"'Max X+20'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+20'!I81","v":2.2000000000000002},{"$f":"'Max X+20'!J81","v":1.8},261.7839654826206,120.46775184581504,141.31621363680557,5.2446084606570018,3.4580978681744927,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L81","v":119.0666042075801},{"$f":"'Max X+20'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+20'!C82","v":1.1000000000000001},{"$f":"'Max X+20'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+20'!M81","v":132.03430990601049},{"$f":"'Max X+20'!G82*W82","v":0},{"$f":"'Max X+20'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+20'!I82","v":1.1000000000000001},{"$f":"'Max X+20'!J82","v":1.8},241.56337160123144,113.77946514681662,127.78390645441483,5.4871390607634742,3.5504034515956362,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L82","v":109.98981757445841},{"$f":"'Max X+20'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+20'!C83","v":1.1000000000000001},{"$f":"'Max X+20'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+20'!M82","v":115.56378575372909},{"$f":"'Max X+20'!G83*W83","v":0},{"$f":"'Max X+20'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+20'!I83","v":1.1000000000000001},{"$f":"'Max X+20'!J83","v":1.8},216.00138125394773,104.63640592000922,111.36497533393849,5.553411654449171,3.4988104197905989,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L83","v":98.733002270899604},{"$f":"'Max X+20'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+20'!C84","v":0},{"$f":"'Max X+20'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+20'!M83","v":104.96949240539189},{"$f":"'Max X+20'!G84*W84","v":0},{"$f":"'Max X+20'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+20'!I84","v":0},{"$f":"'Max X+20'!J84","v":0.9},193.73161225940618,93.251535009152107,100.48007725025406,5.4814672617474978,3.589415155137829,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L84","v":100.41823848406355},{"$f":"'Max X+20'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+20'!C85","v":3.3000000000000003},{"$f":"'Max X+20'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+20'!M84","v":101.8609255034209},{"$f":"'Max X+20'!G85*W85","v":0},{"$f":"'Max X+20'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+20'!I85","v":3.3000000000000003},{"$f":"'Max X+20'!J85","v":0.9},197.88474255166233,97.569562160209841,100.31518039145249,6.1486763238537101,3.9457451119684102,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L85","v":90.25700184047021},{"$f":"'Max X+20'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+20'!C86","v":0},{"$f":"'Max X+20'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+20'!M85","v":101.0374335751865},{"$f":"'Max X+20'!G86*W86","v":0},{"$f":"'Max X+20'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+20'!I86","v":0},{"$f":"'Max X+20'!J86","v":0},180.74022338885106,84.148193618092066,96.592029770758984,6.1088082223781441,4.4454038044275146,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L86","v":79.871224186111206},{"$f":"'Max X+20'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+20'!C87","v":0},{"$f":"'Max X+20'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+20'!M86","v":86.924641593962633},{"$f":"'Max X+20'!G87*W87","v":0},{"$f":"'Max X+20'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+20'!I87","v":0},{"$f":"'Max X+20'!J87","v":0},156.45441130945269,73.882635405749113,82.571775903703582,5.9885887803620976,4.3528656902590539,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L87","v":65.621514902237152},{"$f":"'Max X+20'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+20'!C88","v":0},{"$f":"'Max X+20'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+20'!M87","v":76.723430172135906},{"$f":"'Max X+20'!G88*W88","v":0},{"$f":"'Max X+20'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+20'!I88","v":0},{"$f":"'Max X+20'!J88","v":0},132.50217399833701,60.157042823872217,72.345131174464811,5.4644720783649348,4.3782989976711013,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L88","v":56.477952650949497},{"$f":"'Max X+20'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+20'!C89","v":1.1000000000000001},{"$f":"'Max X+20'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+20'!M88","v":63.617451822414758},{"$f":"'Max X+20'!G89*W89","v":0},{"$f":"'Max X+20'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+20'!I89","v":1.1000000000000001},{"$f":"'Max X+20'!J89","v":0},112.93402331760193,52.349520317895497,60.58450299970643,5.2284323330539983,4.1329488227083253,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L89","v":52.741118309348792},{"$f":"'Max X+20'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+20'!C90","v":0},{"$f":"'Max X+20'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+20'!M89","v":78.368024894117752},{"$f":"'Max X+20'!G90*W90","v":0},{"$f":"'Max X+20'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+20'!I90","v":0},{"$f":"'Max X+20'!J90","v":0},119.8958455840762,47.314402425936137,72.581443158140061,5.4267158834126548,5.7865817359776885,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L90","v":48.140627134021486},{"$f":"'Max X+20'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+20'!C91","v":0},{"$f":"'Max X+20'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+20'!M90","v":63.421017890788413},{"$f":"'Max X+20'!G91*W91","v":0},{"$f":"'Max X+20'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+20'!I91","v":0},{"$f":"'Max X+20'!J91","v":0},100.74721342269154,42.643137933136288,58.10407548955525,5.497489200885199,5.3169424012331659,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L91","v":41.197082922594461},{"$f":"'Max X+20'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+20'!C92","v":0},{"$f":"'Max X+20'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+20'!M91","v":67.121812902164166},{"$f":"'Max X+20'!G92*W92","v":0},{"$f":"'Max X+20'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+20'!I92","v":0},{"$f":"'Max X+20'!J92","v":0},96.730136284099416,35.987904074416932,60.742232209682484,5.2091788481775287,6.3795806924816834,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L92","v":37.954475559123004},{"$f":"'Max X+20'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+20'!C93","v":0},{"$f":"'Max X+20'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+20'!M92","v":60.289708017247214},{"$f":"'Max X+20'!G93*W93","v":0},{"$f":"'Max X+20'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+20'!I93","v":0},{"$f":"'Max X+20'!J93","v":0},86.46136603181904,32.655548274798889,53.805817757020144,5.2989272843241162,6.4838902602270707,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L93","v":34.886118586031763},{"$f":"'Max X+20'!B94*U94","v":0.1536841125},{"$f":"'Max X+20'!C94","v":0},{"$f":"'Max X+20'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+20'!M93","v":55.730267245463111},{"$f":"'Max X+20'!G94*W94","v":0},{"$f":"'Max X+20'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+20'!I94","v":0},{"$f":"'Max X+20'!J94","v":0},78.489200463981021,29.524676412567718,48.964524051413299,5.3614421734640461,6.7657431940498096,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L94","v":28.640147569721751},{"$f":"'Max X+20'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+20'!C95","v":0},{"$f":"'Max X+20'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+20'!M94","v":50.038355966009377},{"$f":"'Max X+20'!G95*W95","v":0},{"$f":"'Max X+20'!H95*V95","v":0.1366584025},{"$f":"'Max X+20'!I95","v":0},{"$f":"'Max X+20'!J95","v":0},67.009283419032272,23.809089243064083,43.200194175968193,4.8310583266576694,6.8381617900411857,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L95","v":25.023085893631009},{"$f":"'Max X+20'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+20'!C96","v":0},{"$f":"'Max X+20'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+20'!M95","v":43.583068693032104},{"$f":"'Max X+20'!G96*W96","v":0},{"$f":"'Max X+20'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+20'!I96","v":0},{"$f":"'Max X+20'!J96","v":0},57.302231655624382,20.401868746061851,36.900362909562531,4.6212171475691566,6.6827057834695731,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L96","v":19.384937779492319},{"$f":"'Max X+20'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+20'!C97","v":0},{"$f":"'Max X+20'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+20'!M96","v":33.40854692424211},{"$f":"'Max X+20'!G97*W97","v":0},{"$f":"'Max X+20'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+20'!I97","v":0},{"$f":"'Max X+20'!J97","v":0},43.162052036886898,15.480066396006045,27.681985640880853,3.9048713834862747,5.7265612833612582,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L97","v":15.441515111817923},{"$f":"'Max X+20'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+20'!C98","v":0},{"$f":"'Max X+20'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+20'!M97","v":33.098260936377422},{"$f":"'Max X+20'!G98*W98","v":0},{"$f":"'Max X+20'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+20'!I98","v":0},{"$f":"'Max X+20'!J98","v":0},38.837682131715709,12.055825378255985,26.781856753459728,3.385689733561938,6.3164041829176947,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L98","v":12.564663282020547},{"$f":"'Max X+20'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+20'!C99","v":0},{"$f":"'Max X+20'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+20'!M98","v":23.687659775637478},{"$f":"'Max X+20'!G99*W99","v":0},{"$f":"'Max X+20'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+20'!I99","v":0},{"$f":"'Max X+20'!J99","v":0},28.25326249983393,9.5760563152077172,18.677206184626215,2.9886069668128292,5.0104535910112622,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L99","v":9.3521062334666691},{"$f":"'Max X+20'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+20'!C100","v":0},{"$f":"'Max X+20'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+20'!M99","v":16.967537572649448},{"$f":"'Max X+20'!G100*W100","v":0},{"$f":"'Max X+20'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+20'!I100","v":0},{"$f":"'Max X+20'!J100","v":0},19.956096451089984,6.9474787440794312,13.008617707010554,2.4046274893872379,3.9589198656388938,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L100","v":6.9059349287904555},{"$f":"'Max X+20'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+20'!C101","v":0},{"$f":"'Max X+20'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+20'!M100","v":13.224152575093729},{"$f":"'Max X+20'!G101*W101","v":0},{"$f":"'Max X+20'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+20'!I101","v":0},{"$f":"'Max X+20'!J101","v":0},14.831534036023292,4.9935794254956187,9.8379546105276745,1.9123555032948369,3.3861979645660538,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L101","v":4.878485786860276},{"$f":"'Max X+20'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+20'!C102","v":0},{"$f":"'Max X+20'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+20'!M101","v":11.021873777913267},{"$f":"'Max X+20'!G102*W102","v":0},{"$f":"'Max X+20'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+20'!I102","v":0},{"$f":"'Max X+20'!J102","v":0},11.370215242060356,3.4291501895756613,7.941065052484694,1.4493355972846147,3.0808087254285734,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L102","v":3.2032192879846844},{"$f":"'Max X+20'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+20'!C103","v":0},{"$f":"'Max X+20'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+20'!M102","v":6.4958384191199974},{"$f":"'Max X+20'!G103*W103","v":0},{"$f":"'Max X+20'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+20'!I103","v":0},{"$f":"'Max X+20'!J103","v":0},6.7110104906547319,2.186275907187694,4.5247345834670378,1.0169433807969905,1.9711038356529595,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L103","v":2.2792986385393137},{"$f":"'Max X+20'!B104*U104","v":0.3379091575},{"$f":"'Max X+20'!C104","v":0},{"$f":"'Max X+20'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+20'!M103","v":4.9690041056813126},{"$f":"'Max X+20'!G104*W104","v":0},{"$f":"'Max X+20'!H104*V104","v":0.32755962},{"$f":"'Max X+20'!I104","v":0},{"$f":"'Max X+20'!J104","v":0},4.8504617649454991,1.5091027558995971,3.341359009045902,0.7701958826397165,1.6276450966354106,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L104","v":1.5628371249665087},{"$f":"'Max X+20'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+20'!C105","v":0},{"$f":"'Max X+20'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+20'!M104","v":3.2334329530213091},{"$f":"'Max X+20'!G105*W105","v":0},{"$f":"'Max X+20'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+20'!I105","v":0},{"$f":"'Max X+20'!J105","v":0},3.099583931769597,1.0030030799909433,2.0965808517786537,0.55983404497556533,1.1368521012426553,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+20'!L105","v":0.7821853668862494},{"$f":"'Max X+20'!B106*U106","v":0.95},{"$f":"'Max X+20'!C106","v":0},{"$f":"'Max X+20'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+20'!M105","v":1.9426937536459836},{"$f":"'Max X+20'!G106*W106","v":0},{"$f":"'Max X+20'!H106*V106","v":0.95},{"$f":"'Max X+20'!I106","v":0},{"$f":"'Max X+20'!J106","v":0},0.13624395602661166,3.9109268344312498E-2,9.7134687682299159E-2,0.7430760985419369,1.8455590659636845,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":17005.035384341856},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":17897.807742438534},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":34958.886370613545},17015.039849049768,17943.846521563777,188.29553529209082,161.06122087475595,399.51679562709433,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":34958.886370613545},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+22","index":104,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+22",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":24}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+22"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":35408.175470545066},{"$f":"L107","v":17226.996271945365},18181.179198599697,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+21'!P107*106/206","v":205.57660357510682},{"$f":"'Max X+21'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+21'!C6","v":16.5},{"$f":"'Max X+21'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+21'!P107*100/206","v":193.94019205198754},{"$f":"'Max X+21'!G6*W6","v":0},{"$f":"'Max X+21'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+21'!I6","v":13.200000000000001},{"$f":"'Max X+21'!J6","v":8.1},{"$f":"L6+M6","v":408.04836121403576},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":209.20775031307176},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":198.84061090096401},{"$f":"B6*A6","v":0.26885326203505278},{"$f":"F6*H6","v":0.19958115102352608},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L6","v":209.30366260363016},{"$f":"'Max X+21'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+21'!C7","v":11},{"$f":"'Max X+21'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+21'!M6","v":198.93111944600119},{"$f":"'Max X+21'!G7*W7","v":0},{"$f":"'Max X+21'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+21'!I7","v":11},{"$f":"'Max X+21'!J7","v":9.9},{"$f":"L7+M7","v":413.07834470068917},213.07561772855055,200.00272697213859,2.8044875079613354E-2,2.8392473862598439E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L7","v":212.23844650437132},{"$f":"'Max X+21'!B8*U8","v":8.45861E-5},{"$f":"'Max X+21'!C8","v":13.200000000000001},{"$f":"'Max X+21'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+21'!M7","v":199.21272928627701},{"$f":"'Max X+21'!G8*W8","v":0},{"$f":"'Max X+21'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+21'!I8","v":14.3},{"$f":"'Max X+21'!J8","v":8.1},417.32007981034201,211.92049408191144,205.39958572843054,1.7952422459863403E-2,1.3143557846485339E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L8","v":210.19903609611964},{"$f":"'Max X+21'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+21'!C9","v":11},{"$f":"'Max X+21'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+21'!M8","v":203.77509948873356},{"$f":"'Max X+21'!G9*W9","v":0},{"$f":"'Max X+21'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+21'!I9","v":11},{"$f":"'Max X+21'!J9","v":7.2},419.74039487033815,212.17565160574824,207.56474326458988,2.338449037139214E-2,1.0356224143699834E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L9","v":209.51582446064239},{"$f":"'Max X+21'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+21'!C10","v":11},{"$f":"'Max X+21'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+21'!M9","v":205.05459561069412},{"$f":"'Max X+21'!G10*W10","v":0},{"$f":"'Max X+21'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+21'!I10","v":11},{"$f":"'Max X+21'!J10","v":8.1},420.3462670396849,212.40137256190908,207.94489447777579,1.4451898733316404E-2,9.7011329183419367E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L10","v":208.37850089111333},{"$f":"'Max X+21'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+21'!C11","v":12.100000000000001},{"$f":"'Max X+21'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+21'!M10","v":204.1483241933077},{"$f":"'Max X+21'!G11*W11","v":0},{"$f":"'Max X+21'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+21'!I11","v":12.100000000000001},{"$f":"'Max X+21'!J11","v":10.8},417.80951890453127,212.37100812116753,205.43851078336371,7.4927699457922065E-3,9.8134099439723017E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L11","v":207.8614416032818},{"$f":"'Max X+21'!B12*U12","v":3.021E-5},{"$f":"'Max X+21'!C12","v":4.4000000000000004},{"$f":"'Max X+21'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+21'!M11","v":201.18267558540441},{"$f":"'Max X+21'!G12*W12","v":0},{"$f":"'Max X+21'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+21'!I12","v":3.3000000000000003},{"$f":"'Max X+21'!J12","v":0.9},409.5279852759553,205.95516210913095,203.57282316682432,6.279494150835143E-3,9.8524185801062182E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L12","v":200.51703524174903},{"$f":"'Max X+21'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+21'!C13","v":5.5},{"$f":"'Max X+21'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+21'!M12","v":198.44076947757375},{"$f":"'Max X+21'!G13*W13","v":0},{"$f":"'Max X+21'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+21'!I13","v":5.5},{"$f":"'Max X+21'!J13","v":2.7},404.54098191822743,203.31009082215823,201.23089109606917,6.9444195908122232E-3,9.8783815045936207E-3,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L13","v":197.46608128687731},{"$f":"'Max X+21'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+21'!C14","v":4.4000000000000004},{"$f":"'Max X+21'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+21'!M13","v":195.71588250710789},{"$f":"'Max X+21'!G14*W14","v":0},{"$f":"'Max X+21'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+21'!I14","v":4.4000000000000004},{"$f":"'Max X+21'!J14","v":2.7},396.56312538482644,199.15727380598673,197.4058515788397,8.8074808905979456E-3,1.0030928268195547E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L14","v":192.75388409951344},{"$f":"'Max X+21'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+21'!C15","v":3.3000000000000003},{"$f":"'Max X+21'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+21'!M14","v":191.36299450221932},{"$f":"'Max X+21'!G15*W15","v":0},{"$f":"'Max X+21'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+21'!I15","v":3.3000000000000003},{"$f":"'Max X+21'!J15","v":2.7},384.39556456001242,192.44274147935838,191.95282308065407,1.1142620155082621E-2,1.0171421565279214E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L15","v":185.75077114783946},{"$f":"'Max X+21'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+21'!C16","v":5.5},{"$f":"'Max X+21'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+21'!M15","v":185.63760405124967},{"$f":"'Max X+21'!G16*W16","v":0},{"$f":"'Max X+21'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+21'!I16","v":5.5},{"$f":"'Max X+21'!J16","v":2.7},376.96462083771729,188.53753640539517,188.42708443232212,1.323474244428356E-2,1.0519618927574189E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L16","v":181.66934671338458},{"$f":"'Max X+21'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+21'!C17","v":6.6000000000000005},{"$f":"'Max X+21'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+21'!M16","v":181.94547249443619},{"$f":"'Max X+21'!G17*W17","v":0},{"$f":"'Max X+21'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+21'!I17","v":6.6000000000000005},{"$f":"'Max X+21'!J17","v":2.7},370.48837059027915,184.65415915599934,185.83421143427984,1.5187557385238954E-2,1.126106015636189E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L17","v":177.59814972461612},{"$f":"'Max X+21'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+21'!C18","v":6.6000000000000005},{"$f":"'Max X+21'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+21'!M17","v":179.17520667817428},{"$f":"'Max X+21'!G18*W18","v":0},{"$f":"'Max X+21'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+21'!I18","v":6.6000000000000005},{"$f":"'Max X+21'!J18","v":2.7},362.7444146587253,179.68137845646464,183.06303620226066,1.6771268151464454E-2,1.2170475913614989E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L18","v":172.65971226112291},{"$f":"'Max X+21'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+21'!C19","v":2.2000000000000002},{"$f":"'Max X+21'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+21'!M18","v":176.43626668863178},{"$f":"'Max X+21'!G19*W19","v":0},{"$f":"'Max X+21'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+21'!I19","v":2.2000000000000002},{"$f":"'Max X+21'!J19","v":1.8},346.26399432240123,169.44116830155505,176.82282602084618,1.8543959567833859E-2,1.34406677855666E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L19","v":162.68727943368688},{"$f":"'Max X+21'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+21'!C20","v":4.4000000000000004},{"$f":"'Max X+21'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+21'!M19","v":170.44857506788031},{"$f":"'Max X+21'!G20*W20","v":0},{"$f":"'Max X+21'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+21'!I20","v":4.4000000000000004},{"$f":"'Max X+21'!J20","v":1.8},338.30087904131221,165.26678826721971,173.03409077409248,2.0491166467156416E-2,1.4484293787830798E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L20","v":159.01931069508191},{"$f":"'Max X+21'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+21'!C21","v":4.4000000000000004},{"$f":"'Max X+21'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+21'!M20","v":167.13754395903524},{"$f":"'Max X+21'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+21'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+21'!I21","v":4.4000000000000004},{"$f":"'Max X+21'!J21","v":0},333.1163066546996,161.59466706700425,171.52163958769535,2.4643628077659116E-2,1.5904371339901767E-2,5.9635215538850761E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L21","v":155.74845210631059},{"$f":"'Max X+21'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+21'!C22","v":6.6000000000000005},{"$f":"'Max X+21'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+21'!M21","v":166.00348572394813},{"$f":"'Max X+21'!G22*W22","v":1.7791249},{"$f":"'Max X+21'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+21'!I22","v":6.6000000000000005},{"$f":"'Max X+21'!J22","v":9},323.20369689962274,159.61771971271708,163.58597718690569,3.0732393593533677E-2,1.7508537042441957E-2,0.29534093493827068,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L22","v":154.61003236352866},{"$f":"'Max X+21'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+21'!C23","v":6.6000000000000005},{"$f":"'Max X+21'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+21'!M22","v":158.85886262064412},{"$f":"'Max X+21'!G23*W23","v":3.2182024},{"$f":"'Max X+21'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+21'!I23","v":6.6000000000000005},{"$f":"'Max X+21'!J23","v":7.2},314.01064612056575,155.77013812042384,158.24050800014192,3.9894243104806611E-2,1.8354620502205838E-2,0.51123997294702717,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L23","v":151.41605347776786},{"$f":"'Max X+21'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+21'!C24","v":11},{"$f":"'Max X+21'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+21'!M23","v":154.12979000909627},{"$f":"'Max X+21'!G24*W24","v":5.5787578},{"$f":"'Max X+21'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+21'!I24","v":11},{"$f":"'Max X+21'!J24","v":7.2},313.97541006527365,156.06496367234934,157.91044639292434,5.1089805418515474E-2,1.9343616171945344E-2,0.85985276822560786,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L24","v":152.70882827200535},{"$f":"'Max X+21'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+21'!C25","v":9.9},{"$f":"'Max X+21'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+21'!M24","v":154.74122671886042},{"$f":"'Max X+21'!G25*W25","v":10.969364000000001},{"$f":"'Max X+21'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+21'!I25","v":9.9},{"$f":"'Max X+21'!J25","v":8.1},311.86401662667913,155.34370860055267,156.52030802612643,6.5119671452679717E-2,2.0918692733989143E-2,1.6974128416857057,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L25","v":152.59168221307257},{"$f":"'Max X+21'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+21'!C26","v":8.8000000000000007},{"$f":"'Max X+21'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+21'!M25","v":153.92079507744185},{"$f":"'Max X+21'!G26*W26","v":16.918083000000003},{"$f":"'Max X+21'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+21'!I26","v":8.8000000000000007},{"$f":"'Max X+21'!J26","v":8.1},309.61451042578256,155.01588682309139,154.59862360269119,7.5795389981174119E-2,2.2171474750691585E-2,2.6040447865461531,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L26","v":153.38331934238883},{"$f":"'Max X+21'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+21'!C27","v":7.7000000000000011},{"$f":"'Max X+21'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+21'!M26","v":153.05598659093945},{"$f":"'Max X+21'!G27*W27","v":23.547923000000001},{"$f":"'Max X+21'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+21'!I27","v":8.8000000000000007},{"$f":"'Max X+21'!J27","v":7.2},309.33540502719597,154.70285088689963,154.63255414029638,8.0468455489191876E-2,2.3432450643109701E-2,3.6041505869324753,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L27","v":165.21600907152043},{"$f":"'Max X+21'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+21'!C28","v":12.100000000000001},{"$f":"'Max X+21'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+21'!M27","v":142.48148481165552},{"$f":"'Max X+21'!G28*W28","v":34.556976999999996},{"$f":"'Max X+21'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+21'!I28","v":12.100000000000001},{"$f":"'Max X+21'!J28","v":8.1},316.48774393658096,170.02929539959445,146.45844853698654,8.6713671925990235E-2,2.3036274668975013E-2,4.9237293935622279,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L28","v":181.24253261039766},{"$f":"'Max X+21'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+21'!C29","v":11},{"$f":"'Max X+21'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+21'!M28","v":183.3813696244583},{"$f":"'Max X+21'!G29*W29","v":40.106380999999999},{"$f":"'Max X+21'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+21'!I29","v":11},{"$f":"'Max X+21'!J29","v":7.2},367.59899839424611,180.44892156727454,187.1500768269716,9.3611043123139948E-2,3.1292797486703085E-2,7.3547630784603513,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L29","v":166.72749054860964},{"$f":"'Max X+21'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+21'!C30","v":15.400000000000002},{"$f":"'Max X+21'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+21'!M29","v":166.11067791878594},{"$f":"'Max X+21'!G30*W30","v":52.609592000000006},{"$f":"'Max X+21'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+21'!I30","v":15.400000000000002},{"$f":"'Max X+21'!J30","v":6.3},349.12321415898185,173.94257216118609,175.18064199779576,8.491838742355079E-2,3.003592099016052E-2,8.7390149921507376,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L30","v":201.12209497510651},{"$f":"'Max X+21'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+21'!C31","v":15.400000000000002},{"$f":"'Max X+21'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+21'!M30","v":189.95733284554271},{"$f":"'Max X+21'!G31*W31","v":63.382452000000008},{"$f":"'Max X+21'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+21'!I31","v":16.5},{"$f":"'Max X+21'!J31","v":7.2},406.64192256064155,207.42097205785029,199.22095050279123,0.10112291725623281,3.6382342751507271E-2,12.039961531130634,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L31","v":209.42752220623913},{"$f":"'Max X+21'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+21'!C32","v":14.3},{"$f":"'Max X+21'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+21'!M31","v":191.44513178773147},{"$f":"'Max X+21'!G32*W32","v":69.950769000000008},{"$f":"'Max X+21'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+21'!I32","v":14.3},{"$f":"'Max X+21'!J32","v":8.1},408.62969264359276,211.02362123858541,197.60607140500733,0.10390096765374907,3.9060382724160542E-2,13.391734189858164,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L32","v":219.08889813324342},{"$f":"'Max X+21'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+21'!C33","v":16.5},{"$f":"'Max X+21'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+21'!M32","v":234.62399748095081},{"$f":"'Max X+21'!G33*W33","v":87.890810000000002},{"$f":"'Max X+21'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+21'!I33","v":16.5},{"$f":"'Max X+21'!J33","v":9.9},463.15381655327155,221.98098489413618,241.17283165913534,0.10791323910723798,5.1165821815456265E-2,20.621293184038723,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L33","v":217.01734066717313},{"$f":"'Max X+21'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+21'!C34","v":16.5},{"$f":"'Max X+21'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+21'!M33","v":210.95825019383975},{"$f":"'Max X+21'!G34*W34","v":100.88774500000001},{"$f":"'Max X+21'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+21'!I34","v":16.5},{"$f":"'Max X+21'!J34","v":8.1},439.21853029112492,219.90970599620104,219.30882429492391,0.10763467097208415,4.9425898915846408E-2,21.283102151202307,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L34","v":240.67817284752755},{"$f":"'Max X+21'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+21'!C35","v":23.1},{"$f":"'Max X+21'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+21'!M34","v":256.8129852196634},{"$f":"'Max X+21'!G35*W35","v":117.06576000000001},{"$f":"'Max X+21'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+21'!I35","v":20.900000000000002},{"$f":"'Max X+21'!J35","v":11.700000000000001},512.50338577118396,246.55521436427745,265.94817140690645,0.12295848325013255,6.4813812756950959E-2,30.064007292608665,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L35","v":225.90734445953521},{"$f":"'Max X+21'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+21'!C36","v":22},{"$f":"'Max X+21'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+21'!M35","v":236.24467996462667},{"$f":"'Max X+21'!G36*W36","v":115.5735},{"$f":"'Max X+21'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+21'!I36","v":22},{"$f":"'Max X+21'!J36","v":10.8},480.76594512846452,233.3857460643749,247.38019906408962,0.12159839516031368,6.4480900537044153E-2,27.303624519891777,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L36","v":243.61596762671383},{"$f":"'Max X+21'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+21'!C37","v":18.700000000000003},{"$f":"'Max X+21'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+21'!M36","v":260.6461372295484},{"$f":"'Max X+21'!G37*W37","v":121.35984000000001},{"$f":"'Max X+21'!H37*V37","v":2.960827E-4},{"$f":"'Max X+21'!I37","v":18.700000000000003},{"$f":"'Max X+21'!J37","v":11.700000000000001},516.24521405394535,248.67624963645247,267.56896441749291,0.13971799026135792,7.7172812055495213E-2,31.631973510796037,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L37","v":266.84001569753383},{"$f":"'Max X+21'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+21'!C38","v":22},{"$f":"'Max X+21'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+21'!M37","v":292.89164431202039},{"$f":"'Max X+21'!G38*W38","v":116.75586999999999},{"$f":"'Max X+21'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+21'!I38","v":20.900000000000002},{"$f":"'Max X+21'!J38","v":12.6},576.27457891564359,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":275.17735704852805},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":301.09722186711559},0.16265864900580337,{"$f":"F38*H38","v":9.442244490476466E-2},{"$f":"G38*F38/1000","v":34.196818747380483},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L38","v":280.34692265555174},{"$f":"'Max X+21'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+21'!C39","v":18.700000000000003},{"$f":"'Max X+21'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+21'!M38","v":305.29290147887343},{"$f":"'Max X+21'!G39*W39","v":103.97114000000001},{"$f":"'Max X+21'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+21'!I39","v":17.600000000000001},{"$f":"'Max X+21'!J39","v":12.6},597.3517733589847,287.16604399150276,310.18572936748194,0.18087866404895991,0.10717211139151886,31.74165100066616,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L39","v":284.21040713812317},{"$f":"'Max X+21'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+21'!C40","v":16.5},{"$f":"'Max X+21'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+21'!M39","v":320.25833301831142},{"$f":"'Max X+21'!G40*W40","v":99.947609999999997},{"$f":"'Max X+21'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+21'!I40","v":15.400000000000002},{"$f":"'Max X+21'!J40","v":13.5},610.85227858983126,288.81683166429502,322.03544692553623,0.19357547382818982,0.12288609277516484,32.009054967764307,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L40","v":301.61121438709745},{"$f":"'Max X+21'!B41*U41","v":7.206453E-4},{"$f":"'Max X+21'!C41","v":16.5},{"$f":"'Max X+21'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+21'!M40","v":303.23075362439494},{"$f":"'Max X+21'!G41*W41","v":86.607870999999989},{"$f":"'Max X+21'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+21'!I41","v":15.400000000000002},{"$f":"'Max X+21'!J41","v":13.5},612.09738422539976,307.09385968302206,305.00352454237765,0.21735470407535415,0.12722908201728667,26.262169993134375,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L41","v":299.39759901705088},{"$f":"'Max X+21'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+21'!C42","v":18.700000000000003},{"$f":"'Max X+21'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+21'!M41","v":305.616076855438},{"$f":"'Max X+21'!G42*W42","v":76.329595999999981},{"$f":"'Max X+21'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+21'!I42","v":17.600000000000001},{"$f":"'Max X+21'!J42","v":13.5},617.54416400859759,307.96852377639215,309.57564023220544,0.22907524065872545,0.14043662323259162,23.327551677480525,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L42","v":308.39031698721402},{"$f":"'Max X+21'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+21'!C43","v":13.200000000000001},{"$f":"'Max X+21'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+21'!M42","v":289.09541208091082},{"$f":"'Max X+21'!G43*W43","v":61.544811999999993},{"$f":"'Max X+21'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+21'!I43","v":13.200000000000001},{"$f":"'Max X+21'!J43","v":13.5},600.98823511398109,312.33817357152492,288.65006154245623,0.25214341568908605,0.14535053845457471,17.792322786582183,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L43","v":285.09030773647714},{"$f":"'Max X+21'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+21'!C44","v":14.3},{"$f":"'Max X+21'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+21'!M43","v":272.35591052732508},{"$f":"'Max X+21'!G44*W44","v":48.929062000000002},{"$f":"'Max X+21'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+21'!I44","v":13.200000000000001},{"$f":"'Max X+21'!J44","v":13.5},562.04525894488211,290.13914924778487,271.90610969709729,0.25115848869228158,0.14980083022776014,13.326119232257943,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L44","v":258.66663692998412},{"$f":"'Max X+21'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+21'!C45","v":11},{"$f":"'Max X+21'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+21'!M44","v":267.35106213455191},{"$f":"'Max X+21'!G45*W45","v":39.707878000000008},{"$f":"'Max X+21'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+21'!I45","v":11},{"$f":"'Max X+21'!J45","v":2.7},537.70923462636165,262.21882214093995,275.49041248542164,0.24781478904419457,0.16064964913027949,10.61594335840921,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L45","v":288.71267786780362},{"$f":"'Max X+21'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+21'!C46","v":13.200000000000001},{"$f":"'Max X+21'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+21'!M45","v":275.11199568491463},{"$f":"'Max X+21'!G46*W46","v":30.428657000000001},{"$f":"'Max X+21'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+21'!I46","v":13.200000000000001},{"$f":"'Max X+21'!J46","v":4.5},578.0401852664022,294.40870073412242,283.63148453227973,0.30397713368118273,0.18051115263491288,8.3712885532817474,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L46","v":271.09478008039895},{"$f":"'Max X+21'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+21'!C47","v":15.400000000000002},{"$f":"'Max X+21'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+21'!M46","v":281.8643604261444},{"$f":"'Max X+21'!G47*W47","v":19.833918999999998},{"$f":"'Max X+21'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+21'!I47","v":15.400000000000002},{"$f":"'Max X+21'!J47","v":7.2},567.94015510932627,278.07779400319117,289.86236110613504,0.31698607720773148,0.20199932000936427,5.5904748936789526,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L47","v":257.74655844408323},{"$f":"'Max X+21'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+21'!C48","v":9.9},{"$f":"'Max X+21'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+21'!M47","v":259.31319068269653},{"$f":"'Max X+21'!G48*W48","v":12.969103},{"$f":"'Max X+21'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+21'!I48","v":8.8000000000000007},{"$f":"'Max X+21'!J48","v":7.2},521.7194201299767,261.00919739532128,260.71022273465547,0.33736104876189721,0.20296794804108031,3.3630594792225317,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L48","v":251.72731299795669},{"$f":"'Max X+21'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+21'!C49","v":12.100000000000001},{"$f":"'Max X+21'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+21'!M48","v":259.04362637704401},{"$f":"'Max X+21'!G49*W49","v":7.610276100000001},{"$f":"'Max X+21'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+21'!I49","v":12.100000000000001},{"$f":"'Max X+21'!J49","v":7.2},519.97772636164791,256.2560261110774,263.72170025057051,0.37128688687933326,0.22192612647353502,1.9713935186745477,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L49","v":270.69499361328093},{"$f":"'Max X+21'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+21'!C50","v":12.100000000000001},{"$f":"'Max X+21'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+21'!M49","v":256.20897855892696},{"$f":"'Max X+21'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+21'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+21'!I50","v":12.100000000000001},{"$f":"'Max X+21'!J50","v":6.3},537.81272456525176,276.0444244356878,261.7683001295639,0.45056917759311826,0.24067842936308953,1.2171577748415845,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L50","v":238.88044073467043},{"$f":"'Max X+21'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+21'!C51","v":11},{"$f":"'Max X+21'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+21'!M50","v":256.83687535495329},{"$f":"'Max X+21'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+21'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+21'!I51","v":11},{"$f":"'Max X+21'!J51","v":6.3},503.50595891132002,242.23398871816599,261.27197019315406,0.44645201650445132,0.26490516179919754,0.64979662687215589,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L51","v":222.37538192167844},{"$f":"'Max X+21'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+21'!C52","v":8.8000000000000007},{"$f":"'Max X+21'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+21'!M51","v":221.90673329226107},{"$f":"'Max X+21'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+21'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+21'!I52","v":8.8000000000000007},{"$f":"'Max X+21'!J52","v":5.4},450.3697602797763,225.31442337259881,225.05533690717746,0.46095854907964201,0.25139638508360962,0.32439076317421256,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L52","v":237.81196039707896},{"$f":"'Max X+21'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+21'!C53","v":5.5},{"$f":"'Max X+21'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+21'!M52","v":231.89407172397623},{"$f":"'Max X+21'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+21'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+21'!I53","v":6.6000000000000005},{"$f":"'Max X+21'!J53","v":5.4},471.07558775516179,238.27027981665384,232.80530793850795,0.54168058042511602,0.2887637854682677,0.1865658233248971,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L53","v":211.53087476199937},{"$f":"'Max X+21'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+21'!C54","v":5.5},{"$f":"'Max X+21'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+21'!M53","v":213.76459541909801},{"$f":"'Max X+21'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+21'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+21'!I54","v":5.5},{"$f":"'Max X+21'!J54","v":3.6},427.37353837826538,212.00144359627595,215.37209478198946,0.5294311657234344,0.2925006371085716,0.16334424170567494,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L54","v":208.44039849417527},{"$f":"'Max X+21'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+21'!C55","v":6.6000000000000005},{"$f":"'Max X+21'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+21'!M54","v":211.24894986679467},{"$f":"'Max X+21'!G55*W55","v":1.0189424},{"$f":"'Max X+21'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+21'!I55","v":6.6000000000000005},{"$f":"'Max X+21'!J55","v":3.6},421.19369964252695,207.26223552145734,213.93146412106961,0.57816297271792838,0.31748574572505223,0.21525051197475145,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L55","v":204.3897662273119},{"$f":"'Max X+21'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+21'!C56","v":3.3000000000000003},{"$f":"'Max X+21'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+21'!M55","v":204.49521299678133},{"$f":"'Max X+21'!G56*W56","v":0},{"$f":"'Max X+21'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+21'!I56","v":3.3000000000000003},{"$f":"'Max X+21'!J56","v":3.6},406.41332915048145,202.55563231262593,203.85769683785549,0.63413391468596203,0.33751615892586484,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L56","v":226.89076913379085},{"$f":"'Max X+21'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+21'!C57","v":3.3000000000000003},{"$f":"'Max X+21'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+21'!M56","v":212.34145516735501},{"$f":"'Max X+21'!G57*W57","v":0},{"$f":"'Max X+21'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+21'!I57","v":3.3000000000000003},{"$f":"'Max X+21'!J57","v":3.6},439.25534187243363,227.5989276156908,211.65641425674283,0.79184151810004855,0.38504091061219842,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L57","v":215.07292130923884},{"$f":"'Max X+21'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+21'!C58","v":3.3000000000000003},{"$f":"'Max X+21'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+21'!M57","v":209.52412494702264},{"$f":"'Max X+21'!G58*W58","v":0},{"$f":"'Max X+21'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+21'!I58","v":3.3000000000000003},{"$f":"'Max X+21'!J58","v":3.6},423.63307805918839,214.82672015870241,208.80635790048595,0.84620115053644229,0.41776704653671615,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L58","v":201.76396306738022},{"$f":"'Max X+21'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+21'!C59","v":3.3000000000000003},{"$f":"'Max X+21'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+21'!M58","v":205.70134875382419},{"$f":"'Max X+21'!G59*W59","v":0},{"$f":"'Max X+21'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+21'!I59","v":3.3000000000000003},{"$f":"'Max X+21'!J59","v":3.6},407.32048850109845,202.37057871539392,204.94990978570456,0.89338435198630584,0.45143896811965145,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L59","v":219.55055308524499},{"$f":"'Max X+21'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+21'!C60","v":5.5},{"$f":"'Max X+21'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+21'!M59","v":221.62646499852647},{"$f":"'Max X+21'!G60*W60","v":0},{"$f":"'Max X+21'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+21'!I60","v":5.5},{"$f":"'Max X+21'!J60","v":2.7},444.25263083991649,220.36229725343065,223.89033358648584,1.0882558318143314,0.53613141204063919,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L60","v":199.86200480609475},{"$f":"'Max X+21'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+21'!C61","v":5.5},{"$f":"'Max X+21'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+21'!M60","v":183.60192413552187},{"$f":"'Max X+21'!G61*W61","v":0},{"$f":"'Max X+21'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+21'!I61","v":5.5},{"$f":"'Max X+21'!J61","v":2.7},387.47248468303474,201.56086484078807,185.91161984224664,1.1011399653066849,0.4903042932752304,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L61","v":194.01818660384086},{"$f":"'Max X+21'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+21'!C62","v":4.4000000000000004},{"$f":"'Max X+21'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+21'!M61","v":190.82546122932507},{"$f":"'Max X+21'!G62*W62","v":0},{"$f":"'Max X+21'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+21'!I62","v":4.4000000000000004},{"$f":"'Max X+21'!J62","v":2.7},387.39600012025699,195.43385593871903,191.96214418153792,1.1843306651218306,0.5633170477871593,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L62","v":203.2853088776379},{"$f":"'Max X+21'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+21'!C63","v":4.4000000000000004},{"$f":"'Max X+21'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+21'!M62","v":208.63117380111657},{"$f":"'Max X+21'!G63*W63","v":0},{"$f":"'Max X+21'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+21'!I63","v":3.3000000000000003},{"$f":"'Max X+21'!J63","v":2.7},412.15796824868539,203.6086869439842,208.5492813047012,1.3766219336537131,0.68189249641539196,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L63","v":206.81151513776112},{"$f":"'Max X+21'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+21'!C64","v":2.2000000000000002},{"$f":"'Max X+21'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+21'!M63","v":212.58419089951201},{"$f":"'Max X+21'!G64*W64","v":0},{"$f":"'Max X+21'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+21'!I64","v":2.2000000000000002},{"$f":"'Max X+21'!J64","v":2.7},416.06514466925069,204.75120148553816,211.31394318371252,1.5603136522229584,0.77024771579949414,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L64","v":206.91565533223763},{"$f":"'Max X+21'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+21'!C65","v":3.3000000000000003},{"$f":"'Max X+21'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+21'!M64","v":226.74432425125056},{"$f":"'Max X+21'!G65*W65","v":0},{"$f":"'Max X+21'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+21'!I65","v":3.3000000000000003},{"$f":"'Max X+21'!J65","v":1.8},434.0015653442137,206.66936396694169,227.33220137727201,1.7462913652959571,0.91212287397853342,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L65","v":192.68159357662532},{"$f":"'Max X+21'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+21'!C66","v":2.2000000000000002},{"$f":"'Max X+21'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+21'!M65","v":228.66935365796743},{"$f":"'Max X+21'!G66*W66","v":0},{"$f":"'Max X+21'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+21'!I66","v":2.2000000000000002},{"$f":"'Max X+21'!J66","v":1.8},419.30273867893834,191.25592737040873,228.04681130852961,1.8256662062165743,1.0225423494378085,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L66","v":206.74494185453514},{"$f":"'Max X+21'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+21'!C67","v":3.3000000000000003},{"$f":"'Max X+21'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+21'!M66","v":239.93517432176881},{"$f":"'Max X+21'!G67*W67","v":0},{"$f":"'Max X+21'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+21'!I67","v":3.3000000000000003},{"$f":"'Max X+21'!J67","v":1.8},446.28260877788625,206.04172086185204,240.24088791603424,2.2032209926831139,1.1942864057345728,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L67","v":225.51097552871258},{"$f":"'Max X+21'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+21'!C68","v":2.2000000000000002},{"$f":"'Max X+21'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+21'!M67","v":246.74638813761084},{"$f":"'Max X+21'!G68*W68","v":0},{"$f":"'Max X+21'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+21'!I68","v":2.2000000000000002},{"$f":"'Max X+21'!J68","v":1.8},468.99119074823534,223.21370972999318,245.77748101824213,2.6972657987193838,1.3689071193686966,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L68","v":194.55595036005286},{"$f":"'Max X+21'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+21'!C69","v":2.2000000000000002},{"$f":"'Max X+21'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+21'!M68","v":225.28964640646811},{"$f":"'Max X+21'!G69*W69","v":0},{"$f":"'Max X+21'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+21'!I69","v":2.2000000000000002},{"$f":"'Max X+21'!J69","v":2.7},416.65451182627197,193.25944750329717,223.3950643229748,2.5965028567556896,1.3945820834933063,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L69","v":211.86728856349421},{"$f":"'Max X+21'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+21'!C70","v":0},{"$f":"'Max X+21'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+21'!M69","v":257.34980121235446},{"$f":"'Max X+21'!G70*W70","v":0},{"$f":"'Max X+21'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+21'!I70","v":0},{"$f":"'Max X+21'!J70","v":0},464.30213356657288,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":208.73204867271681},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":255.57008489385606},3.1352398907773895,{"$f":"F70*H70","v":1.7797163184984022},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L70","v":229.5131449181504},{"$f":"'Max X+21'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+21'!C71","v":0},{"$f":"'Max X+21'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+21'!M70","v":254.24110069794472},{"$f":"'Max X+21'!G71*W71","v":0},{"$f":"'Max X+21'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+21'!I71","v":0},{"$f":"'Max X+21'!J71","v":0},{"$f":"L71+M71","v":476.23561018047519},223.9607317473729,252.27487843310226,3.7524131707774786,1.966222264842449,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L71","v":208.75957376477672},{"$f":"'Max X+21'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+21'!C72","v":3.3000000000000003},{"$f":"'Max X+21'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+21'!M71","v":260.94974856065909},{"$f":"'Max X+21'!G72*W72","v":0},{"$f":"'Max X+21'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+21'!I72","v":3.3000000000000003},{"$f":"'Max X+21'!J72","v":1.8},466.68400528366135,206.49335643794751,260.19064884571384,3.7662173268292141,2.2590997149452385,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L72","v":229.94291970067633},{"$f":"'Max X+21'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+21'!C73","v":2.2000000000000002},{"$f":"'Max X+21'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+21'!M72","v":288.35379402215511},{"$f":"'Max X+21'!G73*W73","v":0},{"$f":"'Max X+21'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+21'!I73","v":2.2000000000000002},{"$f":"'Max X+21'!J73","v":1.8},512.62651406892928,226.66892187285487,285.95759219607436,4.5739978278214375,2.7962018260807264,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L73","v":238.08292216605273},{"$f":"'Max X+21'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+21'!C74","v":1.1000000000000001},{"$f":"'Max X+21'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+21'!M73","v":269.07409355161661},{"$f":"'Max X+21'!G74*W74","v":0},{"$f":"'Max X+21'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+21'!I74","v":1.1000000000000001},{"$f":"'Max X+21'!J74","v":1.8},498.51935879524285,233.0685016677314,265.45085712751148,5.2144204983213145,2.9232364241051414,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L74","v":229.09020180121493},{"$f":"'Max X+21'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+21'!C75","v":1.1000000000000001},{"$f":"'Max X+21'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+21'!M74","v":266.27581261277248},{"$f":"'Max X+21'!G75*W75","v":0},{"$f":"'Max X+21'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+21'!I75","v":1.1000000000000001},{"$f":"'Max X+21'!J75","v":1.8},486.11140310458461,223.77595431036636,262.33544879421828,5.5142474908485575,3.2403638185542101,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L75","v":216.23833723509219},{"$f":"'Max X+21'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+21'!C76","v":1.1000000000000001},{"$f":"'Max X+21'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+21'!M75","v":261.56608606242321},{"$f":"'Max X+21'!G76*W76","v":0},{"$f":"'Max X+21'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+21'!I76","v":1.1000000000000001},{"$f":"'Max X+21'!J76","v":1.8},468.02477061014338,210.72338962728745,257.3013809828559,5.7149476078047226,3.5647050795673345,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L76","v":225.29052609365596},{"$f":"'Max X+21'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+21'!C77","v":2.2000000000000002},{"$f":"'Max X+21'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+21'!M76","v":248.8509820876782},{"$f":"'Max X+21'!G77*W77","v":0},{"$f":"'Max X+21'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+21'!I77","v":2.2000000000000002},{"$f":"'Max X+21'!J77","v":1.8},465.50318191275937,220.04958120240522,245.45360071035412,6.5409448912507138,3.7973813773240592,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L77","v":178.43818348764557},{"$f":"'Max X+21'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+21'!C78","v":1.1000000000000001},{"$f":"'Max X+21'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+21'!M77","v":204.67160738563129},{"$f":"'Max X+21'!G78*W78","v":0},{"$f":"'Max X+21'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+21'!I78","v":1.1000000000000001},{"$f":"'Max X+21'!J78","v":1.8},373.41410198226492,172.93959473038106,200.47450725188386,5.6985887572645062,3.4971001337474208,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L78","v":163.22707490115423},{"$f":"'Max X+21'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+21'!C79","v":1.1000000000000001},{"$f":"'Max X+21'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+21'!M78","v":202.77491590073248},{"$f":"'Max X+21'!G79*W79","v":0},{"$f":"'Max X+21'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+21'!I79","v":1.1000000000000001},{"$f":"'Max X+21'!J79","v":1.8},354.99181210894949,156.79438202681717,198.19743008213231,5.7326928743370384,3.8774858186001531,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L79","v":139.0358831196848},{"$f":"'Max X+21'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+21'!C80","v":1.1000000000000001},{"$f":"'Max X+21'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+21'!M79","v":163.2358368796267},{"$f":"'Max X+21'!G80*W80","v":0},{"$f":"'Max X+21'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+21'!I80","v":1.1000000000000001},{"$f":"'Max X+21'!J80","v":1.8},292.92290065684631,133.87797592426875,159.04492473257756,5.3579071954160202,3.4909121470491224,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L80","v":136.01227803373996},{"$f":"'Max X+21'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+21'!C81","v":2.2000000000000002},{"$f":"'Max X+21'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+21'!M80","v":172.8830368652269},{"$f":"'Max X+21'!G81*W81","v":0},{"$f":"'Max X+21'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+21'!I81","v":2.2000000000000002},{"$f":"'Max X+21'!J81","v":1.8},300.72076378461145,131.57867453669354,169.14208924791788,5.7336034970464018,4.1409476173089912,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L81","v":120.46775184581504},{"$f":"'Max X+21'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+21'!C82","v":1.1000000000000001},{"$f":"'Max X+21'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+21'!M81","v":141.31621363680557},{"$f":"'Max X+21'!G82*W82","v":0},{"$f":"'Max X+21'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+21'!I82","v":1.1000000000000001},{"$f":"'Max X+21'!J82","v":1.8},251.93226116388752,115.11604143033104,136.81621973355647,5.5517104154839947,3.7999939032490899,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L82","v":113.77946514681662},{"$f":"'Max X+21'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+21'!C83","v":1.1000000000000001},{"$f":"'Max X+21'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+21'!M82","v":127.78390645441483},{"$f":"'Max X+21'!G83*W83","v":0},{"$f":"'Max X+21'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+21'!I83","v":1.1000000000000001},{"$f":"'Max X+21'!J83","v":1.8},231.44983282763809,108.23471329871413,123.21511952892398,5.7447518481024806,3.8687869254908582,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L83","v":104.63640592000922},{"$f":"'Max X+21'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+21'!C84","v":0},{"$f":"'Max X+21'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+21'!M83","v":111.36497533393849},{"$f":"'Max X+21'!G84*W84","v":0},{"$f":"'Max X+21'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+21'!I84","v":0},{"$f":"'Max X+21'!J84","v":0.9},205.4840606434725,98.82719298972944,106.65686765374305,5.8092129302797781,3.8081076801954357,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L84","v":93.251535009152107},{"$f":"'Max X+21'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+21'!C85","v":3.3000000000000003},{"$f":"'Max X+21'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+21'!M84","v":100.48007725025406},{"$f":"'Max X+21'!G85*W85","v":0},{"$f":"'Max X+21'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+21'!I85","v":3.3000000000000003},{"$f":"'Max X+21'!J85","v":0.9},189.82950225594112,90.841680762258662,98.987821493682475,5.7098542468934443,3.8922557565715734,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L85","v":97.569562160209841},{"$f":"'Max X+21'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+21'!C86","v":0},{"$f":"'Max X+21'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+21'!M85","v":100.31518039145249},{"$f":"'Max X+21'!G86*W86","v":0},{"$f":"'Max X+21'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+21'!I86","v":0},{"$f":"'Max X+21'!J86","v":0},186.86737647799328,90.965822489889092,95.901553988104169,6.6037396703207421,4.4136264033483217,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L86","v":84.148193618092066},{"$f":"'Max X+21'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+21'!C87","v":0},{"$f":"'Max X+21'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+21'!M86","v":96.592029770758984},{"$f":"'Max X+21'!G87*W87","v":0},{"$f":"'Max X+21'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+21'!I87","v":0},{"$f":"'Max X+21'!J87","v":0},169.59398291209084,77.838926002325735,91.755056909765088,6.3092676157663261,4.8369728609938898,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L87","v":73.882635405749113},{"$f":"'Max X+21'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+21'!C88","v":0},{"$f":"'Max X+21'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+21'!M87","v":82.571775903703582},{"$f":"'Max X+21'!G88*W88","v":0},{"$f":"'Max X+21'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+21'!I88","v":0},{"$f":"'Max X+21'!J88","v":0},145.58997383541805,67.730238606434,77.85973522898405,6.1523967993151096,4.7120406747195327,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L88","v":60.157042823872217},{"$f":"'Max X+21'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+21'!C89","v":1.1000000000000001},{"$f":"'Max X+21'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+21'!M88","v":72.345131174464811},{"$f":"'Max X+21'!G89*W89","v":0},{"$f":"'Max X+21'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+21'!I89","v":1.1000000000000001},{"$f":"'Max X+21'!J89","v":0},124.43320266768575,55.688019638752216,68.745183028933525,5.5690231851200034,4.6999481455312786,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L89","v":52.349520317895497},{"$f":"'Max X+21'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+21'!C90","v":0},{"$f":"'Max X+21'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+21'!M89","v":60.58450299970643},{"$f":"'Max X+21'!G90*W90","v":0},{"$f":"'Max X+21'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+21'!I90","v":0},{"$f":"'Max X+21'!J90","v":0},103.07412813246334,46.96309730479453,56.111030827668813,5.3864230131009654,4.4734721720376136,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L90","v":47.314402425936137},{"$f":"'Max X+21'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+21'!C91","v":0},{"$f":"'Max X+21'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+21'!M90","v":72.581443158140061},{"$f":"'Max X+21'!G91*W91","v":0},{"$f":"'Max X+21'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+21'!I91","v":0},{"$f":"'Max X+21'!J91","v":0},108.40779569160991,41.911265161878816,66.496530529731089,5.4031372640573183,6.0849126284089721,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L91","v":42.643137933136288},{"$f":"'Max X+21'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+21'!C92","v":0},{"$f":"'Max X+21'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+21'!M91","v":58.10407548955525},{"$f":"'Max X+21'!G92*W92","v":0},{"$f":"'Max X+21'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+21'!I92","v":0},{"$f":"'Max X+21'!J92","v":0},89.832696213617481,37.251112178337507,52.581584035279981,5.3920257547987811,5.5224914542752659,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L92","v":35.987904074416932},{"$f":"'Max X+21'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+21'!C93","v":0},{"$f":"'Max X+21'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+21'!M92","v":60.742232209682484},{"$f":"'Max X+21'!G93*W93","v":0},{"$f":"'Max X+21'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+21'!I93","v":0},{"$f":"'Max X+21'!J93","v":0},85.173210152295511,30.963535169397783,54.209674982897724,5.0243689050191493,6.5325572267847587,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L93","v":32.655548274798889},{"$f":"'Max X+21'!B94*U94","v":0.1536841125},{"$f":"'Max X+21'!C94","v":0},{"$f":"'Max X+21'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+21'!M93","v":53.805817757020144},{"$f":"'Max X+21'!G94*W94","v":0},{"$f":"'Max X+21'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+21'!I94","v":0},{"$f":"'Max X+21'!J94","v":0},74.910615115538633,27.636909319985516,47.27370579555312,5.0186389548133734,6.5321119614670229,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L94","v":29.524676412567718},{"$f":"'Max X+21'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+21'!C95","v":0},{"$f":"'Max X+21'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+21'!M94","v":48.964524051413299},{"$f":"'Max X+21'!G95*W95","v":0},{"$f":"'Max X+21'!H95*V95","v":0.1366584025},{"$f":"'Max X+21'!I95","v":0},{"$f":"'Max X+21'!J95","v":0},66.817524995227117,24.544414579852784,42.273110415374333,4.9802618327149322,6.6914136360389689,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L95","v":23.809089243064083},{"$f":"'Max X+21'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+21'!C96","v":0},{"$f":"'Max X+21'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+21'!M95","v":43.200194175968193},{"$f":"'Max X+21'!G96*W96","v":0},{"$f":"'Max X+21'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+21'!I96","v":0},{"$f":"'Max X+21'!J96","v":0},55.988266290452543,19.412070747992832,36.576195542459708,4.3970184950712516,6.6239986335084877,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L96","v":20.401868746061851},{"$f":"'Max X+21'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+21'!C97","v":0},{"$f":"'Max X+21'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+21'!M96","v":36.900362909562531},{"$f":"'Max X+21'!G97*W97","v":0},{"$f":"'Max X+21'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+21'!I97","v":0},{"$f":"'Max X+21'!J97","v":0},46.867417600253674,16.292148387793755,30.575269212459922,4.1097203582680963,6.3250936971026102,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L97","v":15.480066396006045},{"$f":"'Max X+21'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+21'!C98","v":0},{"$f":"'Max X+21'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+21'!M97","v":27.681985640880853},{"$f":"'Max X+21'!G98*W98","v":0},{"$f":"'Max X+21'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+21'!I98","v":0},{"$f":"'Max X+21'!J98","v":0},34.485136268440975,12.085923949990297,22.39921231845068,3.3941424460157474,5.2827733224301738,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L98","v":12.055825378255985},{"$f":"'Max X+21'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+21'!C99","v":0},{"$f":"'Max X+21'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+21'!M98","v":26.781856753459728},{"$f":"'Max X+21'!G99*W99","v":0},{"$f":"'Max X+21'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+21'!I99","v":0},{"$f":"'Max X+21'!J99","v":0},30.305163049161251,9.1882496297126721,21.116913419448579,2.8675757485433131,5.6649433340111468,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L99","v":9.5760563152077172},{"$f":"'Max X+21'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+21'!C100","v":0},{"$f":"'Max X+21'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+21'!M99","v":18.677206184626215},{"$f":"'Max X+21'!G100*W100","v":0},{"$f":"'Max X+21'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+21'!I100","v":0},{"$f":"'Max X+21'!J100","v":0},21.433227444538144,7.1138464471175986,14.319380997420545,2.4622098680901181,4.3578251872056706,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L100","v":6.9474787440794312},{"$f":"'Max X+21'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+21'!C101","v":0},{"$f":"'Max X+21'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+21'!M100","v":13.008617707010554},{"$f":"'Max X+21'!G101*W101","v":0},{"$f":"'Max X+21'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+21'!I101","v":0},{"$f":"'Max X+21'!J101","v":0},14.70122909447311,5.0236191440019082,9.6776099504712008,1.9238596000775228,3.3310077565393525,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L101","v":4.9935794254956187},{"$f":"'Max X+21'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+21'!C102","v":0},{"$f":"'Max X+21'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+21'!M101","v":9.8379546105276745},{"$f":"'Max X+21'!G102*W102","v":0},{"$f":"'Max X+21'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+21'!I102","v":0},{"$f":"'Max X+21'!J102","v":0},10.598123222258401,3.510050983385157,7.0880722388732433,1.4835284421104618,2.7498823716544316,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L102","v":3.4291501895756613},{"$f":"'Max X+21'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+21'!C103","v":0},{"$f":"'Max X+21'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+21'!M102","v":7.941065052484694},{"$f":"'Max X+21'!G103*W103","v":0},{"$f":"'Max X+21'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+21'!I103","v":0},{"$f":"'Max X+21'!J103","v":0},7.8718994745423085,2.3404793014699239,5.5314201730723846,1.0886708881057372,2.4096448794123093,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L103","v":2.186275907187694},{"$f":"'Max X+21'!B104*U104","v":0.3379091575},{"$f":"'Max X+21'!C104","v":0},{"$f":"'Max X+21'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+21'!M103","v":4.5247345834670378},{"$f":"'Max X+21'!G104*W104","v":0},{"$f":"'Max X+21'!H104*V104","v":0.32755962},{"$f":"'Max X+21'!I104","v":0},{"$f":"'Max X+21'!J104","v":0},4.4901275000330685,1.4475132573273521,3.0426142427057163,0.7387626498603419,1.4821203407613213,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L104","v":1.5091027558995971},{"$f":"'Max X+21'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+21'!C105","v":0},{"$f":"'Max X+21'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+21'!M104","v":3.341359009045902},{"$f":"'Max X+21'!G105*W105","v":0},{"$f":"'Max X+21'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+21'!I105","v":0},{"$f":"'Max X+21'!J105","v":0},3.135078120241626,0.96851724854088916,2.166560871700737,0.54058550735870792,1.174798137345165,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+21'!L105","v":1.0030030799909433},{"$f":"'Max X+21'!B106*U106","v":0.95},{"$f":"'Max X+21'!C106","v":0},{"$f":"'Max X+21'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+21'!M105","v":2.0965808517786537},{"$f":"'Max X+21'!G106*W106","v":0},{"$f":"'Max X+21'!H106*V106","v":0.95},{"$f":"'Max X+21'!I106","v":0},{"$f":"'Max X+21'!J106","v":0},0.15497919658848014,5.0150153999547253E-2,0.10482904258893289,0.95285292599139604,1.9917518091897208,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":17220.577343356526},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":18137.689578928082},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":35408.175470545066},17226.996271945365,18181.179198599697,191.88107141116905,163.61038032837644,398.30923490094006,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":35408.175470545058},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+23","index":105,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+23",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":25}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+23"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":35850.093302723297},{"$f":"L107","v":17434.799708078444},18415.293594644849,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+22'!P107*106/206","v":204.95523737621187},{"$f":"'Max X+22'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+22'!C6","v":16.5},{"$f":"'Max X+22'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+22'!P107*100/206","v":193.35399752472819},{"$f":"'Max X+22'!G6*W6","v":0},{"$f":"'Max X+22'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+22'!I6","v":13.200000000000001},{"$f":"'Max X+22'!J6","v":8.1},{"$f":"L6+M6","v":406.84221635576534},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":208.58719673743542},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":198.2550196183299},{"$f":"B6*A6","v":0.26804063877644252},{"$f":"F6*H6","v":0.19897790639828228},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L6","v":209.20775031307176},{"$f":"'Max X+22'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+22'!C7","v":11},{"$f":"'Max X+22'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+22'!M6","v":198.84061090096401},{"$f":"'Max X+22'!G7*W7","v":0},{"$f":"'Max X+22'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+22'!I7","v":11},{"$f":"'Max X+22'!J7","v":9.9},{"$f":"L7+M7","v":412.89194963435409},212.97971828940706,199.91223134494706,2.8032023664717649E-2,2.8379556016931727E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L7","v":213.07561772855055},{"$f":"'Max X+22'!B8*U8","v":8.45861E-5},{"$f":"'Max X+22'!C8","v":13.200000000000001},{"$f":"'Max X+22'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+22'!M7","v":200.00272697213859},{"$f":"'Max X+22'!G8*W8","v":0},{"$f":"'Max X+22'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+22'!I8","v":14.3},{"$f":"'Max X+22'!J8","v":8.1},418.94712578526162,212.75759449304181,206.18953129221981,1.8023235508748951E-2,1.3195679918804272E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L8","v":211.92049408191144},{"$f":"'Max X+22'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+22'!C9","v":11},{"$f":"'Max X+22'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+22'!M8","v":205.39958572843054},{"$f":"'Max X+22'!G9*W9","v":0},{"$f":"'Max X+22'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+22'!I9","v":11},{"$f":"'Max X+22'!J9","v":7.2},423.08606502550515,213.8969180805872,209.18914694491792,2.3576001324254435E-2,1.0438783512626006E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L9","v":212.17565160574824},{"$f":"'Max X+22'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+22'!C10","v":11},{"$f":"'Max X+22'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+22'!M9","v":207.56474326458988},{"$f":"'Max X+22'!G10*W10","v":0},{"$f":"'Max X+22'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+22'!I10","v":11},{"$f":"'Max X+22'!J10","v":8.1},425.5159396151081,215.06101623852206,210.45492337658604,1.4635367226200657E-2,9.8198880038477456E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L10","v":212.40137256190908},{"$f":"'Max X+22'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+22'!C11","v":12.100000000000001},{"$f":"'Max X+22'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+22'!M10","v":207.94489447777579},{"$f":"'Max X+22'!G11*W11","v":0},{"$f":"'Max X+22'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+22'!I11","v":12.100000000000001},{"$f":"'Max X+22'!J11","v":10.8},425.62863370625342,216.39373513955519,209.23489856669823,7.6374223538948453E-3,9.9959110775466823E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L11","v":212.37100812116753},{"$f":"'Max X+22'!B12*U12","v":3.021E-5},{"$f":"'Max X+22'!C12","v":4.4000000000000004},{"$f":"'Max X+22'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+22'!M11","v":205.43851078336371},{"$f":"'Max X+22'!G12*W12","v":0},{"$f":"'Max X+22'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+22'!I12","v":3.3000000000000003},{"$f":"'Max X+22'!J12","v":0.9},418.29304233890662,210.4645923930122,207.82844994589439,6.4157281553404713E-3,1.0060837469338281E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L12","v":205.95516210913095},{"$f":"'Max X+22'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+22'!C13","v":5.5},{"$f":"'Max X+22'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+22'!M12","v":203.57282316682432},{"$f":"'Max X+22'!G13*W13","v":0},{"$f":"'Max X+22'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+22'!I13","v":5.5},{"$f":"'Max X+22'!J13","v":2.7},415.11071866493597,208.74802935324888,206.36268931168709,7.1327558820886193E-3,1.0133855137244513E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L13","v":203.31009082215823},{"$f":"'Max X+22'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+22'!C14","v":4.4000000000000004},{"$f":"'Max X+22'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+22'!M13","v":201.23089109606917},{"$f":"'Max X+22'!G14*W14","v":0},{"$f":"'Max X+22'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+22'!I14","v":4.4000000000000004},{"$f":"'Max X+22'!J14","v":2.7},407.92160019365565,205.00102268383236,202.92057750982329,9.0681383258953124E-3,1.0313586245901285E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L14","v":199.15727380598673},{"$f":"'Max X+22'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+22'!C15","v":3.3000000000000003},{"$f":"'Max X+22'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+22'!M14","v":197.4058515788397},{"$f":"'Max X+22'!G15*W15","v":0},{"$f":"'Max X+22'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+22'!I15","v":3.3000000000000003},{"$f":"'Max X+22'!J15","v":2.7},396.84111998619488,198.8457610218812,197.99535896431368,1.1512784105539575E-2,1.0492614526044278E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L15","v":192.44274147935838},{"$f":"'Max X+22'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+22'!C16","v":5.5},{"$f":"'Max X+22'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+22'!M15","v":191.95282308065407},{"$f":"'Max X+22'!G16*W16","v":0},{"$f":"'Max X+22'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+22'!I16","v":5.5},{"$f":"'Max X+22'!J16","v":2.7},389.97097552808015,195.22902993402798,194.74194559405217,1.3711545330404284E-2,1.0877486601922963E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L16","v":188.53753640539517},{"$f":"'Max X+22'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+22'!C17","v":6.6000000000000005},{"$f":"'Max X+22'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+22'!M16","v":188.42708443232212},{"$f":"'Max X+22'!G17*W17","v":0},{"$f":"'Max X+22'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+22'!I17","v":6.6000000000000005},{"$f":"'Max X+22'!J17","v":2.7},383.83719687635062,191.52177466735168,192.31542220899891,1.5761738043491038E-2,1.1662223323227494E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L17","v":184.65415915599934},{"$f":"'Max X+22'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+22'!C18","v":6.6000000000000005},{"$f":"'Max X+22'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+22'!M17","v":185.83421143427984},{"$f":"'Max X+22'!G18*W18","v":0},{"$f":"'Max X+22'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+22'!I18","v":6.6000000000000005},{"$f":"'Max X+22'!J18","v":2.7},376.45831020753258,186.73672156206442,189.72158864546816,1.743759393490581E-2,1.262278881167346E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L18","v":179.68137845646464},{"$f":"'Max X+22'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+22'!C19","v":2.2000000000000002},{"$f":"'Max X+22'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+22'!M18","v":183.06303620226066},{"$f":"'Max X+22'!G19*W19","v":0},{"$f":"'Max X+22'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+22'!I19","v":2.2000000000000002},{"$f":"'Max X+22'!J19","v":1.8},359.91117107393495,176.46208035748396,183.449090716451,1.9298098980671058E-2,1.3945485809637529E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L19","v":169.44116830155505},{"$f":"'Max X+22'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+22'!C20","v":4.4000000000000004},{"$f":"'Max X+22'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+22'!M19","v":176.82282602084618},{"$f":"'Max X+22'!G20*W20","v":0},{"$f":"'Max X+22'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+22'!I20","v":4.4000000000000004},{"$f":"'Max X+22'!J20","v":1.8},351.42762651272238,172.01982645357441,179.40780005914797,2.1341847980633766E-2,1.5025961698186454E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L20","v":165.26678826721971},{"$f":"'Max X+22'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+22'!C21","v":4.4000000000000004},{"$f":"'Max X+22'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+22'!M20","v":173.03409077409248},{"$f":"'Max X+22'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+22'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+22'!I21","v":4.4000000000000004},{"$f":"'Max X+22'!J21","v":0},345.25880175439858,167.84117645161163,177.41762530278694,2.561181560808112E-2,1.6465471305525115E-2,6.1739122488309393E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L21","v":161.59466706700425},{"$f":"'Max X+22'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+22'!C22","v":6.6000000000000005},{"$f":"'Max X+22'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+22'!M21","v":171.52163958769535},{"$f":"'Max X+22'!G22*W22","v":1.7791249},{"$f":"'Max X+22'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+22'!I22","v":6.6000000000000005},{"$f":"'Max X+22'!J22","v":9},334.56633014018087,165.46278109418233,169.10354904599856,3.1885972821928225E-2,1.8090541696789853E-2,0.30515841987929454,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L22","v":159.61771971271708},{"$f":"'Max X+22'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+22'!C23","v":6.6000000000000005},{"$f":"'Max X+22'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+22'!M22","v":163.58597718690569},{"$f":"'Max X+22'!G23*W23","v":3.2182024},{"$f":"'Max X+22'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+22'!I23","v":6.6000000000000005},{"$f":"'Max X+22'!J23","v":7.2},323.74360972261229,160.77653332903478,162.96707639357749,4.1186383682279989E-2,1.8900793328215391E-2,0.52645278438924514,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L23","v":155.77013812042384},{"$f":"'Max X+22'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+22'!C24","v":11},{"$f":"'Max X+22'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+22'!M23","v":158.24050800014192},{"$f":"'Max X+22'!G24*W24","v":5.5787578},{"$f":"'Max X+22'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+22'!I24","v":11},{"$f":"'Max X+22'!J24","v":7.2},322.438227668629,160.41757918850215,162.02064848012682,5.255893192168181E-2,1.9859520015097304E-2,0.88278546828175408,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L24","v":156.06496367234934},{"$f":"'Max X+22'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+22'!C25","v":9.9},{"$f":"'Max X+22'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+22'!M24","v":157.91044639292434},{"$f":"'Max X+22'!G25*W25","v":10.969364000000001},{"$f":"'Max X+22'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+22'!I25","v":9.9},{"$f":"'Max X+22'!J25","v":8.1},318.38751211229976,158.69841284307105,159.68909926922873,6.6550829278289023E-2,2.1347123695627475E-2,1.7321771658864744,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L25","v":155.34370860055267},{"$f":"'Max X+22'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+22'!C26","v":8.8000000000000007},{"$f":"'Max X+22'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+22'!M25","v":156.52030802612643},{"$f":"'Max X+22'!G26*W26","v":16.918083000000003},{"$f":"'Max X+22'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+22'!I26","v":8.8000000000000007},{"$f":"'Max X+22'!J26","v":8.1},314.96430832844283,157.76654622312989,157.1977621053129,7.7162377422771822E-2,2.2545920813530972E-2,2.6480235623715735,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L26","v":155.01588682309139},{"$f":"'Max X+22'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+22'!C27","v":7.7000000000000011},{"$f":"'Max X+22'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+22'!M26","v":154.59862360269119},{"$f":"'Max X+22'!G27*W27","v":23.547923000000001},{"$f":"'Max X+22'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+22'!I27","v":8.8000000000000007},{"$f":"'Max X+22'!J27","v":7.2},312.50951686330848,156.3345618847446,156.17495497856385,8.1324938346762354E-2,2.366862412735711E-2,3.6404764845021549,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L27","v":154.70285088689963},{"$f":"'Max X+22'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+22'!C28","v":12.100000000000001},{"$f":"'Max X+22'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+22'!M27","v":154.63255414029638},{"$f":"'Max X+22'!G28*W28","v":34.556976999999996},{"$f":"'Max X+22'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+22'!I28","v":12.100000000000001},{"$f":"'Max X+22'!J28","v":8.1},318.12920834117887,159.52165504920077,158.60755329197809,8.1195837698844545E-2,2.5000848318290539E-2,5.3436336168774758,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L28","v":170.02929539959445},{"$f":"'Max X+22'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+22'!C29","v":11},{"$f":"'Max X+22'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+22'!M28","v":146.45844853698654},{"$f":"'Max X+22'!G29*W29","v":40.106380999999999},{"$f":"'Max X+22'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+22'!I29","v":11},{"$f":"'Max X+22'!J29","v":7.2},319.47493233631451,169.24147594863774,150.23345638767677,8.7819450956708928E-2,2.4992149309770343E-2,5.873918337693274,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L29","v":180.44892156727454},{"$f":"'Max X+22'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+22'!C30","v":15.400000000000002},{"$f":"'Max X+22'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+22'!M29","v":187.1500768269716},{"$f":"'Max X+22'!G30*W30","v":52.609592000000006},{"$f":"'Max X+22'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+22'!I30","v":15.400000000000002},{"$f":"'Max X+22'!J30","v":6.3},383.87325110824031,187.65701451954419,196.21623658869609,9.1907047730345234E-2,3.3840238275505044E-2,9.8458891846356309,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L30","v":173.94257216118609},{"$f":"'Max X+22'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+22'!C31","v":15.400000000000002},{"$f":"'Max X+22'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+22'!M30","v":175.18064199779576},{"$f":"'Max X+22'!G31*W31","v":63.382452000000008},{"$f":"'Max X+22'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+22'!I31","v":16.5},{"$f":"'Max X+22'!J31","v":7.2},364.70220475632527,180.25511493609022,184.44708982023505,8.7457225095875432E-2,3.3552177560711875E-2,11.103378632754476,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L31","v":207.42097205785029},{"$f":"'Max X+22'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+22'!C32","v":14.3},{"$f":"'Max X+22'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+22'!M31","v":199.22095050279123},{"$f":"'Max X+22'!G32*W32","v":69.950769000000008},{"$f":"'Max X+22'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+22'!I32","v":14.3},{"$f":"'Max X+22'!J32","v":8.1},414.39837020437795,209.01806657779946,205.3803036265785,0.10290548005084429,4.0646876212752807E-2,13.935658688581185,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L32","v":211.02362123858541},{"$f":"'Max X+22'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+22'!C33","v":16.5},{"$f":"'Max X+22'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+22'!M32","v":197.60607140500733},{"$f":"'Max X+22'!G33*W33","v":87.890810000000002},{"$f":"'Max X+22'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+22'!I33","v":16.5},{"$f":"'Max X+22'!J33","v":9.9},418.08265888647196,213.91968058851128,204.16297829796068,0.10394065007413238,4.3093107046655879E-2,17.367757676703931,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L33","v":221.98098489413618},{"$f":"'Max X+22'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+22'!C34","v":16.5},{"$f":"'Max X+22'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+22'!M33","v":241.17283165913534},{"$f":"'Max X+22'!G34*W34","v":100.88774500000001},{"$f":"'Max X+22'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+22'!I34","v":16.5},{"$f":"'Max X+22'!J34","v":8.1},474.38721510693824,224.87088839125911,249.5163267156791,0.11009650287707932,5.650494345625242E-2,24.331383141354774,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L34","v":219.90970599620104},{"$f":"'Max X+22'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+22'!C35","v":23.1},{"$f":"'Max X+22'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+22'!M34","v":219.30882429492391},{"$f":"'Max X+22'!G35*W35","v":117.06576000000001},{"$f":"'Max X+22'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+22'!I35","v":20.900000000000002},{"$f":"'Max X+22'!J35","v":11.700000000000001},454.25083346551185,225.7973577779087,228.45347568760315,0.11234821829233957,5.5348607320771542E-2,25.673554190791734,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L35","v":246.55521436427745},{"$f":"'Max X+22'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+22'!C36","v":22},{"$f":"'Max X+22'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+22'!M35","v":265.94817140690645},{"$f":"'Max X+22'!G36*W36","v":115.5735},{"$f":"'Max X+22'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+22'!I36","v":22},{"$f":"'Max X+22'!J36","v":10.8},531.09808510935125,254.02250190883768,277.07558320051356,0.13271245543977184,7.2588206392902435E-2,30.736560988096102,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L36","v":233.3857460643749},{"$f":"'Max X+22'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+22'!C37","v":18.700000000000003},{"$f":"'Max X+22'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+22'!M36","v":247.38019906408962},{"$f":"'Max X+22'!G37*W37","v":121.35984000000001},{"$f":"'Max X+22'!H37*V37","v":2.960827E-4},{"$f":"'Max X+22'!I37","v":18.700000000000003},{"$f":"'Max X+22'!J37","v":11.700000000000001},492.75884935075391,238.45189528392967,254.30695406682423,0.13385078044525689,7.3244997265433126E-2,30.022021377586068,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L37","v":248.67624963645247},{"$f":"'Max X+22'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+22'!C38","v":22},{"$f":"'Max X+22'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+22'!M37","v":267.56896441749291},{"$f":"'Max X+22'!G38*W38","v":116.75586999999999},{"$f":"'Max X+22'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+22'!I38","v":20.900000000000002},{"$f":"'Max X+22'!J38","v":12.6},532.80736864237417,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":257.0246631410763},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":275.78270550129787},0.15158649537610974,{"$f":"F38*H38","v":8.6258916195031912E-2},{"$f":"G38*F38/1000","v":31.240247225563422},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L38","v":275.17735704852805},{"$f":"'Max X+22'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+22'!C39","v":18.700000000000003},{"$f":"'Max X+22'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+22'!M38","v":301.09722186711559},{"$f":"'Max X+22'!G39*W39","v":103.97114000000001},{"$f":"'Max X+22'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+22'!I39","v":17.600000000000001},{"$f":"'Max X+22'!J39","v":12.6},587.99133640246123,281.99981376662583,305.99152263583539,0.17754328190224464,0.10569923128020205,31.305421408356938,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L39","v":287.16604399150276},{"$f":"'Max X+22'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+22'!C40","v":16.5},{"$f":"'Max X+22'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+22'!M39","v":310.18572936748194},{"$f":"'Max X+22'!G40*W40","v":99.947609999999997},{"$f":"'Max X+22'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+22'!I40","v":15.400000000000002},{"$f":"'Max X+22'!J40","v":13.5},603.73716366200313,291.77045543585217,311.96670822615096,0.19558855565062624,0.11902114133094271,31.002322306386631,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L40","v":288.81683166429502},{"$f":"'Max X+22'!B41*U41","v":7.206453E-4},{"$f":"'Max X+22'!C41","v":16.5},{"$f":"'Max X+22'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+22'!M40","v":322.03544692553623},{"$f":"'Max X+22'!G41*W41","v":86.607870999999989},{"$f":"'Max X+22'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+22'!I41","v":15.400000000000002},{"$f":"'Max X+22'!J41","v":13.5},618.10902497191626,294.30869717199522,323.80032779992104,0.20813449229976538,0.13511912561518757,27.890804444754188,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L41","v":307.09385968302206},{"$f":"'Max X+22'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+22'!C42","v":18.700000000000003},{"$f":"'Max X+22'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+22'!M41","v":305.00352454237765},{"$f":"'Max X+22'!G42*W42","v":76.329595999999981},{"$f":"'Max X+22'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+22'!I42","v":17.600000000000001},{"$f":"'Max X+22'!J42","v":13.5},624.62226527458529,315.65889587555449,308.96336939903085,0.23496380746760367,0.14015514334683221,23.280795806895764,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L42","v":307.96852377639215},{"$f":"'Max X+22'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+22'!C43","v":13.200000000000001},{"$f":"'Max X+22'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+22'!M42","v":309.57564023220544},{"$f":"'Max X+22'!G43*W43","v":61.544811999999993},{"$f":"'Max X+22'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+22'!I43","v":13.200000000000001},{"$f":"'Max X+22'!J43","v":13.5},621.03671792866658,311.91672522360903,309.1199927050576,0.25179855278310997,0.15564752714780958,19.052774577870718,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L43","v":312.33817357152492},{"$f":"'Max X+22'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+22'!C44","v":14.3},{"$f":"'Max X+22'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+22'!M43","v":288.65006154245623},{"$f":"'Max X+22'!G44*W44","v":48.929062000000002},{"$f":"'Max X+22'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+22'!I44","v":13.200000000000001},{"$f":"'Max X+22'!J44","v":13.5},605.55430891869571,317.36301029341149,288.19129862528422,0.27516327811341634,0.1587629171719987,14.123376757514658,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L44","v":290.13914924778487},{"$f":"'Max X+22'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+22'!C45","v":11},{"$f":"'Max X+22'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+22'!M44","v":271.90610969709729},{"$f":"'Max X+22'!G45*W45","v":39.707878000000008},{"$f":"'Max X+22'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+22'!I45","v":11},{"$f":"'Max X+22'!J45","v":2.7},573.70390526073595,293.66118231351896,280.04272294721699,0.27796693426591379,0.16338674988032761,10.79681463130696,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L45","v":262.21882214093995},{"$f":"'Max X+22'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+22'!C46","v":13.200000000000001},{"$f":"'Max X+22'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+22'!M45","v":275.49041248542164},{"$f":"'Max X+22'!G46*W46","v":30.428657000000001},{"$f":"'Max X+22'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+22'!I46","v":13.200000000000001},{"$f":"'Max X+22'!J46","v":4.5},551.95239265254031,267.94273961300831,284.00965303953194,0.276082527931648,0.18075944588968673,8.3828032683074127,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L46","v":294.40870073412242},{"$f":"'Max X+22'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+22'!C47","v":15.400000000000002},{"$f":"'Max X+22'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+22'!M46","v":283.63148453227973},{"$f":"'Max X+22'!G47*W47","v":19.833918999999998},{"$f":"'Max X+22'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+22'!I47","v":15.400000000000002},{"$f":"'Max X+22'!J47","v":7.2},592.99267291880869,301.36445412371603,291.62821879509272,0.34424661040635812,0.20326573718701599,5.625523890062988,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L47","v":278.07779400319117},{"$f":"'Max X+22'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+22'!C48","v":9.9},{"$f":"'Max X+22'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+22'!M47","v":289.86236110613504},{"$f":"'Max X+22'!G48*W48","v":12.969103},{"$f":"'Max X+22'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+22'!I48","v":8.8000000000000007},{"$f":"'Max X+22'!J48","v":7.2},572.5493035785654,281.3138216701031,291.2354819084623,0.36397233308806159,0.22687919767276488,3.7592548170086593,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L48","v":261.00919739532128},{"$f":"'Max X+22'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+22'!C49","v":12.100000000000001},{"$f":"'Max X+22'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+22'!M48","v":260.71022273465547},{"$f":"'Max X+22'!G49*W49","v":7.610276100000001},{"$f":"'Max X+22'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+22'!I49","v":12.100000000000001},{"$f":"'Max X+22'!J49","v":7.2},530.91108894373656,265.52422013086147,265.38686881287504,0.38497726445985159,0.22335392178049723,1.9840767771032253,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L49","v":256.2560261110774},{"$f":"'Max X+22'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+22'!C50","v":12.100000000000001},{"$f":"'Max X+22'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+22'!M49","v":263.72170025057051},{"$f":"'Max X+22'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+22'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+22'!I50","v":12.100000000000001},{"$f":"'Max X+22'!J50","v":6.3},530.90345495021234,261.62949045411176,269.27396449610058,0.42653565696563367,0.24773575446994919,1.2528480448260215,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L50","v":276.0444244356878},{"$f":"'Max X+22'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+22'!C51","v":11},{"$f":"'Max X+22'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+22'!M50","v":261.7683001295639},{"$f":"'Max X+22'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+22'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+22'!I51","v":11},{"$f":"'Max X+22'!J51","v":6.3},545.52682397627075,279.32851534930512,266.19830862696563,0.51590908638271227,0.269991502598249,0.66227311873021633,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L51","v":242.23398871816599},{"$f":"'Max X+22'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+22'!C52","v":8.8000000000000007},{"$f":"'Max X+22'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+22'!M51","v":261.27197019315406},{"$f":"'Max X+22'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+22'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+22'!I52","v":8.8000000000000007},{"$f":"'Max X+22'!J52","v":5.4},509.50784280707956,245.13186556490874,264.37597724217079,0.50212315325725776,0.29599295098325978,0.38193619702094522,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L52","v":225.31442337259881},{"$f":"'Max X+22'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+22'!C53","v":5.5},{"$f":"'Max X+22'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+22'!M52","v":225.05533690717746},{"$f":"'Max X+22'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+22'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+22'!I53","v":6.6000000000000005},{"$f":"'Max X+22'!J53","v":5.4},451.77629827590516,225.80120928771078,225.97508898819439,0.51321408488804821,0.28024791898306051,0.18106385347240611,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L53","v":238.27027981665384},{"$f":"'Max X+22'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+22'!C54","v":5.5},{"$f":"'Max X+22'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+22'!M53","v":232.80530793850795},{"$f":"'Max X+22'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+22'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+22'!I54","v":5.5},{"$f":"'Max X+22'!J54","v":3.6},473.06067710175228,238.67392378993901,234.38675331181327,0.59635602671483801,0.31855462669468332,0.17789384821053628,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L54","v":212.00144359627595},{"$f":"'Max X+22'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+22'!C55","v":6.6000000000000005},{"$f":"'Max X+22'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+22'!M54","v":215.37209478198946},{"$f":"'Max X+22'!G55*W55","v":1.0189424},{"$f":"'Max X+22'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+22'!I55","v":6.6000000000000005},{"$f":"'Max X+22'!J55","v":3.6},428.8618155181378,210.81340315049096,218.04841236764685,0.58804044578498682,0.32368241434261696,0.21945175915018783,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L55","v":207.26223552145734},{"$f":"'Max X+22'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+22'!C56","v":3.3000000000000003},{"$f":"'Max X+22'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+22'!M55","v":213.93146412106961},{"$f":"'Max X+22'!G56*W56","v":0},{"$f":"'Max X+22'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+22'!I56","v":3.3000000000000003},{"$f":"'Max X+22'!J56","v":3.6},418.69756314155529,205.41918956468663,213.27837357686863,0.64304595677072007,0.35309054420098507,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L56","v":202.55563231262593},{"$f":"'Max X+22'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+22'!C57","v":3.3000000000000003},{"$f":"'Max X+22'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+22'!M56","v":203.85769683785549},{"$f":"'Max X+22'!G57*W57","v":0},{"$f":"'Max X+22'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+22'!I57","v":3.3000000000000003},{"$f":"'Max X+22'!J57","v":3.6},406.53675925481923,203.348719642699,203.18803961212024,0.70691266992693969,0.36965722573526383,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L57","v":227.5989276156908},{"$f":"'Max X+22'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+22'!C58","v":3.3000000000000003},{"$f":"'Max X+22'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+22'!M57","v":211.65641425674283},{"$f":"'Max X+22'!G58*W58","v":0},{"$f":"'Max X+22'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+22'!I58","v":3.3000000000000003},{"$f":"'Max X+22'!J58","v":3.6},438.23783875327331,227.30344308311064,210.93439567016267,0.8954845325801819,0.42201858658017821,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L58","v":214.82672015870241},{"$f":"'Max X+22'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+22'!C59","v":3.3000000000000003},{"$f":"'Max X+22'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+22'!M58","v":208.80635790048595},{"$f":"'Max X+22'!G59*W59","v":0},{"$f":"'Max X+22'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+22'!I59","v":3.3000000000000003},{"$f":"'Max X+22'!J59","v":3.6},423.4236002093038,215.37549563247603,208.04810457682774,0.95122452622638121,0.45825332365821719,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L59","v":202.37057871539392},{"$f":"'Max X+22'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+22'!C60","v":5.5},{"$f":"'Max X+22'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+22'!M59","v":204.94990978570456},{"$f":"'Max X+22'!G60*W60","v":0},{"$f":"'Max X+22'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+22'!I60","v":5.5},{"$f":"'Max X+22'!J60","v":2.7},410.52159985356116,203.26747961416251,207.25412023939862,1.0030991012314119,0.49578954630595207,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L60","v":220.36229725343065},{"$f":"'Max X+22'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+22'!C61","v":5.5},{"$f":"'Max X+22'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+22'!M60","v":223.89033358648584},{"$f":"'Max X+22'!G61*W61","v":0},{"$f":"'Max X+22'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+22'!I61","v":5.5},{"$f":"'Max X+22'!J61","v":2.7},448.04065101632858,221.94821090126001,226.09244011506857,1.2140863521706475,0.59789347141727056,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L61","v":201.56086484078807},{"$f":"'Max X+22'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+22'!C62","v":4.4000000000000004},{"$f":"'Max X+22'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+22'!M61","v":185.91161984224664},{"$f":"'Max X+22'!G62*W62","v":0},{"$f":"'Max X+22'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+22'!I62","v":4.4000000000000004},{"$f":"'Max X+22'!J62","v":2.7},389.99330043221022,202.93049197060532,187.0628084616049,1.2303728701827596,0.54881138064174173,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L62","v":195.43385593871903},{"$f":"'Max X+22'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+22'!C63","v":4.4000000000000004},{"$f":"'Max X+22'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+22'!M62","v":191.96214418153792},{"$f":"'Max X+22'!G63*W63","v":0},{"$f":"'Max X+22'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+22'!I63","v":3.3000000000000003},{"$f":"'Max X+22'!J63","v":2.7},387.74513596402153,195.81040303329684,191.93473293072466,1.3234529054222068,0.62741125081327498,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L63","v":203.6086869439842},{"$f":"'Max X+22'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+22'!C64","v":2.2000000000000002},{"$f":"'Max X+22'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+22'!M63","v":208.5492813047012},{"$f":"'Max X+22'!G64*W64","v":0},{"$f":"'Max X+22'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+22'!I64","v":2.2000000000000002},{"$f":"'Max X+22'!J64","v":2.7},408.86619051740689,201.5725374034798,207.29365311392709,1.5361495405043923,0.75562819077409105,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L64","v":204.75120148553816},{"$f":"'Max X+22'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+22'!C65","v":3.3000000000000003},{"$f":"'Max X+22'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+22'!M64","v":211.31394318371252},{"$f":"'Max X+22'!G65*W65","v":0},{"$f":"'Max X+22'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+22'!I65","v":3.3000000000000003},{"$f":"'Max X+22'!J65","v":1.8},416.48706930796675,204.52317730769596,211.96389200027082,1.7280241778421908,0.85005118344170127,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L65","v":206.66936396694169},{"$f":"'Max X+22'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+22'!C66","v":2.2000000000000002},{"$f":"'Max X+22'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+22'!M65","v":227.33220137727201},{"$f":"'Max X+22'!G66*W66","v":0},{"$f":"'Max X+22'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+22'!I66","v":2.2000000000000002},{"$f":"'Max X+22'!J66","v":1.8},431.82680142878922,205.1111630477414,226.71563838104782,1.9582009192002612,1.0165629962241569,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L66","v":191.25592737040873},{"$f":"'Max X+22'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+22'!C67","v":3.3000000000000003},{"$f":"'Max X+22'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+22'!M66","v":228.04681130852961},{"$f":"'Max X+22'!G67*W67","v":0},{"$f":"'Max X+22'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+22'!I67","v":3.3000000000000003},{"$f":"'Max X+22'!J67","v":1.8},419.12946800038401,190.71776832101327,228.41169967937077,2.038159049395472,1.1351116291588437,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L67","v":206.04172086185204},{"$f":"'Max X+22'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+22'!C68","v":2.2000000000000002},{"$f":"'Max X+22'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+22'!M67","v":240.24088791603424},{"$f":"'Max X+22'!G68*W68","v":0},{"$f":"'Max X+22'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+22'!I68","v":2.2000000000000002},{"$f":"'Max X+22'!J68","v":1.8},443.28539289897969,203.97732069025506,239.30807220872464,2.4644001715969712,1.3328157073095896,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L68","v":223.21370972999318},{"$f":"'Max X+22'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+22'!C69","v":2.2000000000000002},{"$f":"'Max X+22'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+22'!M68","v":245.77748101824213},{"$f":"'Max X+22'!G69*W69","v":0},{"$f":"'Max X+22'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+22'!I69","v":2.2000000000000002},{"$f":"'Max X+22'!J69","v":2.7},465.29082211099546,221.53474643481573,243.75607567617971,2.9789632951774454,1.5214053420624305,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L69","v":193.25944750329717},{"$f":"'Max X+22'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+22'!C70","v":0},{"$f":"'Max X+22'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+22'!M69","v":223.3950643229748},{"$f":"'Max X+22'!G70*W70","v":0},{"$f":"'Max X+22'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+22'!I70","v":0},{"$f":"'Max X+22'!J70","v":0},412.24973268616907,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":190.39956888215576},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":221.85016380401333},2.8598786211414144,{"$f":"F70*H70","v":1.5449005189614735},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L70","v":208.73204867271681},{"$f":"'Max X+22'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+22'!C71","v":0},{"$f":"'Max X+22'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+22'!M70","v":255.57008489385606},{"$f":"'Max X+22'!G71*W71","v":0},{"$f":"'Max X+22'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+22'!I71","v":0},{"$f":"'Max X+22'!J71","v":0},{"$f":"L71+M71","v":457.11297962429296},203.51939494919176,253.59358467510117,3.4126537235250409,1.9765002187549015,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L71","v":223.9607317473729},{"$f":"'Max X+22'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+22'!C72","v":3.3000000000000003},{"$f":"'Max X+22'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+22'!M71","v":252.27487843310226},{"$f":"'Max X+22'!G72*W72","v":0},{"$f":"'Max X+22'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+22'!I72","v":3.3000000000000003},{"$f":"'Max X+22'!J72","v":1.8},473.01115034764132,221.42027135925812,251.59087898838317,4.040460388114778,2.1839994447190914,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L72","v":206.49335643794751},{"$f":"'Max X+22'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+22'!C73","v":2.2000000000000002},{"$f":"'Max X+22'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+22'!M72","v":260.19064884571384},{"$f":"'Max X+22'!G73*W73","v":0},{"$f":"'Max X+22'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+22'!I73","v":2.2000000000000002},{"$f":"'Max X+22'!J73","v":1.8},461.75336306169629,203.68581459653652,258.06754846515975,4.1075418414109652,2.5231003805540859,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L73","v":226.66892187285487},{"$f":"'Max X+22'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+22'!C74","v":1.1000000000000001},{"$f":"'Max X+22'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+22'!M73","v":285.95759219607436},{"$f":"'Max X+22'!G74*W74","v":0},{"$f":"'Max X+22'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+22'!I74","v":1.1000000000000001},{"$f":"'Max X+22'!J74","v":1.8},504.05541984523575,221.90448737334108,282.15093247189469,4.9644344995137839,3.1066597241797025,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L74","v":233.0685016677314},{"$f":"'Max X+22'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+22'!C75","v":1.1000000000000001},{"$f":"'Max X+22'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+22'!M74","v":265.45085712751148},{"$f":"'Max X+22'!G75*W75","v":0},{"$f":"'Max X+22'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+22'!I75","v":1.1000000000000001},{"$f":"'Max X+22'!J75","v":1.8},489.1790280523519,227.65849569448463,261.52053235786724,5.6100059732467571,3.2303247696442554,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L75","v":223.77595431036636},{"$f":"'Max X+22'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+22'!C76","v":1.1000000000000001},{"$f":"'Max X+22'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+22'!M75","v":262.33544879421828},{"$f":"'Max X+22'!G76*W76","v":0},{"$f":"'Max X+22'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+22'!I76","v":1.1000000000000001},{"$f":"'Max X+22'!J76","v":1.8},476.12205415473488,218.06179555793443,258.06025859680045,5.914158752431927,3.5751901974178391,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L76","v":210.72338962728745},{"$f":"'Max X+22'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+22'!C77","v":2.2000000000000002},{"$f":"'Max X+22'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+22'!M76","v":257.3013809828559},{"$f":"'Max X+22'!G77*W77","v":0},{"$f":"'Max X+22'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+22'!I77","v":2.2000000000000002},{"$f":"'Max X+22'!J77","v":1.8},459.68042729968585,205.90537790815881,253.77504939152703,6.1180117191286207,3.9263315913288466,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L77","v":220.04958120240522},{"$f":"'Max X+22'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+22'!C78","v":1.1000000000000001},{"$f":"'Max X+22'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+22'!M77","v":245.45360071035412},{"$f":"'Max X+22'!G78*W78","v":0},{"$f":"'Max X+22'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+22'!I78","v":1.1000000000000001},{"$f":"'Max X+22'!J78","v":1.8},453.78177718474814,213.22209389575701,240.55968328899112,7.0274873066481875,4.1939174213629915,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L78","v":172.93959473038106},{"$f":"'Max X+22'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+22'!C79","v":1.1000000000000001},{"$f":"'Max X+22'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+22'!M78","v":200.47450725188386},{"$f":"'Max X+22'!G79*W79","v":0},{"$f":"'Max X+22'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+22'!I79","v":1.1000000000000001},{"$f":"'Max X+22'!J79","v":1.8},362.10679887626247,166.16578875792237,195.9410101183401,6.0738059724586799,3.8334971335437515,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L79","v":156.79438202681717},{"$f":"'Max X+22'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+22'!C80","v":1.1000000000000001},{"$f":"'Max X+22'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+22'!M79","v":198.19743008213231},{"$f":"'Max X+22'!G80*W80","v":0},{"$f":"'Max X+22'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+22'!I80","v":1.1000000000000001},{"$f":"'Max X+22'!J80","v":1.8},344.21097060767329,150.95213071145616,193.25883989621713,6.0422513153609883,4.2385901859151671,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L80","v":133.87797592426875},{"$f":"'Max X+22'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+22'!C81","v":2.2000000000000002},{"$f":"'Max X+22'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+22'!M80","v":159.04492473257756},{"$f":"'Max X+22'!G81*W81","v":0},{"$f":"'Max X+22'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+22'!I81","v":2.2000000000000002},{"$f":"'Max X+22'!J81","v":1.8},285.16977585431897,129.53434402548925,155.63543182882972,5.6436318987795016,3.8094929037478216,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L81","v":131.57867453669354},{"$f":"'Max X+22'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+22'!C82","v":1.1000000000000001},{"$f":"'Max X+22'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+22'!M81","v":169.14208924791788},{"$f":"'Max X+22'!G82*W82","v":0},{"$f":"'Max X+22'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+22'!I82","v":1.1000000000000001},{"$f":"'Max X+22'!J82","v":1.8},289.60877885365744,125.71492148503968,163.89385736861777,6.0637530516538538,4.5482318793000918,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L82","v":115.11604143033104},{"$f":"'Max X+22'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+22'!C83","v":1.1000000000000001},{"$f":"'Max X+22'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+22'!M82","v":136.81621973355647},{"$f":"'Max X+22'!G83*W83","v":0},{"$f":"'Max X+22'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+22'!I83","v":1.1000000000000001},{"$f":"'Max X+22'!J83","v":1.8},241.47777592670985,109.50380553258091,131.97397039412894,5.8122358977501181,4.1422493394275177,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L83","v":108.23471329871413},{"$f":"'Max X+22'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+22'!C84","v":0},{"$f":"'Max X+22'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+22'!M83","v":123.21511952892398},{"$f":"'Max X+22'!G84*W84","v":0},{"$f":"'Max X+22'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+22'!I84","v":0},{"$f":"'Max X+22'!J84","v":0.9},220.32752727795699,102.22572923172812,118.10179804622886,6.0089840669859971,4.2133214826951093,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L84","v":98.82719298972944},{"$f":"'Max X+22'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+22'!C85","v":3.3000000000000003},{"$f":"'Max X+22'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+22'!M84","v":106.65686765374305},{"$f":"'Max X+22'!G85*W85","v":0},{"$f":"'Max X+22'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+22'!I85","v":3.3000000000000003},{"$f":"'Max X+22'!J85","v":0.9},201.00128153970942,96.075937452267425,104.925344087442,6.0512555374620147,4.1315235663010421,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L85","v":90.841680762258662},{"$f":"'Max X+22'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+22'!C86","v":0},{"$f":"'Max X+22'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+22'!M85","v":98.987821493682475},{"$f":"'Max X+22'!G86*W86","v":0},{"$f":"'Max X+22'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+22'!I86","v":0},{"$f":"'Max X+22'!J86","v":0},179.32589576787524,84.693300081987601,94.632595685887651,6.1483806802710559,4.3552258077948274,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L86","v":90.965822489889092},{"$f":"'Max X+22'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+22'!C87","v":0},{"$f":"'Max X+22'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+22'!M86","v":95.901553988104169},{"$f":"'Max X+22'!G87*W87","v":0},{"$f":"'Max X+22'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+22'!I87","v":0},{"$f":"'Max X+22'!J87","v":0},175.244539953318,84.145382343760872,91.099157609557139,6.8204401461282176,4.8023963785470336,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L87","v":77.838926002325735},{"$f":"'Max X+22'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+22'!C88","v":0},{"$f":"'Max X+22'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+22'!M87","v":91.755056909765088},{"$f":"'Max X+22'!G88*W88","v":0},{"$f":"'Max X+22'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+22'!I88","v":0},{"$f":"'Max X+22'!J88","v":0},157.87604187758549,71.357078724290361,86.518963153295132,6.4818472780353691,5.2360937564699546,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L88","v":67.730238606434},{"$f":"'Max X+22'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+22'!C89","v":1.1000000000000001},{"$f":"'Max X+22'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+22'!M88","v":77.85973522898405},{"$f":"'Max X+22'!G89*W89","v":0},{"$f":"'Max X+22'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+22'!I89","v":1.1000000000000001},{"$f":"'Max X+22'!J89","v":0},136.46165598830959,62.56012871693558,73.901527271374007,6.270109889498416,5.0582079576100378,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L89","v":55.688019638752216},{"$f":"'Max X+22'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+22'!C90","v":0},{"$f":"'Max X+22'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+22'!M89","v":68.745183028933525},{"$f":"'Max X+22'!G90*W90","v":0},{"$f":"'Max X+22'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+22'!I90","v":0},{"$f":"'Max X+22'!J90","v":0},113.6272249296934,49.95808689601315,63.669138033680255,5.7299327427390665,5.0760449952532696,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L90","v":46.96309730479453},{"$f":"'Max X+22'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+22'!C91","v":0},{"$f":"'Max X+22'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+22'!M90","v":56.111030827668813},{"$f":"'Max X+22'!G91*W91","v":0},{"$f":"'Max X+22'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+22'!I91","v":0},{"$f":"'Max X+22'!J91","v":0},93.007003801762792,41.600077841951453,51.406925959811339,5.3630194628430754,4.7041048678574722,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L91","v":41.911265161878816},{"$f":"'Max X+22'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+22'!C92","v":0},{"$f":"'Max X+22'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+22'!M91","v":66.496530529731089},{"$f":"'Max X+22'!G92*W92","v":0},{"$f":"'Max X+22'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+22'!I92","v":0},{"$f":"'Max X+22'!J92","v":0},96.788160991401156,36.611781302989385,60.176379688411764,5.2994838588894337,6.320150841319327,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L92","v":37.251112178337507},{"$f":"'Max X+22'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+22'!C93","v":0},{"$f":"'Max X+22'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+22'!M92","v":52.581584035279981},{"$f":"'Max X+22'!G93*W93","v":0},{"$f":"'Max X+22'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+22'!I93","v":0},{"$f":"'Max X+22'!J93","v":0},78.977051629450727,32.050383363478026,46.926668265972694,5.2007288148594828,5.6549157693072845,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L93","v":30.963535169397783},{"$f":"'Max X+22'!B94*U94","v":0.1536841125},{"$f":"'Max X+22'!C94","v":0},{"$f":"'Max X+22'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+22'!M93","v":54.209674982897724},{"$f":"'Max X+22'!G94*W94","v":0},{"$f":"'Max X+22'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+22'!I94","v":0},{"$f":"'Max X+22'!J94","v":0},73.833465858092879,26.204931747026347,47.628534111066529,4.7586034223714355,6.5811408718311935,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L94","v":27.636909319985516},{"$f":"'Max X+22'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+22'!C95","v":0},{"$f":"'Max X+22'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+22'!M94","v":47.27370579555312},{"$f":"'Max X+22'!G95*W95","v":0},{"$f":"'Max X+22'!H95*V95","v":0.1366584025},{"$f":"'Max X+22'!I95","v":0},{"$f":"'Max X+22'!J95","v":0},63.788435241894256,22.975078560616417,40.813356681277838,4.6618307593690984,6.4603491142752807,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L95","v":24.544414579852784},{"$f":"'Max X+22'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+22'!C96","v":0},{"$f":"'Max X+22'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+22'!M95","v":42.273110415374333},{"$f":"'Max X+22'!G96*W96","v":0},{"$f":"'Max X+22'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+22'!I96","v":0},{"$f":"'Max X+22'!J96","v":0},55.802861520657601,20.011597563773581,35.791263956884023,4.5328170160792025,6.4818464584903062,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L96","v":19.412070747992832},{"$f":"'Max X+22'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+22'!C97","v":0},{"$f":"'Max X+22'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+22'!M96","v":36.576195542459708},{"$f":"'Max X+22'!G97*W97","v":0},{"$f":"'Max X+22'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+22'!I97","v":0},{"$f":"'Max X+22'!J97","v":0},45.808401137631897,15.501733741998407,30.30666739563349,3.9103370059944251,6.2695281468262181,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L97","v":16.292148387793755},{"$f":"'Max X+22'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+22'!C98","v":0},{"$f":"'Max X+22'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+22'!M97","v":30.575269212459922},{"$f":"'Max X+22'!G98*W98","v":0},{"$f":"'Max X+22'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+22'!I98","v":0},{"$f":"'Max X+22'!J98","v":0},37.460297323152339,12.719949731458211,24.740347591694128,3.5721986563355448,5.834921620765793,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L98","v":12.085923949990297},{"$f":"'Max X+22'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+22'!C99","v":0},{"$f":"'Max X+22'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+22'!M98","v":22.39921231845068},{"$f":"'Max X+22'!G99*W99","v":0},{"$f":"'Max X+22'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+22'!I99","v":0},{"$f":"'Max X+22'!J99","v":0},26.872482310461596,9.2111890122863009,17.661293298175295,2.8747349377039968,4.7379190202753829,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L99","v":9.1882496297126721},{"$f":"'Max X+22'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+22'!C100","v":0},{"$f":"'Max X+22'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+22'!M99","v":21.116913419448579},{"$f":"'Max X+22'!G100*W100","v":0},{"$f":"'Max X+22'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+22'!I100","v":0},{"$f":"'Max X+22'!J100","v":0},23.015601170274881,6.8257531944290015,16.189847975845879,2.3624964352836706,4.9270654436026993,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L100","v":7.1138464471175986},{"$f":"'Max X+22'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+22'!C101","v":0},{"$f":"'Max X+22'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+22'!M100","v":14.319380997420545},{"$f":"'Max X+22'!G101*W101","v":0},{"$f":"'Max X+22'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+22'!I101","v":0},{"$f":"'Max X+22'!J101","v":0},15.79665423593177,5.1439171699063984,10.652737066025372,1.9699292772112,3.6666439313951735,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L101","v":5.0236191440019082},{"$f":"'Max X+22'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+22'!C102","v":0},{"$f":"'Max X+22'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+22'!M101","v":9.6776099504712008},{"$f":"'Max X+22'!G102*W102","v":0},{"$f":"'Max X+22'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+22'!I102","v":0},{"$f":"'Max X+22'!J102","v":0},10.503713034757773,3.5311662865573199,6.9725467482004522,1.4924528574445883,2.705063202270749,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L102","v":3.510050983385157},{"$f":"'Max X+22'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+22'!C103","v":0},{"$f":"'Max X+22'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+22'!M102","v":7.0880722388732433},{"$f":"'Max X+22'!G103*W103","v":0},{"$f":"'Max X+22'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+22'!I103","v":0},{"$f":"'Max X+22'!J103","v":0},7.3329564508645309,2.3956960819886683,4.9372603688758625,1.1143549013964884,2.1508118699973808,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L103","v":2.3404793014699239},{"$f":"'Max X+22'!B104*U104","v":0.3379091575},{"$f":"'Max X+22'!C104","v":0},{"$f":"'Max X+22'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+22'!M103","v":5.5314201730723846},{"$f":"'Max X+22'!G104*W104","v":0},{"$f":"'Max X+22'!H104*V104","v":0.32755962},{"$f":"'Max X+22'!I104","v":0},{"$f":"'Max X+22'!J104","v":0},5.2691601956844938,1.5496099125640335,3.7195502831204603,0.79086938890589054,1.8118698899519246,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L104","v":1.4475132573273521},{"$f":"'Max X+22'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+22'!C105","v":0},{"$f":"'Max X+22'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+22'!M104","v":3.0426142427057163},{"$f":"'Max X+22'!G105*W105","v":0},{"$f":"'Max X+22'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+22'!I105","v":0},{"$f":"'Max X+22'!J105","v":0},2.9018427716893163,0.92899012458394881,1.9728526471053673,0.51852313274340334,1.069761595600349,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+22'!L105","v":0.96851724854088916},{"$f":"'Max X+22'!B106*U106","v":0.95},{"$f":"'Max X+22'!C106","v":0},{"$f":"'Max X+22'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+22'!M105","v":2.166560871700737},{"$f":"'Max X+22'!G106*W106","v":0},{"$f":"'Max X+22'!H106*V106","v":0.95},{"$f":"'Max X+22'!I106","v":0},{"$f":"'Max X+22'!J106","v":0},0.15675390601208161,4.8425862427044497E-2,0.10832804358503711,0.92009138611384467,2.0582328281156999,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":17431.901359167579},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":18374.428367081837},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":35850.093302723297},17434.799708078444,18415.293594644849,195.401651089132,166.23477243699719,395.35025157541531,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":35850.093302723297},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+24","index":106,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+24",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":26}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+24"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":36282.696871350519},{"$f":"L107","v":17637.40195321494},18645.294918135583,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+23'!P107*106/206","v":203.43265372327195},{"$f":"'Max X+23'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+23'!C6","v":16.5},{"$f":"'Max X+23'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+23'!P107*100/206","v":191.91759785214336},{"$f":"'Max X+23'!G6*W6","v":0},{"$f":"'Max X+23'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+23'!I6","v":13.200000000000001},{"$f":"'Max X+23'!J6","v":8.1},{"$f":"L6+M6","v":403.88670244537536},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":207.06660432072908},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":196.82009812464625},{"$f":"B6*A6","v":0.26604940254286702},{"$f":"F6*H6","v":0.19749972749709066},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L6","v":208.58719673743542},{"$f":"'Max X+23'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+23'!C7","v":11},{"$f":"'Max X+23'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+23'!M6","v":198.2550196183299},{"$f":"'Max X+23'!G7*W7","v":0},{"$f":"'Max X+23'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+23'!I7","v":11},{"$f":"'Max X+23'!J7","v":9.9},{"$f":"L7+M7","v":411.68597150348319},212.35924786256655,199.32672364091661,2.794887486888465E-2,2.8295977413279078E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L7","v":212.97971828940706},{"$f":"'Max X+23'!B8*U8","v":8.45861E-5},{"$f":"'Max X+23'!C8","v":13.200000000000001},{"$f":"'Max X+23'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+23'!M7","v":199.91223134494706},{"$f":"'Max X+23'!G8*W8","v":0},{"$f":"'Max X+23'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+23'!I8","v":14.3},{"$f":"'Max X+23'!J8","v":8.1},418.7607448013614,212.66170316565785,206.09904163570351,1.8015123749199613E-2,1.3189709243561243E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L8","v":212.75759449304181},{"$f":"'Max X+23'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+23'!C9","v":11},{"$f":"'Max X+23'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+23'!M8","v":206.18953129221981},{"$f":"'Max X+23'!G9*W9","v":0},{"$f":"'Max X+23'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+23'!I9","v":11},{"$f":"'Max X+23'!J9","v":7.2},424.7129777271291,214.73392536490371,209.97905236222542,2.3669128138094891E-2,1.0478929994411312E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L9","v":213.8969180805872},{"$f":"'Max X+23'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+23'!C10","v":11},{"$f":"'Max X+23'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+23'!M9","v":209.18914694491792},{"$f":"'Max X+23'!G10*W10","v":0},{"$f":"'Max X+23'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+23'!I10","v":11},{"$f":"'Max X+23'!J10","v":8.1},428.86141419090654,216.7821639845306,212.07925020637597,1.4754096056595509E-2,9.896738541964066E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L10","v":215.06101623852206},{"$f":"'Max X+23'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+23'!C11","v":12.100000000000001},{"$f":"'Max X+23'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+23'!M10","v":210.45492337658604},{"$f":"'Max X+23'!G11*W11","v":0},{"$f":"'Max X+23'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+23'!I11","v":12.100000000000001},{"$f":"'Max X+23'!J11","v":10.8},430.79808999044997,219.05328318203067,211.7448068084193,7.7330564913966563E-3,1.011656816671249E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L11","v":216.39373513955519},{"$f":"'Max X+23'!B12*U12","v":3.021E-5},{"$f":"'Max X+23'!C12","v":4.4000000000000004},{"$f":"'Max X+23'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+23'!M11","v":209.23489856669823},{"$f":"'Max X+23'!G12*W12","v":0},{"$f":"'Max X+23'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+23'!I12","v":3.3000000000000003},{"$f":"'Max X+23'!J12","v":0.9},426.11184969544479,214.48719788481662,211.62465181062819,6.537254738565962E-3,1.0246756070057631E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L12","v":210.4645923930122},{"$f":"'Max X+23'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+23'!C13","v":5.5},{"$f":"'Max X+23'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+23'!M12","v":207.82844994589439},{"$f":"'Max X+23'!G13*W13","v":0},{"$f":"'Max X+23'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+23'!I13","v":5.5},{"$f":"'Max X+23'!J13","v":2.7},423.87540770964131,213.25730346398518,210.6181042456561,7.288929027023822E-3,1.0345700238306622E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L13","v":208.74802935324888},{"$f":"'Max X+23'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+23'!C14","v":4.4000000000000004},{"$f":"'Max X+23'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+23'!M13","v":206.36268931168709},{"$f":"'Max X+23'!G14*W14","v":0},{"$f":"'Max X+23'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+23'!I14","v":4.4000000000000004},{"$f":"'Max X+23'!J14","v":2.7},418.49083137722283,210.43871866926966,208.05211270795317,9.3106839792282837E-3,1.0576603733947242E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L14","v":205.00102268383236},{"$f":"'Max X+23'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+23'!C15","v":3.3000000000000003},{"$f":"'Max X+23'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+23'!M14","v":202.92057750982329},{"$f":"'Max X+23'!G15*W15","v":0},{"$f":"'Max X+23'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+23'!I15","v":3.3000000000000003},{"$f":"'Max X+23'!J15","v":2.7},408.19896386104085,204.68917208721359,203.50979177382723,1.1850596618795636E-2,1.0785735996090883E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L15","v":198.8457610218812},{"$f":"'Max X+23'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+23'!C16","v":5.5},{"$f":"'Max X+23'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+23'!M15","v":197.99535896431368},{"$f":"'Max X+23'!G16*W16","v":0},{"$f":"'Max X+23'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+23'!I16","v":5.5},{"$f":"'Max X+23'!J16","v":2.7},402.41573232371798,201.6315932614084,200.78413906230958,1.4167760472809035E-2,1.1219902004110244E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L16","v":195.22902993402798},{"$f":"'Max X+23'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+23'!C17","v":6.6000000000000005},{"$f":"'Max X+23'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+23'!M16","v":194.74194559405217},{"$f":"'Max X+23'!G17*W17","v":0},{"$f":"'Max X+23'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+23'!I17","v":6.6000000000000005},{"$f":"'Max X+23'!J17","v":2.7},396.84260131530993,198.21270878712548,198.62989252818448,1.6321146902484741E-2,1.2053065867679872E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L17","v":191.52177466735168},{"$f":"'Max X+23'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+23'!C18","v":6.6000000000000005},{"$f":"'Max X+23'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+23'!M17","v":192.31542220899891},{"$f":"'Max X+23'!G18*W18","v":0},{"$f":"'Max X+23'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+23'!I18","v":6.6000000000000005},{"$f":"'Max X+23'!J18","v":2.7},389.80604772233244,193.6036885383871,196.20235918394536,1.8086128964581755E-2,1.3063025053546253E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L18","v":186.73672156206442},{"$f":"'Max X+23'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+23'!C19","v":2.2000000000000002},{"$f":"'Max X+23'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+23'!M18","v":189.72158864546816},{"$f":"'Max X+23'!G19*W19","v":0},{"$f":"'Max X+23'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+23'!I19","v":2.2000000000000002},{"$f":"'Max X+23'!J19","v":1.8},373.62380162716636,183.51666570671097,190.10713592045536,2.0055855353446488E-2,1.4452725012787656E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L19","v":176.46208035748396},{"$f":"'Max X+23'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+23'!C20","v":4.4000000000000004},{"$f":"'Max X+23'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+23'!M19","v":183.449090716451},{"$f":"'Max X+23'!G20*W20","v":0},{"$f":"'Max X+23'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+23'!I20","v":4.4000000000000004},{"$f":"'Max X+23'!J20","v":1.8},365.07335586660906,179.03985419526444,186.03350167134462,2.2226162219522651E-2,1.5589045106357212E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L20","v":172.01982645357441},{"$f":"'Max X+23'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+23'!C21","v":4.4000000000000004},{"$f":"'Max X+23'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+23'!M20","v":179.40780005914797},{"$f":"'Max X+23'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+23'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+23'!I21","v":4.4000000000000004},{"$f":"'Max X+23'!J21","v":0},358.3838961847631,174.59316810241833,183.79072808234477,2.6658351156067881E-2,1.7071976803218366E-2,6.4013282548298175E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L21","v":167.84117645161163},{"$f":"'Max X+23'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+23'!C22","v":6.6000000000000005},{"$f":"'Max X+23'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+23'!M21","v":177.41762530278694},{"$f":"'Max X+23'!G22*W22","v":1.7791249},{"$f":"'Max X+23'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+23'!I22","v":6.6000000000000005},{"$f":"'Max X+23'!J22","v":9},346.70697081935577,171.70805791318537,174.9989129061704,3.311853842625552E-2,1.8712396616547708E-2,0.31564811487505828,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L22","v":165.46278109418233},{"$f":"'Max X+23'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+23'!C23","v":6.6000000000000005},{"$f":"'Max X+23'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+23'!M22","v":169.10354904599856},{"$f":"'Max X+23'!G23*W23","v":3.2182024},{"$f":"'Max X+23'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+23'!I23","v":6.6000000000000005},{"$f":"'Max X+23'!J23","v":7.2},335.10409725120149,166.6200865011287,168.4840107500728,4.2694593053625399E-2,1.953829592578302E-2,0.54420944738835031,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L23","v":160.77653332903478},{"$f":"'Max X+23'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+23'!C24","v":11},{"$f":"'Max X+23'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+23'!M23","v":162.96707639357749},{"$f":"'Max X+23'!G24*W24","v":5.5787578},{"$f":"'Max X+23'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+23'!I24","v":11},{"$f":"'Max X+23'!J24","v":7.2},332.16890885146904,165.42228517228401,166.74662367918506,5.4248156750762937E-2,2.0452714392431303E-2,0.90915384857386627,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L24","v":160.41757918850215},{"$f":"'Max X+23'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+23'!C25","v":9.9},{"$f":"'Max X+23'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+23'!M24","v":162.02064848012682},{"$f":"'Max X+23'!G25*W25","v":10.969364000000001},{"$f":"'Max X+23'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+23'!I25","v":9.9},{"$f":"'Max X+23'!J25","v":8.1},326.84791799084553,163.04917227208352,163.79874571876204,6.8406916418626729E-2,2.1902761364785941E-2,1.7772634686945581,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L25","v":158.69841284307105},{"$f":"'Max X+23'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+23'!C26","v":8.8000000000000007},{"$f":"'Max X+23'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+23'!M25","v":159.68909926922873},{"$f":"'Max X+23'!G26*W26","v":16.918083000000003},{"$f":"'Max X+23'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+23'!I26","v":8.8000000000000007},{"$f":"'Max X+23'!J26","v":8.1},321.48568101669792,161.11958411586667,160.36609690083125,7.8828727204394419E-2,2.300236839750627E-2,2.7016334356320515,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L26","v":157.76654622312989},{"$f":"'Max X+23'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+23'!C27","v":7.7000000000000011},{"$f":"'Max X+23'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+23'!M26","v":157.1977621053129},{"$f":"'Max X+23'!G27*W27","v":23.547923000000001},{"$f":"'Max X+23'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+23'!I27","v":8.8000000000000007},{"$f":"'Max X+23'!J27","v":7.2},317.85747378513747,159.08377822490903,158.77369556022845,8.2767998220853609E-2,2.4066545084477611E-2,3.7016807978282262,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L27","v":156.3345618847446},{"$f":"'Max X+23'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+23'!C28","v":12.100000000000001},{"$f":"'Max X+23'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+23'!M27","v":156.17495497856385},{"$f":"'Max X+23'!G28*W28","v":34.556976999999996},{"$f":"'Max X+23'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+23'!I28","v":12.100000000000001},{"$f":"'Max X+23'!J28","v":8.1},321.30221439934377,161.15250964303902,160.14970475630474,8.2052241705576789E-2,2.5250222259100848E-2,5.3969343271702659,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L28","v":159.52165504920077},{"$f":"'Max X+23'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+23'!C29","v":11},{"$f":"'Max X+23'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+23'!M28","v":158.60755329197809},{"$f":"'Max X+23'!G29*W29","v":40.106380999999999},{"$f":"'Max X+23'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+23'!I29","v":11},{"$f":"'Max X+23'!J29","v":7.2},321.11975073209908,158.73926275245449,162.38048797964461,8.2392296746292004E-2,2.7065312333480175E-2,6.3611749618058777,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L29","v":169.24147594863774},{"$f":"'Max X+23'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+23'!C30","v":15.400000000000002},{"$f":"'Max X+23'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+23'!M29","v":150.23345638767677},{"$f":"'Max X+23'!G30*W30","v":52.609592000000006},{"$f":"'Max X+23'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+23'!I30","v":15.400000000000002},{"$f":"'Max X+23'!J30","v":6.3},335.76156849262338,176.45527712698302,159.30629136564039,8.6198821654728142E-2,2.7165022036362813E-2,7.903720845305469,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L30","v":187.65701451954419},{"$f":"'Max X+23'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+23'!C31","v":15.400000000000002},{"$f":"'Max X+23'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+23'!M30","v":196.21623658869609},{"$f":"'Max X+23'!G31*W31","v":63.382452000000008},{"$f":"'Max X+23'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+23'!I31","v":16.5},{"$f":"'Max X+23'!J31","v":7.2},399.44131724378747,193.96266175957439,205.47865548421311,9.4352759969809963E-2,3.7581104483002288E-2,12.436666197203674,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L31","v":180.25511493609022},{"$f":"'Max X+23'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+23'!C32","v":14.3},{"$f":"'Max X+23'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+23'!M31","v":184.44708982023505},{"$f":"'Max X+23'!G32*W32","v":69.950769000000008},{"$f":"'Max X+23'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+23'!I32","v":14.3},{"$f":"'Max X+23'!J32","v":8.1},372.47514419511992,181.86568695322964,190.60945724189025,8.9427982860600247E-2,3.7632578344818965E-2,12.902215772737515,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L32","v":209.01806657779946},{"$f":"'Max X+23'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+23'!C33","v":16.5},{"$f":"'Max X+23'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+23'!M32","v":205.3803036265785},{"$f":"'Max X+23'!G33*W33","v":87.890810000000002},{"$f":"'Max X+23'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+23'!I33","v":16.5},{"$f":"'Max X+23'!J33","v":9.9},423.85062892027531,211.91511377284891,211.93551514742637,0.10295280495054969,4.4788479152116596E-2,18.051041243785924,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L33","v":213.91968058851128},{"$f":"'Max X+23'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+23'!C34","v":16.5},{"$f":"'Max X+23'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+23'!M33","v":204.16297829796068},{"$f":"'Max X+23'!G34*W34","v":100.88774500000001},{"$f":"'Max X+23'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+23'!I34","v":16.5},{"$f":"'Max X+23'!J34","v":8.1},429.328726751391,216.81358227229467,212.51514447909634,0.10609831621662952,4.7833818864353742E-2,20.597542492965193,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L34","v":224.87088839125911},{"$f":"'Max X+23'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+23'!C35","v":23.1},{"$f":"'Max X+23'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+23'!M34","v":249.5163267156791},{"$f":"'Max X+23'!G35*W35","v":117.06576000000001},{"$f":"'Max X+23'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+23'!I35","v":20.900000000000002},{"$f":"'Max X+23'!J35","v":11.700000000000001},489.40936000240805,230.75600558723676,258.65335441517129,0.11488280402234698,6.297230050777812E-2,29.209818419379282,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L35","v":225.7973577779087},{"$f":"'Max X+23'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+23'!C36","v":22},{"$f":"'Max X+23'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+23'!M35","v":228.45347568760315},{"$f":"'Max X+23'!G36*W36","v":115.5735},{"$f":"'Max X+23'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+23'!I36","v":22},{"$f":"'Max X+23'!J36","v":10.8},472.86693991242993,233.27581858491379,239.59112132751613,0.12153919299490029,6.2354360087008329E-2,26.403167772381202,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L36","v":254.02250190883768},{"$f":"'Max X+23'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+23'!C37","v":18.700000000000003},{"$f":"'Max X+23'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+23'!M36","v":277.07558320051356},{"$f":"'Max X+23'!G37*W37","v":121.35984000000001},{"$f":"'Max X+23'!H37*V37","v":2.960827E-4},{"$f":"'Max X+23'!I37","v":18.700000000000003},{"$f":"'Max X+23'!J37","v":11.700000000000001},543.07036150408749,259.076815590352,283.99354591373549,0.14568631848568911,8.2037286778082696E-2,33.625848445121015,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L37","v":238.45189528392967},{"$f":"'Max X+23'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+23'!C38","v":22},{"$f":"'Max X+23'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+23'!M37","v":254.30695406682423},{"$f":"'Max X+23'!G38*W38","v":116.75586999999999},{"$f":"'Max X+23'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+23'!I38","v":20.900000000000002},{"$f":"'Max X+23'!J38","v":12.6},509.33151184499457,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":246.80654128581074},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":262.52497055918383},0.14535399811894018,{"$f":"F38*H38","v":8.1983507640432052E-2},{"$f":"G38*F38/1000","v":29.691829669122097},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L38","v":257.0246631410763},{"$f":"'Max X+23'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+23'!C39","v":18.700000000000003},{"$f":"'Max X+23'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+23'!M38","v":275.78270550129787},{"$f":"'Max X+23'!G39*W39","v":103.97114000000001},{"$f":"'Max X+23'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+23'!I39","v":17.600000000000001},{"$f":"'Max X+23'!J39","v":12.6},544.54472475274281,263.85883190149565,280.68589285124716,0.16583123958065382,9.6812650050708285E-2,28.673442283254211,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L39","v":281.99981376662583},{"$f":"'Max X+23'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+23'!C40","v":16.5},{"$f":"'Max X+23'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+23'!M39","v":305.99152263583539},{"$f":"'Max X+23'!G40*W40","v":99.947609999999997},{"$f":"'Max X+23'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+23'!I40","v":15.400000000000002},{"$f":"'Max X+23'!J40","v":13.5},594.38185477664797,286.60774392611927,307.77411085052864,0.19206984050660253,0.1174117853067425,30.583121367712646,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L40","v":291.77045543585217},{"$f":"'Max X+23'!B41*U41","v":7.206453E-4},{"$f":"'Max X+23'!C41","v":16.5},{"$f":"'Max X+23'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+23'!M40","v":311.96670822615096},{"$f":"'Max X+23'!G41*W41","v":86.607870999999989},{"$f":"'Max X+23'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+23'!I41","v":15.400000000000002},{"$f":"'Max X+23'!J41","v":13.5},610.99600615452437,297.26019242846343,313.735813726061,0.21026300738870632,0.13089450008996295,27.018772422345119,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L41","v":294.30869717199522},{"$f":"'Max X+23'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+23'!C42","v":18.700000000000003},{"$f":"'Max X+23'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+23'!M41","v":323.80032779992104},{"$f":"'Max X+23'!G42*W42","v":76.329595999999981},{"$f":"'Max X+23'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+23'!I42","v":17.600000000000001},{"$f":"'Max X+23'!J42","v":13.5},630.6350507087011,302.88351555446064,327.75153515424051,0.22518161753458554,0.14879264568053774,24.715548205635535,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L42","v":315.65889587555449},{"$f":"'Max X+23'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+23'!C43","v":13.200000000000001},{"$f":"'Max X+23'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+23'!M42","v":308.96336939903085},{"$f":"'Max X+23'!G43*W43","v":61.544811999999993},{"$f":"'Max X+23'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+23'!I43","v":13.200000000000001},{"$f":"'Max X+23'!J43","v":13.5},628.10883929505599,319.60080958744965,308.50802970760634,0.25808628810484913,0.15533969142450502,19.015092484549903,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L43","v":311.91672522360903},{"$f":"'Max X+23'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+23'!C44","v":14.3},{"$f":"'Max X+23'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+23'!M43","v":309.1199927050576},{"$f":"'Max X+23'!G44*W44","v":48.929062000000002},{"$f":"'Max X+23'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+23'!I44","v":13.200000000000001},{"$f":"'Max X+23'!J44","v":13.5},625.59190417649529,316.94193323251329,308.64997094398194,0.27479199109575231,0.17002176107564562,15.124951288505311,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L44","v":317.36301029341149},{"$f":"'Max X+23'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+23'!C45","v":11},{"$f":"'Max X+23'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+23'!M44","v":288.19129862528422},{"$f":"'Max X+23'!G45*W45","v":39.707878000000008},{"$f":"'Max X+23'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+23'!I45","v":11},{"$f":"'Max X+23'!J45","v":2.7},617.17708782451109,320.85896162142302,296.31812620308807,0.30404867198849672,0.17317242219614157,11.443464926474357,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L45","v":293.66118231351896},{"$f":"'Max X+23'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+23'!C46","v":13.200000000000001},{"$f":"'Max X+23'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+23'!M45","v":280.04272294721699},{"$f":"'Max X+23'!G46*W46","v":30.428657000000001},{"$f":"'Max X+23'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+23'!I46","v":13.200000000000001},{"$f":"'Max X+23'!J46","v":4.5},587.9109716063623,299.35199504425066,288.55897656211164,0.30918726926832141,0.18374638510534996,8.5213239619068961,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L46","v":267.94273961300831},{"$f":"'Max X+23'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+23'!C47","v":15.400000000000002},{"$f":"'Max X+23'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+23'!M46","v":284.00965303953194},{"$f":"'Max X+23'!G47*W47","v":19.833918999999998},{"$f":"'Max X+23'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+23'!I47","v":15.400000000000002},{"$f":"'Max X+23'!J47","v":7.2},566.93555544425146,274.92943915801231,292.00611628623915,0.31330045499596532,0.20353675329277129,5.6330244536041798,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L47","v":301.36445412371603},{"$f":"'Max X+23'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+23'!C48","v":9.9},{"$f":"'Max X+23'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+23'!M47","v":291.62821879509272},{"$f":"'Max X+23'!G48*W48","v":12.969103},{"$f":"'Max X+23'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+23'!I48","v":8.8000000000000007},{"$f":"'Max X+23'!J48","v":7.2},597.56995962700603,304.57000219032659,292.99995743667944,0.39445193338940343,0.22826135841328374,3.7821564072600937,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L48","v":281.3138216701031},{"$f":"'Max X+23'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+23'!C49","v":12.100000000000001},{"$f":"'Max X+23'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+23'!M48","v":291.2354819084623},{"$f":"'Max X+23'!G49*W49","v":7.610276100000001},{"$f":"'Max X+23'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+23'!I49","v":12.100000000000001},{"$f":"'Max X+23'!J49","v":7.2},581.68487255442676,285.79889596402819,295.88597659039857,0.41492570607492368,0.24950531806377604,2.2163824274399535,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L49","v":265.52422013086147},{"$f":"'Max X+23'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+23'!C50","v":12.100000000000001},{"$f":"'Max X+23'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+23'!M49","v":265.38686881287504},{"$f":"'Max X+23'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+23'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+23'!I50","v":12.100000000000001},{"$f":"'Max X+23'!J50","v":6.3},541.81982648222242,270.88225765531479,270.93756882690764,0.44196247554667256,0.24929998596743386,1.2607586686981065,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L50","v":261.62949045411176},{"$f":"'Max X+23'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+23'!C51","v":11},{"$f":"'Max X+23'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+23'!M50","v":269.27396449610058},{"$f":"'Max X+23'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+23'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+23'!I51","v":11},{"$f":"'Max X+23'!J51","v":6.3},538.63675348818992,264.94052194236991,273.69623154582007,0.48896851174185541,0.27773295028047928,0.68126243006282672,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L51","v":279.32851534930512},{"$f":"'Max X+23'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+23'!C52","v":8.8000000000000007},{"$f":"'Max X+23'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+23'!M51","v":266.19830862696563},{"$f":"'Max X+23'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+23'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+23'!I52","v":8.8000000000000007},{"$f":"'Max X+23'!J52","v":5.4},551.44623418171977,282.14949951563102,269.29673466608881,0.57901583367414122,0.30157396087685123,0.38913768505372998,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L52","v":245.13186556490874},{"$f":"'Max X+23'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+23'!C53","v":5.5},{"$f":"'Max X+23'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+23'!M52","v":264.37597724217079},{"$f":"'Max X+23'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+23'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+23'!I53","v":6.6000000000000005},{"$f":"'Max X+23'!J53","v":5.4},510.82027762248629,245.57351193543533,265.24676568705098,0.55835362947339062,0.32921155511983957,0.21269850278975522,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L53","v":225.80120928771078},{"$f":"'Max X+23'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+23'!C54","v":5.5},{"$f":"'Max X+23'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+23'!M53","v":225.97508898819439},{"$f":"'Max X+23'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+23'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+23'!I54","v":5.5},{"$f":"'Max X+23'!J54","v":3.6},453.80194189903773,226.23606153994365,227.56588035909411,0.56514774776712584,0.30920862910026936,0.17267466337342446,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L54","v":238.67392378993901},{"$f":"'Max X+23'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+23'!C55","v":6.6000000000000005},{"$f":"'Max X+23'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+23'!M54","v":234.38675331181327},{"$f":"'Max X+23'!G55*W55","v":1.0189424},{"$f":"'Max X+23'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+23'!I55","v":6.6000000000000005},{"$f":"'Max X+23'!J55","v":3.6},474.44639416510608,237.41190037084399,237.03449379426206,0.66202341909502505,0.35225951755120072,0.23882660094774696,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L55","v":210.81340315049096},{"$f":"'Max X+23'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+23'!C56","v":3.3000000000000003},{"$f":"'Max X+23'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+23'!M55","v":218.04841236764685},{"$f":"'Max X+23'!G56*W56","v":0},{"$f":"'Max X+23'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+23'!I56","v":3.3000000000000003},{"$f":"'Max X+23'!J56","v":3.6},426.34786630594419,208.9593394413549,217.38852686458929,0.65406370913607426,0.35988550305756817,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L56","v":205.41918956468663},{"$f":"'Max X+23'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+23'!C57","v":3.3000000000000003},{"$f":"'Max X+23'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+23'!M56","v":213.27837357686863},{"$f":"'Max X+23'!G57*W57","v":0},{"$f":"'Max X+23'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+23'!I57","v":3.3000000000000003},{"$f":"'Max X+23'!J57","v":3.6},418.79391691427361,206.20228317165541,212.59163374261817,0.71690639303121051,0.38673983425046837,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L57","v":203.348719642699},{"$f":"'Max X+23'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+23'!C58","v":3.3000000000000003},{"$f":"'Max X+23'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+23'!M57","v":203.18803961212024},{"$f":"'Max X+23'!G58*W58","v":0},{"$f":"'Max X+23'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+23'!I58","v":3.3000000000000003},{"$f":"'Max X+23'!J58","v":3.6},405.63155317819826,203.14864718599793,202.48290599220033,0.8000724567010965,0.40513361991991931,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L58","v":227.30344308311064},{"$f":"'Max X+23'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+23'!C59","v":3.3000000000000003},{"$f":"'Max X+23'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+23'!M58","v":210.93439567016267},{"$f":"'Max X+23'!G59*W59","v":0},{"$f":"'Max X+23'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+23'!I59","v":3.3000000000000003},{"$f":"'Max X+23'!J59","v":3.6},437.96844534962281,227.79697326503293,210.17147208458988,1.006469818077695,0.46292358557279611,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L59","v":215.37549563247603},{"$f":"'Max X+23'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+23'!C60","v":5.5},{"$f":"'Max X+23'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+23'!M59","v":208.04810457682774},{"$f":"'Max X+23'!G60*W60","v":0},{"$f":"'Max X+23'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+23'!I60","v":5.5},{"$f":"'Max X+23'!J60","v":2.7},426.55275475036461,216.20793449059661,210.344820259768,1.067561141879428,0.50328431705976462,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L60","v":203.26747961416251},{"$f":"'Max X+23'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+23'!C61","v":5.5},{"$f":"'Max X+23'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+23'!M60","v":207.25412023939862},{"$f":"'Max X+23'!G61*W61","v":0},{"$f":"'Max X+23'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+23'!I61","v":5.5},{"$f":"'Max X+23'!J61","v":2.7},414.44823053597247,204.94757718114394,209.50065335482856,1.1199024330185776,0.55346688457007176,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L61","v":221.94821090126001},{"$f":"'Max X+23'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+23'!C62","v":4.4000000000000004},{"$f":"'Max X+23'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+23'!M61","v":226.09244011506857},{"$f":"'Max X+23'!G62*W62","v":0},{"$f":"'Max X+23'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+23'!I62","v":4.4000000000000004},{"$f":"'Max X+23'!J62","v":2.7},450.3184039762815,223.19338908357128,227.12501489271025,1.3548218176887441,0.66742522235834245,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L62","v":202.93049197060532},{"$f":"'Max X+23'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+23'!C63","v":4.4000000000000004},{"$f":"'Max X+23'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+23'!M62","v":187.0628084616049},{"$f":"'Max X+23'!G63*W63","v":0},{"$f":"'Max X+23'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+23'!I63","v":3.3000000000000003},{"$f":"'Max X+23'!J63","v":2.7},390.30768306662065,203.25627281135451,187.05141025526615,1.3742191592508357,0.61139820633878539,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L63","v":195.81040303329684},{"$f":"'Max X+23'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+23'!C64","v":2.2000000000000002},{"$f":"'Max X+23'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+23'!M63","v":191.93473293072466},{"$f":"'Max X+23'!G64*W64","v":0},{"$f":"'Max X+23'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+23'!I64","v":2.2000000000000002},{"$f":"'Max X+23'!J64","v":2.7},384.57239211963764,193.83308855737602,190.73930356226163,1.4773144759208225,0.69542936846305248,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L64","v":201.5725374034798},{"$f":"'Max X+23'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+23'!C65","v":3.3000000000000003},{"$f":"'Max X+23'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+23'!M64","v":207.29365311392709},{"$f":"'Max X+23'!G65*W65","v":0},{"$f":"'Max X+23'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+23'!I65","v":3.3000000000000003},{"$f":"'Max X+23'!J65","v":1.8},409.33111429561893,201.3713399712058,207.95977432441316,1.7011974322739927,0.83387878951391892,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L65","v":204.52317730769596},{"$f":"'Max X+23'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+23'!C66","v":2.2000000000000002},{"$f":"'Max X+23'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+23'!M65","v":211.96389200027082},{"$f":"'Max X+23'!G66*W66","v":0},{"$f":"'Max X+23'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+23'!I66","v":2.2000000000000002},{"$f":"'Max X+23'!J66","v":1.8},414.40136317805877,202.98531159739284,211.41605158066594,1.9378657103031043,0.94784041960485499,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L66","v":205.1111630477414},{"$f":"'Max X+23'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+23'!C67","v":3.3000000000000003},{"$f":"'Max X+23'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+23'!M66","v":226.71563838104782},{"$f":"'Max X+23'!G67*W67","v":0},{"$f":"'Max X+23'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+23'!I67","v":3.3000000000000003},{"$f":"'Max X+23'!J67","v":1.8},431.51250547831046,204.42535276282331,227.08715271548715,2.1858102849180776,1.1284856655606872,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L67","v":190.71776832101327},{"$f":"'Max X+23'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+23'!C68","v":2.2000000000000002},{"$f":"'Max X+23'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+23'!M67","v":228.41169967937077},{"$f":"'Max X+23'!G68*W68","v":0},{"$f":"'Max X+23'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+23'!I68","v":2.2000000000000002},{"$f":"'Max X+23'!J68","v":1.8},416.38116342500678,188.8366531225432,227.54451030246358,2.2811151984700606,1.267189376907176,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L68","v":203.97732069025506},{"$f":"'Max X+23'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+23'!C69","v":2.2000000000000002},{"$f":"'Max X+23'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+23'!M68","v":239.30807220872464},{"$f":"'Max X+23'!G69*W69","v":0},{"$f":"'Max X+23'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+23'!I69","v":2.2000000000000002},{"$f":"'Max X+23'!J69","v":2.7},439.8817958356218,202.55508220356023,237.32671363206157,2.7222384866947986,1.4813585766630606,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L69","v":221.53474643481573},{"$f":"'Max X+23'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+23'!C70","v":0},{"$f":"'Max X+23'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+23'!M69","v":243.75607567617971},{"$f":"'Max X+23'!G70*W70","v":0},{"$f":"'Max X+23'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+23'!I70","v":0},{"$f":"'Max X+23'!J70","v":0},460.3268137299126,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":218.25644623602153},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":242.07036749389104},3.2783001987941862,{"$f":"F70*H70","v":1.6857081822886695},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L70","v":190.39956888215576},{"$f":"'Max X+23'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+23'!C71","v":0},{"$f":"'Max X+23'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+23'!M70","v":221.85016380401333},{"$f":"'Max X+23'!G71*W71","v":0},{"$f":"'Max X+23'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+23'!I71","v":0},{"$f":"'Max X+23'!J71","v":0},{"$f":"L71+M71","v":405.62108413483804},185.48664107909443,220.13444305574362,3.1129278030613321,1.7157207482697219,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L71","v":203.51939494919176},{"$f":"'Max X+23'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+23'!C72","v":3.3000000000000003},{"$f":"'Max X+23'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+23'!M71","v":253.59358467510117},{"$f":"'Max X+23'!G72*W72","v":0},{"$f":"'Max X+23'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+23'!I72","v":3.3000000000000003},{"$f":"'Max X+23'!J72","v":1.8},454.24588423200078,201.3477153333524,252.89816889864838,3.6716796158393605,2.1954157764527999,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L72","v":221.42027135925812},{"$f":"'Max X+23'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+23'!C73","v":2.2000000000000002},{"$f":"'Max X+23'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+23'!M72","v":251.59087898838317},{"$f":"'Max X+23'!G73*W73","v":0},{"$f":"'Max X+23'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+23'!I73","v":2.2000000000000002},{"$f":"'Max X+23'!J73","v":1.8},467.86697668399887,218.31580506148629,249.55117162251258,4.4044662977718163,2.4397073658705528,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L73","v":203.68581459653652},{"$f":"'Max X+23'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+23'!C74","v":1.1000000000000001},{"$f":"'Max X+23'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+23'!M73","v":258.06754846515975},{"$f":"'Max X+23'!G74*W74","v":0},{"$f":"'Max X+23'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+23'!I74","v":1.1000000000000001},{"$f":"'Max X+23'!J74","v":1.8},453.98863697442357,199.42474919467335,254.56388777975022,4.4610654018631495,2.8036606854095316,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L74","v":221.90448737334108},{"$f":"'Max X+23'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+23'!C75","v":1.1000000000000001},{"$f":"'Max X+23'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+23'!M74","v":282.15093247189469},{"$f":"'Max X+23'!G75*W75","v":0},{"$f":"'Max X+23'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+23'!I75","v":1.1000000000000001},{"$f":"'Max X+23'!J75","v":1.8},494.78058261492674,216.7632014820822,278.01738113284455,5.3412858912588908,3.43355133905018,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L75","v":227.65849569448463},{"$f":"'Max X+23'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+23'!C76","v":1.1000000000000001},{"$f":"'Max X+23'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+23'!M75","v":261.52053235786724},{"$f":"'Max X+23'!G76*W76","v":0},{"$f":"'Max X+23'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+23'!I76","v":1.1000000000000001},{"$f":"'Max X+23'!J76","v":1.8},479.09817363098932,221.84172553244289,257.2564480985464,6.0167701620417153,3.5640842593208406,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L76","v":218.06179555793443},{"$f":"'Max X+23'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+23'!C77","v":2.2000000000000002},{"$f":"'Max X+23'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+23'!M76","v":258.06025859680045},{"$f":"'Max X+23'!G77*W77","v":0},{"$f":"'Max X+23'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+23'!I77","v":2.2000000000000002},{"$f":"'Max X+23'!J77","v":1.8},467.55307192027425,213.03072512917308,254.52234679110117,6.3310704287613335,3.9379118056992515,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L77","v":205.90537790815881},{"$f":"'Max X+23'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+23'!C78","v":1.1000000000000001},{"$f":"'Max X+23'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+23'!M77","v":253.77504939152703},{"$f":"'Max X+23'!G78*W78","v":0},{"$f":"'Max X+23'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+23'!I78","v":1.1000000000000001},{"$f":"'Max X+23'!J78","v":1.8},448.26854724455666,199.52959884185279,248.73894840270384,6.5757790663060254,4.3361009888231896,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L78","v":213.22209389575701},{"$f":"'Max X+23'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+23'!C79","v":1.1000000000000001},{"$f":"'Max X+23'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+23'!M78","v":240.55968328899112},{"$f":"'Max X+23'!G79*W79","v":0},{"$f":"'Max X+23'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+23'!I79","v":1.1000000000000001},{"$f":"'Max X+23'!J79","v":1.8},440.2932002583874,205.03352755915111,235.25967269923632,7.4885663366058752,4.6000105897547945,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L79","v":166.16578875792237},{"$f":"'Max X+23'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+23'!C80","v":1.1000000000000001},{"$f":"'Max X+23'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+23'!M79","v":195.9410101183401},{"$f":"'Max X+23'!G80*W80","v":0},{"$f":"'Max X+23'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+23'!I80","v":1.1000000000000001},{"$f":"'Max X+23'!J80","v":1.8},351.01307458359292,159.96239953751757,191.05067504607533,6.4033892204047955,4.1903350722647561,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L80","v":150.95213071145616},{"$f":"'Max X+23'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+23'!C81","v":2.2000000000000002},{"$f":"'Max X+23'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+23'!M80","v":193.25883989621713},{"$f":"'Max X+23'!G81*W81","v":0},{"$f":"'Max X+23'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+23'!I81","v":2.2000000000000002},{"$f":"'Max X+23'!J81","v":1.8},334.91858185914134,145.88873707489702,189.02984478424435,6.3633936365591195,4.6289951119727508,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L81","v":129.53434402548925},{"$f":"'Max X+23'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+23'!C82","v":1.1000000000000001},{"$f":"'Max X+23'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+23'!M81","v":155.63543182882972},{"$f":"'Max X+23'!G82*W82","v":0},{"$f":"'Max X+23'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+23'!I82","v":1.1000000000000001},{"$f":"'Max X+23'!J82","v":1.8},274.51519722136538,123.76480316604322,150.75039405532218,5.9695408594460115,4.1850377735075375,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L82","v":125.71492148503968},{"$f":"'Max X+23'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+23'!C83","v":1.1000000000000001},{"$f":"'Max X+23'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+23'!M82","v":163.89385736861777},{"$f":"'Max X+23'!G83*W83","v":0},{"$f":"'Max X+23'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+23'!I83","v":1.1000000000000001},{"$f":"'Max X+23'!J83","v":1.8},277.79935083160615,119.56754565053966,158.23180518106651,6.34737583450001,4.9620521875512384,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L83","v":109.50380553258091},{"$f":"'Max X+23'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+23'!C84","v":0},{"$f":"'Max X+23'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+23'!M83","v":131.97397039412894},{"$f":"'Max X+23'!G84*W84","v":0},{"$f":"'Max X+23'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+23'!I84","v":0},{"$f":"'Max X+23'!J84","v":0.9},229.98550528882373,103.42436389444771,126.56114139437601,6.0794416381331997,4.5128289997529309,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L84","v":102.22572923172812},{"$f":"'Max X+23'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+23'!C85","v":3.3000000000000003},{"$f":"'Max X+23'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+23'!M84","v":118.10179804622886},{"$f":"'Max X+23'!G85*W85","v":0},{"$f":"'Max X+23'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+23'!I85","v":3.3000000000000003},{"$f":"'Max X+23'!J85","v":0.9},215.19331591379932,99.266379032953637,115.92693688084569,6.2593501987744853,4.5748611653831643,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L85","v":96.075937452267425},{"$f":"'Max X+23'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+23'!C86","v":0},{"$f":"'Max X+23'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+23'!M85","v":104.925344087442},{"$f":"'Max X+23'!G86*W86","v":0},{"$f":"'Max X+23'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+23'!I86","v":0},{"$f":"'Max X+23'!J86","v":0},189.8821714307573,89.573289849165505,100.30888158159178,6.5026476031019236,4.6164625058502207,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L86","v":84.693300081987601},{"$f":"'Max X+23'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+23'!C87","v":0},{"$f":"'Max X+23'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+23'!M86","v":94.632595685887651},{"$f":"'Max X+23'!G87*W87","v":0},{"$f":"'Max X+23'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+23'!I87","v":0},{"$f":"'Max X+23'!J87","v":0},168.23690550793185,78.34316144556206,89.893744062369791,6.3501386364255454,4.7388516235178528,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L87","v":84.145382343760872},{"$f":"'Max X+23'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+23'!C88","v":0},{"$f":"'Max X+23'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+23'!M87","v":91.099157609557139},{"$f":"'Max X+23'!G88*W88","v":0},{"$f":"'Max X+23'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+23'!I88","v":0},{"$f":"'Max X+23'!J88","v":0},163.03887364987492,77.138380249617697,85.900493400257204,7.0070020941431723,5.1986642092999356,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L88","v":71.357078724290361},{"$f":"'Max X+23'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+23'!C89","v":1.1000000000000001},{"$f":"'Max X+23'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+23'!M88","v":86.518963153295132},{"$f":"'Max X+23'!G89*W89","v":0},{"$f":"'Max X+23'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+23'!I89","v":1.1000000000000001},{"$f":"'Max X+23'!J89","v":0},147.84941788254872,65.851215018498124,81.998202864050597,6.6058637057922285,5.620760289244533,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L89","v":62.56012871693558},{"$f":"'Max X+23'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+23'!C90","v":0},{"$f":"'Max X+23'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+23'!M89","v":73.901527271374007},{"$f":"'Max X+23'!G90*W90","v":0},{"$f":"'Max X+23'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+23'!I90","v":0},{"$f":"'Max X+23'!J90","v":0},124.56784619489264,56.123100928005364,68.444745266887281,6.4370277889302177,5.4567820044867306,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L90","v":49.95808689601315},{"$f":"'Max X+23'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+23'!C91","v":0},{"$f":"'Max X+23'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+23'!M90","v":63.669138033680255},{"$f":"'Max X+23'!G91*W91","v":0},{"$f":"'Max X+23'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+23'!I91","v":0},{"$f":"'Max X+23'!J91","v":0},102.58444454254744,44.253050224116059,58.331394318431386,5.7050366718970889,5.3377437152488669,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L91","v":41.600077841951453},{"$f":"'Max X+23'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+23'!C92","v":0},{"$f":"'Max X+23'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+23'!M91","v":51.406925959811339},{"$f":"'Max X+23'!G92*W92","v":0},{"$f":"'Max X+23'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+23'!I92","v":0},{"$f":"'Max X+23'!J92","v":0},82.860906051000839,36.339942167200022,46.520963883800817,5.2601356747514343,4.8859620760105216,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L92","v":36.611781302989385},{"$f":"'Max X+23'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+23'!C93","v":0},{"$f":"'Max X+23'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+23'!M92","v":60.176379688411764},{"$f":"'Max X+23'!G93*W93","v":0},{"$f":"'Max X+23'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+23'!I93","v":0},{"$f":"'Max X+23'!J93","v":0},85.204988592312105,31.500311205822253,53.704677386489848,5.1114700971671319,6.4717023019219182,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L93","v":32.050383363478026},{"$f":"'Max X+23'!B94*U94","v":0.1536841125},{"$f":"'Max X+23'!C94","v":0},{"$f":"'Max X+23'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+23'!M93","v":46.926668265972694},{"$f":"'Max X+23'!G94*W94","v":0},{"$f":"'Max X+23'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+23'!I94","v":0},{"$f":"'Max X+23'!J94","v":0},68.354444648741534,27.124748640977142,41.229696007764396,4.9256347225008854,5.696972258208298,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L94","v":26.204931747026347},{"$f":"'Max X+23'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+23'!C95","v":0},{"$f":"'Max X+23'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+23'!M94","v":47.628534111066529},{"$f":"'Max X+23'!G95*W95","v":0},{"$f":"'Max X+23'!H95*V95","v":0.1366584025},{"$f":"'Max X+23'!I95","v":0},{"$f":"'Max X+23'!J95","v":0},62.904343602385481,21.784648876354062,41.119694726031419,4.4202828706722856,6.5088393850351096,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L95","v":22.975078560616417},{"$f":"'Max X+23'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+23'!C96","v":0},{"$f":"'Max X+23'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+23'!M95","v":40.813356681277838},{"$f":"'Max X+23'!G96*W96","v":0},{"$f":"'Max X+23'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+23'!I96","v":0},{"$f":"'Max X+23'!J96","v":0},53.28742168981799,18.732083613374812,34.555338076443178,4.2429949472416055,6.2580186048346604,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L96","v":20.011597563773581},{"$f":"'Max X+23'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+23'!C97","v":0},{"$f":"'Max X+23'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+23'!M96","v":35.791263956884023},{"$f":"'Max X+23'!G97*W97","v":0},{"$f":"'Max X+23'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+23'!I97","v":0},{"$f":"'Max X+23'!J97","v":0},45.636773804888414,15.980492818764199,29.656280986124216,4.0311047450093813,6.1349829707598076,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L97","v":15.501733741998407},{"$f":"'Max X+23'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+23'!C98","v":0},{"$f":"'Max X+23'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+23'!M97","v":30.30666739563349},{"$f":"'Max X+23'!G98*W98","v":0},{"$f":"'Max X+23'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+23'!I98","v":0},{"$f":"'Max X+23'!J98","v":0},36.625845731657577,12.10284053737195,24.523005194285624,3.3988932046264573,5.7836622013478651,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L98","v":12.719949731458211},{"$f":"'Max X+23'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+23'!C99","v":0},{"$f":"'Max X+23'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+23'!M98","v":24.740347591694128},{"$f":"'Max X+23'!G99*W99","v":0},{"$f":"'Max X+23'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+23'!I99","v":0},{"$f":"'Max X+23'!J99","v":0},29.201634329753208,9.6944066244381766,19.507227705315032,3.0255431070200345,5.2331198863790958,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L99","v":9.2111890122863009},{"$f":"'Max X+23'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+23'!C100","v":0},{"$f":"'Max X+23'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+23'!M99","v":17.661293298175295},{"$f":"'Max X+23'!G100*W100","v":0},{"$f":"'Max X+23'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+23'!I100","v":0},{"$f":"'Max X+23'!J100","v":0},20.383298507554734,6.8427943687756194,13.540504138779113,2.368394643510682,4.120789159396181,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L100","v":6.8257531944290015},{"$f":"'Max X+23'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+23'!C101","v":0},{"$f":"'Max X+23'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+23'!M100","v":16.189847975845879},{"$f":"'Max X+23'!G101*W101","v":0},{"$f":"'Max X+23'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+23'!I101","v":0},{"$f":"'Max X+23'!J101","v":0},16.979850434188691,4.9356011990662481,12.044249235122443,1.8901519953627535,4.1455987407234369,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L101","v":5.1439171699063984},{"$f":"'Max X+23'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+23'!C102","v":0},{"$f":"'Max X+23'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+23'!M101","v":10.652737066025372},{"$f":"'Max X+23'!G102*W102","v":0},{"$f":"'Max X+23'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+23'!I102","v":0},{"$f":"'Max X+23'!J102","v":0},11.290833893406273,3.6157253108855327,7.6751085825207408,1.5281918590208654,2.9776284835046316,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L102","v":3.5311662865573199},{"$f":"'Max X+23'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+23'!C103","v":0},{"$f":"'Max X+23'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+23'!M102","v":6.9725467482004522},{"$f":"'Max X+23'!G103*W103","v":0},{"$f":"'Max X+23'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+23'!I103","v":0},{"$f":"'Max X+23'!J103","v":0},7.2668978463994343,2.4101077954706103,4.856790050928824,1.1210584910867099,2.1157566972716286,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L103","v":2.3956960819886683},{"$f":"'Max X+23'!B104*U104","v":0.3379091575},{"$f":"'Max X+23'!C104","v":0},{"$f":"'Max X+23'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+23'!M103","v":4.9372603688758625},{"$f":"'Max X+23'!G104*W104","v":0},{"$f":"'Max X+23'!H104*V104","v":0.32755962},{"$f":"'Max X+23'!I104","v":0},{"$f":"'Max X+23'!J104","v":0},4.9061816759036514,1.5861684372978266,3.3200132386058252,0.80952764469084182,1.6172471302700373,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L104","v":1.5496099125640335},{"$f":"'Max X+23'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+23'!C105","v":0},{"$f":"'Max X+23'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+23'!M104","v":3.7195502831204603},{"$f":"'Max X+23'!G105*W105","v":0},{"$f":"'Max X+23'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+23'!I105","v":0},{"$f":"'Max X+23'!J105","v":0},3.4062968485068534,0.99451407332003949,2.4117827751868139,0.55509583924399397,1.3077675079336464,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+23'!L105","v":0.92899012458394881},{"$f":"'Max X+23'!B106*U106","v":0.95},{"$f":"'Max X+23'!C106","v":0},{"$f":"'Max X+23'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+23'!M105","v":1.9728526471053673},{"$f":"'Max X+23'!G106*W106","v":0},{"$f":"'Max X+23'!H106*V106","v":0.95},{"$f":"'Max X+23'!I106","v":0},{"$f":"'Max X+23'!J106","v":0},0.14509213858446601,4.6449506229197524E-2,9.8642632355268489E-2,0.88254061835475128,1.8742100147500989,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":17638.183935939291},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":18607.102864453409},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":36282.696871350519},17637.40195321494,18645.294918135583,199.08198272434237,168.90794631781415,392.27620132213173,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":36282.696871350519},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+25","index":107,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+25",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":27}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+25"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":36705.002801879382},{"$f":"L107","v":17834.538741808177},18870.464060071201,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+24'!P107*106/206","v":201.85086087449497},{"$f":"'Max X+24'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+24'!C6","v":16.5},{"$f":"'Max X+24'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+24'!P107*100/206","v":190.42534044763676},{"$f":"'Max X+24'!G6*W6","v":0},{"$f":"'Max X+24'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+24'!I6","v":13.200000000000001},{"$f":"'Max X+24'!J6","v":8.1},{"$f":"L6+M6","v":400.81625652347873},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":205.48688014202381},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":195.32937638145495},{"$f":"B6*A6","v":0.26398073247116777},{"$f":"F6*H6","v":0.19596406618179729},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L6","v":207.06660432072908},{"$f":"'Max X+24'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+24'!C7","v":11},{"$f":"'Max X+24'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+24'!M6","v":196.82009812464625},{"$f":"'Max X+24'!G7*W7","v":0},{"$f":"'Max X+24'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+24'!I7","v":11},{"$f":"'Max X+24'!J7","v":9.9},{"$f":"L7+M7","v":408.73086613867133},210.83885919205292,197.89200694661838,2.7745128676185216E-2,2.8091178027854855E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L7","v":212.35924786256655},{"$f":"'Max X+24'!B8*U8","v":8.45861E-5},{"$f":"'Max X+24'!C8","v":13.200000000000001},{"$f":"'Max X+24'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+24'!M7","v":199.32672364091661},{"$f":"'Max X+24'!G8*W8","v":0},{"$f":"'Max X+24'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+24'!I8","v":14.3},{"$f":"'Max X+24'!J8","v":8.1},417.5548577839985,212.0412852219909,205.5135725620076,1.7962640575627839E-2,1.3151078909018574E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L8","v":212.66170316565785},{"$f":"'Max X+24'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+24'!C9","v":11},{"$f":"'Max X+24'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+24'!M8","v":206.09904163570351},{"$f":"'Max X+24'!G9*W9","v":0},{"$f":"'Max X+24'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+24'!I9","v":11},{"$f":"'Max X+24'!J9","v":7.2},424.52661200991975,214.63804470536041,209.88856730455936,2.3658460297444638E-2,1.0474331144169449E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L9","v":214.73392536490371},{"$f":"'Max X+24'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+24'!C10","v":11},{"$f":"'Max X+24'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+24'!M9","v":209.97905236222542},{"$f":"'Max X+24'!G10*W10","v":0},{"$f":"'Max X+24'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+24'!I10","v":11},{"$f":"'Max X+24'!J10","v":8.1},430.48823178735165,217.61911353409346,212.86911825325816,1.4811830810250179E-2,9.9341089672568827E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L10","v":216.7821639845306},{"$f":"'Max X+24'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+24'!C11","v":12.100000000000001},{"$f":"'Max X+24'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+24'!M10","v":212.07925020637597},{"$f":"'Max X+24'!G11*W11","v":0},{"$f":"'Max X+24'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+24'!I11","v":12.100000000000001},{"$f":"'Max X+24'!J11","v":10.8},434.14342459668762,220.77436903986913,213.36905555681852,7.7949446614737584E-3,1.0194649557420494E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L11","v":219.05328318203067},{"$f":"'Max X+24'!B12*U12","v":3.021E-5},{"$f":"'Max X+24'!C12","v":4.4000000000000004},{"$f":"'Max X+24'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+24'!M11","v":211.7448068084193},{"$f":"'Max X+24'!G12*W12","v":0},{"$f":"'Max X+24'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+24'!I12","v":3.3000000000000003},{"$f":"'Max X+24'!J12","v":0.9},431.28110271821362,217.14666558234575,214.13443713586787,6.6175996849291464E-3,1.0369672551425315E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L12","v":214.48719788481662},{"$f":"'Max X+24'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+24'!C13","v":5.5},{"$f":"'Max X+24'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+24'!M12","v":211.62465181062819},{"$f":"'Max X+24'!G13*W13","v":0},{"$f":"'Max X+24'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+24'!I13","v":5.5},{"$f":"'Max X+24'!J13","v":2.7},431.69388677809786,217.27976964263675,214.41411713546108,7.4282421798924385E-3,1.053467516713307E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L13","v":213.25730346398518},{"$f":"'Max X+24'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+24'!C14","v":4.4000000000000004},{"$f":"'Max X+24'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+24'!M13","v":210.6181042456561},{"$f":"'Max X+24'!G14*W14","v":0},{"$f":"'Max X+24'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+24'!I14","v":4.4000000000000004},{"$f":"'Max X+24'!J14","v":2.7},427.25510119637568,214.94779165510744,212.30730954126827,9.5118088777523986E-3,1.0794704387850488E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L14","v":210.43871866926966},{"$f":"'Max X+24'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+24'!C15","v":3.3000000000000003},{"$f":"'Max X+24'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+24'!M14","v":208.05211270795317},{"$f":"'Max X+24'!G15*W15","v":0},{"$f":"'Max X+24'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+24'!I15","v":3.3000000000000003},{"$f":"'Max X+24'!J15","v":2.7},418.7676079510727,210.1265537330402,208.64105421803248,1.2164936229473802E-2,1.1058489920709482E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L15","v":204.68917208721359},{"$f":"'Max X+24'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+24'!C16","v":5.5},{"$f":"'Max X+24'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+24'!M15","v":203.50979177382723},{"$f":"'Max X+24'!G16*W16","v":0},{"$f":"'Max X+24'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+24'!I16","v":5.5},{"$f":"'Max X+24'!J16","v":2.7},413.77284736640428,207.47458798370238,206.2982593827019,1.4584103511213968E-2,1.1532391125343353E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L16","v":201.6315932614084},{"$f":"'Max X+24'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+24'!C17","v":6.6000000000000005},{"$f":"'Max X+24'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+24'!M16","v":200.78413906230958},{"$f":"'Max X+24'!G17*W17","v":0},{"$f":"'Max X+24'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+24'!I17","v":6.6000000000000005},{"$f":"'Max X+24'!J17","v":2.7},409.28644889019438,204.61473686021174,204.67171202998267,1.6856401196653745E-2,1.2427032326913993E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L17","v":198.21270878712548},{"$f":"'Max X+24'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+24'!C18","v":6.6000000000000005},{"$f":"'Max X+24'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+24'!M17","v":198.62989252818448},{"$f":"'Max X+24'!G18*W18","v":0},{"$f":"'Max X+24'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+24'!I18","v":6.6000000000000005},{"$f":"'Max X+24'!J18","v":2.7},402.81039140056095,200.29399080782642,202.51640059273453,1.871797929906165E-2,1.3491935449976932E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L18","v":193.6036885383871},{"$f":"'Max X+24'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+24'!C19","v":2.2000000000000002},{"$f":"'Max X+24'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+24'!M18","v":196.20235918394536},{"$f":"'Max X+24'!G19*W19","v":0},{"$f":"'Max X+24'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+24'!I19","v":2.2000000000000002},{"$f":"'Max X+24'!J19","v":1.8},386.97030792149752,190.38289515859151,196.58741276290601,2.0793379795569927E-2,1.4946421039330096E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L19","v":183.51666570671097},{"$f":"'Max X+24'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+24'!C20","v":4.4000000000000004},{"$f":"'Max X+24'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+24'!M19","v":190.10713592045536},{"$f":"'Max X+24'!G20*W20","v":0},{"$f":"'Max X+24'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+24'!I20","v":4.4000000000000004},{"$f":"'Max X+24'!J20","v":1.8},378.78453208026826,186.09355098895563,192.69098109131266,2.311471775533943E-2,1.6154829142680495E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L20","v":179.03985419526444},{"$f":"'Max X+24'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+24'!C21","v":4.4000000000000004},{"$f":"'Max X+24'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+24'!M20","v":186.03350167134462},{"$f":"'Max X+24'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+24'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+24'!I21","v":4.4000000000000004},{"$f":"'Max X+24'!J21","v":0},372.02790714262142,181.61210793250817,190.41579921011325,2.7746262756268326E-2,1.7702461231382447E-2,6.6377354284546164E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L21","v":174.59316810241833},{"$f":"'Max X+24'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+24'!C22","v":6.6000000000000005},{"$f":"'Max X+24'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+24'!M21","v":183.79072808234477},{"$f":"'Max X+24'!G22*W22","v":1.7791249},{"$f":"'Max X+24'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+24'!I22","v":6.6000000000000005},{"$f":"'Max X+24'!J22","v":9},359.83006076511543,178.45871725627316,181.37134350884227,3.4450846145186856E-2,1.9384573502500176E-2,0.32698666072042887,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L22","v":171.70805791318537},{"$f":"'Max X+24'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+24'!C23","v":6.6000000000000005},{"$f":"'Max X+24'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+24'!M22","v":174.9989129061704},{"$f":"'Max X+24'!G23*W23","v":3.2182024},{"$f":"'Max X+24'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+24'!I23","v":6.6000000000000005},{"$f":"'Max X+24'!J23","v":7.2},347.24244530000942,172.86375184261075,174.3786934573987,4.4306070574620299E-2,2.0219448771716917E-2,0.56318192151202862,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L23","v":166.6200865011287},{"$f":"'Max X+24'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+24'!C24","v":11},{"$f":"'Max X+24'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+24'!M23","v":168.4840107500728},{"$f":"'Max X+24'!G24*W24","v":5.5787578},{"$f":"'Max X+24'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+24'!I24","v":11},{"$f":"'Max X+24'!J24","v":7.2},343.52673229992922,171.26386665123405,172.26286564869514,5.6219849894639934E-2,2.1145101377656971E-2,0.93993148914725244,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L24","v":165.42228517228401},{"$f":"'Max X+24'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+24'!C25","v":9.9},{"$f":"'Max X+24'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+24'!M24","v":166.74662367918506},{"$f":"'Max X+24'!G25*W25","v":10.969364000000001},{"$f":"'Max X+24'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+24'!I25","v":9.9},{"$f":"'Max X+24'!J25","v":8.1},336.57582613445436,168.05174409759132,168.52408203686301,7.0541074692702613E-2,2.2541642322070631E-2,1.8291044109080004,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L25","v":163.04917227208352},{"$f":"'Max X+24'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+24'!C26","v":8.8000000000000007},{"$f":"'Max X+24'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+24'!M25","v":163.79874571876204},{"$f":"'Max X+24'!G26*W26","v":16.918083000000003},{"$f":"'Max X+24'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+24'!I26","v":8.8000000000000007},{"$f":"'Max X+24'!J26","v":8.1},329.94333381181616,165.46818243424156,164.4751513775746,8.0989837841970308E-2,2.359434118743536E-2,2.7711607753659115,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L26","v":161.11958411586667},{"$f":"'Max X+24'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+24'!C27","v":7.7000000000000011},{"$f":"'Max X+24'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+24'!M26","v":160.36609690083125},{"$f":"'Max X+24'!G27*W27","v":23.547923000000001},{"$f":"'Max X+24'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+24'!I27","v":8.8000000000000007},{"$f":"'Max X+24'!J27","v":7.2},324.37660232841165,162.43505703600914,161.94154529240254,8.4527079857514328E-2,2.455160842875078E-2,3.776288501631313,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L27","v":159.08377822490903},{"$f":"'Max X+24'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+24'!C28","v":12.100000000000001},{"$f":"'Max X+24'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+24'!M27","v":158.77369556022845},{"$f":"'Max X+24'!G28*W28","v":34.556976999999996},{"$f":"'Max X+24'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+24'!I28","v":12.100000000000001},{"$f":"'Max X+24'!J28","v":8.1},326.64830823217847,163.90028305618256,162.74802517599593,8.3495168726476984E-2,2.5670384232509343E-2,5.4867389456798152,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L28","v":161.15250964303902},{"$f":"'Max X+24'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+24'!C29","v":11},{"$f":"'Max X+24'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+24'!M28","v":160.14970475630474},{"$f":"'Max X+24'!G29*W29","v":40.106380999999999},{"$f":"'Max X+24'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+24'!I29","v":11},{"$f":"'Max X+24'!J29","v":7.2},324.29165130261333,160.36927501641844,163.92237628619486,8.3234626620591085E-2,2.732847010989892E-2,6.4230250759938698,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L29","v":158.73926275245449},{"$f":"'Max X+24'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+24'!C30","v":15.400000000000002},{"$f":"'Max X+24'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+24'!M29","v":162.38048797964461},{"$f":"'Max X+24'!G30*W30","v":52.609592000000006},{"$f":"'Max X+24'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+24'!I30","v":15.400000000000002},{"$f":"'Max X+24'!J30","v":6.3},337.40953951160293,165.9584129647597,171.45112654684326,8.0849787694799363E-2,2.9361432801357158E-2,8.5427712213700087,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L30","v":176.45527712698302},{"$f":"'Max X+24'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+24'!C31","v":15.400000000000002},{"$f":"'Max X+24'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+24'!M30","v":159.30629136564039},{"$f":"'Max X+24'!G31*W31","v":63.382452000000008},{"$f":"'Max X+24'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+24'!I31","v":16.5},{"$f":"'Max X+24'!J31","v":7.2},351.34233611670197,182.7665565297232,168.57577958697877,8.8720597259819206E-2,3.051177866162702E-2,10.097223365780717,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L31","v":193.96266175957439},{"$f":"'Max X+24'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+24'!C32","v":14.3},{"$f":"'Max X+24'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+24'!M31","v":205.47865548421311},{"$f":"'Max X+24'!G32*W32","v":69.950769000000008},{"$f":"'Max X+24'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+24'!I32","v":14.3},{"$f":"'Max X+24'!J32","v":8.1},407.20316505656245,195.56643320263396,211.6367318539285,9.6228556940431711E-2,4.1923630284620456E-2,14.373389964206776,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L32","v":181.86568695322964},{"$f":"'Max X+24'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+24'!C33","v":16.5},{"$f":"'Max X+24'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+24'!M32","v":190.60945724189025},{"$f":"'Max X+24'!G33*W33","v":87.890810000000002},{"$f":"'Max X+24'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+24'!I33","v":16.5},{"$f":"'Max X+24'!J33","v":9.9},381.94399810433475,184.77610817708532,197.16788992724943,8.9578776144331046E-2,4.1567314640827441E-2,16.752819590650102,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L33","v":211.91511377284891},{"$f":"'Max X+24'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+24'!C34","v":16.5},{"$f":"'Max X+24'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+24'!M33","v":211.93551514742637},{"$f":"'Max X+24'!G34*W34","v":100.88774500000001},{"$f":"'Max X+24'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+24'!I34","v":16.5},{"$f":"'Max X+24'!J34","v":8.1},435.09586994983044,214.81000966699807,220.2858602828324,0.10510410585084923,4.9654864593963233E-2,21.381696208637191,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L34","v":216.81358227229467},{"$f":"'Max X+24'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+24'!C35","v":23.1},{"$f":"'Max X+24'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+24'!M34","v":212.51514447909634},{"$f":"'Max X+24'!G35*W35","v":117.06576000000001},{"$f":"'Max X+24'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+24'!I35","v":20.900000000000002},{"$f":"'Max X+24'!J35","v":11.700000000000001},444.36432625575065,222.70281581221721,221.66151044353344,0.11076646007744963,5.3634035562894519E-2,24.878246899955219,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L35","v":230.75600558723676},{"$f":"'Max X+24'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+24'!C36","v":22},{"$f":"'Max X+24'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+24'!M35","v":258.65335441517129},{"$f":"'Max X+24'!G36*W36","v":115.5735},{"$f":"'Max X+24'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+24'!I36","v":22},{"$f":"'Max X+24'!J36","v":10.8},508.01455458407253,238.23179731937302,269.78275726469951,0.12420826786372334,7.0597150471768289E-2,29.893473456501798,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L36","v":233.27581858491379},{"$f":"'Max X+24'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+24'!C37","v":18.700000000000003},{"$f":"'Max X+24'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+24'!M36","v":239.59112132751613},{"$f":"'Max X+24'!G37*W37","v":121.35984000000001},{"$f":"'Max X+24'!H37*V37","v":2.960827E-4},{"$f":"'Max X+24'!I37","v":18.700000000000003},{"$f":"'Max X+24'!J37","v":11.700000000000001},484.86221339120544,238.34203084978799,246.52018254141746,0.133787735125796,7.0938786098678555E-2,29.076740149727947,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L37","v":259.076815590352},{"$f":"'Max X+24'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+24'!C38","v":22},{"$f":"'Max X+24'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+24'!M37","v":283.99354591373549},{"$f":"'Max X+24'!G38*W38","v":116.75586999999999},{"$f":"'Max X+24'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+24'!I38","v":20.900000000000002},{"$f":"'Max X+24'!J38","v":12.6},559.62088122266982,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":267.41888918376532},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":292.20199203890456},0.15792640658670815,{"$f":"F38*H38","v":9.1553874830863274E-2},{"$f":"G38*F38/1000","v":33.157913527543123},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L38","v":246.80654128581074},{"$f":"'Max X+24'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+24'!C39","v":18.700000000000003},{"$f":"'Max X+24'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+24'!M38","v":262.52497055918383},{"$f":"'Max X+24'!G39*W39","v":103.97114000000001},{"$f":"'Max X+24'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+24'!I39","v":17.600000000000001},{"$f":"'Max X+24'!J39","v":12.6},521.08011473101305,253.64730273579045,267.43281199522266,0.15923855002029524,9.2158563961144219E-2,27.295020467504784,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L39","v":263.85883190149565},{"$f":"'Max X+24'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+24'!C40","v":16.5},{"$f":"'Max X+24'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+24'!M39","v":280.68589285124716},{"$f":"'Max X+24'!G40*W40","v":99.947609999999997},{"$f":"'Max X+24'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+24'!I40","v":15.400000000000002},{"$f":"'Max X+24'!J40","v":13.5},550.95730893956954,268.47911786877108,282.47819107079846,0.1797140327245724,0.10770178044867974,28.05388415119824,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L40","v":286.60774392611927},{"$f":"'Max X+24'!B41*U41","v":7.206453E-4},{"$f":"'Max X+24'!C41","v":16.5},{"$f":"'Max X+24'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+24'!M40","v":307.77411085052864},{"$f":"'Max X+24'!G41*W41","v":86.607870999999989},{"$f":"'Max X+24'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+24'!I41","v":15.400000000000002},{"$f":"'Max X+24'!J41","v":13.5},601.64617687635746,292.1012014025153,309.54497547384216,0.20654252360396139,0.12913537668644021,26.655660489682283,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L41","v":297.26019242846343},{"$f":"'Max X+24'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+24'!C42","v":18.700000000000003},{"$f":"'Max X+24'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+24'!M41","v":313.735813726061},{"$f":"'Max X+24'!G42*W42","v":76.329595999999981},{"$f":"'Max X+24'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+24'!I42","v":17.600000000000001},{"$f":"'Max X+24'!J42","v":13.5},623.52439848477411,305.83275256140246,317.6916459233716,0.22743986706096214,0.1441678026894461,23.947327912441484,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L42","v":302.88351555446064},{"$f":"'Max X+24'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+24'!C43","v":13.200000000000001},{"$f":"'Max X+24'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+24'!M42","v":327.75153515424051},{"$f":"'Max X+24'!G43*W43","v":61.544811999999993},{"$f":"'Max X+24'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+24'!I43","v":13.200000000000001},{"$f":"'Max X+24'!J43","v":13.5},634.12262376625017,306.83587456198751,327.28674920426266,0.24764099247314064,0.16478594997782037,20.171406613779119,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L43","v":319.60080958744965},{"$f":"'Max X+24'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+24'!C44","v":14.3},{"$f":"'Max X+24'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+24'!M43","v":308.50802970760634},{"$f":"'Max X+24'!G44*W44","v":48.929062000000002},{"$f":"'Max X+24'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+24'!I44","v":13.200000000000001},{"$f":"'Max X+24'!J44","v":13.5},632.6575926192927,324.61924808170033,308.03834453759237,0.28156150574929889,0.16968517001393754,15.095008513061313,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L44","v":316.94193323251329},{"$f":"'Max X+24'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+24'!C45","v":11},{"$f":"'Max X+24'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+24'!M44","v":308.64997094398194},{"$f":"'Max X+24'!G45*W45","v":39.707878000000008},{"$f":"'Max X+24'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+24'!I45","v":11},{"$f":"'Max X+24'!J45","v":2.7},637.20279300047082,320.43828797212922,316.76450502834155,0.30364526038406131,0.18546591564041312,12.255835390947183,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L45","v":320.85896162142302},{"$f":"'Max X+24'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+24'!C46","v":13.200000000000001},{"$f":"'Max X+24'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+24'!M45","v":296.31812620308807},{"$f":"'Max X+24'!G46*W46","v":30.428657000000001},{"$f":"'Max X+24'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+24'!I46","v":13.200000000000001},{"$f":"'Max X+24'!J46","v":4.5},631.34483952997994,326.52113860585644,304.8237009241235,0.3378230155665688,0.19442527896456238,9.0165626251164799,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L46","v":299.35199504425066},{"$f":"'Max X+24'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+24'!C47","v":15.400000000000002},{"$f":"'Max X+24'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+24'!M46","v":288.55897656211164},{"$f":"'Max X+24'!G47*W47","v":19.833918999999998},{"$f":"'Max X+24'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+24'!I47","v":15.400000000000002},{"$f":"'Max X+24'!J47","v":7.2},602.85414784820307,306.30196833187625,296.55217951632682,0.35002671237433458,0.20679704578478536,5.7232553678558196,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L47","v":274.92943915801231},{"$f":"'Max X+24'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+24'!C48","v":9.9},{"$f":"'Max X+24'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+24'!M47","v":292.00611628623915},{"$f":"'Max X+24'!G48*W48","v":12.969103},{"$f":"'Max X+24'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+24'!I48","v":8.8000000000000007},{"$f":"'Max X+24'!J48","v":7.2},571.54714680712573,278.16958766478666,293.37755914233907,0.35985149322561755,0.22855714390011506,3.7870573987462128,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L48","v":304.57000219032659},{"$f":"'Max X+24'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+24'!C49","v":12.100000000000001},{"$f":"'Max X+24'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+24'!M48","v":292.99995743667944},{"$f":"'Max X+24'!G49*W49","v":7.610276100000001},{"$f":"'Max X+24'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+24'!I49","v":12.100000000000001},{"$f":"'Max X+24'!J49","v":7.2},606.669715093896,309.02077462497698,297.64894046891902,0.44922756534963681,0.25101696776043608,2.2298105733813789,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L49","v":285.79889596402819},{"$f":"'Max X+24'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+24'!C50","v":12.100000000000001},{"$f":"'Max X+24'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+24'!M49","v":295.88597659039857},{"$f":"'Max X+24'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+24'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+24'!I50","v":12.100000000000001},{"$f":"'Max X+24'!J50","v":6.3},592.53121274091791,291.12318648823532,301.40802625268253,0.47570947579288919,0.27795033771606187,1.4056490873163059,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L50","v":270.88225765531479},{"$f":"'Max X+24'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+24'!C51","v":11},{"$f":"'Max X+24'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+24'!M50","v":270.93756882690764},{"$f":"'Max X+24'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+24'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+24'!I51","v":11},{"$f":"'Max X+24'!J51","v":6.3},549.53411633485052,274.17599632310379,275.35812001174673,0.50626133221103575,0.27944881516091452,0.68547134469439741,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L51","v":264.94052194236991},{"$f":"'Max X+24'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+24'!C52","v":8.8000000000000007},{"$f":"'Max X+24'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+24'!M51","v":273.69623154582007},{"$f":"'Max X+24'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+24'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+24'!I52","v":8.8000000000000007},{"$f":"'Max X+24'!J52","v":5.4},544.57749400883358,267.79133076153153,276.78616324730206,0.54919118083840501,0.31006829851803042,0.40009840220630605,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L52","v":282.14949951563102},{"$f":"'Max X+24'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+24'!C53","v":5.5},{"$f":"'Max X+24'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+24'!M52","v":269.29673466608881},{"$f":"'Max X+24'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+24'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+24'!I53","v":6.6000000000000005},{"$f":"'Max X+24'!J53","v":5.4},552.66822387419938,282.50682828745101,270.16139558674843,0.64267122817999467,0.33533907934043716,0.21665740158070027,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L53","v":245.57351193543533},{"$f":"'Max X+24'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+24'!C54","v":5.5},{"$f":"'Max X+24'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+24'!M53","v":265.24676568705098},{"$f":"'Max X+24'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+24'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+24'!I54","v":5.5},{"$f":"'Max X+24'!J54","v":3.6},512.74269739669774,245.95887697568745,266.78382042101032,0.61463495974787974,0.36294526604062183,0.2026833850623859,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L54","v":226.23606153994365},{"$f":"'Max X+24'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+24'!C55","v":6.6000000000000005},{"$f":"'Max X+24'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+24'!M54","v":227.56588035909411},{"$f":"'Max X+24'!G55*W55","v":1.0189424},{"$f":"'Max X+24'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+24'!I55","v":6.6000000000000005},{"$f":"'Max X+24'!J55","v":3.6},455.23240964762579,225.00853772584202,230.2238719217838,0.62752381410163716,0.34200843731030306,0.23187652429120822,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L55","v":237.41190037084399},{"$f":"'Max X+24'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+24'!C56","v":3.3000000000000003},{"$f":"'Max X+24'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+24'!M55","v":237.03449379426206},{"$f":"'Max X+24'!G56*W56","v":0},{"$f":"'Max X+24'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+24'!I56","v":3.3000000000000003},{"$f":"'Max X+24'!J56","v":3.6},471.81858497563235,235.47531291563962,236.34327205999276,0.73658745520439517,0.39122173426932633,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L56","v":208.9593394413549},{"$f":"'Max X+24'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+24'!C57","v":3.3000000000000003},{"$f":"'Max X+24'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+24'!M56","v":217.38852686458929},{"$f":"'Max X+24'!G57*W57","v":0},{"$f":"'Max X+24'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+24'!I57","v":3.3000000000000003},{"$f":"'Max X+24'!J57","v":3.6},426.42441208639434,209.73007803862743,216.69433404776692,0.72926140272748297,0.39419281682239427,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L57","v":206.20228317165541},{"$f":"'Max X+24'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+24'!C58","v":3.3000000000000003},{"$f":"'Max X+24'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+24'!M57","v":212.59163374261817},{"$f":"'Max X+24'!G58*W58","v":0},{"$f":"'Max X+24'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+24'!I58","v":3.3000000000000003},{"$f":"'Max X+24'!J58","v":3.6},417.85873384825089,205.99098341248114,211.86775043576975,0.81129975917428809,0.42388330684843617,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L58","v":203.14864718599793},{"$f":"'Max X+24'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+24'!C59","v":3.3000000000000003},{"$f":"'Max X+24'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+24'!M58","v":202.48290599220033},{"$f":"'Max X+24'!G59*W59","v":0},{"$f":"'Max X+24'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+24'!I59","v":3.3000000000000003},{"$f":"'Max X+24'!J59","v":3.6},405.48766195921348,203.74913163443955,201.73853032477396,0.8995155515583716,0.44437566742638063,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L59","v":227.79697326503293},{"$f":"'Max X+24'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+24'!C60","v":5.5},{"$f":"'Max X+24'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+24'!M59","v":210.17147208458988},{"$f":"'Max X+24'!G60*W60","v":0},{"$f":"'Max X+24'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+24'!I60","v":5.5},{"$f":"'Max X+24'!J60","v":2.7},441.03089322025221,228.56784204153257,212.46305117871964,1.129131223500369,0.50842090587024491,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L60","v":216.20793449059661},{"$f":"'Max X+24'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+24'!C61","v":5.5},{"$f":"'Max X+24'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+24'!M60","v":210.344820259768},{"$f":"'Max X+24'!G61*W61","v":0},{"$f":"'Max X+24'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+24'!I61","v":5.5},{"$f":"'Max X+24'!J61","v":2.7},430.39983634424902,217.81673660526076,212.58309973898827,1.19119788533586,0.56172052077975776,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L61","v":204.94757718114394},{"$f":"'Max X+24'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+24'!C62","v":4.4000000000000004},{"$f":"'Max X+24'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+24'!M61","v":209.50065335482856},{"$f":"'Max X+24'!G62*W62","v":0},{"$f":"'Max X+24'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+24'!I62","v":4.4000000000000004},{"$f":"'Max X+24'!J62","v":2.7},416.8787381686995,206.29653105682536,210.58220711187414,1.2510461243185684,0.61844624295443384,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L62","v":223.19338908357128},{"$f":"'Max X+24'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+24'!C63","v":4.4000000000000004},{"$f":"'Max X+24'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+24'!M62","v":227.12501489271025},{"$f":"'Max X+24'!G63*W63","v":0},{"$f":"'Max X+24'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+24'!I63","v":3.3000000000000003},{"$f":"'Max X+24'!J63","v":2.7},450.36462911059203,223.38195219442602,226.98267691616601,1.5114368891452654,0.74233797654425315,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L63","v":203.25627281135451},{"$f":"'Max X+24'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+24'!C64","v":2.2000000000000002},{"$f":"'Max X+24'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+24'!M63","v":187.05141025526615},{"$f":"'Max X+24'!G64*W64","v":0},{"$f":"'Max X+24'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+24'!I64","v":2.2000000000000002},{"$f":"'Max X+24'!J64","v":2.7},387.09645653315988,201.22278210047094,185.87367443268894,1.5334907108835556,0.67773582257721665,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L64","v":193.83308855737602},{"$f":"'Max X+24'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+24'!C65","v":3.3000000000000003},{"$f":"'Max X+24'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+24'!M64","v":190.73930356226163},{"$f":"'Max X+24'!G65*W65","v":0},{"$f":"'Max X+24'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+24'!I65","v":3.3000000000000003},{"$f":"'Max X+24'!J65","v":1.8},385.1692270458027,193.69720920202761,191.47201784377506,1.6358793553483986,0.76728571848657623,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L65","v":201.3713399712058},{"$f":"'Max X+24'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+24'!C66","v":2.2000000000000002},{"$f":"'Max X+24'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+24'!M65","v":207.95977432441316},{"$f":"'Max X+24'!G66*W66","v":0},{"$f":"'Max X+24'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+24'!I66","v":2.2000000000000002},{"$f":"'Max X+24'!J66","v":1.8},407.29317719812769,199.86333805227946,207.42983914584823,1.908001918926304,0.9299351785648986,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L66","v":202.98531159739284},{"$f":"'Max X+24'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+24'!C67","v":3.3000000000000003},{"$f":"'Max X+24'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+24'!M66","v":211.41605158066594},{"$f":"'Max X+24'!G67*W67","v":0},{"$f":"'Max X+24'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+24'!I67","v":3.3000000000000003},{"$f":"'Max X+24'!J67","v":1.8},414.18587608305813,202.32215589594713,211.86372018711103,2.1631557014457079,1.0523313935549157,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L67","v":204.42535276282331},{"$f":"'Max X+24'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+24'!C68","v":2.2000000000000002},{"$f":"'Max X+24'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+24'!M67","v":227.08715271548715},{"$f":"'Max X+24'!G68*W68","v":0},{"$f":"'Max X+24'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+24'!I68","v":2.2000000000000002},{"$f":"'Max X+24'!J68","v":1.8},428.60759716183247,202.38028546130693,226.22731170052552,2.4450673015163478,1.2598410149616011,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L68","v":188.8366531225432},{"$f":"'Max X+24'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+24'!C69","v":2.2000000000000002},{"$f":"'Max X+24'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+24'!M68","v":227.54451030246358},{"$f":"'Max X+24'!G69*W69","v":0},{"$f":"'Max X+24'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+24'!I69","v":2.2000000000000002},{"$f":"'Max X+24'!J69","v":2.7},413.25244902505648,187.61647880566687,225.63597021938961,2.5201743168763056,1.408540083073978,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L69","v":202.55508220356023},{"$f":"'Max X+24'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+24'!C70","v":0},{"$f":"'Max X+24'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+24'!M69","v":237.32671363206157},{"$f":"'Max X+24'!G70*W70","v":0},{"$f":"'Max X+24'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+24'!I70","v":0},{"$f":"'Max X+24'!J70","v":0},435.24311360935604,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":199.55764556239617},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":235.68546804695987},2.997436641164053,{"$f":"F70*H70","v":1.6412455851017012},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L70","v":218.25644623602153},{"$f":"'Max X+24'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+24'!C71","v":0},{"$f":"'Max X+24'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+24'!M70","v":242.07036749389104},{"$f":"'Max X+24'!G71*W71","v":0},{"$f":"'Max X+24'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+24'!I71","v":0},{"$f":"'Max X+24'!J71","v":0},{"$f":"L71+M71","v":453.08634379837963},212.888073872185,240.19826992619463,3.5683723638365188,1.872097567696418,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L71","v":185.48664107909443},{"$f":"'Max X+24'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+24'!C72","v":3.3000000000000003},{"$f":"'Max X+24'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+24'!M71","v":220.13444305574362},{"$f":"'Max X+24'!G72*W72","v":0},{"$f":"'Max X+24'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+24'!I72","v":3.3000000000000003},{"$f":"'Max X+24'!J72","v":1.8},403.36897962606758,183.64028915410643,219.72869047196116,3.3463519249880092,1.9057525837824596,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L72","v":201.3477153333524},{"$f":"'Max X+24'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+24'!C73","v":2.2000000000000002},{"$f":"'Max X+24'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+24'!M72","v":252.89816889864838},{"$f":"'Max X+24'!G73*W73","v":0},{"$f":"'Max X+24'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+24'!I73","v":2.2000000000000002},{"$f":"'Max X+24'!J73","v":1.8},449.48831457006668,198.64252998661325,250.84578458345345,4.0051853467391378,2.4523843151948945,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L73","v":218.31580506148629},{"$f":"'Max X+24'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+24'!C74","v":1.1000000000000001},{"$f":"'Max X+24'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+24'!M73","v":249.55117162251258},{"$f":"'Max X+24'!G74*W74","v":0},{"$f":"'Max X+24'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+24'!I74","v":1.1000000000000001},{"$f":"'Max X+24'!J74","v":1.8},459.87435135690015,213.73431801208693,246.14003334481322,4.7814870493993489,2.7111382776993445,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L74","v":199.42474919467335},{"$f":"'Max X+24'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+24'!C75","v":1.1000000000000001},{"$f":"'Max X+24'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+24'!M74","v":254.56388777975022},{"$f":"'Max X+24'!G75*W75","v":0},{"$f":"'Max X+24'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+24'!I75","v":1.1000000000000001},{"$f":"'Max X+24'!J75","v":1.8},445.59060387355999,194.82455514790203,250.76604872565795,4.8001940467713116,3.097839054092252,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L75","v":216.7632014820822},{"$f":"'Max X+24'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+24'!C76","v":1.1000000000000001},{"$f":"'Max X+24'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+24'!M75","v":278.01738113284455},{"$f":"'Max X+24'!G76*W76","v":0},{"$f":"'Max X+24'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+24'!I76","v":1.1000000000000001},{"$f":"'Max X+24'!J76","v":1.8},484.76285489227712,211.23438227449034,273.52847261778675,5.7288192075918438,3.7889085150578077,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L76","v":221.84172553244289},{"$f":"'Max X+24'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+24'!C77","v":2.2000000000000002},{"$f":"'Max X+24'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+24'!M76","v":257.2564480985464},{"$f":"'Max X+24'!G77*W77","v":0},{"$f":"'Max X+24'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+24'!I77","v":2.2000000000000002},{"$f":"'Max X+24'!J77","v":1.8},470.43171313756295,216.70091096980806,253.73080216775492,6.4408145626348023,3.9256459307914642,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L77","v":213.03072512917308},{"$f":"'Max X+24'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+24'!C78","v":1.1000000000000001},{"$f":"'Max X+24'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+24'!M77","v":254.52234679110117},{"$f":"'Max X+24'!G78*W78","v":0},{"$f":"'Max X+24'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+24'!I78","v":1.1000000000000001},{"$f":"'Max X+24'!J78","v":1.8},455.90086867892751,206.42739149594843,249.47347718297908,6.8033336332246535,4.3488696081220839,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L78","v":199.52959884185279},{"$f":"'Max X+24'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+24'!C79","v":1.1000000000000001},{"$f":"'Max X+24'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+24'!M78","v":248.73894840270384},{"$f":"'Max X+24'!G79*W79","v":0},{"$f":"'Max X+24'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+24'!I79","v":1.1000000000000001},{"$f":"'Max X+24'!J79","v":1.8},435.10445912821137,191.82192618587521,243.28253294233616,7.0076726559775464,4.7564154603676769,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L79","v":205.03352755915111},{"$f":"'Max X+24'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+24'!C80","v":1.1000000000000001},{"$f":"'Max X+24'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+24'!M79","v":235.25967269923632},{"$f":"'Max X+24'!G80*W80","v":0},{"$f":"'Max X+24'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+24'!I80","v":1.1000000000000001},{"$f":"'Max X+24'!J80","v":1.8},426.86080607503277,197.33232545246148,229.52848062257127,7.901202106689615,5.0311920766650404,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L80","v":159.96239953751757},{"$f":"'Max X+24'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+24'!C81","v":2.2000000000000002},{"$f":"'Max X+24'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+24'!M80","v":191.05067504607533},{"$f":"'Max X+24'!G81*W81","v":0},{"$f":"'Max X+24'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+24'!I81","v":2.2000000000000002},{"$f":"'Max X+24'!J81","v":1.8},341.39374820370091,154.51917762664911,186.8745705770518,6.7432219108684324,4.5761044690235035,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L81","v":145.88873707489702},{"$f":"'Max X+24'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+24'!C82","v":1.1000000000000001},{"$f":"'Max X+24'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+24'!M81","v":189.02984478424435},{"$f":"'Max X+24'!G82*W82","v":0},{"$f":"'Max X+24'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+24'!I82","v":1.1000000000000001},{"$f":"'Max X+24'!J82","v":1.8},322.61234127618343,139.3655102468814,183.246831029302,6.7232268280156182,5.0830137549423213,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L82","v":123.76480316604322},{"$f":"'Max X+24'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+24'!C83","v":1.1000000000000001},{"$f":"'Max X+24'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+24'!M82","v":150.75039405532218},{"$f":"'Max X+24'!G83*W83","v":0},{"$f":"'Max X+24'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+24'!I83","v":1.1000000000000001},{"$f":"'Max X+24'!J83","v":1.8},263.20216276662103,117.71588926228455,145.48627350433648,6.2489139037586625,4.5641205509856704,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L83","v":119.56754565053966},{"$f":"'Max X+24'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+24'!C84","v":0},{"$f":"'Max X+24'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+24'!M83","v":158.23180518106651},{"$f":"'Max X+24'!G84*W84","v":0},{"$f":"'Max X+24'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+24'!I84","v":0},{"$f":"'Max X+24'!J84","v":0.9},264.85047811072889,112.92938442808784,151.92109368264104,6.6381612224518127,5.4107114984254476,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L84","v":103.42436389444771},{"$f":"'Max X+24'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+24'!C85","v":3.3000000000000003},{"$f":"'Max X+24'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+24'!M84","v":126.56114139437601},{"$f":"'Max X+24'!G85*W85","v":0},{"$f":"'Max X+24'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+24'!I85","v":3.3000000000000003},{"$f":"'Max X+24'!J85","v":0.9},224.45021458572154,100.39162048859377,124.05859409712775,6.3327434058539334,4.9025472972482547,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L85","v":99.266379032953637},{"$f":"'Max X+24'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+24'!C86","v":0},{"$f":"'Max X+24'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+24'!M85","v":115.92693688084569},{"$f":"'Max X+24'!G86*W86","v":0},{"$f":"'Max X+24'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+24'!I86","v":0},{"$f":"'Max X+24'!J86","v":0},203.37422554834049,92.547794767169734,110.82643078117076,6.7185842657839103,5.1005060996749352,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L86","v":89.573289849165505},{"$f":"'Max X+24'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+24'!C87","v":0},{"$f":"'Max X+24'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+24'!M86","v":100.30888158159178},{"$f":"'Max X+24'!G87*W87","v":0},{"$f":"'Max X+24'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+24'!I87","v":0},{"$f":"'Max X+24'!J87","v":0},178.14304156780577,82.857259087437029,95.285782480368724,6.7160307617284802,5.023099101223047,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L87","v":78.34316144556206},{"$f":"'Max X+24'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+24'!C88","v":0},{"$f":"'Max X+24'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+24'!M87","v":89.893744062369791},{"$f":"'Max X+24'!G88*W88","v":0},{"$f":"'Max X+24'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+24'!I88","v":0},{"$f":"'Max X+24'!J88","v":0},156.58319316550043,71.819325187165731,84.763867978334702,6.5238362583963347,5.1298760840350894,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L88","v":77.138380249617697},{"$f":"'Max X+24'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+24'!C89","v":1.1000000000000001},{"$f":"'Max X+24'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+24'!M88","v":85.900493400257204},{"$f":"'Max X+24'!G89*W89","v":0},{"$f":"'Max X+24'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+24'!I89","v":1.1000000000000001},{"$f":"'Max X+24'!J89","v":0},152.51722639962998,71.097314001888989,81.419912397741001,7.1410662477287001,5.5805810025161984,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L89","v":65.851215018498124},{"$f":"'Max X+24'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+24'!C90","v":0},{"$f":"'Max X+24'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+24'!M89","v":81.998202864050597},{"$f":"'Max X+24'!G90*W90","v":0},{"$f":"'Max X+24'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+24'!I90","v":0},{"$f":"'Max X+24'!J90","v":0},135.01913002076967,59.075555989296966,75.943574031472693,6.7756590292011598,6.0546288325779081,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L90","v":56.123100928005364},{"$f":"'Max X+24'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+24'!C91","v":0},{"$f":"'Max X+24'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+24'!M90","v":68.444745266887281},{"$f":"'Max X+24'!G91*W91","v":0},{"$f":"'Max X+24'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+24'!I91","v":0},{"$f":"'Max X+24'!J91","v":0},112.42067688215712,49.714041477804436,62.706635404352689,6.4090594502009264,5.7381098625345954,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L91","v":44.253050224116059},{"$f":"'Max X+24'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+24'!C92","v":0},{"$f":"'Max X+24'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+24'!M91","v":58.331394318431386},{"$f":"'Max X+24'!G92*W92","v":0},{"$f":"'Max X+24'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+24'!I92","v":0},{"$f":"'Max X+24'!J92","v":0},91.444755961144153,38.657458574388507,52.787297386755654,5.5955916497275551,5.5440969316757283,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L92","v":36.339942167200022},{"$f":"'Max X+24'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+24'!C93","v":0},{"$f":"'Max X+24'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+24'!M92","v":46.520963883800817},{"$f":"'Max X+24'!G93*W93","v":0},{"$f":"'Max X+24'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+24'!I93","v":0},{"$f":"'Max X+24'!J93","v":0},72.784265156624187,31.2664242691441,41.517840887480091,5.0735178980559228,5.0031229963207231,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L93","v":31.500311205822253},{"$f":"'Max X+24'!B94*U94","v":0.1536841125},{"$f":"'Max X+24'!C94","v":0},{"$f":"'Max X+24'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+24'!M93","v":53.704677386489848},{"$f":"'Max X+24'!G94*W94","v":0},{"$f":"'Max X+24'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+24'!I94","v":0},{"$f":"'Max X+24'!J94","v":0},73.844057861752901,26.659213834681655,47.184844027071243,4.8410973711405978,6.5198333594186053,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L94","v":27.124748640977142},{"$f":"'Max X+24'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+24'!C95","v":0},{"$f":"'Max X+24'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+24'!M94","v":41.229696007764396},{"$f":"'Max X+24'!G95*W95","v":0},{"$f":"'Max X+24'!H95*V95","v":0.1366584025},{"$f":"'Max X+24'!I95","v":0},{"$f":"'Max X+24'!J95","v":0},58.14462144446037,22.549309828677682,35.595311615782684,4.5754388122994589,5.63438439198171,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L95","v":21.784648876354062},{"$f":"'Max X+24'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+24'!C96","v":0},{"$f":"'Max X+24'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+24'!M95","v":41.119694726031419},{"$f":"'Max X+24'!G96*W96","v":0},{"$f":"'Max X+24'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+24'!I96","v":0},{"$f":"'Max X+24'!J96","v":0},52.576204786417591,17.761500277931038,34.81470450848655,4.023148598423024,6.3049902175448693,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L96","v":18.732083613374812},{"$f":"'Max X+24'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+24'!C97","v":0},{"$f":"'Max X+24'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+24'!M96","v":34.555338076443178},{"$f":"'Max X+24'!G97*W97","v":0},{"$f":"'Max X+24'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+24'!I97","v":0},{"$f":"'Max X+24'!J97","v":0},43.590927390772805,14.958722146498072,28.632205244274733,3.7733614668767403,5.923132832168446,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L97","v":15.980492818764199},{"$f":"'Max X+24'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+24'!C98","v":0},{"$f":"'Max X+24'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+24'!M97","v":29.656280986124216},{"$f":"'Max X+24'!G98*W98","v":0},{"$f":"'Max X+24'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+24'!I98","v":0},{"$f":"'Max X+24'!J98","v":0},36.47336461425936,12.476627422010367,23.996737192248993,3.5038653967538336,5.6595437938752209,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L98","v":12.10284053737195},{"$f":"'Max X+24'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+24'!C99","v":0},{"$f":"'Max X+24'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+24'!M98","v":24.523005194285624},{"$f":"'Max X+24'!G99*W99","v":0},{"$f":"'Max X+24'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+24'!I99","v":0},{"$f":"'Max X+24'!J99","v":0},28.559939789234178,9.2240818522925778,19.335857936941601,2.8787586850793723,5.1871472573440212,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L99","v":9.6944066244381766},{"$f":"'Max X+24'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+24'!C100","v":0},{"$f":"'Max X+24'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+24'!M99","v":19.507227705315032},{"$f":"'Max X+24'!G100*W100","v":0},{"$f":"'Max X+24'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+24'!I100","v":0},{"$f":"'Max X+24'!J100","v":0},22.157505603855519,7.2017663484967622,14.955739255358758,2.4926402759414144,4.5514884499562749,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L100","v":6.8427943687756194},{"$f":"'Max X+24'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+24'!C101","v":0},{"$f":"'Max X+24'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+24'!M100","v":13.540504138779113},{"$f":"'Max X+24'!G101*W101","v":0},{"$f":"'Max X+24'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+24'!I101","v":0},{"$f":"'Max X+24'!J101","v":0},15.02122409977529,4.9479234202399223,10.073300679535368,1.8948709485356976,3.4672034592437453,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L101","v":4.9356011990662481},{"$f":"'Max X+24'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+24'!C102","v":0},{"$f":"'Max X+24'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+24'!M101","v":12.044249235122443},{"$f":"'Max X+24'!G102*W102","v":0},{"$f":"'Max X+24'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+24'!I102","v":0},{"$f":"'Max X+24'!J102","v":0},12.146965825918162,3.469297344892035,8.677668481026128,1.4663038541742131,3.3665807540963151,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L102","v":3.6157253108855327},{"$f":"'Max X+24'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+24'!C103","v":0},{"$f":"'Max X+24'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+24'!M102","v":7.6751085825207408},{"$f":"'Max X+24'!G103*W103","v":0},{"$f":"'Max X+24'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+24'!I103","v":0},{"$f":"'Max X+24'!J103","v":0},7.8139872138767235,2.4678214082468308,5.3461658056298926,1.1479039026387019,2.3289427768908477,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L103","v":2.4101077954706103},{"$f":"'Max X+24'!B104*U104","v":0.3379091575},{"$f":"'Max X+24'!C104","v":0},{"$f":"'Max X+24'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+24'!M103","v":4.856790050928824},{"$f":"'Max X+24'!G104*W104","v":0},{"$f":"'Max X+24'!H104*V104","v":0.32755962},{"$f":"'Max X+24'!I104","v":0},{"$f":"'Max X+24'!J104","v":0},4.8616120482457514,1.5957103008189542,3.2659017474267977,0.81439749465165623,1.5908883035020263,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L104","v":1.5861684372978266},{"$f":"'Max X+24'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+24'!C105","v":0},{"$f":"'Max X+24'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+24'!M104","v":3.3200132386058252},{"$f":"'Max X+24'!G105*W105","v":0},{"$f":"'Max X+24'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+24'!I105","v":0},{"$f":"'Max X+24'!J105","v":0},3.1706968540844085,1.0179767312785297,2.1527201228058788,0.5681917060192968,1.1672931157999464,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+24'!L105","v":0.99451407332003949},{"$f":"'Max X+24'!B106*U106","v":0.95},{"$f":"'Max X+24'!C106","v":0},{"$f":"'Max X+24'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+24'!M105","v":2.4117827751868139},{"$f":"'Max X+24'!G106*W106","v":0},{"$f":"'Max X+24'!H106*V106","v":0.95},{"$f":"'Max X+24'!I106","v":0},{"$f":"'Max X+24'!J106","v":0},0.17031484242534278,4.9725703666002041E-2,0.12058913875934074,0.94478836965403745,2.2911936364274732,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":17839.206364583206},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":18835.621615950869},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":36705.002801879382},17834.538741808177,18870.464060071201,202.9676227750177,172.25755587966202,387.71033516848161,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":36705.002801879382},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+26","index":108,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+26",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":28}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+26"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":37115.636851807707},{"$f":"L107","v":18025.366951024007},19090.269900783715,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+25'!P107*106/206","v":199.50143460125753},{"$f":"'Max X+25'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+25'!C6","v":16.5},{"$f":"'Max X+25'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+25'!P107*100/206","v":188.20890056722408},{"$f":"'Max X+25'!G6*W6","v":0},{"$f":"'Max X+25'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+25'!I6","v":13.200000000000001},{"$f":"'Max X+25'!J6","v":8.1},{"$f":"L6+M6","v":396.25574385898153},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":203.14052645052226},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":193.11521740845927},{"$f":"B6*A6","v":0.26090815073527984},{"$f":"F6*H6","v":0.19368315876478992},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L6","v":205.48688014202381},{"$f":"'Max X+25'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+25'!C7","v":11},{"$f":"'Max X+25'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+25'!M6","v":195.32937638145495},{"$f":"'Max X+25'!G7*W7","v":0},{"$f":"'Max X+25'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+25'!I7","v":11},{"$f":"'Max X+25'!J7","v":9.9},{"$f":"L7+M7","v":405.66084464959499},209.25934668268349,196.40149796691151,2.7533459340345959E-2,2.7878414543449616E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L7","v":210.83885919205292},{"$f":"'Max X+25'!B8*U8","v":8.45861E-5},{"$f":"'Max X+25'!C8","v":13.200000000000001},{"$f":"'Max X+25'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+25'!M7","v":197.89200694661838},{"$f":"'Max X+25'!G8*W8","v":0},{"$f":"'Max X+25'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+25'!I8","v":14.3},{"$f":"'Max X+25'!J8","v":8.1},414.59997568195547,210.5210251552254,204.07895052673007,1.7834036827504909E-2,1.3056419888320512E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L8","v":212.0412852219909},{"$f":"'Max X+25'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+25'!C9","v":11},{"$f":"'Max X+25'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+25'!M8","v":205.5135725620076},{"$f":"'Max X+25'!G9*W9","v":0},{"$f":"'Max X+25'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+25'!I9","v":11},{"$f":"'Max X+25'!J9","v":7.2},423.32082376821501,214.01769578273988,209.30312798547513,2.3589439251014699E-2,1.0444576532484253E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L9","v":214.63804470536041},{"$f":"'Max X+25'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+25'!C10","v":11},{"$f":"'Max X+25'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+25'!M9","v":209.88856730455936},{"$f":"'Max X+25'!G10*W10","v":0},{"$f":"'Max X+25'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+25'!I10","v":11},{"$f":"'Max X+25'!J10","v":8.1},430.30187696460814,217.52323948816795,212.7786374764402,1.4805217192468466E-2,9.9298281191787015E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L10","v":217.61911353409346},{"$f":"'Max X+25'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+25'!C11","v":12.100000000000001},{"$f":"'Max X+25'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+25'!M10","v":212.86911825325816},{"$f":"'Max X+25'!G11*W11","v":0},{"$f":"'Max X+25'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+25'!I11","v":12.100000000000001},{"$f":"'Max X+25'!J11","v":10.8},435.77017412956229,221.61128849481855,214.15888563474371,7.8250392749021642E-3,1.0232618514434119E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L11","v":220.77436903986913},{"$f":"'Max X+25'!B12*U12","v":3.021E-5},{"$f":"'Max X+25'!C12","v":4.4000000000000004},{"$f":"'Max X+25'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+25'!M11","v":213.36905555681852},{"$f":"'Max X+25'!G12*W12","v":0},{"$f":"'Max X+25'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+25'!I12","v":3.3000000000000003},{"$f":"'Max X+25'!J12","v":0.9},434.62630578692574,218.86769944618044,215.75860634074527,6.6695936886944467E-3,1.0449216073256296E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L12","v":217.14666558234575},{"$f":"'Max X+25'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+25'!C13","v":5.5},{"$f":"'Max X+25'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+25'!M12","v":214.13443713586787},{"$f":"'Max X+25'!G13*W13","v":0},{"$f":"'Max X+25'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+25'!I13","v":5.5},{"$f":"'Max X+25'!J13","v":2.7},436.86292275956077,219.93914523597354,216.92377752358726,7.5203463722249625E-3,1.0659612280623501E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L13","v":217.27976964263675},{"$f":"'Max X+25'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+25'!C14","v":4.4000000000000004},{"$f":"'Max X+25'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+25'!M13","v":214.41411713546108},{"$f":"'Max X+25'!G14*W14","v":0},{"$f":"'Max X+25'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+25'!I14","v":4.4000000000000004},{"$f":"'Max X+25'!J14","v":2.7},435.07320629763387,218.97007842171129,216.10312787592261,9.6912209254857058E-3,1.0989259538485219E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L14","v":214.94779165510744},{"$f":"'Max X+25'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+25'!C15","v":3.3000000000000003},{"$f":"'Max X+25'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+25'!M14","v":212.30730954126827},{"$f":"'Max X+25'!G15*W15","v":0},{"$f":"'Max X+25'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+25'!I15","v":3.3000000000000003},{"$f":"'Max X+25'!J15","v":2.7},427.53139093763923,214.63536606064136,212.8960248769979,1.242559446610262E-2,1.1284664270392262E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L15","v":210.1265537330402},{"$f":"'Max X+25'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+25'!C16","v":5.5},{"$f":"'Max X+25'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+25'!M15","v":208.64105421803248},{"$f":"'Max X+25'!G16*W16","v":0},{"$f":"'Max X+25'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+25'!I16","v":5.5},{"$f":"'Max X+25'!J16","v":2.7},424.34081326717933,212.91158221608674,211.42923105109259,1.4971516953479114E-2,1.1823166939900353E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L16","v":207.47458798370238},{"$f":"'Max X+25'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+25'!C17","v":6.6000000000000005},{"$f":"'Max X+25'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+25'!M16","v":206.2982593827019},{"$f":"'Max X+25'!G17*W17","v":0},{"$f":"'Max X+25'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+25'!I17","v":6.6000000000000005},{"$f":"'Max X+25'!J17","v":2.7},420.64273417583001,210.45724310814694,210.18549106768307,1.7344875555437522E-2,1.2768315018843875E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L17","v":204.61473686021174},{"$f":"'Max X+25'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+25'!C18","v":6.6000000000000005},{"$f":"'Max X+25'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+25'!M17","v":204.67171202998267},{"$f":"'Max X+25'!G18*W18","v":0},{"$f":"'Max X+25'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+25'!I18","v":6.6000000000000005},{"$f":"'Max X+25'!J18","v":2.7},415.25322401701703,206.69541431307402,208.55780970394304,1.9322547137709863E-2,1.3902326039636575E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L18","v":200.29399080782642},{"$f":"'Max X+25'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+25'!C19","v":2.2000000000000002},{"$f":"'Max X+25'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+25'!M18","v":202.51640059273453},{"$f":"'Max X+25'!G19*W19","v":0},{"$f":"'Max X+25'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+25'!I19","v":2.2000000000000002},{"$f":"'Max X+25'!J19","v":1.8},399.97345205455213,197.07247887769179,202.9009731768603,2.1511930134594237E-2,1.5427415874193681E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L19","v":190.38289515859151},{"$f":"'Max X+25'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+25'!C20","v":4.4000000000000004},{"$f":"'Max X+25'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+25'!M19","v":196.58741276290601},{"$f":"'Max X+25'!G20*W20","v":0},{"$f":"'Max X+25'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+25'!I20","v":4.4000000000000004},{"$f":"'Max X+25'!J20","v":1.8},392.1296228655782,192.95891560954027,199.17070725603796,2.3979549051246163E-2,1.6705506868059845E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L20","v":186.09355098895563},{"$f":"'Max X+25'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+25'!C21","v":4.4000000000000004},{"$f":"'Max X+25'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+25'!M20","v":192.69098109131266},{"$f":"'Max X+25'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+25'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+25'!I21","v":4.4000000000000004},{"$f":"'Max X+25'!J21","v":0},385.73735671858037,188.6647115968203,197.07264512176008,2.8839392135313474E-2,1.8335969552582123E-2,6.875276444524929E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L21","v":181.61210793250817},{"$f":"'Max X+25'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+25'!C22","v":6.6000000000000005},{"$f":"'Max X+25'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+25'!M21","v":190.41579921011325},{"$f":"'Max X+25'!G22*W22","v":1.7791249},{"$f":"'Max X+25'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+25'!I22","v":6.6000000000000005},{"$f":"'Max X+25'!J22","v":9},373.47198798863877,185.47627210424244,187.99571588439633,3.5835828265718059E-2,2.008332571690993E-2,0.33877348972811278,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L22","v":178.45871725627316},{"$f":"'Max X+25'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+25'!C23","v":6.6000000000000005},{"$f":"'Max X+25'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+25'!M22","v":181.37134350884227},{"$f":"'Max X+25'!G23*W23","v":3.2182024},{"$f":"'Max X+25'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+25'!I23","v":6.6000000000000005},{"$f":"'Max X+25'!J23","v":7.2},360.36305709034775,179.61266930361731,180.75038778673044,4.6047952655840323E-2,2.095572211183263E-2,0.58368969297138062,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L23","v":172.86375184261075},{"$f":"'Max X+25'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+25'!C24","v":11},{"$f":"'Max X+25'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+25'!M23","v":174.3786934573987},{"$f":"'Max X+25'!G24*W24","v":5.5787578},{"$f":"'Max X+25'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+25'!I24","v":11},{"$f":"'Max X+25'!J24","v":7.2},355.66223385717984,177.50542529636476,178.15680856081508,5.8326546245971556E-2,2.1884896583627127E-2,0.97281649627927202,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L24","v":171.26386665123405},{"$f":"'Max X+25'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+25'!C25","v":9.9},{"$f":"'Max X+25'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+25'!M24","v":172.26286564869514},{"$f":"'Max X+25'!G25*W25","v":10.969364000000001},{"$f":"'Max X+25'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+25'!I25","v":9.9},{"$f":"'Max X+25'!J25","v":8.1},347.93041284240121,173.89083454919881,174.03957829320242,7.3032102035245725E-2,2.3287355492718851E-2,1.8896140769836332,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L25","v":168.05174409759132},{"$f":"'Max X+25'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+25'!C26","v":8.8000000000000007},{"$f":"'Max X+25'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+25'!M25","v":168.52408203686301},{"$f":"'Max X+25'!G26*W26","v":16.918083000000003},{"$f":"'Max X+25'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+25'!I26","v":8.8000000000000007},{"$f":"'Max X+25'!J26","v":8.1},339.66807641666958,170.46826938064635,169.19980703602326,8.3474716944972396E-2,2.427500083977532E-2,2.8511044073984579,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L26","v":165.46818243424156},{"$f":"'Max X+25'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+25'!C27","v":7.7000000000000011},{"$f":"'Max X+25'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+25'!M26","v":164.4751513775746},{"$f":"'Max X+25'!G27*W27","v":23.547923000000001},{"$f":"'Max X+25'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+25'!I27","v":8.8000000000000007},{"$f":"'Max X+25'!J27","v":7.2},332.83134466280671,166.78137397860129,166.04997068420539,8.6808455640244697E-2,2.5180693369240378E-2,3.8730482000524709,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L27","v":162.43505703600914},{"$f":"'Max X+25'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+25'!C28","v":12.100000000000001},{"$f":"'Max X+25'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+25'!M27","v":161.94154529240254},{"$f":"'Max X+25'!G28*W28","v":34.556976999999996},{"$f":"'Max X+25'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+25'!I28","v":12.100000000000001},{"$f":"'Max X+25'!J28","v":8.1},333.16516568074888,167.24980294759328,165.9153627331556,8.5254088415866527E-2,2.6182559246946246E-2,5.5962102560140119,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L28","v":163.90028305618256},{"$f":"'Max X+25'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+25'!C29","v":11},{"$f":"'Max X+25'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+25'!M28","v":162.74802517599593},{"$f":"'Max X+25'!G29*W29","v":40.106380999999999},{"$f":"'Max X+25'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+25'!I29","v":11},{"$f":"'Max X+25'!J29","v":7.2},329.63588253556532,163.11562921558519,166.52025331998013,8.4653840597386065E-2,2.7771856015814399E-2,6.5272343047060852,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L29","v":160.36927501641844},{"$f":"'Max X+25'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+25'!C30","v":15.400000000000002},{"$f":"'Max X+25'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+25'!M29","v":163.92237628619486},{"$f":"'Max X+25'!G30*W30","v":52.609592000000006},{"$f":"'Max X+25'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+25'!I30","v":15.400000000000002},{"$f":"'Max X+25'!J30","v":6.3},340.58033107473966,167.58759502362381,172.99273605111583,8.1679992794636058E-2,2.9640235079039984E-2,8.6238893360871884,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L30","v":165.9584129647597},{"$f":"'Max X+25'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+25'!C31","v":15.400000000000002},{"$f":"'Max X+25'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+25'!M30","v":171.45112654684326},{"$f":"'Max X+25'!G31*W31","v":63.382452000000008},{"$f":"'Max X+25'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+25'!I31","v":16.5},{"$f":"'Max X+25'!J31","v":7.2},352.99325880414858,172.27497012440799,180.7182886797406,8.3442840351719158E-2,3.2837867102668505E-2,10.86699279870122,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L31","v":182.7665565297232},{"$f":"'Max X+25'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+25'!C32","v":14.3},{"$f":"'Max X+25'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+25'!M31","v":168.57577958697877},{"$f":"'Max X+25'!G32*W32","v":69.950769000000008},{"$f":"'Max X+25'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+25'!I32","v":14.3},{"$f":"'Max X+25'!J32","v":8.1},359.11726779120687,184.37588257303341,174.74138521817346,9.0673956689805796E-2,3.4394368805324142E-2,11.792005416883669,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L32","v":195.56643320263396},{"$f":"'Max X+25'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+25'!C33","v":16.5},{"$f":"'Max X+25'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+25'!M32","v":211.6367318539285},{"$f":"'Max X+25'!G33*W33","v":87.890810000000002},{"$f":"'Max X+25'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+25'!I33","v":16.5},{"$f":"'Max X+25'!J33","v":9.9},416.66068506027273,198.47010606124357,218.19057899902913,9.6327141390389226E-2,4.6152854899349234E-2,18.600923788394578,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L33","v":184.77610817708532},{"$f":"'Max X+25'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+25'!C34","v":16.5},{"$f":"'Max X+25'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+25'!M33","v":197.16788992724943},{"$f":"'Max X+25'!G34*W34","v":100.88774500000001},{"$f":"'Max X+25'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+25'!I34","v":16.5},{"$f":"'Max X+25'!J34","v":8.1},393.20615928033965,187.68446427643664,205.52169500390303,9.1643900648678389E-2,4.6194923346399346E-2,19.89182380116841,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L34","v":214.81000966699807},{"$f":"'Max X+25'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+25'!C35","v":23.1},{"$f":"'Max X+25'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+25'!M34","v":220.2858602828324},{"$f":"'Max X+25'!G35*W35","v":117.06576000000001},{"$f":"'Max X+25'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+25'!I35","v":20.900000000000002},{"$f":"'Max X+25'!J35","v":11.700000000000001},450.1305318925414,220.70026679890537,229.43026509363602,0.10974286809270883,5.5595189196384023E-2,25.787931651263591,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L35","v":222.70281581221721},{"$f":"'Max X+25'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+25'!C36","v":22},{"$f":"'Max X+25'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+25'!M35","v":221.66151044353344},{"$f":"'Max X+25'!G36*W36","v":115.5735},{"$f":"'Max X+25'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+25'!I36","v":22},{"$f":"'Max X+25'!J36","v":10.8},462.98395219845747,230.18294230803681,232.80100989042069,0.11987350418037956,6.050055311273278E-2,25.618196577245712,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L36","v":238.23179731937302},{"$f":"'Max X+25'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+25'!C37","v":18.700000000000003},{"$f":"'Max X+25'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+25'!M36","v":269.78275726469951},{"$f":"'Max X+25'!G37*W37","v":121.35984000000001},{"$f":"'Max X+25'!H37*V37","v":2.960827E-4},{"$f":"'Max X+25'!I37","v":18.700000000000003},{"$f":"'Max X+25'!J37","v":11.700000000000001},519.99804650184797,243.29516724433287,276.70287925751512,0.13663007504013885,7.9878007184376848E-2,32.74079225640277,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L37","v":238.34203084978799},{"$f":"'Max X+25'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+25'!C38","v":22},{"$f":"'Max X+25'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+25'!M37","v":246.52018254141746},{"$f":"'Max X+25'!G38*W38","v":116.75586999999999},{"$f":"'Max X+25'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+25'!I38","v":20.900000000000002},{"$f":"'Max X+25'!J38","v":12.6},501.43745315629064,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":246.69674382213591},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":254.74070933415473},0.14528702765206863,{"$f":"F38*H38","v":7.9473207262724971E-2},{"$f":"G38*F38/1000","v":28.782678385182003},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L38","v":267.41888918376532},{"$f":"'Max X+25'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+25'!C39","v":18.700000000000003},{"$f":"'Max X+25'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+25'!M38","v":292.20199203890456},{"$f":"'Max X+25'!G39*W39","v":103.97114000000001},{"$f":"'Max X+25'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+25'!I39","v":17.600000000000001},{"$f":"'Max X+25'!J39","v":12.6},571.34576708297345,274.24635163293783,297.09941545003556,0.17253755082750305,0.10257658886898252,30.380574222555836,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L39","v":253.64730273579045},{"$f":"'Max X+25'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+25'!C40","v":16.5},{"$f":"'Max X+25'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+25'!M39","v":267.43281199522266},{"$f":"'Max X+25'!G40*W40","v":99.947609999999997},{"$f":"'Max X+25'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+25'!I40","v":15.400000000000002},{"$f":"'Max X+25'!J40","v":13.5},527.50473931197689,258.27454376715616,269.23019554482073,0.17275896863432214,0.10261645040189819,26.729270394501835,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L40","v":268.47911786877108},{"$f":"'Max X+25'!B41*U41","v":7.206453E-4},{"$f":"'Max X+25'!C41","v":16.5},{"$f":"'Max X+25'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+25'!M40","v":282.47819107079846},{"$f":"'Max X+25'!G41*W41","v":86.607870999999989},{"$f":"'Max X+25'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+25'!I41","v":15.400000000000002},{"$f":"'Max X+25'!J41","v":13.5},558.24530897062289,273.98563965433078,284.2596693162921,0.19347821444027591,0.11852175450633468,24.46483473257306,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L41","v":292.1012014025153},{"$f":"'Max X+25'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+25'!C42","v":18.700000000000003},{"$f":"'Max X+25'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+25'!M41","v":309.54497547384216},{"$f":"'Max X+25'!G42*W42","v":76.329595999999981},{"$f":"'Max X+25'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+25'!I42","v":17.600000000000001},{"$f":"'Max X+25'!J42","v":13.5},614.18044222934623,300.6777087852476,313.50273344409868,0.22349261726769321,0.14224202974349606,23.627442921748276,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L42","v":305.83275256140246},{"$f":"'Max X+25'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+25'!C43","v":13.200000000000001},{"$f":"'Max X+25'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+25'!M42","v":317.6916459233716},{"$f":"'Max X+25'!G43*W43","v":61.544811999999993},{"$f":"'Max X+25'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+25'!I43","v":13.200000000000001},{"$f":"'Max X+25'!J43","v":13.5},627.01461809417697,309.78270023935232,317.23191785482459,0.2500523220501254,0.15972806854699731,19.55227262232447,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L43","v":306.83587456198751},{"$f":"'Max X+25'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+25'!C44","v":14.3},{"$f":"'Max X+25'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+25'!M43","v":327.28674920426266},{"$f":"'Max X+25'!G44*W44","v":48.929062000000002},{"$f":"'Max X+25'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+25'!I44","v":13.200000000000001},{"$f":"'Max X+25'!J44","v":13.5},638.67229408040498,311.86555869210252,326.80673538830246,0.2703158698849828,0.18001381596021712,16.01383364359382,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L44","v":324.61924808170033},{"$f":"'Max X+25'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+25'!C45","v":11},{"$f":"'Max X+25'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+25'!M44","v":308.03834453759237},{"$f":"'Max X+25'!G45*W45","v":39.707878000000008},{"$f":"'Max X+25'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+25'!I45","v":11},{"$f":"'Max X+25'!J45","v":2.7},644.2614937376386,328.10824759304887,316.15324614458979,0.31100048865144753,0.18509839300257208,12.231549004220685,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L45","v":320.43828797212922},{"$f":"'Max X+25'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+25'!C46","v":13.200000000000001},{"$f":"'Max X+25'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+25'!M45","v":316.76450502834155},{"$f":"'Max X+25'!G46*W46","v":30.428657000000001},{"$f":"'Max X+25'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+25'!I46","v":13.200000000000001},{"$f":"'Max X+25'!J46","v":4.5},651.35757199576824,326.10090787154331,325.25666412422487,0.3373801005859316,0.20784090411666825,9.6387184732821805,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L46","v":326.52113860585644},{"$f":"'Max X+25'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+25'!C47","v":15.400000000000002},{"$f":"'Max X+25'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+25'!M46","v":304.8237009241235},{"$f":"'Max X+25'!G47*W47","v":19.833918999999998},{"$f":"'Max X+25'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+25'!I47","v":15.400000000000002},{"$f":"'Max X+25'!J47","v":7.2},646.24459121281393,333.43934351994079,312.80524769287314,0.38179508591562139,0.21845323125037214,6.04584859340929,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L47","v":306.30196833187625},{"$f":"'Max X+25'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+25'!C48","v":9.9},{"$f":"'Max X+25'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+25'!M47","v":296.55217951632682},{"$f":"'Max X+25'!G48*W48","v":12.969103},{"$f":"'Max X+25'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+25'!I48","v":8.8000000000000007},{"$f":"'Max X+25'!J48","v":7.2},607.42111785882264,309.50105375168528,297.92006410713736,0.40091458019096327,0.23211540918946144,3.8460157610217331,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L48","v":278.16958766478666},{"$f":"'Max X+25'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+25'!C49","v":12.100000000000001},{"$f":"'Max X+25'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+25'!M48","v":293.37755914233907},{"$f":"'Max X+25'!G49*W49","v":7.610276100000001},{"$f":"'Max X+25'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+25'!I49","v":12.100000000000001},{"$f":"'Max X+25'!J49","v":7.2},580.68551824589019,282.6592995677243,298.02621867816589,0.41028809706241437,0.25134046417321743,2.2326842266172799,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L49","v":309.02077462497698},{"$f":"'Max X+25'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+25'!C50","v":12.100000000000001},{"$f":"'Max X+25'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+25'!M49","v":297.64894046891902},{"$f":"'Max X+25'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+25'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+25'!I50","v":12.100000000000001},{"$f":"'Max X+25'!J50","v":6.3},617.47574659098723,314.30641255856625,303.16933403242103,0.51436206641072146,0.27960643649797312,1.4140243019694978,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L50","v":291.12318648823532},{"$f":"'Max X+25'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+25'!C51","v":11},{"$f":"'Max X+25'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+25'!M50","v":301.40802625268253},{"$f":"'Max X+25'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+25'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+25'!I51","v":11},{"$f":"'Max X+25'!J51","v":6.3},600.17624595531868,294.37909617569596,305.79714977962271,0.54409031253939011,0.31087647305978555,0.7625615227584186,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L51","v":274.17599632310379},{"$f":"'Max X+25'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+25'!C52","v":8.8000000000000007},{"$f":"'Max X+25'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+25'!M51","v":275.35812001174673},{"$f":"'Max X+25'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+25'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+25'!I52","v":8.8000000000000007},{"$f":"'Max X+25'!J52","v":5.4},555.4538300407155,277.00766106780083,278.44616897291462,0.56833525530301776,0.31195103883215985,0.4025278069376278,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L52","v":267.79133076153153},{"$f":"'Max X+25'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+25'!C53","v":5.5},{"$f":"'Max X+25'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+25'!M52","v":276.78616324730206},{"$f":"'Max X+25'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+25'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+25'!I53","v":6.6000000000000005},{"$f":"'Max X+25'!J53","v":5.4},545.82286214868009,268.18136411713937,277.64149803154072,0.60996664439213111,0.34466521576137854,0.22268287432823231,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L53","v":282.50682828745101},{"$f":"'Max X+25'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+25'!C54","v":5.5},{"$f":"'Max X+25'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+25'!M53","v":270.16139558674843},{"$f":"'Max X+25'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+25'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+25'!I54","v":5.5},{"$f":"'Max X+25'!J54","v":3.6},554.49148006427663,282.79975458204825,271.69172548222838,0.70707370540276593,0.36967010452005278,0.20643880813726986,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L54","v":245.95887697568745},{"$f":"'Max X+25'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+25'!C55","v":6.6000000000000005},{"$f":"'Max X+25'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+25'!M54","v":266.78382042101032},{"$f":"'Max X+25'!G55*W55","v":1.0189424},{"$f":"'Max X+25'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+25'!I55","v":6.6000000000000005},{"$f":"'Max X+25'!J55","v":3.6},514.05951826562227,244.67664686815579,269.38287139746654,0.68223010753167646,0.40094902354379236,0.27183734626095329,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L55","v":225.00853772584202},{"$f":"'Max X+25'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+25'!C56","v":3.3000000000000003},{"$f":"'Max X+25'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+25'!M55","v":230.2238719217838},{"$f":"'Max X+25'!G56*W56","v":0},{"$f":"'Max X+25'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+25'!I56","v":3.3000000000000003},{"$f":"'Max X+25'!J56","v":3.6},452.6543236058543,223.11043259318501,229.54389101266932,0.69810513265700669,0.37998090911450216,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L56","v":235.47531291563962},{"$f":"'Max X+25'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+25'!C57","v":3.3000000000000003},{"$f":"'Max X+25'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+25'!M56","v":236.34327205999276},{"$f":"'Max X+25'!G57*W57","v":0},{"$f":"'Max X+25'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+25'!I57","v":3.3000000000000003},{"$f":"'Max X+25'!J57","v":3.6},471.76822002645167,236.15351161466094,235.61470841179076,0.8218013009786862,0.42856364820201448,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L57","v":209.73007803862743},{"$f":"'Max X+25'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+25'!C58","v":3.3000000000000003},{"$f":"'Max X+25'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+25'!M57","v":216.69433404776692},{"$f":"'Max X+25'!G58*W58","v":0},{"$f":"'Max X+25'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+25'!I58","v":3.3000000000000003},{"$f":"'Max X+25'!J58","v":3.6},425.46716865159772,209.50489822399516,215.96227042760259,0.82517981463229717,0.43206362016434019,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L58","v":205.99098341248114},{"$f":"'Max X+25'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+25'!C59","v":3.3000000000000003},{"$f":"'Max X+25'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+25'!M58","v":211.86775043576975},{"$f":"'Max X+25'!G59*W59","v":0},{"$f":"'Max X+25'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+25'!I59","v":3.3000000000000003},{"$f":"'Max X+25'!J59","v":3.6},417.68166084812515,206.57888236909747,211.10277847902765,0.91210104338366793,0.46497195674210468,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L59","v":203.74913163443955},{"$f":"'Max X+25'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+25'!C60","v":5.5},{"$f":"'Max X+25'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+25'!M59","v":201.73853032477396},{"$f":"'Max X+25'!G60*W60","v":0},{"$f":"'Max X+25'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+25'!I60","v":5.5},{"$f":"'Max X+25'!J60","v":2.7},408.68970875125916,204.63919939964262,204.05050935161654,1.0099322347969355,0.48802097315744075,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L60","v":228.56784204153257},{"$f":"'Max X+25'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+25'!C61","v":5.5},{"$f":"'Max X+25'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+25'!M60","v":212.46305117871964},{"$f":"'Max X+25'!G61*W61","v":0},{"$f":"'Max X+25'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+25'!I61","v":5.5},{"$f":"'Max X+25'!J61","v":2.7},444.80422120595699,230.10854723009496,214.69567397586206,1.2592948114376261,0.56737720285757587,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L61","v":217.81673660526076},{"$f":"'Max X+25'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+25'!C62","v":4.4000000000000004},{"$f":"'Max X+25'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+25'!M61","v":212.58309973898827},{"$f":"'Max X+25'!G62*W62","v":0},{"$f":"'Max X+25'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+25'!I62","v":4.4000000000000004},{"$f":"'Max X+25'!J62","v":2.7},432.74268834594068,219.0871342362565,213.65555410968415,1.329602369004248,0.62754562930414282,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L62","v":206.29653105682536},{"$f":"'Max X+25'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+25'!C63","v":4.4000000000000004},{"$f":"'Max X+25'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+25'!M62","v":210.58220711187414},{"$f":"'Max X+25'!G63*W63","v":0},{"$f":"'Max X+25'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+25'!I63","v":3.3000000000000003},{"$f":"'Max X+25'!J63","v":2.7},417.09345535038597,206.59951751434434,210.49393783604165,1.3970135424810346,0.68826927583250008,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L63","v":223.38195219442602},{"$f":"'Max X+25'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+25'!C64","v":2.2000000000000002},{"$f":"'Max X+25'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+25'!M63","v":226.98267691616601},{"$f":"'Max X+25'!G64*W64","v":0},{"$f":"'Max X+25'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+25'!I64","v":2.2000000000000002},{"$f":"'Max X+25'!J64","v":2.7},446.85688069006619,221.19662094274497,225.66025974732125,1.6853312516810586,0.82241716884476368,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L64","v":201.22278210047094},{"$f":"'Max X+25'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+25'!C65","v":3.3000000000000003},{"$f":"'Max X+25'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+25'!M64","v":185.87367443268894},{"$f":"'Max X+25'!G65*W65","v":0},{"$f":"'Max X+25'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+25'!I65","v":3.3000000000000003},{"$f":"'Max X+25'!J65","v":1.8},387.65049812109731,201.02453647319513,186.62596164790219,1.6982456272758153,0.7477127847867594,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L65","v":193.69720920202761},{"$f":"'Max X+25'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+25'!C66","v":2.2000000000000002},{"$f":"'Max X+25'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+25'!M65","v":191.47201784377506},{"$f":"'Max X+25'!G66*W66","v":0},{"$f":"'Max X+25'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+25'!I66","v":2.2000000000000002},{"$f":"'Max X+25'!J66","v":1.8},383.27773107630719,192.26191999502831,191.01581108127891,1.8352892069992885,0.85620676249613392,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L66","v":199.86333805227946},{"$f":"'Max X+25'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+25'!C67","v":3.3000000000000003},{"$f":"'Max X+25'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+25'!M66","v":207.42983914584823},{"$f":"'Max X+25'!G67*W67","v":0},{"$f":"'Max X+25'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+25'!I67","v":3.3000000000000003},{"$f":"'Max X+25'!J67","v":1.8},407.13080159455876,199.23345231909269,207.8973492754661,2.129885733186776,1.0324898703821253,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L67","v":202.32215589594713},{"$f":"'Max X+25'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+25'!C68","v":2.2000000000000002},{"$f":"'Max X+25'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+25'!M67","v":211.86372018711103},{"$f":"'Max X+25'!G68*W68","v":0},{"$f":"'Max X+25'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+25'!I68","v":2.2000000000000002},{"$f":"'Max X+25'!J68","v":1.8},411.39058046447747,200.30224427017424,211.08833619430325,2.4199116257728557,1.1753839928077414,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L68","v":202.38028546130693},{"$f":"'Max X+25'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+25'!C69","v":2.2000000000000002},{"$f":"'Max X+25'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+25'!M68","v":226.22731170052552},{"$f":"'Max X+25'!G69*W69","v":0},{"$f":"'Max X+25'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+25'!I69","v":2.2000000000000002},{"$f":"'Max X+25'!J69","v":2.7},425.30628597722568,200.97936067140026,224.32692530582545,2.7009247899066549,1.4003863947000745,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L69","v":187.61647880566687},{"$f":"'Max X+25'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+25'!C70","v":0},{"$f":"'Max X+25'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+25'!M69","v":225.63597021938961},{"$f":"'Max X+25'!G70*W70","v":0},{"$f":"'Max X+25'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+25'!I70","v":0},{"$f":"'Max X+25'!J70","v":0},408.91567817035491,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":184.84010557454189},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":224.07557259581301},2.7763732311249822,{"$f":"F70*H70","v":1.5603976235765955},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L70","v":199.55764556239617},{"$f":"'Max X+25'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+25'!C71","v":0},{"$f":"'Max X+25'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+25'!M70","v":235.68546804695987},{"$f":"'Max X+25'!G71*W71","v":0},{"$f":"'Max X+25'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+25'!I71","v":0},{"$f":"'Max X+25'!J71","v":0},{"$f":"L71+M71","v":428.3577375856438},194.49498826316074,233.86274932248304,3.2626572992354164,1.8227187244768417,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L71","v":212.888073872185},{"$f":"'Max X+25'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+25'!C72","v":3.3000000000000003},{"$f":"'Max X+25'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+25'!M71","v":240.19826992619463},{"$f":"'Max X+25'!G72*W72","v":0},{"$f":"'Max X+25'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+25'!I72","v":3.3000000000000003},{"$f":"'Max X+25'!J72","v":1.8},450.16619490819528,210.54737455462393,239.61882035357138,3.8406993175610844,2.0794495726232447,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L72","v":183.64028915410643},{"$f":"'Max X+25'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+25'!C73","v":2.2000000000000002},{"$f":"'Max X+25'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+25'!M72","v":219.72869047196116},{"$f":"'Max X+25'!G73*W73","v":0},{"$f":"'Max X+25'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+25'!I73","v":2.2000000000000002},{"$f":"'Max X+25'!J73","v":1.8},399.2852924954027,181.28733787043655,217.99795462496613,3.6529512836698701,2.1307358469950208,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L73","v":198.64252998661325},{"$f":"'Max X+25'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+25'!C74","v":1.1000000000000001},{"$f":"'Max X+25'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+25'!M73","v":250.84578458345345},{"$f":"'Max X+25'!G74*W74","v":0},{"$f":"'Max X+25'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+25'!I74","v":1.1000000000000001},{"$f":"'Max X+25'!J74","v":1.8},441.91250264235418,194.49192108624797,247.42058155610619,4.3506089003652777,2.7252030273472512,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L74","v":213.73431801208693},{"$f":"'Max X+25'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+25'!C75","v":1.1000000000000001},{"$f":"'Max X+25'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+25'!M74","v":246.14003334481322},{"$f":"'Max X+25'!G75*W75","v":0},{"$f":"'Max X+25'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+25'!I75","v":1.1000000000000001},{"$f":"'Max X+25'!J75","v":1.8},451.23439561619864,208.78968974977016,242.44470586642848,5.1446282623167505,2.9953274783847257,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L75","v":194.82455514790203},{"$f":"'Max X+25'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+25'!C76","v":1.1000000000000001},{"$f":"'Max X+25'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+25'!M75","v":250.76604872565795},{"$f":"'Max X+25'!G76*W76","v":0},{"$f":"'Max X+25'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+25'!I76","v":1.1000000000000001},{"$f":"'Max X+25'!J76","v":1.8},436.52408082077545,189.87555086114767,246.64852995962781,5.149004286754348,3.4175187660301272,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L76","v":211.23438227449034},{"$f":"'Max X+25'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+25'!C77","v":2.2000000000000002},{"$f":"'Max X+25'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+25'!M76","v":273.52847261778675},{"$f":"'Max X+25'!G77*W77","v":0},{"$f":"'Max X+25'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+25'!I77","v":2.2000000000000002},{"$f":"'Max X+25'!J77","v":1.8},476.15605583825572,206.40153471293573,269.75452112531997,6.1328475615545868,4.1739514924667347,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L77","v":216.70091096980806},{"$f":"'Max X+25'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+25'!C78","v":1.1000000000000001},{"$f":"'Max X+25'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+25'!M77","v":253.73080216775492},{"$f":"'Max X+25'!G78*W78","v":0},{"$f":"'Max X+25'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+25'!I78","v":1.1000000000000001},{"$f":"'Max X+25'!J78","v":1.8},458.67582375493697,209.98036655041798,248.69545720451899,6.9205444193900592,4.3353449632359187,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L78","v":206.42739149594843},{"$f":"'Max X+25'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+25'!C79","v":1.1000000000000001},{"$f":"'Max X+25'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+25'!M78","v":249.47347718297908},{"$f":"'Max X+25'!G79*W79","v":0},{"$f":"'Max X+25'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+25'!I79","v":1.1000000000000001},{"$f":"'Max X+25'!J79","v":1.8},442.48047766167997,198.47746168489573,244.00301597678421,7.2499298110526746,4.7704612061948639,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L79","v":191.82192618587521},{"$f":"'Max X+25'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+25'!C80","v":1.1000000000000001},{"$f":"'Max X+25'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+25'!M79","v":243.28253294233616},{"$f":"'Max X+25'!G80*W80","v":0},{"$f":"'Max X+25'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+25'!I80","v":1.1000000000000001},{"$f":"'Max X+25'!J80","v":1.8},422.00961469594745,184.62984828850864,237.37976640743884,7.392077897366554,5.2027665348973198,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L80","v":197.33232545246148},{"$f":"'Max X+25'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+25'!C81","v":2.2000000000000002},{"$f":"'Max X+25'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+25'!M80","v":229.52848062257127},{"$f":"'Max X+25'!G81*W81","v":0},{"$f":"'Max X+25'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+25'!I81","v":2.2000000000000002},{"$f":"'Max X+25'!J81","v":1.8},414.74451662113051,190.31377268905678,224.43074393207374,8.3185527634046696,5.497736690497498,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L81","v":154.51917762664911},{"$f":"'Max X+25'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+25'!C82","v":1.1000000000000001},{"$f":"'Max X+25'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+25'!M81","v":186.8745705770518},{"$f":"'Max X+25'!G82*W82","v":0},{"$f":"'Max X+25'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+25'!I82","v":1.1000000000000001},{"$f":"'Max X+25'!J82","v":1.8},328.74773239571158,147.59822023616144,181.14951215955014,7.1209573904876535,5.0250584175016311,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L82","v":139.3655102468814},{"$f":"'Max X+25'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+25'!C83","v":1.1000000000000001},{"$f":"'Max X+25'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+25'!M82","v":183.246831029302},{"$f":"'Max X+25'!G83*W83","v":0},{"$f":"'Max X+25'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+25'!I83","v":1.1000000000000001},{"$f":"'Max X+25'!J83","v":1.8},309.52776099130097,132.52891298814558,176.99884800315542,7.0365972587358154,5.5479830261465812,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L83","v":117.71588926228455},{"$f":"'Max X+25'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+25'!C84","v":0},{"$f":"'Max X+25'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+25'!M83","v":145.48627350433648},{"$f":"'Max X+25'!G84*W84","v":0},{"$f":"'Max X+25'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+25'!I84","v":0},{"$f":"'Max X+25'!J84","v":0.9},250.79192189894255,111.18052845751251,139.61139344143004,6.5353608047720453,4.9748800629064354,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L84","v":112.92938442808784},{"$f":"'Max X+25'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+25'!C85","v":3.3000000000000003},{"$f":"'Max X+25'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+25'!M84","v":151.92109368264104},{"$f":"'Max X+25'!G85*W85","v":0},{"$f":"'Max X+25'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+25'!I85","v":3.3000000000000003},{"$f":"'Max X+25'!J85","v":0.9},257.75083047854309,109.31464221808031,148.43618826046281,6.914742210007538,5.8849054221782433,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L85","v":100.39162048859377},{"$f":"'Max X+25'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+25'!C86","v":0},{"$f":"'Max X+25'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+25'!M85","v":124.05859409712775},{"$f":"'Max X+25'!G86*W86","v":0},{"$f":"'Max X+25'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+25'!I86","v":0},{"$f":"'Max X+25'!J86","v":0},212.19719186785906,93.596877208924994,118.60031465893407,6.7947432796687819,5.4582794381936832,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L86","v":92.547794767169734},{"$f":"'Max X+25'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+25'!C87","v":0},{"$f":"'Max X+25'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+25'!M86","v":110.82643078117076},{"$f":"'Max X+25'!G87*W87","v":0},{"$f":"'Max X+25'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+25'!I87","v":0},{"$f":"'Max X+25'!J87","v":0},190.88539300022887,85.608741421768499,105.27665157846037,6.9390533454012315,5.5497792027103872,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L87","v":82.857259087437029},{"$f":"'Max X+25'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+25'!C88","v":0},{"$f":"'Max X+25'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+25'!M87","v":95.285782480368724},{"$f":"'Max X+25'!G88*W88","v":0},{"$f":"'Max X+25'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+25'!I88","v":0},{"$f":"'Max X+25'!J88","v":0},165.80572667591474,75.957522325070499,89.848204350844242,6.8997367623665324,5.4375781295244821,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L88","v":71.819325187165731},{"$f":"'Max X+25'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+25'!C89","v":1.1000000000000001},{"$f":"'Max X+25'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+25'!M88","v":84.763867978334702},{"$f":"'Max X+25'!G89*W89","v":0},{"$f":"'Max X+25'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+25'!I89","v":1.1000000000000001},{"$f":"'Max X+25'!J89","v":0},146.62779771079539,66.27066913074998,80.357128580045398,6.6486560564157386,5.5067393982892927,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L89","v":71.097314001888989},{"$f":"'Max X+25'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+25'!C90","v":0},{"$f":"'Max X+25'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+25'!M89","v":81.419912397741001},{"$f":"'Max X+25'!G90*W90","v":0},{"$f":"'Max X+25'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+25'!I90","v":0},{"$f":"'Max X+25'!J90","v":0},139.18984942072501,63.781865723014754,75.40798369771025,7.315448278874233,6.011928700030758,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L90","v":59.075555989296966},{"$f":"'Max X+25'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+25'!C91","v":0},{"$f":"'Max X+25'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+25'!M90","v":75.943574031472693},{"$f":"'Max X+25'!G91*W91","v":0},{"$f":"'Max X+25'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+25'!I91","v":0},{"$f":"'Max X+25'!J91","v":0},121.90613159113546,52.329336622787451,69.576794968348011,6.7462193665095107,6.3667790631246755,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L91","v":49.714041477804436},{"$f":"'Max X+25'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+25'!C92","v":0},{"$f":"'Max X+25'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+25'!M91","v":62.706635404352689},{"$f":"'Max X+25'!G92*W92","v":0},{"$f":"'Max X+25'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+25'!I92","v":0},{"$f":"'Max X+25'!J92","v":0},100.17462744005839,43.427932973224664,56.746694466833723,6.286108504579774,5.9599409375189643,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L92","v":38.657458574388507},{"$f":"'Max X+25'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+25'!C93","v":0},{"$f":"'Max X+25'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+25'!M92","v":52.787297386755654},{"$f":"'Max X+25'!G93*W93","v":0},{"$f":"'Max X+25'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+25'!I93","v":0},{"$f":"'Max X+25'!J93","v":0},80.37064398484047,33.260385924461744,47.110258060378726,5.3970726499267618,5.6770393263769288,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L93","v":31.2664242691441},{"$f":"'Max X+25'!B94*U94","v":0.1536841125},{"$f":"'Max X+25'!C94","v":0},{"$f":"'Max X+25'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+25'!M93","v":41.517840887480091},{"$f":"'Max X+25'!G94*W94","v":0},{"$f":"'Max X+25'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+25'!I94","v":0},{"$f":"'Max X+25'!J94","v":0},62.93878049087062,26.461271604292229,36.477508886578391,4.8051526648518719,5.0403320009016959,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L94","v":26.659213834681655},{"$f":"'Max X+25'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+25'!C95","v":0},{"$f":"'Max X+25'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+25'!M94","v":47.184844027071243},{"$f":"'Max X+25'!G95*W95","v":0},{"$f":"'Max X+25'!H95*V95","v":0.1366584025},{"$f":"'Max X+25'!I95","v":0},{"$f":"'Max X+25'!J95","v":0},62.898940675117103,22.162302054997085,40.736638620120019,4.4969117796845701,6.4482054069512227,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L95","v":22.549309828677682},{"$f":"'Max X+25'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+25'!C96","v":0},{"$f":"'Max X+25'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+25'!M95","v":35.595311615782684},{"$f":"'Max X+25'!G96*W96","v":0},{"$f":"'Max X+25'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+25'!I96","v":0},{"$f":"'Max X+25'!J96","v":0},48.522334555097075,18.384945062113946,30.137389492983129,4.164364766563736,5.4579221227995554,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L96","v":17.761500277931038},{"$f":"'Max X+25'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+25'!C97","v":0},{"$f":"'Max X+25'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+25'!M96","v":34.81470450848655},{"$f":"'Max X+25'!G97*W97","v":0},{"$f":"'Max X+25'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+25'!I97","v":0},{"$f":"'Max X+25'!J97","v":0},43.030765250598108,14.183651591903796,28.847113658694315,3.5778486860272416,5.9675908497922343,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L97","v":14.958722146498072},{"$f":"'Max X+25'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+25'!C98","v":0},{"$f":"'Max X+25'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+25'!M97","v":28.632205244274733},{"$f":"'Max X+25'!G98*W98","v":0},{"$f":"'Max X+25'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+25'!I98","v":0},{"$f":"'Max X+25'!J98","v":0},34.846983034119454,11.67888907106085,23.168093963058606,3.2798330754372222,5.4641112812161259,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L98","v":12.476627422010367},{"$f":"'Max X+25'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+25'!C99","v":0},{"$f":"'Max X+25'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+25'!M98","v":23.996737192248993},{"$f":"'Max X+25'!G99*W99","v":0},{"$f":"'Max X+25'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+25'!I99","v":0},{"$f":"'Max X+25'!J99","v":0},28.429867524637519,9.5089604978115148,18.920907026826004,2.9676669241988525,5.0758301654229898,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L99","v":9.2240818522925778},{"$f":"'Max X+25'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+25'!C100","v":0},{"$f":"'Max X+25'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+25'!M99","v":19.335857936941601},{"$f":"'Max X+25'!G100*W100","v":0},{"$f":"'Max X+25'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+25'!I100","v":0},{"$f":"'Max X+25'!J100","v":0},21.676726209275653,6.8523721825491499,14.824354026726503,2.3717096697434275,4.5115039102150982,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L100","v":7.2017663484967622},{"$f":"'Max X+25'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+25'!C101","v":0},{"$f":"'Max X+25'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+25'!M100","v":14.955739255358758},{"$f":"'Max X+25'!G101*W101","v":0},{"$f":"'Max X+25'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+25'!I101","v":0},{"$f":"'Max X+25'!J101","v":0},16.333639146422783,5.2074907504781303,11.126148395944652,1.9942755980186322,3.8295908594141057,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L101","v":4.9479234202399223},{"$f":"'Max X+25'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+25'!C102","v":0},{"$f":"'Max X+25'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+25'!M101","v":10.073300679535368},{"$f":"'Max X+25'!G102*W102","v":0},{"$f":"'Max X+25'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+25'!I102","v":0},{"$f":"'Max X+25'!J102","v":0},10.735593709828041,3.4779587920950803,7.2576349177329602,1.4699646281448417,2.8156657618024079,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L102","v":3.469297344892035},{"$f":"'Max X+25'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+25'!C103","v":0},{"$f":"'Max X+25'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+25'!M102","v":8.677668481026128},{"$f":"'Max X+25'!G103*W103","v":0},{"$f":"'Max X+25'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+25'!I103","v":0},{"$f":"'Max X+25'!J103","v":0},8.4123886278125042,2.3678807218907947,6.0445079059217086,1.1014166230012403,2.6331605751044189,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L103","v":2.4678214082468308},{"$f":"'Max X+25'!B104*U104","v":0.3379091575},{"$f":"'Max X+25'!C104","v":0},{"$f":"'Max X+25'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+25'!M103","v":5.3461658056298926},{"$f":"'Max X+25'!G104*W104","v":0},{"$f":"'Max X+25'!H104*V104","v":0.32755962},{"$f":"'Max X+25'!I104","v":0},{"$f":"'Max X+25'!J104","v":0},5.2288997212064521,1.6339219553256807,3.5949777658807713,0.8338994529211502,1.7511880397491215,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L104","v":1.5957103008189542},{"$f":"'Max X+25'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+25'!C105","v":0},{"$f":"'Max X+25'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+25'!M104","v":3.2659017474267977},{"$f":"'Max X+25'!G105*W105","v":0},{"$f":"'Max X+25'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+25'!I105","v":0},{"$f":"'Max X+25'!J105","v":0},3.1417343901205665,1.0241005418456415,2.1176338482749251,0.57160975897331279,1.1482678991518727,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+25'!L105","v":1.0179767312785297},{"$f":"'Max X+25'!B106*U106","v":0.95},{"$f":"'Max X+25'!C106","v":0},{"$f":"'Max X+25'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+25'!M105","v":2.1527201228058788},{"$f":"'Max X+25'!G106*W106","v":0},{"$f":"'Max X+25'!H106*V106","v":0.95},{"$f":"'Max X+25'!I106","v":0},{"$f":"'Max X+25'!J106","v":0},0.15853484270422047,5.0898836563926575E-2,0.10763600614029389,0.96707789471460315,2.0450841166655849,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":18033.990450705769},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":19058.552371499667},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":37115.636851807707},18025.366951024007,19090.269900783715,206.92349968179113,175.38247071596675,383.44959495614842,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":37115.636851807722},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+27","index":109,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+27",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":29}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+27"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":37514.300028819889},{"$f":"L107","v":18209.965254885654},19304.334773934224,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+26'!P107*106/206","v":197.30901488034823},{"$f":"'Max X+26'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+26'!C6","v":16.5},{"$f":"'Max X+26'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+26'!P107*100/206","v":186.14058007580022},{"$f":"'Max X+26'!G6*W6","v":0},{"$f":"'Max X+26'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+26'!I6","v":13.200000000000001},{"$f":"'Max X+26'!J6","v":8.1},{"$f":"L6+M6","v":391.99999937489412},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":200.95097397804233},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":191.04902539685179},{"$f":"B6*A6","v":0.25804090230590737},{"$f":"F6*H6","v":0.19155467894842848},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L6","v":203.14052645052226},{"$f":"'Max X+26'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+26'!C7","v":11},{"$f":"'Max X+26'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+26'!M6","v":193.11521740845927},{"$f":"'Max X+26'!G7*W7","v":0},{"$f":"'Max X+26'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+26'!I7","v":11},{"$f":"'Max X+26'!J7","v":9.9},{"$f":"L7+M7","v":401.10096239230933},206.91330738222197,194.18765501008735,2.7219068300303025E-2,2.7562398371904964E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L7","v":209.25934668268349},{"$f":"'Max X+26'!B8*U8","v":8.45861E-5},{"$f":"'Max X+26'!C8","v":13.200000000000001},{"$f":"'Max X+26'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+26'!M7","v":196.40149796691151},{"$f":"'Max X+26'!G8*W8","v":0},{"$f":"'Max X+26'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+26'!I8","v":14.3},{"$f":"'Max X+26'!J8","v":8.1},411.53018613773844,208.94164625065903,202.58853988707941,1.7700432024436132E-2,1.2958079832111901E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L8","v":210.5210251552254},{"$f":"'Max X+26'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+26'!C9","v":11},{"$f":"'Max X+26'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+26'!M8","v":204.07895052673007},{"$f":"'Max X+26'!G9*W9","v":0},{"$f":"'Max X+26'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+26'!I9","v":11},{"$f":"'Max X+26'!J9","v":7.2},420.36618370412418,212.49760484380462,207.86857886031956,2.3420311420775587E-2,1.0371666410511052E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L9","v":214.01769578273988},{"$f":"'Max X+26'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+26'!C10","v":11},{"$f":"'Max X+26'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+26'!M9","v":209.30312798547513},{"$f":"'Max X+26'!G10*W10","v":0},{"$f":"'Max X+26'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+26'!I10","v":11},{"$f":"'Max X+26'!J10","v":8.1},429.09615921021742,216.90293335572727,212.19322585449015,1.4762427012623515E-2,9.9021309849928272E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L10","v":217.52323948816795},{"$f":"'Max X+26'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+26'!C11","v":12.100000000000001},{"$f":"'Max X+26'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+26'!M10","v":212.7786374764402},{"$f":"'Max X+26'!G11*W11","v":0},{"$f":"'Max X+26'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+26'!I11","v":12.100000000000001},{"$f":"'Max X+26'!J11","v":10.8},435.58382710362071,221.51541789628405,214.06840920733669,7.8215918838957978E-3,1.022826910349248E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L11","v":221.61128849481855},{"$f":"'Max X+26'!B12*U12","v":3.021E-5},{"$f":"'Max X+26'!C12","v":4.4000000000000004},{"$f":"'Max X+26'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+26'!M11","v":214.15888563474371},{"$f":"'Max X+26'!G12*W12","v":0},{"$f":"'Max X+26'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+26'!I12","v":3.3000000000000003},{"$f":"'Max X+26'!J12","v":0.9},436.25299135651005,219.70459361779311,216.54839773871697,6.6948770254284685E-3,1.0487896026747488E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L12","v":218.86769944618044},{"$f":"'Max X+26'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+26'!C13","v":5.5},{"$f":"'Max X+26'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+26'!M12","v":215.75860634074527},{"$f":"'Max X+26'!G13*W13","v":0},{"$f":"'Max X+26'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+26'!I13","v":5.5},{"$f":"'Max X+26'!J13","v":2.7},440.20798537330984,221.6601194959882,218.54786587732164,7.5799501922498083E-3,1.0740463423642299E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L13","v":219.93914523597354},{"$f":"'Max X+26'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+26'!C14","v":4.4000000000000004},{"$f":"'Max X+26'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+26'!M13","v":216.92377752358726},{"$f":"'Max X+26'!G14*W14","v":0},{"$f":"'Max X+26'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+26'!I14","v":4.4000000000000004},{"$f":"'Max X+26'!J14","v":2.7},440.24199503792795,221.62933540024818,218.61265963767974,9.8098357253875099E-3,1.1117885907527656E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L14","v":218.97007842171129},{"$f":"'Max X+26'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+26'!C15","v":3.3000000000000003},{"$f":"'Max X+26'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+26'!M14","v":216.10312787592261},{"$f":"'Max X+26'!G15*W15","v":0},{"$f":"'Max X+26'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+26'!I15","v":3.3000000000000003},{"$f":"'Max X+26'!J15","v":2.7},435.34906176332117,218.65742030890294,216.6916414544182,1.2658112808363072E-2,1.1486421504424978E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L15","v":214.63536606064136},{"$f":"'Max X+26'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+26'!C16","v":5.5},{"$f":"'Max X+26'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+26'!M15","v":212.8960248769979},{"$f":"'Max X+26'!G16*W16","v":0},{"$f":"'Max X+26'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+26'!I16","v":5.5},{"$f":"'Max X+26'!J16","v":2.7},433.10403388231771,217.42007329080954,215.6839605915082,1.5292769831820697E-2,1.2064285489717276E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L16","v":212.91158221608674},{"$f":"'Max X+26'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+26'!C17","v":6.6000000000000005},{"$f":"'Max X+26'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+26'!M16","v":211.42923105109259},{"$f":"'Max X+26'!G17*W17","v":0},{"$f":"'Max X+26'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+26'!I17","v":6.6000000000000005},{"$f":"'Max X+26'!J17","v":2.7},431.2099279752232,215.89378280781347,215.31614516740976,1.7799408273264854E-2,1.3085883682829745E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L17","v":210.45724310814694},{"$f":"'Max X+26'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+26'!C18","v":6.6000000000000005},{"$f":"'Max X+26'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+26'!M17","v":210.18549106768307},{"$f":"'Max X+26'!G18*W18","v":0},{"$f":"'Max X+26'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+26'!I18","v":6.6000000000000005},{"$f":"'Max X+26'!J18","v":2.7},426.60858304914501,212.53736883094271,214.0712142182023,1.9874277204226125E-2,1.4276849480772374E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L18","v":206.69541431307402},{"$f":"'Max X+26'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+26'!C19","v":2.2000000000000002},{"$f":"'Max X+26'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+26'!M18","v":208.55780970394304},{"$f":"'Max X+26'!G19*W19","v":0},{"$f":"'Max X+26'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+26'!I19","v":2.2000000000000002},{"$f":"'Max X+26'!J19","v":1.8},412.41513692067315,203.47321485869242,208.9419220619807,2.2199454381584553E-2,1.5887641962312789E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L19","v":197.07247887769179},{"$f":"'Max X+26'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+26'!C20","v":4.4000000000000004},{"$f":"'Max X+26'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+26'!M19","v":202.9009731768603},{"$f":"'Max X+26'!G20*W20","v":0},{"$f":"'Max X+26'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+26'!I20","v":4.4000000000000004},{"$f":"'Max X+26'!J20","v":1.8},405.1313879060508,199.64765674663866,205.48373115941217,2.4822131053116429E-2,1.7242017448136644E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L20","v":192.95891560954027},{"$f":"'Max X+26'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+26'!C21","v":4.4000000000000004},{"$f":"'Max X+26'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+26'!M20","v":199.17070725603796},{"$f":"'Max X+26'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+26'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+26'!I21","v":4.4000000000000004},{"$f":"'Max X+26'!J21","v":0},399.08076696704188,195.52901227434302,203.55175469269884,2.9903335197245258E-2,1.8952563339133918E-2,7.106475167033878E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L21","v":188.6647115968203},{"$f":"'Max X+26'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+26'!C22","v":6.6000000000000005},{"$f":"'Max X+26'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+26'!M21","v":197.07264512176008},{"$f":"'Max X+26'!G22*W22","v":1.7791249},{"$f":"'Max X+26'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+26'!I22","v":6.6000000000000005},{"$f":"'Max X+26'!J22","v":9},387.17934383637646,192.52748414386272,194.65185969251371,3.7227452957582695E-2,2.0785429246372642E-2,0.35061685004498688,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L22","v":185.47627210424244},{"$f":"'Max X+26'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+26'!C23","v":6.6000000000000005},{"$f":"'Max X+26'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+26'!M22","v":187.99571588439633},{"$f":"'Max X+26'!G23*W23","v":3.2182024},{"$f":"'Max X+26'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+26'!I23","v":6.6000000000000005},{"$f":"'Max X+26'!J23","v":7.2},374.00240818156948,186.62841340208459,187.37399477948489,4.7858702157838627E-2,2.1721104911462407E-2,0.60500826404888242,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L23","v":179.61266930361731},{"$f":"'Max X+26'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+26'!C24","v":11},{"$f":"'Max X+26'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+26'!M23","v":180.75038778673044},{"$f":"'Max X+26'!G24*W24","v":5.5787578},{"$f":"'Max X+26'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+26'!I24","v":11},{"$f":"'Max X+26'!J24","v":7.2},368.77976881115313,184.25206558218449,184.52770322896865,6.0603721432809142E-2,2.2684557761808707E-2,1.0083626357182471,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L24","v":177.50542529636476},{"$f":"'Max X+26'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+26'!C25","v":9.9},{"$f":"'Max X+26'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+26'!M24","v":178.15680856081508},{"$f":"'Max X+26'!G25*W25","v":10.969364000000001},{"$f":"'Max X+26'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+26'!I25","v":9.9},{"$f":"'Max X+26'!J25","v":8.1},360.06245603725381,180.12973160460402,179.93272443264979,7.569369176075641E-2,2.4084128165293785E-2,1.9542668821818967,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L25","v":173.89083454919881},{"$f":"'Max X+26'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+26'!C26","v":8.8000000000000007},{"$f":"'Max X+26'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+26'!M25","v":174.03957829320242},{"$f":"'Max X+26'!G26*W26","v":16.918083000000003},{"$f":"'Max X+26'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+26'!I26","v":8.8000000000000007},{"$f":"'Max X+26'!J26","v":8.1},351.0189682517061,176.30445943734702,174.71450881435908,8.6375111851799261E-2,2.5069478843370852E-2,2.9444160308493976,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L26","v":170.46826938064635},{"$f":"'Max X+26'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+26'!C27","v":7.7000000000000011},{"$f":"'Max X+26'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+26'!M26","v":169.19980703602326},{"$f":"'Max X+26'!G27*W27","v":23.547923000000001},{"$f":"'Max X+26'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+26'!I27","v":8.8000000000000007},{"$f":"'Max X+26'!J27","v":7.2},342.55274077400748,171.77883776314198,170.77390301086552,8.943161750435015E-2,2.5904025157745807E-2,3.9843040276991344,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L27","v":166.78137397860129},{"$f":"'Max X+26'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+26'!C28","v":12.100000000000001},{"$f":"'Max X+26'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+26'!M27","v":166.04997068420539},{"$f":"'Max X+26'!G28*W28","v":34.556976999999996},{"$f":"'Max X+26'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+26'!I28","v":12.100000000000001},{"$f":"'Max X+26'!J28","v":8.1},341.6169626029756,171.59383872443422,170.02312387854138,8.7535254167081092E-2,2.6846805663999444E-2,5.7381850177847591,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L28","v":167.24980294759328},{"$f":"'Max X+26'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+26'!C29","v":11},{"$f":"'Max X+26'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+26'!M28","v":165.9153627331556},{"$f":"'Max X+26'!G29*W29","v":40.106380999999999},{"$f":"'Max X+26'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+26'!I29","v":11},{"$f":"'Max X+26'!J29","v":7.2},336.15046948565612,166.46341909337008,169.68705039228601,8.6383854223220133E-2,2.8312340869598624E-2,6.6542647515291398,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L29","v":163.11562921558519},{"$f":"'Max X+26'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+26'!C30","v":15.400000000000002},{"$f":"'Max X+26'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+26'!M29","v":166.52025331998013},{"$f":"'Max X+26'!G30*W30","v":52.609592000000006},{"$f":"'Max X+26'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+26'!I30","v":15.400000000000002},{"$f":"'Max X+26'!J30","v":6.3},345.92269377753667,170.33255043744856,175.59014334008813,8.3078778136631851E-2,3.0109979891995819E-2,8.7605625869008019,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L30","v":167.58759502362381},{"$f":"'Max X+26'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+26'!C31","v":15.400000000000002},{"$f":"'Max X+26'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+26'!M30","v":172.99273605111583},{"$f":"'Max X+26'!G31*W31","v":63.382452000000008},{"$f":"'Max X+26'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+26'!I31","v":16.5},{"$f":"'Max X+26'!J31","v":7.2},356.16293596188535,173.90333304083748,182.25960292104787,8.4261982786339507E-2,3.3133130067952564E-2,10.964703789108521,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L31","v":172.27497012440799},{"$f":"'Max X+26'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+26'!C32","v":14.3},{"$f":"'Max X+26'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+26'!M31","v":180.7182886797406},{"$f":"'Max X+26'!G32*W32","v":69.950769000000008},{"$f":"'Max X+26'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+26'!I32","v":14.3},{"$f":"'Max X+26'!J32","v":8.1},360.77091812824153,173.88950124281172,186.88141688542979,8.5468881596276886E-2,3.6871794310824879E-2,12.641383265511852,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L32","v":184.37588257303341},{"$f":"'Max X+26'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+26'!C33","v":16.5},{"$f":"'Max X+26'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+26'!M32","v":174.74138521817346},{"$f":"'Max X+26'!G33*W33","v":87.890810000000002},{"$f":"'Max X+26'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+26'!I33","v":16.5},{"$f":"'Max X+26'!J33","v":9.9},368.58834573498279,187.28506738855239,181.30327834643037,9.081518448101035E-2,3.8106871743095981E-2,15.358161887347293,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L33","v":198.47010606124357},{"$f":"'Max X+26'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+26'!C34","v":16.5},{"$f":"'Max X+26'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+26'!M33","v":218.19057899902913},{"$f":"'Max X+26'!G34*W34","v":100.88774500000001},{"$f":"'Max X+26'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+26'!I34","v":16.5},{"$f":"'Max X+26'!J34","v":8.1},427.91112893281519,201.37167031183284,226.53945862098234,9.843574941072869E-2,5.11203780467787E-2,22.012755495456407,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L34","v":187.68446427643664},{"$f":"'Max X+26'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+26'!C35","v":23.1},{"$f":"'Max X+26'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+26'!M34","v":205.52169500390303},{"$f":"'Max X+26'!G35*W35","v":117.06576000000001},{"$f":"'Max X+26'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+26'!I35","v":20.900000000000002},{"$f":"'Max X+26'!J35","v":11.700000000000001},408.25840535666015,193.58857939919992,214.66982595746023,9.5884877236724494E-2,5.1869046442805156E-2,24.059553422120111,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L35","v":220.70026679890537},{"$f":"'Max X+26'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+26'!C36","v":22},{"$f":"'Max X+26'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+26'!M35","v":229.43026509363602},{"$f":"'Max X+26'!G36*W36","v":115.5735},{"$f":"'Max X+26'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+26'!I36","v":22},{"$f":"'Max X+26'!J36","v":10.8},468.74911532762474,228.18147120012392,240.56764412750078,0.11879559878145968,6.2620966135218489E-2,26.516058742799341,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L36","v":230.18294230803681},{"$f":"'Max X+26'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+26'!C37","v":18.700000000000003},{"$f":"'Max X+26'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+26'!M36","v":232.80100989042069},{"$f":"'Max X+26'!G37*W37","v":121.35984000000001},{"$f":"'Max X+26'!H37*V37","v":2.960827E-4},{"$f":"'Max X+26'!I37","v":18.700000000000003},{"$f":"'Max X+26'!J37","v":11.700000000000001},474.98300993004415,235.25092839119455,239.7320815388496,0.13201391684228173,6.8928351571082458E-2,28.252693312139872,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L37","v":243.29516724433287},{"$f":"'Max X+26'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+26'!C38","v":22},{"$f":"'Max X+26'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+26'!M37","v":276.70287925751512},{"$f":"'Max X+26'!G38*W38","v":116.75586999999999},{"$f":"'Max X+26'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+26'!I38","v":20.900000000000002},{"$f":"'Max X+26'!J38","v":12.6},536.56053666383821,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":251.64686091512604},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":284.91367574871219},0.14830632920686762,{"$f":"F38*H38","v":8.9203508802897624E-2},{"$f":"G38*F38/1000","v":32.306685399216128},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L38","v":246.69674382213591},{"$f":"'Max X+26'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+26'!C39","v":18.700000000000003},{"$f":"'Max X+26'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+26'!M38","v":254.74070933415473},{"$f":"'Max X+26'!G39*W39","v":103.97114000000001},{"$f":"'Max X+26'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+26'!I39","v":17.600000000000001},{"$f":"'Max X+26'!J39","v":12.6},513.18885952355708,253.53757611298082,259.65128341057624,0.15916770915513664,8.9425923578520611E-2,26.485681953880711,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L39","v":274.24635163293783},{"$f":"'Max X+26'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+26'!C40","v":16.5},{"$f":"'Max X+26'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+26'!M39","v":297.09941545003556},{"$f":"'Max X+26'!G40*W40","v":99.947609999999997},{"$f":"'Max X+26'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+26'!I40","v":15.400000000000002},{"$f":"'Max X+26'!J40","v":13.5},577.74497831782412,278.85956266909386,298.88541564873026,0.18678896384395388,0.11399980130525696,29.694376506628128,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L40","v":258.27454376715616},{"$f":"'Max X+26'!B41*U41","v":7.206453E-4},{"$f":"'Max X+26'!C41","v":16.5},{"$f":"'Max X+26'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+26'!M40","v":269.23019554482073},{"$f":"'Max X+26'!G41*W41","v":86.607870999999989},{"$f":"'Max X+26'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+26'!I41","v":15.400000000000002},{"$f":"'Max X+26'!J41","v":13.5},534.80565179449218,263.78841943108068,271.01723236341155,0.18612433607544537,0.11296318140913789,23.317454045050606,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L41","v":273.98563965433078},{"$f":"'Max X+26'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+26'!C42","v":18.700000000000003},{"$f":"'Max X+26'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+26'!M41","v":284.2596693162921},{"$f":"'Max X+26'!G42*W42","v":76.329595999999981},{"$f":"'Max X+26'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+26'!I42","v":17.600000000000001},{"$f":"'Max X+26'!J42","v":13.5},570.80505400883851,282.57600762472566,288.22904638411285,0.20963202960514138,0.13062293217930518,21.697425718006169,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L42","v":300.6777087852476},{"$f":"'Max X+26'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+26'!C43","v":13.200000000000001},{"$f":"'Max X+26'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+26'!M42","v":313.50273344409868},{"$f":"'Max X+26'!G43*W43","v":61.544811999999993},{"$f":"'Max X+26'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+26'!I43","v":13.200000000000001},{"$f":"'Max X+26'!J43","v":13.5},617.67698274998043,304.6318712853697,313.04511146461073,0.2458374998778704,0.15762197948796031,19.294466791303162,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L43","v":309.78270023935232},{"$f":"'Max X+26'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+26'!C44","v":14.3},{"$f":"'Max X+26'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+26'!M43","v":317.23191785482459},{"$f":"'Max X+26'!G44*W44","v":48.929062000000002},{"$f":"'Max X+26'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+26'!I44","v":13.200000000000001},{"$f":"'Max X+26'!J44","v":13.5},631.56722266244219,314.80978827881296,316.75743438362917,0.27291196053935429,0.17448347119542151,15.52186017709762,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L44","v":311.86555869210252},{"$f":"'Max X+26'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+26'!C45","v":11},{"$f":"'Max X+26'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+26'!M44","v":326.80673538830246},{"$f":"'Max X+26'!G45*W45","v":39.707878000000008},{"$f":"'Max X+26'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+26'!I45","v":11},{"$f":"'Max X+26'!J45","v":2.7},650.27713601883897,315.36677683699088,334.91035918184804,0.29878185511165378,0.19637620645441867,12.976801978376999,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L45","v":328.10824759304887},{"$f":"'Max X+26'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+26'!C46","v":13.200000000000001},{"$f":"'Max X+26'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+26'!M45","v":316.15324614458979},{"$f":"'Max X+26'!G46*W46","v":30.428657000000001},{"$f":"'Max X+26'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+26'!I46","v":13.200000000000001},{"$f":"'Max X+26'!J46","v":4.5},658.40859832635238,333.7627920163244,324.64580631002804,0.34545557672447902,0.20743983456174148,9.6201186863702954,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L46","v":326.10090787154331},{"$f":"'Max X+26'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+26'!C47","v":15.400000000000002},{"$f":"'Max X+26'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+26'!M46","v":325.25666412422487},{"$f":"'Max X+26'!G47*W47","v":19.833918999999998},{"$f":"'Max X+26'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+26'!I47","v":15.400000000000002},{"$f":"'Max X+26'!J47","v":7.2},666.24317167461231,333.01960415359849,333.22356752101376,0.38130371794478646,0.23309660321111472,6.4511143304500811,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L47","v":333.43934351994079},{"$f":"'Max X+26'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+26'!C48","v":9.9},{"$f":"'Max X+26'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+26'!M47","v":312.80524769287314},{"$f":"'Max X+26'!G48*W48","v":12.969103},{"$f":"'Max X+26'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+26'!I48","v":8.8000000000000007},{"$f":"'Max X+26'!J48","v":7.2},650.76331997660759,336.60290918961482,314.16041078699283,0.43643433032596529,0.24483690588031803,4.0568034762693843,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L48","v":309.50105375168528},{"$f":"'Max X+26'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+26'!C49","v":12.100000000000001},{"$f":"'Max X+26'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+26'!M48","v":297.92006410713736},{"$f":"'Max X+26'!G49*W49","v":7.610276100000001},{"$f":"'Max X+26'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+26'!I49","v":12.100000000000001},{"$f":"'Max X+26'!J49","v":7.2},616.50938511722916,313.9445530987972,302.56483201843196,0.45650065288810826,0.25523208870543873,2.2672539435850156,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L49","v":282.6592995677243},{"$f":"'Max X+26'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+26'!C50","v":12.100000000000001},{"$f":"'Max X+26'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+26'!M49","v":298.02621867816589},{"$f":"'Max X+26'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+26'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+26'!I50","v":12.100000000000001},{"$f":"'Max X+26'!J50","v":6.3},591.53507375235017,287.98881591952198,303.54625783282813,0.4704836482023062,0.27996084533776155,1.4158166166192263,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L50","v":314.30641255856625},{"$f":"'Max X+26'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+26'!C51","v":11},{"$f":"'Max X+26'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+26'!M50","v":303.16933403242103},{"$f":"'Max X+26'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+26'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+26'!I51","v":11},{"$f":"'Max X+26'!J51","v":6.3},625.07563522518194,317.51899430341109,307.55664092177085,0.58741825515514412,0.31269311065018218,0.76701762686175678,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L51","v":294.37909617569596},{"$f":"'Max X+26'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+26'!C52","v":8.8000000000000007},{"$f":"'Max X+26'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+26'!M51","v":305.79714977962271},{"$f":"'Max X+26'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+26'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+26'!I52","v":8.8000000000000007},{"$f":"'Max X+26'!J52","v":5.4},606.01959682623055,297.16888222179568,308.85071460443487,0.61021395390033828,0.34643517518785139,0.44702460949151507,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L52","v":277.00766106780083},{"$f":"'Max X+26'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+26'!C53","v":5.5},{"$f":"'Max X+26'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+26'!M52","v":278.44616897291462},{"$f":"'Max X+26'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+26'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+26'!I53","v":6.6000000000000005},{"$f":"'Max X+26'!J53","v":5.4},556.67613840855279,277.37670175701231,279.29943665154053,0.63095931078853007,0.34673232137414062,0.2240183993488615,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L53","v":268.18136411713937},{"$f":"'Max X+26'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+26'!C54","v":5.5},{"$f":"'Max X+26'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+26'!M53","v":277.64149803154072},{"$f":"'Max X+26'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+26'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+26'!I54","v":5.5},{"$f":"'Max X+26'!J54","v":3.6},547.67173764925633,268.51014497530207,279.16159267395432,0.67121914183727793,0.37990535758639687,0.21215458936535345,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L54","v":282.79975458204825},{"$f":"'Max X+26'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+26'!C55","v":6.6000000000000005},{"$f":"'Max X+26'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+26'!M54","v":271.69172548222838},{"$f":"'Max X+26'!G55*W55","v":1.0189424},{"$f":"'Max X+26'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+26'!I55","v":6.6000000000000005},{"$f":"'Max X+26'!J55","v":3.6},555.69873721489989,281.41533683973802,274.28340037516182,0.78441774231028749,0.4083251070665323,0.27683821882300291,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L55","v":244.67664686815579},{"$f":"'Max X+26'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+26'!C56","v":3.3000000000000003},{"$f":"'Max X+26'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+26'!M55","v":269.38287139746654},{"$f":"'Max X+26'!G56*W56","v":0},{"$f":"'Max X+26'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+26'!I56","v":3.3000000000000003},{"$f":"'Max X+26'!J56","v":3.6},511.35577918629576,242.71752001569794,268.63825917059779,0.75912685245786615,0.4446122268687247,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L56","v":223.11043259318501},{"$f":"'Max X+26'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+26'!C57","v":3.3000000000000003},{"$f":"'Max X+26'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+26'!M56","v":229.54389101266932},{"$f":"'Max X+26'!G57*W57","v":0},{"$f":"'Max X+26'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+26'!I57","v":3.3000000000000003},{"$f":"'Max X+26'!J57","v":3.6},452.65944107951054,223.83178432854641,228.82765675096417,0.77864826463861192,0.41623426170516981,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L57","v":236.15351161466094},{"$f":"'Max X+26'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+26'!C58","v":3.3000000000000003},{"$f":"'Max X+26'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+26'!M57","v":235.61470841179076},{"$f":"'Max X+26'!G58*W58","v":0},{"$f":"'Max X+26'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+26'!I58","v":3.3000000000000003},{"$f":"'Max X+26'!J58","v":3.6},470.6692889386153,235.82436920093878,234.84491973767655,0.92914241372218243,0.46978867411421743,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L58","v":209.50489822399516},{"$f":"'Max X+26'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+26'!C59","v":3.3000000000000003},{"$f":"'Max X+26'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+26'!M58","v":215.96227042760259},{"$f":"'Max X+26'!G59*W59","v":0},{"$f":"'Max X+26'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+26'!I59","v":3.3000000000000003},{"$f":"'Max X+26'!J59","v":3.6},425.2655505291068,210.07723802693957,215.18831250216726,0.92766019705558089,0.47395792543534077,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L59","v":206.57888236909747},{"$f":"'Max X+26'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+26'!C60","v":5.5},{"$f":"'Max X+26'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+26'!M59","v":211.10277847902765},{"$f":"'Max X+26'!G60*W60","v":0},{"$f":"'Max X+26'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+26'!I60","v":5.5},{"$f":"'Max X+26'!J60","v":2.7},420.84702845661383,207.45492378503246,213.39210467158136,1.0239585840650092,0.51067380744630764,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L60","v":204.63919939964262},{"$f":"'Max X+26'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+26'!C61","v":5.5},{"$f":"'Max X+26'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+26'!M60","v":204.05050935161654},{"$f":"'Max X+26'!G61*W61","v":0},{"$f":"'Max X+26'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+26'!I61","v":5.5},{"$f":"'Max X+26'!J61","v":2.7},412.61733710362228,206.31173947475131,206.30559762887094,1.12745992489133,0.54491172274560529,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L61","v":230.10854723009496},{"$f":"'Max X+26'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+26'!C62","v":4.4000000000000004},{"$f":"'Max X+26'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+26'!M61","v":214.69567397586206},{"$f":"'Max X+26'!G62*W62","v":0},{"$f":"'Max X+26'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+26'!I62","v":4.4000000000000004},{"$f":"'Max X+26'!J62","v":2.7},447.06580490762116,231.30391288337933,215.76189202424183,1.4046343467156266,0.63378195162025563,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L62","v":219.0871342362565},{"$f":"'Max X+26'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+26'!C63","v":4.4000000000000004},{"$f":"'Max X+26'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+26'!M62","v":213.65555410968415},{"$f":"'Max X+26'!G63*W63","v":0},{"$f":"'Max X+26'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+26'!I63","v":3.3000000000000003},{"$f":"'Max X+26'!J63","v":2.7},432.86074424779588,219.30350437615431,213.55723987164154,1.4836298601022178,0.69831423804263071,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L63","v":206.59951751434434},{"$f":"'Max X+26'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+26'!C64","v":2.2000000000000002},{"$f":"'Max X+26'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+26'!M63","v":210.49393783604165},{"$f":"'Max X+26'!G64*W64","v":0},{"$f":"'Max X+26'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+26'!I64","v":2.2000000000000002},{"$f":"'Max X+26'!J64","v":2.7},413.77206695274685,204.54080330297379,209.23126364977307,1.5587142113705683,0.76267418626858952,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L64","v":221.19662094274497},{"$f":"'Max X+26'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+26'!C65","v":3.3000000000000003},{"$f":"'Max X+26'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+26'!M64","v":225.66025974732125},{"$f":"'Max X+26'!G65*W65","v":0},{"$f":"'Max X+26'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+26'!I65","v":3.3000000000000003},{"$f":"'Max X+26'!J65","v":1.8},447.08230125829402,220.82980352593458,226.25249773235944,1.8668174168103975,0.90776201496180919,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L65","v":201.02453647319513},{"$f":"'Max X+26'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+26'!C66","v":2.2000000000000002},{"$f":"'Max X+26'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+26'!M65","v":186.62596164790219},{"$f":"'Max X+26'!G66*W66","v":0},{"$f":"'Max X+26'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+26'!I66","v":2.2000000000000002},{"$f":"'Max X+26'!J66","v":1.8},385.71124556082373,199.51982053200422,186.19142502881951,1.9047159411908956,0.83453661908265575,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L66","v":192.26191999502831},{"$f":"'Max X+26'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+26'!C67","v":3.3000000000000003},{"$f":"'Max X+26'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+26'!M66","v":191.01581108127891},{"$f":"'Max X+26'!G67*W67","v":0},{"$f":"'Max X+26'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+26'!I67","v":3.3000000000000003},{"$f":"'Max X+26'!J67","v":1.8},383.27806302991593,191.71304037346712,191.5650226564488,2.048879621561178,0.95078842483011983,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L67","v":199.23345231909269},{"$f":"'Max X+26'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+26'!C68","v":2.2000000000000002},{"$f":"'Max X+26'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+26'!M67","v":207.8973492754661},{"$f":"'Max X+26'!G68*W68","v":0},{"$f":"'Max X+26'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+26'!I68","v":2.2000000000000002},{"$f":"'Max X+26'!J68","v":1.8},404.39445374051195,197.25048370463313,207.14397003587879,2.3829686144595503,1.1533792395872826,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L68","v":200.30224427017424},{"$f":"'Max X+26'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+26'!C69","v":2.2000000000000002},{"$f":"'Max X+26'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+26'!M68","v":211.08833619430325},{"$f":"'Max X+26'!G69*W69","v":0},{"$f":"'Max X+26'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+26'!I69","v":2.2000000000000002},{"$f":"'Max X+26'!J69","v":2.7},408.21071527189179,198.92905258161576,209.28166269027605,2.6731916885584481,1.3066735040271926,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L69","v":200.97936067140026},{"$f":"'Max X+26'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+26'!C70","v":0},{"$f":"'Max X+26'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+26'!M69","v":224.32692530582545},{"$f":"'Max X+26'!G70*W70","v":0},{"$f":"'Max X+26'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+26'!I70","v":0},{"$f":"'Max X+26'!J70","v":0},420.78082221627113,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":198.00524176388862},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":222.77558045238251},2.9741189075116292,{"$f":"F70*H70","v":1.5513448534429399},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L70","v":184.84010557454189},{"$f":"'Max X+26'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+26'!C71","v":0},{"$f":"'Max X+26'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+26'!M70","v":224.07557259581301},{"$f":"'Max X+26'!G71*W71","v":0},{"$f":"'Max X+26'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+26'!I71","v":0},{"$f":"'Max X+26'!J71","v":0},{"$f":"L71+M71","v":402.36071314860999},180.01807192634644,222.34264122226358,3.0220336481954568,1.7329313735494292,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L71","v":194.49498826316074},{"$f":"'Max X+26'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+26'!C72","v":3.3000000000000003},{"$f":"'Max X+26'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+26'!M71","v":233.86274932248304},{"$f":"'Max X+26'!G72*W72","v":0},{"$f":"'Max X+26'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+26'!I72","v":3.3000000000000003},{"$f":"'Max X+26'!J72","v":1.8},425.82426511055894,192.4861173569405,233.33814775361844,3.5088709062202277,2.024601568864592,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L72","v":210.54737455462393},{"$f":"'Max X+26'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+26'!C73","v":2.2000000000000002},{"$f":"'Max X+26'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+26'!M72","v":239.61882035357138},{"$f":"'Max X+26'!G73*W73","v":0},{"$f":"'Max X+26'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+26'!I73","v":2.2000000000000002},{"$f":"'Max X+26'!J73","v":1.8},445.35439815309843,207.65919065611561,237.69520749698282,4.188183898508286,2.3236128565885488,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L73","v":181.28733787043655},{"$f":"'Max X+26'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+26'!C74","v":1.1000000000000001},{"$f":"'Max X+26'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+26'!M73","v":217.99795462496613},{"$f":"'Max X+26'!G74*W74","v":0},{"$f":"'Max X+26'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+26'!I74","v":1.1000000000000001},{"$f":"'Max X+26'!J74","v":1.8},392.44644947492498,177.51683716388692,214.92961231103808,3.9705007065496023,2.3683423139280224,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L74","v":194.49192108624797},{"$f":"'Max X+26'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+26'!C75","v":1.1000000000000001},{"$f":"'Max X+26'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+26'!M74","v":247.42058155610619},{"$f":"'Max X+26'!G75*W75","v":0},{"$f":"'Max X+26'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+26'!I75","v":1.1000000000000001},{"$f":"'Max X+26'!J75","v":1.8},433.72013203917913,190.01046120971094,243.70967082946817,4.6814598765370281,3.0109107266380035,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L75","v":208.78968974977016},{"$f":"'Max X+26'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+26'!C76","v":1.1000000000000001},{"$f":"'Max X+26'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+26'!M75","v":242.44470586642848},{"$f":"'Max X+26'!G76*W76","v":0},{"$f":"'Max X+26'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+26'!I76","v":1.1000000000000001},{"$f":"'Max X+26'!J76","v":1.8},441.91219489982609,203.47160191563887,238.44059298418725,5.51808783413128,3.3041128822412116,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L76","v":189.87555086114767},{"$f":"'Max X+26'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+26'!C77","v":2.2000000000000002},{"$f":"'Max X+26'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+26'!M76","v":246.64852995962781},{"$f":"'Max X+26'!G77*W77","v":0},{"$f":"'Max X+26'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+26'!I77","v":2.2000000000000002},{"$f":"'Max X+26'!J77","v":1.8},428.94757956791955,185.6628223149755,243.28475725294405,5.5127285461721502,3.7637727066837336,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L77","v":206.40153471293573},{"$f":"'Max X+26'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+26'!C78","v":1.1000000000000001},{"$f":"'Max X+26'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+26'!M77","v":269.75452112531997},{"$f":"'Max X+26'!G78*W78","v":0},{"$f":"'Max X+26'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+26'!I78","v":1.1000000000000001},{"$f":"'Max X+26'!J78","v":1.8},464.45529897383824,200.00991041925582,264.44538855458239,6.591624293679895,4.6091325707375823,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L78","v":209.98036655041798},{"$f":"'Max X+26'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+26'!C79","v":1.1000000000000001},{"$f":"'Max X+26'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+26'!M78","v":248.69545720451899},{"$f":"'Max X+26'!G79*W79","v":0},{"$f":"'Max X+26'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+26'!I79","v":1.1000000000000001},{"$f":"'Max X+26'!J79","v":1.8},445.14552620413656,201.90565281617248,243.23987338796408,7.374713734245498,4.7555838165548971,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L79","v":198.47746168489573},{"$f":"'Max X+26'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+26'!C80","v":1.1000000000000001},{"$f":"'Max X+26'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+26'!M79","v":244.00301597678421},{"$f":"'Max X+26'!G80*W80","v":0},{"$f":"'Max X+26'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+26'!I80","v":1.1000000000000001},{"$f":"'Max X+26'!J80","v":1.8},429.1137465048576,191.02890509483908,238.08484141001853,7.6485565900566428,5.2181745667656667,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L80","v":184.62984828850864},{"$f":"'Max X+26'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+26'!C81","v":2.2000000000000002},{"$f":"'Max X+26'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+26'!M80","v":237.37976640743884},{"$f":"'Max X+26'!G81*W81","v":0},{"$f":"'Max X+26'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+26'!I81","v":2.2000000000000002},{"$f":"'Max X+26'!J81","v":1.8},410.24074231002271,178.14676900250814,232.0939733075146,7.7830792860004818,5.6857930999242035,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L81","v":190.31377268905678},{"$f":"'Max X+26'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+26'!C82","v":1.1000000000000001},{"$f":"'Max X+26'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+26'!M81","v":224.43074393207374},{"$f":"'Max X+26'!G82*W82","v":0},{"$f":"'Max X+26'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+26'!I82","v":1.1000000000000001},{"$f":"'Max X+26'!J82","v":1.8},399.43903480074783,181.74323503180742,217.69579976894042,8.7705376572493421,6.0349441631332974,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L82","v":147.59822023616144},{"$f":"'Max X+26'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+26'!C83","v":1.1000000000000001},{"$f":"'Max X+26'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+26'!M82","v":181.14951215955014},{"$f":"'Max X+26'!G83*W83","v":0},{"$f":"'Max X+26'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+26'!I83","v":1.1000000000000001},{"$f":"'Max X+26'!J83","v":1.8},315.31097910360489,140.34595152155455,174.96502758205034,7.4522687146068796,5.4844845774997966,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L83","v":132.52891298814558},{"$f":"'Max X+26'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+26'!C84","v":0},{"$f":"'Max X+26'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+26'!M83","v":176.99884800315542},{"$f":"'Max X+26'!G84*W84","v":0},{"$f":"'Max X+26'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+26'!I84","v":0},{"$f":"'Max X+26'!J84","v":0.9},295.2175619156526,125.17116146564766,170.04640045000491,7.3577515224979262,6.0524475531504907,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L84","v":111.18052845751251},{"$f":"'Max X+26'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+26'!C85","v":3.3000000000000003},{"$f":"'Max X+26'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+26'!M84","v":139.61139344143004},{"$f":"'Max X+26'!G85*W85","v":0},{"$f":"'Max X+26'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+26'!I85","v":3.3000000000000003},{"$f":"'Max X+26'!J85","v":0.9},244.27619373070127,107.67286987556336,136.60332385513789,6.8076585819491422,5.4080695862921511,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L85","v":109.31464221808031},{"$f":"'Max X+26'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+26'!C86","v":0},{"$f":"'Max X+26'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+26'!M85","v":148.43618826046281},{"$f":"'Max X+26'!G86*W86","v":0},{"$f":"'Max X+26'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+26'!I86","v":0},{"$f":"'Max X+26'!J86","v":0},243.82132101204874,101.91596763781402,141.90535337423472,7.3986745802662819,6.530834886228079,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L86","v":93.596877208924994},{"$f":"'Max X+26'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+26'!C87","v":0},{"$f":"'Max X+26'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+26'!M86","v":118.60031465893407},{"$f":"'Max X+26'!G87*W87","v":0},{"$f":"'Max X+26'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+26'!I87","v":0},{"$f":"'Max X+26'!J87","v":0},199.24041370819015,86.579165705915827,112.66124800227432,7.0177115030091732,5.9390666566597421,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L87","v":85.608741421768499},{"$f":"'Max X+26'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+26'!C88","v":0},{"$f":"'Max X+26'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+26'!M87","v":105.27665157846037},{"$f":"'Max X+26'!G88*W88","v":0},{"$f":"'Max X+26'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+26'!I88","v":0},{"$f":"'Max X+26'!J88","v":0},177.74881620687992,78.479881658927681,99.268934547952242,7.1288597628408192,6.0077170305081387,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L88","v":75.957522325070499},{"$f":"'Max X+26'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+26'!C89","v":1.1000000000000001},{"$f":"'Max X+26'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+26'!M88","v":89.848204350844242},{"$f":"'Max X+26'!G89*W89","v":0},{"$f":"'Max X+26'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+26'!I89","v":1.1000000000000001},{"$f":"'Max X+26'!J89","v":0},155.13693146237279,70.02577370419705,85.111157758175736,7.0317486208734392,5.8370465926685036,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L89","v":66.27066913074998},{"$f":"'Max X+26'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+26'!C90","v":0},{"$f":"'Max X+26'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+26'!M89","v":80.357128580045398},{"$f":"'Max X+26'!G90*W90","v":0},{"$f":"'Max X+26'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+26'!I90","v":0},{"$f":"'Max X+26'!J90","v":0},133.87552532038163,59.451851018725272,74.423674301656362,6.8188181120247107,5.9334542783890356,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L90","v":63.781865723014754},{"$f":"'Max X+26'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+26'!C91","v":0},{"$f":"'Max X+26'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+26'!M90","v":75.40798369771025},{"$f":"'Max X+26'!G91*W91","v":0},{"$f":"'Max X+26'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+26'!I91","v":0},{"$f":"'Max X+26'!J91","v":0},125.58430864480647,56.498202445251131,69.086106199555346,7.2836632777636243,6.3218774981549055,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L91","v":52.329336622787451},{"$f":"'Max X+26'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+26'!C92","v":0},{"$f":"'Max X+26'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+26'!M91","v":69.576794968348011},{"$f":"'Max X+26'!G92*W92","v":0},{"$f":"'Max X+26'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+26'!I92","v":0},{"$f":"'Max X+26'!J92","v":0},108.67641719884233,45.712536254014665,62.963880944827672,6.616800368772787,6.6129140235203376,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L92","v":43.427932973224664},{"$f":"'Max X+26'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+26'!C93","v":0},{"$f":"'Max X+26'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+26'!M92","v":56.746694466833723},{"$f":"'Max X+26'!G93*W93","v":0},{"$f":"'Max X+26'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+26'!I93","v":0},{"$f":"'Max X+26'!J93","v":0},88.008681026680506,37.364841452564576,50.64383957411593,6.0630915206600848,6.1028548927177972,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L93","v":33.260385924461744},{"$f":"'Max X+26'!B94*U94","v":0.1536841125},{"$f":"'Max X+26'!C94","v":0},{"$f":"'Max X+26'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+26'!M93","v":47.110258060378726},{"$f":"'Max X+26'!G94*W94","v":0},{"$f":"'Max X+26'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+26'!I94","v":0},{"$f":"'Max X+26'!J94","v":0},69.539790741016134,28.148793032253348,41.390997708762789,5.1115928922083951,5.7192603516159384,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L94","v":26.461271604292229},{"$f":"'Max X+26'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+26'!C95","v":0},{"$f":"'Max X+26'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+26'!M94","v":36.477508886578391},{"$f":"'Max X+26'!G95*W95","v":0},{"$f":"'Max X+26'!H95*V95","v":0.1366584025},{"$f":"'Max X+26'!I95","v":0},{"$f":"'Max X+26'!J95","v":0},53.49029977924166,21.997748984282623,31.492550794959037,4.4635226200096039,4.9849580916193563,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L95","v":22.162302054997085},{"$f":"'Max X+26'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+26'!C96","v":0},{"$f":"'Max X+26'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+26'!M95","v":40.736638620120019},{"$f":"'Max X+26'!G96*W96","v":0},{"$f":"'Max X+26'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+26'!I96","v":0},{"$f":"'Max X+26'!J96","v":0},52.559792563173403,18.06940916714478,34.490383396028619,4.0928928878523045,6.2462552240913976,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L96","v":18.384945062113946},{"$f":"'Max X+26'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+26'!C97","v":0},{"$f":"'Max X+26'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+26'!M96","v":30.137389492983129},{"$f":"'Max X+26'!G97*W97","v":0},{"$f":"'Max X+26'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+26'!I97","v":0},{"$f":"'Max X+26'!J97","v":0},39.653048164844918,14.681510639127822,24.9715375257171,3.7034344229861236,5.165851967266029,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L97","v":14.183651591903796},{"$f":"'Max X+26'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+26'!C98","v":0},{"$f":"'Max X+26'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+26'!M97","v":28.847113658694315},{"$f":"'Max X+26'!G98*W98","v":0},{"$f":"'Max X+26'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+26'!I98","v":0},{"$f":"'Max X+26'!J98","v":0},34.415749336272214,11.073759639502335,23.341989696769879,3.1098919524014619,5.5051239619244381,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L98","v":11.67888907106085},{"$f":"'Max X+26'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+26'!C99","v":0},{"$f":"'Max X+26'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+26'!M98","v":23.168093963058606},{"$f":"'Max X+26'!G99*W99","v":0},{"$f":"'Max X+26'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+26'!I99","v":0},{"$f":"'Max X+26'!J99","v":0},27.168510482904921,8.9009706773103279,18.267539805594591,2.7779183937505212,4.9005541574640139,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L99","v":9.5089604978115148},{"$f":"'Max X+26'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+26'!C100","v":0},{"$f":"'Max X+26'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+26'!M99","v":18.920907026826004},{"$f":"'Max X+26'!G100*W100","v":0},{"$f":"'Max X+26'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+26'!I100","v":0},{"$f":"'Max X+26'!J100","v":0},21.570223189803428,7.0640024062630768,14.50622078354035,2.4449580915484384,4.4146862432856553,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L100","v":6.8523721825491499},{"$f":"'Max X+26'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+26'!C101","v":0},{"$f":"'Max X+26'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+26'!M100","v":14.824354026726503},{"$f":"'Max X+26'!G101*W101","v":0},{"$f":"'Max X+26'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+26'!I101","v":0},{"$f":"'Max X+26'!J101","v":0},15.983254877876147,4.9548489957476409,11.028405882128506,1.8975231868015092,3.7959481445979972,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L101","v":5.2074907504781303},{"$f":"'Max X+26'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+26'!C102","v":0},{"$f":"'Max X+26'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+26'!M101","v":11.126148395944652},{"$f":"'Max X+26'!G102*W102","v":0},{"$f":"'Max X+26'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+26'!I102","v":0},{"$f":"'Max X+26'!J102","v":0},11.676605065421398,3.6604119955237726,8.0161930698976267,1.5470787549543579,3.1099553260470252,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L102","v":3.4779587920950803},{"$f":"'Max X+26'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+26'!C103","v":0},{"$f":"'Max X+26'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+26'!M102","v":7.2576349177329602},{"$f":"'Max X+26'!G103*W103","v":0},{"$f":"'Max X+26'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+26'!I103","v":0},{"$f":"'Max X+26'!J103","v":0},7.4291631480353537,2.373792372526899,5.0553707755084547,1.1041664195681813,2.2022641422245055,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L103","v":2.3678807218907947},{"$f":"'Max X+26'!B104*U104","v":0.3379091575},{"$f":"'Max X+26'!C104","v":0},{"$f":"'Max X+26'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+26'!M103","v":6.0445079059217086},{"$f":"'Max X+26'!G104*W104","v":0},{"$f":"'Max X+26'!H104*V104","v":0.32755962},{"$f":"'Max X+26'!I104","v":0},{"$f":"'Max X+26'!J104","v":0},5.6323233352671824,1.5677521420961844,4.0645711931709982,0.80012857979461027,1.9799367127507106,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L104","v":1.6339219553256807},{"$f":"'Max X+26'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+26'!C105","v":0},{"$f":"'Max X+26'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+26'!M104","v":3.5949777658807713},{"$f":"'Max X+26'!G105*W105","v":0},{"$f":"'Max X+26'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+26'!I105","v":0},{"$f":"'Max X+26'!J105","v":0},3.3796332230052117,1.0486241512157592,2.3310090717894525,0.5852978041099216,1.2639686940913191,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+26'!L105","v":1.0241005418456415},{"$f":"'Max X+26'!B106*U106","v":0.95},{"$f":"'Max X+26'!C106","v":0},{"$f":"'Max X+26'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+26'!M105","v":2.1176338482749251},{"$f":"'Max X+26'!G106*W106","v":0},{"$f":"'Max X+26'!H106*V106","v":0.95},{"$f":"'Max X+26'!I106","v":0},{"$f":"'Max X+26'!J106","v":0},0.15708671950602859,5.120502709228214E-2,0.10588169241374645,0.97289551475335934,2.0117521558611786,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":18222.625067067787},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":19276.302844853373},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":37514.300028819889},18209.965254885654,19304.334773934224,210.9598121821208,179.06807091913697,378.90927477965494,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":37514.300028819882},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+28","index":110,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+28",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":30}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+28"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":37900.108501443596},{"$f":"L107","v":18388.109249773104},19511.999251670488,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+27'!P107*106/206","v":194.97273362448263},{"$f":"'Max X+27'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+27'!C6","v":16.5},{"$f":"'Max X+27'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+27'!P107*100/206","v":183.93654115517231},{"$f":"'Max X+27'!G6*W6","v":0},{"$f":"'Max X+27'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+27'!I6","v":13.200000000000001},{"$f":"'Max X+27'!J6","v":8.1},{"$f":"L6+M6","v":387.46500273483326},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":198.61774811284741},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":188.84725462198585},{"$f":"B6*A6","v":0.25498551163524025},{"$f":"F6*H6","v":0.18928653318645228},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L6","v":200.95097397804233},{"$f":"'Max X+27'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+27'!C7","v":11},{"$f":"'Max X+27'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+27'!M6","v":191.04902539685179},{"$f":"'Max X+27'!G7*W7","v":0},{"$f":"'Max X+27'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+27'!I7","v":11},{"$f":"'Max X+27'!J7","v":9.9},{"$f":"L7+M7","v":396.84580618682367},204.72404829077897,192.12175789604467,2.6925687263358412E-2,2.7267500807119482E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L7","v":206.91330738222197},{"$f":"'Max X+27'!B8*U8","v":8.45861E-5},{"$f":"'Max X+27'!C8","v":13.200000000000001},{"$f":"'Max X+27'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+27'!M7","v":194.18765501008735},{"$f":"'Max X+27'!G8*W8","v":0},{"$f":"'Max X+27'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+27'!I8","v":14.3},{"$f":"'Max X+27'!J8","v":8.1},406.97064838659134,206.5958053925124,200.37484299407893,1.7501989709563365E-2,1.2812016008428037E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L8","v":208.94164625065903},{"$f":"'Max X+27'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+27'!C9","v":11},{"$f":"'Max X+27'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+27'!M8","v":202.58853988707941},{"$f":"'Max X+27'!G9*W9","v":0},{"$f":"'Max X+27'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+27'!I9","v":11},{"$f":"'Max X+27'!J9","v":7.2},417.29664561006638,210.91840164399633,206.37824396607004,2.3244606662692284E-2,1.02959210093845E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L9","v":212.49760484380462},{"$f":"'Max X+27'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+27'!C10","v":11},{"$f":"'Max X+27'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+27'!M9","v":207.86857886031956},{"$f":"'Max X+27'!G10*W10","v":0},{"$f":"'Max X+27'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+27'!I10","v":11},{"$f":"'Max X+27'!J10","v":8.1},426.14169186687047,215.38294726901677,210.75874459785368,1.4657574787874016E-2,9.8342624658817167E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L10","v":216.90293335572727},{"$f":"'Max X+27'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+27'!C11","v":12.100000000000001},{"$f":"'Max X+27'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+27'!M10","v":212.19322585449015},{"$f":"'Max X+27'!G11*W11","v":0},{"$f":"'Max X+27'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+27'!I11","v":12.100000000000001},{"$f":"'Max X+27'!J11","v":10.8},434.37815979462448,220.89513406850114,213.48302572612332,7.7992872261385621E-3,1.0200128366825342E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L11","v":221.51541789628405},{"$f":"'Max X+27'!B12*U12","v":3.021E-5},{"$f":"'Max X+27'!C12","v":4.4000000000000004},{"$f":"'Max X+27'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+27'!M11","v":214.06840920733669},{"$f":"'Max X+27'!G12*W12","v":0},{"$f":"'Max X+27'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+27'!I12","v":3.3000000000000003},{"$f":"'Max X+27'!J12","v":0.9},436.06665165767618,219.60872591550941,216.45792574216679,6.691980774646741E-3,1.0483465169906296E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L12","v":219.70459361779311},{"$f":"'Max X+27'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+27'!C13","v":5.5},{"$f":"'Max X+27'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+27'!M12","v":216.54839773871697},{"$f":"'Max X+27'!G13*W13","v":0},{"$f":"'Max X+27'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+27'!I13","v":5.5},{"$f":"'Max X+27'!J13","v":2.7},441.83460264328522,222.49698468380768,219.33761795947754,7.6089339854411289E-3,1.0779779239433329E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L13","v":221.6601194959882},{"$f":"'Max X+27'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+27'!C14","v":4.4000000000000004},{"$f":"'Max X+27'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+27'!M13","v":218.54786587732164},{"$f":"'Max X+27'!G14*W14","v":0},{"$f":"'Max X+27'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+27'!I14","v":4.4000000000000004},{"$f":"'Max X+27'!J14","v":2.7},443.58689765333418,223.35023290050839,220.23666475282579,9.8865954798198138E-3,1.1201124495877427E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L14","v":221.62933540024818},{"$f":"'Max X+27'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+27'!C15","v":3.3000000000000003},{"$f":"'Max X+27'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+27'!M14","v":218.61265963767974},{"$f":"'Max X+27'!G15*W15","v":0},{"$f":"'Max X+27'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+27'!I15","v":3.3000000000000003},{"$f":"'Max X+27'!J15","v":2.7},440.5175633907304,221.31652356244206,219.20103982828837,1.2811837806149843E-2,1.1619809391391773E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L15","v":218.65742030890294},{"$f":"'Max X+27'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+27'!C16","v":5.5},{"$f":"'Max X+27'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+27'!M15","v":216.6916414544182},{"$f":"'Max X+27'!G16*W16","v":0},{"$f":"'Max X+27'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+27'!I16","v":5.5},{"$f":"'Max X+27'!J16","v":2.7},440.92120304853205,221.44184096770596,219.47936208082609,1.5579341197009334E-2,1.2279373592118241E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L16","v":217.42007329080954},{"$f":"'Max X+27'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+27'!C17","v":6.6000000000000005},{"$f":"'Max X+27'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+27'!M16","v":215.6839605915082},{"$f":"'Max X+27'!G17*W17","v":0},{"$f":"'Max X+27'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+27'!I17","v":6.6000000000000005},{"$f":"'Max X+27'!J17","v":2.7},439.97250834465973,220.40189697268244,219.57061137197729,1.8176318127111679E-2,1.3349219530909919E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L17","v":215.89378280781347},{"$f":"'Max X+27'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+27'!C18","v":6.6000000000000005},{"$f":"'Max X+27'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+27'!M17","v":215.31614516740976},{"$f":"'Max X+27'!G18*W18","v":0},{"$f":"'Max X+27'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+27'!I18","v":6.6000000000000005},{"$f":"'Max X+27'!J18","v":2.7},437.17491495575581,217.97339513750654,219.20151981824927,2.0387670306916496E-2,1.462534916049631E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L18","v":212.53736883094271},{"$f":"'Max X+27'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+27'!C19","v":2.2000000000000002},{"$f":"'Max X+27'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+27'!M18","v":214.0712142182023},{"$f":"'Max X+27'!G19*W19","v":0},{"$f":"'Max X+27'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+27'!I19","v":2.2000000000000002},{"$f":"'Max X+27'!J19","v":1.8},423.76944851307928,209.31454194027643,214.45490657280283,2.2826890666272918E-2,1.6307645399442742E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L19","v":203.47321485869242},{"$f":"'Max X+27'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+27'!C20","v":4.4000000000000004},{"$f":"'Max X+27'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+27'!M19","v":208.9419220619807},{"$f":"'Max X+27'!G20*W20","v":0},{"$f":"'Max X+27'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+27'!I20","v":4.4000000000000004},{"$f":"'Max X+27'!J20","v":1.8},417.57175322705803,206.04758652725931,211.52416669979868,2.5628331433106576E-2,1.7755362182021964E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L20","v":199.64765674663866},{"$f":"'Max X+27'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+27'!C21","v":4.4000000000000004},{"$f":"'Max X+27'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+27'!M20","v":205.48373115941217},{"$f":"'Max X+27'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+27'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+27'!I21","v":4.4000000000000004},{"$f":"'Max X+27'!J21","v":0},412.08089470540858,202.2167168401711,209.86417786523748,3.0939906467551296E-2,1.9553294174699795E-2,7.3317258990129905E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L21","v":195.52901227434302},{"$f":"'Max X+27'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+27'!C22","v":6.6000000000000005},{"$f":"'Max X+27'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+27'!M21","v":203.55175469269884},{"$f":"'Max X+27'!G22*W22","v":1.7791249},{"$f":"'Max X+27'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+27'!I22","v":6.6000000000000005},{"$f":"'Max X+27'!J22","v":9},400.52071625870553,199.39043035277075,201.13028590593481,3.8581921572281956E-2,2.1468786764018168E-2,0.36214399521247237,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L22","v":192.52748414386272},{"$f":"'Max X+27'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+27'!C23","v":6.6000000000000005},{"$f":"'Max X+27'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+27'!M22","v":194.65185969251371},{"$f":"'Max X+27'!G23*W23","v":3.2182024},{"$f":"'Max X+27'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+27'!I23","v":6.6000000000000005},{"$f":"'Max X+27'!J23","v":7.2},387.70717554150838,193.67780600759059,194.02936953391782,4.96781362721187E-2,2.2490158595913409E-2,0.62642908202691094,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L23","v":186.62841340208459},{"$f":"'Max X+27'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+27'!C24","v":11},{"$f":"'Max X+27'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+27'!M23","v":187.37399477948489},{"$f":"'Max X+27'!G24*W24","v":5.5787578},{"$f":"'Max X+27'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+27'!I24","v":11},{"$f":"'Max X+27'!J24","v":7.2},382.41592141955232,191.26544247458199,191.15047894497033,6.2970927502602927E-2,2.3515834514564252E-2,1.0453141348932107,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L24","v":184.25206558218449},{"$f":"'Max X+27'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+27'!C25","v":9.9},{"$f":"'Max X+27'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+27'!M24","v":184.52770322896865},{"$f":"'Max X+27'!G25*W25","v":10.969364000000001},{"$f":"'Max X+27'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+27'!I25","v":9.9},{"$f":"'Max X+27'!J25","v":8.1},373.17625276999036,186.87349491858268,186.30275785140765,7.8570663601830598E-2,2.4945377561008123E-2,2.0241515448025327,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L25","v":180.12973160460402},{"$f":"'Max X+27'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+27'!C26","v":8.8000000000000007},{"$f":"'Max X+27'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+27'!M25","v":179.93272443264979},{"$f":"'Max X+27'!G26*W26","v":16.918083000000003},{"$f":"'Max X+27'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+27'!I26","v":8.8000000000000007},{"$f":"'Max X+27'!J26","v":8.1},363.14706358311793,182.54025750577921,180.60680607733872,8.9474098824801673E-2,2.5918355311083708E-2,3.0441167663676976,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L26","v":176.30445943734702},{"$f":"'Max X+27'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+27'!C27","v":7.7000000000000011},{"$f":"'Max X+27'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+27'!M26","v":174.71450881435908},{"$f":"'Max X+27'!G27*W27","v":23.547923000000001},{"$f":"'Max X+27'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+27'!I27","v":8.8000000000000007},{"$f":"'Max X+27'!J27","v":7.2},353.89972652237202,177.61196601884748,176.28776050352451,9.2493418499514146E-2,2.6748310834579129E-2,4.1141638005433485,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L27","v":171.77883776314198},{"$f":"'Max X+27'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+27'!C28","v":12.100000000000001},{"$f":"'Max X+27'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+27'!M27","v":170.77390301086552},{"$f":"'Max X+27'!G28*W28","v":34.556976999999996},{"$f":"'Max X+27'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+27'!I28","v":12.100000000000001},{"$f":"'Max X+27'!J28","v":8.1},351.33497203280092,176.58867958860836,174.74629244419259,9.0158174533636407E-2,2.7610566672936453E-2,5.9014298385467097,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L28","v":171.59383872443422},{"$f":"'Max X+27'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+27'!C29","v":11},{"$f":"'Max X+27'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+27'!M28","v":170.02312387854138},{"$f":"'Max X+27'!G29*W29","v":40.106380999999999},{"$f":"'Max X+27'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+27'!I29","v":11},{"$f":"'Max X+27'!J29","v":7.2},344.59932176896541,170.80521119310842,173.79411057585702,8.862753132581537E-2,2.9013302684365007E-2,6.8190121850829781,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L29","v":166.46341909337008},{"$f":"'Max X+27'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+27'!C30","v":15.400000000000002},{"$f":"'Max X+27'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+27'!M29","v":169.68705039228601},{"$f":"'Max X+27'!G30*W30","v":52.609592000000006},{"$f":"'Max X+27'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+27'!I30","v":15.400000000000002},{"$f":"'Max X+27'!J30","v":6.3},352.4350030001803,173.67863520399524,178.75636779618506,8.4783889374850208E-2,3.0682596100943902E-2,8.9271664888216069,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L30","v":170.33255043744856},{"$f":"'Max X+27'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+27'!C31","v":15.400000000000002},{"$f":"'Max X+27'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+27'!M30","v":175.59014334008813},{"$f":"'Max X+27'!G31*W31","v":63.382452000000008},{"$f":"'Max X+27'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+27'!I31","v":16.5},{"$f":"'Max X+27'!J31","v":7.2},361.50342103957661,176.64690830844199,184.85651273113461,8.5642129006567591E-2,3.3630608953537325E-2,11.129333831926257,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L31","v":173.90333304083748},{"$f":"'Max X+27'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+27'!C32","v":14.3},{"$f":"'Max X+27'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+27'!M31","v":182.25960292104787},{"$f":"'Max X+27'!G32*W32","v":69.950769000000008},{"$f":"'Max X+27'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+27'!I32","v":14.3},{"$f":"'Max X+27'!J32","v":8.1},363.93947295124127,175.5170562975002,188.42241665374107,8.6276743337303896E-2,3.7186267306828842E-2,12.749199381961946,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L32","v":173.88950124281172},{"$f":"'Max X+27'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+27'!C33","v":16.5},{"$f":"'Max X+27'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+27'!M32","v":186.88141688542979},{"$f":"'Max X+27'!G33*W33","v":87.890810000000002},{"$f":"'Max X+27'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+27'!I33","v":16.5},{"$f":"'Max X+27'!J33","v":9.9},370.24451373969544,176.8038511734301,193.44066256626533,8.5650069381615068E-2,4.0754319164459027E-2,16.425159104008099,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L33","v":187.28506738855239},{"$f":"'Max X+27'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+27'!C34","v":16.5},{"$f":"'Max X+27'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+27'!M33","v":181.30327834643037},{"$f":"'Max X+27'!G34*W34","v":100.88774500000001},{"$f":"'Max X+27'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+27'!I34","v":16.5},{"$f":"'Max X+27'!J34","v":8.1},379.85297949250861,190.19217911269214,189.66080037981646,9.2888275860255595E-2,4.247796661390732E-2,18.291278913478692,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L34","v":201.37167031183284},{"$f":"'Max X+27'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+27'!C35","v":23.1},{"$f":"'Max X+27'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+27'!M34","v":226.53945862098234},{"$f":"'Max X+27'!G35*W35","v":117.06576000000001},{"$f":"'Max X+27'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+27'!I35","v":20.900000000000002},{"$f":"'Max X+27'!J35","v":11.700000000000001},442.95107803266797,207.26879286824027,235.68228516442773,0.10287744359258821,5.7173456554630499E-2,26.52001389345385,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L35","v":193.58857939919992},{"$f":"'Max X+27'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+27'!C36","v":22},{"$f":"'Max X+27'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+27'!M35","v":214.66982595746023},{"$f":"'Max X+27'!G36*W36","v":115.5735},{"$f":"'Max X+27'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+27'!I36","v":22},{"$f":"'Max X+27'!J36","v":10.8},426.89561084117508,201.08437711824874,225.81123372292635,0.10420228095118082,5.8592234533874687E-2,24.810143130294531,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L36","v":228.18147120012392},{"$f":"'Max X+27'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+27'!C37","v":18.700000000000003},{"$f":"'Max X+27'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+27'!M36","v":240.56764412750078},{"$f":"'Max X+27'!G37*W37","v":121.35984000000001},{"$f":"'Max X+27'!H37*V37","v":2.960827E-4},{"$f":"'Max X+27'!I37","v":18.700000000000003},{"$f":"'Max X+27'!J37","v":11.700000000000001},480.74702137163251,233.25060516173761,247.49641620989487,0.13086603838633318,7.1227917605909574E-2,29.195250800490438,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L37","v":235.25092839119455},{"$f":"'Max X+27'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+27'!C38","v":22},{"$f":"'Max X+27'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+27'!M37","v":239.7320815388496},{"$f":"'Max X+27'!G38*W38","v":116.75586999999999},{"$f":"'Max X+27'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+27'!I38","v":20.900000000000002},{"$f":"'Max X+27'!J38","v":12.6},491.56232229866453,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":243.60752561822792},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":247.9547966804366},0.1434027729665823,{"$f":"F38*H38","v":7.7284858413004517E-2},{"$f":"G38*F38/1000","v":27.990127746979319},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L38","v":251.64686091512604},{"$f":"'Max X+27'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+27'!C39","v":18.700000000000003},{"$f":"'Max X+27'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+27'!M38","v":284.91367574871219},{"$f":"'Max X+27'!G39*W39","v":103.97114000000001},{"$f":"'Max X+27'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+27'!I39","v":17.600000000000001},{"$f":"'Max X+27'!J39","v":12.6},548.29815711140805,258.4844994110893,289.81365770031869,0.162361504036795,0.10001804839350681,29.622799669183962,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L39","v":253.53757611298082},{"$f":"'Max X+27'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+27'!C40","v":16.5},{"$f":"'Max X+27'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+27'!M39","v":259.65128341057624},{"$f":"'Max X+27'!G40*W40","v":99.947609999999997},{"$f":"'Max X+27'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+27'!I40","v":15.400000000000002},{"$f":"'Max X+27'!J40","v":13.5},519.61654468392476,258.16489187905876,261.45165280486594,0.17268423392205096,9.9630605710291739E-2,25.95152521031974,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L40","v":278.85956266909386},{"$f":"'Max X+27'!B41*U41","v":7.206453E-4},{"$f":"'Max X+27'!C41","v":16.5},{"$f":"'Max X+27'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+27'!M40","v":298.88541564873026},{"$f":"'Max X+27'!G41*W41","v":86.607870999999989},{"$f":"'Max X+27'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+27'!I41","v":15.400000000000002},{"$f":"'Max X+27'!J41","v":13.5},585.01861361267311,284.3586038358963,300.66000977677686,0.20095883319753793,0.12540587195336458,25.885829522286606,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L41","v":263.78841943108068},{"$f":"'Max X+27'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+27'!C42","v":18.700000000000003},{"$f":"'Max X+27'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+27'!M41","v":271.01723236341155},{"$f":"'Max X+27'!G42*W42","v":76.329595999999981},{"$f":"'Max X+27'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+27'!I42","v":17.600000000000001},{"$f":"'Max X+27'!J42","v":13.5},547.3792840962617,272.38658950371138,274.99269459255027,0.20182992736931815,0.12453777086132677,20.686635855337325,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L42","v":282.57600762472566},{"$f":"'Max X+27'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+27'!C43","v":13.200000000000001},{"$f":"'Max X+27'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+27'!M42","v":288.22904638411285},{"$f":"'Max X+27'!G43*W43","v":61.544811999999993},{"$f":"'Max X+27'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+27'!I43","v":13.200000000000001},{"$f":"'Max X+27'!J43","v":13.5},574.32910171516596,286.54497028071842,287.78413143444754,0.23103734400726203,0.14491494966531746,17.739002472649503,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L43","v":304.6318712853697},{"$f":"'Max X+27'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+27'!C44","v":14.3},{"$f":"'Max X+27'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+27'!M43","v":313.04511146461073},{"$f":"'Max X+27'!G44*W44","v":48.929062000000002},{"$f":"'Max X+27'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+27'!I44","v":13.200000000000001},{"$f":"'Max X+27'!J44","v":13.5},622.23642791044006,309.66349709542618,312.57293081501388,0.26837418994355233,0.17218064959686472,15.31700366764885,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L44","v":314.80978827881296},{"$f":"'Max X+27'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+27'!C45","v":11},{"$f":"'Max X+27'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+27'!M44","v":316.75743438362917},{"$f":"'Max X+27'!G45*W45","v":39.707878000000008},{"$f":"'Max X+27'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+27'!I45","v":11},{"$f":"'Max X+27'!J45","v":2.7},643.1752824553048,318.30818571345208,324.86709674185266,0.30160256536090718,0.19033764177651652,12.577765560098154,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L45","v":315.36677683699088},{"$f":"'Max X+27'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+27'!C46","v":13.200000000000001},{"$f":"'Max X+27'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+27'!M45","v":334.91035918184804},{"$f":"'Max X+27'!G46*W46","v":30.428657000000001},{"$f":"'Max X+27'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+27'!I46","v":13.200000000000001},{"$f":"'Max X+27'!J46","v":4.5},664.42534849401568,321.03473638213745,343.39061211187828,0.33204045485344519,0.21974706996974117,10.190872445291255,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L46","v":333.7627920163244},{"$f":"'Max X+27'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+27'!C47","v":15.400000000000002},{"$f":"'Max X+27'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+27'!M46","v":324.64580631002804},{"$f":"'Max X+27'!G47*W47","v":19.833918999999998},{"$f":"'Max X+27'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+27'!I47","v":15.400000000000002},{"$f":"'Max X+27'!J47","v":7.2},673.28567688067835,340.67252939995166,332.6131474807267,0.39026261637268678,0.23265882930133905,6.4389986260427836,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L47","v":333.01960415359849},{"$f":"'Max X+27'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+27'!C48","v":9.9},{"$f":"'Max X+27'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+27'!M47","v":333.22356752101376},{"$f":"'Max X+27'!G48*W48","v":12.969103},{"$f":"'Max X+27'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+27'!I48","v":8.8000000000000007},{"$f":"'Max X+27'!J48","v":7.2},670.74646813409277,336.18371921455707,334.56274891953575,0.43588493904139997,0.26081860147803737,4.3216107692074823,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L48","v":336.60290918961482},{"$f":"'Max X+27'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+27'!C49","v":12.100000000000001},{"$f":"'Max X+27'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+27'!M48","v":314.16041078699283},{"$f":"'Max X+27'!G49*W49","v":7.610276100000001},{"$f":"'Max X+27'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+27'!I49","v":12.100000000000001},{"$f":"'Max X+27'!J49","v":7.2},659.79769985035023,341.00643447346613,318.79126537688416,0.49647471614871386,0.26914541010869042,2.390847465778434,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L49","v":313.9445530987972},{"$f":"'Max X+27'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+27'!C50","v":12.100000000000001},{"$f":"'Max X+27'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+27'!M49","v":302.56483201843196},{"$f":"'Max X+27'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+27'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+27'!I50","v":12.100000000000001},{"$f":"'Max X+27'!J50","v":6.3},627.30260312675432,319.22199545112363,308.08060767563069,0.52255764767355517,0.28422434280129943,1.4373779551217878,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L50","v":287.98881591952198},{"$f":"'Max X+27'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+27'!C51","v":11},{"$f":"'Max X+27'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+27'!M50","v":303.54625783282813},{"$f":"'Max X+27'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+27'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+27'!I51","v":11},{"$f":"'Max X+27'!J51","v":6.3},599.18375949951587,291.25058354184142,307.93317595767439,0.53823237768055188,0.31308187515370145,0.76797124309678488,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L51","v":317.51899430341109},{"$f":"'Max X+27'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+27'!C52","v":8.8000000000000007},{"$f":"'Max X+27'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+27'!M51","v":307.55664092177085},{"$f":"'Max X+27'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+27'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+27'!I52","v":8.8000000000000007},{"$f":"'Max X+27'!J52","v":5.4},630.86902643937628,320.26081400640828,310.60821243296806,0.65818029700282743,0.34842848880281097,0.44959669311390787,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L52","v":297.16888222179568},{"$f":"'Max X+27'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+27'!C53","v":5.5},{"$f":"'Max X+27'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+27'!M52","v":308.85071460443487},{"$f":"'Max X+27'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+27'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+27'!I53","v":6.6000000000000005},{"$f":"'Max X+27'!J53","v":5.4},607.15812164268755,297.49200031754913,309.66612132513836,0.67688190424657224,0.38459327929656217,0.24847977969547036,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L53","v":277.37670175701231},{"$f":"'Max X+27'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+27'!C54","v":5.5},{"$f":"'Max X+27'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+27'!M53","v":279.29943665154053},{"$f":"'Max X+27'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+27'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+27'!I54","v":5.5},{"$f":"'Max X+27'!J54","v":3.6},558.49973070166516,277.68246801585769,280.81726268580746,0.69423374115463998,0.38217396573306439,0.21342147234074735,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L54","v":268.51014497530207},{"$f":"'Max X+27'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+27'!C55","v":6.6000000000000005},{"$f":"'Max X+27'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+27'!M54","v":279.16159267395432},{"$f":"'Max X+27'!G55*W55","v":1.0189424},{"$f":"'Max X+27'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+27'!I55","v":6.6000000000000005},{"$f":"'Max X+27'!J55","v":3.6},548.90740424893784,267.16536313480788,281.7420411141299,0.74478184049422991,0.41955155982441644,0.28444958322702141,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L55","v":281.41533683973802},{"$f":"'Max X+27'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+27'!C56","v":3.3000000000000003},{"$f":"'Max X+27'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+27'!M55","v":274.28340037516182},{"$f":"'Max X+27'!G56*W56","v":0},{"$f":"'Max X+27'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+27'!I56","v":3.3000000000000003},{"$f":"'Max X+27'!J56","v":3.6},552.872925467306,279.34222556564231,273.53069990166364,0.87311127409570555,0.45270047349815873,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L56","v":242.71752001569794},{"$f":"'Max X+27'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+27'!C57","v":3.3000000000000003},{"$f":"'Max X+27'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+27'!M56","v":268.63825917059779},{"$f":"'Max X+27'!G57*W57","v":0},{"$f":"'Max X+27'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+27'!I57","v":3.3000000000000003},{"$f":"'Max X+27'!J57","v":3.6},511.2215783391531,243.37044364387174,267.85113469528136,0.84707637182620732,0.48712447531641906,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L57","v":223.83178432854641},{"$f":"'Max X+27'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+27'!C58","v":3.3000000000000003},{"$f":"'Max X+27'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+27'!M57","v":228.82765675096417},{"$f":"'Max X+27'!G58*W58","v":0},{"$f":"'Max X+27'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+27'!I58","v":3.3000000000000003},{"$f":"'Max X+27'!J58","v":3.6},451.62252224269571,223.55112156415728,228.07140067853845,0.88066276438913316,0.45625607242573613,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L58","v":235.82436920093878},{"$f":"'Max X+27'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+27'!C59","v":3.3000000000000003},{"$f":"'Max X+27'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+27'!M58","v":234.84491973767655},{"$f":"'Max X+27'!G59*W59","v":0},{"$f":"'Max X+27'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+27'!I59","v":3.3000000000000003},{"$f":"'Max X+27'!J59","v":3.6},470.30969116710776,236.28016984016986,234.0295213269379,1.0441993607689082,0.51539841073865633,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L59","v":210.07723802693957},{"$f":"'Max X+27'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+27'!C60","v":5.5},{"$f":"'Max X+27'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+27'!M59","v":215.18831250216726},{"$f":"'Max X+27'!G60*W60","v":0},{"$f":"'Max X+27'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+27'!I60","v":5.5},{"$f":"'Max X+27'!J60","v":2.7},428.40369446499295,210.93593899033229,217.46775547466066,1.0412990366072949,0.5205570275066036,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L60","v":207.45492378503246},{"$f":"'Max X+27'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+27'!C61","v":5.5},{"$f":"'Max X+27'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+27'!M60","v":213.39210467158136},{"$f":"'Max X+27'!G61*W61","v":0},{"$f":"'Max X+27'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+27'!I61","v":5.5},{"$f":"'Max X+27'!J61","v":2.7},424.73419707799633,209.11195062312018,215.62224645487618,1.1429731619122909,0.56985821670520964,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L61","v":206.31173947475131},{"$f":"'Max X+27'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+27'!C62","v":4.4000000000000004},{"$f":"'Max X+27'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+27'!M61","v":206.30559762887094},{"$f":"'Max X+27'!G62*W62","v":0},{"$f":"'Max X+27'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+27'!I62","v":4.4000000000000004},{"$f":"'Max X+27'!J62","v":2.7},415.04894939206815,207.65236619685604,207.39658319521214,1.259373277895264,0.60901443365882335,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L62","v":231.30391288337933},{"$f":"'Max X+27'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+27'!C63","v":4.4000000000000004},{"$f":"'Max X+27'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+27'!M62","v":215.76189202424183},{"$f":"'Max X+27'!G63*W63","v":0},{"$f":"'Max X+27'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+27'!I63","v":3.3000000000000003},{"$f":"'Max X+27'!J63","v":2.7},447.09424597894679,231.43755257149448,215.65669340745234,1.5663603118848632,0.70519861678950635,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L63","v":219.30350437615431},{"$f":"'Max X+27'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+27'!C64","v":2.2000000000000002},{"$f":"'Max X+27'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+27'!M63","v":213.55723987164154},{"$f":"'Max X+27'!G64*W64","v":0},{"$f":"'Max X+27'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+27'!I64","v":2.2000000000000002},{"$f":"'Max X+27'!J64","v":2.7},429.43240999759695,217.14894345080876,212.28346654678819,1.6545609253455575,0.77377332485335881,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L64","v":204.54080330297379},{"$f":"'Max X+27'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+27'!C65","v":3.3000000000000003},{"$f":"'Max X+27'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+27'!M64","v":209.23126364977307},{"$f":"'Max X+27'!G65*W65","v":0},{"$f":"'Max X+27'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+27'!I65","v":3.3000000000000003},{"$f":"'Max X+27'!J65","v":1.8},414.20414525507329,204.31455480773471,209.88959044733861,1.7262484952390731,0.84167320243447596,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L65","v":220.82980352593458},{"$f":"'Max X+27'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+27'!C66","v":2.2000000000000002},{"$f":"'Max X+27'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+27'!M65","v":226.25249773235944},{"$f":"'Max X+27'!G66*W66","v":0},{"$f":"'Max X+27'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+27'!I66","v":2.2000000000000002},{"$f":"'Max X+27'!J66","v":1.8},444.7781947005945,219.13743184611235,225.64076285448215,2.0923716798222132,1.0117348778772759,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L66","v":199.51982053200422},{"$f":"'Max X+27'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+27'!C67","v":3.3000000000000003},{"$f":"'Max X+27'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+27'!M66","v":186.19142502881951},{"$f":"'Max X+27'!G67*W67","v":0},{"$f":"'Max X+27'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+27'!I67","v":3.3000000000000003},{"$f":"'Max X+27'!J67","v":1.8},385.65824573363062,198.8935955655827,186.76465016804792,2.1262249664215247,0.92677486077160076,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L67","v":191.71304037346712},{"$f":"'Max X+27'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+27'!C68","v":2.2000000000000002},{"$f":"'Max X+27'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+27'!M67","v":191.5650226564488},{"$f":"'Max X+27'!G68*W68","v":0},{"$f":"'Max X+27'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+27'!I68","v":2.2000000000000002},{"$f":"'Max X+27'!J68","v":1.8},380.72227343462907,189.82002103923952,190.90225239538952,2.2930193342275826,1.0627702610592611,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L68","v":197.25048370463313},{"$f":"'Max X+27'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+27'!C69","v":2.2000000000000002},{"$f":"'Max X+27'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+27'!M68","v":207.14397003587879},{"$f":"'Max X+27'!G69*W69","v":0},{"$f":"'Max X+27'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+27'!I69","v":2.2000000000000002},{"$f":"'Max X+27'!J69","v":2.7},401.27973301591157,195.91802017171264,205.36171284419891,2.6324635329204553,1.2822571916798795,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L69","v":198.92905258161576},{"$f":"'Max X+27'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+27'!C70","v":0},{"$f":"'Max X+27'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+27'!M69","v":209.28166269027605},{"$f":"'Max X+27'!G70*W70","v":0},{"$f":"'Max X+27'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+27'!I70","v":0},{"$f":"'Max X+27'!J70","v":0},403.81963855717959,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":195.98527440180712},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":207.8343641553725},2.9437781798086387,{"$f":"F70*H70","v":1.4472985349035581},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L70","v":198.00524176388862},{"$f":"'Max X+27'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+27'!C71","v":0},{"$f":"'Max X+27'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+27'!M70","v":222.77558045238251},{"$f":"'Max X+27'!G71*W71","v":0},{"$f":"'Max X+27'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+27'!I71","v":0},{"$f":"'Max X+27'!J71","v":0},{"$f":"L71+M71","v":414.02066822659663},192.96796540944379,221.05270281715281,3.2372763544448153,1.7228776352297146,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L71","v":180.01807192634644},{"$f":"'Max X+27'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+27'!C72","v":3.3000000000000003},{"$f":"'Max X+27'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+27'!M71","v":222.34264122226358},{"$f":"'Max X+27'!G72*W72","v":0},{"$f":"'Max X+27'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+27'!I72","v":3.3000000000000003},{"$f":"'Max X+27'!J72","v":1.8},400.18814986528207,178.2703780869476,221.9177717783345,3.2476938393988428,1.9248694439290723,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L72","v":192.4861173569405},{"$f":"'Max X+27'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+27'!C73","v":2.2000000000000002},{"$f":"'Max X+27'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+27'!M72","v":233.33814775361844},{"$f":"'Max X+27'!G73*W73","v":0},{"$f":"'Max X+27'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+27'!I73","v":2.2000000000000002},{"$f":"'Max X+27'!J73","v":1.8},421.43264523041978,189.95720588698737,231.47543934343244,3.8289114699531166,2.2627084101859665,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L73","v":207.65919065611561},{"$f":"'Max X+27'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+27'!C74","v":1.1000000000000001},{"$f":"'Max X+27'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+27'!M73","v":237.69520749698282},{"$f":"'Max X+27'!G74*W74","v":0},{"$f":"'Max X+27'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+27'!I74","v":1.1000000000000001},{"$f":"'Max X+27'!J74","v":1.8},437.7239746630429,203.31110156778175,234.41287309526115,4.5480890883338567,2.5823344017216519,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L74","v":177.51683716388692},{"$f":"'Max X+27'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+27'!C75","v":1.1000000000000001},{"$f":"'Max X+27'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+27'!M74","v":214.92961231103808},{"$f":"'Max X+27'!G75*W75","v":0},{"$f":"'Max X+27'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+27'!I75","v":1.1000000000000001},{"$f":"'Max X+27'!J75","v":1.8},385.0580617022772,173.44397099057184,211.61409071170539,4.2728661733150739,2.6155215993326939,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L75","v":190.01046120971094},{"$f":"'Max X+27'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+27'!C76","v":1.1000000000000001},{"$f":"'Max X+27'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+27'!M75","v":243.70967082946817},{"$f":"'Max X+27'!G76*W76","v":0},{"$f":"'Max X+27'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+27'!I76","v":1.1000000000000001},{"$f":"'Max X+27'!J76","v":1.8},424.87700687457527,185.18868826864485,239.68831860593042,5.0217729410660885,3.3213522235377213,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L76","v":203.47160191563887},{"$f":"'Max X+27'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+27'!C77","v":2.2000000000000002},{"$f":"'Max X+27'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+27'!M76","v":238.44059298418725},{"$f":"'Max X+27'!G77*W77","v":0},{"$f":"'Max X+27'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+27'!I77","v":2.2000000000000002},{"$f":"'Max X+27'!J77","v":1.8},434.06620469174254,198.86413408669239,235.20207060505015,5.9074678289464666,3.6385223791370822,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L77","v":185.6628223149755},{"$f":"'Max X+27'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+27'!C78","v":1.1000000000000001},{"$f":"'Max X+27'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+27'!M77","v":243.28475725294405},{"$f":"'Max X+27'!G78*W78","v":0},{"$f":"'Max X+27'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+27'!I78","v":1.1000000000000001},{"$f":"'Max X+27'!J78","v":1.8},418.36140557108251,179.93350802132616,238.42789754975635,5.9293142936493206,4.1568597031876742,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L78","v":200.00991041925582},{"$f":"'Max X+27'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+27'!C79","v":1.1000000000000001},{"$f":"'Max X+27'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+27'!M78","v":264.44538855458239},{"$f":"'Max X+27'!G79*W79","v":0},{"$f":"'Max X+27'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+27'!I79","v":1.1000000000000001},{"$f":"'Max X+27'!J79","v":1.8},450.97400145193546,192.28536875573826,258.6886326961972,7.0245416635175477,5.0567558583852259,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L79","v":201.90565281617248},{"$f":"'Max X+27'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+27'!C80","v":1.1000000000000001},{"$f":"'Max X+27'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+27'!M79","v":243.23987338796408},{"$f":"'Max X+27'!G80*W80","v":0},{"$f":"'Max X+27'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+27'!I80","v":1.1000000000000001},{"$f":"'Max X+27'!J80","v":1.8},431.66300610696459,194.32498694959389,237.3380191573707,7.7806658665785715,5.2018542305933639,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L80","v":191.02890509483908},{"$f":"'Max X+27'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+27'!C81","v":2.2000000000000002},{"$f":"'Max X+27'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+27'!M80","v":238.08484141001853},{"$f":"'Max X+27'!G81*W81","v":0},{"$f":"'Max X+27'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+27'!I81","v":2.2000000000000002},{"$f":"'Max X+27'!J81","v":1.8},417.05823342780695,184.27607329080874,232.78216013699821,8.052831804030312,5.7026812730202865,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L81","v":178.14676900250814},{"$f":"'Max X+27'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+27'!C82","v":1.1000000000000001},{"$f":"'Max X+27'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+27'!M81","v":232.0939733075146},{"$f":"'Max X+27'!G82*W82","v":0},{"$f":"'Max X+27'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+27'!I82","v":1.1000000000000001},{"$f":"'Max X+27'!J82","v":1.8},395.2899079281479,170.13694307148322,225.15296485666468,8.2098259310249038,6.2410084508498933,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L82","v":181.74323503180742},{"$f":"'Max X+27'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+27'!C83","v":1.1000000000000001},{"$f":"'Max X+27'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+27'!M82","v":217.69579976894042},{"$f":"'Max X+27'!G83*W83","v":0},{"$f":"'Max X+27'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+27'!I83","v":1.1000000000000001},{"$f":"'Max X+27'!J83","v":1.8},383.17181591660471,172.76697652169864,210.40483939490611,9.1762585101087613,6.5909603740342879,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L83","v":140.34595152155455},{"$f":"'Max X+27'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+27'!C84","v":0},{"$f":"'Max X+27'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+27'!M83","v":174.96502758205034},{"$f":"'Max X+27'!G84*W84","v":0},{"$f":"'Max X+27'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+27'!I84","v":0},{"$f":"'Max X+27'!J84","v":0.9},300.63633918124106,132.55421298540205,168.08212619583898,7.7917385361525202,5.9829013862113394,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L84","v":125.17116146564766},{"$f":"'Max X+27'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+27'!C85","v":3.3000000000000003},{"$f":"'Max X+27'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+27'!M84","v":170.04640045000491},{"$f":"'Max X+27'!G85*W85","v":0},{"$f":"'Max X+27'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+27'!I85","v":3.3000000000000003},{"$f":"'Max X+27'!J85","v":0.9},286.66622942361886,120.8068470089144,165.85938241470447,7.6643144567332717,6.5870180353004564,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L85","v":107.67286987556336},{"$f":"'Max X+27'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+27'!C86","v":0},{"$f":"'Max X+27'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+27'!M85","v":136.60332385513789},{"$f":"'Max X+27'!G86*W86","v":0},{"$f":"'Max X+27'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+27'!I86","v":0},{"$f":"'Max X+27'!J86","v":0},230.97842085840233,100.38531434623749,130.59310651216484,7.2875555293258651,6.0102173429730543,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L86","v":101.91596763781402},{"$f":"'Max X+27'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+27'!C87","v":0},{"$f":"'Max X+27'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+27'!M86","v":141.90535337423472},{"$f":"'Max X+27'!G87*W87","v":0},{"$f":"'Max X+27'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+27'!I87","v":0},{"$f":"'Max X+27'!J87","v":0},229.07376321154757,94.27450694211467,134.7992562694329,7.6414606956993447,7.1060971048018136,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L87","v":86.579165705915827},{"$f":"'Max X+27'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+27'!C88","v":0},{"$f":"'Max X+27'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+27'!M87","v":112.66124800227432},{"$f":"'Max X+27'!G88*W88","v":0},{"$f":"'Max X+27'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+27'!I88","v":0},{"$f":"'Max X+27'!J88","v":0},185.60161783873281,79.369496220641892,106.2321216180909,7.2096694852739347,6.4291263841834176,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L88","v":78.479881658927681},{"$f":"'Max X+27'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+27'!C89","v":1.1000000000000001},{"$f":"'Max X+27'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+27'!M88","v":99.268934547952242},{"$f":"'Max X+27'!G89*W89","v":0},{"$f":"'Max X+27'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+27'!I89","v":1.1000000000000001},{"$f":"'Max X+27'!J89","v":0},166.2344903908901,72.314626253942834,93.919864136947268,7.2652554049848446,6.4490704110049668,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L89","v":70.02577370419705},{"$f":"'Max X+27'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+27'!C90","v":0},{"$f":"'Max X+27'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+27'!M89","v":85.111157758175736},{"$f":"'Max X+27'!G90*W90","v":0},{"$f":"'Max X+27'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+27'!I90","v":0},{"$f":"'Max X+27'!J90","v":0},141.64725274238128,62.820579908724071,78.826672833657213,7.2051937954729812,6.2844849245185248,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L90","v":59.451851018725272},{"$f":"'Max X+27'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+27'!C91","v":0},{"$f":"'Max X+27'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+27'!M90","v":74.423674301656362},{"$f":"'Max X+27'!G91*W91","v":0},{"$f":"'Max X+27'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+27'!I91","v":0},{"$f":"'Max X+27'!J91","v":0},120.84697711567489,52.662660091939451,68.184317023735431,6.7891909267858193,6.2393572779209245,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L91","v":56.498202445251131},{"$f":"'Max X+27'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+27'!C92","v":0},{"$f":"'Max X+27'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+27'!M91","v":69.086106199555346},{"$f":"'Max X+27'!G92*W92","v":0},{"$f":"'Max X+27'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+27'!I92","v":0},{"$f":"'Max X+27'!J92","v":0},111.87409805364067,49.354268451409041,62.519829602231617,7.1439339938420927,6.5662765973237285,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L92","v":45.712536254014665},{"$f":"'Max X+27'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+27'!C93","v":0},{"$f":"'Max X+27'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+27'!M92","v":62.963880944827672},{"$f":"'Max X+27'!G93*W93","v":0},{"$f":"'Max X+27'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+27'!I93","v":0},{"$f":"'Max X+27'!J93","v":0},95.522880338589644,39.33048507233709,56.192395266252554,6.3820511816775758,6.7714856785751181,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L93","v":37.364841452564576},{"$f":"'Max X+27'!B94*U94","v":0.1536841125},{"$f":"'Max X+27'!C94","v":0},{"$f":"'Max X+27'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+27'!M93","v":50.64383957411593},{"$f":"'Max X+27'!G94*W94","v":0},{"$f":"'Max X+27'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+27'!I94","v":0},{"$f":"'Max X+27'!J94","v":0},76.11805575472772,31.62245895522398,44.495596799503737,5.7423824973405972,6.1482427746121955,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L94","v":28.148793032253348},{"$f":"'Max X+27'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+27'!C95","v":0},{"$f":"'Max X+27'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+27'!M94","v":41.390997708762789},{"$f":"'Max X+27'!G95*W95","v":0},{"$f":"'Max X+27'!H95*V95","v":0.1366584025},{"$f":"'Max X+27'!I95","v":0},{"$f":"'Max X+27'!J95","v":0},59.135187128936266,23.400617044934158,35.734570084002108,4.7481759873191915,5.6564276247606831,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L95","v":21.997748984282623},{"$f":"'Max X+27'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+27'!C96","v":0},{"$f":"'Max X+27'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+27'!M95","v":31.492550794959037},{"$f":"'Max X+27'!G96*W96","v":0},{"$f":"'Max X+27'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+27'!I96","v":0},{"$f":"'Max X+27'!J96","v":0},44.598961159974323,17.935245452695302,26.663715707279017,4.0625035315873212,4.8288350876800203,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L96","v":18.06940916714478},{"$f":"'Max X+27'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+27'!C97","v":0},{"$f":"'Max X+27'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+27'!M96","v":34.490383396028619},{"$f":"'Max X+27'!G97*W97","v":0},{"$f":"'Max X+27'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+27'!I97","v":0},{"$f":"'Max X+27'!J97","v":0},43.007920248675525,14.42953579866105,28.578384450014475,3.6398733684837294,5.9119989460141449,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L97","v":14.681510639127822},{"$f":"'Max X+27'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+27'!C98","v":0},{"$f":"'Max X+27'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+27'!M97","v":24.9715375257171},{"$f":"'Max X+27'!G98*W98","v":0},{"$f":"'Max X+27'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+27'!I98","v":0},{"$f":"'Max X+27'!J98","v":0},31.668479214333047,11.462458655943029,20.206020558390019,3.219051983184793,4.7655169673270796,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L98","v":11.073759639502335},{"$f":"'Max X+27'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+27'!C99","v":0},{"$f":"'Max X+27'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+27'!M98","v":23.341989696769879},{"$f":"'Max X+27'!G99*W99","v":0},{"$f":"'Max X+27'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+27'!I99","v":0},{"$f":"'Max X+27'!J99","v":0},26.84442900567565,8.4397761841092258,18.404652821566422,2.6339834553931092,4.9373368752034548,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L99","v":8.9009706773103279},{"$f":"'Max X+27'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+27'!C100","v":0},{"$f":"'Max X+27'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+27'!M99","v":18.267539805594591},{"$f":"'Max X+27'!G100*W100","v":0},{"$f":"'Max X+27'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+27'!I100","v":0},{"$f":"'Max X+27'!J100","v":0},20.61763911602182,6.6123398343139872,14.005299281707831,2.2886308429963407,4.2622405238867609,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L100","v":7.0640024062630768},{"$f":"'Max X+27'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+27'!C101","v":0},{"$f":"'Max X+27'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+27'!M100","v":14.50622078354035},{"$f":"'Max X+27'!G101*W101","v":0},{"$f":"'Max X+27'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+27'!I101","v":0},{"$f":"'Max X+27'!J101","v":0},15.899610034397034,5.1078756810332475,10.791734353363786,1.9561267252298289,3.7144864301765637,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L101","v":4.9548489957476409},{"$f":"'Max X+27'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+27'!C102","v":0},{"$f":"'Max X+27'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+27'!M101","v":11.028405882128506},{"$f":"'Max X+27'!G102*W102","v":0},{"$f":"'Max X+27'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+27'!I102","v":0},{"$f":"'Max X+27'!J102","v":0},11.428598185890539,3.4828268678880203,7.9457713180025191,1.4720221278596208,3.0826345641259869,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L102","v":3.6604119955237726},{"$f":"'Max X+27'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+27'!C103","v":0},{"$f":"'Max X+27'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+27'!M102","v":8.0161930698976267},{"$f":"'Max X+27'!G103*W103","v":0},{"$f":"'Max X+27'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+27'!I103","v":0},{"$f":"'Max X+27'!J103","v":0},8.0820724372738137,2.4983211690228546,5.5837512682509596,1.162090826500918,2.4324418016466671,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L103","v":2.373792372526899},{"$f":"'Max X+27'!B104*U104","v":0.3379091575},{"$f":"'Max X+27'!C104","v":0},{"$f":"'Max X+27'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+27'!M103","v":5.0553707755084547},{"$f":"'Max X+27'!G104*W104","v":0},{"$f":"'Max X+27'!H104*V104","v":0.32755962},{"$f":"'Max X+27'!I104","v":0},{"$f":"'Max X+27'!J104","v":0},4.971101637170209,1.5716661918464085,3.3994354453238,0.80212618068049057,1.6559353301846547,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L104","v":1.5677521420961844},{"$f":"'Max X+27'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+27'!C105","v":0},{"$f":"'Max X+27'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+27'!M104","v":4.0645711931709982},{"$f":"'Max X+27'!G105*W105","v":0},{"$f":"'Max X+27'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+27'!I105","v":0},{"$f":"'Max X+27'!J105","v":0},3.6416542363488213,1.0061574568869867,2.6354967794618349,0.56159468520919775,1.4290744137091633,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+27'!L105","v":1.0486241512157592},{"$f":"'Max X+27'!B106*U106","v":0.95},{"$f":"'Max X+27'!C106","v":0},{"$f":"'Max X+27'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+27'!M105","v":2.3310090717894525},{"$f":"'Max X+27'!G106*W106","v":0},{"$f":"'Max X+27'!H106*V106","v":0.95},{"$f":"'Max X+27'!I106","v":0},{"$f":"'Max X+27'!J106","v":0},0.16898166115026081,5.2431207560788007E-2,0.1165504535894728,0.99619294365497124,2.2144586181999797,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":18404.886783483049},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":19488.165433396982},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":37900.108501443596},18388.109249773104,19511.999251670488,215.07753370994558,183.26618172649665,374.57193988832057,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":37900.108501443596},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+29","index":111,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+29",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":31}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+29"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":38272.881182221805},{"$f":"L107","v":18559.902193041016},19712.97898918076,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+28'!P107*106/206","v":192.74090110758243},{"$f":"'Max X+28'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+28'!C6","v":16.5},{"$f":"'Max X+28'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+28'!P107*100/206","v":181.83103878073814},{"$f":"'Max X+28'!G6*W6","v":0},{"$f":"'Max X+28'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+28'!I6","v":13.200000000000001},{"$f":"'Max X+28'!J6","v":8.1},{"$f":"L6+M6","v":383.13275337919174},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":196.38883438846565},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":186.74391899072609},{"$f":"B6*A6","v":0.25206671911678474},{"$f":"F6*H6","v":0.18711979001204262},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L6","v":198.61774811284741},{"$f":"'Max X+28'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+28'!C7","v":11},{"$f":"'Max X+28'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+28'!M6","v":188.84725462198585},{"$f":"'Max X+28'!G7*W7","v":0},{"$f":"'Max X+28'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+28'!I7","v":11},{"$f":"'Max X+28'!J7","v":9.9},{"$f":"L7+M7","v":392.31143642685208},202.39113505760926,189.92030136924285,2.6613055238156675E-2,2.6953252743011125E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L7","v":204.72404829077897},{"$f":"'Max X+28'!B8*U8","v":8.45861E-5},{"$f":"'Max X+28'!C8","v":13.200000000000001},{"$f":"'Max X+28'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+28'!M7","v":192.12175789604467},{"$f":"'Max X+28'!G8*W8","v":0},{"$f":"'Max X+28'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+28'!I8","v":14.3},{"$f":"'Max X+28'!J8","v":8.1},402.71581366472094,204.40673148195782,198.30908218276309,1.7316808821128658E-2,1.2675713281586285E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L8","v":206.5958053925124},{"$f":"'Max X+28'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+28'!C9","v":11},{"$f":"'Max X+28'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+28'!M8","v":200.37484299407893},{"$f":"'Max X+28'!G9*W9","v":0},{"$f":"'Max X+28'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+28'!I9","v":11},{"$f":"'Max X+28'!J9","v":7.2},412.73748133614856,208.57282175894446,204.16465957720411,2.2983633567958094E-2,1.0183416874837911E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L9","v":210.91840164399633},{"$f":"'Max X+28'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+28'!C10","v":11},{"$f":"'Max X+28'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+28'!M9","v":206.37824396607004},{"$f":"'Max X+28'!G10*W10","v":0},{"$f":"'Max X+28'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+28'!I10","v":11},{"$f":"'Max X+28'!J10","v":8.1},423.07233321020311,213.80385299885509,209.26848021134802,1.4548645141238919E-2,9.7637547220347717E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L10","v":215.38294726901677},{"$f":"'Max X+28'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+28'!C11","v":12.100000000000001},{"$f":"'Max X+28'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+28'!M10","v":210.75874459785368},{"$f":"'Max X+28'!G11*W11","v":0},{"$f":"'Max X+28'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+28'!I11","v":12.100000000000001},{"$f":"'Max X+28'!J11","v":10.8},431.42381606169118,219.37520263669035,212.04861342500084,7.7446323264256699E-3,1.0131172852818827E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L11","v":220.89513406850114},{"$f":"'Max X+28'!B12*U12","v":3.021E-5},{"$f":"'Max X+28'!C12","v":4.4000000000000004},{"$f":"'Max X+28'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+28'!M11","v":213.48302572612332},{"$f":"'Max X+28'!G12*W12","v":0},{"$f":"'Max X+28'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+28'!I12","v":3.3000000000000003},{"$f":"'Max X+28'!J12","v":0.9},434.86103175514688,218.98846082650093,215.87257092864596,6.6732420002094195E-3,1.0454797477372576E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L12","v":219.60872591550941},{"$f":"'Max X+28'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+28'!C13","v":5.5},{"$f":"'Max X+28'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+28'!M12","v":216.45792574216679},{"$f":"'Max X+28'!G13*W13","v":0},{"$f":"'Max X+28'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+28'!I13","v":5.5},{"$f":"'Max X+28'!J13","v":2.7},441.64827076829192,222.40112030166858,219.24715046662337,7.6056138408506085E-3,1.0775275543445062E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L13","v":222.49698468380768},{"$f":"'Max X+28'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+28'!C14","v":4.4000000000000004},{"$f":"'Max X+28'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+28'!M13","v":219.33761795947754},{"$f":"'Max X+28'!G14*W14","v":0},{"$f":"'Max X+28'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+28'!I14","v":4.4000000000000004},{"$f":"'Max X+28'!J14","v":2.7},445.21343712026146,224.18706076204833,221.0263763582131,9.9239217593595323E-3,1.1241601264468121E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L14","v":223.35023290050839},{"$f":"'Max X+28'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+28'!C15","v":3.3000000000000003},{"$f":"'Max X+28'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+28'!M14","v":220.23666475282579},{"$f":"'Max X+28'!G15*W15","v":0},{"$f":"'Max X+28'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+28'!I15","v":3.3000000000000003},{"$f":"'Max X+28'!J15","v":2.7},443.86228020542251,223.03732158192,220.82495862350254,1.2911318588396135E-2,1.1706129323274573E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L15","v":221.31652356244206},{"$f":"'Max X+28'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+28'!C16","v":5.5},{"$f":"'Max X+28'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+28'!M15","v":219.20103982828837},{"$f":"'Max X+28'!G16*W16","v":0},{"$f":"'Max X+28'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+28'!I16","v":5.5},{"$f":"'Max X+28'!J16","v":2.7},446.08937301350215,224.10075476013824,221.98861825336391,1.5768802303823996E-2,1.242157492446953E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L16","v":221.44184096770596},{"$f":"'Max X+28'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+28'!C17","v":6.6000000000000005},{"$f":"'Max X+28'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+28'!M16","v":219.47936208082609},{"$f":"'Max X+28'!G17*W17","v":0},{"$f":"'Max X+28'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+28'!I17","v":6.6000000000000005},{"$f":"'Max X+28'!J17","v":2.7},447.78910638420956,224.42332842980105,223.36577795440851,1.851253790490022E-2,1.3584126417587527E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L17","v":220.40189697268244},{"$f":"'Max X+28'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+28'!C18","v":6.6000000000000005},{"$f":"'Max X+28'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+28'!M17","v":219.57061137197729},{"$f":"'Max X+28'!G18*W18","v":0},{"$f":"'Max X+28'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+28'!I18","v":6.6000000000000005},{"$f":"'Max X+28'!J18","v":2.7},445.93678062222398,222.48108358402411,223.45569703819984,2.0813388658338899E-2,1.4914333777441561E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L18","v":217.97339513750654},{"$f":"'Max X+28'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+28'!C19","v":2.2000000000000002},{"$f":"'Max X+28'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+28'!M18","v":219.20151981824927},{"$f":"'Max X+28'!G19*W19","v":0},{"$f":"'Max X+28'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+28'!I19","v":2.2000000000000002},{"$f":"'Max X+28'!J19","v":1.8},434.33480576131763,214.74998440796597,219.58482135335163,2.3410729540544566E-2,1.669846489762648E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L19","v":209.31454194027643},{"$f":"'Max X+28'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+28'!C20","v":4.4000000000000004},{"$f":"'Max X+28'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+28'!M19","v":214.45490657280283},{"$f":"'Max X+28'!G20*W20","v":0},{"$f":"'Max X+28'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+28'!I20","v":4.4000000000000004},{"$f":"'Max X+28'!J20","v":1.8},428.92486059941314,211.88817786843364,217.03668273097952,2.6364071842771709E-2,1.822384182329035E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L20","v":206.04758652725931},{"$f":"'Max X+28'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+28'!C21","v":4.4000000000000004},{"$f":"'Max X+28'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+28'!M20","v":211.52416669979868},{"$f":"'Max X+28'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+28'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+28'!I21","v":4.4000000000000004},{"$f":"'Max X+28'!J21","v":0},424.51969342093759,208.61565480735382,215.90403861358377,3.1931719905475019E-2,2.0128086214916647E-2,7.547250590154661E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L21","v":202.2167168401711},{"$f":"'Max X+28'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+28'!C22","v":6.6000000000000005},{"$f":"'Max X+28'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+28'!M21","v":209.86417786523748},{"$f":"'Max X+28'!G22*W22","v":1.7791249},{"$f":"'Max X+28'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+28'!I22","v":6.6000000000000005},{"$f":"'Max X+28'!J22","v":9},413.51885859757277,206.0768152960525,207.44204330152027,3.9901544118604346E-2,2.2134563717206672E-2,0.37337458445807281,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L22","v":199.39043035277075},{"$f":"'Max X+28'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+28'!C23","v":6.6000000000000005},{"$f":"'Max X+28'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+28'!M22","v":201.13028590593481},{"$f":"'Max X+28'!G23*W23","v":3.2182024},{"$f":"'Max X+28'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+28'!I23","v":6.6000000000000005},{"$f":"'Max X+28'!J23","v":7.2},401.04602858810108,200.5389813608802,200.50704722722088,5.1448991890527936E-2,2.3238678713943223E-2,0.64727796881516553,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L23","v":193.67780600759059},{"$f":"'Max X+28'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+28'!C24","v":11},{"$f":"'Max X+28'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+28'!M23","v":194.02936953391782},{"$f":"'Max X+28'!G24*W24","v":5.5787578},{"$f":"'Max X+28'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+28'!I24","v":11},{"$f":"'Max X+28'!J24","v":7.2},396.11747495628993,198.31245652056103,197.8050184357289,6.5349487029561559E-2,2.4351098188916936E-2,1.0824428587164263,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L24","v":191.26544247458199},{"$f":"'Max X+28'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+28'!C25","v":9.9},{"$f":"'Max X+28'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+28'!M24","v":191.15047894497033},{"$f":"'Max X+28'!G25*W25","v":10.969364000000001},{"$f":"'Max X+28'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+28'!I25","v":9.9},{"$f":"'Max X+28'!J25","v":8.1},386.80851936204209,193.88388109456793,192.92463826747417,8.1561380014068735E-2,2.5840677496175812E-2,2.0967991823217158,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L25","v":186.87349491858268},{"$f":"'Max X+28'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+28'!C26","v":8.8000000000000007},{"$f":"'Max X+28'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+28'!M25","v":186.30275785140765},{"$f":"'Max X+28'!G26*W26","v":16.918083000000003},{"$f":"'Max X+28'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+28'!I26","v":8.8000000000000007},{"$f":"'Max X+28'!J26","v":8.1},376.25659298199662,189.28067105545284,186.97592192654378,9.2823863129844239E-2,2.6835924863878657E-2,3.1518855204590168,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L26","v":182.54025750577921},{"$f":"'Max X+28'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+28'!C27","v":7.7000000000000011},{"$f":"'Max X+28'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+28'!M26","v":180.60680607733872},{"$f":"'Max X+28'!G27*W27","v":23.547923000000001},{"$f":"'Max X+28'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+28'!I27","v":8.8000000000000007},{"$f":"'Max X+28'!J27","v":7.2},366.02364831462768,183.84449264263066,182.17915567199702,9.5764863148518758E-2,2.765040534172384E-2,4.2529151627851043,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L27","v":177.61196601884748},{"$f":"'Max X+28'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+28'!C28","v":12.100000000000001},{"$f":"'Max X+28'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+28'!M27","v":176.28776050352451},{"$f":"'Max X+28'!G28*W28","v":34.556976999999996},{"$f":"'Max X+28'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+28'!I28","v":12.100000000000001},{"$f":"'Max X+28'!J28","v":8.1},362.67800478667141,182.4187463251989,180.25925846147248,9.3219693648581917E-2,2.8502042052031377E-2,6.0919720851018049,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L28","v":176.58867958860836},{"$f":"'Max X+28'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+28'!C29","v":11},{"$f":"'Max X+28'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+28'!M28","v":174.74629244419259},{"$f":"'Max X+28'!G29*W29","v":40.106380999999999},{"$f":"'Max X+28'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+28'!I29","v":11},{"$f":"'Max X+28'!J29","v":7.2},354.31394540651138,175.79747224195557,178.5164731645558,9.1207346652797852E-2,2.9819279636784782E-2,7.0084413831042092,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L29","v":170.80521119310842},{"$f":"'Max X+28'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+28'!C30","v":15.400000000000002},{"$f":"'Max X+28'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+28'!M29","v":173.79411057585702},{"$f":"'Max X+28'!G30*W30","v":52.609592000000006},{"$f":"'Max X+28'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+28'!I30","v":15.400000000000002},{"$f":"'Max X+28'!J30","v":6.3},360.88090126923055,178.01821592286038,182.86268534637017,8.6995270248063777E-2,3.1425229486835474E-2,9.1432372493987248,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L30","v":173.67863520399524},{"$f":"'Max X+28'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+28'!C31","v":15.400000000000002},{"$f":"'Max X+28'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+28'!M30","v":178.75636779618506},{"$f":"'Max X+28'!G31*W31","v":63.382452000000008},{"$f":"'Max X+28'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+28'!I31","v":16.5},{"$f":"'Max X+28'!J31","v":7.2},368.01344144808058,179.99131068473204,188.02213076334851,8.7324519263201117E-2,3.4237032836544723E-2,11.330016901536046,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L31","v":176.64690830844199},{"$f":"'Max X+28'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+28'!C32","v":14.3},{"$f":"'Max X+28'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+28'!M31","v":184.85651273113461},{"$f":"'Max X+28'!G32*W32","v":69.950769000000008},{"$f":"'Max X+28'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+28'!I32","v":14.3},{"$f":"'Max X+28'!J32","v":8.1},369.27806704394663,178.25927042535511,191.01879661859155,8.7637883086903193E-2,3.7716112543084761E-2,12.930855220201158,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L32","v":175.5170562975002},{"$f":"'Max X+28'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+28'!C33","v":16.5},{"$f":"'Max X+28'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+28'!M32","v":188.42241665374107},{"$f":"'Max X+28'!G33*W33","v":87.890810000000002},{"$f":"'Max X+28'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+28'!I33","v":16.5},{"$f":"'Max X+28'!J33","v":9.9},373.41193084821111,178.43060456843034,194.9813262797808,8.6451729069866257E-2,4.1090373960258317E-2,16.560598821854793,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L33","v":176.8038511734301},{"$f":"'Max X+28'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+28'!C34","v":16.5},{"$f":"'Max X+28'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+28'!M33","v":193.44066256626533},{"$f":"'Max X+28'!G34*W34","v":100.88774500000001},{"$f":"'Max X+28'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+28'!I34","v":16.5},{"$f":"'Max X+28'!J34","v":8.1},381.51150219809648,179.71616129441333,201.79534090368315,8.7689879016788028E-2,4.5321662582190766E-2,19.515792237616424,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L34","v":190.19217911269214},{"$f":"'Max X+28'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+28'!C35","v":23.1},{"$f":"'Max X+28'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+28'!M34","v":189.66080037981646},{"$f":"'Max X+28'!G35*W35","v":117.06576000000001},{"$f":"'Max X+28'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+28'!I35","v":20.900000000000002},{"$f":"'Max X+28'!J35","v":11.700000000000001},394.90794735148381,196.09501308557364,198.81293426591014,9.7166027118501141E-2,4.7866113906337118E-2,22.202785738671505,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L35","v":207.26879286824027},{"$f":"'Max X+28'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+28'!C36","v":22},{"$f":"'Max X+28'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+28'!M35","v":235.68228516442773},{"$f":"'Max X+28'!G36*W36","v":115.5735},{"$f":"'Max X+28'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+28'!I36","v":22},{"$f":"'Max X+28'!J36","v":10.8},461.57518474886007,214.75722698427182,246.81795776458824,0.11156588396845139,6.4327399839463964E-2,27.238626584450987,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L36","v":201.08437711824874},{"$f":"'Max X+28'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+28'!C37","v":18.700000000000003},{"$f":"'Max X+28'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+28'!M36","v":225.81123372292635},{"$f":"'Max X+28'!G37*W37","v":121.35984000000001},{"$f":"'Max X+28'!H37*V37","v":2.960827E-4},{"$f":"'Max X+28'!I37","v":18.700000000000003},{"$f":"'Max X+28'!J37","v":11.700000000000001},438.91342665728575,206.16905173413039,232.74437492315536,0.1153253841183681,6.6858799771015082E-2,27.404415194816945,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L37","v":233.25060516173761},{"$f":"'Max X+28'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+28'!C38","v":22},{"$f":"'Max X+28'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+28'!M37","v":247.49641620989487},{"$f":"'Max X+28'!G38*W38","v":116.75586999999999},{"$f":"'Max X+28'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+28'!I38","v":20.900000000000002},{"$f":"'Max X+28'!J38","v":12.6},497.32505001745329,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":241.60842173315319},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":255.7166282843001},0.14218342858441435,{"$f":"F38*H38","v":7.9787925594797929E-2},{"$f":"G38*F38/1000","v":28.896659396468376},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L38","v":243.60752561822792},{"$f":"'Max X+28'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+28'!C39","v":18.700000000000003},{"$f":"'Max X+28'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+28'!M38","v":247.9547966804366},{"$f":"'Max X+28'!G39*W39","v":103.97114000000001},{"$f":"'Max X+28'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+28'!I39","v":17.600000000000001},{"$f":"'Max X+28'!J39","v":12.6},503.31810398988,250.45035105976049,252.86775293011954,0.15717455846746123,8.704375031705773E-2,25.780142879333209,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L39","v":258.4844994110893},{"$f":"'Max X+28'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+28'!C40","v":16.5},{"$f":"'Max X+28'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+28'!M39","v":289.81365770031869},{"$f":"'Max X+28'!G40*W40","v":99.947609999999997},{"$f":"'Max X+28'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+28'!I40","v":15.400000000000002},{"$f":"'Max X+28'!J40","v":13.5},554.71089934362749,263.10844583179011,291.60245351183738,0.17605357929918092,0.11120418848128745,28.966182432504951,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L40","v":258.16489187905876},{"$f":"'Max X+28'!B41*U41","v":7.206453E-4},{"$f":"'Max X+28'!C41","v":16.5},{"$f":"'Max X+28'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+28'!M40","v":261.45165280486594},{"$f":"'Max X+28'!G41*W41","v":86.607870999999989},{"$f":"'Max X+28'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+28'!I41","v":15.400000000000002},{"$f":"'Max X+28'!J41","v":13.5},526.92079989526951,263.6788465631011,263.24195333216841,0.18604531595765186,0.10969947269751247,22.643771018860615,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L41","v":284.3586038358963},{"$f":"'Max X+28'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+28'!C42","v":18.700000000000003},{"$f":"'Max X+28'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+28'!M41","v":300.66000977677686},{"$f":"'Max X+28'!G42*W42","v":76.329595999999981},{"$f":"'Max X+28'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+28'!I42","v":17.600000000000001},{"$f":"'Max X+28'!J42","v":13.5},597.56288580299929,292.94103523875009,304.62185056424926,0.21756859714622287,0.13815921252762203,22.949257079617421,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L42","v":272.38658950371138},{"$f":"'Max X+28'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+28'!C43","v":13.200000000000001},{"$f":"'Max X+28'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+28'!M42","v":274.99269459255027},{"$f":"'Max X+28'!G43*W43","v":61.544811999999993},{"$f":"'Max X+28'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+28'!I43","v":13.200000000000001},{"$f":"'Max X+28'!J43","v":13.5},550.91831772014643,276.363883143355,274.55443457679144,0.22270636035636052,0.1382600157587934,16.924373690071921,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L43","v":286.54497028071842},{"$f":"'Max X+28'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+28'!C44","v":14.3},{"$f":"'Max X+28'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+28'!M43","v":287.78413143444754},{"$f":"'Max X+28'!G44*W44","v":48.929062000000002},{"$f":"'Max X+28'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+28'!I44","v":13.200000000000001},{"$f":"'Max X+28'!J44","v":13.5},578.91837506029356,291.59253026530899,287.32584479498456,0.25244001540944594,0.1582866394629974,14.081007609572234,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L44","v":309.66349709542618},{"$f":"'Max X+28'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+28'!C45","v":11},{"$f":"'Max X+28'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+28'!M44","v":312.57293081501388},{"$f":"'Max X+28'!G45*W45","v":39.707878000000008},{"$f":"'Max X+28'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+28'!I45","v":11},{"$f":"'Max X+28'!J45","v":2.7},633.85193253509078,313.166824918766,320.68510761632473,0.2966721766601943,0.18782319868915701,12.411607802905015,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L45","v":318.30818571345208},{"$f":"'Max X+28'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+28'!C46","v":13.200000000000001},{"$f":"'Max X+28'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+28'!M45","v":324.86709674185266},{"$f":"'Max X+28'!G46*W46","v":30.428657000000001},{"$f":"'Max X+28'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+28'!I46","v":13.200000000000001},{"$f":"'Max X+28'!J46","v":4.5},657.32698776294819,323.97304833522884,333.35393942771941,0.33513737822326151,0.2131573141332315,9.8852694573436537,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L46","v":321.03473638213745},{"$f":"'Max X+28'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+28'!C47","v":15.400000000000002},{"$f":"'Max X+28'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+28'!M46","v":343.39061211187828},{"$f":"'Max X+28'!G47*W47","v":19.833918999999998},{"$f":"'Max X+28'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+28'!I47","v":15.400000000000002},{"$f":"'Max X+28'!J47","v":7.2},679.30387618011684,327.95935644415772,351.34451973595912,0.37537993797966818,0.24609237591914029,6.8107815859874119,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L47","v":340.67252939995166},{"$f":"'Max X+28'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+28'!C48","v":9.9},{"$f":"'Max X+28'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+28'!M47","v":332.6131474807267},{"$f":"'Max X+28'!G48*W48","v":12.969103},{"$f":"'Max X+28'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+28'!I48","v":8.8000000000000007},{"$f":"'Max X+28'!J48","v":7.2},677.7794343119333,343.82662764864784,333.9528066632854,0.44590175130376897,0.26034081744131315,4.3136941688317361,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L48","v":336.18371921455707},{"$f":"'Max X+28'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+28'!C49","v":12.100000000000001},{"$f":"'Max X+28'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+28'!M48","v":334.56274891953575},{"$f":"'Max X+28'!G49*W49","v":7.610276100000001},{"$f":"'Max X+28'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+28'!I49","v":12.100000000000001},{"$f":"'Max X+28'!J49","v":7.2},679.76398733995848,340.58786278547069,339.17612455448779,0.49585642908642957,0.2866243650479956,2.546114892052644,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L49","v":341.00643447346613},{"$f":"'Max X+28'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+28'!C50","v":12.100000000000001},{"$f":"'Max X+28'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+28'!M49","v":318.79126537688416},{"$f":"'Max X+28'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+28'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+28'!I50","v":12.100000000000001},{"$f":"'Max X+28'!J50","v":6.3},670.53063078207083,346.23883258809781,324.29179819397302,0.5676018853683481,0.2994671829111315,1.5144639715107353,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L50","v":319.22199545112363},{"$f":"'Max X+28'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+28'!C51","v":11},{"$f":"'Max X+28'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+28'!M50","v":308.08060767563069},{"$f":"'Max X+28'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+28'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+28'!I51","v":11},{"$f":"'Max X+28'!J51","v":6.3},634.88823929939667,322.42539029105518,312.46284900834149,0.59660516006844577,0.31775866728918328,0.7794431364097657,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L51","v":291.25058354184142},{"$f":"'Max X+28'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+28'!C52","v":8.8000000000000007},{"$f":"'Max X+28'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+28'!M51","v":307.93317595767439},{"$f":"'Max X+28'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+28'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+28'!I52","v":8.8000000000000007},{"$f":"'Max X+28'!J52","v":5.4},605.03117552953051,294.04685463422646,310.98432089530405,0.60372890761501319,0.34885506237035929,0.45014712475627583,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L52","v":320.26081400640828},{"$f":"'Max X+28'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+28'!C53","v":5.5},{"$f":"'Max X+28'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+28'!M52","v":310.60821243296806},{"$f":"'Max X+28'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+28'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+28'!I53","v":6.6000000000000005},{"$f":"'Max X+28'!J53","v":5.4},631.95276467548092,320.53133402849318,311.42143064698769,0.72947997791511499,0.38678178598043972,0.24989374007373436,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L53","v":297.49200031754913},{"$f":"'Max X+28'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+28'!C54","v":5.5},{"$f":"'Max X+28'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+28'!M53","v":309.66612132513836},{"$f":"'Max X+28'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+28'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+28'!I54","v":5.5},{"$f":"'Max X+28'!J54","v":3.6},608.88981659082992,297.74742089528405,311.14239569554582,0.74457942226507945,0.42372562959249932,0.23662560991740905,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L54","v":277.68246801585769},{"$f":"'Max X+28'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+28'!C55","v":6.6000000000000005},{"$f":"'Max X+28'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+28'!M54","v":280.81726268580746},{"$f":"'Max X+28'!G55*W55","v":1.0189424},{"$f":"'Max X+28'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+28'!I55","v":6.6000000000000005},{"$f":"'Max X+28'!J55","v":3.6},559.70746720383954,276.31224438195795,283.39522282188159,0.77022363389976778,0.42203986392590076,0.28613661560250708,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L55","v":267.16536313480788},{"$f":"'Max X+28'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+28'!C56","v":3.3000000000000003},{"$f":"'Max X+28'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+28'!M55","v":281.7420411141299},{"$f":"'Max X+28'!G56*W56","v":0},{"$f":"'Max X+28'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+28'!I56","v":3.3000000000000003},{"$f":"'Max X+28'!J56","v":3.6},546.11349369701418,265.13646342656733,280.97703027044685,0.82889970824054637,0.46501084368303003,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L56","v":279.34222556564231},{"$f":"'Max X+28'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+28'!C57","v":3.3000000000000003},{"$f":"'Max X+28'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+28'!M56","v":273.53069990166364},{"$f":"'Max X+28'!G57*W57","v":0},{"$f":"'Max X+28'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+28'!I57","v":3.3000000000000003},{"$f":"'Max X+28'!J57","v":3.6},552.60203405838661,279.86733014435299,272.73470391403362,0.97489542128931794,0.49599598763002317,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L57","v":243.37044364387174},{"$f":"'Max X+28'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+28'!C58","v":3.3000000000000003},{"$f":"'Max X+28'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+28'!M57","v":267.85113469528136},{"$f":"'Max X+28'!G58*W58","v":0},{"$f":"'Max X+28'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+28'!I58","v":3.3000000000000003},{"$f":"'Max X+28'!J58","v":3.6},510.02997660912263,243.01290632041716,267.0170702887055,0.95753732345459197,0.53406440657584964,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L58","v":223.55112156415728},{"$f":"'Max X+28'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+28'!C59","v":3.3000000000000003},{"$f":"'Max X+28'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+28'!M58","v":228.07140067853845},{"$f":"'Max X+28'!G59*W59","v":0},{"$f":"'Max X+28'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+28'!I59","v":3.3000000000000003},{"$f":"'Max X+28'!J59","v":3.6},451.33213418962026,224.06126653336713,227.27086765625313,0.98985503079016091,0.50053302228534291,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L59","v":236.28016984016986},{"$f":"'Max X+28'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+28'!C60","v":5.5},{"$f":"'Max X+28'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+28'!M59","v":234.0295213269379},{"$f":"'Max X+28'!G60*W60","v":0},{"$f":"'Max X+28'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+28'!I60","v":5.5},{"$f":"'Max X+28'!J60","v":2.7},473.27237555570014,237.00898958506568,236.26338597063449,1.1711802551042005,0.56613535630341039,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L60","v":210.93593899033229},{"$f":"'Max X+28'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+28'!C61","v":5.5},{"$f":"'Max X+28'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+28'!M60","v":217.46775547466066},{"$f":"'Max X+28'!G61*W61","v":0},{"$f":"'Max X+28'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+28'!I61","v":5.5},{"$f":"'Max X+28'!J61","v":2.7},432.26080050639496,212.57378717079513,219.6870133355998,1.1621518195371592,0.58074213906086769,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L61","v":209.11195062312018},{"$f":"'Max X+28'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+28'!C62","v":4.4000000000000004},{"$f":"'Max X+28'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+28'!M61","v":215.62224645487618},{"$f":"'Max X+28'!G62*W62","v":0},{"$f":"'Max X+28'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+28'!I62","v":4.4000000000000004},{"$f":"'Max X+28'!J62","v":2.7},427.12121348623577,210.43548422632776,216.68572925990802,1.2764663967924159,0.63651719496816406,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L62","v":207.65236619685604},{"$f":"'Max X+28'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+28'!C63","v":4.4000000000000004},{"$f":"'Max X+28'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+28'!M62","v":207.39658319521214},{"$f":"'Max X+28'!G63*W63","v":0},{"$f":"'Max X+28'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+28'!I63","v":3.3000000000000003},{"$f":"'Max X+28'!J63","v":2.7},415.26489696215015,207.9461711134044,207.31872584874571,1.4061950834516521,0.67785734646645057,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L63","v":231.43755257149448},{"$f":"'Max X+28'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+28'!C64","v":2.2000000000000002},{"$f":"'Max X+28'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+28'!M63","v":215.65669340745234},{"$f":"'Max X+28'!G64*W64","v":0},{"$f":"'Max X+28'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+28'!I64","v":2.2000000000000002},{"$f":"'Max X+28'!J64","v":2.7},443.56675811843706,229.19144490106893,214.3753132173681,1.7461076704255356,0.78138019008422566,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L64","v":217.14894345080876},{"$f":"'Max X+28'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+28'!C65","v":3.3000000000000003},{"$f":"'Max X+28'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+28'!M64","v":212.28346654678819},{"$f":"'Max X+28'!G65*W65","v":0},{"$f":"'Max X+28'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+28'!I65","v":3.3000000000000003},{"$f":"'Max X+28'!J65","v":1.8},429.74580219855159,216.81628693034196,212.92951526820966,1.8326565204668055,0.85395127857853925,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L65","v":204.31455480773471},{"$f":"'Max X+28'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+28'!C66","v":2.2000000000000002},{"$f":"'Max X+28'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+28'!M65","v":209.88959044733861},{"$f":"'Max X+28'!G66*W66","v":0},{"$f":"'Max X+28'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+28'!I66","v":2.2000000000000002},{"$f":"'Max X+28'!J66","v":1.8},412.12969150090458,202.7786658043965,209.35102569650809,1.9358890033381797,0.93856475083049717,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L66","v":219.13743184611235},{"$f":"'Max X+28'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+28'!C67","v":3.3000000000000003},{"$f":"'Max X+28'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+28'!M66","v":225.64076285448215},{"$f":"'Max X+28'!G67*W67","v":0},{"$f":"'Max X+28'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+28'!I67","v":3.3000000000000003},{"$f":"'Max X+28'!J67","v":1.8},444.31977509772696,218.30214767521485,226.01762742251211,2.3352841708974998,1.1231354319700397,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L67","v":198.8935955655827},{"$f":"'Max X+28'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+28'!C68","v":2.2000000000000002},{"$f":"'Max X+28'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+28'!M67","v":186.76465016804792},{"$f":"'Max X+28'!G68*W68","v":0},{"$f":"'Max X+28'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+28'!I68","v":2.2000000000000002},{"$f":"'Max X+28'!J68","v":1.8},383.04320343031304,196.91469187078195,186.12851155953112,2.3789036948007305,1.0361386085167776,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L68","v":189.82002103923952},{"$f":"'Max X+28'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+28'!C69","v":2.2000000000000002},{"$f":"'Max X+28'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+28'!M68","v":190.90225239538952},{"$f":"'Max X+28'!G69*W69","v":0},{"$f":"'Max X+28'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+28'!I69","v":2.2000000000000002},{"$f":"'Max X+28'!J69","v":2.7},377.80725716058714,188.58672290065422,189.22053425993292,2.533298138585272,1.1817181354565962,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L69","v":195.91802017171264},{"$f":"'Max X+28'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+28'!C70","v":0},{"$f":"'Max X+28'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+28'!M69","v":205.36171284419891},{"$f":"'Max X+28'!G70*W70","v":0},{"$f":"'Max X+28'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+28'!I70","v":0},{"$f":"'Max X+28'!J70","v":0},396.96032257612421,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":193.01879964395098},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":203.9415229321732},2.8992205277616465,{"$f":"F70*H70","v":1.4201899120256947},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L70","v":195.98527440180712},{"$f":"'Max X+28'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+28'!C71","v":0},{"$f":"'Max X+28'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+28'!M70","v":207.8343641553725},{"$f":"'Max X+28'!G71*W71","v":0},{"$f":"'Max X+28'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+28'!I71","v":0},{"$f":"'Max X+28'!J71","v":0},{"$f":"L71+M71","v":397.20806067731809},190.98102339820534,206.22703727911275,3.2042510036017586,1.6073268762597452,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L71","v":192.96796540944379},{"$f":"'Max X+28'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+28'!C72","v":3.3000000000000003},{"$f":"'Max X+28'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+28'!M71","v":221.05270281715281},{"$f":"'Max X+28'!G72*W72","v":0},{"$f":"'Max X+28'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+28'!I72","v":3.3000000000000003},{"$f":"'Max X+28'!J72","v":1.8},411.62564407449958,190.98664341907167,220.63900065542791,3.4813219903721189,1.9137021617249077,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L72","v":178.2703780869476},{"$f":"'Max X+28'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+28'!C73","v":2.2000000000000002},{"$f":"'Max X+28'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+28'!M72","v":221.9177717783345},{"$f":"'Max X+28'!G73*W73","v":0},{"$f":"'Max X+28'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+28'!I73","v":2.2000000000000002},{"$f":"'Max X+28'!J73","v":1.8},396.19005259352855,176.02424444997348,220.1658081435551,3.5461336369741083,2.1519636347793911,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L73","v":189.95720588698737},{"$f":"'Max X+28'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+28'!C74","v":1.1000000000000001},{"$f":"'Max X+28'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+28'!M73","v":231.47543934343244},{"$f":"'Max X+28'!G74*W74","v":0},{"$f":"'Max X+28'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+28'!I74","v":1.1000000000000001},{"$f":"'Max X+28'!J74","v":1.8},414.25749720133712,185.99682034076952,228.2606768605676,4.1603855462178254,2.5147624828648119,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L74","v":203.31110156778175},{"$f":"'Max X+28'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+28'!C75","v":1.1000000000000001},{"$f":"'Max X+28'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+28'!M74","v":234.41287309526115},{"$f":"'Max X+28'!G75*W75","v":0},{"$f":"'Max X+28'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+28'!I75","v":1.1000000000000001},{"$f":"'Max X+28'!J75","v":1.8},429.47761801755553,198.61736223337493,230.86025578418062,4.8937393344067983,2.8526173110805066,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L75","v":173.44397099057184},{"$f":"'Max X+28'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+28'!C76","v":1.1000000000000001},{"$f":"'Max X+28'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+28'!M75","v":211.61409071170539},{"$f":"'Max X+28'!G76*W76","v":0},{"$f":"'Max X+28'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+28'!I76","v":1.1000000000000001},{"$f":"'Max X+28'!J76","v":1.8},377.09017981128909,169.06003263914494,208.03014717214415,4.5839383514268892,2.8839435395612179,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L76","v":185.18868826864485},{"$f":"'Max X+28'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+28'!C77","v":2.2000000000000002},{"$f":"'Max X+28'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+28'!M76","v":239.68831860593042},{"$f":"'Max X+28'!G77*W77","v":0},{"$f":"'Max X+28'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+28'!I77","v":2.2000000000000002},{"$f":"'Max X+28'!J77","v":1.8},417.54279153144364,181.11203517341144,236.43075635803223,5.3766530952333875,3.6575622478981717,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L77","v":198.86413408669239},{"$f":"'Max X+28'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+28'!C78","v":1.1000000000000001},{"$f":"'Max X+28'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+28'!M77","v":235.20207060505015},{"$f":"'Max X+28'!G78*W78","v":0},{"$f":"'Max X+28'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+28'!I78","v":1.1000000000000001},{"$f":"'Max X+28'!J78","v":1.8},423.1965385539699,192.7132236672976,230.4833148866723,6.3509104193947845,4.0187557183778466,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L78","v":179.93350802132616},{"$f":"'Max X+28'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+28'!C79","v":1.1000000000000001},{"$f":"'Max X+28'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+28'!M78","v":238.42789754975635},{"$f":"'Max X+28'!G79*W79","v":0},{"$f":"'Max X+28'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+28'!I79","v":1.1000000000000001},{"$f":"'Max X+28'!J79","v":1.8},406.08272026190639,172.91406904398141,233.16865121792495,6.3194389773447375,4.5592463318313765,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L79","v":192.28536875573826},{"$f":"'Max X+28'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+28'!C80","v":1.1000000000000001},{"$f":"'Max X+28'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+28'!M79","v":258.6886326961972},{"$f":"'Max X+28'!G80*W80","v":0},{"$f":"'Max X+28'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+28'!I80","v":1.1000000000000001},{"$f":"'Max X+28'!J80","v":1.8},437.53182754750128,185.07543156748926,252.45639598001205,7.4099371882489935,5.5322367161851673,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L80","v":194.32498694959389},{"$f":"'Max X+28'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+28'!C81","v":2.2000000000000002},{"$f":"'Max X+28'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+28'!M80","v":237.3380191573707},{"$f":"'Max X+28'!G81*W81","v":0},{"$f":"'Max X+28'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+28'!I81","v":2.2000000000000002},{"$f":"'Max X+28'!J81","v":1.8},419.48643467200372,187.43320867159682,232.05322600040694,8.1917782779970629,5.6847931569637291,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L81","v":184.27607329080874},{"$f":"'Max X+28'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+28'!C82","v":1.1000000000000001},{"$f":"'Max X+28'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+28'!M81","v":232.78216013699821},{"$f":"'Max X+28'!G82*W82","v":0},{"$f":"'Max X+28'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+28'!I82","v":1.1000000000000001},{"$f":"'Max X+28'!J82","v":1.8},401.80642704628502,175.98378070845476,225.82264633783026,8.4922925823539774,6.2595137991679222,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L82","v":170.13694307148322},{"$f":"'Max X+28'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+28'!C83","v":1.1000000000000001},{"$f":"'Max X+28'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+28'!M82","v":225.15296485666468},{"$f":"'Max X+28'!G83*W83","v":0},{"$f":"'Max X+28'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+28'!I83","v":1.1000000000000001},{"$f":"'Max X+28'!J83","v":1.8},379.38292023349504,161.74668896122512,217.63623127226992,8.5902541102580994,6.8167335843947523,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L83","v":172.76697652169864},{"$f":"'Max X+28'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+28'!C84","v":0},{"$f":"'Max X+28'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+28'!M83","v":210.40483939490611},{"$f":"'Max X+28'!G84*W84","v":0},{"$f":"'Max X+28'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+28'!I84","v":0},{"$f":"'Max X+28'!J84","v":0.9},365.48536400855482,163.17528474759047,202.31007926096433,9.5916917741081562,7.1947601339417693,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L84","v":132.55421298540205},{"$f":"'Max X+28'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+28'!C85","v":3.3000000000000003},{"$f":"'Max X+28'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+28'!M84","v":168.08212619583898},{"$f":"'Max X+28'!G85*W85","v":0},{"$f":"'Max X+28'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+28'!I85","v":3.3000000000000003},{"$f":"'Max X+28'!J85","v":0.9},291.70902676621881,127.73782931532055,163.97119745089827,8.1163836700815057,6.5109287449407267,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L85","v":120.8068470089144},{"$f":"'Max X+28'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+28'!C86","v":0},{"$f":"'Max X+28'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+28'!M85","v":165.85938241470447},{"$f":"'Max X+28'!G86*W86","v":0},{"$f":"'Max X+28'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+28'!I86","v":0},{"$f":"'Max X+28'!J86","v":0},271.19232165367663,112.63035271729115,158.56196893638548,8.1764942916232606,7.2974134783189868,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L86","v":100.38531434623749},{"$f":"'Max X+28'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+28'!C87","v":0},{"$f":"'Max X+28'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+28'!M86","v":130.59310651216484},{"$f":"'Max X+28'!G87*W87","v":0},{"$f":"'Max X+28'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+28'!I87","v":0},{"$f":"'Max X+28'!J87","v":0},216.91210409117497,92.858619052245274,124.05348503892968,7.526695293992212,6.5396214732351643,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L87","v":94.27450694211467},{"$f":"'Max X+28'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+28'!C88","v":0},{"$f":"'Max X+28'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+28'!M87","v":134.7992562694329},{"$f":"'Max X+28'!G88*W88","v":0},{"$f":"'Max X+28'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+28'!I88","v":0},{"$f":"'Max X+28'!J88","v":0},213.53082901150117,86.424026628542322,127.10680238295885,7.8504803135723424,7.6924538864740599,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L88","v":79.369496220641892},{"$f":"'Max X+28'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+28'!C89","v":1.1000000000000001},{"$f":"'Max X+28'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+28'!M88","v":106.2321216180909},{"$f":"'Max X+28'!G89*W89","v":0},{"$f":"'Max X+28'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+28'!I89","v":1.1000000000000001},{"$f":"'Max X+28'!J89","v":0},173.55256823456952,73.121884970232401,100.43068326433712,7.3476112504094928,6.9014383537537789,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L89","v":72.314626253942834},{"$f":"'Max X+28'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+28'!C90","v":0},{"$f":"'Max X+28'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+28'!M89","v":93.919864136947268},{"$f":"'Max X+28'!G90*W90","v":0},{"$f":"'Max X+28'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+28'!I90","v":0},{"$f":"'Max X+28'!J90","v":0},151.85888157143972,64.873924511640951,86.984957059798788,7.4407017423018837,6.9349070771484742,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L90","v":62.820579908724071},{"$f":"'Max X+28'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+28'!C91","v":0},{"$f":"'Max X+28'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+28'!M90","v":78.826672833657213},{"$f":"'Max X+28'!G91*W91","v":0},{"$f":"'Max X+28'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+28'!I91","v":0},{"$f":"'Max X+28'!J91","v":0},127.86487936995087,55.646692068000661,72.218187301950209,7.1738878407234115,6.6084855317070081,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L91","v":52.662660091939451},{"$f":"'Max X+28'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+28'!C92","v":0},{"$f":"'Max X+28'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+28'!M91","v":68.184317023735431},{"$f":"'Max X+28'!G92*W92","v":0},{"$f":"'Max X+28'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+28'!I92","v":0},{"$f":"'Max X+28'!J92","v":0},107.70746334348692,46.003712526279685,61.703750817207244,6.6589475656597648,6.480566206528187,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L92","v":49.354268451409041},{"$f":"'Max X+28'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+28'!C93","v":0},{"$f":"'Max X+28'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+28'!M92","v":62.519829602231617},{"$f":"'Max X+28'!G93*W93","v":0},{"$f":"'Max X+28'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+28'!I93","v":0},{"$f":"'Max X+28'!J93","v":0},98.259884832309268,42.463785159454652,55.796099672854616,6.8904832919543901,6.7237299293770016,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L93","v":39.33048507233709},{"$f":"'Max X+28'!B94*U94","v":0.1536841125},{"$f":"'Max X+28'!C94","v":0},{"$f":"'Max X+28'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+28'!M93","v":56.192395266252554},{"$f":"'Max X+28'!G94*W94","v":0},{"$f":"'Max X+28'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+28'!I94","v":0},{"$f":"'Max X+28'!J94","v":0},82.656563374340493,33.286014379800463,49.37054899454003,6.0444706925366241,6.8218462717125208,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L94","v":31.62245895522398},{"$f":"'Max X+28'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+28'!C95","v":0},{"$f":"'Max X+28'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+28'!M94","v":44.495596799503737},{"$f":"'Max X+28'!G95*W95","v":0},{"$f":"'Max X+28'!H95*V95","v":0.1366584025},{"$f":"'Max X+28'!I95","v":0},{"$f":"'Max X+28'!J95","v":0},64.703239985273541,26.288340362674095,38.414899622599442,5.3341185925498849,6.0806971769042937,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L95","v":23.400617044934158},{"$f":"'Max X+28'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+28'!C96","v":0},{"$f":"'Max X+28'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+28'!M95","v":35.734570084002108},{"$f":"'Max X+28'!G96*W96","v":0},{"$f":"'Max X+28'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+28'!I96","v":0},{"$f":"'Max X+28'!J96","v":0},49.334329535176515,19.079034438718793,30.255295096457722,4.3215826062153644,5.4792749875443878,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L96","v":17.935245452695302},{"$f":"'Max X+28'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+28'!C97","v":0},{"$f":"'Max X+28'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+28'!M96","v":26.663715707279017},{"$f":"'Max X+28'!G97*W97","v":0},{"$f":"'Max X+28'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+28'!I97","v":0},{"$f":"'Max X+28'!J97","v":0},36.415684209971346,14.322397811877835,22.093286398093511,3.6128476408174675,4.5704293091855073,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L97","v":14.42953579866105},{"$f":"'Max X+28'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+28'!C98","v":0},{"$f":"'Max X+28'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+28'!M97","v":28.578384450014475},{"$f":"'Max X+28'!G98*W98","v":0},{"$f":"'Max X+28'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+28'!I98","v":0},{"$f":"'Max X+28'!J98","v":0},34.390275762422284,11.265731543714487,23.124544218707797,3.1638042549465615,5.4538402313066783,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L98","v":11.462458655943029},{"$f":"'Max X+28'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+28'!C99","v":0},{"$f":"'Max X+28'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+28'!M98","v":20.206020558390019},{"$f":"'Max X+28'!G99*W99","v":0},{"$f":"'Max X+28'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+28'!I99","v":0},{"$f":"'Max X+28'!J99","v":0},24.668029133820546,8.7360199900557198,15.932009143764825,2.7264386658873092,4.2740114146251944,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L99","v":8.4397761841092258},{"$f":"'Max X+28'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+28'!C100","v":0},{"$f":"'Max X+28'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+28'!M99","v":18.404652821566422},{"$f":"'Max X+28'!G100*W100","v":0},{"$f":"'Max X+28'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+28'!I100","v":0},{"$f":"'Max X+28'!J100","v":0},20.380149008815486,6.2697283563845474,14.110420652430941,2.1700478277246784,4.2942321691354817,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L100","v":6.6123398343139872},{"$f":"'Max X+28'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+28'!C101","v":0},{"$f":"'Max X+28'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+28'!M100","v":14.005299281707831},{"$f":"'Max X+28'!G101*W101","v":0},{"$f":"'Max X+28'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+28'!I101","v":0},{"$f":"'Max X+28'!J101","v":0},15.200364778252784,4.7812851542171444,10.419079624035639,1.8310546800968432,3.5862196576721921,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L101","v":5.1078756810332475},{"$f":"'Max X+28'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+28'!C102","v":0},{"$f":"'Max X+28'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+28'!M101","v":10.791734353363786},{"$f":"'Max X+28'!G102*W102","v":0},{"$f":"'Max X+28'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+28'!I102","v":0},{"$f":"'Max X+28'!J102","v":0},11.365644955233373,3.5903912863948118,7.7752536688385607,1.5174843946384358,3.016480684525225,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L102","v":3.4828268678880203},{"$f":"'Max X+28'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+28'!C103","v":0},{"$f":"'Max X+28'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+28'!M102","v":7.9457713180025191},{"$f":"'Max X+28'!G103*W103","v":0},{"$f":"'Max X+28'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+28'!I103","v":0},{"$f":"'Max X+28'!J103","v":0},7.9118133185061437,2.3771149539250533,5.5346983645810903,1.1057119139629668,2.4110729534214288,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L103","v":2.4983211690228546},{"$f":"'Max X+28'!B104*U104","v":0.3379091575},{"$f":"'Max X+28'!C104","v":0},{"$f":"'Max X+28'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+28'!M103","v":5.5837512682509596},{"$f":"'Max X+28'!G104*W104","v":0},{"$f":"'Max X+28'!H104*V104","v":0.32755962},{"$f":"'Max X+28'!I104","v":0},{"$f":"'Max X+28'!J104","v":0},5.4088553922820841,1.6541155676339268,3.7547398246481571,0.84420560138892786,1.8290114436028024,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L104","v":1.5716661918464085},{"$f":"'Max X+28'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+28'!C105","v":0},{"$f":"'Max X+28'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+28'!M104","v":3.3994354453238},{"$f":"'Max X+28'!G105*W105","v":0},{"$f":"'Max X+28'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+28'!I105","v":0},{"$f":"'Max X+28'!J105","v":0},3.2128874741801186,1.0086694294348595,2.2042180447452591,0.56299676241154895,1.1952174005785408,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+28'!L105","v":1.0061574568869867},{"$f":"'Max X+28'!B106*U106","v":0.95},{"$f":"'Max X+28'!C106","v":0},{"$f":"'Max X+28'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+28'!M105","v":2.6354967794618349},{"$f":"'Max X+28'!G106*W106","v":0},{"$f":"'Max X+28'!H106*V106","v":0.95},{"$f":"'Max X+28'!I106","v":0},{"$f":"'Max X+28'!J106","v":0},0.18208271181744129,5.0307872844349344E-2,0.13177483897309195,0.95584958404263731,2.503721940488743,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":18580.797719673123},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":19693.713739997638},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":38272.881182221805},18559.902193041016,19712.97898918076,219.19552663209683,187.83475081688024,370.83248141202921,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":38272.881182221776},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+30","index":112,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+30",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":32}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+30"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":38633.276689806502},{"$f":"L107","v":18725.605511699752},19907.671178106753,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+29'!P107*106/206","v":190.81671373628689},{"$f":"'Max X+29'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+29'!C6","v":16.5},{"$f":"'Max X+29'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+29'!P107*100/206","v":180.01576767574235},{"$f":"'Max X+29'!G6*W6","v":0},{"$f":"'Max X+29'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+29'!I6","v":13.200000000000001},{"$f":"'Max X+29'!J6","v":8.1},{"$f":"L6+M6","v":379.39767942704475},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":194.46716347109796},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":184.93051595594682},{"$f":"B6*A6","v":0.24955026518894047},{"$f":"F6*H6","v":0.18525171979554159},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L6","v":196.38883438846565},{"$f":"'Max X+29'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+29'!C7","v":11},{"$f":"'Max X+29'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+29'!M6","v":186.74391899072609},{"$f":"'Max X+29'!G7*W7","v":0},{"$f":"'Max X+29'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+29'!I7","v":11},{"$f":"'Max X+29'!J7","v":9.9},{"$f":"L7+M7","v":387.9797859252073},200.16251998833076,187.81726593687654,2.6314400134916077E-2,2.665305384953923E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L7","v":202.39113505760926},{"$f":"'Max X+29'!B8*U8","v":8.45861E-5},{"$f":"'Max X+29'!C8","v":13.200000000000001},{"$f":"'Max X+29'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+29'!M7","v":189.92030136924285},{"$f":"'Max X+29'!G8*W8","v":0},{"$f":"'Max X+29'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+29'!I8","v":14.3},{"$f":"'Max X+29'!J8","v":8.1},398.18178648337943,202.07401558082015,196.10777090255928,1.7119476789096442E-2,1.2530466683589219E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L8","v":204.40673148195782},{"$f":"'Max X+29'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+29'!C9","v":11},{"$f":"'Max X+29'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+29'!M8","v":198.30908218276309},{"$f":"'Max X+29'!G9*W9","v":0},{"$f":"'Max X+29'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+29'!I9","v":11},{"$f":"'Max X+29'!J9","v":7.2},408.48299513291522,206.38399138127534,202.09900375163991,2.2740100682487482E-2,1.0078431123178687E-2,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L9","v":208.57282175894446},{"$f":"'Max X+29'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+29'!C10","v":11},{"$f":"'Max X+29'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+29'!M9","v":204.16465957720411},{"$f":"'Max X+29'!G10*W10","v":0},{"$f":"'Max X+29'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+29'!I10","v":11},{"$f":"'Max X+29'!J10","v":8.1},418.51343545343383,211.45843490627431,207.05500054715952,1.4386852670159765E-2,9.6590300445975243E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L10","v":213.80385299885509},{"$f":"'Max X+29'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+29'!C11","v":12.100000000000001},{"$f":"'Max X+29'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+29'!M10","v":209.26848021134802},{"$f":"'Max X+29'!G11*W11","v":0},{"$f":"'Max X+29'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+29'!I11","v":12.100000000000001},{"$f":"'Max X+29'!J11","v":10.8},428.35458582231513,217.79616514681089,210.55842067550424,7.6878520442063307E-3,1.0059535843759499E-2,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L11","v":219.37520263669035},{"$f":"'Max X+29'!B12*U12","v":3.021E-5},{"$f":"'Max X+29'!C12","v":4.4000000000000004},{"$f":"'Max X+29'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+29'!M11","v":212.04861342500084},{"$f":"'Max X+29'!G12*W12","v":0},{"$f":"'Max X+29'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+29'!I12","v":3.3000000000000003},{"$f":"'Max X+29'!J12","v":0.9},431.90680418609861,217.46857531181868,214.4382288742799,6.6273248716544157E-3,1.0384550720955855E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L12","v":218.98846082650093},{"$f":"'Max X+29'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+29'!C13","v":5.5},{"$f":"'Max X+29'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+29'!M12","v":215.87257092864596},{"$f":"'Max X+29'!G13*W13","v":0},{"$f":"'Max X+29'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+29'!I13","v":5.5},{"$f":"'Max X+29'!J13","v":2.7},440.44270148609729,221.78087669403214,218.66182479206515,7.5841324688045164E-3,1.0746136580827995E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L13","v":222.40112030166858},{"$f":"'Max X+29'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+29'!C14","v":4.4000000000000004},{"$f":"'Max X+29'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+29'!M13","v":219.24715046662337},{"$f":"'Max X+29'!G14*W14","v":0},{"$f":"'Max X+29'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+29'!I14","v":4.4000000000000004},{"$f":"'Max X+29'!J14","v":2.7},445.02711415774445,224.09120065570033,220.93591350204409,9.9196459682551735E-3,1.1236964579290614E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L14","v":224.18706076204833},{"$f":"'Max X+29'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+29'!C15","v":3.3000000000000003},{"$f":"'Max X+29'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+29'!M14","v":221.0263763582131},{"$f":"'Max X+29'!G15*W15","v":0},{"$f":"'Max X+29'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+29'!I15","v":3.3000000000000003},{"$f":"'Max X+29'!J15","v":2.7},445.48872932227709,223.87410106853335,221.61462825374375,1.2959693515002105E-2,1.1748104469379923E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L15","v":223.03732158192},{"$f":"'Max X+29'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+29'!C16","v":5.5},{"$f":"'Max X+29'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+29'!M15","v":220.82495862350254},{"$f":"'Max X+29'!G16*W16","v":0},{"$f":"'Max X+29'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+29'!I16","v":5.5},{"$f":"'Max X+29'!J16","v":2.7},449.43387519791702,225.82143017275729,223.61244502515976,1.5891409162711798E-2,1.2513598342797328E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L16","v":224.10075476013824},{"$f":"'Max X+29'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+29'!C17","v":6.6000000000000005},{"$f":"'Max X+29'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+29'!M16","v":221.98861825336391},{"$f":"'Max X+29'!G17*W17","v":0},{"$f":"'Max X+29'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+29'!I17","v":6.6000000000000005},{"$f":"'Max X+29'!J17","v":2.7},452.95689875984897,227.08201993704029,225.87487882280868,1.8734823097947561E-2,1.3739430555246323E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L17","v":224.42332842980105},{"$f":"'Max X+29'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+29'!C18","v":6.6000000000000005},{"$f":"'Max X+29'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+29'!M17","v":223.36577795440851},{"$f":"'Max X+29'!G18*W18","v":0},{"$f":"'Max X+29'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+29'!I18","v":6.6000000000000005},{"$f":"'Max X+29'!J18","v":2.7},453.75274111602971,226.50213528208877,227.25060583394097,2.1193147712274145E-2,1.51721204675532E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L18","v":222.48108358402411},{"$f":"'Max X+29'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+29'!C19","v":2.2000000000000002},{"$f":"'Max X+29'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+29'!M18","v":223.45569703819984},{"$f":"'Max X+29'!G19*W19","v":0},{"$f":"'Max X+29'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+29'!I19","v":2.2000000000000002},{"$f":"'Max X+29'!J19","v":1.8},443.09586321678069,219.25718872074324,223.83867449603741,2.3894863280847545E-2,1.7022542162394204E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L19","v":214.74998440796597},{"$f":"'Max X+29'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+29'!C20","v":4.4000000000000004},{"$f":"'Max X+29'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+29'!M19","v":219.58482135335163},{"$f":"'Max X+29'!G20*W20","v":0},{"$f":"'Max X+29'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+29'!I20","v":4.4000000000000004},{"$f":"'Max X+29'!J20","v":1.8},439.48909730283117,217.3229357186361,222.16616158419507,2.7048689329865882E-2,1.8659769156554436E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L20","v":211.88817786843364},{"$f":"'Max X+29'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+29'!C21","v":4.4000000000000004},{"$f":"'Max X+29'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+29'!M20","v":217.03668273097952},{"$f":"'Max X+29'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+29'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+29'!I21","v":4.4000000000000004},{"$f":"'Max X+29'!J21","v":0},435.87137110535798,214.45534101719451,221.4160300881635,3.2836851239124727E-2,2.0652642816026866E-2,7.7439389426898708E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L21","v":208.61565480735382},{"$f":"'Max X+29'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+29'!C22","v":6.6000000000000005},{"$f":"'Max X+29'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+29'!M21","v":215.90403861358377},{"$f":"'Max X+29'!G22*W22","v":1.7791249},{"$f":"'Max X+29'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+29'!I22","v":6.6000000000000005},{"$f":"'Max X+29'!J22","v":9},425.95575764063381,212.47449062031629,213.48126702031755,4.1164187037545416E-2,2.2771593266209429E-2,0.38412025110798836,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L22","v":206.0768152960525},{"$f":"'Max X+29'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+29'!C23","v":6.6000000000000005},{"$f":"'Max X+29'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+29'!M22","v":207.44204330152027},{"$f":"'Max X+29'!G23*W23","v":3.2182024},{"$f":"'Max X+29'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+29'!I23","v":6.6000000000000005},{"$f":"'Max X+29'!J23","v":7.2},414.04171636656844,207.2236410068941,206.81807535967434,5.3174289158381842E-2,2.3967941845926058E-2,0.66759048161385648,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L23","v":200.5389813608802},{"$f":"'Max X+29'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+29'!C24","v":11},{"$f":"'Max X+29'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+29'!M23","v":200.50704722722088},{"$f":"'Max X+29'!G24*W24","v":5.5787578},{"$f":"'Max X+29'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+29'!I24","v":11},{"$f":"'Max X+29'!J24","v":7.2},409.45319998806303,205.17131682134666,204.2818831667164,6.7664539533511217E-2,2.5164060504491569E-2,1.1185802536738267,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L24","v":198.31245652056103},{"$f":"'Max X+29'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+29'!C25","v":9.9},{"$f":"'Max X+29'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+29'!M24","v":197.8050184357289},{"$f":"'Max X+29'!G25*W25","v":10.969364000000001},{"$f":"'Max X+29'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+29'!I25","v":9.9},{"$f":"'Max X+29'!J25","v":8.1},400.50616824454494,200.92789008023325,199.57827816431168,8.4566440327799794E-2,2.6740271417234007E-2,2.1697952482482212,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L25","v":193.88388109456793},{"$f":"'Max X+29'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+29'!C26","v":8.8000000000000007},{"$f":"'Max X+29'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+29'!M25","v":192.92463826747417},{"$f":"'Max X+29'!G26*W26","v":16.918083000000003},{"$f":"'Max X+29'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+29'!I26","v":8.8000000000000007},{"$f":"'Max X+29'!J26","v":8.1},389.88442352597076,196.28757503013838,193.59684849583235,9.6306064429555124E-2,2.7789771641846834E-2,3.2639150429541046,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L26","v":189.28067105545284},{"$f":"'Max X+29'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+29'!C27","v":7.7000000000000011},{"$f":"'Max X+29'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+29'!M26","v":186.97592192654378},{"$f":"'Max X+29'!G27*W27","v":23.547923000000001},{"$f":"'Max X+29'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+29'!I27","v":8.8000000000000007},{"$f":"'Max X+29'!J27","v":7.2},379.12866644172215,190.58137001464152,188.54729642708062,9.9301040811292568E-2,2.8625499463168547E-2,4.4028946123802646,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L27","v":183.84449264263066},{"$f":"'Max X+29'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+29'!C28","v":12.100000000000001},{"$f":"'Max X+29'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+29'!M27","v":182.17915567199702},{"$f":"'Max X+29'!G28*W28","v":34.556976999999996},{"$f":"'Max X+29'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+29'!I28","v":12.100000000000001},{"$f":"'Max X+29'!J28","v":8.1},374.79770292013751,188.64800180551381,186.1497011146237,9.6490837116832512E-2,2.9454557373329481E-2,6.2955608924366198,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L28","v":182.4187463251989},{"$f":"'Max X+29'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+29'!C29","v":11},{"$f":"'Max X+29'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+29'!M28","v":180.25925846147248},{"$f":"'Max X+29'!G29*W29","v":40.106380999999999},{"$f":"'Max X+29'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+29'!I29","v":11},{"$f":"'Max X+29'!J29","v":7.2},365.65302620365651,181.62452777239693,184.02849843125955,9.4218552801979924E-2,3.0760030212937127E-2,7.2295464986332894,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L29","v":175.79747224195557},{"$f":"'Max X+29'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+29'!C30","v":15.400000000000002},{"$f":"'Max X+29'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+29'!M29","v":178.5164731645558},{"$f":"'Max X+29'!G30*W30","v":52.609592000000006},{"$f":"'Max X+29'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+29'!I30","v":15.400000000000002},{"$f":"'Max X+29'!J30","v":6.3},370.59212833458128,183.00793429109456,187.58419404348669,8.9537950861024285E-2,3.2279121069111689E-2,9.3916788184662305,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L30","v":178.01821592286038},{"$f":"'Max X+29'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+29'!C31","v":15.400000000000002},{"$f":"'Max X+29'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+29'!M30","v":182.86268534637017},{"$f":"'Max X+29'!G31*W31","v":63.382452000000008},{"$f":"'Max X+29'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+29'!I31","v":16.5},{"$f":"'Max X+29'!J31","v":7.2},376.45637132439651,184.32870948985959,192.12766183453692,8.9506433000798469E-2,3.5023511833272063E-2,11.590285376557413,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L31","v":179.99131068473204},{"$f":"'Max X+29'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+29'!C32","v":14.3},{"$f":"'Max X+29'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+29'!M31","v":188.02213076334851},{"$f":"'Max X+29'!G32*W32","v":69.950769000000008},{"$f":"'Max X+29'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+29'!I32","v":14.3},{"$f":"'Max X+29'!J32","v":8.1},375.78578235269447,181.60201358016624,194.18376877252825,8.9297104565815771E-2,3.8361990820281584E-2,13.152292635914788,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L32","v":178.25927042535511},{"$f":"'Max X+29'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+29'!C33","v":16.5},{"$f":"'Max X+29'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+29'!M32","v":191.01879661859155},{"$f":"'Max X+29'!G33*W33","v":87.890810000000002},{"$f":"'Max X+29'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+29'!I33","v":16.5},{"$f":"'Max X+29'!J33","v":9.9},378.74860804309935,181.17146800617095,197.57714003692843,8.7802419184170824E-2,4.1656581663106561E-2,16.788796760033275,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L33","v":178.43060456843034},{"$f":"'Max X+29'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+29'!C34","v":16.5},{"$f":"'Max X+29'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+29'!M33","v":194.9813262797808},{"$f":"'Max X+29'!G34*W34","v":100.88774500000001},{"$f":"'Max X+29'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+29'!I34","v":16.5},{"$f":"'Max X+29'!J34","v":8.1},384.67775151569583,181.34210786418066,203.33564365151514,8.8496704249671626E-2,4.5682628265673438E-2,19.671226325476326,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L34","v":179.71616129441333},{"$f":"'Max X+29'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+29'!C35","v":23.1},{"$f":"'Max X+29'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+29'!M34","v":201.79534090368315},{"$f":"'Max X+29'!G35*W35","v":117.06576000000001},{"$f":"'Max X+29'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+29'!I35","v":20.900000000000002},{"$f":"'Max X+29'!J35","v":11.700000000000001},396.56875959597539,185.62434729089628,210.94441230507914,9.1814003517038278E-2,5.0928598604035764E-2,23.623324947348756,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L35","v":196.09501308557364},{"$f":"'Max X+29'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+29'!C36","v":22},{"$f":"'Max X+29'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+29'!M35","v":198.81293426591014},{"$f":"'Max X+29'!G36*W36","v":115.5735},{"$f":"'Max X+29'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+29'!I36","v":22},{"$f":"'Max X+29'!J36","v":10.8},413.54813170492241,203.58946167489597,209.95867003002641,0.1055514106776532,5.4264235883735273E-2,22.977506658381163,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L36","v":214.75722698427182},{"$f":"'Max X+29'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+29'!C37","v":18.700000000000003},{"$f":"'Max X+29'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+29'!M36","v":246.81795776458824},{"$f":"'Max X+29'!G37*W37","v":121.35984000000001},{"$f":"'Max X+29'!H37*V37","v":2.960827E-4},{"$f":"'Max X+29'!I37","v":18.700000000000003},{"$f":"'Max X+29'!J37","v":11.700000000000001},473.57893922043434,219.83405998318952,253.74487923724482,0.12316700108229876,7.3078527343425251E-2,29.953787863437189,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L37","v":206.16905173413039},{"$f":"'Max X+29'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+29'!C38","v":22},{"$f":"'Max X+29'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+29'!M37","v":232.74437492315536},{"$f":"'Max X+29'!G38*W38","v":116.75586999999999},{"$f":"'Max X+29'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+29'!I38","v":20.900000000000002},{"$f":"'Max X+29'!J38","v":12.6},455.51271927006815,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":214.54337650759356},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":240.96934276247461},0.12567522653683899,{"$f":"F38*H38","v":7.5032160680773688E-2},{"$f":"G38*F38/1000","v":27.174271981759187},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L38","v":241.60842173315319},{"$f":"'Max X+29'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+29'!C39","v":18.700000000000003},{"$f":"'Max X+29'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+29'!M38","v":255.7166282843001},{"$f":"'Max X+29'!G39*W39","v":103.97114000000001},{"$f":"'Max X+29'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+29'!I39","v":17.600000000000001},{"$f":"'Max X+29'!J39","v":12.6},509.07939675561437,248.45253698816612,260.62685976744825,0.15588474498706972,8.9768516851824451E-2,26.587149359674928,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L39","v":250.45035105976049},{"$f":"'Max X+29'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+29'!C40","v":16.5},{"$f":"'Max X+29'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+29'!M39","v":252.86775293011954},{"$f":"'Max X+29'!G40*W40","v":99.947609999999997},{"$f":"'Max X+29'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+29'!I40","v":15.400000000000002},{"$f":"'Max X+29'!J40","v":13.5},509.75049476024708,255.07976953227521,254.67072522797184,0.17058152748526326,9.7027702147695294E-2,25.273527551435947,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L40","v":263.10844583179011},{"$f":"'Max X+29'!B41*U41","v":7.206453E-4},{"$f":"'Max X+29'!C41","v":16.5},{"$f":"'Max X+29'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+29'!M40","v":291.60245351183738},{"$f":"'Max X+29'!G41*W41","v":86.607870999999989},{"$f":"'Max X+29'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+29'!I41","v":15.400000000000002},{"$f":"'Max X+29'!J41","v":13.5},561.99894138057789,268.61883796691109,293.38010341366675,0.18960786487898412,0.12235009817063244,25.255067677036706,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L41","v":263.6788465631011},{"$f":"'Max X+29'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+29'!C42","v":18.700000000000003},{"$f":"'Max X+29'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+29'!M41","v":263.24195333216841},{"$f":"'Max X+29'!G42*W42","v":76.329595999999981},{"$f":"'Max X+29'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+29'!I42","v":17.600000000000001},{"$f":"'Max X+29'!J42","v":13.5},539.49808892776309,272.27710047217931,267.22098845558372,0.20174609092178319,0.12096487658470967,20.093151948095262,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L42","v":292.94103523875009},{"$f":"'Max X+29'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+29'!C43","v":13.200000000000001},{"$f":"'Max X+29'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+29'!M42","v":304.62185056424926},{"$f":"'Max X+29'!G43*W43","v":61.544811999999993},{"$f":"'Max X+29'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+29'!I43","v":13.200000000000001},{"$f":"'Max X+29'!J43","v":13.5},601.07021701963868,296.90152333078163,304.16869368885699,0.23951190796842611,0.1531568753922341,18.747894524068812,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L43","v":276.363883143355},{"$f":"'Max X+29'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+29'!C44","v":14.3},{"$f":"'Max X+29'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+29'!M43","v":274.55443457679144},{"$f":"'Max X+29'!G44*W44","v":48.929062000000002},{"$f":"'Max X+29'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+29'!I44","v":13.200000000000001},{"$f":"'Max X+29'!J44","v":13.5},555.5238369661904,281.42041244885644,274.10342451733396,0.24347069449858477,0.15101005945744014,13.433690951782772,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L44","v":291.59253026530899},{"$f":"'Max X+29'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+29'!C45","v":11},{"$f":"'Max X+29'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+29'!M44","v":287.32584479498456},{"$f":"'Max X+29'!G45*W45","v":39.707878000000008},{"$f":"'Max X+29'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+29'!I45","v":11},{"$f":"'Max X+29'!J45","v":2.7},590.56636334255813,295.11317092375572,295.45319241880236,0.27935934155327519,0.1726523761822375,11.409099591366184,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L45","v":313.166824918766},{"$f":"'Max X+29'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+29'!C46","v":13.200000000000001},{"$f":"'Max X+29'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+29'!M45","v":320.68510761632473},{"$f":"'Max X+29'!G46*W46","v":30.428657000000001},{"$f":"'Max X+29'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+29'!I46","v":13.200000000000001},{"$f":"'Max X+29'!J46","v":4.5},648.01179498882448,318.83710072893865,329.17469425988577,0.32972418982733981,0.2104133564389247,9.7580171446652333,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L46","v":323.97304833522884},{"$f":"'Max X+29'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+29'!C47","v":15.400000000000002},{"$f":"'Max X+29'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+29'!M46","v":333.35393942771941},{"$f":"'Max X+29'!G47*W47","v":19.833918999999998},{"$f":"'Max X+29'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+29'!I47","v":15.400000000000002},{"$f":"'Max X+29'!J47","v":7.2},672.20927256074731,330.89423268380841,341.3150398769389,0.37881565142035778,0.23889955078051164,6.6117150329402925,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L47","v":327.95935644415772},{"$f":"'Max X+29'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+29'!C48","v":9.9},{"$f":"'Max X+29'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+29'!M47","v":351.34451973595912},{"$f":"'Max X+29'!G48*W48","v":12.969103},{"$f":"'Max X+29'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+29'!I48","v":8.8000000000000007},{"$f":"'Max X+29'!J48","v":7.2},683.79961241581191,331.13009479616841,352.66951761964356,0.42926164798930128,0.27500211631557764,4.5566232649411864,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L48","v":343.82662764864784},{"$f":"'Max X+29'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+29'!C49","v":12.100000000000001},{"$f":"'Max X+29'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+29'!M48","v":333.9528066632854},{"$f":"'Max X+29'!G49*W49","v":7.610276100000001},{"$f":"'Max X+29'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+29'!I49","v":12.100000000000001},{"$f":"'Max X+29'!J49","v":7.2},686.7862031044549,348.21949826055908,338.56670484389588,0.50712938808877828,0.28610181938958534,2.5414730630775222,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L49","v":340.58786278547069},{"$f":"'Max X+29'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+29'!C50","v":12.100000000000001},{"$f":"'Max X+29'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+29'!M49","v":339.17612455448779},{"$f":"'Max X+29'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+29'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+29'!I50","v":12.100000000000001},{"$f":"'Max X+29'!J50","v":6.3},690.47846578439794,345.82095760859596,344.65750817580198,0.56690517687475372,0.31861637868580256,1.6113051906460927,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L50","v":346.23883258809781},{"$f":"'Max X+29'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+29'!C51","v":11},{"$f":"'Max X+29'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+29'!M50","v":324.29179819397302},{"$f":"'Max X+29'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+29'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+29'!I51","v":11},{"$f":"'Max X+29'!J51","v":6.3},678.04905379253069,349.39173471551476,328.65731907701598,0.64709787258303664,0.33447911695702837,0.82045740627207642,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L51","v":322.42539029105518},{"$f":"'Max X+29'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+29'!C52","v":8.8000000000000007},{"$f":"'Max X+29'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+29'!M51","v":312.46284900834149},{"$f":"'Max X+29'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+29'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+29'!I52","v":8.8000000000000007},{"$f":"'Max X+29'!J52","v":5.4},640.66590191554337,325.15703960038684,315.50886231515648,0.66835069066839581,0.35398669318504294,0.45676875392469013,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L52","v":294.04685463422646},{"$f":"'Max X+29'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+29'!C53","v":5.5},{"$f":"'Max X+29'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+29'!M52","v":310.98432089530405},{"$f":"'Max X+29'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+29'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+29'!I53","v":6.6000000000000005},{"$f":"'Max X+29'!J53","v":5.4},606.17415474992208,294.37708398591889,311.79707076400319,0.66977064830757738,0.38725013130088443,0.2501963307540977,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L53","v":320.53133402849318},{"$f":"'Max X+29'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+29'!C54","v":5.5},{"$f":"'Max X+29'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+29'!M53","v":311.42143064698769},{"$f":"'Max X+29'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+29'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+29'!I54","v":5.5},{"$f":"'Max X+29'!J54","v":3.6},633.62439366225476,320.72909048831718,312.89530317393763,0.80224354017600108,0.426127473050051,0.23796689690449996,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L54","v":297.74742089528405},{"$f":"'Max X+29'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+29'!C55","v":6.6000000000000005},{"$f":"'Max X+29'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+29'!M54","v":311.14239569554582},{"$f":"'Max X+29'!G55*W55","v":1.0189424},{"$f":"'Max X+29'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+29'!I55","v":6.6000000000000005},{"$f":"'Max X+29'!J55","v":3.6},609.99632219432624,296.32154196189333,313.67478023243291,0.82587893339075624,0.46761546311292201,0.31703617941176915,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L55","v":276.31224438195795},{"$f":"'Max X+29'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+29'!C56","v":3.3000000000000003},{"$f":"'Max X+29'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+29'!M55","v":283.39522282188159},{"$f":"'Max X+29'!G56*W56","v":0},{"$f":"'Max X+29'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+29'!I56","v":3.3000000000000003},{"$f":"'Max X+29'!J56","v":3.6},556.88244924593891,274.25496581835938,282.62748342757953,0.85727856359855903,0.46773939430203954,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L56","v":265.13646342656733},{"$f":"'Max X+29'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+29'!C57","v":3.3000000000000003},{"$f":"'Max X+29'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+29'!M56","v":280.97703027044685},{"$f":"'Max X+29'!G57*W57","v":0},{"$f":"'Max X+29'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+29'!I57","v":3.3000000000000003},{"$f":"'Max X+29'!J57","v":3.6},545.87867743676884,265.71114566020384,280.167531776565,0.92531776636347873,0.50949849388183277,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L57","v":279.86733014435299},{"$f":"'Max X+29'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+29'!C58","v":3.3000000000000003},{"$f":"'Max X+29'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+29'!M57","v":272.73470391403362},{"$f":"'Max X+29'!G58*W58","v":0},{"$f":"'Max X+29'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+29'!I58","v":3.3000000000000003},{"$f":"'Max X+29'!J58","v":3.6},551.25709860508141,279.36619637389009,271.89090223119138,1.1011337704629049,0.54380168284220609,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L58","v":243.01290632041716},{"$f":"'Max X+29'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+29'!C59","v":3.3000000000000003},{"$f":"'Max X+29'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+29'!M58","v":267.0170702887055},{"$f":"'Max X+29'!G59*W59","v":0},{"$f":"'Max X+29'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+29'!I59","v":3.3000000000000003},{"$f":"'Max X+29'!J59","v":3.6},509.56794287528555,243.43687706059899,266.13106581468656,1.0760292598181751,0.58600447401891265,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L59","v":224.06126653336713},{"$f":"'Max X+29'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+29'!C60","v":5.5},{"$f":"'Max X+29'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+29'!M59","v":227.27086765625313},{"$f":"'Max X+29'!G60*W60","v":0},{"$f":"'Max X+29'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+29'!I60","v":5.5},{"$f":"'Max X+29'!J60","v":2.7},454.37173425225967,224.85065225086078,229.5210820013989,1.1106142825063516,0.54978565485425379,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L60","v":237.00898958506568},{"$f":"'Max X+29'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+29'!C61","v":5.5},{"$f":"'Max X+29'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+29'!M60","v":236.26338597063449},{"$f":"'Max X+29'!G61*W61","v":0},{"$f":"'Max X+29'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+29'!I61","v":5.5},{"$f":"'Max X+29'!J61","v":2.7},476.93563883654912,238.50318826068553,238.43245057586358,1.3058013243801561,0.6309353947709142,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L61","v":212.57378717079513},{"$f":"'Max X+29'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+29'!C62","v":4.4000000000000004},{"$f":"'Max X+29'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+29'!M61","v":219.6870133355998},{"$f":"'Max X+29'!G62*W62","v":0},{"$f":"'Max X+29'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+29'!I62","v":4.4000000000000004},{"$f":"'Max X+29'!J62","v":2.7},434.61468588750506,213.87618894480246,220.7384969427026,1.2975982259926471,0.64851639289721053,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L62","v":210.43548422632776},{"$f":"'Max X+29'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+29'!C63","v":4.4000000000000004},{"$f":"'Max X+29'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+29'!M62","v":216.68572925990802},{"$f":"'Max X+29'!G63*W63","v":0},{"$f":"'Max X+29'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+29'!I63","v":3.3000000000000003},{"$f":"'Max X+29'!J63","v":2.7},427.28795338898851,210.71044222597658,216.57751116301193,1.4250420003512103,0.70821809689611037,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L63","v":207.9461711134044},{"$f":"'Max X+29'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+29'!C64","v":2.2000000000000002},{"$f":"'Max X+29'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+29'!M63","v":207.31872584874571},{"$f":"'Max X+29'!G64*W64","v":0},{"$f":"'Max X+29'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+29'!I64","v":2.2000000000000002},{"$f":"'Max X+29'!J64","v":2.7},411.94485319640341,205.87729691653192,206.0675562798715,1.5688741968724826,0.75116956887420405,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L64","v":229.19144490106893},{"$f":"'Max X+29'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+29'!C65","v":3.3000000000000003},{"$f":"'Max X+29'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+29'!M64","v":214.3753132173681},{"$f":"'Max X+29'!G65*W65","v":0},{"$f":"'Max X+29'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+29'!I65","v":3.3000000000000003},{"$f":"'Max X+29'!J65","v":1.8},443.77010121733315,228.75715413612997,215.01294708120321,1.9342907649389633,0.86236613616490843,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L65","v":216.81628693034196},{"$f":"'Max X+29'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+29'!C66","v":2.2000000000000002},{"$f":"'Max X+29'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+29'!M65","v":212.92951526820966},{"$f":"'Max X+29'!G66*W66","v":0},{"$f":"'Max X+29'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+29'!I66","v":2.2000000000000002},{"$f":"'Max X+29'!J66","v":1.8},427.53930035340989,215.16194348913169,212.37735686427817,2.0543434412102624,0.95215840393146001,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L66","v":202.7786658043965},{"$f":"'Max X+29'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+29'!C67","v":3.3000000000000003},{"$f":"'Max X+29'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+29'!M66","v":209.35102569650809},{"$f":"'Max X+29'!G67*W67","v":0},{"$f":"'Max X+29'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+29'!I67","v":3.3000000000000003},{"$f":"'Max X+29'!J67","v":1.8},411.92668531474396,202.1177122673428,209.80897304740117,2.160953537053703,1.042052649106916,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L67","v":218.30214767521485},{"$f":"'Max X+29'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+29'!C68","v":2.2000000000000002},{"$f":"'Max X+29'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+29'!M67","v":226.01762742251211},{"$f":"'Max X+29'!G68*W68","v":0},{"$f":"'Max X+29'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+29'!I68","v":2.2000000000000002},{"$f":"'Max X+29'!J68","v":1.8},441.25482434998372,216.09110439747258,225.16371995251114,2.6110432777422643,1.2539074700009272,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L68","v":196.91469187078195},{"$f":"'Max X+29'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+29'!C69","v":2.2000000000000002},{"$f":"'Max X+29'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+29'!M68","v":186.12851155953112},{"$f":"'Max X+29'!G69*W69","v":0},{"$f":"'Max X+29'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+29'!I69","v":2.2000000000000002},{"$f":"'Max X+29'!J69","v":2.7},380.06305345504245,195.58670974515977,184.47634370988268,2.6279821256221627,1.1521678496484449,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L69","v":188.58672290065422},{"$f":"'Max X+29'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+29'!C70","v":0},{"$f":"'Max X+29'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+29'!M69","v":189.22053425993292},{"$f":"'Max X+29'!G70*W70","v":0},{"$f":"'Max X+29'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+29'!I70","v":0},{"$f":"'Max X+29'!J70","v":0},373.7079614022694,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":185.79599187030965},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":187.91196953195976},2.7907310303445811,{"$f":"F70*H70","v":1.3085647279731492},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L70","v":193.01879964395098},{"$f":"'Max X+29'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+29'!C71","v":0},{"$f":"'Max X+29'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+29'!M70","v":203.9415229321732},{"$f":"'Max X+29'!G71*W71","v":0},{"$f":"'Max X+29'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+29'!I71","v":0},{"$f":"'Max X+29'!J71","v":0},{"$f":"L71+M71","v":390.42735095378589},188.06304886440446,202.36430208938145,3.1557507795464956,1.5772208427917551,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L71","v":190.98102339820534},{"$f":"'Max X+29'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+29'!C72","v":3.3000000000000003},{"$f":"'Max X+29'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+29'!M71","v":206.22703727911275},{"$f":"'Max X+29'!G72*W72","v":0},{"$f":"'Max X+29'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+29'!I72","v":3.3000000000000003},{"$f":"'Max X+29'!J72","v":1.8},394.97723187854245,189.03554769404266,205.94168418449979,3.4454757041626869,1.785353094612953,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L72","v":190.98664341907167},{"$f":"'Max X+29'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+29'!C73","v":2.2000000000000002},{"$f":"'Max X+29'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+29'!M72","v":220.63900065542791},{"$f":"'Max X+29'!G73*W73","v":0},{"$f":"'Max X+29'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+29'!I73","v":2.2000000000000002},{"$f":"'Max X+29'!J73","v":1.8},407.38699673019858,188.48755931037678,218.89943741982179,3.7990841086948755,2.1395632356060896,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L73","v":176.02424444997348},{"$f":"'Max X+29'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+29'!C74","v":1.1000000000000001},{"$f":"'Max X+29'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+29'!M73","v":220.1658081435551},{"$f":"'Max X+29'!G74*W74","v":0},{"$f":"'Max X+29'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+29'!I74","v":1.1000000000000001},{"$f":"'Max X+29'!J74","v":1.8},389.44292857567723,172.36901443132774,217.07391414434952,3.8552300186457398,2.3918939992055503,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L74","v":185.99682034076952},{"$f":"'Max X+29'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+29'!C75","v":1.1000000000000001},{"$f":"'Max X+29'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+29'!M74","v":228.2606768605676},{"$f":"'Max X+29'!G75*W75","v":0},{"$f":"'Max X+29'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+29'!I75","v":1.1000000000000001},{"$f":"'Max X+29'!J75","v":1.8},406.50276611783073,181.71983925731027,224.78292686052046,4.4769810834592363,2.7777500000471269,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L75","v":198.61736223337493},{"$f":"'Max X+29'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+29'!C76","v":1.1000000000000001},{"$f":"'Max X+29'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+29'!M75","v":230.86025578418062},{"$f":"'Max X+29'!G76*W76","v":0},{"$f":"'Max X+29'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+29'!I76","v":1.1000000000000001},{"$f":"'Max X+29'!J76","v":1.8},420.58213755805428,193.56811811839611,227.01401943965817,5.2492441149788061,3.1462363445224497,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L76","v":169.06003263914494},{"$f":"'Max X+29'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+29'!C77","v":2.2000000000000002},{"$f":"'Max X+29'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+29'!M76","v":208.03014717214415},{"$f":"'Max X+29'!G77*W77","v":0},{"$f":"'Max X+29'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+29'!I77","v":2.2000000000000002},{"$f":"'Max X+29'!J77","v":1.8},370.70732674791753,165.4516488913703,205.25567785654724,4.9083837477746162,3.1744693155968808,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L77","v":181.11203517341144},{"$f":"'Max X+29'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+29'!C78","v":1.1000000000000001},{"$f":"'Max X+29'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+29'!M77","v":236.43075635803223},{"$f":"'Max X+29'!G78*W78","v":0},{"$f":"'Max X+29'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+29'!I78","v":1.1000000000000001},{"$f":"'Max X+29'!J78","v":1.8},407.21906131288927,175.52805448456994,231.69100682831936,5.7839806888414893,4.0397495297128563,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L78","v":192.7132236672976},{"$f":"'Max X+29'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+29'!C79","v":1.1000000000000001},{"$f":"'Max X+29'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+29'!M78","v":230.4833148866723},{"$f":"'Max X+29'!G79*W79","v":0},{"$f":"'Max X+29'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+29'!I79","v":1.1000000000000001},{"$f":"'Max X+29'!J79","v":1.8},410.62093450570057,185.24494870570157,225.375985799999,6.7682749615959992,4.4073290866732746,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L79","v":172.91406904398141},{"$f":"'Max X+29'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+29'!C80","v":1.1000000000000001},{"$f":"'Max X+29'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+29'!M79","v":233.16865121792495},{"$f":"'Max X+29'!G80*W80","v":0},{"$f":"'Max X+29'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+29'!I80","v":1.1000000000000001},{"$f":"'Max X+29'!J80","v":1.8},393.9328041972426,166.45062710416289,227.48217709307971,6.6634419398184983,4.9864741248452242,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L80","v":185.07543156748926},{"$f":"'Max X+29'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+29'!C81","v":2.2000000000000002},{"$f":"'Max X+29'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+29'!M80","v":252.45639598001205},{"$f":"'Max X+29'!G81*W81","v":0},{"$f":"'Max X+29'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+29'!I81","v":2.2000000000000002},{"$f":"'Max X+29'!J81","v":1.8},425.38305151525157,178.57356869898047,246.8094828162711,7.8018628685087821,6.0469131637409133,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L81","v":187.43320867159682},{"$f":"'Max X+29'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+29'!C82","v":1.1000000000000001},{"$f":"'Max X+29'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+29'!M81","v":232.05322600040694},{"$f":"'Max X+29'!G82*W82","v":0},{"$f":"'Max X+29'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+29'!I82","v":1.1000000000000001},{"$f":"'Max X+29'!J82","v":1.8},404.10873395378712,178.99542070887708,225.11331324491002,8.6377879627197327,6.2399127554969107,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L82","v":175.98378070845476},{"$f":"'Max X+29'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+29'!C83","v":1.1000000000000001},{"$f":"'Max X+29'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+29'!M82","v":225.82264633783026},{"$f":"'Max X+29'!G83*W83","v":0},{"$f":"'Max X+29'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+29'!I83","v":1.1000000000000001},{"$f":"'Max X+29'!J83","v":1.8},385.58395586599687,167.29831839628423,218.28563746971264,8.8854623121705103,6.8370088681175973,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L83","v":161.74668896122512},{"$f":"'Max X+29'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+29'!C84","v":0},{"$f":"'Max X+29'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+29'!M83","v":217.63623127226992},{"$f":"'Max X+29'!G84*W84","v":0},{"$f":"'Max X+29'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+29'!I84","v":0},{"$f":"'Max X+29'!J84","v":0.9},362.06101729339122,152.76682245413392,209.2941948392573,8.9798665070912023,7.4420364330126123,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L84","v":163.17528474759047},{"$f":"'Max X+29'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+29'!C85","v":3.3000000000000003},{"$f":"'Max X+29'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+29'!M84","v":202.31007926096433},{"$f":"'Max X+29'!G85*W85","v":0},{"$f":"'Max X+29'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+29'!I85","v":3.3000000000000003},{"$f":"'Max X+29'!J85","v":0.9},353.35722850867359,156.48395224552888,196.8732762631447,9.9913325020615975,7.8368029978196372,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L85","v":127.73782931532055},{"$f":"'Max X+29'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+29'!C86","v":0},{"$f":"'Max X+29'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+29'!M85","v":163.97119745089827},{"$f":"'Max X+29'!G86*W86","v":0},{"$f":"'Max X+29'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+29'!I86","v":0},{"$f":"'Max X+29'!J86","v":0},275.84908924655889,119.09222968184949,156.7568595647094,8.6455996334710612,7.2143378861888605,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L86","v":112.63035271729115},{"$f":"'Max X+29'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+29'!C87","v":0},{"$f":"'Max X+29'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+29'!M86","v":158.56196893638548},{"$f":"'Max X+29'!G87*W87","v":0},{"$f":"'Max X+29'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+29'!I87","v":0},{"$f":"'Max X+29'!J87","v":0},254.80731821482112,104.18554830263334,150.6217699121878,8.4448044146578081,7.9401990241976694,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L87","v":92.858619052245274},{"$f":"'Max X+29'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+29'!C88","v":0},{"$f":"'Max X+29'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+29'!M87","v":124.05348503892968},{"$f":"'Max X+29'!G88*W88","v":0},{"$f":"'Max X+29'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+29'!I88","v":0},{"$f":"'Max X+29'!J88","v":0},202.10029265550173,85.126043359616432,116.97424929588531,7.7325756926288447,7.0792357430443626,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L88","v":86.424026628542322},{"$f":"'Max X+29'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+29'!C89","v":1.1000000000000001},{"$f":"'Max X+29'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+29'!M88","v":127.10680238295885},{"$f":"'Max X+29'!G89*W89","v":0},{"$f":"'Max X+29'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+29'!I89","v":1.1000000000000001},{"$f":"'Max X+29'!J89","v":0},199.47257090972664,79.523343991017668,119.94922691870899,8.0006826375246405,8.2575754642498573,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L89","v":73.121884970232401},{"$f":"'Max X+29'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+29'!C90","v":0},{"$f":"'Max X+29'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+29'!M89","v":100.43068326433712},{"$f":"'Max X+29'!G90*W90","v":0},{"$f":"'Max X+29'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+29'!I90","v":0},{"$f":"'Max X+29'!J90","v":0},158.61314829886072,65.598121589532624,93.015026709328112,7.5237633806997826,7.4156565550090061,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L90","v":64.873924511640951},{"$f":"'Max X+29'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+29'!C91","v":0},{"$f":"'Max X+29'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+29'!M90","v":86.984957059798788},{"$f":"'Max X+29'!G91*W91","v":0},{"$f":"'Max X+29'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+29'!I91","v":0},{"$f":"'Max X+29'!J91","v":0},137.15806843485663,57.465551986104323,79.692516448752315,7.4083725255366248,7.2924406110464739,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L91","v":55.646692068000661},{"$f":"'Max X+29'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+29'!C92","v":0},{"$f":"'Max X+29'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+29'!M91","v":72.218187301950209},{"$f":"'Max X+29'!G92*W92","v":0},{"$f":"'Max X+29'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+29'!I92","v":0},{"$f":"'Max X+29'!J92","v":0},113.96465020382908,48.610427586937206,65.354222616891875,7.0362644810634567,6.8639646850583311,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L92","v":46.003712526279685},{"$f":"'Max X+29'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+29'!C93","v":0},{"$f":"'Max X+29'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+29'!M92","v":61.703750817207244},{"$f":"'Max X+29'!G93*W93","v":0},{"$f":"'Max X+29'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+29'!I93","v":0},{"$f":"'Max X+29'!J93","v":0},94.648795971145162,39.581009435415552,55.06778653572961,6.4227030908641334,6.6359642814776327,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L93","v":42.463785159454652},{"$f":"'Max X+29'!B94*U94","v":0.1536841125},{"$f":"'Max X+29'!C94","v":0},{"$f":"'Max X+29'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+29'!M93","v":55.796099672854616},{"$f":"'Max X+29'!G94*W94","v":0},{"$f":"'Max X+29'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+29'!I94","v":0},{"$f":"'Max X+29'!J94","v":0},84.960140341114538,35.937776023833194,49.022364317281337,6.5260091356214591,6.7737353555732787,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L94","v":33.286014379800463},{"$f":"'Max X+29'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+29'!C95","v":0},{"$f":"'Max X+29'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+29'!M94","v":49.37054899454003},{"$f":"'Max X+29'!G95*W95","v":0},{"$f":"'Max X+29'!H95*V95","v":0.1366584025},{"$f":"'Max X+29'!I95","v":0},{"$f":"'Max X+29'!J95","v":0},70.294933675784733,27.671285037386525,42.623648638398208,5.6147293424139377,6.7469003561418219,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L95","v":26.288340362674095},{"$f":"'Max X+29'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+29'!C96","v":0},{"$f":"'Max X+29'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+29'!M95","v":38.414899622599442},{"$f":"'Max X+29'!G96*W96","v":0},{"$f":"'Max X+29'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+29'!I96","v":0},{"$f":"'Max X+29'!J96","v":0},53.958101068186977,21.433458363645965,32.524642704541009,4.8548819990281293,5.8902569180584363,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L96","v":19.079034438718793},{"$f":"'Max X+29'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+29'!C97","v":0},{"$f":"'Max X+29'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+29'!M96","v":30.255295096457722},{"$f":"'Max X+29'!G97*W97","v":0},{"$f":"'Max X+29'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+29'!I97","v":0},{"$f":"'Max X+29'!J97","v":0},40.305016664906418,15.235783743164934,25.069232921741484,3.8432506955538592,5.1860621747162376,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L97","v":14.322397811877835},{"$f":"'Max X+29'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+29'!C98","v":0},{"$f":"'Max X+29'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+29'!M97","v":22.093286398093511},{"$f":"'Max X+29'!G98*W98","v":0},{"$f":"'Max X+29'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+29'!I98","v":0},{"$f":"'Max X+29'!J98","v":0},29.059133483216787,11.18208451486511,17.877048968351676,3.1403132970127245,4.2162374297418337,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L98","v":11.265731543714487},{"$f":"'Max X+29'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+29'!C99","v":0},{"$f":"'Max X+29'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+29'!M98","v":23.124544218707797},{"$f":"'Max X+29'!G99*W99","v":0},{"$f":"'Max X+29'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+29'!I99","v":0},{"$f":"'Max X+29'!J99","v":0},26.8192877917846,8.5860860154521639,18.233201776332436,2.6796455282623235,4.8913424423753602,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L99","v":8.7360199900557198},{"$f":"'Max X+29'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+29'!C100","v":0},{"$f":"'Max X+29'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+29'!M99","v":15.932009143764825},{"$f":"'Max X+29'!G100*W100","v":0},{"$f":"'Max X+29'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+29'!I100","v":0},{"$f":"'Max X+29'!J100","v":0},18.704503580265325,6.4898015135428082,12.214702066722516,2.2462184765129121,3.7173070770423084,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L100","v":6.2697283563845474},{"$f":"'Max X+29'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+29'!C101","v":0},{"$f":"'Max X+29'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+29'!M100","v":14.110420652430941},{"$f":"'Max X+29'!G101*W101","v":0},{"$f":"'Max X+29'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+29'!I101","v":0},{"$f":"'Max X+29'!J101","v":0},15.030831306905561,4.533547860893596,10.497283446011965,1.7361804954909514,3.6131372064189757,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L101","v":4.7812851542171444},{"$f":"'Max X+29'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+29'!C102","v":0},{"$f":"'Max X+29'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+29'!M101","v":10.419079624035639},{"$f":"'Max X+29'!G102*W102","v":0},{"$f":"'Max X+29'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+29'!I102","v":0},{"$f":"'Max X+29'!J102","v":0},10.867589148573126,3.3608266190216955,7.5067625295514304,1.4204585351954491,2.9123170944842092,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L102","v":3.5903912863948118},{"$f":"'Max X+29'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+29'!C103","v":0},{"$f":"'Max X+29'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+29'!M102","v":7.7752536688385607},{"$f":"'Max X+29'!G103*W103","v":0},{"$f":"'Max X+29'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+29'!I103","v":0},{"$f":"'Max X+29'!J103","v":0},7.8664530785657032,2.4505303137582568,5.4159227648074459,1.1398609726365549,2.3593309040311152,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L103","v":2.3771149539250533},{"$f":"'Max X+29'!B104*U104","v":0.3379091575},{"$f":"'Max X+29'!C104","v":0},{"$f":"'Max X+29'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+29'!M103","v":5.5346983645810903},{"$f":"'Max X+29'!G104*W104","v":0},{"$f":"'Max X+29'!H104*V104","v":0.32755962},{"$f":"'Max X+29'!I104","v":0},{"$f":"'Max X+29'!J104","v":0},5.2956207140278737,1.5738660425635871,3.7217546714642866,0.80324891136146614,1.8129436931168035,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L104","v":1.6541155676339268},{"$f":"'Max X+29'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+29'!C105","v":0},{"$f":"'Max X+29'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+29'!M104","v":3.7547398246481571},{"$f":"'Max X+29'!G105*W105","v":0},{"$f":"'Max X+29'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+29'!I105","v":0},{"$f":"'Max X+29'!J105","v":0},3.4961840018078103,1.0615840784005883,2.4345999234072222,0.59253148923333843,1.3201399012409352,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+29'!L105","v":1.0086694294348595},{"$f":"'Max X+29'!B106*U106","v":0.95},{"$f":"'Max X+29'!C106","v":0},{"$f":"'Max X+29'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+29'!M105","v":2.2042180447452591},{"$f":"'Max X+29'!G106*W106","v":0},{"$f":"'Max X+29'!H106*V106","v":0.95},{"$f":"'Max X+29'!I106","v":0},{"$f":"'Max X+29'!J106","v":0},0.16064437370900608,5.0433471471743041E-2,0.11021090223726304,0.95823595796311645,2.094007142507996,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":18750.66859890446},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":19892.862982017527},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":38633.276689806502},18725.605511699752,19907.671178106753,223.36308720472891,192.29180391076972,367.89375490484747,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":38633.276689806502},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+31","index":113,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+31",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":33}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+31"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":38981.25688737123},{"$f":"L107","v":18885.628603214096},20095.628284157126,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+30'!P107*106/206","v":189.30455349472734},{"$f":"'Max X+30'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+30'!C6","v":16.5},{"$f":"'Max X+30'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+30'!P107*100/206","v":178.58920141012013},{"$f":"'Max X+30'!G6*W6","v":0},{"$f":"'Max X+30'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+30'!I6","v":13.200000000000001},{"$f":"'Max X+30'!J6","v":8.1},{"$f":"L6+M6","v":376.4623985838291},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":192.95698083402547},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":183.5054177498036},{"$f":"B6*A6","v":0.24757266070188869},{"$f":"F6*H6","v":0.18378366031652502},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L6","v":194.46716347109796},{"$f":"'Max X+30'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+30'!C7","v":11},{"$f":"'Max X+30'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+30'!M6","v":184.93051595594682},{"$f":"'Max X+30'!G7*W7","v":0},{"$f":"'Max X+30'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+30'!I7","v":11},{"$f":"'Max X+30'!J7","v":9.9},{"$f":"L7+M7","v":384.24522827851291},198.2411065581955,186.00412172031741,2.6056912902484016E-2,2.6394235629389903E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L7","v":200.16251998833076},{"$f":"'Max X+30'!B8*U8","v":8.45861E-5},{"$f":"'Max X+30'!C8","v":13.200000000000001},{"$f":"'Max X+30'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+30'!M7","v":187.81726593687654},{"$f":"'Max X+30'!G8*W8","v":0},{"$f":"'Max X+30'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+30'!I8","v":14.3},{"$f":"'Max X+30'!J8","v":8.1},393.85046324461194,199.84558902139875,194.00487422321319,1.6930966931984943E-2,1.2391713663350269E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L8","v":202.07401558082015},{"$f":"'Max X+30'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+30'!C9","v":11},{"$f":"'Max X+30'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+30'!M8","v":196.10777090255928},{"$f":"'Max X+30'!G9*W9","v":0},{"$f":"'Max X+30'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+30'!I9","v":11},{"$f":"'Max X+30'!J9","v":7.2},403.94933933920152,204.05153499309043,199.89780434611112,2.2480587729704942E-2,9.9665564481813823E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L9","v":206.38399138127534},{"$f":"'Max X+30'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+30'!C10","v":11},{"$f":"'Max X+30'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+30'!M9","v":202.09900375163991},{"$f":"'Max X+30'!G10*W10","v":0},{"$f":"'Max X+30'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+30'!I10","v":11},{"$f":"'Max X+30'!J10","v":8.1},414.2591979566439,209.26975550887144,204.98944244777243,1.4235872403901055E-2,9.5613038674900834E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L10","v":211.45843490627431},{"$f":"'Max X+30'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+30'!C11","v":12.100000000000001},{"$f":"'Max X+30'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+30'!M10","v":207.05500054715952},{"$f":"'Max X+30'!G11*W11","v":0},{"$f":"'Max X+30'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+30'!I11","v":12.100000000000001},{"$f":"'Max X+30'!J11","v":10.8},423.79587880288437,215.45083138960118,208.3450474132832,7.6035166731423572E-3,9.9531338763019575E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L11","v":217.79616514681089},{"$f":"'Max X+30'!B12*U12","v":3.021E-5},{"$f":"'Max X+30'!C12","v":4.4000000000000004},{"$f":"'Max X+30'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+30'!M11","v":210.55842067550424},{"$f":"'Max X+30'!G12*W12","v":0},{"$f":"'Max X+30'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+30'!I12","v":3.3000000000000003},{"$f":"'Max X+30'!J12","v":0.9},428.83769462790951,215.88958552466181,212.9481091032477,6.5796221490851568E-3,1.0311572256531133E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L12","v":217.46857531181868},{"$f":"'Max X+30'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+30'!C13","v":5.5},{"$f":"'Max X+30'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+30'!M12","v":214.4382288742799},{"$f":"'Max X+30'!G13*W13","v":0},{"$f":"'Max X+30'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+30'!I13","v":5.5},{"$f":"'Max X+30'!J13","v":2.7},437.48859795613288,220.26104381688631,217.22755413924656,7.531494932391582E-3,1.0674735033361651E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L13","v":221.78087669403214},{"$f":"'Max X+30'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+30'!C14","v":4.4000000000000004},{"$f":"'Max X+30'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+30'!M13","v":218.66182479206515},{"$f":"'Max X+30'!G14*W14","v":0},{"$f":"'Max X+30'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+30'!I14","v":4.4000000000000004},{"$f":"'Max X+30'!J14","v":2.7},443.82160253936945,223.47098471247941,220.35061782689002,9.8919815527455691E-3,1.1206965175155318E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L14","v":224.09120065570033},{"$f":"'Max X+30'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+30'!C15","v":3.3000000000000003},{"$f":"'Max X+30'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+30'!M14","v":220.93591350204409},{"$f":"'Max X+30'!G15*W15","v":0},{"$f":"'Max X+30'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+30'!I15","v":3.3000000000000003},{"$f":"'Max X+30'!J15","v":2.7},445.30241670952012,223.77824650361845,221.5241702059017,1.2954152081904393E-2,1.1743296142417399E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L15","v":223.87410106853335},{"$f":"'Max X+30'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+30'!C16","v":5.5},{"$f":"'Max X+30'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+30'!M15","v":221.61462825374375},{"$f":"'Max X+30'!G16*W16","v":0},{"$f":"'Max X+30'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+30'!I16","v":5.5},{"$f":"'Max X+30'!J16","v":2.7},451.0602199456294,226.65815003883222,224.40206990679718,1.5951029701133001E-2,1.2558346946569023E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L16","v":225.82143017275729},{"$f":"'Max X+30'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+30'!C17","v":6.6000000000000005},{"$f":"'Max X+30'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+30'!M16","v":223.61244502515976},{"$f":"'Max X+30'!G17*W17","v":0},{"$f":"'Max X+30'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+30'!I17","v":6.6000000000000005},{"$f":"'Max X+30'!J17","v":2.7},456.30115659310093,228.80255150119484,227.49860509190606,1.8878671562442512E-2,1.3839933253719698E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L17","v":227.08201993704029},{"$f":"'Max X+30'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+30'!C18","v":6.6000000000000005},{"$f":"'Max X+30'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+30'!M17","v":225.87487882280868},{"$f":"'Max X+30'!G18*W18","v":0},{"$f":"'Max X+30'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+30'!I18","v":6.6000000000000005},{"$f":"'Max X+30'!J18","v":2.7},458.92011199065058,229.16057571898594,229.75953627166464,2.1444218054330475E-2,1.5342551144039282E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L18","v":226.50213528208877},{"$f":"'Max X+30'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+30'!C19","v":2.2000000000000002},{"$f":"'Max X+30'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+30'!M18","v":227.25060583394097},{"$f":"'Max X+30'!G19*W19","v":0},{"$f":"'Max X+30'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+30'!I19","v":2.2000000000000002},{"$f":"'Max X+30'!J19","v":1.8},450.91110275165749,223.27780855071816,227.63329420093936,2.4326731370586455E-2,1.731163300158145E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L19","v":219.25718872074324},{"$f":"'Max X+30'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+30'!C20","v":4.4000000000000004},{"$f":"'Max X+30'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+30'!M19","v":223.83867449603741},{"$f":"'Max X+30'!G20*W20","v":0},{"$f":"'Max X+30'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+30'!I20","v":4.4000000000000004},{"$f":"'Max X+30'!J20","v":1.8},448.24922557461196,221.82957232953652,226.41965324507541,2.761639120671883E-2,1.9021250961987018E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L20","v":217.3229357186361},{"$f":"'Max X+30'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+30'!C21","v":4.4000000000000004},{"$f":"'Max X+30'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+30'!M20","v":222.16616158419507},{"$f":"'Max X+30'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+30'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+30'!I21","v":4.4000000000000004},{"$f":"'Max X+30'!J21","v":0},446.43427746270777,219.8892566291143,226.5450208335935,3.3679089521803117E-2,2.1140750601562525E-2,7.926960404994271E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L21","v":214.45534101719451},{"$f":"'Max X+30'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+30'!C22","v":6.6000000000000005},{"$f":"'Max X+30'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+30'!M21","v":221.4160300881635},{"$f":"'Max X+30'!G22*W22","v":1.7791249},{"$f":"'Max X+30'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+30'!I22","v":6.6000000000000005},{"$f":"'Max X+30'!J22","v":9},437.30570167938197,218.31302453918627,218.99267714019567,4.2316478008251529E-2,2.335294796782568E-2,0.39392677238900087,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L22","v":212.47449062031629},{"$f":"'Max X+30'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+30'!C23","v":6.6000000000000005},{"$f":"'Max X+30'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+30'!M22","v":213.48126702031755},{"$f":"'Max X+30'!G23*W23","v":3.2182024},{"$f":"'Max X+30'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+30'!I23","v":6.6000000000000005},{"$f":"'Max X+30'!J23","v":7.2},426.47626683403371,213.61966553003722,212.85660130399648,5.4825090279047084E-2,2.4665716321065977E-2,0.6870259258798268,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L23","v":207.2236410068941},{"$f":"'Max X+30'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+30'!C24","v":11},{"$f":"'Max X+30'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+30'!M23","v":206.81807535967434},{"$f":"'Max X+30'!G24*W24","v":5.5787578},{"$f":"'Max X+30'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+30'!I24","v":11},{"$f":"'Max X+30'!J24","v":7.2},422.44584022534985,211.85372097362156,210.59211925172829,6.9920033272515558E-2,2.5956107946049259E-2,1.153787951093771,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L24","v":205.17131682134666},{"$f":"'Max X+30'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+30'!C25","v":9.9},{"$f":"'Max X+30'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+30'!M24","v":204.2818831667164},{"$f":"'Max X+30'!G25*W25","v":10.969364000000001},{"$f":"'Max X+30'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+30'!I25","v":9.9},{"$f":"'Max X+30'!J25","v":8.1},413.83809287550366,207.78382555516316,206.05426732034053,8.7491266183521904E-2,2.7615846375892553E-2,2.2408423350611852,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L25","v":200.92789008023325},{"$f":"'Max X+30'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+30'!C26","v":8.8000000000000007},{"$f":"'Max X+30'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+30'!M25","v":199.57827816431168},{"$f":"'Max X+30'!G26*W26","v":16.918083000000003},{"$f":"'Max X+30'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+30'!I26","v":8.8000000000000007},{"$f":"'Max X+30'!J26","v":8.1},403.577615084478,203.32808511337103,200.24952997110699,9.9804966862217737E-2,2.8748193204694825E-2,3.3764818749809131,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L26","v":196.28757503013838},{"$f":"'Max X+30'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+30'!C27","v":7.7000000000000011},{"$f":"'Max X+30'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+30'!M26","v":193.59684849583235},{"$f":"'Max X+30'!G27*W27","v":23.547923000000001},{"$f":"'Max X+30'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+30'!I27","v":8.8000000000000007},{"$f":"'Max X+30'!J27","v":7.2},392.75180735531046,197.58459800459144,195.16720935071899,0.10297702554693001,2.9639145113378562E-2,4.5588036814225257,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L27","v":190.58137001464152},{"$f":"'Max X+30'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+30'!C28","v":12.100000000000001},{"$f":"'Max X+30'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+30'!M27","v":188.54729642708062},{"$f":"'Max X+30'!G28*W28","v":34.556976999999996},{"$f":"'Max X+30'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+30'!I28","v":12.100000000000001},{"$f":"'Max X+30'!J28","v":8.1},387.89815560001546,195.38134332541492,192.51681227460054,0.10002668922659562,3.0484152480081197E-2,6.5156245860428061,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L28","v":188.64800180551381},{"$f":"'Max X+30'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+30'!C29","v":11},{"$f":"'Max X+30'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+30'!M28","v":186.1497011146237},{"$f":"'Max X+30'!G29*W29","v":40.106380999999999},{"$f":"'Max X+30'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+30'!I29","v":11},{"$f":"'Max X+30'!J29","v":7.2},377.76850178715853,187.85056586717329,189.91793591998524,9.7435938340540651E-2,3.1765194638470537E-2,7.465790835939222,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L29","v":181.62452777239693},{"$f":"'Max X+30'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+30'!C30","v":15.400000000000002},{"$f":"'Max X+30'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+30'!M29","v":184.02849843125955},{"$f":"'Max X+30'!G30*W30","v":52.609592000000006},{"$f":"'Max X+30'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+30'!I30","v":15.400000000000002},{"$f":"'Max X+30'!J30","v":6.3},381.92724459249229,188.83202195968275,193.09522263280954,9.2505812714185787E-2,3.3275798450004848E-2,9.6816642188412061,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L30","v":183.00793429109456},{"$f":"'Max X+30'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+30'!C31","v":15.400000000000002},{"$f":"'Max X+30'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+30'!M30","v":187.58419404348669},{"$f":"'Max X+30'!G31*W31","v":63.382452000000008},{"$f":"'Max X+30'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+30'!I31","v":16.5},{"$f":"'Max X+30'!J31","v":7.2},386.16418528495433,189.31591905925819,196.84826622569614,9.2015231836377928E-2,3.5927817790559813E-2,11.889546174919982,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L31","v":184.32870948985959},{"$f":"'Max X+30'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+30'!C32","v":14.3},{"$f":"'Max X+30'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+30'!M31","v":192.12766183453692},{"$f":"'Max X+30'!G32*W32","v":69.950769000000008},{"$f":"'Max X+30'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+30'!I32","v":14.3},{"$f":"'Max X+30'!J32","v":8.1},384.22572271524899,185.93726051944444,198.28846219580456,9.1448970415181879E-2,3.9199638732396465E-2,13.43947769149781,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L32","v":181.60201358016624},{"$f":"'Max X+30'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+30'!C33","v":16.5},{"$f":"'Max X+30'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+30'!M32","v":194.18376877252825},{"$f":"'Max X+30'!G33*W33","v":87.890810000000002},{"$f":"'Max X+30'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+30'!I33","v":16.5},{"$f":"'Max X+30'!J33","v":9.9},385.25398666449968,184.51256467754811,200.74142198695156,8.944890261812298E-2,4.2346785576678335E-2,17.066968726270215,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L33","v":181.17146800617095},{"$f":"'Max X+30'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+30'!C34","v":16.5},{"$f":"'Max X+30'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+30'!M33","v":197.57714003692843},{"$f":"'Max X+30'!G34*W34","v":100.88774500000001},{"$f":"'Max X+30'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+30'!I34","v":16.5},{"$f":"'Max X+30'!J34","v":8.1},390.01246113797259,184.08161190855026,205.93084922942234,8.9856097620697531E-2,4.6290807506102538E-2,19.933112121874927,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L34","v":181.34210786418066},{"$f":"'Max X+30'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+30'!C35","v":23.1},{"$f":"'Max X+30'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+30'!M34","v":203.33564365151514},{"$f":"'Max X+30'!G35*W35","v":117.06576000000001},{"$f":"'Max X+30'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+30'!I35","v":20.900000000000002},{"$f":"'Max X+30'!J35","v":11.700000000000001},399.73378950674476,187.24946319155185,212.4843263151929,9.2644672628819355E-2,5.1317336322269168E-2,23.803641659153797,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L35","v":185.62434729089628},{"$f":"'Max X+30'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+30'!C36","v":22},{"$f":"'Max X+30'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+30'!M35","v":210.94441230507914},{"$f":"'Max X+30'!G36*W36","v":115.5735},{"$f":"'Max X+30'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+30'!I36","v":22},{"$f":"'Max X+30'!J36","v":10.8},415.21126878000587,193.12443189068097,222.0868368893249,9.9915400215315989E-2,5.757541575423275E-2,24.379584035541061,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L36","v":203.58946167489597},{"$f":"'Max X+30'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+30'!C37","v":18.700000000000003},{"$f":"'Max X+30'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+30'!M36","v":209.95867003002641},{"$f":"'Max X+30'!G37*W37","v":121.35984000000001},{"$f":"'Max X+30'!H37*V37","v":2.960827E-4},{"$f":"'Max X+30'!I37","v":18.700000000000003},{"$f":"'Max X+30'!J37","v":11.700000000000001},425.56920448137407,208.67269958125851,216.89650490011553,0.11676209363744945,6.21651299108993E-2,25.480550601456802,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L37","v":219.83405998318952},{"$f":"'Max X+30'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+30'!C38","v":22},{"$f":"'Max X+30'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+30'!M37","v":253.74487923724482},{"$f":"'Max X+30'!G38*W38","v":116.75586999999999},{"$f":"'Max X+30'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+30'!I38","v":20.900000000000002},{"$f":"'Max X+30'!J38","v":12.6},490.16313185871354,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":228.20005492735538},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":261.96307693135816},0.13400505583412328,{"$f":"F38*H38","v":8.1802305886612886E-2},{"$f":"G38*F38/1000","v":29.626204133389454},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L38","v":214.54337650759356},{"$f":"'Max X+30'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+30'!C39","v":18.700000000000003},{"$f":"'Max X+30'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+30'!M38","v":240.96934276247461},{"$f":"'Max X+30'!G39*W39","v":103.97114000000001},{"$f":"'Max X+30'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+30'!I39","v":17.600000000000001},{"$f":"'Max X+30'!J39","v":12.6},467.28970525054075,221.40495401678947,245.88475123375127,0.13842249080410246,8.4591528723337014E-2,25.053857272065237,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L39","v":248.45253698816612},{"$f":"'Max X+30'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+30'!C40","v":16.5},{"$f":"'Max X+30'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+30'!M39","v":260.62685976744825},{"$f":"'Max X+30'!G40*W40","v":99.947609999999997},{"$f":"'Max X+30'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+30'!I40","v":15.400000000000002},{"$f":"'Max X+30'!J40","v":13.5},515.51017099423825,253.08331617019684,262.42685482404136,0.16922081796929694,0.10000494340689424,26.049031735561606,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L40","v":255.07976953227521},{"$f":"'Max X+30'!B41*U41","v":7.206453E-4},{"$f":"'Max X+30'!C41","v":16.5},{"$f":"'Max X+30'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+30'!M40","v":254.67072522797184},{"$f":"'Max X+30'!G41*W41","v":86.607870999999989},{"$f":"'Max X+30'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+30'!I41","v":15.400000000000002},{"$f":"'Max X+30'!J41","v":13.5},517.05981838142384,260.59594749523671,256.46387088618707,0.18382203703851732,0.10685434178476018,22.056489318020628,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L41","v":268.61883796691109},{"$f":"'Max X+30'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+30'!C42","v":18.700000000000003},{"$f":"'Max X+30'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+30'!M41","v":293.38010341366675},{"$f":"'Max X+30'!G42*W42","v":76.329595999999981},{"$f":"'Max X+30'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+30'!I42","v":17.600000000000001},{"$f":"'Max X+30'!J42","v":13.5},574.55860164918749,277.21331218729642,297.34528946189113,0.20552577961466198,0.13481395177562225,22.3935847680034,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L42","v":272.27710047217931},{"$f":"'Max X+30'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+30'!C43","v":13.200000000000001},{"$f":"'Max X+30'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+30'!M42","v":267.22098845558372},{"$f":"'Max X+30'!G43*W43","v":61.544811999999993},{"$f":"'Max X+30'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+30'!I43","v":13.200000000000001},{"$f":"'Max X+30'!J43","v":13.5},543.04111950660501,276.2544836312951,266.78663587530991,0.22261684088421663,0.13435258027378247,16.446065496953068,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L43","v":296.90152333078163},{"$f":"'Max X+30'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+30'!C44","v":14.3},{"$f":"'Max X+30'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+30'!M43","v":304.16869368885699},{"$f":"'Max X+30'!G44*W44","v":48.929062000000002},{"$f":"'Max X+30'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+30'!I44","v":13.200000000000001},{"$f":"'Max X+30'!J44","v":13.5},605.64135464731157,301.93995941272965,303.70139523458198,0.26156391805197166,0.16729845427500864,14.882688871961092,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L44","v":281.42041244885644},{"$f":"'Max X+30'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+30'!C45","v":11},{"$f":"'Max X+30'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+30'!M44","v":274.10342451733396},{"$f":"'Max X+30'!G45*W45","v":39.707878000000008},{"$f":"'Max X+30'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+30'!I45","v":11},{"$f":"'Max X+30'!J45","v":2.7},567.18951588816867,284.95079847400655,282.23871741416207,0.26961397484987926,0.16470710317191892,10.884065340116507,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L45","v":295.11317092375572},{"$f":"'Max X+30'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+30'!C46","v":13.200000000000001},{"$f":"'Max X+30'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+30'!M45","v":295.45319241880236},{"$f":"'Max X+30'!G46*W46","v":30.428657000000001},{"$f":"'Max X+30'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+30'!I46","v":13.200000000000001},{"$f":"'Max X+30'!J46","v":4.5},604.76178955302498,300.80245489815036,303.95933465487457,0.31071602560537281,0.19385776392776585,8.9902438516667367,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L46","v":318.83710072893865},{"$f":"'Max X+30'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+30'!C47","v":15.400000000000002},{"$f":"'Max X+30'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+30'!M46","v":329.17469425988577},{"$f":"'Max X+30'!G47*W47","v":19.833918999999998},{"$f":"'Max X+30'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+30'!I47","v":15.400000000000002},{"$f":"'Max X+30'!J47","v":7.2},662.90308022873182,325.76429044539725,337.13878978333452,0.37281028354134688,0.2359044765512672,6.5288242228003384,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L47","v":330.89423268380841},{"$f":"'Max X+30'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+30'!C48","v":9.9},{"$f":"'Max X+30'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+30'!M47","v":341.3150398769389},{"$f":"'Max X+30'!G48*W48","v":12.969103},{"$f":"'Max X+30'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+30'!I48","v":8.8000000000000007},{"$f":"'Max X+30'!J48","v":7.2},676.70901758567788,334.06112961526946,342.64788797040848,0.43310306853889802,0.26715190653047038,4.4265499076131283,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L48","v":331.13009479616841},{"$f":"'Max X+30'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+30'!C49","v":12.100000000000001},{"$f":"'Max X+30'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+30'!M48","v":352.66951761964356},{"$f":"'Max X+30'!G49*W49","v":7.610276100000001},{"$f":"'Max X+30'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+30'!I49","v":12.100000000000001},{"$f":"'Max X+30'!J49","v":7.2},692.80907318885465,335.54169224427721,357.2673809445775,0.48840255189124365,0.30213667506607084,2.683912401139303,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L49","v":348.21949826055908},{"$f":"'Max X+30'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+30'!C50","v":12.100000000000001},{"$f":"'Max X+30'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+30'!M49","v":338.56670484389588},{"$f":"'Max X+30'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+30'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+30'!I50","v":12.100000000000001},{"$f":"'Max X+30'!J50","v":6.3},697.48855124473812,353.43989030084452,344.04866094389365,0.57960795971459245,0.31804390000221722,1.6084100542497777,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L50","v":345.82095760859596},{"$f":"'Max X+30'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+30'!C51","v":11},{"$f":"'Max X+30'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+30'!M50","v":344.65750817580198},{"$f":"'Max X+30'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+30'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+30'!I51","v":11},{"$f":"'Max X+30'!J51","v":6.3},697.97666429661922,348.97464071718775,349.00202357943147,0.64631689140822135,0.355484596370512,0.8719825995752577,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L51","v":349.39173471551476},{"$f":"'Max X+30'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+30'!C52","v":8.8000000000000007},{"$f":"'Max X+30'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+30'!M51","v":328.65731907701598},{"$f":"'Max X+30'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+30'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+30'!I52","v":8.8000000000000007},{"$f":"'Max X+30'!J52","v":5.4},683.75247169600379,352.06748589937735,331.68498579662651,0.72424881613742287,0.37233328038953079,0.48044237764416681,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L52","v":325.15703960038684},{"$f":"'Max X+30'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+30'!C53","v":5.5},{"$f":"'Max X+30'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+30'!M52","v":315.50886231515648},{"$f":"'Max X+30'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+30'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+30'!I53","v":6.6000000000000005},{"$f":"'Max X+30'!J53","v":5.4},641.73238519796143,325.41640715428969,316.31597804367175,0.74063244609716183,0.39288427148476857,0.25383646173669189,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L53","v":294.37708398591889},{"$f":"'Max X+30'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+30'!C54","v":5.5},{"$f":"'Max X+30'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+30'!M53","v":311.79707076400319},{"$f":"'Max X+30'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+30'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+30'!I54","v":5.5},{"$f":"'Max X+30'!J54","v":3.6},607.91073003951203,294.6403007484256,313.27042929108643,0.73678323749327501,0.42664147291675092,0.23825393531676756,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L54","v":320.72909048831718},{"$f":"'Max X+30'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+30'!C55","v":6.6000000000000005},{"$f":"'Max X+30'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+30'!M54","v":312.89530317393763},{"$f":"'Max X+30'!G55*W55","v":1.0189424},{"$f":"'Max X+30'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+30'!I55","v":6.6000000000000005},{"$f":"'Max X+30'!J55","v":3.6},634.66451926129071,319.23946599261745,315.42505326867331,0.88962449569978508,0.47024990526430394,0.31882229116477967,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L55","v":296.32154196189333},{"$f":"'Max X+30'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+30'!C56","v":3.3000000000000003},{"$f":"'Max X+30'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+30'!M55","v":313.67478023243291},{"$f":"'Max X+30'!G56*W56","v":0},{"$f":"'Max X+30'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+30'!I56","v":3.3000000000000003},{"$f":"'Max X+30'!J56","v":3.6},607.05924801787182,294.20218311688592,312.85706490098585,0.91935884500740983,0.51771533144705884,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L56","v":274.25496581835938},{"$f":"'Max X+30'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+30'!C57","v":3.3000000000000003},{"$f":"'Max X+30'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+30'!M56","v":282.62748342757953},{"$f":"'Max X+30'!G57*W57","v":0},{"$f":"'Max X+30'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+30'!I57","v":3.3000000000000003},{"$f":"'Max X+30'!J57","v":3.6},556.61281692094553,274.79782477066857,281.81499215027702,0.95714104769079389,0.51249127730249966,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L57","v":265.71114566020384},{"$f":"'Max X+30'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+30'!C58","v":3.3000000000000003},{"$f":"'Max X+30'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+30'!M57","v":280.167531776565},{"$f":"'Max X+30'!G58*W58","v":0},{"$f":"'Max X+30'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+30'!I58","v":3.3000000000000003},{"$f":"'Max X+30'!J58","v":3.6},544.57461907156699,265.26570918312763,279.30890988843936,1.045436477076215,0.5586218881256344,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L58","v":279.36619637389009},{"$f":"'Max X+30'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+30'!C59","v":3.3000000000000003},{"$f":"'Max X+30'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+30'!M58","v":271.89090223119138},{"$f":"'Max X+30'!G59*W59","v":0},{"$f":"'Max X+30'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+30'!I59","v":3.3000000000000003},{"$f":"'Max X+30'!J59","v":3.6},550.6234010009307,279.62919951617562,270.99420148475502,1.2369968577144659,0.5967007464363463,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L59","v":243.43687706059899},{"$f":"'Max X+30'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+30'!C60","v":5.5},{"$f":"'Max X+30'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+30'!M59","v":266.13106581468656},{"$f":"'Max X+30'!G60*W60","v":0},{"$f":"'Max X+30'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+30'!I60","v":5.5},{"$f":"'Max X+30'!J60","v":2.7},512.41749720259077,244.13022284170935,268.28727436088138,1.2066542188896423,0.64379145380519798,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L60","v":224.85065225086078},{"$f":"'Max X+30'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+30'!C61","v":5.5},{"$f":"'Max X+30'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+30'!M60","v":229.5210820013989},{"$f":"'Max X+30'!G61*W61","v":0},{"$f":"'Max X+30'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+30'!I61","v":5.5},{"$f":"'Max X+30'!J61","v":2.7},458.11998906001895,226.41183730122137,231.70815175879756,1.2388149496394325,0.61293024260136098,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L61","v":238.50318826068553},{"$f":"'Max X+30'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+30'!C62","v":4.4000000000000004},{"$f":"'Max X+30'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+30'!M61","v":238.43245057586358},{"$f":"'Max X+30'!G62*W62","v":0},{"$f":"'Max X+30'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+30'!I62","v":4.4000000000000004},{"$f":"'Max X+30'!J62","v":2.7},479.07590876043992,239.64731113632496,239.42859762411499,1.4558771243605833,0.70385295174862506,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L62","v":213.87618894480246},{"$f":"'Max X+30'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+30'!C63","v":4.4000000000000004},{"$f":"'Max X+30'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+30'!M62","v":220.7384969427026},{"$f":"'Max X+30'!G63*W63","v":0},{"$f":"'Max X+30'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+30'!I63","v":3.3000000000000003},{"$f":"'Max X+30'!J63","v":2.7},434.74487966908771,214.12784693517452,220.61703273391316,1.4483420096279709,0.72146420878946937,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L63","v":210.71044222597658},{"$f":"'Max X+30'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+30'!C64","v":2.2000000000000002},{"$f":"'Max X+30'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+30'!M63","v":216.57751116301193},{"$f":"'Max X+30'!G64*W64","v":0},{"$f":"'Max X+30'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+30'!I64","v":2.2000000000000002},{"$f":"'Max X+30'!J64","v":2.7},423.91350727368399,208.62071266255199,215.292794611132,1.5897295634245765,0.78471655187992784,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L64","v":205.87729691653192},{"$f":"'Max X+30'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+30'!C65","v":3.3000000000000003},{"$f":"'Max X+30'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+30'!M64","v":206.0675562798715},{"$f":"'Max X+30'!G65*W65","v":0},{"$f":"'Max X+30'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+30'!I65","v":3.3000000000000003},{"$f":"'Max X+30'!J65","v":1.8},412.37837861291064,205.63976891103354,206.7386097018771,1.7375280054983731,0.82894657799441229,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L65","v":228.75715413612997},{"$f":"'Max X+30'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+30'!C66","v":2.2000000000000002},{"$f":"'Max X+30'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+30'!M65","v":215.01294708120321},{"$f":"'Max X+30'!G66*W66","v":0},{"$f":"'Max X+30'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+30'!I66","v":2.2000000000000002},{"$f":"'Max X+30'!J66","v":1.8},441.4411426563824,226.98967047573285,214.45147218064955,2.1674836603970915,0.96147490055364593,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L66","v":215.16194348913169},{"$f":"'Max X+30'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+30'!C67","v":3.3000000000000003},{"$f":"'Max X+30'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+30'!M66","v":212.37735686427817},{"$f":"'Max X+30'!G67*W67","v":0},{"$f":"'Max X+30'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+30'!I67","v":3.3000000000000003},{"$f":"'Max X+30'!J67","v":1.8},427.18926548406336,214.36902494675064,212.82024053731271,2.2929185423810363,1.057116326965468,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L67","v":202.1177122673428},{"$f":"'Max X+30'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+30'!C68","v":2.2000000000000002},{"$f":"'Max X+30'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+30'!M67","v":209.80897304740117},{"$f":"'Max X+30'!G68*W68","v":0},{"$f":"'Max X+30'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+30'!I68","v":2.2000000000000002},{"$f":"'Max X+30'!J68","v":1.8},409.14523437075377,200.10024592746302,209.04498844329078,2.4174663398797511,1.1639846041103772,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L68","v":216.09110439747258},{"$f":"'Max X+30'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+30'!C69","v":2.2000000000000002},{"$f":"'Max X+30'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+30'!M68","v":225.16371995251114},{"$f":"'Max X+30'!G69*W69","v":0},{"$f":"'Max X+30'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+30'!I69","v":2.2000000000000002},{"$f":"'Max X+30'!J69","v":2.7},437.77711527297913,214.50719789731582,223.26991737566328,2.883906500156745,1.3938025768478504,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L69","v":195.58670974515977},{"$f":"'Max X+30'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+30'!C70","v":0},{"$f":"'Max X+30'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+30'!M69","v":184.47634370988268},{"$f":"'Max X+30'!G70*W70","v":0},{"$f":"'Max X+30'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+30'!I70","v":0},{"$f":"'Max X+30'!J70","v":0},375.89297967796449,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":192.69239199249191},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":183.20058768547261},2.8943177526678512,{"$f":"F70*H70","v":1.2757560244100823},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L70","v":185.79599187030965},{"$f":"'Max X+30'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+30'!C71","v":0},{"$f":"'Max X+30'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+30'!M70","v":187.91196953195976},{"$f":"'Max X+30'!G71*W71","v":0},{"$f":"'Max X+30'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+30'!I71","v":0},{"$f":"'Max X+30'!J71","v":0},{"$f":"L71+M71","v":367.41704632071753},180.95833000906657,186.45871631165099,3.0376618612430528,1.4532532203087729,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L71","v":188.06304886440446},{"$f":"'Max X+30'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+30'!C72","v":3.3000000000000003},{"$f":"'Max X+30'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+30'!M71","v":202.36430208938145},{"$f":"'Max X+30'!G72*W72","v":0},{"$f":"'Max X+30'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+30'!I72","v":3.3000000000000003},{"$f":"'Max X+30'!J72","v":1.8},388.28260568914607,186.17021614111331,202.11238954803272,3.3928327232911601,1.75191254134872,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L72","v":189.03554769404266},{"$f":"'Max X+30'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+30'!C73","v":2.2000000000000002},{"$f":"'Max X+30'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+30'!M72","v":205.94168418449979},{"$f":"'Max X+30'!G73*W73","v":0},{"$f":"'Max X+30'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+30'!I73","v":2.2000000000000002},{"$f":"'Max X+30'!J73","v":1.8},390.91991716970341,186.57527455469517,204.34464261500824,3.7602731393474764,1.997041569491518,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L73","v":188.48755931037678},{"$f":"'Max X+30'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+30'!C74","v":1.1000000000000001},{"$f":"'Max X+30'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+30'!M73","v":218.89943741982179},{"$f":"'Max X+30'!G74*W74","v":0},{"$f":"'Max X+30'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+30'!I74","v":1.1000000000000001},{"$f":"'Max X+30'!J74","v":1.8},400.38066286609143,184.55936152111624,215.82130134497518,4.1281977892605202,2.3781360748465952,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L74","v":172.36901443132774},{"$f":"'Max X+30'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+30'!C75","v":1.1000000000000001},{"$f":"'Max X+30'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+30'!M74","v":217.07391414434952},{"$f":"'Max X+30'!G75*W75","v":0},{"$f":"'Max X+30'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+30'!I75","v":1.1000000000000001},{"$f":"'Max X+30'!J75","v":1.8},382.1523554978711,168.4200573923325,213.73229810553863,4.1489570389952268,2.6416160388108536,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L75","v":181.71983925731027},{"$f":"'Max X+30'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+30'!C76","v":1.1000000000000001},{"$f":"'Max X+30'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+30'!M75","v":224.78292686052046},{"$f":"'Max X+30'!G76*W76","v":0},{"$f":"'Max X+30'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+30'!I76","v":1.1000000000000001},{"$f":"'Max X+30'!J76","v":1.8},398.1366928435649,177.11717857311734,221.01951427044759,4.8026606841929054,3.0634125900728657,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L76","v":193.56811811839611},{"$f":"'Max X+30'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+30'!C77","v":2.2000000000000002},{"$f":"'Max X+30'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+30'!M76","v":227.01401943965817},{"$f":"'Max X+30'!G77*W77","v":0},{"$f":"'Max X+30'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+30'!I77","v":2.2000000000000002},{"$f":"'Max X+30'!J77","v":1.8},413.1980445608757,189.24818187310012,223.94986268777558,5.6199362452959836,3.4641567518825735,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L77","v":165.4516488913703},{"$f":"'Max X+30'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+30'!C78","v":1.1000000000000001},{"$f":"'Max X+30'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+30'!M77","v":205.25567785654724},{"$f":"'Max X+30'!G78*W78","v":0},{"$f":"'Max X+30'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+30'!I78","v":1.1000000000000001},{"$f":"'Max X+30'!J78","v":1.8},361.4163952151506,160.36779715170877,201.04859806344183,5.283851739661519,3.5070797931053974,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L78","v":175.52805448456994},{"$f":"'Max X+30'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+30'!C79","v":1.1000000000000001},{"$f":"'Max X+30'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+30'!M78","v":231.69100682831936},{"$f":"'Max X+30'!G79*W79","v":0},{"$f":"'Max X+30'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+30'!I79","v":1.1000000000000001},{"$f":"'Max X+30'!J79","v":1.8},395.22392341404725,168.66333929991509,226.56058411413215,6.1647151846548356,4.4304227141871761,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L79","v":185.24494870570157},{"$f":"'Max X+30'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+30'!C80","v":1.1000000000000001},{"$f":"'Max X+30'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+30'!M79","v":225.375985799999},{"$f":"'Max X+30'!G80*W80","v":0},{"$f":"'Max X+30'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+30'!I80","v":1.1000000000000001},{"$f":"'Max X+30'!J80","v":1.8},398.16248543428634,178.30632217768243,219.85616325660391,7.1386265280191372,4.8198225433950821,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L80","v":166.45062710416289},{"$f":"'Max X+30'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+30'!C81","v":2.2000000000000002},{"$f":"'Max X+30'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+30'!M80","v":227.48217709307971},{"$f":"'Max X+30'!G81*W81","v":0},{"$f":"'Max X+30'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+30'!I81","v":2.2000000000000002},{"$f":"'Max X+30'!J81","v":1.8},383.16734777143193,160.73389367798461,222.43345409344732,7.0167334261782655,5.4487229996323565,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L81","v":178.57356869898047},{"$f":"'Max X+30'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+30'!C82","v":1.1000000000000001},{"$f":"'Max X+30'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+30'!M81","v":246.8094828162711},{"$f":"'Max X+30'!G82*W82","v":0},{"$f":"'Max X+30'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+30'!I82","v":1.1000000000000001},{"$f":"'Max X+30'!J82","v":1.8},410.01684808574089,170.54407386666099,239.47277421907992,8.2294948323194479,6.6367085971911672,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L82","v":178.99542070887708},{"$f":"'Max X+30'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+30'!C83","v":1.1000000000000001},{"$f":"'Max X+30'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+30'!M82","v":225.11331324491002},{"$f":"'Max X+30'!G83*W83","v":0},{"$f":"'Max X+30'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+30'!I83","v":1.1000000000000001},{"$f":"'Max X+30'!J83","v":1.8},387.75568014074759,170.15789998760857,217.59778015313898,9.0375207212685034,6.8155330917710133,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L83","v":167.29831839628423},{"$f":"'Max X+30'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+30'!C84","v":0},{"$f":"'Max X+30'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+30'!M83","v":218.28563746971264},{"$f":"'Max X+30'!G84*W84","v":0},{"$f":"'Max X+30'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+30'!I84","v":0},{"$f":"'Max X+30'!J84","v":0.9},367.9316307462625,158.01023605155311,209.92139469470936,9.28808234473113,7.4642427750032843,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L84","v":152.76682245413392},{"$f":"'Max X+30'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+30'!C85","v":3.3000000000000003},{"$f":"'Max X+30'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+30'!M84","v":209.2941948392573},{"$f":"'Max X+30'!G85*W85","v":0},{"$f":"'Max X+30'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+30'!I85","v":3.3000000000000003},{"$f":"'Max X+30'!J85","v":0.9},350.29965810899625,146.71280710319579,203.5868510058005,9.3540153509381305,8.1073438334568149,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L85","v":156.48395224552888},{"$f":"'Max X+30'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+30'!C86","v":0},{"$f":"'Max X+30'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+30'!M85","v":196.8732762631447},{"$f":"'Max X+30'!G86*W86","v":0},{"$f":"'Max X+30'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+30'!I86","v":0},{"$f":"'Max X+30'!J86","v":0},334.10407287648314,145.89274674728588,188.21132612919726,10.591205498242989,8.6619501339474425,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L86","v":119.09222968184949},{"$f":"'Max X+30'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+30'!C87","v":0},{"$f":"'Max X+30'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+30'!M86","v":156.7568595647094},{"$f":"'Max X+30'!G87*W87","v":0},{"$f":"'Max X+30'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+30'!I87","v":0},{"$f":"'Max X+30'!J87","v":0},259.06998008685559,110.1629263217409,148.90705376511468,8.9293033601085963,7.8498057995947201,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L87","v":104.18554830263334},{"$f":"'Max X+30'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+30'!C88","v":0},{"$f":"'Max X+30'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+30'!M87","v":150.6217699121878},{"$f":"'Max X+30'!G88*W88","v":0},{"$f":"'Max X+30'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+30'!I88","v":0},{"$f":"'Max X+30'!J88","v":0},237.53613863849372,95.509750120938634,142.02638851755509,8.6757981816947058,8.5953813946327138,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L88","v":85.126043359616432},{"$f":"'Max X+30'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+30'!C89","v":1.1000000000000001},{"$f":"'Max X+30'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+30'!M88","v":116.97424929588531},{"$f":"'Max X+30'!G89*W89","v":0},{"$f":"'Max X+30'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+30'!I89","v":1.1000000000000001},{"$f":"'Max X+30'!J89","v":0},188.8204628818925,78.345521198392291,110.47494168350021,7.8805221612241398,7.5993076123851084,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L89","v":79.523343991017668},{"$f":"'Max X+30'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+30'!C90","v":0},{"$f":"'Max X+30'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+30'!M89","v":119.94922691870899},{"$f":"'Max X+30'!G90*W90","v":0},{"$f":"'Max X+30'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+30'!I90","v":0},{"$f":"'Max X+30'!J90","v":0},182.43326167430547,71.340912374628374,111.09234929967711,8.1824316163892945,8.8568776190318808,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L90","v":65.598121589532624},{"$f":"'Max X+30'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+30'!C91","v":0},{"$f":"'Max X+30'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+30'!M90","v":93.015026709328112},{"$f":"'Max X+30'!G91*W91","v":0},{"$f":"'Max X+30'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+30'!I91","v":0},{"$f":"'Max X+30'!J91","v":0},143.32409959745885,58.107048321358427,85.21705127610042,7.4910732681741976,7.7979754332276938,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L91","v":57.465551986104323},{"$f":"'Max X+30'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+30'!C92","v":0},{"$f":"'Max X+30'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+30'!M91","v":79.692516448752315},{"$f":"'Max X+30'!G92*W92","v":0},{"$f":"'Max X+30'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+30'!I92","v":0},{"$f":"'Max X+30'!J92","v":0},122.31745664576641,50.199301157925326,72.118155487841094,7.2662508281789968,7.5743609609112195,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L92","v":48.610427586937206},{"$f":"'Max X+30'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+30'!C93","v":0},{"$f":"'Max X+30'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+30'!M92","v":65.354222616891875},{"$f":"'Max X+30'!G93*W93","v":0},{"$f":"'Max X+30'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+30'!I93","v":0},{"$f":"'Max X+30'!J93","v":0},100.14946024631919,41.823793935740071,58.32566631057913,6.7866336511971319,7.028556306312745,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L93","v":39.581009435415552},{"$f":"'Max X+30'!B94*U94","v":0.1536841125},{"$f":"'Max X+30'!C94","v":0},{"$f":"'Max X+30'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+30'!M93","v":55.06778653572961},{"$f":"'Max X+30'!G94*W94","v":0},{"$f":"'Max X+30'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+30'!I94","v":0},{"$f":"'Max X+30'!J94","v":0},81.880506683321556,33.498037128479588,48.382469554841975,6.0829723069359654,6.6853169808876318,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L94","v":35.937776023833194},{"$f":"'Max X+30'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+30'!C95","v":0},{"$f":"'Max X+30'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+30'!M94","v":49.022364317281337},{"$f":"'Max X+30'!G95*W95","v":0},{"$f":"'Max X+30'!H95*V95","v":0.1366584025},{"$f":"'Max X+30'!I95","v":0},{"$f":"'Max X+30'!J95","v":0},72.198790310110695,29.875743987202021,42.323046322908667,6.062032036631174,6.6993179943726702,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L95","v":27.671285037386525},{"$f":"'Max X+30'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+30'!C96","v":0},{"$f":"'Max X+30'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+30'!M95","v":42.623648638398208},{"$f":"'Max X+30'!G96*W96","v":0},{"$f":"'Max X+30'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+30'!I96","v":0},{"$f":"'Max X+30'!J96","v":0},58.649056616128057,22.561003377737514,36.088053238390543,5.1102816596490106,6.535595400007665,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L96","v":21.433458363645965},{"$f":"'Max X+30'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+30'!C97","v":0},{"$f":"'Max X+30'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+30'!M96","v":32.524642704541009},{"$f":"'Max X+30'!G97*W97","v":0},{"$f":"'Max X+30'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+30'!I97","v":0},{"$f":"'Max X+30'!J97","v":0},44.065527718128649,17.115936214986398,26.949591503142251,4.3175221486595667,5.5750512013987574,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L97","v":15.235783743164934},{"$f":"'Max X+30'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+30'!C98","v":0},{"$f":"'Max X+30'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+30'!M97","v":25.069232921741484},{"$f":"'Max X+30'!G98*W98","v":0},{"$f":"'Max X+30'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+30'!I98","v":0},{"$f":"'Max X+30'!J98","v":0},32.180274410289243,11.89520244473233,20.285071965556909,3.3405812984326038,4.7841609561845733,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L98","v":11.18208451486511},{"$f":"'Max X+30'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+30'!C99","v":0},{"$f":"'Max X+30'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+30'!M98","v":17.877048968351676},{"$f":"'Max X+30'!G99*W99","v":0},{"$f":"'Max X+30'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+30'!I99","v":0},{"$f":"'Max X+30'!J99","v":0},22.618000647288326,8.5223351101646614,14.095665537123663,2.659749404700448,3.7813834312280132,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L99","v":8.5860860154521639},{"$f":"'Max X+30'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+30'!C100","v":0},{"$f":"'Max X+30'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+30'!M99","v":18.233201776332436},{"$f":"'Max X+30'!G100*W100","v":0},{"$f":"'Max X+30'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+30'!I100","v":0},{"$f":"'Max X+30'!J100","v":0},20.357391896604838,6.3784187858909398,13.978973110713898,2.2076672295612236,4.2542286656185366,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L100","v":6.4898015135428082},{"$f":"'Max X+30'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+30'!C101","v":0},{"$f":"'Max X+30'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+30'!M100","v":12.214702066722516},{"$f":"'Max X+30'!G101*W101","v":0},{"$f":"'Max X+30'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+30'!I101","v":0},{"$f":"'Max X+30'!J101","v":0},13.779665143666367,4.6926795065029232,9.0869856371634441,1.7971220070398854,3.1277164295590714,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L101","v":4.533547860893596},{"$f":"'Max X+30'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+30'!C102","v":0},{"$f":"'Max X+30'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+30'!M101","v":10.497283446011965},{"$f":"'Max X+30'!G102*W102","v":0},{"$f":"'Max X+30'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+30'!I102","v":0},{"$f":"'Max X+30'!J102","v":0},10.749795899836068,3.1866889001718159,7.5631069996642522,1.34685896072178,2.9341764463477125,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L102","v":3.3608266190216955},{"$f":"'Max X+30'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+30'!C103","v":0},{"$f":"'Max X+30'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+30'!M102","v":7.5067625295514304},{"$f":"'Max X+30'!G103*W103","v":0},{"$f":"'Max X+30'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+30'!I103","v":0},{"$f":"'Max X+30'!J103","v":0},7.5227496356892338,2.2938467850026694,5.2289028506865645,1.0669798340190264,2.2778596788648664,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L103","v":2.4505303137582568},{"$f":"'Max X+30'!B104*U104","v":0.3379091575},{"$f":"'Max X+30'!C104","v":0},{"$f":"'Max X+30'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+30'!M103","v":5.4159227648074459},{"$f":"'Max X+30'!G104*W104","v":0},{"$f":"'Max X+30'!H104*V104","v":0.32755962},{"$f":"'Max X+30'!I104","v":0},{"$f":"'Max X+30'!J104","v":0},5.2643588420257634,1.6224736800079937,3.6418851620177697,0.82805663375026317,1.7740376027896763,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L104","v":1.5738660425635871},{"$f":"'Max X+30'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+30'!C105","v":0},{"$f":"'Max X+30'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+30'!M104","v":3.7217546714642866},{"$f":"'Max X+30'!G105*W105","v":0},{"$f":"'Max X+30'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+30'!I105","v":0},{"$f":"'Max X+30'!J105","v":0},3.4232933735456723,1.0100812573276081,2.4132121162180642,0.56378478523597908,1.3085425552462224,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+30'!L105","v":1.0615840784005883},{"$f":"'Max X+30'!B106*U106","v":0.95},{"$f":"'Max X+30'!C106","v":0},{"$f":"'Max X+30'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+30'!M105","v":2.4345999234072222},{"$f":"'Max X+30'!G106*W106","v":0},{"$f":"'Max X+30'!H106*V106","v":0.95},{"$f":"'Max X+30'!I106","v":0},{"$f":"'Max X+30'!J106","v":0},0.17480920009039047,5.3079203920029405E-2,0.12172999617036107,1.0085048744805589,2.3128699272368611,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":18914.859631723004},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":20086.150168614637},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":38981.25688737123},18885.628603214096,20095.628284157126,227.53102850889294,197.62188445751826,365.93936383539295,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":38981.256887371223},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+32","index":114,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+32",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":34}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+32"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":39317.824556961757},{"$f":"L107","v":19040.61443724592},20277.210119715819,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+31'!P107*106/206","v":188.29889595413422},{"$f":"'Max X+31'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+31'!C6","v":16.5},{"$f":"'Max X+31'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+31'!P107*100/206","v":177.6404678812587},{"$f":"'Max X+31'!G6*W6","v":0},{"$f":"'Max X+31'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+31'!I6","v":13.200000000000001},{"$f":"'Max X+31'!J6","v":8.1},{"$f":"L6+M6","v":374.51029904264948},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":191.95263849324388},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":182.5576605494056},{"$f":"B6*A6","v":0.24625746089035067},{"$f":"F6*H6","v":0.18280733185308812},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L6","v":192.95698083402547},{"$f":"'Max X+31'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+31'!C7","v":11},{"$f":"'Max X+31'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+31'!M6","v":183.5054177498036},{"$f":"'Max X+31'!G7*W7","v":0},{"$f":"'Max X+31'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+31'!I7","v":11},{"$f":"'Max X+31'!J7","v":9.9},{"$f":"L7+M7","v":381.31035318402496},196.73112627249554,184.57922691152945,2.5854561529950679E-2,2.6190838274153382E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L7","v":198.2411065581955},{"$f":"'Max X+31'!B8*U8","v":8.45861E-5},{"$f":"'Max X+31'!C8","v":13.200000000000001},{"$f":"'Max X+31'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+31'!M7","v":186.00412172031741},{"$f":"'Max X+31'!G8*W8","v":0},{"$f":"'Max X+31'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+31'!I8","v":14.3},{"$f":"'Max X+31'!J8","v":8.1},390.11618774950864,197.92433811613205,192.19184963337662,1.676844206344218E-2,1.227208694080224E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L8","v":199.84558902139875},{"$f":"'Max X+31'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+31'!C9","v":11},{"$f":"'Max X+31'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+31'!M8","v":194.00487422321319},{"$f":"'Max X+31'!G9*W9","v":0},{"$f":"'Max X+31'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+31'!I9","v":11},{"$f":"'Max X+31'!J9","v":7.2},399.61837088433776,201.82335634450817,197.79501453982957,2.2232676890578569E-2,9.8596833836264355E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L9","v":204.05153499309043},{"$f":"'Max X+31'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+31'!C10","v":11},{"$f":"'Max X+31'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+31'!M9","v":199.89780434611112},{"$f":"'Max X+31'!G10*W10","v":0},{"$f":"'Max X+31'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+31'!I10","v":11},{"$f":"'Max X+31'!J10","v":8.1},409.72580718891777,206.9374600079303,202.7883471809875,1.4074985160139391E-2,9.4571651236145162E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L10","v":209.26975550887144},{"$f":"'Max X+31'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+31'!C11","v":12.100000000000001},{"$f":"'Max X+31'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+31'!M10","v":204.98944244777243},{"$f":"'Max X+31'!G11*W11","v":0},{"$f":"'Max X+31'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+31'!I11","v":12.100000000000001},{"$f":"'Max X+31'!J11","v":10.8},419.54181929691168,213.26223069163774,206.27958860527394,7.5248172337102444E-3,9.8538424984644206E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L11","v":215.45083138960118},{"$f":"'Max X+31'!B12*U12","v":3.021E-5},{"$f":"'Max X+31'!C12","v":4.4000000000000004},{"$f":"'Max X+31'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+31'!M11","v":208.3450474132832},{"$f":"'Max X+31'!G12*W12","v":0},{"$f":"'Max X+31'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+31'!I12","v":3.3000000000000003},{"$f":"'Max X+31'!J12","v":0.9},424.27916685543363,213.54432261998488,210.73484423544875,6.508769616279852E-3,1.0203177834447012E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L12","v":215.88958552466181},{"$f":"'Max X+31'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+31'!C13","v":5.5},{"$f":"'Max X+31'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+31'!M12","v":212.9481091032477},{"$f":"'Max X+31'!G13*W13","v":0},{"$f":"'Max X+31'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+31'!I13","v":5.5},{"$f":"'Max X+31'!J13","v":2.7},434.41961726057502,218.68210871419851,215.73750854637655,7.4768104633218865E-3,1.0600556871159669E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L13","v":220.26104381688631},{"$f":"'Max X+31'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+31'!C14","v":4.4000000000000004},{"$f":"'Max X+31'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+31'!M13","v":217.22755413924656},{"$f":"'Max X+31'!G14*W14","v":0},{"$f":"'Max X+31'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+31'!I14","v":4.4000000000000004},{"$f":"'Max X+31'!J14","v":2.7},440.86764030770757,221.95121962367949,218.91642068402805,9.8241932068426716E-3,1.1133455218521734E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L14","v":223.47098471247941},{"$f":"'Max X+31'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+31'!C15","v":3.3000000000000003},{"$f":"'Max X+31'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+31'!M14","v":220.35061782689002},{"$f":"'Max X+31'!G15*W15","v":0},{"$f":"'Max X+31'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+31'!I15","v":3.3000000000000003},{"$f":"'Max X+31'!J15","v":2.7},444.09697205420662,223.15806641353066,220.93890564067598,1.291829894876665E-2,1.1712186214043772E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L15","v":223.77824650361845},{"$f":"'Max X+31'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+31'!C16","v":5.5},{"$f":"'Max X+31'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+31'!M15","v":221.5241702059017},{"$f":"'Max X+31'!G16*W16","v":0},{"$f":"'Max X+31'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+31'!I16","v":5.5},{"$f":"'Max X+31'!J16","v":2.7},450.87391928854163,226.56230230355507,224.31161698498656,1.5944200063382815E-2,1.2553220915142932E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L16","v":226.65815003883222},{"$f":"'Max X+31'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+31'!C17","v":6.6000000000000005},{"$f":"'Max X+31'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+31'!M16","v":224.40206990679718},{"$f":"'Max X+31'!G17*W17","v":0},{"$f":"'Max X+31'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+31'!I17","v":6.6000000000000005},{"$f":"'Max X+31'!J17","v":2.7},457.92738251917444,229.63920141748898,228.28818110168547,1.8948621343246378E-2,1.3888805111706442E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L17","v":228.80255150119484},{"$f":"'Max X+31'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+31'!C18","v":6.6000000000000005},{"$f":"'Max X+31'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+31'!M17","v":227.49860509190606},{"$f":"'Max X+31'!G18*W18","v":0},{"$f":"'Max X+31'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+31'!I18","v":6.6000000000000005},{"$f":"'Max X+31'!J18","v":2.7},462.26409705596211,230.88094480680689,231.38315224915519,2.1606694387953533E-2,1.5452842750867722E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L18","v":229.16057571898594},{"$f":"'Max X+31'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+31'!C19","v":2.2000000000000002},{"$f":"'Max X+31'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+31'!M18","v":229.75953627166464},{"$f":"'Max X+31'!G19*W19","v":0},{"$f":"'Max X+31'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+31'!I19","v":2.2000000000000002},{"$f":"'Max X+31'!J19","v":1.8},456.07799697824851,225.93596346639367,230.14203351185481,2.4612252592240987E-2,1.7502759809824627E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L19","v":223.27780855071816},{"$f":"'Max X+31'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+31'!C20","v":4.4000000000000004},{"$f":"'Max X+31'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+31'!M19","v":227.63329420093936},{"$f":"'Max X+31'!G20*W20","v":0},{"$f":"'Max X+31'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+31'!I20","v":4.4000000000000004},{"$f":"'Max X+31'!J20","v":1.8},456.06363623773609,225.84968574505467,230.21395049268139,2.8122805663484938E-2,1.9343708257960321E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L20","v":221.82957232953652},{"$f":"'Max X+31'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+31'!C21","v":4.4000000000000004},{"$f":"'Max X+31'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+31'!M20","v":226.41965324507541},{"$f":"'Max X+31'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+31'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+31'!I21","v":4.4000000000000004},{"$f":"'Max X+31'!J21","v":0},455.19330257838453,224.39519483504719,230.79810774333737,3.4377494489317713E-2,2.1545501738042053E-2,8.0787263613322877E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L21","v":219.8892566291143},{"$f":"'Max X+31'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+31'!C22","v":6.6000000000000005},{"$f":"'Max X+31'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+31'!M21","v":226.5450208335935},{"$f":"'Max X+31'!G22*W22","v":1.7791249},{"$f":"'Max X+31'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+31'!I22","v":6.6000000000000005},{"$f":"'Max X+31'!J22","v":9},447.86699485342945,223.74586792707376,224.12112692635566,4.3388702040536471E-2,2.3893907237837853E-2,0.40305188753606497,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L22","v":218.31302453918627},{"$f":"'Max X+31'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+31'!C23","v":6.6000000000000005},{"$f":"'Max X+31'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+31'!M22","v":218.99267714019567},{"$f":"'Max X+31'!G23*W23","v":3.2182024},{"$f":"'Max X+31'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+31'!I23","v":6.6000000000000005},{"$f":"'Max X+31'!J23","v":7.2},437.82406755703323,219.45669292382618,218.36737463320702,5.6331615360080592E-2,2.5302506988665995E-2,0.70476275915500286,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L23","v":213.61966553003722},{"$f":"'Max X+31'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+31'!C24","v":11},{"$f":"'Max X+31'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+31'!M23","v":212.85660130399648},{"$f":"'Max X+31'!G24*W24","v":5.5787578},{"$f":"'Max X+31'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+31'!I24","v":11},{"$f":"'Max X+31'!J24","v":7.2},434.87747474059643,218.24758739238385,216.62988734821258,7.207813765335265E-2,2.6713955783929318E-2,1.1874754248061605,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L24","v":211.85372097362156},{"$f":"'Max X+31'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+31'!C25","v":9.9},{"$f":"'Max X+31'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+31'!M24","v":210.59211925172829},{"$f":"'Max X+31'!G25*W25","v":10.969364000000001},{"$f":"'Max X+31'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+31'!I25","v":9.9},{"$f":"'Max X+31'!J25","v":8.1},426.82703048391795,214.46338012783067,212.36365035608725,9.0340845790897739E-2,2.8468895641044885E-2,2.3100616116036155,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L25","v":207.78382555516316},{"$f":"'Max X+31'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+31'!C26","v":8.8000000000000007},{"$f":"'Max X+31'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+31'!M25","v":206.05426732034053},{"$f":"'Max X+31'!G26*W26","v":16.918083000000003},{"$f":"'Max X+31'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+31'!I26","v":8.8000000000000007},{"$f":"'Max X+31'!J26","v":8.1},416.90520140102433,210.18061510580367,206.72458629522066,0.10321044935950395,2.9681025119878253E-2,3.486043197029709,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L26","v":203.32808511337103},{"$f":"'Max X+31'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+31'!C27","v":7.7000000000000011},{"$f":"'Max X+31'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+31'!M26","v":200.24952997110699},{"$f":"'Max X+31'!G27*W27","v":23.547923000000001},{"$f":"'Max X+31'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+31'!I27","v":8.8000000000000007},{"$f":"'Max X+31'!J27","v":7.2},406.44028679129724,204.62141447254257,201.81887231875464,0.1066706408284533,3.0657652352369055E-2,4.7154605125458202,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L27","v":197.58459800459144},{"$f":"'Max X+31'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+31'!C28","v":12.100000000000001},{"$f":"'Max X+31'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+31'!M27","v":195.16720935071899},{"$f":"'Max X+31'!G28*W28","v":34.556976999999996},{"$f":"'Max X+31'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+31'!I28","v":12.100000000000001},{"$f":"'Max X+31'!J28","v":8.1},401.51655056589419,202.38089566905336,199.13565489684083,0.10370233553808923,3.1554453878155593E-2,6.7443887646869811,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L28","v":195.38134332541492},{"$f":"'Max X+31'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+31'!C29","v":11},{"$f":"'Max X+31'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+31'!M28","v":192.51681227460054},{"$f":"'Max X+31'!G29*W29","v":40.106380999999999},{"$f":"'Max X+31'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+31'!I29","v":11},{"$f":"'Max X+31'!J29","v":7.2},390.86439021837418,194.58042964311272,196.28396057526146,0.1009136823022035,3.2851699339098039E-2,7.7211526219906057,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L29","v":187.85056586717329},{"$f":"'Max X+31'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+31'!C30","v":15.400000000000002},{"$f":"'Max X+31'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+31'!M29","v":189.91793591998524},{"$f":"'Max X+31'!G30*W30","v":52.609592000000006},{"$f":"'Max X+31'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+31'!I30","v":15.400000000000002},{"$f":"'Max X+31'!J30","v":6.3},394.03848418198834,195.05488898103081,198.98359520095755,9.5676886142486803E-2,3.4340719027683424E-2,9.991505122232569,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L30","v":188.83202195968275},{"$f":"'Max X+31'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+31'!C31","v":15.400000000000002},{"$f":"'Max X+31'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+31'!M30","v":193.09522263280954},{"$f":"'Max X+31'!G31*W31","v":63.382452000000008},{"$f":"'Max X+31'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+31'!I31","v":16.5},{"$f":"'Max X+31'!J31","v":7.2},397.49531770649048,195.13707841340397,202.35823929308654,9.4943546278789565E-2,3.6983339723019946E-2,12.238848679953366,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L31","v":189.31591905925819},{"$f":"'Max X+31'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+31'!C32","v":14.3},{"$f":"'Max X+31'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+31'!M31","v":196.84826622569614},{"$f":"'Max X+31'!G32*W32","v":69.950769000000008},{"$f":"'Max X+31'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+31'!I32","v":14.3},{"$f":"'Max X+31'!J32","v":8.1},393.93009928572371,190.92199583954334,203.00810344618037,9.3923219714862102E-2,4.0162779515795839E-2,13.769687598804174,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L32","v":185.93726051944444},{"$f":"'Max X+31'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+31'!C33","v":16.5},{"$f":"'Max X+31'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+31'!M32","v":198.28846219580456},{"$f":"'Max X+31'!G33*W33","v":87.890810000000002},{"$f":"'Max X+31'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+31'!I33","v":16.5},{"$f":"'Max X+31'!J33","v":9.9},393.69089654693585,188.84567627111261,204.84522027582321,9.1584248331819204E-2,4.3241919981331388E-2,17.427733556043641,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L33","v":184.51256467754811},{"$f":"'Max X+31'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+31'!C34","v":16.5},{"$f":"'Max X+31'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+31'!M33","v":200.74142198695156},{"$f":"'Max X+31'!G34*W34","v":100.88774500000001},{"$f":"'Max X+31'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+31'!I34","v":16.5},{"$f":"'Max X+31'!J34","v":8.1},396.51544129974434,187.42105148727387,209.09438981247044,9.151319027423406E-2,4.7032174481128994E-2,20.252349392356965,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L34","v":184.08161190855026},{"$f":"'Max X+31'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+31'!C35","v":23.1},{"$f":"'Max X+31'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+31'!M34","v":205.93084922942234},{"$f":"'Max X+31'!G35*W35","v":117.06576000000001},{"$f":"'Max X+31'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+31'!I35","v":20.900000000000002},{"$f":"'Max X+31'!J35","v":11.700000000000001},405.06644459045015,189.98756766878094,215.07887692166923,9.4044239769320637E-2,5.1972307753127299E-2,24.107451372487745,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L35","v":187.24946319155185},{"$f":"'Max X+31'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+31'!C36","v":22},{"$f":"'Max X+31'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+31'!M35","v":212.4843263151929},{"$f":"'Max X+31'!G36*W36","v":115.5735},{"$f":"'Max X+31'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+31'!I36","v":22},{"$f":"'Max X+31'!J36","v":10.8},418.37500363910351,194.74867304560419,223.62633059349935,0.1007901459476515,5.7995721693552167E-2,24.557557287388946,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L36","v":193.12443189068097},{"$f":"'Max X+31'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+31'!C37","v":18.700000000000003},{"$f":"'Max X+31'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+31'!M36","v":222.0868368893249},{"$f":"'Max X+31'!G37*W37","v":121.35984000000001},{"$f":"'Max X+31'!H37*V37","v":2.960827E-4},{"$f":"'Max X+31'!I37","v":18.700000000000003},{"$f":"'Max X+31'!J37","v":11.700000000000001},427.23475249247895,198.21367167345466,229.02108081902426,0.11076021722630965,6.5756070300650921E-2,26.952422990994567,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L37","v":208.67269958125851},{"$f":"'Max X+31'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+31'!C38","v":22},{"$f":"'Max X+31'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+31'!M37","v":216.89650490011553},{"$f":"'Max X+31'!G38*W38","v":116.75586999999999},{"$f":"'Max X+31'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+31'!I38","v":20.900000000000002},{"$f":"'Max X+31'!J38","v":12.6},442.17207997465641,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":217.0454981969026},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":225.12658177775378},0.12720138435591871,{"$f":"F38*H38","v":6.9923122361762347E-2},{"$f":"G38*F38/1000","v":25.32394012957225},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L38","v":228.20005492735538},{"$f":"'Max X+31'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+31'!C39","v":18.700000000000003},{"$f":"'Max X+31'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+31'!M38","v":261.96307693135816},{"$f":"'Max X+31'!G39*W39","v":103.97114000000001},{"$f":"'Max X+31'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+31'!I39","v":17.600000000000001},{"$f":"'Max X+31'!J39","v":12.6},501.92393682303657,235.05282120465148,266.87111561838509,0.14723372270390039,9.1961312973060955E-2,27.23659974646101,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L39","v":221.40495401678947},{"$f":"'Max X+31'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+31'!C40","v":16.5},{"$f":"'Max X+31'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+31'!M39","v":245.88475123375127},{"$f":"'Max X+31'!G40*W40","v":99.947609999999997},{"$f":"'Max X+31'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+31'!I40","v":15.400000000000002},{"$f":"'Max X+31'!J40","v":13.5},473.74455825938958,226.05415528526774,247.69040297412181,0.15079873152174827,9.4348259629458059E-2,24.575593221257989,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L40","v":253.08331617019684},{"$f":"'Max X+31'!B41*U41","v":7.206453E-4},{"$f":"'Max X+31'!C41","v":16.5},{"$f":"'Max X+31'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+31'!M40","v":262.42685482404136},{"$f":"'Max X+31'!G41*W41","v":86.607870999999989},{"$f":"'Max X+31'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+31'!I41","v":15.400000000000002},{"$f":"'Max X+31'!J41","v":13.5},522.81767904550702,258.60093286789038,264.21674617761659,0.18238330230646635,0.11010864642477491,22.728231189536299,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L41","v":260.59594749523671},{"$f":"'Max X+31'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+31'!C42","v":18.700000000000003},{"$f":"'Max X+31'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+31'!M41","v":256.46387088618707},{"$f":"'Max X+31'!G42*W42","v":76.329595999999981},{"$f":"'Max X+31'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+31'!I42","v":17.600000000000001},{"$f":"'Max X+31'!J42","v":13.5},529.64258086594464,269.19656019359121,260.44602067235343,0.19938730164552926,0.11785021383365293,19.575783653338814,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L42","v":277.21331218729642},{"$f":"'Max X+31'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+31'!C43","v":13.200000000000001},{"$f":"'Max X+31'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+31'!M42","v":297.34528946189113},{"$f":"'Max X+31'!G43*W43","v":61.544811999999993},{"$f":"'Max X+31'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+31'!I43","v":13.200000000000001},{"$f":"'Max X+31'!J43","v":13.5},578.08245051823542,281.18665944381132,296.8957910744241,0.22665274348509404,0.14949838746704572,18.300059939017668,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L43","v":276.2544836312951},{"$f":"'Max X+31'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+31'!C44","v":14.3},{"$f":"'Max X+31'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+31'!M43","v":266.78663587530991},{"$f":"'Max X+31'!G44*W44","v":48.929062000000002},{"$f":"'Max X+31'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+31'!I44","v":13.200000000000001},{"$f":"'Max X+31'!J44","v":13.5},547.65100756544416,281.31110931543645,266.33989825000771,0.24337431585866962,0.14673762530217951,13.053619847514463,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L44","v":301.93995941272965},{"$f":"'Max X+31'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+31'!C45","v":11},{"$f":"'Max X+31'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+31'!M44","v":303.70139523458198},{"$f":"'Max X+31'!G45*W45","v":39.707878000000008},{"$f":"'Max X+31'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+31'!I45","v":11},{"$f":"'Max X+31'!J45","v":2.7},617.26958963637662,305.45068674798267,311.81890288839389,0.28927266474698843,0.18249234618808896,12.059337950404565,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L45","v":284.95079847400655},{"$f":"'Max X+31'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+31'!C46","v":13.200000000000001},{"$f":"'Max X+31'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+31'!M45","v":282.23871741416207},{"$f":"'Max X+31'!G46*W46","v":30.428657000000001},{"$f":"'Max X+31'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+31'!I46","v":13.200000000000001},{"$f":"'Max X+31'!J46","v":4.5},581.4043122689942,290.65078211310413,290.75353015589008,0.30001636090242606,0.18518725827200805,8.5881451243154636,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L46","v":300.80245489815036},{"$f":"'Max X+31'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+31'!C47","v":15.400000000000002},{"$f":"'Max X+31'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+31'!M46","v":303.95933465487457},{"$f":"'Max X+31'!G47*W47","v":19.833918999999998},{"$f":"'Max X+31'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+31'!I47","v":15.400000000000002},{"$f":"'Max X+31'!J47","v":7.2},619.69223306555466,307.75073219008362,311.94150087547104,0.35172270806668471,0.21783377940352164,6.0287048228386748,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L47","v":325.76429044539725},{"$f":"'Max X+31'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+31'!C48","v":9.9},{"$f":"'Max X+31'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+31'!M47","v":337.13878978333452},{"$f":"'Max X+31'!G48*W48","v":12.969103},{"$f":"'Max X+31'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+31'!I48","v":8.8000000000000007},{"$f":"'Max X+31'!J48","v":7.2},667.41280857449465,328.93790189015419,338.47490668434051,0.42638855524302482,0.26388309899401746,4.3723876899954126,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L48","v":334.06112961526946},{"$f":"'Max X+31'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+31'!C49","v":12.100000000000001},{"$f":"'Max X+31'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+31'!M48","v":342.64788797040848},{"$f":"'Max X+31'!G49*W49","v":7.610276100000001},{"$f":"'Max X+31'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+31'!I49","v":12.100000000000001},{"$f":"'Max X+31'!J49","v":7.2},685.72274087293499,338.46840391393391,347.25433695900114,0.49272570133561006,0.29355101140735607,2.6076450325366771,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L49","v":335.54169224427721},{"$f":"'Max X+31'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+31'!C50","v":12.100000000000001},{"$f":"'Max X+31'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+31'!M49","v":357.2673809445775},{"$f":"'Max X+31'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+31'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+31'!I50","v":12.100000000000001},{"$f":"'Max X+31'!J50","v":6.3},703.51495631128319,340.78318636906812,362.73176994221512,0.55850587520909989,0.33561100236238972,1.6972503183137622,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L50","v":353.43989030084452},{"$f":"'Max X+31'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+31'!C51","v":11},{"$f":"'Max X+31'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+31'!M50","v":344.04866094389365},{"$f":"'Max X+31'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+31'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+31'!I51","v":11},{"$f":"'Max X+31'!J51","v":6.3},704.97313844057749,356.5793341194651,348.39380432111244,0.66055618137940897,0.3548566227812181,0.87044221766153251,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L51","v":348.97464071718775},{"$f":"'Max X+31'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+31'!C52","v":8.8000000000000007},{"$f":"'Max X+31'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+31'!M51","v":349.00202357943147},{"$f":"'Max X+31'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+31'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+31'!I52","v":8.8000000000000007},{"$f":"'Max X+31'!J52","v":5.4},703.65789843289394,351.65125648885964,352.00664194403436,0.72338422832811955,0.39538163539715171,0.51018295433680994,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L52","v":352.06748589937735},{"$f":"'Max X+31'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+31'!C53","v":5.5},{"$f":"'Max X+31'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+31'!M52","v":331.68498579662651},{"$f":"'Max X+31'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+31'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+31'!I53","v":6.6000000000000005},{"$f":"'Max X+31'!J53","v":5.4},684.73751605605389,352.26555768772494,332.4719583683289,0.80192821165242167,0.41302742829764044,0.26685064434640465,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L53","v":325.41640715428969},{"$f":"'Max X+31'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+31'!C54","v":5.5},{"$f":"'Max X+31'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+31'!M53","v":316.31597804367175},{"$f":"'Max X+31'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+31'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+31'!I54","v":5.5},{"$f":"'Max X+31'!J54","v":3.6},643.38509019471769,325.60193698307205,317.78315321164564,0.81447017121766163,0.43282483202608413,0.24170697430803995,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L54","v":294.6403007484256},{"$f":"'Max X+31'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+31'!C55","v":6.6000000000000005},{"$f":"'Max X+31'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+31'!M54","v":313.27042929108643},{"$f":"'Max X+31'!G55*W55","v":1.0189424},{"$f":"'Max X+31'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+31'!I55","v":6.6000000000000005},{"$f":"'Max X+31'!J55","v":3.6},609.02265581998586,293.22304021067066,315.7996156093152,0.81726053775499052,0.47081368177121213,0.31920452307088992,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L55","v":319.23946599261745},{"$f":"'Max X+31'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+31'!C56","v":3.3000000000000003},{"$f":"'Max X+31'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+31'!M55","v":315.42505326867331},{"$f":"'Max X+31'!G56*W56","v":0},{"$f":"'Max X+31'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+31'!I56","v":3.3000000000000003},{"$f":"'Max X+31'!J56","v":3.6},631.65345178282791,317.04900264394371,314.60444913888421,0.99046334867378072,0.5206041297891143,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L56","v":294.20218311688592},{"$f":"'Max X+31'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+31'!C57","v":3.3000000000000003},{"$f":"'Max X+31'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+31'!M56","v":312.85706490098585},{"$f":"'Max X+31'!G57*W57","v":0},{"$f":"'Max X+31'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+31'!I57","v":3.3000000000000003},{"$f":"'Max X+31'!J57","v":3.6},606.66518493715603,294.67542691963291,311.98975801752312,1.0267561972530175,0.56730688346273972,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L57","v":274.79782477066857},{"$f":"'Max X+31'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+31'!C58","v":3.3000000000000003},{"$f":"'Max X+31'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+31'!M57","v":281.81499215027702},{"$f":"'Max X+31'!G58*W58","v":0},{"$f":"'Max X+31'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+31'!I58","v":3.3000000000000003},{"$f":"'Max X+31'!J58","v":3.6},555.26972230763124,274.31663689229543,280.95308541533581,1.0811878783731501,0.56190673494117871,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L58","v":265.26570918312763},{"$f":"'Max X+31'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+31'!C59","v":3.3000000000000003},{"$f":"'Max X+31'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+31'!M58","v":279.30890988843936},{"$f":"'Max X+31'!G59*W59","v":0},{"$f":"'Max X+31'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+31'!I59","v":3.3000000000000003},{"$f":"'Max X+31'!J59","v":3.6},543.98707676996162,265.59114743235745,278.39592933760417,1.1745617507702013,0.61298055083519531,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L59","v":279.62919951617562},{"$f":"'Max X+31'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+31'!C60","v":5.5},{"$f":"'Max X+31'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+31'!M59","v":270.99420148475502},{"$f":"'Max X+31'!G60*W60","v":0},{"$f":"'Max X+31'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+31'!I60","v":5.5},{"$f":"'Max X+31'!J60","v":2.7},553.28179496203927,280.14314922915628,273.13864573288299,1.3860502870193065,0.65555575187202109,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L60","v":244.13022284170935},{"$f":"'Max X+31'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+31'!C61","v":5.5},{"$f":"'Max X+31'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+31'!M60","v":268.28727436088138},{"$f":"'Max X+31'!G61*W61","v":0},{"$f":"'Max X+31'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+31'!I61","v":5.5},{"$f":"'Max X+31'!J61","v":2.7},515.95600705616891,245.5851870738002,270.37081998236869,1.345035767909176,0.71645437851269222,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L61","v":226.41183730122137},{"$f":"'Max X+31'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+31'!C62","v":4.4000000000000004},{"$f":"'Max X+31'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+31'!M61","v":231.70815175879756},{"$f":"'Max X+31'!G62*W62","v":0},{"$f":"'Max X+31'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+31'!I62","v":4.4000000000000004},{"$f":"'Max X+31'!J62","v":2.7},460.35391745091465,227.6297685036713,232.72414894724338,1.3820687975500481,0.68400281155419784,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L62","v":239.64731113632496},{"$f":"'Max X+31'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+31'!C63","v":4.4000000000000004},{"$f":"'Max X+31'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+31'!M62","v":239.42859762411499},{"$f":"'Max X+31'!G63*W63","v":0},{"$f":"'Max X+31'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+31'!I63","v":3.3000000000000003},{"$f":"'Max X+31'!J63","v":2.7},478.97049688401808,239.72445040589227,239.24604647812578,1.622860730432701,0.78255114598924036,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L63","v":214.12784693517452},{"$f":"'Max X+31'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+31'!C64","v":2.2000000000000002},{"$f":"'Max X+31'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+31'!M63","v":220.61703273391316},{"$f":"'Max X+31'!G64*W64","v":0},{"$f":"'Max X+31'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+31'!I64","v":2.2000000000000002},{"$f":"'Max X+31'!J64","v":2.7},431.3300143090479,212.0123343624268,219.31767994662107,1.6155125727477309,0.79935278729209081,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L64","v":208.62071266255199},{"$f":"'Max X+31'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+31'!C65","v":3.3000000000000003},{"$f":"'Max X+31'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+31'!M64","v":215.292794611132},{"$f":"'Max X+31'!G65*W65","v":0},{"$f":"'Max X+31'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+31'!I65","v":3.3000000000000003},{"$f":"'Max X+31'!J65","v":1.8},424.28676897467597,208.36003124596445,215.92673772871152,1.7606814165875408,0.86605688242047707,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L65","v":205.63976891103354},{"$f":"'Max X+31'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+31'!C66","v":2.2000000000000002},{"$f":"'Max X+31'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+31'!M65","v":206.7386097018771},{"$f":"'Max X+31'!G66*W66","v":0},{"$f":"'Max X+31'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+31'!I66","v":2.2000000000000002},{"$f":"'Max X+31'!J66","v":1.8},410.30545866201112,204.0913234483082,206.21413521370292,1.9484454627253194,0.92447448817415179,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L66","v":226.98967047573285},{"$f":"'Max X+31'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+31'!C67","v":3.3000000000000003},{"$f":"'Max X+31'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+31'!M66","v":214.45147218064955},{"$f":"'Max X+31'!G67*W67","v":0},{"$f":"'Max X+31'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+31'!I67","v":3.3000000000000003},{"$f":"'Max X+31'!J67","v":1.8},440.954739137226,226.07070727098258,214.88403186624342,2.4189632047502823,1.0674403144061182,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L67","v":214.36902494675064},{"$f":"'Max X+31'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+31'!C68","v":2.2000000000000002},{"$f":"'Max X+31'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+31'!M67","v":212.82024053731271},{"$f":"'Max X+31'!G68*W68","v":0},{"$f":"'Max X+31'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+31'!I68","v":2.2000000000000002},{"$f":"'Max X+31'!J68","v":1.8},424.2445744438171,212.20502451201313,212.03954993180398,2.5640004347374825,1.1806906055087218,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L68","v":200.10024592746302},{"$f":"'Max X+31'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+31'!C69","v":2.2000000000000002},{"$f":"'Max X+31'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+31'!M68","v":209.04498844329078},{"$f":"'Max X+31'!G69*W69","v":0},{"$f":"'Max X+31'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+31'!I69","v":2.2000000000000002},{"$f":"'Max X+31'!J69","v":2.7},405.98071368349616,198.72975006636673,207.25096361712943,2.6704958610962763,1.2940248261613352,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L69","v":214.50719789731582},{"$f":"'Max X+31'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+31'!C70","v":0},{"$f":"'Max X+31'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+31'!M69","v":223.26991737566328},{"$f":"'Max X+31'!G70*W70","v":0},{"$f":"'Max X+31'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+31'!I70","v":0},{"$f":"'Max X+31'!J70","v":0},433.05877459949977,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":211.33289228238843},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":221.72588231711131},3.174305614927404,{"$f":"F70*H70","v":1.5440350585519791},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L70","v":192.69239199249191},{"$f":"'Max X+31'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+31'!C71","v":0},{"$f":"'Max X+31'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+31'!M70","v":183.20058768547261},{"$f":"'Max X+31'!G71*W71","v":0},{"$f":"'Max X+31'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+31'!I71","v":0},{"$f":"'Max X+31'!J71","v":0},{"$f":"L71+M71","v":369.52574863716256},187.74197779778814,181.7837708393744,3.1504141947037652,1.4168168460982029,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L71","v":180.95833000906657},{"$f":"'Max X+31'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+31'!C72","v":3.3000000000000003},{"$f":"'Max X+31'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+31'!M71","v":186.45871631165099},{"$f":"'Max X+31'!G72*W72","v":0},{"$f":"'Max X+31'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+31'!I72","v":3.3000000000000003},{"$f":"'Max X+31'!J72","v":1.8},365.53817498318847,179.19367303729987,186.34450194588857,3.2646569717667115,1.6142143657624144,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L72","v":186.17021614111331},{"$f":"'Max X+31'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+31'!C73","v":2.2000000000000002},{"$f":"'Max X+31'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+31'!M72","v":202.11238954803272},{"$f":"'Max X+31'!G73*W73","v":0},{"$f":"'Max X+31'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+31'!I73","v":2.2000000000000002},{"$f":"'Max X+31'!J73","v":1.8},384.31942095848234,183.7669398439219,200.55248111456044,3.7032762971913988,1.9599084334722718,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L73","v":186.57527455469517},{"$f":"'Max X+31'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+31'!C74","v":1.1000000000000001},{"$f":"'Max X+31'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+31'!M73","v":204.34464261500824},{"$f":"'Max X+31'!G74*W74","v":0},{"$f":"'Max X+31'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+31'!I74","v":1.1000000000000001},{"$f":"'Max X+31'!J74","v":1.8},384.11358971837768,182.68895905055587,201.42463066782182,4.0863155041392929,2.2200119471863995,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L74","v":184.55936152111624},{"$f":"'Max X+31'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+31'!C75","v":1.1000000000000001},{"$f":"'Max X+31'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+31'!M74","v":215.82130134497518},{"$f":"'Max X+31'!G75*W75","v":0},{"$f":"'Max X+31'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+31'!I75","v":1.1000000000000001},{"$f":"'Max X+31'!J75","v":1.8},392.811908964954,180.3169803621721,212.49492860278193,4.4423811589441353,2.6263727421932477,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L75","v":168.4200573923325},{"$f":"'Max X+31'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+31'!C76","v":1.1000000000000001},{"$f":"'Max X+31'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+31'!M75","v":213.73229810553863},{"$f":"'Max X+31'!G76*W76","v":0},{"$f":"'Max X+31'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+31'!I76","v":1.1000000000000001},{"$f":"'Max X+31'!J76","v":1.8},374.28838266328898,164.16889569543963,210.11948696784935,4.451161696892866,2.9128111376892583,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L76","v":177.11717857311734},{"$f":"'Max X+31'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+31'!C77","v":2.2000000000000002},{"$f":"'Max X+31'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+31'!M76","v":221.01951427044759},{"$f":"'Max X+31'!G77*W77","v":0},{"$f":"'Max X+31'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+31'!I77","v":2.2000000000000002},{"$f":"'Max X+31'!J77","v":1.8},391.32170029518448,173.27486866586909,218.04683162931539,5.1423099072482268,3.3726826411321777,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L77","v":189.24818187310012},{"$f":"'Max X+31'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+31'!C78","v":1.1000000000000001},{"$f":"'Max X+31'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+31'!M77","v":223.94986268777558},{"$f":"'Max X+31'!G78*W78","v":0},{"$f":"'Max X+31'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+31'!I78","v":1.1000000000000001},{"$f":"'Max X+31'!J78","v":1.8},402.82773244897669,183.40436579923011,219.42336664974661,6.0438160738700013,3.8264960380289579,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L78","v":160.36779715170877},{"$f":"'Max X+31'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+31'!C79","v":1.1000000000000001},{"$f":"'Max X+31'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+31'!M78","v":201.04859806344183},{"$f":"'Max X+31'!G79*W79","v":0},{"$f":"'Max X+31'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+31'!I79","v":1.1000000000000001},{"$f":"'Max X+31'!J79","v":1.8},350.53964797751337,154.03552487971311,196.50412309780026,5.6322722719956531,3.844474965641556,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L79","v":168.66333929991509},{"$f":"'Max X+31'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+31'!C80","v":1.1000000000000001},{"$f":"'Max X+31'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+31'!M79","v":226.56058411413215},{"$f":"'Max X+31'!G80*W80","v":0},{"$f":"'Max X+31'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+31'!I80","v":1.1000000000000001},{"$f":"'Max X+31'!J80","v":1.8},383.37913221543283,162.3637041053085,221.0154281101243,6.4996351946065696,4.8451560040078441,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L80","v":178.30632217768243},{"$f":"'Max X+31'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+31'!C81","v":2.2000000000000002},{"$f":"'Max X+31'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+31'!M80","v":219.85616325660391},{"$f":"'Max X+31'!G81*W81","v":0},{"$f":"'Max X+31'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+31'!I81","v":2.2000000000000002},{"$f":"'Max X+31'!J81","v":1.8},387.07991229343276,172.08981140995721,214.99010088347555,7.516510767725217,5.2660623731283369,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L81","v":160.73389367798461},{"$f":"'Max X+31'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+31'!C82","v":1.1000000000000001},{"$f":"'Max X+31'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+31'!M81","v":222.43345409344732},{"$f":"'Max X+31'!G82*W82","v":0},{"$f":"'Max X+31'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+31'!I82","v":1.1000000000000001},{"$f":"'Max X+31'!J82","v":1.8},369.2787505346887,153.52653346763165,215.75221706705705,7.4073602103529552,5.9812370263902492,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L82","v":170.54407386666099},{"$f":"'Max X+31'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+31'!C83","v":1.1000000000000001},{"$f":"'Max X+31'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+31'!M82","v":239.47277421907992},{"$f":"'Max X+31'!G83*W83","v":0},{"$f":"'Max X+31'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+31'!I83","v":1.1000000000000001},{"$f":"'Max X+31'!J83","v":1.8},393.65575755967473,162.13326362718396,231.52249393249073,8.610810239477015,7.2502802865891871,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L83","v":170.15789998760857},{"$f":"'Max X+31'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+31'!C84","v":0},{"$f":"'Max X+31'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+31'!M83","v":217.59778015313898},{"$f":"'Max X+31'!G84*W84","v":0},{"$f":"'Max X+31'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+31'!I84","v":0},{"$f":"'Max X+31'!J84","v":0.9},369.96811769764662,160.71105914759607,209.25705855005054,9.4468408400125004,7.4407216030884324,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L84","v":158.01023605155311},{"$f":"'Max X+31'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+31'!C85","v":3.3000000000000003},{"$f":"'Max X+31'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+31'!M84","v":209.92139469470936},{"$f":"'Max X+31'!G85*W85","v":0},{"$f":"'Max X+31'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+31'!I85","v":3.3000000000000003},{"$f":"'Max X+31'!J85","v":0.9},355.82491823357714,151.63516295722766,204.18975527634944,9.6750730943254588,8.1316394183599208,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L85","v":146.71280710319579},{"$f":"'Max X+31'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+31'!C86","v":0},{"$f":"'Max X+31'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+31'!M85","v":203.5868510058005},{"$f":"'Max X+31'!G86*W86","v":0},{"$f":"'Max X+31'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+31'!I86","v":0},{"$f":"'Max X+31'!J86","v":0},331.41245565999861,136.78293591221282,194.62951974778579,9.9298711909829578,8.9573312580147118,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L86","v":145.89274674728588},{"$f":"'Max X+31'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+31'!C87","v":0},{"$f":"'Max X+31'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+31'!M86","v":188.21132612919726},{"$f":"'Max X+31'!G87*W87","v":0},{"$f":"'Max X+31'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+31'!I87","v":0},{"$f":"'Max X+31'!J87","v":0},313.74038940120772,134.95399283171824,178.78639656948951,10.938753915567645,9.4249295597077491,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L87","v":110.1629263217409},{"$f":"'Max X+31'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+31'!C88","v":0},{"$f":"'Max X+31'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+31'!M87","v":148.90705376511468},{"$f":"'Max X+31'!G88*W88","v":0},{"$f":"'Max X+31'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+31'!I88","v":0},{"$f":"'Max X+31'!J88","v":0},241.39890087712334,100.989376520994,140.40952435612934,9.1735498007468905,8.4975294089853453,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L88","v":95.509750120938634},{"$f":"'Max X+31'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+31'!C89","v":1.1000000000000001},{"$f":"'Max X+31'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+31'!M88","v":142.02638851755509},{"$f":"'Max X+31'!G89*W89","v":0},{"$f":"'Max X+31'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+31'!I89","v":1.1000000000000001},{"$f":"'Max X+31'!J89","v":0},221.66751141428603,87.767958904807699,133.89955250947833,8.8417912161309253,9.2268360080767522,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L89","v":78.345521198392291},{"$f":"'Max X+31'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+31'!C90","v":0},{"$f":"'Max X+31'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+31'!M89","v":110.47494168350021},{"$f":"'Max X+31'!G90*W90","v":0},{"$f":"'Max X+31'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+31'!I90","v":0},{"$f":"'Max X+31'!J90","v":0},172.6019114367765,70.284279838513967,102.31763159826255,8.0612413598783217,8.1573100852376577,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L90","v":71.340912374628374},{"$f":"'Max X+31'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+31'!C91","v":0},{"$f":"'Max X+31'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+31'!M90","v":111.09234929967711},{"$f":"'Max X+31'!G91*W91","v":0},{"$f":"'Max X+31'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+31'!I91","v":0},{"$f":"'Max X+31'!J91","v":0},164.97288246442946,63.194032728275623,101.77884973615384,8.1468796463527529,9.313499563523262,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L91","v":58.107048321358427},{"$f":"'Max X+31'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+31'!C92","v":0},{"$f":"'Max X+31'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+31'!M91","v":85.21705127610042},{"$f":"'Max X+31'!G92*W92","v":0},{"$f":"'Max X+31'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+31'!I92","v":0},{"$f":"'Max X+31'!J92","v":0},127.87729516718633,50.759683275770691,77.117611891415635,7.3473650455877335,8.0994393846847856,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L92","v":50.199301157925326},{"$f":"'Max X+31'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+31'!C93","v":0},{"$f":"'Max X+31'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+31'!M92","v":72.118155487841094},{"$f":"'Max X+31'!G93*W93","v":0},{"$f":"'Max X+31'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+31'!I93","v":0},{"$f":"'Max X+31'!J93","v":0},107.55300880769252,43.19084055766298,64.362168250029541,7.0084606002623451,7.7559872378115537,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L93","v":41.823793935740071},{"$f":"'Max X+31'!B94*U94","v":0.1536841125},{"$f":"'Max X+31'!C94","v":0},{"$f":"'Max X+31'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+31'!M93","v":58.32566631057913},{"$f":"'Max X+31'!G94*W94","v":0},{"$f":"'Max X+31'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+31'!I94","v":0},{"$f":"'Max X+31'!J94","v":0},86.640978820194192,35.396141283342978,51.244837536851222,6.4276526523970947,7.0808287737279052,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L94","v":33.498037128479588},{"$f":"'Max X+31'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+31'!C95","v":0},{"$f":"'Max X+31'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+31'!M94","v":48.382469554841975},{"$f":"'Max X+31'!G95*W95","v":0},{"$f":"'Max X+31'!H95*V95","v":0.1366584025},{"$f":"'Max X+31'!I95","v":0},{"$f":"'Max X+31'!J95","v":0},69.61814206224048,27.847543505768087,41.770598556472386,5.6504936227115019,6.6118709983695902,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L95","v":29.875743987202021},{"$f":"'Max X+31'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+31'!C96","v":0},{"$f":"'Max X+31'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+31'!M95","v":42.323046322908667},{"$f":"'Max X+31'!G96*W96","v":0},{"$f":"'Max X+31'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+31'!I96","v":0},{"$f":"'Max X+31'!J96","v":0},60.191889993719847,24.358346932461288,35.83354306125856,5.5173970547407318,6.4895032616501043,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L96","v":22.561003377737514},{"$f":"'Max X+31'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+31'!C97","v":0},{"$f":"'Max X+31'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+31'!M96","v":36.088053238390543},{"$f":"'Max X+31'!G97*W97","v":0},{"$f":"'Max X+31'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+31'!I97","v":0},{"$f":"'Max X+31'!J97","v":0},47.918547931358304,18.01635033450388,29.902197596854428,4.5446530432336338,6.1858556415361168,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L97","v":17.115936214986398},{"$f":"'Max X+31'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+31'!C98","v":0},{"$f":"'Max X+31'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+31'!M97","v":26.949591503142251},{"$f":"'Max X+31'!G98*W98","v":0},{"$f":"'Max X+31'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+31'!I98","v":0},{"$f":"'Max X+31'!J98","v":0},35.169701514367937,13.363114739648795,21.806586774719143,3.7528214753376026,5.1430047284231071,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L98","v":11.89520244473233},{"$f":"'Max X+31'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+31'!C99","v":0},{"$f":"'Max X+31'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+31'!M98","v":20.285071965556909},{"$f":"'Max X+31'!G99*W99","v":0},{"$f":"'Max X+31'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+31'!I99","v":0},{"$f":"'Max X+31'!J99","v":0},25.060171626856345,9.0658321623749369,15.99433946448141,2.829370282357393,4.2907325010754995,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L99","v":8.5223351101646614},{"$f":"'Max X+31'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+31'!C100","v":0},{"$f":"'Max X+31'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+31'!M99","v":14.095665537123663},{"$f":"'Max X+31'!G100*W100","v":0},{"$f":"'Max X+31'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+31'!I100","v":0},{"$f":"'Max X+31'!J100","v":0},17.137879602906207,6.3310596083598094,10.806819994546398,2.191275501804852,3.2888455425772647,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L100","v":6.3784187858909398},{"$f":"'Max X+31'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+31'!C101","v":0},{"$f":"'Max X+31'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+31'!M100","v":13.978973110713898},{"$f":"'Max X+31'!G101*W101","v":0},{"$f":"'Max X+31'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+31'!I101","v":0},{"$f":"'Max X+31'!J101","v":0},15.011634878310566,4.6121403032099417,10.399494575100626,1.7662784826809979,3.5794785356132732,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L101","v":4.6926795065029232},{"$f":"'Max X+31'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+31'!C102","v":0},{"$f":"'Max X+31'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+31'!M101","v":9.0869856371634441},{"$f":"'Max X+31'!G102*W102","v":0},{"$f":"'Max X+31'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+31'!I102","v":0},{"$f":"'Max X+31'!J102","v":0},9.8455569536233547,3.2985445735404797,6.5470123800828759,1.3941349329624435,2.5399732570805678,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L102","v":3.1866889001718159},{"$f":"'Max X+31'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+31'!C103","v":0},{"$f":"'Max X+31'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+31'!M102","v":7.5631069996642522},{"$f":"'Max X+31'!G103*W103","v":0},{"$f":"'Max X+31'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+31'!I103","v":0},{"$f":"'Max X+31'!J103","v":0},7.4431436084641449,2.1749935111471528,5.2681500973169921,1.0116953890246632,2.2949569023472605,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L103","v":2.2938467850026694},{"$f":"'Max X+31'!B104*U104","v":0.3379091575},{"$f":"'Max X+31'!C104","v":0},{"$f":"'Max X+31'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+31'!M103","v":5.2289028506865645},{"$f":"'Max X+31'!G104*W104","v":0},{"$f":"'Max X+31'!H104*V104","v":0.32755962},{"$f":"'Max X+31'!I104","v":0},{"$f":"'Max X+31'!J104","v":0},5.03486037034709,1.5187349504483336,3.5161254198987564,0.77511183455433563,1.7127774307878079,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L104","v":1.6224736800079937},{"$f":"'Max X+31'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+31'!C105","v":0},{"$f":"'Max X+31'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+31'!M104","v":3.6418851620177697},{"$f":"'Max X+31'!G105*W105","v":0},{"$f":"'Max X+31'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+31'!I105","v":0},{"$f":"'Max X+31'!J105","v":0},3.4027009970315314,1.0412768370134105,2.3614241600181209,0.58119684299458341,1.280461001999649,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+31'!L105","v":1.0100812573276081},{"$f":"'Max X+31'!B106*U106","v":0.95},{"$f":"'Max X+31'!C106","v":0},{"$f":"'Max X+31'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+31'!M105","v":2.4132121162180642},{"$f":"'Max X+31'!G106*W106","v":0},{"$f":"'Max X+31'!H106*V106","v":0.95},{"$f":"'Max X+31'!I106","v":0},{"$f":"'Max X+31'!J106","v":0},0.17116466867728364,5.0504062866380428E-2,0.12066060581090321,0.95957719446122769,2.292551510407161,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":19073.874419964308},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":20273.147022042212},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":39317.824556961757},19040.61443724592,20277.210119715819,231.55998271839118,203.03690232638215,365.00642602205602,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":39317.824556961743},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+33","index":115,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+33",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":35}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+33"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":39643.830809085637},{"$f":"L107","v":19191.135679834755},20452.695129250886,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+32'!P107*106/206","v":187.818840574456},{"$f":"'Max X+32'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+32'!C6","v":16.5},{"$f":"'Max X+32'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+32'!P107*100/206","v":177.18758544760001},{"$f":"'Max X+32'!G6*W6","v":0},{"$f":"'Max X+32'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+32'!I6","v":13.200000000000001},{"$f":"'Max X+32'!J6","v":8.1},{"$f":"L6+M6","v":373.57845510116425},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":191.47321093041126},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":182.105244170753},{"$f":"B6*A6","v":0.24562964404475901},{"$f":"F6*H6","v":0.18234127684699786},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L6","v":191.95263849324388},{"$f":"'Max X+32'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+32'!C7","v":11},{"$f":"'Max X+32'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+32'!M6","v":182.5576605494056},{"$f":"'Max X+32'!G7*W7","v":0},{"$f":"'Max X+32'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+32'!I7","v":11},{"$f":"'Max X+32'!J7","v":9.9},{"$f":"L7+M7","v":379.358523484795},195.72691850487493,183.63160497992004,2.5719988368955751E-2,2.6055569485562997E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L7","v":196.73112627249554},{"$f":"'Max X+32'!B8*U8","v":8.45861E-5},{"$f":"'Max X+32'!C8","v":13.200000000000001},{"$f":"'Max X+32'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+32'!M7","v":184.57922691152945},{"$f":"'Max X+32'!G8*W8","v":0},{"$f":"'Max X+32'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+32'!I8","v":14.3},{"$f":"'Max X+32'!J8","v":8.1},387.18153438936145,196.41448555377553,190.76704883558591,1.6640718719997935E-2,1.2178075943555432E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L8","v":197.92433811613205},{"$f":"'Max X+32'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+32'!C9","v":11},{"$f":"'Max X+32'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+32'!M8","v":192.19184963337662},{"$f":"'Max X+32'!G9*W9","v":0},{"$f":"'Max X+32'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+32'!I9","v":11},{"$f":"'Max X+32'!J9","v":7.2},395.88440126823832,199.90231917701178,195.98208209122654,2.2018939120274555E-2,9.7675421500925258E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L9","v":201.82335634450817},{"$f":"'Max X+32'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+32'!C10","v":11},{"$f":"'Max X+32'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+32'!M9","v":197.79501453982957},{"$f":"'Max X+32'!G10*W10","v":0},{"$f":"'Max X+32'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+32'!I10","v":11},{"$f":"'Max X+32'!J10","v":8.1},405.39509191145532,204.7094350537636,200.6856568576917,1.3921290744588944E-2,9.3576821378793355E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L10","v":206.9374600079303},{"$f":"'Max X+32'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+32'!C11","v":12.100000000000001},{"$f":"'Max X+32'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+32'!M10","v":202.7883471809875},{"$f":"'Max X+32'!G11*W11","v":0},{"$f":"'Max X+32'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+32'!I11","v":12.100000000000001},{"$f":"'Max X+32'!J11","v":10.8},415.00861819935056,210.93001905421207,204.0785991451385,7.4409537182351529E-3,9.7480358489900696E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L11","v":213.26223069163774},{"$f":"'Max X+32'!B12*U12","v":3.021E-5},{"$f":"'Max X+32'!C12","v":4.4000000000000004},{"$f":"'Max X+32'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+32'!M11","v":206.27958860527394},{"$f":"'Max X+32'!G12*W12","v":0},{"$f":"'Max X+32'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+32'!I12","v":3.3000000000000003},{"$f":"'Max X+32'!J12","v":0.9},420.02527461776947,211.35578803964853,208.66948657812097,6.4426519891943763E-3,1.0102027152971779E-2,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L12","v":213.54432261998488},{"$f":"'Max X+32'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+32'!C13","v":5.5},{"$f":"'Max X+32'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+32'!M12","v":210.73484423544875},{"$f":"'Max X+32'!G13*W13","v":0},{"$f":"'Max X+32'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+32'!I13","v":5.5},{"$f":"'Max X+32'!J13","v":2.7},429.86128088689816,216.33692703199546,213.52435385490273,7.395587989424802E-3,1.0490380546040637E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L13","v":218.68210871419851},{"$f":"'Max X+32'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+32'!C14","v":4.4000000000000004},{"$f":"'Max X+32'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+32'!M13","v":215.73750854637655},{"$f":"'Max X+32'!G14*W14","v":0},{"$f":"'Max X+32'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+32'!I14","v":4.4000000000000004},{"$f":"'Max X+32'!J14","v":2.7},437.79880640516438,220.37235494544458,217.4264514597198,9.7537687539250382E-3,1.1057086656773163E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L14","v":221.95121962367949},{"$f":"'Max X+32'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+32'!C15","v":3.3000000000000003},{"$f":"'Max X+32'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+32'!M14","v":218.91642068402805},{"$f":"'Max X+32'!G15*W15","v":0},{"$f":"'Max X+32'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+32'!I15","v":3.3000000000000003},{"$f":"'Max X+32'!J15","v":2.7},441.14317390752876,221.63838917855111,219.50478472897768,1.2830445128395849E-2,1.1635955050407801E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L15","v":223.15806641353066},{"$f":"'Max X+32'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+32'!C16","v":5.5},{"$f":"'Max X+32'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+32'!M15","v":220.93890564067598},{"$f":"'Max X+32'!G16*W16","v":0},{"$f":"'Max X+32'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+32'!I16","v":5.5},{"$f":"'Max X+32'!J16","v":2.7},449.66855198653934,225.94216640129872,223.72638558524059,1.5900012231964061E-2,1.2520055435393005E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L16","v":226.56230230355507},{"$f":"'Max X+32'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+32'!C17","v":6.6000000000000005},{"$f":"'Max X+32'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+32'!M16","v":224.31161698498656},{"$f":"'Max X+32'!G17*W17","v":0},{"$f":"'Max X+32'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+32'!I17","v":6.6000000000000005},{"$f":"'Max X+32'!J17","v":2.7},457.74109547331483,229.5433616950825,228.19773377823233,1.8940608472577208E-2,1.3883206754243278E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L17","v":229.63920141748898},{"$f":"'Max X+32'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+32'!C18","v":6.6000000000000005},{"$f":"'Max X+32'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+32'!M17","v":228.28818110168547},{"$f":"'Max X+32'!G18*W18","v":0},{"$f":"'Max X+32'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+32'!I18","v":6.6000000000000005},{"$f":"'Max X+32'!J18","v":2.7},463.89019034205432,231.71751571507016,232.17267462698413,2.168570241881887E-2,1.5506474701331988E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L18","v":230.88094480680689},{"$f":"'Max X+32'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+32'!C19","v":2.2000000000000002},{"$f":"'Max X+32'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+32'!M18","v":231.38315224915519},{"$f":"'Max X+32'!G19*W19","v":0},{"$f":"'Max X+32'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+32'!I19","v":2.2000000000000002},{"$f":"'Max X+32'!J19","v":1.8},459.42167358807421,227.65614778352094,231.76552580455325,2.4797023285928088E-2,1.7626444601927489E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L19","v":225.93596346639367},{"$f":"'Max X+32'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+32'!C20","v":4.4000000000000004},{"$f":"'Max X+32'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+32'!M19","v":230.14203351185481},{"$f":"'Max X+32'!G20*W20","v":0},{"$f":"'Max X+32'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+32'!I20","v":4.4000000000000004},{"$f":"'Max X+32'!J20","v":1.8},461.22998247182409,228.50750585462202,232.72247661720203,2.8457611771634278E-2,1.9556894652753641E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L20","v":225.84968574505467},{"$f":"'Max X+32'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+32'!C21","v":4.4000000000000004},{"$f":"'Max X+32'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+32'!M20","v":230.21395049268139},{"$f":"'Max X+32'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+32'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+32'!I21","v":4.4000000000000004},{"$f":"'Max X+32'!J21","v":0},463.00672917888375,228.41468524333806,234.59204393554569,3.5000501716609768E-2,2.1906557135713104E-2,8.21410811268488E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L21","v":224.39519483504719},{"$f":"'Max X+32'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+32'!C22","v":6.6000000000000005},{"$f":"'Max X+32'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+32'!M21","v":230.79810774333737},{"$f":"'Max X+32'!G22*W22","v":1.7791249},{"$f":"'Max X+32'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+32'!I22","v":6.6000000000000005},{"$f":"'Max X+32'!J22","v":9},456.62468227732109,228.2509170181257,228.37376525919538,4.4277816921487891E-2,2.4342484141986757E-2,0.41061866035905431,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L22","v":223.74586792707376},{"$f":"'Max X+32'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+32'!C23","v":6.6000000000000005},{"$f":"'Max X+32'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+32'!M22","v":224.12112692635566},{"$f":"'Max X+32'!G23*W23","v":3.2182024},{"$f":"'Max X+32'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+32'!I23","v":6.6000000000000005},{"$f":"'Max X+32'!J23","v":7.2},448.38336634362747,224.88813446752832,223.49523187609913,5.7733459545437946E-2,2.5895050256550079E-2,0.72126714856510243,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L23","v":219.45669292382618},{"$f":"'Max X+32'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+32'!C24","v":11},{"$f":"'Max X+32'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+32'!M23","v":218.36737463320702},{"$f":"'Max X+32'!G24*W24","v":5.5787578},{"$f":"'Max X+32'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+32'!I24","v":11},{"$f":"'Max X+32'!J24","v":7.2},446.22261435857388,224.08264529491399,222.13996906365989,7.4047628912184124E-2,2.7405569547138565E-2,1.2182186945005258,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L24","v":218.24758739238385},{"$f":"'Max X+32'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+32'!C25","v":9.9},{"$f":"'Max X+32'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+32'!M24","v":216.62988734821258},{"$f":"'Max X+32'!G25*W25","v":10.969364000000001},{"$f":"'Max X+32'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+32'!I25","v":9.9},{"$f":"'Max X+32'!J25","v":8.1},439.25512224510931,220.85452000821786,218.40060223689142,9.3067384166010458E-2,2.9285111321168115E-2,2.3762920876015388,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L25","v":214.46338012783067},{"$f":"'Max X+32'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+32'!C26","v":8.8000000000000007},{"$f":"'Max X+32'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+32'!M25","v":212.36365035608725},{"$f":"'Max X+32'!G26*W26","v":16.918083000000003},{"$f":"'Max X+32'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+32'!I26","v":8.8000000000000007},{"$f":"'Max X+32'!J26","v":8.1},429.88991230573379,216.85685180795298,213.03306049778081,0.10652831987769459,3.058985830644748E-2,3.5927858629072644,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L26","v":210.18061510580367},{"$f":"'Max X+32'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+32'!C27","v":7.7000000000000011},{"$f":"'Max X+32'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+32'!M26","v":206.72458629522066},{"$f":"'Max X+32'!G27*W27","v":23.547923000000001},{"$f":"'Max X+32'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+32'!I27","v":8.8000000000000007},{"$f":"'Max X+32'!J27","v":7.2},419.76328679797132,211.47034946841984,208.29293732955151,0.11026563738380578,3.1648965669185965E-2,4.8679346402867116,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L27","v":204.62141447254257},{"$f":"'Max X+32'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+32'!C28","v":12.100000000000001},{"$f":"'Max X+32'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+32'!M27","v":201.81887231875464},{"$f":"'Max X+32'!G28*W28","v":34.556976999999996},{"$f":"'Max X+32'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+32'!I28","v":12.100000000000001},{"$f":"'Max X+32'!J28","v":8.1},415.20026129193081,209.41401886177024,205.7862424301606,0.10739561077233833,3.2629888594039355E-2,6.9742501288851395,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L28","v":202.38089566905336},{"$f":"'Max X+32'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+32'!C29","v":11},{"$f":"'Max X+32'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+32'!M28","v":199.13565489684083},{"$f":"'Max X+32'!G29*W29","v":40.106380999999999},{"$f":"'Max X+32'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+32'!I29","v":11},{"$f":"'Max X+32'!J29","v":7.2},404.47804048248383,201.5763667459639,202.90167373651997,0.10452892308948337,3.3981160320866712E-2,7.986610445977214,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L29","v":194.58042964311272},{"$f":"'Max X+32'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+32'!C30","v":15.400000000000002},{"$f":"'Max X+32'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+32'!M29","v":196.28396057526146},{"$f":"'Max X+32'!G30*W30","v":52.609592000000006},{"$f":"'Max X+32'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+32'!I30","v":15.400000000000002},{"$f":"'Max X+32'!J30","v":6.3},407.1297938325763,201.78132507280398,205.34846875977229,9.9104570308742077E-2,3.5491815489169035E-2,10.326419082008591,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L30","v":195.05488898103081},{"$f":"'Max X+32'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+32'!C31","v":15.400000000000002},{"$f":"'Max X+32'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+32'!M30","v":198.98359520095755},{"$f":"'Max X+32'!G31*W31","v":63.382452000000008},{"$f":"'Max X+32'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+32'!I31","v":16.5},{"$f":"'Max X+32'!J31","v":7.2},409.60230068355105,201.35681661657333,208.24548406697772,9.8072364457489458E-2,3.811113397983408E-2,12.612068171612124,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L31","v":195.13707841340397},{"$f":"'Max X+32'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+32'!C32","v":14.3},{"$f":"'Max X+32'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+32'!M31","v":202.35823929308654},{"$f":"'Max X+32'!G32*W32","v":69.950769000000008},{"$f":"'Max X+32'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+32'!I32","v":14.3},{"$f":"'Max X+32'!J32","v":8.1},405.25721952466404,196.74026720607702,208.51695231858704,9.6811207326952572E-2,4.128697449950907E-2,14.155114452037422,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L32","v":190.92199583954334},{"$f":"'Max X+32'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+32'!C33","v":16.5},{"$f":"'Max X+32'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+32'!M32","v":203.00810344618037},{"$f":"'Max X+32'!G33*W33","v":87.890810000000002},{"$f":"'Max X+32'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+32'!I33","v":16.5},{"$f":"'Max X+32'!J33","v":9.9},403.39178862356408,193.82795633702443,209.56383228653965,9.4039502518898005E-2,4.4271159640711127E-2,17.842546648448582,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L33","v":188.84567627111261},{"$f":"'Max X+32'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+32'!C34","v":16.5},{"$f":"'Max X+32'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+32'!M33","v":204.84522027582321},{"$f":"'Max X+32'!G34*W34","v":100.88774500000001},{"$f":"'Max X+32'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+32'!I34","v":16.5},{"$f":"'Max X+32'!J34","v":8.1},404.94924058878985,191.75201397589024,213.19722661289964,9.3662295222367756E-2,4.7993662923559756E-2,20.666372347656086,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L34","v":187.42105148727387},{"$f":"'Max X+32'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+32'!C35","v":23.1},{"$f":"'Max X+32'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+32'!M34","v":209.09438981247044},{"$f":"'Max X+32'!G35*W35","v":117.06576000000001},{"$f":"'Max X+32'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+32'!I35","v":20.900000000000002},{"$f":"'Max X+32'!J35","v":11.700000000000001},411.56692028159142,193.32530118325849,218.24161909833293,9.5750304015393528E-2,5.2770714137537006E-2,24.477793655133112,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L35","v":189.98756766878094},{"$f":"'Max X+32'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+32'!C36","v":22},{"$f":"'Max X+32'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+32'!M35","v":215.07887692166923},{"$f":"'Max X+32'!G36*W36","v":115.5735},{"$f":"'Max X+32'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+32'!I36","v":22},{"$f":"'Max X+32'!J36","v":10.8},423.70547673272506,197.48530369244051,226.22017304028455,0.1022639763404122,5.870388138468078E-2,24.85741858190654,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L36","v":194.74867304560419},{"$f":"'Max X+32'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+32'!C37","v":18.700000000000003},{"$f":"'Max X+32'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+32'!M36","v":223.62633059349935},{"$f":"'Max X+32'!G37*W37","v":121.35984000000001},{"$f":"'Max X+32'!H37*V37","v":2.960827E-4},{"$f":"'Max X+32'!I37","v":18.700000000000003},{"$f":"'Max X+32'!J37","v":11.700000000000001},430.39710000360049,199.83698129785435,230.56011870574613,0.11169174774984819,6.6211887753215889E-2,27.139255700614186,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L37","v":198.21367167345466},{"$f":"'Max X+32'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+32'!C38","v":22},{"$f":"'Max X+32'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+32'!M37","v":229.02108081902426},{"$f":"'Max X+32'!G38*W38","v":116.75586999999999},{"$f":"'Max X+32'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+32'!I38","v":20.900000000000002},{"$f":"'Max X+32'!J38","v":12.6},443.84009481153964,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":206.59284583717744},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":237.24724897436221},0.12082583627723115,{"$f":"F38*H38","v":7.3831844662072141E-2},{"$f":"G38*F38/1000","v":26.739555539365487},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L38","v":217.0454981969026},{"$f":"'Max X+32'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+32'!C39","v":18.700000000000003},{"$f":"'Max X+32'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+32'!M38","v":225.12658177775378},{"$f":"'Max X+32'!G39*W39","v":103.97114000000001},{"$f":"'Max X+32'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+32'!I39","v":17.600000000000001},{"$f":"'Max X+32'!J39","v":12.6},453.95301314800031,223.9054613476309,230.04755180036943,0.14003684927168661,7.9029977384347874E-2,23.406667351736292,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L39","v":235.05282120465148},{"$f":"'Max X+32'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+32'!C40","v":16.5},{"$f":"'Max X+32'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+32'!M39","v":266.87111561838509},{"$f":"'Max X+32'!G40*W40","v":99.947609999999997},{"$f":"'Max X+32'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+32'!I40","v":15.400000000000002},{"$f":"'Max X+32'!J40","v":13.5},508.36144161814025,239.69272692204757,268.66871469609271,0.16009428260391065,0.10240092229237173,26.67313018409126,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L40","v":226.05415528526774},{"$f":"'Max X+32'!B41*U41","v":7.206453E-4},{"$f":"'Max X+32'!C41","v":16.5},{"$f":"'Max X+32'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+32'!M40","v":247.69040297412181},{"$f":"'Max X+32'!G41*W41","v":86.607870999999989},{"$f":"'Max X+32'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+32'!I41","v":15.400000000000002},{"$f":"'Max X+32'!J41","v":13.5},481.07772784567027,231.59125042071594,249.48647742495433,0.16290486455179837,0.10392554916749734,21.451938468720758,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L41","v":258.60093286789038},{"$f":"'Max X+32'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+32'!C42","v":18.700000000000003},{"$f":"'Max X+32'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+32'!M41","v":264.21674617761659},{"$f":"'Max X+32'!G42*W42","v":76.329595999999981},{"$f":"'Max X+32'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+32'!I42","v":17.600000000000001},{"$f":"'Max X+32'!J42","v":13.5},535.39840535730127,267.20307199283405,268.19533336446727,0.1978608750563467,0.1214128131493518,20.167557492172016,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L42","v":269.19656019359121},{"$f":"'Max X+32'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+32'!C43","v":13.200000000000001},{"$f":"'Max X+32'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+32'!M42","v":260.44602067235343},{"$f":"'Max X+32'!G43*W43","v":61.544811999999993},{"$f":"'Max X+32'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+32'!I43","v":13.200000000000001},{"$f":"'Max X+32'!J43","v":13.5},533.1915364277213,273.17646203732585,260.01507439039551,0.22009815626532434,0.13094628195788488,16.029101378428106,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L43","v":281.18665944381132},{"$f":"'Max X+32'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+32'!C44","v":14.3},{"$f":"'Max X+32'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+32'!M43","v":296.8957910744241},{"$f":"'Max X+32'!G44*W44","v":48.929062000000002},{"$f":"'Max X+32'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+32'!I44","v":13.200000000000001},{"$f":"'Max X+32'!J44","v":13.5},582.67143283834389,286.2389399861172,296.43249285222663,0.2477194576941516,0.16329822219743678,14.526832569019543,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L44","v":281.31110931543645},{"$f":"'Max X+32'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+32'!C45","v":11},{"$f":"'Max X+32'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+32'!M44","v":266.33989825000771},{"$f":"'Max X+32'!G45*W45","v":39.707878000000008},{"$f":"'Max X+32'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+32'!I45","v":11},{"$f":"'Max X+32'!J45","v":2.7},559.3214562613116,284.84160005812294,274.47985620318866,0.26950925731354819,0.16004204681904016,10.575792186243721,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L45","v":305.45068674798267},{"$f":"'Max X+32'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+32'!C46","v":13.200000000000001},{"$f":"'Max X+32'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+32'!M45","v":311.81890288839389},{"$f":"'Max X+32'!G46*W46","v":30.428657000000001},{"$f":"'Max X+32'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+32'!I46","v":13.200000000000001},{"$f":"'Max X+32'!J46","v":4.5},631.44339363104314,311.12908665433832,320.31430697670487,0.32160009364436354,0.20459591168900945,9.4882304421072483,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L46","v":290.65078211310413},{"$f":"'Max X+32'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+32'!C47","v":15.400000000000002},{"$f":"'Max X+32'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+32'!M46","v":290.75353015589008},{"$f":"'Max X+32'!G47*W47","v":19.833918999999998},{"$f":"'Max X+32'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+32'!I47","v":15.400000000000002},{"$f":"'Max X+32'!J47","v":7.2},596.35608994067604,297.61092956695006,298.74516037372598,0.33985254615403576,0.20836978216407481,5.7667819660759809,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L47","v":307.75073219008362},{"$f":"'Max X+32'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+32'!C48","v":9.9},{"$f":"'Max X+32'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+32'!M47","v":311.94150087547104},{"$f":"'Max X+32'!G48*W48","v":12.969103},{"$f":"'Max X+32'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+32'!I48","v":8.8000000000000007},{"$f":"'Max X+32'!J48","v":7.2},624.24526137803946,310.94792134211099,313.29734003592847,0.40281084797263067,0.24416083954256804,4.0456014548285744,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L48","v":328.93790189015419},{"$f":"'Max X+32'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+32'!C49","v":12.100000000000001},{"$f":"'Max X+32'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+32'!M48","v":338.47490668434051},{"$f":"'Max X+32'!G49*W49","v":7.610276100000001},{"$f":"'Max X+32'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+32'!I49","v":12.100000000000001},{"$f":"'Max X+32'!J49","v":7.2},676.43766344948335,333.35273272787742,343.08493072160593,0.48516916227682549,0.28997596273460602,2.5758874927895672,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L49","v":338.46840391393391},{"$f":"'Max X+32'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+32'!C50","v":12.100000000000001},{"$f":"'Max X+32'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+32'!M49","v":347.25433695900114},{"$f":"'Max X+32'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+32'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+32'!I50","v":12.100000000000001},{"$f":"'Max X+32'!J50","v":6.3},696.43315859837685,343.70502655568612,352.72813204269067,0.56337735824780477,0.32620491631049997,1.6496819059754257,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L50","v":340.78318636906812},{"$f":"'Max X+32'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+32'!C51","v":11},{"$f":"'Max X+32'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+32'!M50","v":362.73176994221512},{"$f":"'Max X+32'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+32'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+32'!I51","v":11},{"$f":"'Max X+32'!J51","v":6.3},711.00392804296678,343.94628474465145,367.05764329831533,0.63690162441667442,0.3741266438997683,0.91771043485120241,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L51","v":356.5793341194651},{"$f":"'Max X+32'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+32'!C52","v":8.8000000000000007},{"$f":"'Max X+32'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+32'!M51","v":348.39380432111244},{"$f":"'Max X+32'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+32'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+32'!I52","v":8.8000000000000007},{"$f":"'Max X+32'!J52","v":5.4},710.63929797028288,359.24018623777476,351.39911173250812,0.73914788169036061,0.3946925886043342,0.50929383886718826,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L52","v":351.65125648885964},{"$f":"'Max X+32'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+32'!C53","v":5.5},{"$f":"'Max X+32'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+32'!M52","v":352.00664194403436},{"$f":"'Max X+32'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+32'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+32'!I53","v":6.6000000000000005},{"$f":"'Max X+32'!J53","v":5.4},704.61858552704621,351.85027635142649,352.76830917561966,0.80098013743318242,0.43833276841472141,0.28320003388569148,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L53","v":352.26555768772494},{"$f":"'Max X+32'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+32'!C54","v":5.5},{"$f":"'Max X+32'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+32'!M53","v":332.4719583683289},{"$f":"'Max X+32'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+32'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+32'!I54","v":5.5},{"$f":"'Max X+32'!J54","v":3.6},686.30091479251701,352.3838879784654,333.91702681405155,0.88166970925953914,0.45493155427731047,0.25405226633345246,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L54","v":325.60193698307205},{"$f":"'Max X+32'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+32'!C55","v":6.6000000000000005},{"$f":"'Max X+32'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+32'!M54","v":317.78315321164564},{"$f":"'Max X+32'!G55*W55","v":1.0189424},{"$f":"'Max X+32'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+32'!I55","v":6.6000000000000005},{"$f":"'Max X+32'!J55","v":3.6},644.404353759797,324.09879639627212,320.30555736352483,0.90314058679996756,0.47759584812078898,0.32380272881304195,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L55","v":293.22304021067066},{"$f":"'Max X+32'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+32'!C56","v":3.3000000000000003},{"$f":"'Max X+32'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+32'!M55","v":315.7996156093152},{"$f":"'Max X+32'!G56*W56","v":0},{"$f":"'Max X+32'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+32'!I56","v":3.3000000000000003},{"$f":"'Max X+32'!J56","v":3.6},606.0916879598899,291.11329468966392,314.97839327022604,0.90974552100674089,0.52122233908917126,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L56","v":317.04900264394371},{"$f":"'Max X+32'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+32'!C57","v":3.3000000000000003},{"$f":"'Max X+32'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+32'!M56","v":314.60444913888421},{"$f":"'Max X+32'!G57*W57","v":0},{"$f":"'Max X+32'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+32'!I57","v":3.3000000000000003},{"$f":"'Max X+32'!J57","v":3.6},631.17648548410125,317.44251177821064,313.73397370589061,1.1064908657330539,0.57047543299358627,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L57","v":294.67542691963291},{"$f":"'Max X+32'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+32'!C58","v":3.3000000000000003},{"$f":"'Max X+32'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+32'!M57","v":311.98975801752312},{"$f":"'Max X+32'!G58*W58","v":0},{"$f":"'Max X+32'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+32'!I58","v":3.3000000000000003},{"$f":"'Max X+32'!J58","v":3.6},605.18371718101048,294.11603091675033,311.06768626426015,1.1593960028825776,0.62207175326297681,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L58","v":274.31663689229543},{"$f":"'Max X+32'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+32'!C59","v":3.3000000000000003},{"$f":"'Max X+32'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+32'!M58","v":280.95308541533581},{"$f":"'Max X+32'!G59*W59","v":0},{"$f":"'Max X+32'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+32'!I59","v":3.3000000000000003},{"$f":"'Max X+32'!J59","v":3.6},554.63849532396853,274.60199882133702,280.03649650263151,1.2146380709584077,0.61658891270431471,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L59","v":265.59114743235745},{"$f":"'Max X+32'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+32'!C60","v":5.5},{"$f":"'Max X+32'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+32'!M59","v":278.39592933760417},{"$f":"'Max X+32'!G60*W60","v":0},{"$f":"'Max X+32'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+32'!I60","v":5.5},{"$f":"'Max X+32'!J60","v":2.7},546.69714841079531,266.17468017226673,280.52246823852863,1.3164672600906664,0.6734610990755463,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L60","v":280.14314922915628},{"$f":"'Max X+32'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+32'!C61","v":5.5},{"$f":"'Max X+32'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+32'!M60","v":273.13864573288299},{"$f":"'Max X+32'!G61*W61","v":0},{"$f":"'Max X+32'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+32'!I61","v":5.5},{"$f":"'Max X+32'!J61","v":2.7},556.60893608816036,281.39970019829934,275.20923588986108,1.5434490308569728,0.7294098430219268,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L61","v":245.5851870738002},{"$f":"'Max X+32'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+32'!C62","v":4.4000000000000004},{"$f":"'Max X+32'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+32'!M61","v":270.37081998236869},{"$f":"'Max X+32'!G62*W62","v":0},{"$f":"'Max X+32'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+32'!I62","v":4.4000000000000004},{"$f":"'Max X+32'!J62","v":2.7},517.95876475145906,246.68607983523464,271.27268491622448,1.4991072385655682,0.79813506614418217,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L62","v":227.6297685036713},{"$f":"'Max X+32'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+32'!C63","v":4.4000000000000004},{"$f":"'Max X+32'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+32'!M62","v":232.72414894724338},{"$f":"'Max X+32'!G63*W63","v":0},{"$f":"'Max X+32'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+32'!I63","v":3.3000000000000003},{"$f":"'Max X+32'!J63","v":2.7},460.35179972179304,227.78828902438789,232.56351069740515,1.541479479283423,0.76063824983826067,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L63","v":239.72445040589227},{"$f":"'Max X+32'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+32'!C64","v":2.2000000000000002},{"$f":"'Max X+32'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+32'!M63","v":239.24604647812578},{"$f":"'Max X+32'!G64*W64","v":0},{"$f":"'Max X+32'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+32'!I64","v":2.2000000000000002},{"$f":"'Max X+32'!J64","v":2.7},475.29501720349748,237.41582126601676,237.87919593748072,1.8086291398755066,0.86685054064506639,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L64","v":212.0123343624268},{"$f":"'Max X+32'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+32'!C65","v":3.3000000000000003},{"$f":"'Max X+32'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+32'!M64","v":219.31767994662107},{"$f":"'Max X+32'!G65*W65","v":0},{"$f":"'Max X+32'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+32'!I65","v":3.3000000000000003},{"$f":"'Max X+32'!J65","v":1.8},431.65846110191222,211.72302891698396,219.93543218492826,1.7893054454428334,0.88224776169281727,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L65","v":208.36003124596445},{"$f":"'Max X+32'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+32'!C66","v":2.2000000000000002},{"$f":"'Max X+32'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+32'!M65","v":215.92673772871152},{"$f":"'Max X+32'!G66*W66","v":0},{"$f":"'Max X+32'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+32'!I66","v":2.2000000000000002},{"$f":"'Max X+32'!J66","v":1.8},422.14698780728349,206.7858111831606,215.36117662412286,1.9742200628038276,0.96556110458864342,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L66","v":204.0913234483082},{"$f":"'Max X+32'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+32'!C67","v":3.3000000000000003},{"$f":"'Max X+32'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+32'!M66","v":206.21413521370292},{"$f":"'Max X+32'!G67*W67","v":0},{"$f":"'Max X+32'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+32'!I67","v":3.3000000000000003},{"$f":"'Max X+32'!J67","v":1.8},410.10407785438474,203.41638129875773,206.68769655562704,2.1749421495504819,1.0264386580758706,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L67","v":226.07070727098258},{"$f":"'Max X+32'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+32'!C68","v":2.2000000000000002},{"$f":"'Max X+32'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+32'!M67","v":214.88403186624342},{"$f":"'Max X+32'!G68*W68","v":0},{"$f":"'Max X+32'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+32'!I68","v":2.2000000000000002},{"$f":"'Max X+32'!J68","v":1.8},437.8586383934786,223.76674669706944,214.09189169640919,2.703960573913109,1.1921401698342149,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L68","v":212.20502451201313},{"$f":"'Max X+32'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+32'!C69","v":2.2000000000000002},{"$f":"'Max X+32'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+32'!M68","v":212.03954993180398},{"$f":"'Max X+32'!G69*W69","v":0},{"$f":"'Max X+32'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+32'!I69","v":2.2000000000000002},{"$f":"'Max X+32'!J69","v":2.7},420.89996906728027,210.67298081793092,210.22698824934938,2.8320436940821794,1.3125616824546107,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L69","v":198.72975006636673},{"$f":"'Max X+32'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+32'!C70","v":0},{"$f":"'Max X+32'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+32'!M69","v":207.25096361712943},{"$f":"'Max X+32'!G70*W70","v":0},{"$f":"'Max X+32'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+32'!I70","v":0},{"$f":"'Max X+32'!J70","v":0},401.60662968159602,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":195.78892119128739},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":205.8177084903086},2.9408288750793536,{"$f":"F70*H70","v":1.4332551268208122},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L70","v":211.33289228238843},{"$f":"'Max X+32'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+32'!C71","v":0},{"$f":"'Max X+32'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+32'!M70","v":221.72588231711131},{"$f":"'Max X+32'!G71*W71","v":0},{"$f":"'Max X+32'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+32'!I71","v":0},{"$f":"'Max X+32'!J71","v":0},{"$f":"L71+M71","v":426.08883892569401},206.07771620216113,220.01112272353288,3.4551760802272886,1.7147595935784321,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L71","v":187.74197779778814},{"$f":"'Max X+32'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+32'!C72","v":3.3000000000000003},{"$f":"'Max X+32'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+32'!M71","v":181.7837708393744},{"$f":"'Max X+32'!G72*W72","v":0},{"$f":"'Max X+32'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+32'!I72","v":3.3000000000000003},{"$f":"'Max X+32'!J72","v":1.8},367.56496600687126,185.85493749585723,181.71002851101403,3.3870403019308997,1.5737423283603567,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L72","v":179.19367303729987},{"$f":"'Max X+32'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+32'!C73","v":2.2000000000000002},{"$f":"'Max X+32'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+32'!M72","v":186.34450194588857},{"$f":"'Max X+32'!G73*W73","v":0},{"$f":"'Max X+32'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+32'!I73","v":2.2000000000000002},{"$f":"'Max X+32'!J73","v":1.8},361.86666996155839,176.92917332450637,184.93749663705199,3.5644997127934777,1.8070053088365561,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L73","v":183.7669398439219},{"$f":"'Max X+32'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+32'!C74","v":1.1000000000000001},{"$f":"'Max X+32'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+32'!M73","v":200.55248111456044},{"$f":"'Max X+32'!G74*W74","v":0},{"$f":"'Max X+32'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+32'!I74","v":1.1000000000000001},{"$f":"'Max X+32'!J74","v":1.8},377.61579906927341,179.9421316413092,197.67366742796418,4.0248082026126841,2.1788136865962482,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L74","v":182.68895905055587},{"$f":"'Max X+32'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+32'!C75","v":1.1000000000000001},{"$f":"'Max X+32'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+32'!M74","v":201.42463066782182},{"$f":"'Max X+32'!G75*W75","v":0},{"$f":"'Max X+32'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+32'!I75","v":1.1000000000000001},{"$f":"'Max X+32'!J75","v":1.8},376.76505275859745,178.49159885736699,198.27345390123048,4.3973601931888471,2.4511767665913302,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L75","v":180.3169803621721},{"$f":"'Max X+32'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+32'!C76","v":1.1000000000000001},{"$f":"'Max X+32'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+32'!M75","v":212.49492860278193},{"$f":"'Max X+32'!G76*W76","v":0},{"$f":"'Max X+32'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+32'!I76","v":1.1000000000000001},{"$f":"'Max X+32'!J76","v":1.8},384.65037646252205,175.7513957357651,208.89898072675695,4.7655846264069952,2.895947876024954,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L76","v":164.16889569543963},{"$f":"'Max X+32'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+32'!C77","v":2.2000000000000002},{"$f":"'Max X+32'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+32'!M76","v":210.11948696784935},{"$f":"'Max X+32'!G77*W77","v":0},{"$f":"'Max X+32'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+32'!I77","v":2.2000000000000002},{"$f":"'Max X+32'!J77","v":1.8},368.01565321030131,160.70251817295579,207.31313503734552,4.7663775224838236,3.2063519305038115,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L77","v":173.27486866586909},{"$f":"'Max X+32'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+32'!C78","v":1.1000000000000001},{"$f":"'Max X+32'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+32'!M77","v":218.04683162931539},{"$f":"'Max X+32'!G78*W78","v":0},{"$f":"'Max X+32'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+32'!I78","v":1.1000000000000001},{"$f":"'Max X+32'!J78","v":1.8},381.5623722700916,167.94117515254001,213.62119711755156,5.5336935133290641,3.7256345117638081,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L78","v":183.40436579923011},{"$f":"'Max X+32'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+32'!C79","v":1.1000000000000001},{"$f":"'Max X+32'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+32'!M78","v":219.42336664974661},{"$f":"'Max X+32'!G79*W79","v":0},{"$f":"'Max X+32'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+32'!I79","v":1.1000000000000001},{"$f":"'Max X+32'!J79","v":1.8},390.79055413250376,176.26302693693503,214.52752719556872,6.4413388622950531,4.195839454177877,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L79","v":154.03552487971311},{"$f":"'Max X+32'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+32'!C80","v":1.1000000000000001},{"$f":"'Max X+32'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+32'!M79","v":196.50412309780026},{"$f":"'Max X+32'!G80*W80","v":0},{"$f":"'Max X+32'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+32'!I80","v":1.1000000000000001},{"$f":"'Max X+32'!J80","v":1.8},339.9013347502152,148.29958928823521,191.60174546197999,5.9359355914778993,4.202377635820258,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L80","v":162.3637041053085},{"$f":"'Max X+32'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+32'!C81","v":2.2000000000000002},{"$f":"'Max X+32'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+32'!M80","v":221.0154281101243},{"$f":"'Max X+32'!G81*W81","v":0},{"$f":"'Max X+32'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+32'!I81","v":2.2000000000000002},{"$f":"'Max X+32'!J81","v":1.8},372.94085376496838,156.81925509592807,216.12159866904031,6.8444490093804076,5.2938294410839841,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L81","v":172.08981140995721},{"$f":"'Max X+32'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+32'!C82","v":1.1000000000000001},{"$f":"'Max X+32'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+32'!M81","v":214.99010088347555},{"$f":"'Max X+32'!G82*W82","v":0},{"$f":"'Max X+32'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+32'!I82","v":1.1000000000000001},{"$f":"'Max X+32'!J82","v":1.8},372.86813373365317,164.35911806036992,208.50901567328322,7.9306933495872771,5.7810852101923125,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L82","v":153.52653346763165},{"$f":"'Max X+32'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+32'!C83","v":1.1000000000000001},{"$f":"'Max X+32'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+32'!M82","v":215.75221706705705},{"$f":"'Max X+32'!G83*W83","v":0},{"$f":"'Max X+32'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+32'!I83","v":1.1000000000000001},{"$f":"'Max X+32'!J83","v":1.8},354.49504345305888,145.97494282926044,208.52010062379847,7.7515906383711854,6.5321164432585528,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L83","v":162.13326362718396},{"$f":"'Max X+32'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+32'!C84","v":0},{"$f":"'Max X+32'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+32'!M83","v":231.52249393249073},{"$f":"'Max X+32'!G84*W84","v":0},{"$f":"'Max X+32'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+32'!I84","v":0},{"$f":"'Max X+32'!J84","v":0.9},375.83755418352041,153.13193523473592,222.70561894878449,9.0013283924480394,7.9168749837062311,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L84","v":160.71105914759607},{"$f":"'Max X+32'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+32'!C85","v":3.3000000000000003},{"$f":"'Max X+32'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+32'!M84","v":209.25705855005054},{"$f":"'Max X+32'!G85*W85","v":0},{"$f":"'Max X+32'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+32'!I85","v":3.3000000000000003},{"$f":"'Max X+32'!J85","v":0.9},357.72176608732309,154.17061283744596,203.55115324987713,9.8404463101501136,8.1059053001734203,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L85","v":151.63516295722766},{"$f":"'Max X+32'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+32'!C86","v":0},{"$f":"'Max X+32'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+32'!M85","v":204.18975527634944},{"$f":"'Max X+32'!G86*W86","v":0},{"$f":"'Max X+32'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+32'!I86","v":0},{"$f":"'Max X+32'!J86","v":0},336.57803271475257,141.37213503267927,195.20589768207333,10.2630279245484,8.9838575942761079,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L86","v":136.78293591221282},{"$f":"'Max X+32'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+32'!C87","v":0},{"$f":"'Max X+32'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+32'!M86","v":194.62951974778579},{"$f":"'Max X+32'!G87*W87","v":0},{"$f":"'Max X+32'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+32'!I87","v":0},{"$f":"'Max X+32'!J87","v":0},311.41040857078173,126.52721786487,184.88319070591172,10.255718047342826,9.7463290418740822,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L87","v":134.95399283171824},{"$f":"'Max X+32'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+32'!C88","v":0},{"$f":"'Max X+32'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+32'!M87","v":178.78639656948951},{"$f":"'Max X+32'!G88*W88","v":0},{"$f":"'Max X+32'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+32'!I88","v":0},{"$f":"'Max X+32'!J88","v":0},292.29979994163637,123.71602725302897,168.58377268860741,11.237965578689268,10.202623880882099,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L88","v":100.989376520994},{"$f":"'Max X+32'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+32'!C89","v":1.1000000000000001},{"$f":"'Max X+32'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+32'!M88","v":140.40952435612934},{"$f":"'Max X+32'!G89*W89","v":0},{"$f":"'Max X+32'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+32'!I89","v":1.1000000000000001},{"$f":"'Max X+32'!J89","v":0},225.12803923413986,92.740310262154452,132.38772897198541,9.3490662588395441,9.1217953841439119,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L89","v":87.767958904807699},{"$f":"'Max X+32'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+32'!C90","v":0},{"$f":"'Max X+32'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+32'!M89","v":133.89955250947833},{"$f":"'Max X+32'!G90*W90","v":0},{"$f":"'Max X+32'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+32'!I90","v":0},{"$f":"'Max X+32'!J90","v":0},202.74981337835095,78.737210374794017,124.01260300355693,9.0307485300136783,9.8869495059213914,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L90","v":70.284279838513967},{"$f":"'Max X+32'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+32'!C91","v":0},{"$f":"'Max X+32'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+32'!M90","v":102.31763159826255},{"$f":"'Max X+32'!G91*W91","v":0},{"$f":"'Max X+32'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+32'!I91","v":0},{"$f":"'Max X+32'!J91","v":0},155.99783010385329,62.258063887306299,93.739766216546997,8.0262159512076661,8.5778653817155508,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L91","v":63.194032728275623},{"$f":"'Max X+32'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+32'!C92","v":0},{"$f":"'Max X+32'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+32'!M91","v":101.77884973615384},{"$f":"'Max X+32'!G92*W92","v":0},{"$f":"'Max X+32'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+32'!I92","v":0},{"$f":"'Max X+32'!J92","v":0},147.30873942932811,55.203442247932927,92.105297181395201,7.9905904803426937,9.6735525547586398,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L92","v":50.759683275770691},{"$f":"'Max X+32'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+32'!C93","v":0},{"$f":"'Max X+32'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+32'!M92","v":77.117611891415635},{"$f":"'Max X+32'!G93*W93","v":0},{"$f":"'Max X+32'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+32'!I93","v":0},{"$f":"'Max X+32'!J93","v":0},112.49694153548417,43.672986207999458,68.823955327484711,7.0866970677712313,8.2936565639309237,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L93","v":43.19084055766298},{"$f":"'Max X+32'!B94*U94","v":0.1536841125},{"$f":"'Max X+32'!C94","v":0},{"$f":"'Max X+32'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+32'!M93","v":64.362168250029541},{"$f":"'Max X+32'!G94*W94","v":0},{"$f":"'Max X+32'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+32'!I94","v":0},{"$f":"'Max X+32'!J94","v":0},93.101593086152562,36.553094558429542,56.548498527723019,6.6377459992334398,7.8136697223065239,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L94","v":35.396141283342978},{"$f":"'Max X+32'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+32'!C95","v":0},{"$f":"'Max X+32'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+32'!M94","v":51.244837536851222},{"$f":"'Max X+32'!G95*W95","v":0},{"$f":"'Max X+32'!H95*V95","v":0.1366584025},{"$f":"'Max X+32'!I95","v":0},{"$f":"'Max X+32'!J95","v":0},73.667272820513176,29.425472917820073,44.241799902693103,5.9706683655229051,7.0030376341581224,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L95","v":27.847543505768087},{"$f":"'Max X+32'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+32'!C96","v":0},{"$f":"'Max X+32'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+32'!M95","v":41.770598556472386},{"$f":"'Max X+32'!G96*W96","v":0},{"$f":"'Max X+32'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+32'!I96","v":0},{"$f":"'Max X+32'!J96","v":0},58.070514312816925,22.704710758697182,35.365803554119744,5.142832747070905,6.4047950023526399,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L96","v":24.358346932461288},{"$f":"'Max X+32'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+32'!C97","v":0},{"$f":"'Max X+32'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+32'!M96","v":35.83354306125856},{"$f":"'Max X+32'!G97*W97","v":0},{"$f":"'Max X+32'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+32'!I97","v":0},{"$f":"'Max X+32'!J97","v":0},49.142952856250908,19.451639829886837,29.691313026364071,4.9067071025744511,6.1422300348944869,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L97","v":18.01635033450388},{"$f":"'Max X+32'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+32'!C98","v":0},{"$f":"'Max X+32'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+32'!M97","v":29.902197596854428},{"$f":"'Max X+32'!G98*W98","v":0},{"$f":"'Max X+32'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+32'!I98","v":0},{"$f":"'Max X+32'!J98","v":0},38.2618286247546,14.066105043023299,24.195723581731297,3.9502452914805799,5.7064740151231312,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L98","v":13.363114739648795},{"$f":"'Max X+32'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+32'!C99","v":0},{"$f":"'Max X+32'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+32'!M98","v":21.806586774719143},{"$f":"'Max X+32'!G99*W99","v":0},{"$f":"'Max X+32'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+32'!I99","v":0},{"$f":"'Max X+32'!J99","v":0},27.378610529250921,10.184589624186152,17.194020905064768,3.1785251154626435,4.6125658696543743,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L99","v":9.0658321623749369},{"$f":"'Max X+32'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+32'!C100","v":0},{"$f":"'Max X+32'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+32'!M99","v":15.99433946448141},{"$f":"'Max X+32'!G100*W100","v":0},{"$f":"'Max X+32'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+32'!I100","v":0},{"$f":"'Max X+32'!J100","v":0},18.997301167338435,6.7348118886951713,12.262489278643262,2.3310202736797656,3.7318501858381481,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L100","v":6.3310596083598094},{"$f":"'Max X+32'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+32'!C101","v":0},{"$f":"'Max X+32'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+32'!M100","v":10.806819994546398},{"$f":"'Max X+32'!G101*W101","v":0},{"$f":"'Max X+32'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+32'!I101","v":0},{"$f":"'Max X+32'!J101","v":0},12.617503714938426,4.5778955822610197,8.0396081326774063,1.7531640260987902,2.7672118618689923,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L101","v":4.6121403032099417},{"$f":"'Max X+32'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+32'!C102","v":0},{"$f":"'Max X+32'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+32'!M101","v":10.399494575100626},{"$f":"'Max X+32'!G102*W102","v":0},{"$f":"'Max X+32'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+32'!I102","v":0},{"$f":"'Max X+32'!J102","v":0},10.734584383536834,3.2419325352346045,7.4926518483022306,1.3702077679753371,2.9068427267983945,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L102","v":3.2985445735404797},{"$f":"'Max X+32'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+32'!C103","v":0},{"$f":"'Max X+32'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+32'!M102","v":6.5470123800828759},{"$f":"'Max X+32'!G103*W103","v":0},{"$f":"'Max X+32'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+32'!I103","v":0},{"$f":"'Max X+32'!J103","v":0},6.8117180234312569,2.2513377579133564,4.5603802655179004,1.0472068156271233,1.9866321145649757,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L103","v":2.1749935111471528},{"$f":"'Max X+32'!B104*U104","v":0.3379091575},{"$f":"'Max X+32'!C104","v":0},{"$f":"'Max X+32'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+32'!M103","v":5.2681500973169921},{"$f":"'Max X+32'!G104*W104","v":0},{"$f":"'Max X+32'!H104*V104","v":0.32755962},{"$f":"'Max X+32'!I104","v":0},{"$f":"'Max X+32'!J104","v":0},4.9825601395643266,1.4400432862274515,3.5425168533368749,0.7349502249197013,1.725633243980117,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L104","v":1.5187349504483336},{"$f":"'Max X+32'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+32'!C105","v":0},{"$f":"'Max X+32'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+32'!M104","v":3.5161254198987564},{"$f":"'Max X+32'!G105*W105","v":0},{"$f":"'Max X+32'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+32'!I105","v":0},{"$f":"'Max X+32'!J105","v":0},3.2545796836626391,0.97469903207105824,2.279880651591581,0.54403591837727538,1.2362447683071756,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+32'!L105","v":1.0412768370134105},{"$f":"'Max X+32'!B106*U106","v":0.95},{"$f":"'Max X+32'!C106","v":0},{"$f":"'Max X+32'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+32'!M105","v":2.3614241600181209},{"$f":"'Max X+32'!G106*W106","v":0},{"$f":"'Max X+32'!H106*V106","v":0.95},{"$f":"'Max X+32'!I106","v":0},{"$f":"'Max X+32'!J106","v":0},0.1701350498515769,5.2063841850670589E-2,0.11807120800090631,0.98921299516273986,2.2433529520172146,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":19228.382773757512},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":20454.27704455761},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":39643.830809085637},19191.135679834755,20452.695129250886,235.54709392276195,208.68191530673096,365.6919251239305,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":39643.830809085644},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+34","index":116,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+34",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":36}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+34"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":39960.962343479427},{"$f":"L107","v":19338.233875229278},20622.728468250119,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+33'!P107*106/206","v":188.17157312202249},{"$f":"'Max X+33'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+33'!C6","v":16.5},{"$f":"'Max X+33'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+33'!P107*100/206","v":177.52035200190801},{"$f":"'Max X+33'!G6*W6","v":0},{"$f":"'Max X+33'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+33'!I6","v":13.200000000000001},{"$f":"'Max X+33'!J6","v":8.1},{"$f":"L6+M6","v":374.26315045367716},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":191.8254821740434},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":182.43766827963375},{"$f":"B6*A6","v":0.24609094797910747},{"$f":"F6*H6","v":0.18268372227426194},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L6","v":191.47321093041126},{"$f":"'Max X+33'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+33'!C7","v":11},{"$f":"'Max X+33'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+33'!M6","v":182.105244170753},{"$f":"'Max X+33'!G7*W7","v":0},{"$f":"'Max X+33'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+33'!I7","v":11},{"$f":"'Max X+33'!J7","v":9.9},{"$f":"L7+M7","v":378.42680835363961},195.24755518117669,183.17925317246292,2.5655749234570285E-2,2.5990998290057347E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L7","v":195.72691850487493},{"$f":"'Max X+33'!B8*U8","v":8.45861E-5},{"$f":"'Max X+33'!C8","v":13.200000000000001},{"$f":"'Max X+33'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+33'!M7","v":183.63160497992004},{"$f":"'Max X+33'!G8*W8","v":0},{"$f":"'Max X+33'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+33'!I8","v":14.3},{"$f":"'Max X+33'!J8","v":8.1},385.2298521538761,195.41036272817357,189.8194894257025,1.6555776701345202E-2,1.2115554217562673E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L8","v":196.41448555377553},{"$f":"'Max X+33'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+33'!C9","v":11},{"$f":"'Max X+33'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+33'!M8","v":190.76704883558591},{"$f":"'Max X+33'!G9*W9","v":0},{"$f":"'Max X+33'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+33'!I9","v":11},{"$f":"'Max X+33'!J9","v":7.2},392.94998828908268,198.39263458465817,194.55735370442451,2.1850969117355498E-2,9.6951311614140064E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L9","v":199.90231917701178},{"$f":"'Max X+33'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+33'!C10","v":11},{"$f":"'Max X+33'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+33'!M9","v":195.98208209122654},{"$f":"'Max X+33'!G10*W10","v":0},{"$f":"'Max X+33'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+33'!I10","v":11},{"$f":"'Max X+33'!J10","v":8.1},401.66134057372335,202.78853039480052,198.8728101789228,1.3788782211264245E-2,9.2719123037359255E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L10","v":204.7094350537636},{"$f":"'Max X+33'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+33'!C11","v":12.100000000000001},{"$f":"'Max X+33'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+33'!M10","v":200.6856568576917},{"$f":"'Max X+33'!G11*W11","v":0},{"$f":"'Max X+33'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+33'!I11","v":12.100000000000001},{"$f":"'Max X+33'!J11","v":10.8},410.67808411241919,208.70207421425266,201.97600989816652,7.3608395109457034E-3,9.6469595251492402E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L11","v":210.93001905421207},{"$f":"'Max X+33'!B12*U12","v":3.021E-5},{"$f":"'Max X+33'!C12","v":4.4000000000000004},{"$f":"'Max X+33'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+33'!M11","v":204.0785991451385},{"$f":"'Max X+33'!G12*W12","v":0},{"$f":"'Max X+33'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+33'!I12","v":3.3000000000000003},{"$f":"'Max X+33'!J12","v":0.9},415.49225176427831,209.02364685833643,206.46860490594187,6.3721958756277463E-3,9.9942391966352968E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L12","v":211.35578803964853},{"$f":"'Max X+33'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+33'!C13","v":5.5},{"$f":"'Max X+33'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+33'!M12","v":208.66948657812097},{"$f":"'Max X+33'!G13*W13","v":0},{"$f":"'Max X+33'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+33'!I13","v":5.5},{"$f":"'Max X+33'!J13","v":2.7},425.60756725730801,214.14846824622887,211.45909901107913,7.3197934196689981E-3,1.038756704185886E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L13","v":216.33692703199546},{"$f":"'Max X+33'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+33'!C14","v":4.4000000000000004},{"$f":"'Max X+33'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+33'!M13","v":213.52435385490273},{"$f":"'Max X+33'!G14*W14","v":0},{"$f":"'Max X+33'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+33'!I14","v":4.4000000000000004},{"$f":"'Max X+33'!J14","v":2.7},433.24068806216428,218.02727786420752,215.21341019795679,9.6491677879445778E-3,1.0943656945948401E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L14","v":220.37235494544458},{"$f":"'Max X+33'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+33'!C15","v":3.3000000000000003},{"$f":"'Max X+33'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+33'!M14","v":217.4264514597198},{"$f":"'Max X+33'!G15*W15","v":0},{"$f":"'Max X+33'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+33'!I15","v":3.3000000000000003},{"$f":"'Max X+33'!J15","v":2.7},438.07451047079473,220.05961577053608,218.01489470025862,1.2739174908508785E-2,1.1556759461212757E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L15","v":221.63838917855111},{"$f":"'Max X+33'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+33'!C16","v":5.5},{"$f":"'Max X+33'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+33'!M15","v":219.50478472897768},{"$f":"'Max X+33'!G16*W16","v":0},{"$f":"'Max X+33'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+33'!I16","v":5.5},{"$f":"'Max X+33'!J16","v":2.7},446.71494338491124,224.42259744332216,222.29234594158908,1.5791735228971766E-2,1.2438787388629342E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L16","v":225.94216640129872},{"$f":"'Max X+33'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+33'!C17","v":6.6000000000000005},{"$f":"'Max X+33'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+33'!M16","v":223.72638558524059},{"$f":"'Max X+33'!G17*W17","v":0},{"$f":"'Max X+33'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+33'!I17","v":6.6000000000000005},{"$f":"'Max X+33'!J17","v":2.7},456.5358162361083,228.92327763618758,227.61253859992075,1.8888765111148575E-2,1.3846985319834502E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L17","v":229.5433616950825},{"$f":"'Max X+33'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+33'!C18","v":6.6000000000000005},{"$f":"'Max X+33'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+33'!M17","v":228.19773377823233},{"$f":"'Max X+33'!G18*W18","v":0},{"$f":"'Max X+33'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+33'!I18","v":6.6000000000000005},{"$f":"'Max X+33'!J18","v":2.7},463.70391849033831,231.62168504317285,232.08223344716546,2.1676651909641079E-2,1.5500331066886433E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L18","v":231.71751571507016},{"$f":"'Max X+33'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+33'!C19","v":2.2000000000000002},{"$f":"'Max X+33'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+33'!M18","v":232.17267462698413},{"$f":"'Max X+33'!G19*W19","v":0},{"$f":"'Max X+33'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+33'!I19","v":2.2000000000000002},{"$f":"'Max X+33'!J19","v":1.8},461.04761688025656,228.49262884258377,232.55498803767276,2.4886872486388923E-2,1.7686589311339169E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L19","v":227.65614778352094},{"$f":"'Max X+33'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+33'!C20","v":4.4000000000000004},{"$f":"'Max X+33'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+33'!M19","v":231.76552580455325},{"$f":"'Max X+33'!G20*W20","v":0},{"$f":"'Max X+33'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+33'!I20","v":4.4000000000000004},{"$f":"'Max X+33'!J20","v":1.8},464.5733044566789,230.22747350709474,234.34583094958418,2.8674276426173626E-2,1.9694854969056423E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L20","v":228.50750585462202},{"$f":"'Max X+33'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+33'!C21","v":4.4000000000000004},{"$f":"'Max X+33'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+33'!M20","v":232.72247661720203},{"$f":"'Max X+33'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+33'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+33'!I21","v":4.4000000000000004},{"$f":"'Max X+33'!J21","v":0},468.17242481902986,231.0720934637456,237.10033135528428,3.5412390876430701E-2,2.2145261917745799E-2,8.3036131350617159E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L21","v":228.41468524333806},{"$f":"'Max X+33'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+33'!C22","v":6.6000000000000005},{"$f":"'Max X+33'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+33'!M21","v":234.59204393554569},{"$f":"'Max X+33'!G22*W22","v":1.7791249},{"$f":"'Max X+33'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+33'!I22","v":6.6000000000000005},{"$f":"'Max X+33'!J22","v":9},464.43691559929454,232.26961429775557,232.16730130153897,4.507094558249513E-2,2.4742634006721543E-2,0.41736854670762336,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L22","v":228.2509170181257},{"$f":"'Max X+33'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+33'!C23","v":6.6000000000000005},{"$f":"'Max X+33'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+33'!M22","v":228.37376525919538},{"$f":"'Max X+33'!G23*W23","v":3.2182024},{"$f":"'Max X+33'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+33'!I23","v":6.6000000000000005},{"$f":"'Max X+33'!J23","v":7.2},457.1393999717547,229.39202111445621,227.74737885729849,5.8895903669470805E-2,2.6386401896897674E-2,0.73495299945417925,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L23","v":224.88813446752832},{"$f":"'Max X+33'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+33'!C24","v":11},{"$f":"'Max X+33'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+33'!M23","v":223.49523187609913},{"$f":"'Max X+33'!G24*W24","v":5.5787578},{"$f":"'Max X+33'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+33'!I24","v":11},{"$f":"'Max X+33'!J24","v":7.2},456.7794369470293,229.51225419745796,227.26718274957133,7.5880270070345909E-2,2.8049126527818168E-2,1.2468257680915966,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L24","v":224.08264529491399},{"$f":"'Max X+33'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+33'!C25","v":9.9},{"$f":"'Max X+33'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+33'!M24","v":222.13996906365989},{"$f":"'Max X+33'!G25*W25","v":10.969364000000001},{"$f":"'Max X+33'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+33'!I25","v":9.9},{"$f":"'Max X+33'!J25","v":8.1},450.59702873719812,226.68708966525611,223.90993907194203,9.5555629657903762E-2,3.0029991717870859E-2,2.4367341796080244,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L25","v":220.85452000821786},{"$f":"'Max X+33'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+33'!C26","v":8.8000000000000007},{"$f":"'Max X+33'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+33'!M25","v":218.40060223689142},{"$f":"'Max X+33'!G26*W26","v":16.918083000000003},{"$f":"'Max X+33'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+33'!I26","v":8.8000000000000007},{"$f":"'Max X+33'!J26","v":8.1},442.31395986692405,223.24481707926165,219.0691427876624,0.10970292895620097,3.1459449229032349E-2,3.6949195158937154,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L26","v":216.85685180795298},{"$f":"'Max X+33'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+33'!C27","v":7.7000000000000011},{"$f":"'Max X+33'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+33'!M26","v":213.03306049778081},{"$f":"'Max X+33'!G27*W27","v":23.547923000000001},{"$f":"'Max X+33'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+33'!I27","v":8.8000000000000007},{"$f":"'Max X+33'!J27","v":7.2},432.74352938363222,218.14308366157269,214.60044572205953,0.11376814638025663,3.2614775721293864E-2,5.0164861050560843,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L27","v":211.47034946841984},{"$f":"'Max X+33'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+33'!C28","v":12.100000000000001},{"$f":"'Max X+33'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+33'!M27","v":208.29293732955151},{"$f":"'Max X+33'!G28*W28","v":34.556976999999996},{"$f":"'Max X+33'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+33'!I28","v":12.100000000000001},{"$f":"'Max X+33'!J28","v":8.1},428.51861991217527,216.25935919206023,212.25926072011504,0.11099027635960501,3.3676609436474859E-2,7.1979742445597523,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L28","v":209.41401886177024},{"$f":"'Max X+33'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+33'!C29","v":11},{"$f":"'Max X+33'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+33'!M28","v":205.7862424301606},{"$f":"'Max X+33'!G29*W29","v":40.106380999999999},{"$f":"'Max X+33'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+33'!I29","v":11},{"$f":"'Max X+33'!J29","v":7.2},418.15698375048657,208.60585735868423,209.55112639180237,0.10816150308602888,3.5116038358226569E-2,8.2533414434623857,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L29","v":201.5763667459639},{"$f":"'Max X+33'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+33'!C30","v":15.400000000000002},{"$f":"'Max X+33'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+33'!M29","v":202.90167373651997},{"$f":"'Max X+33'!G30*W30","v":52.609592000000006},{"$f":"'Max X+33'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+33'!I30","v":15.400000000000002},{"$f":"'Max X+33'!J30","v":6.3},420.73868428841257,208.77369897383801,211.96498531457456,0.10266777212588635,3.6688421945403518E-2,10.674574271395432,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L30","v":201.78132507280398},{"$f":"'Max X+33'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+33'!C31","v":15.400000000000002},{"$f":"'Max X+33'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+33'!M30","v":205.34846875977229},{"$f":"'Max X+33'!G31*W31","v":63.382452000000008},{"$f":"'Max X+33'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+33'!I31","v":16.5},{"$f":"'Max X+33'!J31","v":7.2},422.68900926658978,208.07987069882427,214.60913856776548,0.10145437397972473,3.9330192006802142E-2,13.015489464439769,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L31","v":201.35681661657333},{"$f":"'Max X+33'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+33'!C32","v":14.3},{"$f":"'Max X+33'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+33'!M31","v":208.24548406697772},{"$f":"'Max X+33'!G32*W32","v":69.950769000000008},{"$f":"'Max X+33'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+33'!I32","v":14.3},{"$f":"'Max X+33'!J32","v":8.1},417.35991560218258,202.95691967910426,214.40299592307835,9.9896937469077296E-2,4.2488143899386911E-2,14.56693175126234,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L32","v":196.74026720607702},{"$f":"'Max X+33'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+33'!C33","v":16.5},{"$f":"'Max X+33'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+33'!M32","v":208.51695231858704},{"$f":"'Max X+33'!G33*W33","v":87.890810000000002},{"$f":"'Max X+33'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+33'!I33","v":16.5},{"$f":"'Max X+33'!J33","v":9.9},414.71484169956159,199.64336188737795,215.07147981218367,9.6905318699075677E-2,4.5472506403361528E-2,18.326723838011993,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L33","v":193.82795633702443},{"$f":"'Max X+33'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+33'!C34","v":16.5},{"$f":"'Max X+33'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+33'!M33","v":209.56383228653965},{"$f":"'Max X+33'!G34*W34","v":100.88774500000001},{"$f":"'Max X+33'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+33'!I34","v":16.5},{"$f":"'Max X+33'!J34","v":8.1},414.64655605606754,196.73182296703018,217.91473308903733,9.6133369994257215E-2,4.909919750232343E-2,21.142422472947182,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L34","v":191.75201397589024},{"$f":"'Max X+33'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+33'!C35","v":23.1},{"$f":"'Max X+33'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+33'!M34","v":213.19722661289964},{"$f":"'Max X+33'!G35*W35","v":117.06576000000001},{"$f":"'Max X+33'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+33'!I35","v":20.900000000000002},{"$f":"'Max X+33'!J35","v":11.700000000000001},419.99747149020345,197.65405105503339,222.34342043517009,9.7962920856850322E-2,5.3806177729566411E-2,24.958095363331324,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L35","v":193.32530118325849},{"$f":"'Max X+33'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+33'!C36","v":22},{"$f":"'Max X+33'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+33'!M35","v":218.24161909833293},{"$f":"'Max X+33'!G36*W36","v":115.5735},{"$f":"'Max X+33'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+33'!I36","v":22},{"$f":"'Max X+33'!J36","v":10.8},430.20329259057951,200.8212406161972,229.38205197438231,0.10406056706128609,5.9567123950601424E-2,25.222947764861178,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L36","v":197.48530369244051},{"$f":"'Max X+33'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+33'!C37","v":18.700000000000003},{"$f":"'Max X+33'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+33'!M36","v":226.22017304028455},{"$f":"'Max X+33'!G37*W37","v":121.35984000000001},{"$f":"'Max X+33'!H37*V37","v":2.960827E-4},{"$f":"'Max X+33'!I37","v":18.700000000000003},{"$f":"'Max X+33'!J37","v":11.700000000000001},435.72523560012212,202.57204243946575,233.15319316065634,0.1132612529747663,6.6979879628234651E-2,27.454044004941245,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L37","v":199.83698129785435},{"$f":"'Max X+33'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+33'!C38","v":22},{"$f":"'Max X+33'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+33'!M37","v":230.56011870574613},{"$f":"'Max X+33'!G38*W38","v":116.75586999999999},{"$f":"'Max X+33'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+33'!I38","v":20.900000000000002},{"$f":"'Max X+33'!J38","v":12.6},447.0009566406215,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":208.21516593476372},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":238.78579070585778},0.12181536309063934,{"$f":"F38*H38","v":7.432799988837327E-2},{"$f":"G38*F38/1000","v":26.919247246792661},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L38","v":206.59284583717744},{"$f":"'Max X+33'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+33'!C39","v":18.700000000000003},{"$f":"'Max X+33'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+33'!M38","v":237.24724897436221},{"$f":"'Max X+33'!G39*W39","v":103.97114000000001},{"$f":"'Max X+33'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+33'!I39","v":17.600000000000001},{"$f":"'Max X+33'!J39","v":12.6},455.62351707050703,213.45955299556843,242.1639640749386,0.13329284160901553,8.3284899423615583E-2,24.666866937728273,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L39","v":223.9054613476309},{"$f":"'Max X+33'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+33'!C40","v":16.5},{"$f":"'Max X+33'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+33'!M39","v":230.04755180036943},{"$f":"'Max X+33'!G40*W40","v":99.947609999999997},{"$f":"'Max X+33'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+33'!I40","v":15.400000000000002},{"$f":"'Max X+33'!J40","v":13.5},460.41223994368164,228.55295952262904,231.8592804210526,0.15250182500186582,8.82713793168447E-2,22.992702988798122,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L40","v":239.69272692204757},{"$f":"'Max X+33'!B41*U41","v":7.206453E-4},{"$f":"'Max X+33'!C41","v":16.5},{"$f":"'Max X+33'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+33'!M40","v":268.66871469609271},{"$f":"'Max X+33'!G41*W41","v":86.607870999999989},{"$f":"'Max X+33'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+33'!I41","v":15.400000000000002},{"$f":"'Max X+33'!J41","v":13.5},515.67598058488068,245.21999348494697,270.45598709993374,0.17273343710055705,0.11272759615896093,23.268825384134999,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L41","v":231.59125042071594},{"$f":"'Max X+33'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+33'!C42","v":18.700000000000003},{"$f":"'Max X+33'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+33'!M41","v":249.48647742495433},{"$f":"'Max X+33'!G42*W42","v":76.329595999999981},{"$f":"'Max X+33'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+33'!I42","v":17.600000000000001},{"$f":"'Max X+33'!J42","v":13.5},493.68588866861802,240.21405520739839,253.47183346121963,0.17719521331752339,0.11464396373469564,19.043202029309878,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L42","v":267.20307199283405},{"$f":"'Max X+33'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+33'!C43","v":13.200000000000001},{"$f":"'Max X+33'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+33'!M42","v":268.19533336446727},{"$f":"'Max X+33'!G43*W43","v":61.544811999999993},{"$f":"'Max X+33'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+33'!I43","v":13.200000000000001},{"$f":"'Max X+33'!J43","v":13.5},538.94509464103248,271.18460373509794,267.76049090593449,0.2184682577361314,0.13484245853275345,16.506031371193465,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L43","v":273.17646203732585},{"$f":"'Max X+33'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+33'!C44","v":14.3},{"$f":"'Max X+33'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+33'!M43","v":260.01507439039551},{"$f":"'Max X+33'!G44*W44","v":48.929062000000002},{"$f":"'Max X+33'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+33'!I44","v":13.200000000000001},{"$f":"'Max X+33'!J44","v":13.5},537.80786064312929,278.23579939292961,259.57206125019962,0.24066264439624266,0.1430131401958549,12.722293695782275,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L44","v":286.2389399861172},{"$f":"'Max X+33'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+33'!C45","v":11},{"$f":"'Max X+33'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+33'!M44","v":296.43249285222663},{"$f":"'Max X+33'!G45*W45","v":39.707878000000008},{"$f":"'Max X+33'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+33'!I45","v":11},{"$f":"'Max X+33'!J45","v":2.7},594.31907798140298,289.76470963553629,304.55436834586669,0.27423035058090611,0.17812450635994592,11.77070526141209,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L45","v":284.84160005812294},{"$f":"'Max X+33'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+33'!C46","v":13.200000000000001},{"$f":"'Max X+33'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+33'!M45","v":274.47985620318866},{"$f":"'Max X+33'!G46*W46","v":30.428657000000001},{"$f":"'Max X+33'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+33'!I46","v":13.200000000000001},{"$f":"'Max X+33'!J46","v":4.5},573.5414584896796,290.54169866903857,282.99975982064103,0.2999013890843959,0.18009638254759514,8.3520533978161513,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L46","v":311.12908665433832},{"$f":"'Max X+33'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+33'!C47","v":15.400000000000002},{"$f":"'Max X+33'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+33'!M46","v":320.31430697670487},{"$f":"'Max X+33'!G47*W47","v":19.833918999999998},{"$f":"'Max X+33'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+33'!I47","v":15.400000000000002},{"$f":"'Max X+33'!J47","v":7.2},646.35004154333546,318.06528920809262,328.28475233524279,0.36379744624567883,0.22955464146209092,6.3530880191170986,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L47","v":297.61092956695006},{"$f":"'Max X+33'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+33'!C48","v":9.9},{"$f":"'Max X+33'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+33'!M47","v":298.74516037372598},{"$f":"'Max X+33'!G48*W48","v":12.969103},{"$f":"'Max X+33'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+33'!I48","v":8.8000000000000007},{"$f":"'Max X+33'!J48","v":7.2},600.93271906072948,300.82139057202494,300.11132848870454,0.38953899492509098,0.23383188502143837,3.8744567556383709,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L48","v":310.94792134211099},{"$f":"'Max X+33'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+33'!C49","v":12.100000000000001},{"$f":"'Max X+33'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+33'!M48","v":313.29734003592847},{"$f":"'Max X+33'!G49*W49","v":7.610276100000001},{"$f":"'Max X+33'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+33'!I49","v":12.100000000000001},{"$f":"'Max X+33'!J49","v":7.2},633.31822065220911,315.38928662217643,317.92893403003268,0.45863471993461952,0.26840600589583585,2.3842792590690003,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L49","v":333.35273272787742},{"$f":"'Max X+33'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+33'!C50","v":12.100000000000001},{"$f":"'Max X+33'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+33'!M49","v":343.08493072160593},{"$f":"'Max X+33'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+33'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+33'!I50","v":12.100000000000001},{"$f":"'Max X+33'!J50","v":6.3},687.1605128302225,338.597870354441,348.5626424757815,0.55486237343640776,0.32228824582441024,1.6298745391654785,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L50","v":343.70502655568612},{"$f":"'Max X+33'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+33'!C51","v":11},{"$f":"'Max X+33'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+33'!M50","v":352.72813204269067},{"$f":"'Max X+33'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+33'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+33'!I51","v":11},{"$f":"'Max X+33'!J51","v":6.3},703.92698749335182,346.86266420188025,357.06432329147157,0.64236235380585127,0.36380875121908629,0.89240125697486417,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L51","v":343.94628474465145},{"$f":"'Max X+33'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+33'!C52","v":8.8000000000000007},{"$f":"'Max X+33'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+33'!M51","v":367.05764329831533},{"$f":"'Max X+33'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+33'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+33'!I52","v":8.8000000000000007},{"$f":"'Max X+33'!J52","v":5.4},716.67513031296585,346.63332371898781,370.04180659397809,0.71296102566365982,0.41583670433727943,0.53657726952182083,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L52","v":359.24018623777476},{"$f":"'Max X+33'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+33'!C53","v":5.5},{"$f":"'Max X+33'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+33'!M52","v":351.39911173250812},{"$f":"'Max X+33'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+33'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+33'!I53","v":6.6000000000000005},{"$f":"'Max X+33'!J53","v":5.4},711.58345576063471,359.42192027559025,352.1615354850444,0.81826596218452763,0.43757624746374396,0.28271125737982605,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L53","v":351.85027635142649},{"$f":"'Max X+33'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+33'!C54","v":5.5},{"$f":"'Max X+33'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+33'!M53","v":352.76830917561966},{"$f":"'Max X+33'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+33'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+33'!I54","v":5.5},{"$f":"'Max X+33'!J54","v":3.6},706.15525153471458,351.96964603125014,354.18560550346439,0.88063032017637544,0.48270367215526111,0.26956134549368221,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L54","v":352.3838879784654},{"$f":"'Max X+33'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+33'!C55","v":6.6000000000000005},{"$f":"'Max X+33'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+33'!M54","v":333.91702681405155},{"$f":"'Max X+33'!G55*W55","v":1.0189424},{"$f":"'Max X+33'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+33'!I55","v":6.6000000000000005},{"$f":"'Max X+33'!J55","v":3.6},687.22164416325927,350.80646077297473,336.41518339028448,0.97742720549070661,0.50184342376707491,0.34024221670277405,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L55","v":324.09879639627212},{"$f":"'Max X+33'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+33'!C56","v":3.3000000000000003},{"$f":"'Max X+33'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+33'!M55","v":320.30555736352483},{"$f":"'Max X+33'!G56*W56","v":0},{"$f":"'Max X+33'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+33'!I56","v":3.3000000000000003},{"$f":"'Max X+33'!J56","v":3.6},641.37015466422713,321.89325662636406,319.47689803786301,1.0055397699080757,0.52865932566180285,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L56","v":291.11329468966392},{"$f":"'Max X+33'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+33'!C57","v":3.3000000000000003},{"$f":"'Max X+33'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+33'!M56","v":314.97839327022604},{"$f":"'Max X+33'!G57*W57","v":0},{"$f":"'Max X+33'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+33'!I57","v":3.3000000000000003},{"$f":"'Max X+33'!J57","v":3.6},605.70455837465306,291.59731861410023,314.10723976055289,1.0159760755636646,0.57115350967313272,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L57","v":317.44251177821064},{"$f":"'Max X+33'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+33'!C58","v":3.3000000000000003},{"$f":"'Max X+33'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+33'!M57","v":313.73397370589061},{"$f":"'Max X+33'!G58*W58","v":0},{"$f":"'Max X+33'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+33'!I58","v":3.3000000000000003},{"$f":"'Max X+33'!J58","v":3.6},629.60196321169792,316.79353902487333,312.8084241868246,1.2489727533373161,0.62554951906601508,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L58","v":294.11603091675033},{"$f":"'Max X+33'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+33'!C59","v":3.3000000000000003},{"$f":"'Max X+33'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+33'!M58","v":311.06768626426015},{"$f":"'Max X+33'!G59*W59","v":0},{"$f":"'Max X+33'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+33'!I59","v":3.3000000000000003},{"$f":"'Max X+33'!J59","v":3.6},604.39873058197804,294.31372372722711,310.08500685475093,1.302307189523213,0.68267940950919204,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L59","v":274.60199882133702},{"$f":"'Max X+33'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+33'!C60","v":5.5},{"$f":"'Max X+33'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+33'!M59","v":280.03649650263151},{"$f":"'Max X+33'!G60*W60","v":0},{"$f":"'Max X+33'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+33'!I60","v":5.5},{"$f":"'Max X+33'!J60","v":2.7},557.29993382573502,275.14086707994181,282.15906674579327,1.3611317413951696,0.67742975683823481,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L60","v":266.17468017226673},{"$f":"'Max X+33'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+33'!C61","v":5.5},{"$f":"'Max X+33'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+33'!M60","v":280.52246823852863},{"$f":"'Max X+33'!G61*W61","v":0},{"$f":"'Max X+33'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+33'!I61","v":5.5},{"$f":"'Max X+33'!J61","v":2.7},550.0815305234554,267.5081904391393,282.5733400843161,1.4664897331274536,0.74912815421254408,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L61","v":281.39970019829934},{"$f":"'Max X+33'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+33'!C62","v":4.4000000000000004},{"$f":"'Max X+33'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+33'!M61","v":275.20923588986108},{"$f":"'Max X+33'!G62*W62","v":0},{"$f":"'Max X+33'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+33'!I62","v":4.4000000000000004},{"$f":"'Max X+33'!J62","v":2.7},558.37879092605669,282.28197311335634,276.09681781270035,1.717727084942964,0.81241807716072356,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L62","v":246.68607983523464},{"$f":"'Max X+33'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+33'!C63","v":4.4000000000000004},{"$f":"'Max X+33'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+33'!M62","v":271.27268491622448},{"$f":"'Max X+33'!G63*W63","v":0},{"$f":"'Max X+33'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+33'!I63","v":3.3000000000000003},{"$f":"'Max X+33'!J63","v":2.7},517.70160766348977,246.71555346959036,270.98605419389935,1.6705263656442781,0.88663072232516182,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L63","v":227.78828902438789},{"$f":"'Max X+33'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+33'!C64","v":2.2000000000000002},{"$f":"'Max X+33'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+33'!M63","v":232.56351069740515},{"$f":"'Max X+33'!G64*W64","v":0},{"$f":"'Max X+33'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+33'!I64","v":2.2000000000000002},{"$f":"'Max X+33'!J64","v":2.7},456.79058636823936,225.56971364939241,231.22087271884698,1.7185753749954813,0.84263797855816358,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L64","v":237.41582126601676},{"$f":"'Max X+33'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+33'!C65","v":3.3000000000000003},{"$f":"'Max X+33'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+33'!M64","v":237.87919593748072},{"$f":"'Max X+33'!G65*W65","v":0},{"$f":"'Max X+33'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+33'!I65","v":3.3000000000000003},{"$f":"'Max X+33'!J65","v":1.8},475.33440070557492,236.91211981580128,238.42228088977362,2.0037014502154915,0.95691504770709124,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L65","v":211.72302891698396},{"$f":"'Max X+33'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+33'!C66","v":2.2000000000000002},{"$f":"'Max X+33'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+33'!M65","v":219.93543218492826},{"$f":"'Max X+33'!G66*W66","v":0},{"$f":"'Max X+33'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+33'!I66","v":2.2000000000000002},{"$f":"'Max X+33'!J66","v":1.8},429.46888968302795,210.11694430974907,219.35194537327888,2.0060846072348646,0.98348681164936902,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L66","v":206.7858111831606},{"$f":"'Max X+33'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+33'!C67","v":3.3000000000000003},{"$f":"'Max X+33'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+33'!M66","v":215.36117662412286},{"$f":"'Max X+33'!G67*W67","v":0},{"$f":"'Max X+33'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+33'!I67","v":3.3000000000000003},{"$f":"'Max X+33'!J67","v":1.8},421.87136287931378,206.08215465787399,215.78920822143979,2.2036565252866049,1.0719684026830771,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L67","v":203.41638129875773},{"$f":"'Max X+33'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+33'!C68","v":2.2000000000000002},{"$f":"'Max X+33'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+33'!M67","v":206.68769655562704},{"$f":"'Max X+33'!G68*W68","v":0},{"$f":"'Max X+33'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+33'!I68","v":2.2000000000000002},{"$f":"'Max X+33'!J68","v":1.8},407.32441025155185,201.38338198734928,205.94102826420254,2.4329993114084276,1.1466682914244755,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L68","v":223.76674669706944},{"$f":"'Max X+33'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+33'!C69","v":2.2000000000000002},{"$f":"'Max X+33'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+33'!M68","v":214.09189169640919},{"$f":"'Max X+33'!G69*W69","v":0},{"$f":"'Max X+33'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+33'!I69","v":2.2000000000000002},{"$f":"'Max X+33'!J69","v":2.7},434.34702834824787,222.08040268666713,212.26662566158075,2.986344010402282,1.3252660348284413,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L69","v":210.67298081793092},{"$f":"'Max X+33'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+33'!C70","v":0},{"$f":"'Max X+33'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+33'!M69","v":210.22698824934938},{"$f":"'Max X+33'!G70*W70","v":0},{"$f":"'Max X+33'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+33'!I70","v":0},{"$f":"'Max X+33'!J70","v":0},416.32856671459382,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":207.55541444962668},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":208.77315226496714},3.117566368304229,{"$f":"F70*H70","v":1.453835984382247},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L70","v":195.78892119128739},{"$f":"'Max X+33'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+33'!C71","v":0},{"$f":"'Max X+33'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+33'!M70","v":205.8177084903086},{"$f":"'Max X+33'!G71*W71","v":0},{"$f":"'Max X+33'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+33'!I71","v":0},{"$f":"'Max X+33'!J71","v":0},{"$f":"L71+M71","v":395.01385826126739},190.78788045424156,204.22597780702586,3.2010407370458216,1.5917306832827482,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L71","v":206.07771620216113},{"$f":"'Max X+33'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+33'!C72","v":3.3000000000000003},{"$f":"'Max X+33'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+33'!M71","v":220.01112272353288},{"$f":"'Max X+33'!G72*W72","v":0},{"$f":"'Max X+33'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+33'!I72","v":3.3000000000000003},{"$f":"'Max X+33'!J72","v":1.8},423.46631983707726,203.8598820859232,219.60643775115406,3.717834116237916,1.9046849723788049,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L72","v":185.85493749585723},{"$f":"'Max X+33'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+33'!C73","v":2.2000000000000002},{"$f":"'Max X+33'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+33'!M72","v":181.71002851101403},{"$f":"'Max X+33'!G73*W73","v":0},{"$f":"'Max X+33'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+33'!I73","v":2.2000000000000002},{"$f":"'Max X+33'!J73","v":1.8},363.80589693980107,183.45793268482609,180.34796425497498,3.6970048110311073,1.7620642560390225,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L73","v":176.92917332450637},{"$f":"'Max X+33'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+33'!C74","v":1.1000000000000001},{"$f":"'Max X+33'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+33'!M73","v":184.93749663705199},{"$f":"'Max X+33'!G74*W74","v":0},{"$f":"'Max X+33'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+33'!I74","v":1.1000000000000001},{"$f":"'Max X+33'!J74","v":1.8},355.48244886571513,173.25412382603417,182.22832503968098,3.8750494984721677,2.0091715973709889,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L74","v":179.9421316413092},{"$f":"'Max X+33'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+33'!C75","v":1.1000000000000001},{"$f":"'Max X+33'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+33'!M74","v":197.67366742796418},{"$f":"'Max X+33'!G75*W75","v":0},{"$f":"'Max X+33'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+33'!I75","v":1.1000000000000001},{"$f":"'Max X+33'!J75","v":1.8},370.37902502545126,175.81088813940676,194.56813688604453,4.3312435019024367,2.405530541919632,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L75","v":178.49159885736699},{"$f":"'Max X+33'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+33'!C76","v":1.1000000000000001},{"$f":"'Max X+33'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+33'!M75","v":198.27345390123048},{"$f":"'Max X+33'!G76*W76","v":0},{"$f":"'Max X+33'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+33'!I76","v":1.1000000000000001},{"$f":"'Max X+33'!J76","v":1.8},368.84557787445021,173.97425710869206,194.87132076575816,4.7173417486749329,2.7021331354723115,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L76","v":175.7513957357651},{"$f":"'Max X+33'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+33'!C77","v":2.2000000000000002},{"$f":"'Max X+33'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+33'!M76","v":208.89898072675695},{"$f":"'Max X+33'!G77*W77","v":0},{"$f":"'Max X+33'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+33'!I77","v":2.2000000000000002},{"$f":"'Max X+33'!J77","v":1.8},378.05999242373679,171.94873911721672,206.11125330652007,5.1026566185483579,3.1877274202368633,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L77","v":160.70251817295579},{"$f":"'Max X+33'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+33'!C78","v":1.1000000000000001},{"$f":"'Max X+33'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+33'!M77","v":207.31313503734552},{"$f":"'Max X+33'!G78*W78","v":0},{"$f":"'Max X+33'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+33'!I78","v":1.1000000000000001},{"$f":"'Max X+33'!J78","v":1.8},358.84123504013962,155.77033432404372,203.07090071609593,5.1321838489120584,3.5422343212495604,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L78","v":167.94117515254001},{"$f":"'Max X+33'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+33'!C79","v":1.1000000000000001},{"$f":"'Max X+33'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+33'!M78","v":213.62119711755156},{"$f":"'Max X+33'!G79*W79","v":0},{"$f":"'Max X+33'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+33'!I79","v":1.1000000000000001},{"$f":"'Max X+33'!J79","v":1.8},370.179225946499,161.34291851412524,208.83630743237376,5.8982566384147512,4.0848896851777807,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L79","v":176.26302693693503},{"$f":"'Max X+33'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+33'!C80","v":1.1000000000000001},{"$f":"'Max X+33'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+33'!M79","v":214.52752719556872},{"$f":"'Max X+33'!G80*W80","v":0},{"$f":"'Max X+33'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+33'!I80","v":1.1000000000000001},{"$f":"'Max X+33'!J80","v":1.8},378.91023556509913,169.6705290642941,209.23970650080503,6.7924978726409302,4.5878206947636926,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L80","v":148.29958928823521},{"$f":"'Max X+33'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+33'!C81","v":2.2000000000000002},{"$f":"'Max X+33'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+33'!M80","v":191.60174546197999},{"$f":"'Max X+33'!G81*W81","v":0},{"$f":"'Max X+33'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+33'!I81","v":2.2000000000000002},{"$f":"'Max X+33'!J81","v":1.8},330.7604552357958,143.34801365075751,187.41244158503832,6.2515756374776892,4.5893038769416377,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L81","v":156.81925509592807},{"$f":"'Max X+33'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+33'!C82","v":1.1000000000000001},{"$f":"'Max X+33'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+33'!M81","v":216.12159866904031},{"$f":"'Max X+33'!G82*W82","v":0},{"$f":"'Max X+33'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+33'!I82","v":1.1000000000000001},{"$f":"'Max X+33'!J82","v":1.8},359.40238698821264,149.79229951217323,209.61008747603941,7.2269555837548385,5.8115111930008849,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L82","v":164.35911806036992},{"$f":"'Max X+33'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+33'!C83","v":1.1000000000000001},{"$f":"'Max X+33'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+33'!M82","v":208.50901567328322},{"$f":"'Max X+33'!G83*W83","v":0},{"$f":"'Max X+33'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+33'!I83","v":1.1000000000000001},{"$f":"'Max X+33'!J83","v":1.8},357.75678216166534,156.26058768837842,201.49619447328695,8.2985303719914807,6.3128211999962414,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L83","v":145.97494282926044},{"$f":"'Max X+33'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+33'!C84","v":0},{"$f":"'Max X+33'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+33'!M83","v":208.52010062379847},{"$f":"'Max X+33'!G84*W84","v":0},{"$f":"'Max X+33'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+33'!I84","v":0},{"$f":"'Max X+33'!J84","v":0.9},338.36048230581156,137.87069347240794,200.48978883340362,8.1042493568524918,7.1303117903948392,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L84","v":153.13193523473592},{"$f":"'Max X+33'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+33'!C85","v":3.3000000000000003},{"$f":"'Max X+33'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+33'!M84","v":222.70561894878449},{"$f":"'Max X+33'!G85*W85","v":0},{"$f":"'Max X+33'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+33'!I85","v":3.3000000000000003},{"$f":"'Max X+33'!J85","v":0.9},363.53432603397857,147.05556378252064,216.47876225145797,9.3763714522152917,8.6268566973265344,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L85","v":154.17061283744596},{"$f":"'Max X+33'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+33'!C86","v":0},{"$f":"'Max X+33'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+33'!M85","v":203.55115324987713},{"$f":"'Max X+33'!G86*W86","v":0},{"$f":"'Max X+33'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+33'!I86","v":0},{"$f":"'Max X+33'!J86","v":0},338.33137225111659,143.73597964394477,194.59539260717179,10.434633193501178,8.9557606427053553,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L86","v":141.37213503267927},{"$f":"'Max X+33'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+33'!C87","v":0},{"$f":"'Max X+33'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+33'!M86","v":195.20589768207333},{"$f":"'Max X+33'!G87*W87","v":0},{"$f":"'Max X+33'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+33'!I87","v":0},{"$f":"'Max X+33'!J87","v":0},316.20303353368206,130.77232777619105,185.43070575749101,10.599807256488214,9.7751919245823249,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L87","v":126.52721786487},{"$f":"'Max X+33'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+33'!C88","v":0},{"$f":"'Max X+33'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+33'!M87","v":184.88319070591172},{"$f":"'Max X+33'!G88*W88","v":0},{"$f":"'Max X+33'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+33'!I88","v":0},{"$f":"'Max X+33'!J88","v":0},290.32361867191435,115.99097147973499,174.33264719217934,10.536246385135005,10.550543513732389,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L88","v":123.71602725302897},{"$f":"'Max X+33'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+33'!C89","v":1.1000000000000001},{"$f":"'Max X+33'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+33'!M88","v":168.58377268860741},{"$f":"'Max X+33'!G89*W89","v":0},{"$f":"'Max X+33'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+33'!I89","v":1.1000000000000001},{"$f":"'Max X+33'!J89","v":0},272.09466606508238,113.36304699001563,158.73161907506676,11.452980263013336,10.952153613540649,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L89","v":92.740310262154452},{"$f":"'Max X+33'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+33'!C90","v":0},{"$f":"'Max X+33'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+33'!M89","v":132.38772897198541},{"$f":"'Max X+33'!G90*W90","v":0},{"$f":"'Max X+33'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+33'!I90","v":0},{"$f":"'Max X+33'!J90","v":0},205.81034965337489,83.197939321509423,122.61241033186545,9.542370940645025,9.7753186401199699,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L90","v":78.737210374794017},{"$f":"'Max X+33'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+33'!C91","v":0},{"$f":"'Max X+33'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+33'!M90","v":124.01260300355693},{"$f":"'Max X+33'!G91*W91","v":0},{"$f":"'Max X+33'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+33'!I91","v":0},{"$f":"'Max X+33'!J91","v":0},183.36162522325068,69.745699679717262,113.61592554353342,8.991510695076748,10.396677460023504,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L91","v":62.258063887306299},{"$f":"'Max X+33'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+33'!C92","v":0},{"$f":"'Max X+33'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+33'!M91","v":93.739766216546997},{"$f":"'Max X+33'!G92*W92","v":0},{"$f":"'Max X+33'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+33'!I92","v":0},{"$f":"'Max X+33'!J92","v":0},139.21610921418304,54.385822298269609,84.830286915913433,7.8722415890366877,8.9094793006335564,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L92","v":55.203442247932927},{"$f":"'Max X+33'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+33'!C93","v":0},{"$f":"'Max X+33'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+33'!M92","v":92.105297181395201},{"$f":"'Max X+33'!G93*W93","v":0},{"$f":"'Max X+33'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+33'!I93","v":0},{"$f":"'Max X+33'!J93","v":0},129.69612158368079,47.496339936361913,82.199781647318872,7.7071023115710124,9.9055155340763239,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L93","v":43.672986207999458},{"$f":"'Max X+33'!B94*U94","v":0.1536841125},{"$f":"'Max X+33'!C94","v":0},{"$f":"'Max X+33'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+33'!M93","v":68.823955327484711},{"$f":"'Max X+33'!G94*W94","v":0},{"$f":"'Max X+33'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+33'!I94","v":0},{"$f":"'Max X+33'!J94","v":0},97.429759630977529,36.961142082398318,60.468617548579211,6.7118441256011367,8.3553377789055023,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L94","v":36.553094558429542},{"$f":"'Max X+33'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+33'!C95","v":0},{"$f":"'Max X+33'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+33'!M94","v":56.548498527723019},{"$f":"'Max X+33'!G95*W95","v":0},{"$f":"'Max X+33'!H95*V95","v":0.1366584025},{"$f":"'Max X+33'!I95","v":0},{"$f":"'Max X+33'!J95","v":0},79.207940825083199,30.387269769932413,48.82067105515079,6.1658247884971296,7.7278274725722298,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L95","v":29.425472917820073},{"$f":"'Max X+33'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+33'!C96","v":0},{"$f":"'Max X+33'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+33'!M95","v":44.241799902693103},{"$f":"'Max X+33'!G96*W96","v":0},{"$f":"'Max X+33'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+33'!I96","v":0},{"$f":"'Max X+33'!J96","v":0},61.44932023195657,23.991231090045645,37.458089141910925,5.4342418277744304,6.7837107607821787,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L96","v":22.704710758697182},{"$f":"'Max X+33'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+33'!C97","v":0},{"$f":"'Max X+33'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+33'!M96","v":35.365803554119744},{"$f":"'Max X+33'!G97*W97","v":0},{"$f":"'Max X+33'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+33'!I97","v":0},{"$f":"'Max X+33'!J97","v":0},47.434858306339223,18.13110952662289,29.303748779716337,4.5736012320742923,6.0620547744034052,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L97","v":19.451639829886837},{"$f":"'Max X+33'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+33'!C98","v":0},{"$f":"'Max X+33'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+33'!M97","v":29.691313026364071},{"$f":"'Max X+33'!G98*W98","v":0},{"$f":"'Max X+33'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+33'!I98","v":0},{"$f":"'Max X+33'!J98","v":0},39.2117783215351,15.186694531702363,24.025083789832738,4.2649452981844735,5.6662292365313327,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L98","v":14.066105043023299},{"$f":"'Max X+33'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+33'!C99","v":0},{"$f":"'Max X+33'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+33'!M98","v":24.195723581731297},{"$f":"'Max X+33'!G99*W99","v":0},{"$f":"'Max X+33'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+33'!I99","v":0},{"$f":"'Max X+33'!J99","v":0},29.798171468831971,10.720367987924096,19.077803480907875,3.3457370550992023,5.1179201008234214,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L99","v":10.184589624186152},{"$f":"'Max X+33'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+33'!C100","v":0},{"$f":"'Max X+33'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+33'!M99","v":17.194020905064768},{"$f":"'Max X+33'!G100*W100","v":0},{"$f":"'Max X+33'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+33'!I100","v":0},{"$f":"'Max X+33'!J100","v":0},20.748169992500394,7.5659127649768685,13.182257227523525,2.6186768592092835,4.011763677541242,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L100","v":6.7348118886951713},{"$f":"'Max X+33'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+33'!C101","v":0},{"$f":"'Max X+33'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+33'!M100","v":12.262489278643262},{"$f":"'Max X+33'!G101*W101","v":0},{"$f":"'Max X+33'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+33'!I101","v":0},{"$f":"'Max X+33'!J101","v":0},13.992379263749688,4.8698428856846743,9.1225363780650142,1.8649690030104973,3.1399529005782485,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L101","v":4.5778955822610197},{"$f":"'Max X+33'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+33'!C102","v":0},{"$f":"'Max X+33'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+33'!M101","v":8.0396081326774063},{"$f":"'Max X+33'!G102*W102","v":0},{"$f":"'Max X+33'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+33'!I102","v":0},{"$f":"'Max X+33'!J102","v":0},9.0102569007750795,3.2178614819478968,5.7923954188271836,1.3600341003131231,2.2472127138502223,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L102","v":3.2419325352346045},{"$f":"'Max X+33'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+33'!C103","v":0},{"$f":"'Max X+33'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+33'!M102","v":7.4926518483022306},{"$f":"'Max X+33'!G103*W103","v":0},{"$f":"'Max X+33'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+33'!I103","v":0},{"$f":"'Max X+33'!J103","v":0},7.431772579052681,2.2126986501041648,5.2190739289485162,1.0292338851304397,2.273577919353714,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L103","v":2.2513377579133564},{"$f":"'Max X+33'!B104*U104","v":0.3379091575},{"$f":"'Max X+33'!C104","v":0},{"$f":"'Max X+33'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+33'!M103","v":4.5603802655179004},{"$f":"'Max X+33'!G104*W104","v":0},{"$f":"'Max X+33'!H104*V104","v":0.32755962},{"$f":"'Max X+33'!I104","v":0},{"$f":"'Max X+33'!J104","v":0},4.5571739515782728,1.4905901128889152,3.0665838386893576,0.76074764502444125,1.4937964268285426,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L104","v":1.4400432862274515},{"$f":"'Max X+33'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+33'!C105","v":0},{"$f":"'Max X+33'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+33'!M104","v":3.5425168533368749},{"$f":"'Max X+33'!G105*W105","v":0},{"$f":"'Max X+33'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+33'!I105","v":0},{"$f":"'Max X+33'!J105","v":0},3.2211890645346757,0.92419602038655568,2.2969930441481199,0.5158472658408958,1.245523809188755,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+33'!L105","v":0.97469903207105824},{"$f":"'Max X+33'!B106*U106","v":0.95},{"$f":"'Max X+33'!C106","v":0},{"$f":"'Max X+33'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+33'!M105","v":2.279880651591581},{"$f":"'Max X+33'!G106*W106","v":0},{"$f":"'Max X+33'!H106*V106","v":0.95},{"$f":"'Max X+33'!I106","v":0},{"$f":"'Max X+33'!J106","v":0},0.16272898418313186,4.8734951603552901E-2,0.11399403257957896,0.92596408046750533,2.1658866190120021,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":19379.255189114931},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":20630.097410044793},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":39960.962343479427},19338.233875229278,20622.728468250119,239.32131388564437,214.46894179467233,367.24798809740537,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":39960.962343479398},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Max X+35","index":117,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":true,"merged":[[2,17,2,18],[2,20,2,22],[108,10,108,12]]}
["Rok","X+35",null,null,null,null,"Fx","Qx","MP","MV",null,null,null,null,null,null,null,null,null,"index koeficientu",null,{"$f":"MATCH(B1,'Roční Koeficienty'!$F$2:$AP$2)","v":37}]
["Migrace","0-6","7-15","16-64","65-99",null,{"$f":"'Vstupní údaje'!U6","v":1.05},{"$f":"'Vstupní údaje'!V5","v":0.95},{"$f":"'Vstupní údaje'!W6","v":1.1000000000000001},{"$f":"'Vstupní údaje'!$W$5","v":0.9},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(B1,'Roční Koeficienty'!F2:AP2,1,0)","v":"X+35"}]
[{"$f":"SUM(B3:E3)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!$M$5:$R$40,3,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,4,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,5,0)","v":0},{"$f":"VLOOKUP(B1,'Vstupní údaje'!M4:R40,6,0)","v":0},null,null,null,null,null,{"$f":"K107","v":40270.147695147905},{"$f":"L107","v":19482.522885379331},20787.624809768571,null,null,null,null,"Uživatelská Migrace",null,null,"Roční Koeficienty"]
["Muži","Muži","Muži","Muži",null,"ženy","ženy","ženy","ženy","ženy","Celkem","Muži","ženy","Muži","ženy","ženy",null,"Muži","Ženy",null,"qxM","qxZ","fx"]
["PX","Qx","MPx","MVx","Vekova skupina","PX","fx","Qx","MPx","MVx","PX","Pxm","Pxz","počet zemřelých (Dx)","počet zemřelých (Dx)","Poč. Narozených Dětí",null,"Migrace","Migrace",null,"Pravdep. Umrti","Pravdep. Umrti"]
[{"$f":"'Max X+34'!P107*106/206","v":188.97226572002413},{"$f":"'Max X+34'!B6*U6","v":1.3078008749999998E-3},{"$f":"'Max X+34'!C6","v":16.5},{"$f":"'Max X+34'!D6","v":12.6},{"$f":"'Vstupní údaje'!E5","v":0},{"$f":"'Max X+34'!P107*100/206","v":178.27572237738127},{"$f":"'Max X+34'!G6*W6","v":0},{"$f":"'Max X+34'!H6*V6","v":1.0290860750000002E-3},{"$f":"'Max X+34'!I6","v":13.200000000000001},{"$f":"'Max X+34'!J6","v":8.1},{"$f":"L6+M6","v":375.81738893953684},{"$f":"MAX(A6+C6-D6+R6-N6,0)","v":192.62512762556474},{"$f":"MAX(F6-J6+I6+S6-O6,0)","v":183.19226131397212},{"$f":"B6*A6","v":0.24713809445938001},{"$f":"F6*H6","v":0.18346106340912899},{"$f":"G6*F6/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I6*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J6*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E6,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L6","v":191.8254821740434},{"$f":"'Max X+34'!B7*U7","v":1.33991325E-4},{"$f":"'Max X+34'!C7","v":11},{"$f":"'Max X+34'!D7","v":7.2},{"$f":"'Vstupní údaje'!E6","v":1},{"$f":"'Max X+34'!M6","v":182.43766827963375},{"$f":"'Max X+34'!G7*W7","v":0},{"$f":"'Max X+34'!H7*V7","v":1.4272515000000001E-4},{"$f":"'Max X+34'!I7","v":11},{"$f":"'Max X+34'!J7","v":9.9},{"$f":"L7+M7","v":379.11140905958104},195.59977922351814,183.51162983606289,2.5702950525263956E-2,2.6038443570860971E-2,0,null,0,0,null,{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E7,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L7","v":195.24755518117669},{"$f":"'Max X+34'!B8*U8","v":8.45861E-5},{"$f":"'Max X+34'!C8","v":13.200000000000001},{"$f":"'Max X+34'!D8","v":13.5},{"$f":"'Vstupní údaje'!E7","v":2},{"$f":"'Max X+34'!M7","v":183.17925317246292},{"$f":"'Max X+34'!G8*W8","v":0},{"$f":"'Max X+34'!H8*V8","v":6.597749999999999E-5},{"$f":"'Max X+34'!I8","v":14.3},{"$f":"'Max X+34'!J8","v":8.1},384.29820741523611,194.93103995194937,189.36716746328676,1.6515229227310531E-2,1.208570917618617E-2,0,null,0,0,null,{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E8,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L8","v":195.41036272817357},{"$f":"'Max X+34'!B9*U9","v":1.1124927499999999E-4},{"$f":"'Max X+34'!C9","v":11},{"$f":"'Max X+34'!D9","v":9},{"$f":"'Vstupní údaje'!E8","v":3},{"$f":"'Max X+34'!M8","v":189.8194894257025},{"$f":"'Max X+34'!G9*W9","v":0},{"$f":"'Max X+34'!H9*V9","v":5.0821833333333322E-5},{"$f":"'Max X+34'!I9","v":11},{"$f":"'Max X+34'!J9","v":7.2},390.99846591824007,197.38862346699258,193.60984245124749,2.1739261180996328E-2,9.646974455011479E-3,0,null,0,0,null,{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E9,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L9","v":198.39263458465817},{"$f":"'Max X+34'!B10*U10","v":6.8977599999999988E-5},{"$f":"'Max X+34'!C10","v":11},{"$f":"'Max X+34'!D10","v":8.1},{"$f":"'Vstupní údaje'!E9","v":4},{"$f":"'Max X+34'!M9","v":194.55735370442451},{"$f":"'Max X+34'!G10*W10","v":0},{"$f":"'Max X+34'!H10*V10","v":4.7309999999999993E-5},{"$f":"'Max X+34'!I10","v":11},{"$f":"'Max X+34'!J10","v":8.1},398.72709913288759,201.27894993686684,197.44814919602075,1.3684647791326715E-2,9.2045084037563219E-3,0,null,0,0,null,{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E10,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L10","v":202.78853039480052},{"$f":"'Max X+34'!B11*U11","v":3.5957499999999996E-5},{"$f":"'Max X+34'!C11","v":12.100000000000001},{"$f":"'Max X+34'!D11","v":8.1},{"$f":"'Vstupní údaje'!E10","v":5},{"$f":"'Max X+34'!M10","v":198.8728101789228},{"$f":"'Max X+34'!G11*W11","v":0},{"$f":"'Max X+34'!H11*V11","v":4.8069999999999999E-5},{"$f":"'Max X+34'!I11","v":12.100000000000001},{"$f":"'Max X+34'!J11","v":10.8},406.9444889891563,206.78123862621885,200.16325036293748,7.2917685816710391E-3,9.5598159853008194E-3,0,null,0,0,null,{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E11,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L11","v":208.70207421425266},{"$f":"'Max X+34'!B12*U12","v":3.021E-5},{"$f":"'Max X+34'!C12","v":4.4000000000000004},{"$f":"'Max X+34'!D12","v":6.3},{"$f":"'Vstupní údaje'!E11","v":6},{"$f":"'Max X+34'!M11","v":201.97600989816652},{"$f":"'Max X+34'!G12*W12","v":0},{"$f":"'Max X+34'!H12*V12","v":4.8972500000000006E-5},{"$f":"'Max X+34'!I12","v":3.3000000000000003},{"$f":"'Max X+34'!J12","v":0.9},411.16188795261246,206.79576932459065,204.36611862802178,6.3048896620125734E-3,9.8912701447379618E-3,0,null,0,0,null,{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E12,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L12","v":209.02364685833643},{"$f":"'Max X+34'!B13*U13","v":3.4632566666666671E-5},{"$f":"'Max X+34'!C13","v":5.5},{"$f":"'Max X+34'!D13","v":2.7},{"$f":"'Vstupní údaje'!E12","v":7},{"$f":"'Max X+34'!M12","v":206.46860490594187},{"$f":"'Max X+34'!G13*W13","v":0},{"$f":"'Max X+34'!H13*V13","v":4.9779999999999994E-5},{"$f":"'Max X+34'!I13","v":5.5},{"$f":"'Max X+34'!J13","v":2.7},421.07473473174139,211.81640783295171,209.25832689878968,7.2390253847311277E-3,1.0278007152217786E-2,0,null,0,0,null,{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E13,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L13","v":214.14846824622887},{"$f":"'Max X+34'!B14*U14","v":4.4602499999999999E-5},{"$f":"'Max X+34'!C14","v":4.4000000000000004},{"$f":"'Max X+34'!D14","v":2.7},{"$f":"'Vstupní údaje'!E13","v":8},{"$f":"'Max X+34'!M13","v":211.45909901107913},{"$f":"'Max X+34'!G14*W14","v":0},{"$f":"'Max X+34'!H14*V14","v":5.1252499999999998E-5},{"$f":"'Max X+34'!I14","v":4.4000000000000004},{"$f":"'Max X+34'!J14","v":2.7},428.98717789278101,215.83891668917394,213.14826120360709,9.5515570549524233E-3,1.0837807472065333E-2,0,null,0,0,null,{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E14,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L14","v":218.02727786420752},{"$f":"'Max X+34'!B15*U15","v":5.7807499999999985E-5},{"$f":"'Max X+34'!C15","v":3.3000000000000003},{"$f":"'Max X+34'!D15","v":3.6},{"$f":"'Vstupní údaje'!E14","v":9},{"$f":"'Max X+34'!M14","v":215.21341019795679},{"$f":"'Max X+34'!G15*W15","v":0},{"$f":"'Max X+34'!H15*V15","v":5.3152500000000003E-5},{"$f":"'Max X+34'!I15","v":3.3000000000000003},{"$f":"'Max X+34'!J15","v":2.7},433.51664531951371,217.71467425234241,215.80197106717128,1.2603611865135173E-2,1.1439130785546899E-2,0,null,0,0,null,{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E15,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L15","v":220.05961577053608},{"$f":"'Max X+34'!B16*U16","v":7.1249999999999997E-5},{"$f":"'Max X+34'!C16","v":5.5},{"$f":"'Max X+34'!D16","v":2.7},{"$f":"'Vstupní údaje'!E15","v":10},{"$f":"'Max X+34'!M15","v":218.01489470025862},{"$f":"'Max X+34'!G16*W16","v":0},{"$f":"'Max X+34'!H16*V16","v":5.6667499999999992E-5},{"$f":"'Max X+34'!I16","v":5.5},{"$f":"'Max X+34'!J16","v":2.7},443.6464768641257,222.84393652291246,220.80254034121322,1.5679247623650694E-2,1.2354359045426904E-2,0,null,0,0,null,{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E16,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L16","v":224.42259744332216},{"$f":"'Max X+34'!B17*U17","v":8.3600000000000013E-5},{"$f":"'Max X+34'!C17","v":6.6000000000000005},{"$f":"'Max X+34'!D17","v":3.6},{"$f":"'Vstupní údaje'!E16","v":11},{"$f":"'Max X+34'!M16","v":222.29234594158908},{"$f":"'Max X+34'!G17*W17","v":0},{"$f":"'Max X+34'!H17*V17","v":6.1892499999999991E-5},{"$f":"'Max X+34'!I17","v":6.6000000000000005},{"$f":"'Max X+34'!J17","v":2.7},453.58242342674379,227.4038357141759,226.17858771256789,1.8761729146261737E-2,1.37582290211898E-2,0,null,0,0,null,{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E17,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L17","v":228.92327763618758},{"$f":"'Max X+34'!B18*U18","v":9.4433799999999997E-5},{"$f":"'Max X+34'!C18","v":6.6000000000000005},{"$f":"'Max X+34'!D18","v":4.5},{"$f":"'Vstupní údaje'!E17","v":12},{"$f":"'Max X+34'!M17","v":227.61253859992075},{"$f":"'Max X+34'!G18*W18","v":0},{"$f":"'Max X+34'!H18*V18","v":6.7925000000000011E-5},{"$f":"'Max X+34'!I18","v":6.6000000000000005},{"$f":"'Max X+34'!J18","v":2.7},462.49873755940826,231.00165954117193,231.49707801823635,2.1618095015640208E-2,1.546058168439962E-2,0,null,0,0,null,{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E18,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L18","v":231.62168504317285},{"$f":"'Max X+34'!B19*U19","v":1.0740177499999998E-4},{"$f":"'Max X+34'!C19","v":2.2000000000000002},{"$f":"'Max X+34'!D19","v":5.4},{"$f":"'Vstupní údaje'!E18","v":13},{"$f":"'Max X+34'!M18","v":232.08223344716546},{"$f":"'Max X+34'!G19*W19","v":0},{"$f":"'Max X+34'!H19*V19","v":7.6178599999999976E-5},{"$f":"'Max X+34'!I19","v":2.2000000000000002},{"$f":"'Max X+34'!J19","v":1.8},460.86136221060724,228.3968084630707,232.46455374753657,2.4876580102127711E-2,1.7679699628878234E-2,0,null,0,0,null,{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E19,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L19","v":228.49262884258377},{"$f":"'Max X+34'!B20*U20","v":1.2595432500000001E-4},{"$f":"'Max X+34'!C20","v":4.4000000000000004},{"$f":"'Max X+34'!D20","v":1.8},{"$f":"'Vstupní údaje'!E19","v":14},{"$f":"'Max X+34'!M19","v":232.55498803767276},{"$f":"'Max X+34'!G20*W20","v":0},{"$f":"'Max X+34'!H20*V20","v":8.4977499999999991E-5},{"$f":"'Max X+34'!I20","v":4.4000000000000004},{"$f":"'Max X+34'!J20","v":1.8},466.1990753039272,231.06384920775042,235.13522609617678,2.8779634833343171E-2,1.9761941495971335E-2,0,null,0,0,null,{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E20,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L20","v":230.22747350709474},{"$f":"'Max X+34'!B21*U21","v":1.5497254999999999E-4},{"$f":"'Max X+34'!C21","v":4.4000000000000004},{"$f":"'Max X+34'!D21","v":1.8},{"$f":"'Vstupní údaje'!E20","v":15},{"$f":"'Max X+34'!M20","v":234.34583094958418},{"$f":"'Max X+34'!G21*W21","v":0.35680322999999997},{"$f":"'Max X+34'!H21*V21","v":9.5157383333333335E-5},{"$f":"'Max X+34'!I21","v":4.4000000000000004},{"$f":"'Max X+34'!J21","v":0},471.51532578196122,232.79179456844528,238.72353121351594,3.5678938649451916E-2,2.2299736068238114E-2,8.3615349419845594E-2,null,0,0,null,{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E21,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L21","v":231.0720934637456},{"$f":"'Max X+34'!B22*U22","v":1.9732069999999998E-4},{"$f":"'Max X+34'!C22","v":6.6000000000000005},{"$f":"'Max X+34'!D22","v":2.7},{"$f":"'Vstupní údaje'!E21","v":16},{"$f":"'Max X+34'!M21","v":237.10033135528428},{"$f":"'Max X+34'!G22*W22","v":1.7791249},{"$f":"'Max X+34'!H22*V22","v":1.0547089999999999E-4},{"$f":"'Max X+34'!I22","v":6.6000000000000005},{"$f":"'Max X+34'!J22","v":9},469.60182232645877,234.92649815651288,234.67532416994592,4.5595307232731704E-2,2.5007185338340048E-2,0.42183110331243701,null,0,0,null,{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E22,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L22","v":232.26961429775557},{"$f":"'Max X+34'!B23*U23","v":2.5803140000000001E-4},{"$f":"'Max X+34'!C23","v":6.6000000000000005},{"$f":"'Max X+34'!D23","v":5.4},{"$f":"'Vstupní údaje'!E22","v":17},{"$f":"'Max X+34'!M22","v":232.16730130153897},{"$f":"'Max X+34'!G23*W23","v":3.2182024},{"$f":"'Max X+34'!H23*V23","v":1.1554042500000002E-4},{"$f":"'Max X+34'!I23","v":6.6000000000000005},{"$f":"'Max X+34'!J23","v":7.2},464.95015803687636,233.40968144400085,231.54047659287551,5.9932853754709886E-2,2.6824708663482869E-2,0.74716136625013585,null,0,0,null,{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E23,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L23","v":229.39202111445621},{"$f":"'Max X+34'!B24*U24","v":3.3741339999999998E-4},{"$f":"'Max X+34'!C24","v":11},{"$f":"'Max X+34'!D24","v":6.3},{"$f":"'Vstupní údaje'!E23","v":18},{"$f":"'Max X+34'!M23","v":227.74737885729849},{"$f":"'Max X+34'!G24*W24","v":5.5787578},{"$f":"'Max X+34'!H24*V24","v":1.2550212499999995E-4},{"$f":"'Max X+34'!I24","v":11},{"$f":"'Max X+34'!J24","v":7.2},465.53341724996784,234.01462117267911,231.51879607728873,7.7399941777100453E-2,2.8582780009771019E-2,1.2705474662297089,null,0,0,null,{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E24,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L24","v":229.51225419745796},{"$f":"'Max X+34'!B25*U25","v":4.2643029999999999E-4},{"$f":"'Max X+34'!C25","v":9.9},{"$f":"'Max X+34'!D25","v":7.2},{"$f":"'Vstupní údaje'!E24","v":19},{"$f":"'Max X+34'!M24","v":227.26718274957133},{"$f":"'Max X+34'!G25*W25","v":10.969364000000001},{"$f":"'Max X+34'!H25*V25","v":1.3518499999999999E-4},{"$f":"'Max X+34'!I25","v":9.9},{"$f":"'Max X+34'!J25","v":8.1},461.15084285351827,232.1143832180469,229.03645963547135,9.787097941109825E-2,3.0723114100000799E-2,2.492976452834569,null,0,0,null,{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E25,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L25","v":226.68708966525611},{"$f":"'Max X+34'!B26*U26","v":4.9672032499999998E-4},{"$f":"'Max X+34'!C26","v":8.8000000000000007},{"$f":"'Max X+34'!D26","v":6.3},{"$f":"'Vstupní údaje'!E25","v":20},{"$f":"'Max X+34'!M25","v":223.90993907194203},{"$f":"'Max X+34'!G26*W26","v":16.918083000000003},{"$f":"'Max X+34'!H26*V26","v":1.4404469999999999E-4},{"$f":"'Max X+34'!I26","v":8.8000000000000007},{"$f":"'Max X+34'!J26","v":8.1},453.65217561234567,229.07448958040428,224.57768603194143,0.11260008485183015,3.2253040000636168E-2,3.7881269337440591,null,0,0,null,{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E26,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L26","v":223.24481707926165},{"$f":"'Max X+34'!B27*U27","v":5.2462324999999986E-4},{"$f":"'Max X+34'!C27","v":7.7000000000000011},{"$f":"'Max X+34'!D27","v":6.3},{"$f":"'Vstupní údaje'!E26","v":21},{"$f":"'Max X+34'!M26","v":219.0691427876624},{"$f":"'Max X+34'!G27*W27","v":23.547923000000001},{"$f":"'Max X+34'!H27*V27","v":1.5309724999999996E-4},{"$f":"'Max X+34'!I27","v":8.8000000000000007},{"$f":"'Max X+34'!J27","v":7.2},445.1633015621216,224.52769765777984,220.63560390434176,0.11711942148177773,3.3538883320648437E-2,5.1586233060398801,null,0,0,null,{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E27,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L27","v":218.14308366157269},{"$f":"'Max X+34'!B28*U28","v":5.2485030000000009E-4},{"$f":"'Max X+34'!C28","v":12.100000000000001},{"$f":"'Max X+34'!D28","v":7.2},{"$f":"'Vstupní údaje'!E27","v":22},{"$f":"'Max X+34'!M27","v":214.60044572205953},{"$f":"'Max X+34'!G28*W28","v":34.556976999999996},{"$f":"'Max X+34'!H28*V28","v":1.6167907499999999E-4},{"$f":"'Max X+34'!I28","v":12.100000000000001},{"$f":"'Max X+34'!J28","v":8.1},441.49434051917058,222.92859119867001,218.5657493205006,0.11449246290270154,3.4696401558930293E-2,7.4159426670069584,null,0,0,null,{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E28,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L28","v":216.25935919206023},{"$f":"'Max X+34'!B29*U29","v":5.1649599999999997E-4},{"$f":"'Max X+34'!C29","v":11},{"$f":"'Max X+34'!D29","v":11.700000000000001},{"$f":"'Vstupní údaje'!E28","v":23},{"$f":"'Max X+34'!M28","v":212.25926072011504},{"$f":"'Max X+34'!G29*W29","v":40.106380999999999},{"$f":"'Max X+34'!H29*V29","v":1.7064327500000001E-4},{"$f":"'Max X+34'!I29","v":11},{"$f":"'Max X+34'!J29","v":7.2},431.4707022027917,215.44766209807497,216.0230401047167,0.11169709398526233,3.6220615398359288E-2,8.5129507812192671,null,0,0,null,{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E29,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L29","v":208.60585735868423},{"$f":"'Max X+34'!B30*U30","v":5.0932444999999995E-4},{"$f":"'Max X+34'!C30","v":15.400000000000002},{"$f":"'Max X+34'!D30","v":8.1},{"$f":"'Vstupní údaje'!E29","v":24},{"$f":"'Max X+34'!M29","v":209.55112639180237},{"$f":"'Max X+34'!G30*W30","v":52.609592000000006},{"$f":"'Max X+34'!H30*V30","v":1.8081872499999997E-4},{"$f":"'Max X+34'!I30","v":15.400000000000002},{"$f":"'Max X+34'!J30","v":6.3},434.41284491942412,215.79960929511824,218.61323562430587,0.10624806356599029,3.7890767496479551E-2,11.024399262613157,null,0,0,null,{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E30,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L30","v":208.77369897383801},{"$f":"'Max X+34'!B31*U31","v":5.0279367499999987E-4},{"$f":"'Max X+34'!C31","v":15.400000000000002},{"$f":"'Max X+34'!D31","v":9},{"$f":"'Vstupní údaje'!E30","v":25},{"$f":"'Max X+34'!M30","v":211.96498531457456},{"$f":"'Max X+34'!G31*W31","v":63.382452000000008},{"$f":"'Max X+34'!H31*V31","v":1.91529025E-4},{"$f":"'Max X+34'!I31","v":16.5},{"$f":"'Max X+34'!J31","v":7.2},436.29311674609073,215.0687288784876,221.22438786760313,0.10497009535039971,4.0597446971439785E-2,13.434860507381728,null,0,0,null,{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E31,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L31","v":208.07987069882427},{"$f":"'Max X+34'!B32*U32","v":4.9611897499999983E-4},{"$f":"'Max X+34'!C32","v":14.3},{"$f":"'Max X+34'!D32","v":12.6},{"$f":"'Vstupní údaje'!E31","v":26},{"$f":"'Max X+34'!M31","v":214.60913856776548},{"$f":"'Max X+34'!G32*W32","v":69.950769000000008},{"$f":"'Max X+34'!H32*V32","v":2.0402912500000001E-4},{"$f":"'Max X+34'!I32","v":14.3},{"$f":"'Max X+34'!J32","v":8.1},430.44199037966155,209.67663832665505,220.76535205300652,0.10323237216923319,4.378651475898495E-2,15.012074277242757,null,0,0,null,{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E32,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L32","v":202.95691967910426},{"$f":"'Max X+34'!B33*U33","v":4.9255457499999984E-4},{"$f":"'Max X+34'!C33","v":16.5},{"$f":"'Max X+34'!D33","v":13.5},{"$f":"'Vstupní údaje'!E32","v":27},{"$f":"'Max X+34'!M32","v":214.40299592307835},{"$f":"'Max X+34'!G33*W33","v":87.890810000000002},{"$f":"'Max X+34'!H33*V33","v":2.1807582499999998E-4},{"$f":"'Max X+34'!I33","v":16.5},{"$f":"'Max X+34'!J33","v":9.9},426.81319213264834,205.85695231978841,220.95623981285993,9.996735931585031E-2,4.6756110218396943E-2,18.844052978106053,null,0,0,null,{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E33,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L33","v":199.64336188737795},{"$f":"'Max X+34'!B34*U34","v":4.9597267500000003E-4},{"$f":"'Max X+34'!C34","v":16.5},{"$f":"'Max X+34'!D34","v":13.5},{"$f":"'Vstupní údaje'!E33","v":28},{"$f":"'Max X+34'!M33","v":215.07147981218367},{"$f":"'Max X+34'!G34*W34","v":100.88774500000001},{"$f":"'Max X+34'!H34*V34","v":2.3429232499999996E-4},{"$f":"'Max X+34'!I34","v":16.5},{"$f":"'Max X+34'!J34","v":8.1},425.96543445027396,202.54434423513666,223.4210902151373,9.90176522412759E-2,5.0389597046387069E-2,21.698076612064238,null,0,0,null,{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E34,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L34","v":196.73182296703018},{"$f":"'Max X+34'!B35*U35","v":5.1088339999999998E-4},{"$f":"'Max X+34'!C35","v":23.1},{"$f":"'Max X+34'!D35","v":17.100000000000001},{"$f":"'Vstupní údaje'!E34","v":29},{"$f":"'Max X+34'!M34","v":217.91473308903733},{"$f":"'Max X+34'!G35*W35","v":117.06576000000001},{"$f":"'Max X+34'!H35*V35","v":2.5237747499999997E-4},{"$f":"'Max X+34'!I35","v":20.900000000000002},{"$f":"'Max X+34'!J35","v":11.700000000000001},429.69105226335961,202.63131594442459,227.05973631893502,0.10050702260559446,5.4996770102310182E-2,25.510353844265303,null,0,0,null,{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E35,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L35","v":197.65405105503339},{"$f":"'Max X+34'!B36*U36","v":5.3826667499999993E-4},{"$f":"'Max X+34'!C36","v":22},{"$f":"'Max X+34'!D36","v":14.4},{"$f":"'Vstupní údaje'!E35","v":30},{"$f":"'Max X+34'!M35","v":222.34342043517009},{"$f":"'Max X+34'!G36*W36","v":115.5735},{"$f":"'Max X+34'!H36*V36","v":2.7294117499999997E-4},{"$f":"'Max X+34'!I36","v":22},{"$f":"'Max X+34'!J36","v":10.8},438.63039422691469,205.14766046617171,233.48273376074297,0.10639058886167305,6.0686674427094328E-2,25.697007301664129,null,0,0,null,{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E36,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L36","v":200.8212406161972},{"$f":"'Max X+34'!B37*U37","v":5.7351737500000008E-4},{"$f":"'Max X+34'!C37","v":18.700000000000003},{"$f":"'Max X+34'!D37","v":13.5},{"$f":"'Vstupní údaje'!E36","v":31},{"$f":"'Max X+34'!M36","v":229.38205197438231},{"$f":"'Max X+34'!G37*W37","v":121.35984000000001},{"$f":"'Max X+34'!H37*V37","v":2.960827E-4},{"$f":"'Max X+34'!I37","v":18.700000000000003},{"$f":"'Max X+34'!J37","v":11.700000000000001},442.22020206253694,205.90606614543475,236.31413591710219,0.11517447076244482,6.7916057280115447E-2,27.837769126482723,null,0,0,null,{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E37,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L37","v":202.57204243946575},{"$f":"'Max X+34'!B38*U38","v":6.0957367499999999E-4},{"$f":"'Max X+34'!C38","v":22},{"$f":"'Max X+34'!D38","v":13.5},{"$f":"'Vstupní údaje'!E37","v":32},{"$f":"'Max X+34'!M37","v":233.15319316065634},{"$f":"'Max X+34'!G38*W38","v":116.75586999999999},{"$f":"'Max X+34'!H38*V38","v":3.2238012499999997E-4},{"$f":"'Max X+34'!I38","v":20.900000000000002},{"$f":"'Max X+34'!J38","v":12.6},452.32658906020475,{"$f":"MAX(A38+C38-D38+R38-N38,0)","v":210.94855985510367},{"$f":"MAX(F38-J38+I38+S38-O38,0)","v":241.37802920510109},0.12348258436208109,{"$f":"F38*H38","v":7.5163955555281534E-2},{"$f":"G38*F38/1000","v":27.222003910750477},null,{"$f":"IFERROR(IF($B$3>0,C38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I38*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J38*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E38,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L38","v":208.21516593476372},{"$f":"'Max X+34'!B39*U39","v":6.4519582500000006E-4},{"$f":"'Max X+34'!C39","v":18.700000000000003},{"$f":"'Max X+34'!D39","v":11.700000000000001},{"$f":"'Vstupní údaje'!E38","v":33},{"$f":"'Max X+34'!M38","v":238.78579070585778},{"$f":"'Max X+34'!G39*W39","v":103.97114000000001},{"$f":"'Max X+34'!H39*V39","v":3.5104685E-4},{"$f":"'Max X+34'!I39","v":17.600000000000001},{"$f":"'Max X+34'!J39","v":12.6},458.78279208520667,215.08082637900094,243.70196570620573,0.13433955576279177,8.3824999652050647E-2,24.826830875489438,null,0,0,null,{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E39,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L39","v":213.45955299556843},{"$f":"'Max X+34'!B40*U40","v":6.8109917500000007E-4},{"$f":"'Max X+34'!C40","v":16.5},{"$f":"'Max X+34'!D40","v":11.700000000000001},{"$f":"'Vstupní údaje'!E39","v":34},{"$f":"'Max X+34'!M39","v":242.1639640749386},{"$f":"'Max X+34'!G40*W40","v":99.947609999999997},{"$f":"'Max X+34'!H40*V40","v":3.8370927500000002E-4},{"$f":"'Max X+34'!I40","v":15.400000000000002},{"$f":"'Max X+34'!J40","v":13.5},462.08520938597962,218.11416587012729,243.9710435158523,0.14538712544115046,9.2920559086320742E-2,24.203709437415974,null,0,0,null,{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E40,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L40","v":228.55295952262904},{"$f":"'Max X+34'!B41*U41","v":7.206453E-4},{"$f":"'Max X+34'!C41","v":16.5},{"$f":"'Max X+34'!D41","v":10.8},{"$f":"'Vstupní údaje'!E40","v":35},{"$f":"'Max X+34'!M40","v":231.8592804210526},{"$f":"'Max X+34'!G41*W41","v":86.607870999999989},{"$f":"'Max X+34'!H41*V41","v":4.1957842499999997E-4},{"$f":"'Max X+34'!I41","v":15.400000000000002},{"$f":"'Max X+34'!J41","v":13.5},467.75025117589985,234.08825390654795,233.6619972693519,0.16470561608107287,9.7283151700698581E-2,20.080838648859345,null,0,0,null,{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E41,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L41","v":245.21999348494697},{"$f":"'Max X+34'!B42*U42","v":7.6512049999999995E-4},{"$f":"'Max X+34'!C42","v":18.700000000000003},{"$f":"'Max X+34'!D42","v":9.9},{"$f":"'Vstupní údaje'!E41","v":36},{"$f":"'Max X+34'!M41","v":270.45598709993374},{"$f":"'Max X+34'!G42*W42","v":76.329595999999981},{"$f":"'Max X+34'!H42*V42","v":4.5951974999999991E-4},{"$f":"'Max X+34'!I42","v":17.600000000000001},{"$f":"'Max X+34'!J42","v":13.5},528.26407787327742,253.83237064092177,274.43170723235562,0.18762284402519935,0.12427986757816475,20.643796231119147,null,0,0,null,{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E42,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L42","v":240.21405520739839},{"$f":"'Max X+34'!B43*U43","v":8.1761132499999988E-4},{"$f":"'Max X+34'!C43","v":13.200000000000001},{"$f":"'Max X+34'!D43","v":9},{"$f":"'Vstupní údaje'!E42","v":37},{"$f":"'Max X+34'!M42","v":253.47183346121963},{"$f":"'Max X+34'!G43*W43","v":61.544811999999993},{"$f":"'Max X+34'!H43*V43","v":5.0277705000000006E-4},{"$f":"'Max X+34'!I43","v":13.200000000000001},{"$f":"'Max X+34'!J43","v":13.5},497.26204711597052,244.21765347543663,253.04439364053388,0.19640173196174412,0.12743982068572332,15.599876337666069,null,0,0,null,{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E43,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L43","v":271.18460373509794},{"$f":"'Max X+34'!B44*U44","v":8.8097869999999995E-4},{"$f":"'Max X+34'!C44","v":14.3},{"$f":"'Max X+34'!D44","v":9},{"$f":"'Vstupní údaje'!E43","v":38},{"$f":"'Max X+34'!M43","v":267.76049090593449},{"$f":"'Max X+34'!G44*W44","v":48.929062000000002},{"$f":"'Max X+34'!H44*V44","v":5.5001865E-4},{"$f":"'Max X+34'!I44","v":13.200000000000001},{"$f":"'Max X+34'!J44","v":13.5},543.5589135176424,276.24569587543937,267.31321764220309,0.23890785965856171,0.14727326373141936,13.101269660686905,null,0,0,null,{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E44,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L44","v":278.23579939292961},{"$f":"'Max X+34'!B45*U45","v":9.5804697499999995E-4},{"$f":"'Max X+34'!C45","v":11},{"$f":"'Max X+34'!D45","v":7.2},{"$f":"'Vstupní údaje'!E44","v":39},{"$f":"'Max X+34'!M44","v":259.57206125019962},{"$f":"'Max X+34'!G45*W45","v":39.707878000000008},{"$f":"'Max X+34'!H45*V45","v":6.0089400000000015E-4},{"$f":"'Max X+34'!I45","v":11},{"$f":"'Max X+34'!J45","v":2.7},549.48532238301118,281.76923642698449,267.71608595602675,0.26656296594510304,0.1559752941728775,10.307055740331457,null,0,0,null,{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E45,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L45","v":289.76470963553629},{"$f":"'Max X+34'!B46*U46","v":1.0528707499999998E-3},{"$f":"'Max X+34'!C46","v":13.200000000000001},{"$f":"'Max X+34'!D46","v":7.2},{"$f":"'Vstupní údaje'!E45","v":40},{"$f":"'Max X+34'!M45","v":304.55436834586669},{"$f":"'Max X+34'!G46*W46","v":30.428657000000001},{"$f":"'Max X+34'!H46*V46","v":6.5613697499999977E-4},{"$f":"'Max X+34'!I46","v":13.200000000000001},{"$f":"'Max X+34'!J46","v":4.5},608.51416381227591,295.45962484837878,313.05453896389719,0.30508478715749926,0.19982938196949265,9.2671804122480346,null,0,0,null,{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E46,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L46","v":290.54169866903857},{"$f":"'Max X+34'!B47*U47","v":1.1692813749999999E-3},{"$f":"'Max X+34'!C47","v":15.400000000000002},{"$f":"'Max X+34'!D47","v":8.1},{"$f":"'Vstupní údaje'!E46","v":41},{"$f":"'Max X+34'!M46","v":282.99975982064103},{"$f":"'Max X+34'!G47*W47","v":19.833918999999998},{"$f":"'Max X+34'!H47*V47","v":7.1665435000000006E-4},{"$f":"'Max X+34'!I47","v":15.400000000000002},{"$f":"'Max X+34'!J47","v":7.2},588.49892048384049,297.50197367212394,290.99694681171661,0.33972499691456903,0.20281300892441764,5.6129943133020479,null,0,0,null,{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E47,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L47","v":318.06528920809262},{"$f":"'Max X+34'!B48*U48","v":1.3088867250000001E-3},{"$f":"'Max X+34'!C48","v":9.9},{"$f":"'Max X+34'!D48","v":6.3},{"$f":"'Vstupní údaje'!E47","v":42},{"$f":"'Max X+34'!M47","v":328.28475233524279},{"$f":"'Max X+34'!G48*W48","v":12.969103},{"$f":"'Max X+34'!H48*V48","v":7.8271354999999996E-4},{"$f":"'Max X+34'!I48","v":8.8000000000000007},{"$f":"'Max X+34'!J48","v":7.2},650.87677718469649,321.24897777336486,329.62779941133164,0.41631143472775822,0.25695292391118868,4.2575587663652543,null,0,0,null,{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E48,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L48","v":300.82139057202494},{"$f":"'Max X+34'!B49*U49","v":1.4749566999999997E-3},{"$f":"'Max X+34'!C49","v":12.100000000000001},{"$f":"'Max X+34'!D49","v":7.2},{"$f":"'Vstupní údaje'!E48","v":43},{"$f":"'Max X+34'!M48","v":300.11132848870454},{"$f":"'Max X+34'!G49*W49","v":7.610276100000001},{"$f":"'Max X+34'!H49*V49","v":8.5671332499999983E-4},{"$f":"'Max X+34'!I49","v":12.100000000000001},{"$f":"'Max X+34'!J49","v":7.2},610.03191116110224,305.27769204649746,304.75421911460484,0.44369852552752492,0.25710937409972523,2.2839300705368379,null,0,0,null,{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E49,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L49","v":315.38928662217643},{"$f":"'Max X+34'!B50*U50","v":1.6644902499999997E-3},{"$f":"'Max X+34'!C50","v":12.100000000000001},{"$f":"'Max X+34'!D50","v":6.3},{"$f":"'Vstupní údaje'!E49","v":44},{"$f":"'Max X+34'!M49","v":317.92893403003268},{"$f":"'Max X+34'!G50*W50","v":4.7506445000000008},{"$f":"'Max X+34'!H50*V50","v":9.3938327499999978E-4},{"$f":"'Max X+34'!I50","v":12.100000000000001},{"$f":"'Max X+34'!J50","v":6.3},644.09460113640569,320.66432422963936,323.43027690676632,0.524962392537068,0.29865712326639099,1.5103673418406378,null,0,0,null,{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E50,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L50","v":338.597870354441},{"$f":"'Max X+34'!B51*U51","v":1.8689350000000002E-3},{"$f":"'Max X+34'!C51","v":11},{"$f":"'Max X+34'!D51","v":7.2},{"$f":"'Vstupní údaje'!E50","v":45},{"$f":"'Max X+34'!M50","v":348.5626424757815},{"$f":"'Max X+34'!G51*W51","v":2.5299974000000001},{"$f":"'Max X+34'!H51*V51","v":1.0314140499999998E-3},{"$f":"'Max X+34'!I51","v":11},{"$f":"'Max X+34'!J51","v":6.3},694.66818301263697,341.76505294361016,352.90313006902682,0.63281741083087728,0.35951240675464774,0.88186257920085676,null,0,0,null,{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E51,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L51","v":346.86266420188025},{"$f":"'Max X+34'!B52*U52","v":2.0728847999999999E-3},{"$f":"'Max X+34'!C52","v":8.8000000000000007},{"$f":"'Max X+34'!D52","v":5.4},{"$f":"'Vstupní údaje'!E51","v":46},{"$f":"'Max X+34'!M51","v":357.06432329147157},{"$f":"'Max X+34'!G52*W52","v":1.4618338000000002},{"$f":"'Max X+34'!H52*V52","v":1.1328921000000002E-3},{"$f":"'Max X+34'!I52","v":8.8000000000000007},{"$f":"'Max X+34'!J52","v":5.4},709.60346579799148,349.54365785756869,360.05980794042284,0.71900634431158172,0.40451535104875419,0.5219686965616005,null,0,0,null,{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E52,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L52","v":346.63332371898781},{"$f":"'Max X+34'!B53*U53","v":2.2777684500000003E-3},{"$f":"'Max X+34'!C53","v":5.5},{"$f":"'Max X+34'!D53","v":4.5},{"$f":"'Vstupní údaje'!E52","v":47},{"$f":"'Max X+34'!M52","v":370.04180659397809},{"$f":"'Max X+34'!G53*W53","v":0.80453036999999994},{"$f":"'Max X+34'!H53*V53","v":1.2452400499999999E-3},{"$f":"'Max X+34'!I53","v":6.6000000000000005},{"$f":"'Max X+34'!J53","v":5.4},717.62478898673498,346.84377327050208,370.78101571623296,0.78955044848574718,0.46079087774517558,0.29770987157452161,null,0,0,null,{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E53,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L53","v":359.42192027559025},{"$f":"'Max X+34'!B54*U54","v":2.5028552749999998E-3},{"$f":"'Max X+34'!C54","v":5.5},{"$f":"'Max X+34'!D54","v":4.5},{"$f":"'Vstupní údaje'!E53","v":48},{"$f":"'Max X+34'!M53","v":352.1615354850444},{"$f":"'Max X+34'!G54*W54","v":0.76413141000000007},{"$f":"'Max X+34'!H54*V54","v":1.3683305999999998E-3},{"$f":"'Max X+34'!I54","v":5.5},{"$f":"'Max X+34'!J54","v":3.6},713.10200130637509,359.52233922647787,353.57966207989722,0.89958104911239045,0.48187340514717203,0.26909769065795208,null,0,0,null,{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E54,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L54","v":351.96964603125014},{"$f":"'Max X+34'!B55*U55","v":2.7737567999999999E-3},{"$f":"'Max X+34'!C55","v":6.6000000000000005},{"$f":"'Max X+34'!D55","v":7.2},{"$f":"'Vstupní údaje'!E54","v":49},{"$f":"'Max X+34'!M54","v":354.18560550346439},{"$f":"'Max X+34'!G55*W55","v":1.0189424},{"$f":"'Max X+34'!H55*V55","v":1.5028985750000002E-3},{"$f":"'Max X+34'!I55","v":6.6000000000000005},{"$f":"'Max X+34'!J55","v":3.6},707.04666829384507,350.39336783217738,356.6533004616677,0.97627819907277302,0.53230504179666882,0.36089473091715318,null,0,0,null,{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E55,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L55","v":350.80646077297473},{"$f":"'Max X+34'!B56*U56","v":3.1025717500000002E-3},{"$f":"'Max X+34'!C56","v":3.3000000000000003},{"$f":"'Max X+34'!D56","v":4.5},{"$f":"'Vstupní údaje'!E55","v":50},{"$f":"'Max X+34'!M55","v":336.41518339028448},{"$f":"'Max X+34'!G56*W56","v":0},{"$f":"'Max X+34'!H56*V56","v":1.6504843999999999E-3},{"$f":"'Max X+34'!I56","v":3.3000000000000003},{"$f":"'Max X+34'!J56","v":3.6},684.07799393623873,348.51805855806305,335.55993537817568,1.0884022149117147,0.55524801210880359,0,null,0,0,null,{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E56,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L56","v":321.89325662636406},{"$f":"'Max X+34'!B57*U57","v":3.4899679750000001E-3},{"$f":"'Max X+34'!C57","v":3.3000000000000003},{"$f":"'Max X+34'!D57","v":1.8},{"$f":"'Vstupní údaje'!E56","v":51},{"$f":"'Max X+34'!M56","v":319.47689803786301},{"$f":"'Max X+34'!G57*W57","v":0},{"$f":"'Max X+34'!H57*V57","v":1.813310125E-3},{"$f":"'Max X+34'!I57","v":3.3000000000000003},{"$f":"'Max X+34'!J57","v":3.6},640.86744681331697,322.26985946936958,318.59758734394734,1.1233971569944672,0.5793106939156496,0,null,0,0,null,{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E57,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L57","v":291.59731861410023},{"$f":"'Max X+34'!B58*U58","v":3.9344848499999995E-3},{"$f":"'Max X+34'!C58","v":3.3000000000000003},{"$f":"'Max X+34'!D58","v":2.7},{"$f":"'Vstupní údaje'!E57","v":52},{"$f":"'Max X+34'!M57","v":314.10723976055289},{"$f":"'Max X+34'!G58*W58","v":0},{"$f":"'Max X+34'!H58*V58","v":1.9938851750000001E-3},{"$f":"'Max X+34'!I58","v":3.3000000000000003},{"$f":"'Max X+34'!J58","v":3.6},604.23097937354669,291.05003338171247,313.18094599183416,1.1472852323878002,0.62629376871873699,0,null,0,0,null,{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E58,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L58","v":316.79353902487333},{"$f":"'Max X+34'!B59*U59","v":4.4278687749999988E-3},{"$f":"'Max X+34'!C59","v":3.3000000000000003},{"$f":"'Max X+34'!D59","v":1.8},{"$f":"'Vstupní údaje'!E58","v":53},{"$f":"'Max X+34'!M58","v":312.8084241868246},{"$f":"'Max X+34'!G59*W59","v":0},{"$f":"'Max X+34'!H59*V59","v":2.1946330000000001E-3},{"$f":"'Max X+34'!I59","v":3.3000000000000003},{"$f":"'Max X+34'!J59","v":3.6},628.71274330172946,316.89081880530335,311.82192449642616,1.4027202195699802,0.68649969039840342,0,null,0,0,null,{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E59,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L59","v":294.31372372722711},{"$f":"'Max X+34'!B60*U60","v":4.95674375E-3},{"$f":"'Max X+34'!C60","v":5.5},{"$f":"'Max X+34'!D60","v":3.6},{"$f":"'Vstupní údaje'!E59","v":54},{"$f":"'Max X+34'!M59","v":310.08500685475093},{"$f":"'Max X+34'!G60*W60","v":0},{"$f":"'Max X+34'!H60*V60","v":2.4190766749999995E-3},{"$f":"'Max X+34'!I60","v":5.5},{"$f":"'Max X+34'!J60","v":2.7},606.88977346400429,294.75488601660294,312.13488744740141,1.4588377106241597,0.75011940734954297,0,null,0,0,null,{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E60,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L60","v":275.14086707994181},{"$f":"'Max X+34'!B61*U61","v":5.509501249999999E-3},{"$f":"'Max X+34'!C61","v":5.5},{"$f":"'Max X+34'!D61","v":2.7},{"$f":"'Vstupní údaje'!E60","v":55},{"$f":"'Max X+34'!M60","v":282.15906674579327},{"$f":"'Max X+34'!G61*W61","v":0},{"$f":"'Max X+34'!H61*V61","v":2.6704746999999993E-3},{"$f":"'Max X+34'!I61","v":5.5},{"$f":"'Max X+34'!J61","v":2.7},560.63054622551181,276.4249781288388,284.20556809667301,1.5158889511030229,0.75349864912025211,0,null,0,0,null,{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E61,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L61","v":267.5081904391393},{"$f":"'Max X+34'!B62*U62","v":6.1042250000000004E-3},{"$f":"'Max X+34'!C62","v":4.4000000000000004},{"$f":"'Max X+34'!D62","v":1.8},{"$f":"'Vstupní údaje'!E61","v":56},{"$f":"'Max X+34'!M61","v":282.5733400843161},{"$f":"'Max X+34'!G62*W62","v":0},{"$f":"'Max X+34'!H62*V62","v":2.9520014999999994E-3},{"$f":"'Max X+34'!I62","v":4.4000000000000004},{"$f":"'Max X+34'!J62","v":2.7},551.91444341588317,268.47526025535592,283.43918316052719,1.6329301837833552,0.83415692378891104,0,null,0,0,null,{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E62,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L62","v":282.28197311335634},{"$f":"'Max X+34'!B63*U63","v":6.771871225E-3},{"$f":"'Max X+34'!C63","v":4.4000000000000004},{"$f":"'Max X+34'!D63","v":2.7},{"$f":"'Vstupní údaje'!E62","v":57},{"$f":"'Max X+34'!M62","v":276.09681781270035},{"$f":"'Max X+34'!G63*W63","v":0},{"$f":"'Max X+34'!H63*V63","v":3.2684113499999996E-3},{"$f":"'Max X+34'!I63","v":3.3000000000000003},{"$f":"'Max X+34'!J63","v":2.7},557.86481578195617,282.07039594229377,275.79441983966245,1.9115771710625615,0.90239797303791192,0,null,0,0,null,{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E63,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L63","v":246.71555346959036},{"$f":"'Max X+34'!B64*U64","v":7.5446168999999995E-3},{"$f":"'Max X+34'!C64","v":2.2000000000000002},{"$f":"'Max X+34'!D64","v":2.7},{"$f":"'Vstupní údaje'!E63","v":58},{"$f":"'Max X+34'!M63","v":270.98605419389935},{"$f":"'Max X+34'!G64*W64","v":0},{"$f":"'Max X+34'!H64*V64","v":3.6232596249999994E-3},{"$f":"'Max X+34'!I64","v":2.2000000000000002},{"$f":"'Max X+34'!J64","v":2.7},513.85838050019129,244.35417913539084,269.50420136480051,1.861374334199525,0.98185282909881733,0,null,0,0,null,{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E64,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L64","v":225.56971364939241},{"$f":"'Max X+34'!B65*U65","v":8.4396289999999988E-3},{"$f":"'Max X+34'!C65","v":3.3000000000000003},{"$f":"'Max X+34'!D65","v":1.8},{"$f":"'Vstupní údaje'!E64","v":59},{"$f":"'Max X+34'!M64","v":231.22087271884698},{"$f":"'Max X+34'!G65*W65","v":0},{"$f":"'Max X+34'!H65*V65","v":4.0226933000000013E-3},{"$f":"'Max X+34'!I65","v":3.3000000000000003},{"$f":"'Max X+34'!J65","v":1.8},456.95673101589603,225.1659889525553,231.79074206334073,1.9037246968371078,0.93013065550625884,0,null,0,0,null,{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E65,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L65","v":236.91211981580128},{"$f":"'Max X+34'!B66*U66","v":9.4750420749999988E-3},{"$f":"'Max X+34'!C66","v":2.2000000000000002},{"$f":"'Max X+34'!D66","v":1.8},{"$f":"'Vstupní údaje'!E65","v":60},{"$f":"'Max X+34'!M65","v":238.42228088977362},{"$f":"'Max X+34'!G66*W66","v":0},{"$f":"'Max X+34'!H66*V66","v":4.4717070000000001E-3},{"$f":"'Max X+34'!I66","v":2.2000000000000002},{"$f":"'Max X+34'!J66","v":1.8},472.82349381983192,235.0673675124691,237.75612630736282,2.2447523033321581,1.066154582410767,0,null,0,0,null,{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E66,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L66","v":210.11694430974907},{"$f":"'Max X+34'!B67*U67","v":1.06567105E-2},{"$f":"'Max X+34'!C67","v":3.3000000000000003},{"$f":"'Max X+34'!D67","v":1.8},{"$f":"'Vstupní údaje'!E66","v":61},{"$f":"'Max X+34'!M66","v":219.35194537327888},{"$f":"'Max X+34'!G67*W67","v":0},{"$f":"'Max X+34'!H67*V67","v":4.9775378249999995E-3},{"$f":"'Max X+34'!I67","v":3.3000000000000003},{"$f":"'Max X+34'!J67","v":1.8},429.13790163129147,209.37778886309545,219.76011276819605,2.2391554466536179,1.0918326050828293,0,null,0,0,null,{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E67,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L67","v":206.08215465787399},{"$f":"'Max X+34'!B68*U68","v":1.196068525E-2},{"$f":"'Max X+34'!C68","v":2.2000000000000002},{"$f":"'Max X+34'!D68","v":1.8},{"$f":"'Vstupní údaje'!E67","v":62},{"$f":"'Max X+34'!M67","v":215.78920822143979},{"$f":"'Max X+34'!G68*W68","v":0},{"$f":"'Max X+34'!H68*V68","v":5.5478304250000006E-3},{"$f":"'Max X+34'!I68","v":2.2000000000000002},{"$f":"'Max X+34'!J68","v":1.8},419.00931715705156,204.01727087036932,214.99204628668221,2.4648837875046521,1.1971619347575639,0,null,0,0,null,{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E68,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L68","v":201.38338198734928},{"$f":"'Max X+34'!B69*U69","v":1.3345789999999998E-2},{"$f":"'Max X+34'!C69","v":2.2000000000000002},{"$f":"'Max X+34'!D69","v":0.9},{"$f":"'Vstupní údaje'!E68","v":63},{"$f":"'Max X+34'!M68","v":205.94102826420254},{"$f":"'Max X+34'!G69*W69","v":0},{"$f":"'Max X+34'!H69*V69","v":6.1901738749999989E-3},{"$f":"'Max X+34'!I69","v":2.2000000000000002},{"$f":"'Max X+34'!J69","v":2.7},404.16197915310715,199.99576166185631,204.16621749125085,2.6876203254929458,1.2748107729517029,0,null,0,0,null,{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E69,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L69","v":222.08040268666713},{"$f":"'Max X+34'!B70*U70","v":1.4798131000000001E-2},{"$f":"'Max X+34'!C70","v":0},{"$f":"'Max X+34'!D70","v":0},{"$f":"'Vstupní údaje'!E69","v":64},{"$f":"'Max X+34'!M69","v":212.26662566158075},{"$f":"'Max X+34'!G70*W70","v":0},{"$f":"'Max X+34'!H70*V70","v":6.9155535000000002E-3},{"$f":"'Max X+34'!I70","v":0},{"$f":"'Max X+34'!J70","v":0},429.59271225073064,{"$f":"MAX(A70+C70-D70+R70-N70,0)","v":218.79402779517707},{"$f":"MAX(F70-J70+I70+S70-O70,0)","v":210.7986844555536},3.2863748914900524,{"$f":"F70*H70","v":1.4679412060271346},{"$f":"G70*F70/1000","v":0},null,{"$f":"IFERROR(IF($B$3>0,C70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),D70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},{"$f":"IFERROR(IF($B$3>0,I70*$B$3/(SUM($C$6:$C$12)+SUM($I$6:$I$12)),J70*$B$3/(SUM($D$6:$D$12)+SUM($J$6:$J$12))),0)","v":0},null,{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E70,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L70","v":207.55541444962668},{"$f":"'Max X+34'!B71*U71","v":1.6349447750000003E-2},{"$f":"'Max X+34'!C71","v":0},{"$f":"'Max X+34'!D71","v":1.8},{"$f":"'Vstupní údaje'!E70","v":65},{"$f":"'Max X+34'!M70","v":208.77315226496714},{"$f":"'Max X+34'!G71*W71","v":0},{"$f":"'Max X+34'!H71*V71","v":7.7336915999999993E-3},{"$f":"'Max X+34'!I71","v":0},{"$f":"'Max X+34'!J71","v":0},{"$f":"L71+M71","v":409.52056313684295},202.36199804585291,207.15856509099004,3.3934164037737671,1.6145871739770972,0,null,0,0,null,{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E71,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L71","v":190.78788045424156},{"$f":"'Max X+34'!B72*U72","v":1.8040932249999999E-2},{"$f":"'Max X+34'!C72","v":3.3000000000000003},{"$f":"'Max X+34'!D72","v":1.8},{"$f":"'Vstupní údaje'!E71","v":66},{"$f":"'Max X+34'!M71","v":204.22597780702586},{"$f":"'Max X+34'!G72*W72","v":0},{"$f":"'Max X+34'!H72*V72","v":8.6572212749999999E-3},{"$f":"'Max X+34'!I72","v":3.3000000000000003},{"$f":"'Max X+34'!J72","v":1.8},392.8038375558927,188.84588922884549,203.95794832704721,3.4419912253960709,1.768029479978662,0,null,0,0,null,{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E72,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L72","v":203.8598820859232},{"$f":"'Max X+34'!B73*U73","v":1.9891883749999995E-2},{"$f":"'Max X+34'!C73","v":2.2000000000000002},{"$f":"'Max X+34'!D73","v":0.9},{"$f":"'Vstupní údaje'!E72","v":67},{"$f":"'Max X+34'!M72","v":219.60643775115406},{"$f":"'Max X+34'!G73*W73","v":0},{"$f":"'Max X+34'!H73*V73","v":9.6971216750000016E-3},{"$f":"'Max X+34'!I73","v":2.2000000000000002},{"$f":"'Max X+34'!J73","v":1.8},418.98161241384906,201.10472501018128,217.87688740366778,4.0551570757418913,2.1295503474862545,0,null,0,0,null,{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E73,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L73","v":183.45793268482609},{"$f":"'Max X+34'!B74*U74","v":2.1901699E-2},{"$f":"'Max X+34'!C74","v":1.1000000000000001},{"$f":"'Max X+34'!D74","v":0.9},{"$f":"'Vstupní údaje'!E73","v":68},{"$f":"'Max X+34'!M73","v":180.34796425497498},{"$f":"'Max X+34'!G74*W74","v":0},{"$f":"'Max X+34'!H74*V74","v":1.0864057499999998E-2},{"$f":"'Max X+34'!I74","v":1.1000000000000001},{"$f":"'Max X+34'!J74","v":1.8},357.32854586530175,179.63989226400076,177.68865360130098,4.0180404208253231,1.9593106536739926,0,null,0,0,null,{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E74,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L74","v":173.25412382603417},{"$f":"'Max X+34'!B75*U75","v":2.4070202249999999E-2},{"$f":"'Max X+34'!C75","v":1.1000000000000001},{"$f":"'Max X+34'!D75","v":0.9},{"$f":"'Vstupní údaje'!E74","v":69},{"$f":"'Max X+34'!M74","v":182.22832503968098},{"$f":"'Max X+34'!G75*W75","v":0},{"$f":"'Max X+34'!H75*V75","v":1.2169200749999999E-2},{"$f":"'Max X+34'!I75","v":1.1000000000000001},{"$f":"'Max X+34'!J75","v":1.8},348.59461399483178,169.28386202489497,179.31075196993683,4.1702618011391861,2.2175730697441294,0,null,0,0,null,{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E75,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L75","v":175.81088813940676},{"$f":"'Max X+34'!B76*U76","v":2.6428928749999997E-2},{"$f":"'Max X+34'!C76","v":1.1000000000000001},{"$f":"'Max X+34'!D76","v":0.9},{"$f":"'Vstupní údaje'!E75","v":70},{"$f":"'Max X+34'!M75","v":194.56813688604453},{"$f":"'Max X+34'!G76*W76","v":0},{"$f":"'Max X+34'!H76*V76","v":1.362831525E-2},{"$f":"'Max X+34'!I76","v":1.1000000000000001},{"$f":"'Max X+34'!J76","v":1.8},362.5808956822525,171.36439470329614,191.21650097895633,4.6464934361106005,2.6516359070881683,0,null,0,0,null,{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E76,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L76","v":173.97425710869206},{"$f":"'Max X+34'!B77*U77","v":2.9033377499999999E-2},{"$f":"'Max X+34'!C77","v":2.2000000000000002},{"$f":"'Max X+34'!D77","v":0.9},{"$f":"'Vstupní údaje'!E76","v":71},{"$f":"'Max X+34'!M76","v":194.87132076575816},{"$f":"'Max X+34'!G77*W77","v":0},{"$f":"'Max X+34'!H77*V77","v":1.5259659999999998E-2},{"$f":"'Max X+34'!I77","v":2.2000000000000002},{"$f":"'Max X+34'!J77","v":1.8},362.52084749389508,170.22319682677332,192.29765066712173,5.0510602819187147,2.9736700986364086,0,null,0,0,null,{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E77,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L77","v":171.94873911721672},{"$f":"'Max X+34'!B78*U78","v":3.1935926749999989E-2},{"$f":"'Max X+34'!C78","v":1.1000000000000001},{"$f":"'Max X+34'!D78","v":0.9},{"$f":"'Vstupní údaje'!E77","v":72},{"$f":"'Max X+34'!M77","v":206.11125330652007},{"$f":"'Max X+34'!G78*W78","v":0},{"$f":"'Max X+34'!H78*V78","v":1.7086396E-2},{"$f":"'Max X+34'!I78","v":1.1000000000000001},{"$f":"'Max X+34'!J78","v":1.8},368.54695159248297,166.65739678001441,201.88955481246853,5.4913423372022905,3.5216984940515115,0,null,0,0,null,{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E78,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L78","v":155.77033432404372},{"$f":"'Max X+34'!B79*U79","v":3.5120967999999989E-2},{"$f":"'Max X+34'!C79","v":1.1000000000000001},{"$f":"'Max X+34'!D79","v":1.8},{"$f":"'Vstupní údaje'!E78","v":73},{"$f":"'Max X+34'!M78","v":203.07090071609593},{"$f":"'Max X+34'!G79*W79","v":0},{"$f":"'Max X+34'!H79*V79","v":1.9122117749999997E-2},{"$f":"'Max X+34'!I79","v":1.1000000000000001},{"$f":"'Max X+34'!J79","v":1.8},348.0872844379038,149.59952939689967,198.48775504100416,5.4708049271440391,3.883145675091745,0,null,0,0,null,{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E79,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L79","v":161.34291851412524},{"$f":"'Max X+34'!B80*U80","v":3.8536146749999993E-2},{"$f":"'Max X+34'!C80","v":1.1000000000000001},{"$f":"'Max X+34'!D80","v":0.9},{"$f":"'Vstupní údaje'!E79","v":74},{"$f":"'Max X+34'!M79","v":208.83630743237376},{"$f":"'Max X+34'!G80*W80","v":0},{"$f":"'Max X+34'!H80*V80","v":2.1385697000000002E-2},{"$f":"'Max X+34'!I80","v":1.1000000000000001},{"$f":"'Max X+34'!J80","v":1.8},358.99558156821774,155.3253841291916,203.67019743902614,6.2175343849336215,4.4661099933475938,0,null,0,0,null,{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E80,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L80","v":169.6705290642941},{"$f":"'Max X+34'!B81*U81","v":4.2155043499999996E-2},{"$f":"'Max X+34'!C81","v":2.2000000000000002},{"$f":"'Max X+34'!D81","v":0.9},{"$f":"'Vstupní údaje'!E80","v":75},{"$f":"'Max X+34'!M80","v":209.23970650080503},{"$f":"'Max X+34'!G81*W81","v":0},{"$f":"'Max X+34'!H81*V81","v":2.3952307249999999E-2},{"$f":"'Max X+34'!I81","v":2.2000000000000002},{"$f":"'Max X+34'!J81","v":1.8},368.44599329271864,163.81806053092075,204.62793276179789,7.1524685333733311,5.0117737390071042,0,null,0,0,null,{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E81,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L81","v":143.34801365075751},{"$f":"'Max X+34'!B82*U82","v":4.6084618749999993E-2},{"$f":"'Max X+34'!C82","v":1.1000000000000001},{"$f":"'Max X+34'!D82","v":0.9},{"$f":"'Vstupní údaje'!E81","v":76},{"$f":"'Max X+34'!M81","v":187.41244158503832},{"$f":"'Max X+34'!G82*W82","v":0},{"$f":"'Max X+34'!H82*V82","v":2.6890006499999997E-2},{"$f":"'Max X+34'!I82","v":1.1000000000000001},{"$f":"'Max X+34'!J82","v":1.8},318.61479490572833,136.94187509309253,181.67291981263577,6.6061385576649547,5.0395217724025505,0,null,0,0,null,{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E82,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L82","v":149.79229951217323},{"$f":"'Max X+34'!B83*U83","v":5.0490234249999988E-2},{"$f":"'Max X+34'!C83","v":1.1000000000000001},{"$f":"'Max X+34'!D83","v":0.9},{"$f":"'Vstupní údaje'!E82","v":77},{"$f":"'Max X+34'!M82","v":209.61008747603941},{"$f":"'Max X+34'!G83*W83","v":0},{"$f":"'Max X+34'!H83*V83","v":3.0276010750000002E-2},{"$f":"'Max X+34'!I83","v":1.1000000000000001},{"$f":"'Max X+34'!J83","v":1.8},344.99318143526386,142.42925122095744,202.5639302143064,7.563048291215785,6.3461572617330102,0,null,0,0,null,{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E83,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L83","v":156.26058768837842},{"$f":"'Max X+34'!B84*U84","v":5.5518085499999995E-2},{"$f":"'Max X+34'!C84","v":0},{"$f":"'Max X+34'!D84","v":0},{"$f":"'Vstupní údaje'!E83","v":78},{"$f":"'Max X+34'!M83","v":201.49619447328695},{"$f":"'Max X+34'!G84*W84","v":0},{"$f":"'Max X+34'!H84*V84","v":3.4194841499999996E-2},{"$f":"'Max X+34'!I84","v":0},{"$f":"'Max X+34'!J84","v":0.9},341.29136306123451,147.58529902081477,193.70606404041973,8.67528866756364,6.8901304328672222,0,null,0,0,null,{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E84,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L84","v":137.87069347240794},{"$f":"'Max X+34'!B85*U85","v":6.1230672999999992E-2},{"$f":"'Max X+34'!C85","v":3.3000000000000003},{"$f":"'Max X+34'!D85","v":0},{"$f":"'Vstupní údaje'!E84","v":79},{"$f":"'Max X+34'!M84","v":200.48978883340362},{"$f":"'Max X+34'!G85*W85","v":0},{"$f":"'Max X+34'!H85*V85","v":3.8736592E-2},{"$f":"'Max X+34'!I85","v":3.3000000000000003},{"$f":"'Max X+34'!J85","v":0.9},327.85227580731362,132.72877812411571,195.12349768319791,8.4419153482922447,7.7662911502057117,0,null,0,0,null,{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E85,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L85","v":147.05556378252064},{"$f":"'Max X+34'!B86*U86","v":6.7682374749999996E-2},{"$f":"'Max X+34'!C86","v":0},{"$f":"'Max X+34'!D86","v":0},{"$f":"'Vstupní údaje'!E85","v":80},{"$f":"'Max X+34'!M85","v":216.47876225145797},{"$f":"'Max X+34'!G86*W86","v":0},{"$f":"'Max X+34'!H86*V86","v":4.3997592249999995E-2},{"$f":"'Max X+34'!I86","v":0},{"$f":"'Max X+34'!J86","v":0},344.05671194465322,137.10249400551956,206.95421793913363,9.9530697770010885,9.5245443123243376,0,null,0,0,null,{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E86,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L86","v":143.73597964394477},{"$f":"'Max X+34'!B87*U87","v":7.4978051749999997E-2},{"$f":"'Max X+34'!C87","v":0},{"$f":"'Max X+34'!D87","v":0},{"$f":"'Vstupní údaje'!E86","v":81},{"$f":"'Max X+34'!M86","v":194.59539260717179},{"$f":"'Max X+34'!G87*W87","v":0},{"$f":"'Max X+34'!H87*V87","v":5.0076314499999997E-2},{"$f":"'Max X+34'!I87","v":0},{"$f":"'Max X+34'!J87","v":0},317.80970845058823,132.95893592386415,184.85077252672409,10.777043720080638,9.7446200804477083,0,null,0,0,null,{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E87,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L87","v":130.77232777619105},{"$f":"'Max X+34'!B88*U88","v":8.3272568249999998E-2},{"$f":"'Max X+34'!C88","v":0},{"$f":"'Max X+34'!D88","v":0},{"$f":"'Vstupní údaje'!E87","v":82},{"$f":"'Max X+34'!M87","v":185.43070575749101},{"$f":"'Max X+34'!G88*W88","v":0},{"$f":"'Max X+34'!H88*V88","v":5.7065996499999994E-2},{"$f":"'Max X+34'!I88","v":0},{"$f":"'Max X+34'!J88","v":0},294.7314979379783,119.88258018623681,174.84891775174151,10.88974758995424,10.581788005749511,0,null,0,0,null,{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E88,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L88","v":115.99097147973499},{"$f":"'Max X+34'!B89*U89","v":9.2574749749999991E-2},{"$f":"'Max X+34'!C89","v":1.1000000000000001},{"$f":"'Max X+34'!D89","v":0},{"$f":"'Vstupní údaje'!E88","v":83},{"$f":"'Max X+34'!M88","v":174.33264719217934},{"$f":"'Max X+34'!G89*W89","v":0},{"$f":"'Max X+34'!H89*V89","v":6.4965645499999988E-2},{"$f":"'Max X+34'!I89","v":1.1000000000000001},{"$f":"'Max X+34'!J89","v":0},270.46015055735478,106.35313632173913,164.10701423561565,10.737835157995853,11.325632956563691,0,null,0,0,null,{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E89,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L89","v":113.36304699001563},{"$f":"'Max X+34'!B90*U90","v":0.10289345499999998},{"$f":"'Max X+34'!C90","v":0},{"$f":"'Max X+34'!D90","v":0},{"$f":"'Vstupní údaje'!E89","v":84},{"$f":"'Max X+34'!M89","v":158.73161907506676},{"$f":"'Max X+34'!G90*W90","v":0},{"$f":"'Max X+34'!H90*V90","v":7.3838555249999993E-2},{"$f":"'Max X+34'!I90","v":0},{"$f":"'Max X+34'!J90","v":0},248.70983706595604,101.69873141588558,147.01110565007048,11.664315574130057,11.72051342499627,0,null,0,0,null,{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E90,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L90","v":83.197939321509423},{"$f":"'Max X+34'!B91*U91","v":0.11419645999999999},{"$f":"'Max X+34'!C91","v":0},{"$f":"'Max X+34'!D91","v":0},{"$f":"'Vstupní údaje'!E90","v":85},{"$f":"'Max X+34'!M90","v":122.61241033186545},{"$f":"'Max X+34'!G91*W91","v":0},{"$f":"'Max X+34'!H91*V91","v":8.3835652250000003E-2},{"$f":"'Max X+34'!I91","v":0},{"$f":"'Max X+34'!J91","v":0},186.03014810944711,73.697029171698247,112.33311893774886,9.5009101498111761,10.27929139411658,0,null,0,0,null,{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E91,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L91","v":69.745699679717262},{"$f":"'Max X+34'!B92*U92","v":0.12644533250000001},{"$f":"'Max X+34'!C92","v":0},{"$f":"'Max X+34'!D92","v":0},{"$f":"'Vstupní údaje'!E91","v":86},{"$f":"'Max X+34'!M91","v":113.61592554353342},{"$f":"'Max X+34'!G92*W92","v":0},{"$f":"'Max X+34'!H92*V92","v":9.5044821000000002E-2},{"$f":"'Max X+34'!I92","v":0},{"$f":"'Max X+34'!J92","v":0},163.74400173076924,60.926681493270266,102.81732023749896,8.8190181864469928,10.798605306034462,0,null,0,0,null,{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E92,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L92","v":54.385822298269609},{"$f":"'Max X+34'!B93*U93","v":0.13961271249999999},{"$f":"'Max X+34'!C93","v":0},{"$f":"'Max X+34'!D93","v":0},{"$f":"'Vstupní údaje'!E92","v":87},{"$f":"'Max X+34'!M92","v":84.830286915913433},{"$f":"'Max X+34'!G93*W93","v":0},{"$f":"'Max X+34'!H93*V93","v":0.10754555749999999},{"$f":"'Max X+34'!I93","v":0},{"$f":"'Max X+34'!J93","v":0},122.50003654232177,46.792870125665203,75.707166416656563,7.5929521726044031,9.1231204992568653,0,null,0,0,null,{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E93,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L93","v":47.496339936361913},{"$f":"'Max X+34'!B94*U94","v":0.1536841125},{"$f":"'Max X+34'!C94","v":0},{"$f":"'Max X+34'!D94","v":0},{"$f":"'Vstupní údaje'!E93","v":88},{"$f":"'Max X+34'!M93","v":82.199781647318872},{"$f":"'Max X+34'!G94*W94","v":0},{"$f":"'Max X+34'!H94*V94","v":0.12140159249999999},{"$f":"'Max X+34'!I94","v":0},{"$f":"'Max X+34'!J94","v":0},112.41750433842591,40.196907086243826,72.220597252182088,7.2994328501180874,9.9791843951367838,0,null,0,0,null,{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E94,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L94","v":36.961142082398318},{"$f":"'Max X+34'!B95*U95","v":0.16868133499999996},{"$f":"'Max X+34'!C95","v":0},{"$f":"'Max X+34'!D95","v":0},{"$f":"'Vstupní údaje'!E94","v":89},{"$f":"'Max X+34'!M94","v":60.468617548579211},{"$f":"'Max X+34'!G95*W95","v":0},{"$f":"'Max X+34'!H95*V95","v":0.1366584025},{"$f":"'Max X+34'!I95","v":0},{"$f":"'Max X+34'!J95","v":0},82.931560165821608,30.726487292814692,52.205072873006912,6.2346547895836268,8.2635446755723017,0,null,0,0,null,{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E95,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L95","v":30.387269769932413},{"$f":"'Max X+34'!B96*U96","v":0.18467814749999997},{"$f":"'Max X+34'!C96","v":0},{"$f":"'Max X+34'!D96","v":0},{"$f":"'Vstupní údaje'!E95","v":90},{"$f":"'Max X+34'!M95","v":48.82067105515079},{"$f":"'Max X+34'!G96*W96","v":0},{"$f":"'Max X+34'!H96*V96","v":0.15333261249999999},{"$f":"'Max X+34'!I96","v":0},{"$f":"'Max X+34'!J96","v":0},66.11027509949993,24.775405081238546,41.334870018261384,5.6118646886938688,7.4858010368894021,0,null,0,0,null,{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E96,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L96","v":23.991231090045645},{"$f":"'Max X+34'!B97*U97","v":0.20143842750000002},{"$f":"'Max X+34'!C97","v":0},{"$f":"'Max X+34'!D97","v":0},{"$f":"'Vstupní údaje'!E96","v":91},{"$f":"'Max X+34'!M96","v":37.458089141910925},{"$f":"'Max X+34'!G97*W97","v":0},{"$f":"'Max X+34'!H97*V97","v":0.17141006750000001},{"$f":"'Max X+34'!I97","v":0},{"$f":"'Max X+34'!J97","v":0},50.195870779152692,19.158475225477737,31.037395553674955,4.8327558645679058,6.4206935882359693,0,null,0,0,null,{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E97,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L97","v":18.13110952662289},{"$f":"'Max X+34'!B98*U98","v":0.21925890749999999},{"$f":"'Max X+34'!C98","v":0},{"$f":"'Max X+34'!D98","v":0},{"$f":"'Vstupní údaje'!E97","v":92},{"$f":"'Max X+34'!M97","v":29.303748779716337},{"$f":"'Max X+34'!G98*W98","v":0},{"$f":"'Max X+34'!H98*V98","v":0.19083794749999999},{"$f":"'Max X+34'!I98","v":0},{"$f":"'Max X+34'!J98","v":0},37.867183768592355,14.155702260052713,23.711481508539642,3.9754072665701767,5.592267271176695,0,null,0,0,null,{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E98,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L98","v":15.186694531702363},{"$f":"'Max X+34'!B99*U99","v":0.23785810249999997},{"$f":"'Max X+34'!C99","v":0},{"$f":"'Max X+34'!D99","v":0},{"$f":"'Vstupní údaje'!E98","v":93},{"$f":"'Max X+34'!M98","v":24.025083789832738},{"$f":"'Max X+34'!G99*W99","v":0},{"$f":"'Max X+34'!H99*V99","v":0.21152167999999999},{"$f":"'Max X+34'!I99","v":0},{"$f":"'Max X+34'!J99","v":0},30.517673891611064,11.574416187144514,18.94325770446655,3.6122783445578497,5.0818260853661874,0,null,0,0,null,{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E99,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L99","v":10.720367987924096},{"$f":"'Max X+34'!B100*U100","v":0.25712149000000001},{"$f":"'Max X+34'!C100","v":0},{"$f":"'Max X+34'!D100","v":0},{"$f":"'Vstupní údaje'!E99","v":94},{"$f":"'Max X+34'!M99","v":19.077803480907875},{"$f":"'Max X+34'!G100*W100","v":0},{"$f":"'Max X+34'!H100*V100","v":0.23332318249999998},{"$f":"'Max X+34'!I100","v":0},{"$f":"'Max X+34'!J100","v":0},22.590440655153621,7.96393099752075,14.626509657632873,2.7564369904033454,4.4512938232750026,0,null,0,0,null,{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E100,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L100","v":7.5659127649768685},{"$f":"'Max X+34'!B101*U101","v":0.27691478750000004},{"$f":"'Max X+34'!C101","v":0},{"$f":"'Max X+34'!D101","v":0},{"$f":"'Vstupní údaje'!E100","v":95},{"$f":"'Max X+34'!M100","v":13.182257227523525},{"$f":"'Max X+34'!G101*W101","v":0},{"$f":"'Max X+34'!H101*V101","v":0.25606162250000003},{"$f":"'Max X+34'!I101","v":0},{"$f":"'Max X+34'!J101","v":0},15.27758669305126,5.4707996394197611,9.8067870536314992,2.0951131255571074,3.3754701738920261,0,null,0,0,null,{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E101,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L101","v":4.8698428856846743},{"$f":"'Max X+34'!B102*U102","v":0.29708718249999994},{"$f":"'Max X+34'!C102","v":0},{"$f":"'Max X+34'!D102","v":0},{"$f":"'Vstupní údaje'!E101","v":96},{"$f":"'Max X+34'!M101","v":9.1225363780650142},{"$f":"'Max X+34'!G102*W102","v":0},{"$f":"'Max X+34'!H102*V102","v":0.27951769249999997},{"$f":"'Max X+34'!I102","v":0},{"$f":"'Max X+34'!J102","v":0},9.9957010434799187,3.4230749835589451,6.5726260599209745,1.4467679021257291,2.5499103181440401,0,null,0,0,null,{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E102,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L102","v":3.2178614819478968},{"$f":"'Max X+34'!B103*U103","v":0.31747541750000002},{"$f":"'Max X+34'!C103","v":0},{"$f":"'Max X+34'!D103","v":0},{"$f":"'Vstupní údaje'!E102","v":97},{"$f":"'Max X+34'!M102","v":5.7923954188271836},{"$f":"'Max X+34'!G103*W103","v":0},{"$f":"'Max X+34'!H103*V103","v":0.30344102000000001},{"$f":"'Max X+34'!I103","v":0},{"$f":"'Max X+34'!J103","v":0},6.2310146092042551,2.1962695645093193,4.0347450446949358,1.0215919174385772,1.7576503741322478,0,null,0,0,null,{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E103,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L103","v":2.2126986501041648},{"$f":"'Max X+34'!B104*U104","v":0.3379091575},{"$f":"'Max X+34'!C104","v":0},{"$f":"'Max X+34'!D104","v":0},{"$f":"'Vstupní údaje'!E103","v":98},{"$f":"'Max X+34'!M103","v":5.2190739289485162},{"$f":"'Max X+34'!G104*W104","v":0},{"$f":"'Max X+34'!H104*V104","v":0.32755962},{"$f":"'Max X+34'!I104","v":0},{"$f":"'Max X+34'!J104","v":0},4.9745235694763128,1.4650075134460792,3.5095160560302334,0.74769113665808562,1.709557872918283,0,null,0,0,null,{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E104,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L104","v":1.4905901128889152},{"$f":"'Max X+34'!B105*U105","v":0.35821649999999994},{"$f":"'Max X+34'!C105","v":0},{"$f":"'Max X+34'!D105","v":0},{"$f":"'Vstupní údaje'!E104","v":99},{"$f":"'Max X+34'!M104","v":3.0665838386893576},{"$f":"'Max X+34'!G105*W105","v":0},{"$f":"'Max X+34'!H105*V105","v":0.35159290999999998},{"$f":"'Max X+34'!I105","v":0},{"$f":"'Max X+34'!J105","v":0},2.9450308428008389,0.95663613971524319,1.9883947030855957,0.53395397317367199,1.0781891356037618,0,null,0,0,null,{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E105,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"'Max X+34'!L105","v":0.92419602038655568},{"$f":"'Max X+34'!B106*U106","v":0.95},{"$f":"'Max X+34'!C106","v":0},{"$f":"'Max X+34'!D106","v":0},{"$f":"'Vstupní údaje'!E105","v":100},{"$f":"'Max X+34'!M105","v":2.2969930441481199},{"$f":"'Max X+34'!G106*W106","v":0},{"$f":"'Max X+34'!H106*V106","v":0.95},{"$f":"'Max X+34'!I106","v":0},{"$f":"'Max X+34'!J106","v":0},0.1610594532267341,4.6209801019327812E-2,0.11484965220740628,0.87798621936722787,2.1821433919407136,0,null,0,0,null,{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$2:$AP$104,$V$1)","v":1},{"$f":"VLOOKUP(E106,'Roční Koeficienty'!$F$108:$AP$210,$V$1)","v":1},{"$f":"VLOOKUP($B$1,'Roční Koeficienty'!$A$3:$C$13,3,TRUE)","v":1}]
[{"$f":"SUM(A6:A106)","v":19527.157405997696},null,{"$f":"SUM(C6:C106)","v":640.20000000000005},{"$f":"SUM(D6:D106)","v":441.89999999999975},null,{"$f":"SUM(F6:F106)","v":20800.890196594919},null,null,{"$f":"'Max X+0'!I107","v":629.20000000000005},{"$f":"'Max X+0'!J107","v":422.1},{"$f":"SUM(K6:K106)","v":40270.147695147905},19482.522885379331,20787.624809768571,242.93452061837067,220.3653868263537,370.19931465140064,null,{"$f":"SUM(R6:R106)","v":0},{"$f":"SUM(S6:S106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107+M107","v":40270.147695147898},null,null,null,null,null,{"$f":"R107+S107","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Výsledná populace"]

{"sheet":"Posledni","index":118,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}